|
Cash & Equivalents
|
43.27M | 43.68M | 63.38M | 59.36M | 38.69M | 37.44M | 43.13M | 63.75M | 17.17M | 33.21M | 50.67M | 63.75M | 79.76M | 73.29M | 59.76M | 77.11M | 72.75M | 68.57M | 103.18M | 79.24M | 69.18M | 82.43M | 35.58M | 71.66M | 35.58M | 66.23M | 39.70M | 43.80M | 46.09M | 74.09M | 46.88M | 64.06M | 74.74M | 71.49M | 49.68M | 89.72M | 139.89M | 110.50M | 87.50M | 100.04M | 82.17M | 93.48M | 73.75M | 83.88M | 34.68M | 65.04M | 34.09M | 52.37M | 14.34M | 31.46M | 48.20M | 54.81M | 27.36M | 47.16M | 69.66M | 115.61M | 124.61M | 156.78M | 185.54M | 224.64M | 192.31M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.60M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
43.27M | 43.68M | 63.38M | 59.36M | 38.69M | 37.44M | 43.13M | 63.75M | 17.17M | 33.21M | 50.67M | 63.75M | 79.76M | 73.29M | 59.76M | 77.11M | 72.75M | 68.57M | 103.18M | 79.24M | 69.18M | 82.43M | 35.58M | 71.66M | 35.58M | 66.23M | 39.70M | 43.80M | 46.09M | 74.09M | 46.88M | 64.06M | 74.74M | 71.49M | 49.68M | 89.72M | 139.89M | 110.50M | 87.50M | 100.04M | 82.17M | 93.48M | 73.75M | 83.88M | 37.28M | 67.64M | 34.09M | 52.37M | 14.34M | 31.46M | 48.20M | 54.81M | 27.36M | 47.16M | 69.66M | 115.61M | 124.61M | 156.78M | 185.54M | 224.64M | 192.31M |
|
Receivables - Net
|
| | | 103.48M | 104.48M | 115.69M | 113.83M | 108.03M | 156.84M | 152.75M | 131.73M | 140.84M | 150.47M | 161.50M | 232.17M | 204.69M | 175.51M | 215.14M | 188.58M | 199.15M | 182.63M | 207.43M | 170.71M | 190.43M | 230.97M | 248.71M | 223.34M | 210.95M | 218.68M | 183.45M | 189.16M | 203.39M | 214.76M | 203.57M | 274.90M | 218.43M | 214.61M | 199.07M | 209.19M | 160.67M | 171.50M | 151.07M | 158.10M | 148.03M | 144.89M | 121.60M | 137.69M | 153.88M | 149.34M | 182.05M | 163.43M | 145.76M | 152.30M | 158.18M | 172.92M | 138.99M | 132.54M | 134.73M | 205.29M | 154.99M | 160.34M |
|
Receivables - Other
|
| | | 40.06M | 50.50M | 56.53M | 55.05M | 68.56M | 77.60M | 66.15M | 70.56M | 73.77M | 66.68M | 92.21M | 98.28M | 73.01M | 89.82M | 69.57M | 77.34M | 86.07M | 83.60M | 81.74M | 92.65M | 104.00M | 105.09M | 80.30M | 69.99M | 91.18M | 65.95M | 64.22M | 66.98M | 76.63M | | | | 96.08M | | | 56.86M | 59.55M | 57.69M | 41.40M | 37.96M | 30.77M | 33.77M | 34.50M | 46.39M | 44.75M | 59.61M | 46.59M | 53.40M | 44.89M | 42.37M | 40.43M | 34.60M | 33.89M | 31.82M | 34.71M | 38.57M | 29.76M | 37.91M |
|
Receivables
|
| | | 143.54M | 154.98M | 172.22M | 168.88M | 176.60M | 234.44M | 218.91M | 202.29M | 214.61M | 217.15M | 253.71M | 330.44M | 277.70M | 265.32M | 284.71M | 265.92M | 285.22M | 266.24M | 289.17M | 263.36M | 294.44M | 336.07M | 329.01M | 293.32M | 302.13M | 284.63M | 247.67M | 256.14M | 280.02M | 214.76M | 203.57M | 274.90M | 314.51M | 214.61M | 199.07M | 266.05M | 220.22M | 229.20M | 192.47M | 196.06M | 178.80M | 178.66M | 156.10M | 184.08M | 198.63M | 208.95M | 228.64M | 216.82M | 190.65M | 194.67M | 198.61M | 207.52M | 172.88M | 164.36M | 169.44M | 243.86M | 184.76M | 198.26M |
|
Inventory
|
| | | 2.25M | 2.33M | 2.58M | 2.55M | 2.48M | 3.27M | 3.68M | 2.90M | 2.99M | 3.17M | 3.19M | 3.14M | 3.04M | 3.01M | 3.01M | 2.88M | 2.77M | 2.86M | 2.69M | 3.46M | 3.94M | 3.77M | 4.19M | 3.93M | 3.74M | 4.27M | 4.53M | 5.34M | 5.15M | 6.51M | 7.96M | 8.64M | 8.02M | 7.56M | 7.18M | 7.74M | 6.46M | 6.75M | 6.76M | 6.22M | 7.34M | 6.31M | 6.30M | 6.91M | 9.97M | 8.38M | 7.98M | 8.03M | 7.44M | 9.15M | 8.44M | 9.06M | 8.84M | 7.51M | 7.16M | 6.39M | 5.92M | 5.58M |
|
Current Deferred Tax Assets
|
| | | 5.61M | 6.29M | 5.67M | 5.71M | 6.02M | 5.76M | 5.49M | 5.42M | 5.66M | 6.06M | 7.46M | 8.90M | 5.99M | 6.95M | 6.26M | 6.71M | 8.30M | 7.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 4.40M | 3.99M | 3.36M | 3.70M | 5.69M | 5.56M | 4.97M | 3.87M | 6.23M | 6.66M | 5.98M | 5.01M | 8.90M | 7.64M | 7.32M | 6.83M | 5.66M | 8.49M | 7.24M | 8.00M | 5.41M | 8.86M | 8.32M | 7.37M | 4.91M | 8.99M | 7.83M | 6.81M | 4.46M | 10.21M | 7.58M | 6.17M | 5.03M | 9.97M | 7.44M | 8.43M | 4.53M | 9.14M | 7.77M | 7.01M | 4.23M | 11.18M | 8.46M | 7.32M | 8.87M | 9.83M | 8.10M | 6.37M | 5.74M | 10.14M | 8.47M | 6.61M | 4.08M | 12.24M | 10.37M | 7.82M | 4.35M | 14.20M |
|
Current Assets
|
| | | 215.55M | 206.28M | 221.28M | 223.96M | 230.52M | 266.20M | 267.32M | 265.16M | 296.27M | 312.81M | 346.35M | 407.25M | 375.55M | 355.82M | 376.04M | 392.84M | 373.47M | 354.51M | 386.65M | 351.10M | 375.45M | 384.27M | 408.24M | 349.63M | 358.63M | 347.62M | 337.51M | 320.80M | 357.05M | 385.55M | 364.84M | 415.23M | 417.31M | 439.37M | 381.51M | 371.65M | 335.16M | 331.34M | 304.77M | 294.49M | 291.22M | 250.28M | 254.74M | 246.14M | 287.41M | 260.60M | 294.48M | 284.76M | 262.26M | 245.05M | 267.31M | 293.17M | 301.59M | 308.89M | 343.92M | 443.81M | 419.77M | 410.41M |
|
Buildings
|
| | | | | | | 28.85M | 29.36M | 29.36M | 29.34M | 29.65M | 29.67M | 31.07M | 31.20M | 31.74M | 31.81M | 31.78M | 31.93M | 32.75M | 32.61M | 32.71M | 38.65M | 39.22M | 39.55M | 39.35M | 39.83M | 38.92M | 39.40M | 39.62M | 40.64M | 40.42M | 40.51M | 40.52M | 41.09M | 41.18M | 41.06M | 41.56M | 43.16M | 42.70M | 42.84M | 43.24M | 41.38M | 41.63M | 41.56M | 41.55M | 41.74M | 34.79M | 34.29M | 36.39M | 36.46M | | | | | | | | | | |
|
Construction in Progress
|
| | | 2.46M | 2.69M | 1.34M | 2.59M | 2.91M | 5.98M | 6.82M | 8.99M | 9.08M | 9.56M | 11.38M | 13.94M | 9.89M | 7.95M | 7.08M | 6.27M | 5.20M | 8.10M | 9.23M | 9.83M | 7.47M | 4.29M | 4.56M | 5.83M | 5.95M | 3.46M | 3.72M | 2.51M | 1.35M | 2.41M | 3.04M | 5.86M | 7.62M | 7.56M | 8.63M | 7.32M | 4.43M | 2.65M | 2.06M | 2.22M | 0.49M | 0.13M | 0.28M | 0.56M | 1.65M | 1.02M | 0.83M | 3.15M | 0.08M | | | | 4.95M | | | | 2.87M | |
|
Land & Improvements
|
| | | 28.29M | 28.34M | 28.36M | 28.40M | 28.85M | | | | 29.65M | | | | 31.74M | | | | 32.75M | | | | 39.22M | | | | 38.92M | | | | 40.42M | | | | 41.18M | | | | 42.70M | | | | 41.63M | | | | 34.79M | | | | 37.26M | | | | 32.61M | | | | 38.16M | |
|
Property, Plant & Equipment (Net)
|
| | | 53.31M | 53.85M | 54.09M | 54.24M | 54.88M | 57.56M | 65.47M | 67.95M | 71.30M | 73.33M | 86.81M | 88.10M | 89.17M | 88.65M | 87.22M | 85.76M | 85.06M | 83.95M | 82.84M | 87.34M | 84.73M | 82.42M | 81.28M | 81.96M | 80.27M | 77.92M | 76.19M | 74.38M | 72.64M | 71.50M | 71.59M | 75.81M | 79.33M | 81.52M | 83.94M | 83.97M | 80.75M | 79.44M | 75.75M | 72.73M | 69.41M | 65.80M | 62.73M | 60.48M | 53.87M | 51.66M | 50.68M | 50.54M | 47.55M | 45.03M | 42.49M | 44.71M | 43.50M | 43.25M | 41.39M | 42.31M | 42.10M | 41.35M |
|
Goodwill
|
| | | 29.06M | 28.83M | 28.91M | 28.73M | 28.68M | 53.67M | 2.25M | 30.91M | 30.84M | 30.89M | 39.30M | 66.59M | 69.84M | 72.06M | 72.21M | 71.38M | 71.52M | 70.94M | 70.61M | 78.84M | 78.29M | 78.27M | 113.02M | 113.18M | 113.50M | 113.86M | 113.84M | 113.61M | 96.16M | 93.45M | 93.26M | 93.32M | 93.37M | 93.30M | 60.50M | 60.28M | 60.37M | 60.44M | 60.60M | 60.60M | 60.64M | 60.54M | 60.55M | 42.24M | 42.13M | 41.92M | 29.73M | 29.71M | 29.12M | 29.05M | 29.13M | 29.06M | 29.02M | 29.08M | 28.88M | 28.89M | 29.05M | 28.98M |
|
Intangibles
|
| | | 7.53M | 6.84M | 6.73M | 6.61M | 6.50M | 7.53M | 8.13M | 7.97M | 7.55M | 7.38M | 31.09M | 29.70M | 28.68M | 28.16M | 26.80M | 25.16M | 23.96M | 22.93M | 21.99M | 21.94M | 21.00M | 20.15M | 29.35M | 27.78M | 26.30M | 24.83M | 25.36M | 24.44M | 22.81M | 22.01M | 21.10M | 20.28M | 19.47M | 18.52M | 11.96M | 11.11M | 8.84M | 8.29M | 7.74M | 7.18M | 6.61M | 6.09M | 5.66M | 5.23M | 4.80M | 4.36M | 3.93M | 3.50M | 3.07M | 2.63M | 2.20M | 1.93M | 1.65M | 1.38M | 1.10M | 0.83M | 0.56M | 0.28M |
|
Goodwill & Intangibles
|
| | | 36.59M | 35.67M | 35.63M | 35.34M | 35.18M | 61.21M | 10.38M | 38.88M | 38.39M | 38.27M | 70.39M | 96.29M | 98.51M | 100.22M | 99.01M | 96.53M | 95.48M | 93.87M | 92.59M | 100.78M | 99.29M | 98.42M | 142.37M | 140.96M | 139.80M | 138.69M | 139.21M | 138.05M | 118.98M | 115.46M | 114.36M | 113.60M | 112.84M | 111.82M | 72.46M | 71.39M | 69.21M | 68.72M | 68.35M | 67.79M | 67.25M | 66.63M | 66.21M | 47.47M | 46.93M | 46.28M | 33.66M | 33.21M | 32.19M | 31.69M | 31.33M | 30.99M | 30.67M | 30.45M | 29.99M | 29.71M | 29.60M | 29.26M |
|
Long-Term Deferred Tax
|
| | | 8.88M | | | | 9.58M | | | | 9.62M | | | | 13.83M | | | | 17.07M | 2.12M | 3.47M | 3.57M | 20.63M | 2.71M | 2.51M | 5.66M | 21.48M | 2.57M | 2.79M | 3.93M | 17.30M | 5.56M | 5.60M | 6.17M | 2.68M | 2.72M | 5.54M | 5.46M | 5.99M | 5.68M | 6.82M | 4.51M | 5.29M | 10.69M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 1.56M | 3.47M | 4.59M | 2.23M | 2.56M | 3.94M | 4.17M | 7.18M | 4.02M | 4.59M | 4.54M | 6.17M | 5.70M | 3.62M | 3.80M | 3.87M | 3.95M | 2.13M | 6.60M | 6.85M | 1.78M | 1.40M | 1.39M | 2.04M | 3.94M | 5.64M | 2.17M | 2.08M | 4.52M | 9.13M | 13.16M | 20.62M | 21.23M | 13.74M | 15.95M | 9.04M | 4.83M | 6.89M | 5.92M | 11.05M | 11.97M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 28.23M | 31.44M | 43.41M | 55.38M | 55.17M | 65.96M | 76.34M |
|
Non-Current Assets
|
| | | 90.00M | 92.99M | 94.31M | 91.81M | 91.42M | 96.65M | 108.76M | 114.01M | 113.70M | 116.18M | 189.56M | 190.56M | 193.38M | 192.49M | 190.04M | 186.17M | 188.22M | 182.06M | 185.50M | 198.54M | 189.52M | 184.95M | 227.55M | 230.63M | 227.40M | 224.83M | 220.36M | 218.44M | 200.99M | 201.65M | 204.71M | 216.20M | 216.08M | 233.39M | 210.38M | 195.70M | 182.15M | 180.89M | 175.14M | 177.19M | 176.34M | 200.00M | 185.83M | 166.94M | 153.38M | 150.31M | 143.64M | 141.18M | 138.25M | 137.23M | 137.52M | 146.84M | 149.76M | 161.26M | 169.92M | 169.93M | 180.48M | 187.77M |
|
Assets
|
| | | 306.44M | 299.27M | 315.60M | 315.78M | 323.13M | 362.85M | 376.07M | 379.18M | 409.98M | 428.99M | 535.91M | 597.82M | 568.93M | 548.31M | 566.08M | 579.01M | 561.69M | 536.57M | 572.15M | 549.64M | 564.97M | 569.22M | 635.79M | 580.27M | 586.03M | 572.45M | 557.87M | 539.24M | 558.03M | 587.19M | 569.55M | 631.43M | 633.39M | 672.75M | 591.89M | 567.35M | 517.31M | 512.23M | 479.91M | 471.68M | 467.56M | 450.28M | 440.56M | 413.08M | 440.79M | 410.91M | 438.12M | 425.95M | 400.50M | 382.28M | 404.83M | 440.00M | 451.35M | 470.16M | 513.85M | 613.74M | 600.26M | 598.19M |
|
Accounts Payables
|
| | | 36.38M | 44.53M | 48.81M | 42.76M | 48.93M | 61.66M | 59.71M | 59.50M | 68.96M | 67.80M | 115.89M | 121.80M | 111.86M | 95.23M | 93.15M | 90.48M | 125.79M | 99.76M | 109.34M | 122.94M | 141.44M | 127.73M | 108.26M | 97.27M | 105.65M | 90.89M | 71.25M | 67.61M | 79.44M | 94.84M | 90.71M | 110.50M | 114.65M | 96.98M | 74.46M | 77.25M | 73.09M | 68.61M | 51.27M | 50.16M | 60.92M | 65.97M | 55.95M | 68.16M | 74.89M | 68.56M | 80.56M | 65.52M | 76.36M | 74.09M | 61.89M | 55.19M | 65.63M | 61.67M | 79.98M | 79.05M | 80.45M | 98.20M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 11.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 36.38M | 44.53M | 48.81M | 42.76M | 48.93M | 61.66M | 59.71M | 59.50M | 68.96M | 67.80M | 115.89M | 121.80M | 123.48M | 95.23M | 93.15M | 90.48M | 125.79M | 99.76M | 109.34M | 122.94M | 141.44M | 127.73M | 108.26M | 97.27M | 105.65M | 90.89M | 71.25M | 67.61M | 79.44M | 94.84M | 90.71M | 110.50M | 114.65M | 96.98M | 74.46M | 77.25M | 73.09M | 68.61M | 51.27M | 50.16M | 60.92M | 65.97M | 55.95M | 68.16M | 74.89M | 68.56M | 80.56M | 65.52M | 76.36M | 74.09M | 61.89M | 55.19M | 65.63M | 61.67M | 79.98M | 79.05M | 80.45M | 98.20M |
|
Accumulated Expenses
|
| | | 18.10M | 11.72M | 13.33M | 17.37M | 15.30M | 15.28M | 15.78M | 22.18M | 21.92M | 17.85M | 23.89M | 39.67M | 36.23M | 30.01M | 25.21M | 32.07M | 26.73M | 22.72M | 18.88M | 28.94M | 27.72M | 23.21M | 21.16M | 25.10M | 20.99M | 26.36M | 19.38M | 25.04M | 24.38M | 29.15M | 24.73M | 41.82M | 38.36M | 34.21M | 22.12M | 23.01M | 16.20M | 16.68M | 16.37M | 21.98M | 21.01M | 20.22M | 15.97M | 23.07M | 21.53M | 16.64M | 12.35M | 13.26M | 13.68M | 11.51M | 13.80M | 18.07M | 15.88M | 13.91M | 13.29M | 19.01M | 18.96M | 15.41M |
|
Other Accumulated Expenses
|
| | | 7.51M | 7.99M | 7.25M | 7.23M | 6.91M | 7.05M | 7.39M | 7.01M | 7.60M | 7.65M | 7.75M | 8.60M | 8.61M | 8.76M | 9.33M | 14.99M | 8.10M | 8.74M | 8.90M | 8.54M | 9.25M | 9.65M | 15.54M | 8.80M | 9.34M | 9.03M | 8.69M | 8.86M | 9.08M | 9.69M | 8.92M | 9.46M | 9.02M | 9.54M | 7.65M | 9.06M | 7.89M | 7.66M | 7.79M | 7.44M | 6.57M | 6.63M | 6.17M | 6.31M | 6.12M | 6.98M | 5.82M | 5.82M | 5.58M | 5.75M | 5.78M | 5.70M | 4.61M | 4.93M | 4.47M | 4.66M | 5.31M | 4.71M |
|
Current Leases
|
| | | 0.26M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 9.43M | 8.64M | 7.57M | 6.58M | 5.36M | 5.20M | 5.75M | 5.57M | 5.36M | 4.93M | 5.71M | 4.89M | 4.53M | 4.61M | 4.66M | 4.28M | 3.98M | 3.62M | 3.74M | 3.78M | 3.78M | 3.91M | 4.44M | 4.46M |
|
Current Taxes
|
| | | | 2.68M | | | 1.11M | 3.24M | | 0.58M | | 0.60M | | 1.47M | 0.48M | 4.62M | 2.01M | 1.96M | 3.27M | 4.49M | 0.06M | 0.47M | 2.67M | 3.68M | 1.29M | 0.15M | 0.17M | 0.02M | 0.02M | | 0.01M | | | 0.91M | 2.52M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.63M | | | 100.57M | 63.89M | 63.52M | 62.24M | 59.49M | 53.83M | 50.97M | 84.86M | 73.87M | 65.11M | 53.29M | 99.76M | 114.73M | 85.44M | 73.13M | 117.27M | 167.66M | 171.31M | 204.61M | 237.54M | 332.66M | 323.59M | 317.56M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.47M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 100.18M | 95.01M | 106.30M | 98.26M | 105.96M | 136.61M | 144.46M | 143.52M | 164.37M | 172.24M | 246.93M | 275.79M | 269.86M | 246.03M | 265.76M | 287.89M | 267.09M | 217.53M | 258.02M | 233.10M | 246.03M | 224.09M | 230.28M | 215.06M | 218.98M | 199.52M | 169.90M | 194.41M | 238.47M | 261.14M | 244.43M | 289.54M | 275.50M | 285.31M | 229.82M | 224.08M | 175.95M | 170.22M | 150.13M | 149.24M | 153.40M | 154.28M | 173.93M | 180.18M | 177.78M | 154.60M | 208.55M | 208.41M | 187.53M | 171.41M | 205.06M | 252.25M | 265.12M | 292.15M | 341.10M | 442.22M | 436.38M | 443.45M |
|
Capital Leases
|
| | | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 1.76M | | 3.35M | 3.42M | | | 2.43M | 23.19M | 45.10M | 11.62M | 11.34M | 11.79M | 9.93M | 8.80M | 9.77M | 7.23M | 3.85M | | 17.19M | 72.41M | 44.14M | 44.68M | 42.08M | 50.91M | 9.30M | | 1.55M | | 2.17M | 5.35M | 11.37M | 14.82M | 8.89M | 9.21M | 9.38M | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 10.00M | 10.00M | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 0.70M | 1.10M | 1.77M | 0.52M | -7.61M | -9.79M | -8.74M | -0.51M | -2.82M | -1.18M | -1.18M | -1.18M | -1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 5.79M | 5.21M | 5.88M | 6.19M | 6.08M | 6.06M | 5.81M | 5.65M | 7.45M | 7.84M | 7.64M | 6.37M | 5.17M | 4.30M | 6.74M | 5.48M | 1.24M | 7.24M | 1.99M | 2.62M | 3.20M | 3.20M | 2.85M | 0.38M | 0.13M | 2.01M | 1.16M | 3.29M | 0.43M | 1.44M | 1.27M | 3.39M | 11.17M | 2.35M | 0.19M | | 11.39M | 0.03M | 0.07M | 0.03M | 10.91M | 0.03M | 0.03M | 0.03M | 8.88M | 0.02M | 0.03M | 0.03M | 5.72M | 0.03M | 0.03M | 0.03M | 5.56M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.66M | 33.37M | 31.30M | 20.00M | 25.41M | 22.88M | 25.85M | 20.77M | 25.52M | 24.29M | 24.56M | 19.90M | 24.59M | 27.25M | 21.73M | 20.66M | 19.95M | 18.66M | 17.95M | 19.16M | 19.15M | 18.19M | 17.56M | 16.99M | 15.90M |
|
Other Non-Current Liabilities
|
| | | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.21M | 0.41M | 0.47M | 0.43M | 0.41M | 0.32M | 0.31M | 0.30M | 0.28M | 0.26M | 0.23M | 0.29M | 0.31M | 0.32M | 0.30M | 4.21M | 7.75M | 7.90M | 7.90M | 7.81M | 7.72M | 2.07M | 0.40M | 0.37M | 0.34M | 0.37M | 0.78M | 0.80M | 1.78M | 2.18M | 3.98M | 2.87M | 2.31M | 2.60M | 3.22M | 4.15M | 2.54M |
|
Total Non-Current Liabilities
|
| | | 105.97M | 100.23M | 112.18M | 106.20M | | | | | | | | | | | | | | | | 239.57M | 249.23M | 244.48M | 305.55M | 259.58M | 263.79M | 243.60M | 221.96M | 207.01M | 238.89M | 264.13M | 245.70M | 295.11M | 281.14M | 315.02M | 268.78M | 255.62M | 205.21M | 198.46M | 167.72M | 169.92M | 174.21M | 174.26M | 192.89M | 199.84M | 212.72M | 189.32M | 246.29M | 245.16M | 218.22M | 201.38M | 223.75M | 270.22M | 284.30M | 311.32M | 359.32M | 459.81M | 453.39M | 459.38M |
|
Total Liabilities
|
| | | 106.77M | 101.03M | 112.98M | 107.00M | 112.04M | 146.03M | 153.69M | 149.17M | 171.82M | 182.51M | 277.76M | 327.26M | 286.65M | 261.68M | 284.29M | 303.31M | 277.13M | 234.54M | 267.23M | 239.77M | 249.40M | 244.69M | 305.96M | 260.05M | 264.22M | 244.02M | 222.28M | 207.32M | 239.19M | 264.41M | 245.96M | 295.34M | 281.44M | 315.33M | 269.09M | 255.92M | 209.42M | 206.21M | 175.62M | 177.82M | 182.02M | 181.98M | 194.95M | 200.24M | 213.09M | 189.66M | 246.67M | 245.94M | 219.02M | 203.16M | 225.92M | 274.20M | 287.17M | 313.64M | 361.91M | 463.03M | 457.54M | 461.92M |
|
Total Debt
|
| | | | | | 1.76M | | 3.35M | 3.42M | | | 2.43M | 23.19M | 45.10M | 11.62M | 11.34M | 11.79M | 9.93M | 8.80M | 9.77M | 7.23M | 3.85M | | 17.19M | 72.41M | 44.14M | 44.68M | 42.08M | 50.91M | 9.30M | | 1.55M | | 2.17M | 5.35M | 11.37M | 14.82M | 8.89M | 9.21M | 9.38M | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 10.00M | 10.00M | | | | | | | | |
|
Common Equity
|
181.62M | 187.41M | 193.29M | 199.67M | 198.24M | 202.62M | 208.78M | 211.10M | 216.82M | 222.38M | 230.01M | 238.16M | 246.48M | 258.14M | 270.55M | 282.28M | 286.64M | 281.79M | 275.70M | 284.55M | 302.03M | 304.92M | 309.87M | 315.57M | 325.71M | 329.83M | 320.22M | 321.81M | 328.44M | 335.59M | 331.92M | 318.84M | 322.78M | 323.59M | 336.09M | 351.96M | 357.43M | 322.80M | 311.43M | 307.89M | 306.02M | 304.29M | 293.86M | 285.54M | 268.30M | 245.61M | 212.84M | 227.71M | 221.25M | 191.45M | 180.00M | 181.48M | 179.12M | 178.91M | 165.80M | 164.18M | 156.52M | 151.93M | 150.71M | 142.72M | 136.27M |
|
Shareholder's Equity
|
181.62M | 187.41M | 193.29M | 199.67M | 198.24M | 202.62M | 208.78M | 211.10M | 216.82M | 222.38M | 230.01M | 238.16M | 246.48M | 258.14M | 270.55M | 282.28M | 286.64M | 281.79M | 275.70M | 284.55M | 302.03M | 304.92M | 309.87M | 315.57M | 325.71M | 329.83M | 320.22M | 321.81M | 328.44M | 335.59M | 331.92M | 318.84M | 322.78M | 323.59M | 336.09M | 351.96M | 357.43M | 322.80M | 311.43M | 307.89M | 306.02M | 304.29M | 293.86M | 285.54M | 268.30M | 245.61M | 212.84M | 227.71M | 221.25M | 191.45M | 180.00M | 181.48M | 179.12M | 178.91M | 165.80M | 164.18M | 156.52M | 151.93M | 150.71M | 142.72M | 136.27M |
|
Liabilities and Shareholders Equity
|
| | | 306.44M | 299.27M | 315.60M | 315.78M | 323.13M | 362.85M | 376.07M | 379.18M | 409.98M | 428.99M | 535.91M | 597.82M | 568.93M | 548.31M | 566.08M | 579.01M | 561.69M | 536.57M | 572.15M | 549.64M | 564.97M | 569.22M | 635.79M | 580.27M | 586.03M | 572.45M | 557.87M | 539.24M | 558.03M | 587.19M | 569.55M | 631.43M | 633.39M | 672.75M | 591.89M | 567.35M | 517.31M | 512.23M | 479.91M | 471.68M | 467.56M | 450.28M | 440.56M | 413.08M | 440.79M | 410.91M | 438.12M | 425.95M | 400.50M | 382.28M | 404.83M | 440.00M | 451.35M | 470.16M | 513.85M | 613.74M | 600.26M | 598.19M |
|
Treasury Shares
|
| | | 1.42M | 517.09M | 0.89M | 0.89M | 0.89M | 2,051.76M | 1.87M | 1.82M | | 1.75M | 1.55M | 1.48M | | 1.37M | 1.19M | | | 1.36M | 0.97M | 0.33M | 0.65M | 1.36M | 1.30M | 1.29M | | 1.16M | | | | 0.87M | 0.31M | 0.31M | 0.31M | | 0.50M | 1.05M | 1.05M | 1.43M | 1.39M | 1.37M | 1.34M | 1.19M | 1.11M | 1.10M | 1.10M | 0.93M | 0.86M | 0.85M | 0.84M | 0.68M | 0.59M | 0.58M | 0.58M | 0.34M | 0.29M | 0.28M | 0.28M | |
|
Retained Earnings
|
| | | 100.23M | 103.74M | 110.77M | 115.63M | 117.42M | 122.10M | 127.54M | 134.06M | 141.43M | 147.98M | 158.28M | 169.68M | 177.24M | 183.15M | 186.44M | 183.48M | 194.39M | 204.34M | 209.77M | 214.12M | 223.26M | 232.50M | 237.75M | 223.93M | 222.97M | 226.80M | 231.33M | 226.18M | 211.49M | 213.80M | 217.73M | 226.66M | 239.48M | 245.63M | 217.62M | 212.12M | 206.40M | 203.37M | 198.77M | 185.90M | 175.18M | 157.64M | 132.72M | 97.82M | 111.28M | 104.77M | 71.94M | 59.25M | 58.92M | 55.75M | 52.90M | 38.32M | 33.94M | 24.72M | 19.18M | 15.75M | 4.48M | 0.82M |