|
Cash & Equivalents
|
42.16M | 70.47M | 58.11M | 45.70M | 154.51M | 72.18M | 144.84M | 139.22M | 109.66M | 136.19M | 140.42M | 138.43M | 168.41M | 130.96M | 109.86M | 66.71M | 175.86M | 98.82M | 74.08M | 73.37M | 81.89M | 91.19M | 69.20M | 72.87M | 71.84M | 59.97M | 78.54M | 96.82M | 104.61M |
|
Cash & Current Investments
|
42.16M | 70.47M | 58.11M | 45.70M | 154.51M | 72.18M | 144.84M | 139.22M | 109.66M | 136.19M | 140.42M | 138.43M | 168.41M | 130.96M | 109.86M | 66.71M | 175.86M | 98.82M | 74.08M | 73.37M | 81.89M | 91.19M | 69.20M | 72.87M | 71.84M | 59.97M | 78.54M | 96.82M | 104.61M |
|
Receivables - Other
|
| | | | | 1.00M | | | | | 1.00M | 1.00M | 5.00M | 2.20M | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | 104.01M | 104.16M | 104.16M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 27.48M | | | | 131.18M | 133.09M | 136.90M | 139.07M | 139.80M | 137.86M | 133.01M | 127.29M | 114.73M | 106.37M | 99.69M | 92.05M | 86.59M | 81.88M | 78.28M | 74.83M |
|
Goodwill & Intangibles
|
| | | | | | | | | 27.48M | | | | 235.19M | 237.25M | 241.06M | 139.07M | 139.80M | 137.86M | 133.01M | 127.29M | 114.73M | 106.37M | 99.69M | 92.05M | 86.59M | 81.88M | 78.28M | 74.83M |
|
Long-Term Deferred Tax
|
| 1.04M | | | 1.56M | 1.56M | 1.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
52.09M | 73.30M | 60.64M | 58.93M | 65.91M | 76.77M | 61.26M | 58.74M | 53.82M | 54.21M | 42.77M | 219.54M | 55.35M | 72.34M | 60.69M | 67.14M | 96.35M | 105.00M | 127.85M | 128.96M | 117.76M | 114.83M | 127.35M | 163.76M | 156.70M | 154.66M | 152.43M | 131.41M | 119.34M |
|
Assets
|
| 1,739.94M | | | 2,092.59M | 2,201.87M | 2,117.32M | 1,974.62M | 1,917.52M | 2,009.05M | 1,992.06M | 2,221.48M | 2,347.88M | 2,946.62M | 2,992.55M | 3,350.02M | 3,539.99M | 3,613.70M | 3,502.06M | 3,472.04M | 3,429.93M | 3,411.89M | 3,277.50M | 3,250.36M | 3,251.30M | 3,227.10M | 3,226.30M | 3,201.09M | 3,186.18M |
|
Mortgages
|
| 85.29M | | | 30.10M | 60.91M | 279.06M | 96.17M | 191.18M | 246.38M | 64.81M | | 525.47M | 393.89M | 473.31M | 505.73M | 365.15M | 317.57M | 403.23M | 486.45M | 423.17M | 289.95M | 72.11M | 156.44M | 125.39M | 535.47M | 445.50M | 331.08M | 161.95M |
|
Non-Current Debt
|
| 863.16M | | | 1,113.16M | 1,113.16M | 1,113.16M | 1,113.16M | 1,113.16M | 1,154.42M | 1,329.41M | 1,604.41M | 1,154.41M | 1,654.41M | 1,654.41M | 2,043.16M | 2,408.36M | 2,582.03M | 2,445.66M | 2,251.62M | 2,076.25M | 1,874.41M | 1,769.13M | 1,648.46M | 1,417.48M | 1,103.00M | 878.29M | 628.96M | 359.29M |
|
Non-Current Deferred Tax Liability
|
| 26.26M | | | 19.53M | 24.87M | 24.67M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 41.84M | 53.36M | 53.83M | 51.22M | 51.69M | 52.09M | 47.02M | 45.68M | 44.81M | 48.58M | 45.40M | 42.36M | 40.15M | 37.95M | 35.67M | 33.12M | 30.89M | 28.38M | 25.47M | 23.14M | 21.06M | 19.42M | 17.22M | 15.94M | 14.13M |
|
Other Non-Current Liabilities
|
| 41.26M | | | 48.15M | 77.17M | 44.25M | 44.05M | 69.38M | 79.05M | 58.87M | 77.82M | 104.55M | 135.36M | 127.04M | 103.94M | 105.42M | 100.03M | 74.50M | 78.17M | 63.71M | 68.94M | 65.16M | 67.71M | 66.86M | 50.85M | 53.78M | 61.60M | 58.52M |
|
Total Non-Current Liabilities
|
| 1,352.13M | | | 1,583.32M | 1,635.93M | 1,589.53M | 1,476.24M | 1,395.13M | 1,463.38M | 1,461.20M | 1,659.33M | 1,731.92M | 2,207.39M | 2,215.57M | 2,597.88M | 2,885.47M | 2,966.07M | 2,971.41M | 2,935.47M | 2,924.86M | 2,938.55M | 2,830.37M | 2,828.53M | 2,856.88M | 2,822.44M | 2,806.42M | 2,763.49M | 2,743.80M |
|
Total Liabilities
|
| 1,393.39M | | | 1,631.47M | 1,713.11M | 1,633.78M | 1,520.29M | 1,464.50M | 1,542.42M | 1,520.07M | 1,737.15M | 1,836.46M | 2,342.74M | 2,342.61M | 2,701.82M | 2,990.88M | 3,066.10M | 3,045.91M | 3,013.64M | 2,988.57M | 3,007.48M | 2,895.53M | 2,896.24M | 2,923.74M | 2,873.29M | 2,860.21M | 2,825.10M | 2,802.32M |
|
Total Debt
|
| 863.16M | | | 1,113.16M | 1,113.16M | 1,113.16M | 1,113.16M | 1,113.16M | 1,154.42M | 1,329.41M | 1,604.41M | 1,154.41M | 1,654.41M | 1,654.41M | 2,043.16M | 2,408.36M | 2,582.03M | 2,445.66M | 2,251.62M | 2,076.25M | 1,874.41M | 1,769.13M | 1,648.46M | 1,417.48M | 1,103.00M | 878.29M | 628.96M | 359.29M |
|
Common Equity
|
| 346.55M | | | 461.12M | 488.77M | 483.54M | 454.33M | 453.02M | 466.63M | 471.99M | 484.58M | 511.59M | 603.88M | 649.94M | 648.20M | 549.11M | 547.60M | 456.15M | 458.40M | 441.36M | 404.40M | 381.97M | 354.12M | 327.56M | 353.81M | 366.10M | 375.99M | 383.85M |
|
Shareholder's Equity
|
| 346.55M | | | 461.12M | 488.77M | 483.54M | 454.33M | 453.02M | 466.63M | 471.99M | 484.58M | 511.59M | 603.88M | 649.94M | 648.20M | 549.11M | 547.60M | 456.15M | 458.40M | 441.36M | 404.40M | 381.97M | 354.12M | 327.56M | 353.81M | 366.10M | 375.99M | 383.85M |
|
Liabilities and Shareholders Equity
|
| 1,739.94M | | | 2,092.59M | 2,201.87M | 2,117.32M | 1,974.62M | 1,917.52M | 2,009.05M | 1,992.06M | 2,221.48M | 2,347.88M | 2,946.62M | 2,992.55M | 3,350.02M | 3,539.99M | 3,613.70M | 3,502.06M | 3,472.04M | 3,429.93M | 3,411.89M | 3,277.50M | 3,250.36M | 3,251.30M | 3,227.10M | 3,226.30M | 3,201.09M | 3,186.18M |
|
Treasury Shares
|
| 0.26M | | | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.00M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Retained Earnings
|
| 52.66M | | | 53.52M | 76.68M | 68.21M | 33.97M | 27.92M | 36.43M | 39.45M | 46.70M | 69.68M | 83.85M | 129.51M | 120.35M | 14.53M | 6.10M | -95.99M | -110.89M | -132.03M | -173.85M | -200.29M | -231.31M | -261.27M | -252.53M | -242.76M | -235.89M | -230.69M |