|
Cash & Equivalents
|
132.85M | -54.54M | 124.38M | 166.19M | 174.18M | 221.75M | 201.77M | 221.39M | 269.25M | 244.30M | 129.11M | 130.39M | 156.47M | 158.21M | 163.32M | 148.43M | 162.22M | 151.60M | 150.82M | 138.16M | 147.03M | 153.82M | 168.20M | 133.14M | 114.75M | 110.36M | 105.47M | 105.47M | 101.14M | 104.00M | 91.93M | 89.42M | 93.25M | 90.34M | 52.76M | 54.05M | 50.15M | 129.22M | 59.31M | 74.44M | 162.85M | 177.03M | 190.22M | 172.00M | 114.67M | 116.36M | 114.05M | 109.86M | 110.99M | 119.77M | 114.54M | 116.28M | 100.96M | 98.35M | | 117.81M | 94.32M | 103.64M | 121.67M | 141.08M | 139.77M | 164.56M | 148.02M | 142.15M | 199.95M | 226.50M | 189.27M |
|
Short-term Investments
|
| 5.46M | | | | | | | | 3.54M | 0.21M | 0.17M | 0.09M | 0.09M | 0.08M | 0.08M | 10.83M | 9.68M | 11.00M | 11.19M | 12.36M | 12.87M | 15.06M | 19.04M | 31.38M | 40.29M | 47.32M | 46.80M | 46.64M | 52.95M | 57.75M | 53.27M | 60.82M | 58.27M | 54.29M | 46.20M | 10.57M | 5.61M | 2.24M | 1.05M | 0.30M | 2.53M | 9.89M | 8.75M | 12.95M | 18.36M | 23.89M | 21.50M | 37.59M | 42.43M | 31.14M | 28.49M | 22.71M | 22.30M | | 29.78M | 41.99M | 42.41M | 33.24M | 31.42M | 29.38M | 23.44M | 27.27M | 23.85M | 18.68M | 21.65M | 25.19M |
|
Cash & Current Investments
|
132.85M | -49.07M | 124.38M | 166.19M | 174.18M | 221.75M | 201.77M | 221.39M | 269.25M | 247.84M | 129.32M | 130.56M | 156.56M | 158.29M | 163.40M | 148.51M | 173.05M | 161.28M | 161.82M | 149.35M | 159.39M | 166.70M | 183.26M | 152.18M | 146.13M | 150.65M | 152.79M | 152.27M | 147.77M | 156.95M | 149.68M | 142.69M | 154.07M | 148.62M | 107.05M | 100.26M | 60.72M | 134.83M | 61.55M | 75.50M | 163.15M | 179.56M | 200.11M | 180.75M | 127.61M | 134.72M | 137.94M | 131.36M | 148.58M | 162.20M | 145.69M | 144.78M | 123.66M | 120.66M | | 147.59M | 136.31M | 146.05M | 154.91M | 172.50M | 169.16M | 188.00M | 175.29M | 166.00M | 218.63M | 248.15M | 214.46M |
|
Receivables - Net
|
| | | | | | | | | 100.15M | 93.76M | 93.96M | 73.43M | 83.02M | 70.61M | 72.24M | 63.99M | 65.08M | 63.35M | 63.71M | 66.08M | 69.33M | 54.13M | 55.80M | 50.72M | 58.54M | 59.04M | 55.38M | 53.52M | 47.23M | 59.42M | 55.46M | 67.11M | 64.98M | 78.95M | 71.65M | 63.25M | 5.36M | 66.09M | 50.16M | 54.37M | 5.44M | 50.96M | 52.17M | 47.40M | 44.17M | 47.18M | 51.62M | 42.68M | 46.64M | 51.26M | 53.25M | 52.88M | 39.52M | 57.88M | 47.60M | 65.94M | 32.09M | 35.33M | 37.39M | 38.97M | 42.22M | 41.57M | 45.13M | 43.08M | 44.93M | 46.48M |
|
Receivables - Other
|
| | | | | | | | | 0.30M | | | | 0.30M | 1.60M | 0.50M | 0.70M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 27.81M | 28.29M | 31.69M | 8.47M | 3.70M | 3.70M | 4.79M | 0.20M | | | | 0.20M | | | | 0.20M | | | | 0.20M | | | | 0.20M | | | | 0.20M | | 0.09M | 0.09M | 0.50M | | | | 0.50M | | | | 0.50M | | | | 0.40M | |
|
Receivables
|
| | | | | | | | | 100.45M | 93.76M | 93.96M | 73.43M | 83.32M | 72.21M | 72.74M | 64.69M | 65.28M | 63.55M | 63.91M | 66.28M | 69.53M | 81.93M | 84.09M | 82.40M | 67.01M | 62.75M | 59.09M | 58.30M | 47.43M | 59.42M | 55.46M | 67.11M | 65.18M | 78.95M | 71.65M | 63.25M | 5.56M | 66.09M | 50.16M | 54.37M | 5.64M | 50.96M | 52.17M | 47.40M | 44.37M | 47.18M | 51.62M | 42.68M | 46.84M | 51.26M | 53.34M | 52.97M | 40.02M | 57.88M | 47.60M | 65.94M | 32.59M | 35.33M | 37.39M | 38.97M | 42.72M | 41.57M | 45.13M | 43.08M | 45.33M | 46.48M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | 0.61M | 5.14M | 3.82M | 3.62M | 2.80M | 1.69M | 1.69M | 0.97M | 0.97M | 2.95M | 2.38M | 2.03M | 0.18M | 0.84M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 32.51M | | | | | | | | 21.92M | 17.99M | 16.99M | 18.27M | 18.79M | 19.36M | 19.52M | 22.21M | 19.18M | 18.27M | 19.37M | 19.82M | 21.80M | 17.76M | 16.25M | 18.40M | 17.30M | 15.80M | 15.53M | 16.44M | 14.60M | 15.09M | 14.99M | 18.95M | 18.75M | 29.96M | 30.73M | 26.61M | 28.40M | 34.33M | 28.08M | 26.71M | 24.70M | 27.81M | 30.10M | 32.71M | 19.30M | 28.04M | 34.67M | 45.96M | 16.78M | 26.49M | 22.58M | 27.44M | 23.62M | | 36.56M | 35.21M | 28.39M | 27.03M | 30.91M | 24.39M | 25.93M | 24.63M | 24.91M | 25.86M | 28.70M | 29.20M |
|
Current Assets
|
| 394.07M | | | | | | | | 427.22M | 258.27M | 263.03M | 272.17M | 288.66M | 292.20M | 281.17M | 293.09M | 294.94M | 298.70M | 304.01M | 310.94M | 338.87M | 358.54M | 334.12M | 332.74M | 340.35M | 327.56M | 323.49M | 336.76M | 339.05M | 318.67M | 304.90M | 327.03M | 371.12M | 342.42M | 357.26M | 314.28M | 328.88M | 323.57M | 341.25M | 346.40M | 368.46M | 373.74M | 355.46M | 291.92M | 322.13M | 325.28M | 341.40M | 354.05M | 388.13M | 385.49M | 387.00M | 371.09M | 362.63M | | 373.54M | 389.96M | 387.07M | 382.18M | 407.58M | 408.53M | 422.52M | 431.72M | 462.13M | 498.27M | 520.30M | 550.53M |
|
Buildings
|
| | | | | | | | | | | | | 43.30M | | | | 37.70M | | | | 37.70M | | | | 44.40M | | | | 45.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | 55.73M | | | | 55.40M | | | | 51.29M | | | | 53.90M | | | | 60.70M | | | | 60.45M | | | | 62.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 197.53M | | | | | | | | 90.47M | 88.08M | 86.47M | 85.63M | 85.57M | 85.58M | 85.84M | 85.44M | 80.74M | 80.38M | 80.56M | 81.20M | 81.76M | 82.83M | 86.23M | 90.55M | 91.32M | 91.76M | 90.39M | 89.94M | 87.33M | 87.35M | 89.20M | 89.75M | 88.99M | 88.62M | 88.62M | 37.07M | 36.08M | 36.81M | 36.19M | 35.02M | 34.35M | 32.87M | 31.56M | 30.44M | 30.06M | 30.51M | 30.64M | 31.11M | 30.83M | 30.87M | 31.64M | 33.45M | 36.87M | | 38.30M | 39.08M | 38.66M | 38.80M | 38.71M | 38.52M | 38.65M | 38.94M | 38.38M | 38.98M | 38.87M | 39.77M |
|
Long-Term Investments
|
| 10.48M | | | | | | | | 8.72M | 8.11M | 5.46M | 7.22M | 7.13M | 7.50M | 8.76M | 9.82M | 9.61M | 10.31M | 9.40M | 10.16M | 10.01M | 12.11M | 11.38M | 11.55M | 12.34M | 12.22M | 11.29M | 12.33M | 14.02M | 22.29M | 23.62M | 23.95M | 26.89M | 26.39M | 24.35M | 6.63M | 6.63M | 7.83M | 7.75M | 8.35M | 9.32M | 9.34M | 9.59M | 8.57M | 8.83M | 9.75M | 10.44M | 14.92M | 11.65M | 9.49M | 8.36M | 7.32M | 7.43M | | 6.69M | 10.26M | 9.87M | 8.15M | 7.56M | 6.63M | 6.52M | 7.09M | 6.75M | 6.90M | 6.66M | 4.65M |
|
Goodwill
|
| 12.36M | | | | 14.77M | | | | 15.01M | 14.94M | 14.79M | 14.92M | 14.61M | 14.84M | 14.88M | 14.78M | 14.81M | 14.88M | 14.86M | 14.91M | 14.83M | 14.68M | 14.45M | 14.42M | 14.39M | 14.39M | 13.45M | 13.75M | 11.22M | 11.18M | 11.14M | 11.17M | 11.33M | 11.30M | 11.45M | 11.39M | 11.31M | 11.25M | 11.27M | 11.22M | 11.21M | 11.21M | 12.61M | 12.57M | 12.86M | 12.81M | 14.84M | 14.94M | 14.90M | 14.80M | 15.08M | 26.49M | 26.38M | | 26.55M | 26.60M | 26.46M | 26.31M | 26.32M | 26.25M | 26.29M | 26.31M | 26.15M | 26.45M | 26.49M | 26.55M |
|
Intangibles
|
| 2.18M | | | | | | | | 5.36M | 2.47M | 2.28M | 2.09M | 5.18M | 1.75M | 1.60M | 1.45M | 1.39M | 1.55M | 1.41M | 1.89M | 1.74M | 1.61M | 1.49M | 1.38M | 1.28M | 1.18M | 1.05M | 0.96M | 0.84M | 0.74M | 0.68M | 0.69M | | | | | 3.55M | 4.24M | 4.15M | 4.21M | 7.70M | 4.11M | 4.21M | 3.91M | 7.87M | 3.88M | 6.29M | 6.24M | 12.22M | 7.31M | 6.94M | 10.04M | 15.39M | | 8.98M | 8.48M | 15.51M | 7.21M | 7.03M | 6.59M | 13.44M | 5.95M | 5.58M | 5.37M | 5.06M | 4.74M |
|
Goodwill & Intangibles
|
| 14.54M | | | | 14.77M | | | | 20.38M | 17.41M | 17.06M | 17.02M | 19.79M | 16.59M | 16.48M | 16.23M | 16.20M | 16.43M | 16.26M | 16.80M | 16.57M | 16.29M | 15.94M | 15.80M | 15.66M | 15.57M | 14.50M | 14.71M | 12.06M | 11.92M | 11.81M | 11.86M | 11.33M | 11.30M | 11.45M | 11.39M | 14.87M | 15.48M | 15.42M | 15.44M | 18.91M | 15.32M | 16.82M | 16.48M | 20.73M | 16.69M | 21.13M | 21.18M | 27.12M | 22.11M | 22.02M | 36.53M | 41.77M | | 35.53M | 35.08M | 41.96M | 33.53M | 33.34M | 32.84M | 39.73M | 32.26M | 31.73M | 31.83M | 31.54M | 31.29M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 31.74M | 30.12M | 27.58M | 22.30M | 20.00M | 18.70M | 18.11M | 14.12M | 16.25M | 16.25M | 14.73M | 16.84M | 13.32M | 9.69M | 8.65M | 7.98M | 9.55M | 24.03M | 22.45M | 24.57M | 11.84M | 10.52M | 8.65M | 7.32M | 5.67M | 4.60M | 2.88M | 2.83M | 4.59M | 4.11M | 3.12M | 1.79M | 8.51M | 5.41M | 2.83M | 22.53M | 41.50M | 41.69M | 39.54M | 36.60M | 36.70M | | 28.91M | 27.50M | 24.10M | 20.54M | 18.31M | 15.27M | 35.01M | 29.52M | 22.33M | 16.11M | 18.79M | 18.78M |
|
Other Non-Current Assets
|
21.15M | 19.28M | 18.79M | | | | | | | 63.14M | 11.09M | 10.47M | 10.47M | 12.03M | 27.54M | 34.85M | 38.53M | 37.76M | 43.02M | 60.37M | 56.06M | 68.47M | 60.63M | 69.20M | 73.64M | 12.69M | 12.55M | 7.51M | 7.57M | 107.08M | 7.39M | 7.37M | 7.67M | 124.27M | 110.67M | 138.70M | 147.43M | 10.52M | 138.47M | 167.08M | 11.86M | 11.57M | 12.05M | 12.18M | 12.11M | 8.90M | 8.88M | 9.33M | 9.75M | 10.39M | 10.32M | 10.24M | 10.37M | 10.28M | | 10.64M | 10.20M | 10.92M | 10.94M | 11.20M | 11.14M | 90.90M | 95.19M | 105.55M | 123.13M | 115.33M | 123.89M |
|
Non-Current Assets
|
| 241.83M | | | | | | | | 90.47M | 135.70M | 129.83M | 129.16M | 85.57M | 163.52M | 159.94M | 153.31M | 80.74M | 142.59M | 140.98M | 140.02M | 142.07M | 145.80M | 146.28M | 148.82M | 91.32M | 141.78M | 132.35M | 132.52M | 87.37M | 152.98M | 154.46M | 157.81M | 89.02M | 145.75M | 146.97M | 73.61M | 36.08M | 76.27M | 74.89M | 73.50M | 34.35M | 85.30M | 84.25M | 79.69M | 30.06M | 80.66M | 83.17M | 107.85M | 2.55M | 122.24M | 118.89M | 132.18M | 2.46M | | 126.97M | 128.26M | 2.25M | 116.87M | 114.20M | 108.77M | 127.57M | 122.91M | 113.59M | 102.63M | 105.90M | 104.38M |
|
Assets
|
747.59M | 635.90M | 559.62M | 504.09M | 501.22M | 517.79M | 532.85M | 568.18M | 581.27M | 568.17M | 393.97M | 392.86M | 401.33M | 451.11M | 455.71M | 441.12M | 446.41M | 435.41M | 441.28M | 445.00M | 450.95M | 480.93M | 504.33M | 480.40M | 481.56M | 485.68M | 469.34M | 455.84M | 469.28M | 469.66M | 471.66M | 459.37M | 484.84M | 518.96M | 488.17M | 504.23M | 387.89M | 399.60M | 399.85M | 416.14M | 419.90M | 443.70M | 459.04M | 439.71M | 371.61M | 404.75M | 405.95M | 424.57M | 461.90M | 512.65M | 507.73M | 505.89M | 503.27M | 497.09M | | 500.51M | 518.23M | 510.81M | 499.05M | 521.78M | 517.30M | 550.10M | 554.63M | 575.73M | 600.91M | 626.20M | 654.91M |
|
Accounts Payables
|
56.38M | 54.82M | 68.12M | 62.33M | 57.32M | 52.96M | 53.64M | 59.87M | 59.65M | 40.80M | 36.15M | 41.31M | 41.15M | 39.84M | 37.95M | 33.80M | 33.12M | 39.32M | 33.69M | 30.44M | 37.40M | 42.13M | 27.81M | 30.19M | 25.66M | 29.14M | 30.94M | 28.69M | 26.70M | 29.80M | 33.19M | 32.24M | 36.02M | 40.99M | 47.22M | 37.07M | 23.54M | 45.90M | 56.44M | 35.29M | 38.26M | 37.08M | 37.16M | 32.80M | 27.74M | 25.15M | 31.26M | 36.37M | 31.39M | 24.50M | 31.61M | 23.80M | 27.82M | 28.54M | | 23.23M | 29.71M | 22.23M | 24.47M | 21.51M | 23.98M | 24.77M | 23.65M | 22.48M | 17.25M | 19.43M | 14.58M |
|
Notes Payables
|
| 2.19M | | | | | | | | 1.47M | 0.51M | 0.51M | 0.52M | 10.52M | 14.04M | 20.66M | 25.21M | 28.66M | 36.95M | 53.97M | 48.49M | 62.69M | 55.51M | 64.56M | 68.82M | 84.45M | 78.19M | 85.13M | 96.11M | 95.84M | 79.52M | 87.47M | 91.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | 13.70M | | | 1.84M | | | | | 15.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
56.38M | 57.00M | 68.12M | 62.33M | 57.32M | 52.96M | 53.64M | 59.87M | 59.65M | 42.27M | 36.66M | 41.82M | 41.67M | 50.37M | 65.69M | 54.45M | 58.33M | 69.82M | 70.64M | 84.41M | 85.89M | 104.82M | 99.10M | 94.74M | 94.47M | 113.59M | 109.13M | 113.82M | 122.80M | 125.64M | 112.70M | 119.70M | 127.70M | 40.99M | 47.22M | 37.07M | 23.54M | 45.90M | 56.44M | 35.29M | 38.26M | 37.08M | 37.16M | 32.80M | 27.74M | 25.15M | 31.26M | 36.37M | 31.39M | 24.50M | 31.61M | 23.80M | 27.82M | 28.54M | | 23.23M | 29.71M | 22.23M | 24.47M | 21.51M | 23.98M | 24.77M | 23.65M | 22.48M | 17.25M | 19.43M | 14.58M |
|
Accumulated Expenses
|
1.11M | 159.82M | | | | | | | | 166.62M | 155.38M | 157.52M | 165.00M | 160.10M | 159.08M | 157.65M | 151.00M | 145.43M | 148.21M | 137.08M | 137.16M | 142.53M | 142.00M | 137.92M | 142.16M | 139.27M | 132.34M | 122.19M | 119.84M | 117.27M | 119.21M | 101.32M | 120.32M | 125.36M | 109.16M | 113.15M | 125.08M | 130.22M | 120.84M | 119.21M | 115.31M | 127.83M | 121.06M | 125.53M | 118.06M | 125.54M | 122.50M | 126.42M | 126.12M | 129.09M | 120.44M | 122.37M | 118.28M | 117.11M | | 110.58M | 109.18M | 110.80M | 100.11M | 107.18M | 99.33M | 103.18M | 92.82M | 89.47M | 91.41M | 97.30M | 91.87M |
|
Other Accumulated Expenses
|
| 14.53M | | | | | | | | 3.29M | 2.73M | 2.69M | 3.31M | 17.03M | 7.22M | 3.68M | 3.71M | 4.83M | 5.88M | 4.29M | 3.99M | 5.47M | 5.30M | 4.12M | 3.37M | 3.00M | 3.16M | 3.56M | 3.66M | 14.09M | 4.17M | 5.56M | 4.94M | 4.66M | 5.27M | 4.68M | 4.24M | 15.61M | 8.82M | 6.56M | 7.23M | 15.88M | 9.18M | 10.09M | 10.86M | 18.07M | 12.50M | 14.65M | 16.34M | 27.93M | 32.22M | 30.74M | 35.10M | 19.47M | | 32.22M | 42.76M | 17.76M | 18.51M | 19.19M | 15.94M | 16.37M | 16.37M | 16.16M | 15.12M | 19.91M | 30.31M |
|
Short term Debt
|
| | | | | | | | | | 11.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.20M | | | | | | | | | | | | |
|
Current Leases
|
| 7.68M | | | | | | | | 1.70M | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 33.60M | | | | | | | | 2.26M | 0.82M | 1.88M | 1.85M | 1.32M | 0.47M | 0.77M | 1.66M | 0.76M | 0.90M | 1.43M | 0.72M | 0.73M | 0.40M | 0.40M | 0.41M | 0.39M | 0.54M | 0.55M | 0.46M | 0.58M | 0.32M | 0.49M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 69.31M | | | | | | | | 78.85M | 74.28M | 77.89M | 80.30M | 84.36M | 85.06M | 88.16M | 89.92M | 91.23M | 95.98M | 97.82M | 99.25M | 101.17M | 88.49M | 87.75M | 86.05M | 86.30M | 86.26M | 86.27M | 88.57M | 85.70M | 83.76M | 83.83M | 79.12M | 76.45M | 74.85M | 71.79M | 68.36M | 55.02M | 45.12M | 41.35M | 40.68M | 42.48M | 40.74M | 39.29M | 37.81M | 40.11M | 39.95M | 39.19M | 42.77M | 42.29M | 41.30M | 40.59M | 39.05M | 36.53M | | 35.00M | 33.91M | 35.34M | 34.04M | 33.80M | 32.07M | 30.36M | 29.32M | 28.38M | 27.51M | 27.73M | 28.63M |
|
Total Current Liabilities
|
| 343.68M | | | | 1.37M | 2.25M | 2.61M | 3.48M | 321.42M | 282.37M | 281.80M | 292.12M | 301.37M | 318.13M | 305.36M | 326.45M | 333.67M | 337.14M | 340.56M | 340.55M | 367.98M | 341.85M | 331.43M | 332.89M | 348.91M | 331.44M | 326.39M | 335.33M | 343.82M | 320.17M | 310.91M | 332.67M | 362.78M | 338.44M | 356.12M | 359.53M | 366.98M | 361.77M | 361.65M | 362.31M | 389.07M | 396.39M | 376.05M | 308.53M | 324.87M | 319.87M | 326.30M | 327.34M | 339.33M | 325.92M | 327.37M | 315.36M | 305.07M | | 287.92M | 301.68M | 294.11M | 275.93M | 285.03M | 277.83M | 279.34M | 269.82M | 278.19M | 287.16M | 293.00M | 305.42M |
|
Non-Current Debt
|
| 98.49M | | | | | | | | 29.56M | 29.61M | 29.66M | 29.71M | 29.72M | 29.72M | 28.38M | 6.69M | 6.62M | 6.56M | 6.49M | 6.42M | 6.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | -5.30M | 0.52M | 0.70M | 0.64M | 0.49M | 0.83M | 1.11M | 0.89M | 0.53M | 0.59M | 0.92M | 0.85M | 0.93M | 0.98M | 1.23M | 1.09M | 1.11M | 0.89M | 0.87M | 1.02M | 0.41M | 10.39M | 8.50M | 9.68M | 8.82M | 8.74M | 9.09M | 0.36M | 0.64M | 0.60M | 0.50M | 0.34M | -2.69M | -2.84M | -3.09M | -3.44M | -3.63M | -3.53M | 0.56M | 0.13M | 1.75M | 10.01M | 10.06M | 10.10M | 10.19M | | 10.39M | 10.45M | 10.47M | 10.58M | 10.69M | 10.79M | 10.90M | 11.04M | 12.27M | 13.33M | 13.83M | 15.33M |
|
Liabilities from Discontinued Operations
|
1.42M | 1.73M | 5.50M | | | | | | | 25.83M | | | | 1.41M | | | | | | | | | | | | | | | | 96.96M | | | | 115.32M | 101.94M | 129.42M | 138.32M | 128.77M | 130.55M | 159.25M | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 8.73M | 8.11M | 7.35M | 7.19M | 9.05M | 6.11M | 5.47M | 5.53M | 5.01M | 5.32M | 4.61M | | 4.24M | 3.57M | 2.88M | 2.35M | 2.45M | 1.75M | 3.40M | 1.57M | 1.35M | 2.09M | 1.95M | 1.71M |
|
Other Non-Current Liabilities
|
| 17.47M | | | | | | | | 9.61M | 7.71M | 10.41M | 7.42M | 17.31M | 15.46M | 10.37M | 8.15M | 5.98M | 4.08M | 4.09M | 6.67M | 5.43M | 1.88M | 1.83M | 1.77M | 1.83M | 1.79M | 1.76M | 2.18M | 1.20M | 1.56M | 1.63M | 1.68M | 1.08M | 1.17M | 1.11M | 0.88M | 1.31M | 0.91M | 0.85M | 1.16M | 1.08M | 0.98M | 1.54M | 1.37M | 1.39M | 1.30M | 1.34M | 1.29M | 1.23M | 0.97M | 0.47M | 6.33M | 6.59M | 4.40M | 4.94M | 3.53M | 3.35M | 3.22M | 3.72M | 3.65M | 2.66M | 1.06M | 1.09M | 1.68M | 1.69M | 0.93M |
|
Total Non-Current Liabilities
|
| 449.00M | | | | | | | | 354.76M | 315.77M | 313.47M | 322.48M | 331.08M | 347.86M | 333.73M | 333.14M | 340.29M | 343.69M | 347.05M | 346.97M | 374.34M | 341.85M | 331.43M | 332.89M | 348.91M | 331.44M | 326.39M | 335.33M | 344.25M | 320.17M | 310.91M | 332.67M | 363.33M | 338.95M | 356.76M | 360.10M | 366.98M | 362.26M | 362.08M | 362.31M | 389.07M | 405.73M | 384.78M | 316.64M | 332.22M | 327.06M | 332.81M | 333.44M | 0.05M | 331.45M | 332.38M | 320.69M | 309.68M | -4.40M | 292.16M | 305.25M | 296.99M | 278.28M | 287.48M | 279.58M | 280.88M | 271.39M | 279.54M | 288.38M | 294.10M | 306.33M |
|
Total Liabilities
|
| 466.48M | 380.18M | | | 331.82M | | | | 364.38M | 323.48M | 323.88M | 329.90M | 348.39M | 363.32M | 344.10M | 341.29M | 346.27M | 347.77M | 351.14M | 353.64M | 379.77M | 343.73M | 333.25M | 334.66M | 350.74M | 333.23M | 328.15M | 337.51M | 345.45M | 321.73M | 312.53M | 334.35M | 364.41M | 340.12M | 357.87M | 360.98M | 368.29M | 363.17M | 362.94M | 363.47M | 390.15M | 406.71M | 386.32M | 318.01M | 333.61M | 328.36M | 334.15M | 334.74M | 346.04M | 332.43M | 332.85M | 327.01M | 316.27M | | 297.11M | 308.77M | 300.34M | 281.50M | 291.20M | 283.23M | 283.54M | 272.45M | 280.63M | 290.06M | 295.79M | 307.25M |
|
Total Debt
|
| 98.49M | | | | | | | | 29.56M | 41.51M | 29.66M | 29.71M | 29.72M | 29.72M | 28.38M | 6.69M | 6.62M | 6.56M | 6.49M | 6.42M | 6.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.20M | | | | | | | | | | | | |
|
Common Equity
|
| 166.07M | 179.44M | | | 185.97M | | | | 203.79M | 70.50M | 68.98M | 71.43M | 102.72M | 92.39M | 97.02M | 105.12M | 89.14M | 93.51M | 93.86M | 97.32M | 101.16M | 160.61M | 147.15M | 146.90M | 134.94M | 136.10M | 127.69M | 131.76M | 124.20M | 149.93M | 146.83M | 150.49M | 154.56M | 148.05M | 146.36M | 26.92M | 31.30M | 36.68M | 53.20M | 56.43M | 53.56M | 55.17M | 56.49M | 57.04M | 71.14M | 81.12M | 90.42M | 127.16M | 166.61M | 165.29M | 162.98M | 166.16M | 170.64M | | 193.01M | 199.00M | 200.00M | 206.97M | 219.89M | 223.28M | 255.66M | 271.15M | 283.87M | 299.49M | 318.96M | 336.02M |
|
Shareholder's Equity
|
| | 179.44M | | | 185.97M | | | | 203.79M | 70.50M | 68.98M | 71.43M | 102.72M | 92.39M | 97.02M | 105.12M | 89.14M | 93.51M | 93.86M | 97.32M | 101.16M | 160.61M | 147.15M | 146.90M | 134.94M | 136.10M | 127.69M | 131.76M | 124.20M | 149.93M | 146.83M | 150.49M | 154.56M | 148.05M | 146.36M | 26.92M | 31.30M | 36.68M | 53.20M | 56.43M | 53.56M | 55.17M | 56.49M | 57.04M | 71.14M | 81.12M | 90.42M | 127.16M | 166.61M | 165.29M | 162.98M | 166.16M | 170.64M | | 193.01M | 199.00M | 200.00M | 206.97M | 219.89M | 223.28M | 255.66M | 271.15M | 283.87M | 299.49M | 318.96M | 336.02M |
|
Liabilities and Shareholders Equity
|
747.59M | 635.90M | 559.62M | 504.09M | 501.22M | 517.79M | 532.85M | 568.18M | 581.27M | 568.17M | 393.97M | 392.86M | 401.33M | 451.11M | 455.71M | 441.12M | 446.41M | 435.41M | 441.28M | 445.00M | 450.95M | 480.93M | 504.33M | 480.40M | 481.56M | 485.68M | 469.34M | 455.84M | 469.28M | 469.66M | 471.66M | 459.37M | 484.84M | 518.96M | 488.17M | 504.23M | 387.89M | 399.60M | 399.85M | 416.14M | 419.90M | 443.70M | 459.04M | 439.71M | 371.61M | 404.75M | 405.95M | 424.57M | 461.90M | 512.65M | 507.73M | 505.89M | 503.27M | 497.09M | | 500.51M | 518.23M | 510.81M | 499.05M | 521.78M | 517.30M | 550.10M | 554.63M | 575.73M | 600.91M | 626.20M | 654.91M |
|
Treasury Shares
|
| | | | | 0.50M | | | | | | 0.00M | 0.00M | 0.30M | 0.00M | 0.08M | 0.08M | 0.08M | 2.88M | 2.93M | 2.93M | 0.03M | 0.03M | 0.03M | 0.03M | 0.15M | 0.00M | 3.93M | 0.40M | 0.40M | 0.00M | 0.09M | 3.30M | 0.09M | 0.00M | 2.30M | 2.30M | 0.05M | 0.73M | 0.73M | 0.73M | 0.41M | 0.00M | 0.04M | 0.04M | 0.67M | 2.08M | 0.46M | 0.46M | 0.46M | 0.15M | 2.39M | 0.20M | 0.55M | 0.20M | 3.83M | 0.28M | 0.51M | 4.28M | 4.29M | 4.40M | 0.15M | 0.04M | 0.22M | 4.87M | 4.87M | 5.03M |
|
Retained Earnings
|
| -259.15M | 0.95M | | | -1.02M | | | | 3.03M | -229.53M | -229.85M | -230.27M | 0.20M | -209.87M | -206.91M | -198.22M | 2.34M | -200.19M | -201.57M | -200.49M | 3.68M | -136.30M | -152.95M | 156.66M | 1.35M | -159.84M | -160.20M | -160.32M | -3.74M | -136.13M | -139.64M | -148.81M | -4.48M | -170.18M | -173.39M | -179.08M | -4.97M | -164.81M | -163.37M | -160.29M | -4.86M | -162.28M | -161.34M | -160.83M | -7.41M | -131.04M | -117.94M | -81.59M | -10.18M | -45.34M | -37.84M | -33.07M | -11.30M | | -13.71M | 16.68M | -17.19M | 32.32M | 46.75M | 51.03M | 86.58M | 102.57M | 121.57M | 141.75M | 157.12M | 177.97M |