|
Cash & Equivalents
|
244.74M | 242.25M | 247.12M | 258.24M | 215.78M | 150.33M | 283.42M | 172.54M | 214.12M | 208.91M | 252.67M | 171.72M | 229.39M | 209.28M | 133.15M | 112.42M | 109.40M | 63.73M | 29.64M | 318.47M | 263.54M | 138.61M | 126.93M | 93.83M | 69.24M | 63.27M | 68.94M | 231.64M | 182.13M | 201.46M | 217.78M | 207.16M | 166.56M | 172.07M | 175.94M | 18.90M | 187.59M | 190.10M | 193.02M | 32.73M | 39.14M | 51.44M | 77.41M | 108.69M | 41.93M | 95.54M | 62.12M | 109.68M | 90.03M | 91.34M | 271.60M | 325.18M | 191.65M | 149.94M | 149.31M | 118.88M | 99.32M | 150.01M | 174.12M | 119.02M | 126.83M | 128.89M | 238.82M | 591.55M | 612.18M | 659.59M | 668.62M |
|
Short-term Investments
|
| | | 200.38M | 206.22M | 162.36M | 158.99M | 159.67M | 159.83M | 159.94M | 159.97M | 160.61M | 160.47M | 160.62M | 130.50M | 97.88M | 63.95M | 63.95M | 52.21M | 31.59M | 12.95M | 11.93M | 13.24M | 122.86M | 123.18M | 120.03M | 116.79M | 114.90M | 122.86M | 140.81M | 151.15M | 147.68M | 143.32M | 124.70M | 151.80M | 156.18M | 158.04M | 151.57M | 156.34M | 196.43M | 200.77M | 228.79M | 234.41M | 185.49M | 243.65M | 250.26M | 305.61M | 300.68M | 360.99M | 389.31M | 209.39M | 174.21M | 307.62M | 366.84M | 375.87M | 399.31M | 420.94M | 428.10M | 429.62M | 485.13M | 515.60M | 546.27M | 483.77M | 459.80M | 458.53M | 465.91M | 487.84M |
|
Cash & Current Investments
|
244.74M | 242.25M | 247.12M | 458.62M | 422.01M | 312.69M | 442.41M | 332.21M | 373.96M | 368.85M | 412.64M | 332.33M | 389.86M | 369.89M | 263.64M | 210.30M | 173.35M | 127.68M | 81.85M | 350.06M | 276.49M | 150.54M | 140.17M | 216.69M | 192.43M | 183.29M | 185.73M | 346.54M | 304.99M | 342.27M | 368.94M | 354.84M | 309.89M | 296.77M | 327.74M | 175.08M | 345.63M | 341.68M | 349.36M | 229.16M | 239.90M | 280.24M | 311.83M | 294.18M | 285.58M | 345.80M | 367.73M | 410.36M | 451.02M | 480.65M | 480.99M | 499.39M | 499.27M | 516.78M | 525.18M | 518.20M | 520.26M | 578.11M | 603.73M | 604.16M | 642.43M | 675.16M | 722.59M | 1,051.34M | 1,070.70M | 1,125.50M | 1,156.46M |
|
Receivables - Net
|
69.00 | 30.00 | 86.00 | 57.80M | 58.08M | 74.80M | 64.37M | 62.09M | 64.15M | 57.97M | 57.47M | 59.96M | 61.99M | 55.58M | 65.02M | 54.19M | 50.42M | 53.52M | 41.69M | 28.00M | 31.58M | 31.28M | 32.46M | 31.40M | 26.38M | 25.87M | 27.70M | 31.62M | 27.75M | 27.50M | 25.46M | 22.82M | 23.47M | 21.39M | 21.13M | 18.88M | 23.91M | 24.99M | 34.04M | 28.75M | 29.84M | 27.87M | 29.91M | 55.02M | 32.57M | 35.60M | 37.55M | 44.68M | 41.48M | 51.68M | 42.48M | 43.03M | 34.10M | 32.19M | 43.06M | 42.55M | 44.99M | 42.32M | 41.28M | 29.40M | 41.94M | 34.85M | 32.02M | 22.81M | 45.67M | 33.23M | 41.30M |
|
Receivables - Other
|
| | | 5.25M | 4.17M | 7.22M | 5.51M | 1.86M | 3.35M | 3.21M | 3.60M | 2.90M | 19.69M | 2.09M | 1.67M | 2.08M | 4.41M | 40.45M | 39.84M | 27.20M | 18.33M | 9.74M | 18.52M | 19.40M | 18.94M | 4.47M | 4.42M | 5.19M | 4.38M | 0.78M | 0.88M | 0.93M | 1.20M | 1.16M | 1.00M | 1.16M | 1.33M | 1.95M | 2.44M | 2.57M | 2.58M | 2.68M | 1.34M | 1.38M | 1.58M | 1.46M | 2.71M | 2.87M | 2.68M | 2.57M | 1.90M | 1.69M | 8.85M | 8.62M | 2.26M | 3.46M | 4.31M | 6.90M | 11.99M | 4.54M | 5.29M | 4.98M | 4.11M | 5.33M | 9.99M | 9.17M | 6.15M |
|
Receivables
|
69.00 | 30.00 | 86.00 | 63.05M | 62.25M | 82.02M | 69.88M | 63.95M | 67.50M | 61.18M | 61.07M | 62.86M | 81.68M | 57.67M | 66.69M | 56.28M | 54.83M | 93.97M | 81.54M | 55.19M | 49.91M | 41.02M | 50.98M | 50.80M | 45.32M | 30.34M | 32.11M | 36.81M | 32.12M | 28.28M | 26.33M | 23.75M | 24.67M | 22.55M | 22.13M | 20.04M | 25.25M | 26.94M | 36.49M | 31.32M | 32.42M | 30.55M | 31.25M | 56.40M | 34.15M | 37.06M | 40.27M | 47.55M | 44.17M | 54.25M | 44.38M | 44.73M | 42.95M | 40.80M | 45.32M | 46.01M | 49.30M | 49.22M | 53.27M | 33.94M | 47.23M | 39.84M | 36.13M | 28.14M | 55.66M | 42.40M | 47.45M |
|
Inventory
|
12.36M | 13.06M | 9.94M | 11.26M | 11.32M | 12.47M | 11.08M | 13.14M | 11.50M | 11.09M | 10.69M | 11.33M | 9.83M | 10.00M | 9.16M | 8.36M | 7.50M | 7.69M | 7.15M | 4.59M | 6.33M | 6.04M | 5.19M | 5.02M | 3.07M | 2.67M | 2.35M | 3.35M | 2.50M | 2.11M | 1.83M | 1.87M | 1.45M | 0.88M | 0.99M | 1.11M | 1.01M | 0.91M | 0.89M | 0.76M | 0.73M | 0.66M | 0.67M | 0.58M | 0.55M | 0.57M | 0.62M | 0.60M | 0.59M | 0.62M | 1.18M | 0.90M | 1.41M | 1.17M | 2.04M | 1.90M | 3.77M | 2.88M | 2.18M | 5.00M | 4.25M | 4.47M | 3.87M | 3.39M | 3.25M | 2.63M | 4.02M |
|
Current Deferred Tax Assets
|
| | | 12.77M | 12.98M | 12.98M | 12.98M | 31.66M | 31.66M | 31.66M | 31.66M | 10.84M | 10.94M | 10.94M | 10.94M | 7.09M | 7.12M | 7.13M | | 3.61M | 3.61M | 3.61M | 3.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
47.47M | 44.23M | 46.90M | 40.75M | 47.26M | 43.88M | 43.56M | 51.38M | 34.77M | 36.63M | 36.13M | 62.18M | 69.20M | 73.24M | 75.18M | 38.23M | 57.71M | 96.44M | 112.84M | 16.72M | 20.33M | 25.29M | 20.30M | 17.45M | 14.31M | 17.51M | 13.36M | 14.38M | 14.17M | 16.16M | 12.70M | 14.45M | 11.99M | 13.34M | 8.77M | 7.72M | 10.18M | 10.96M | 8.52M | 7.77M | 8.38M | 9.01M | 7.64M | 7.30M | 10.39M | 9.84M | 7.83M | 8.21M | 10.02M | 10.99M | 8.08M | 6.92M | 9.87M | 10.31M | 9.25M | 8.41M | 11.38M | 12.52M | 10.14M | 11.71M | 11.91M | 12.56M | 10.66M | 16.91M | 14.67M | 16.38M | 15.88M |
|
Current Assets
|
655.42M | 547.94M | 632.05M | 628.84M | 567.77M | 475.14M | 593.11M | 626.52M | 571.30M | 558.88M | 615.08M | 610.48M | 580.98M | 531.24M | 544.97M | 543.56M | 436.90M | 458.01M | 557.20M | 460.02M | 400.65M | 355.04M | 336.30M | 318.11M | 347.51M | 315.93M | 278.39M | 288.96M | 233.48M | 249.71M | 259.77M | 248.19M | 205.79M | 209.73M | 209.11M | 210.72M | 225.39M | 230.69M | 240.11M | 269.45M | 282.18M | 320.94M | 353.02M | 360.38M | 332.29M | 394.06M | 416.85M | 467.06M | 506.05M | 549.14M | 537.14M | 554.45M | 556.20M | 571.79M | 582.32M | 575.12M | 585.45M | 643.39M | 669.59M | 654.96M | 706.02M | 732.48M | 773.52M | 640.15M | 686.00M | 721.21M | 736.15M |
|
Buildings
|
| | | | | | | 48.09M | | | | 46.77M | | | | 8.53M | | | | 8.62M | | | | 10.97M | | | | 8.66M | | | | 8.66M | | | | 8.58M | | | | 8.58M | | | | 8.48M | | | | 8.48M | | | | 9.16M | | | | 9.16M | | | | 9.16M | | | | 9.16M | | | |
|
Construction in Progress
|
| | | | | | | 10.96M | | | | 4.76M | | | | 1.84M | | | | 0.75M | | | | 0.42M | | | | 2.20M | | | | 0.07M | | | | 0.30M | | | | 1.95M | | | | 1.13M | | | | 0.82M | | | | 3.19M | | | | 4.15M | | | | 1.81M | | | | 46.73M | | | |
|
Land & Improvements
|
| | | | | | | 6.77M | | | | 3.38M | | | | 2.39M | | | | 2.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
298.04M | 297.18M | 299.78M | 304.03M | 303.68M | 309.90M | 335.84M | 363.52M | 359.68M | 364.76M | 360.80M | 349.72M | 341.81M | 327.26M | 317.48M | 247.79M | 259.12M | 246.01M | 202.12M | 112.09M | 170.57M | 159.09M | 138.25M | 115.60M | 65.08M | 57.95M | 54.68M | 58.25M | 52.60M | 48.57M | 45.21M | 40.51M | 37.47M | 35.43M | 33.28M | 33.23M | 32.03M | 30.83M | 29.98M | 30.05M | 28.40M | 27.51M | 26.70M | 26.01M | 28.35M | 28.34M | 28.81M | 27.76M | 25.70M | 24.81M | 25.84M | 28.36M | 27.96M | 26.95M | 26.29M | 26.04M | 25.75M | 24.26M | 23.53M | 21.37M | 20.94M | 19.09M | 18.10M | 95.51M | 89.50M | 87.71M | 85.19M |
|
Long-Term Investments
|
340.57M | 148.76M | 225.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
374.05M | 376.78M | 378.37M | 370.29M | 374.93M | 378.73M | 383.82M | 374.59M | 87.60M | 385.32M | 381.32M | 170.71M | 213.86M | 130.88M | 131.86M | 87.36M | 131.72M | 132.39M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 87.36M | 118.78M | 118.31M | 118.31M | 118.31M | 118.31M | 118.31M | 162.69M | 162.58M | 162.58M | 162.58M | 184.13M | 243.54M | 243.94M | 244.11M | 241.16M | 241.20M | 241.16M | 241.16M | 241.16M | 258.01M | 258.07M | 258.19M | 258.19M |
|
Intangibles
|
39.24M | 39.97M | 184.15M | 180.52M | 177.83M | 179.82M | 182.35M | 110.22M | 118.50M | 112.73M | 108.66M | 76.29M | 76.67M | 74.63M | 74.03M | 56.01M | 61.13M | 56.90M | 40.39M | 12.82M | 39.85M | 32.25M | 29.06M | 28.22M | 8.06M | 7.90M | 7.90M | 9.30M | 9.10M | 8.90M | 8.70M | 8.50M | 8.30M | 8.10M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 18.30M | 17.19M | 16.36M | 15.52M | 14.69M | 13.86M | 34.11M | 32.21M | 30.54M | 28.88M | 44.26M | 53.56M | 50.94M | 49.09M | 39.97M | 36.22M | 35.11M | 34.00M | 32.89M | 95.01M | 90.67M | 86.38M | 82.12M |
|
Goodwill & Intangibles
|
413.29M | 416.75M | 562.52M | 550.81M | 552.75M | 558.55M | 566.17M | 484.81M | 206.10M | 498.06M | 489.98M | 246.99M | 290.53M | 205.52M | 205.89M | 143.36M | 192.85M | 189.28M | 127.74M | 100.17M | 127.21M | 119.61M | 116.42M | 115.58M | 95.42M | 95.26M | 95.26M | 96.66M | 96.46M | 96.26M | 96.06M | 95.86M | 95.66M | 95.46M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 95.26M | 137.08M | 135.50M | 134.67M | 133.83M | 133.00M | 132.17M | 196.80M | 194.79M | 193.12M | 191.46M | 228.40M | 297.10M | 294.88M | 293.20M | 281.13M | 277.42M | 276.27M | 275.16M | 274.06M | 353.02M | 348.75M | 344.57M | 340.31M |
|
Long-Term Deferred Tax
|
17.47M | 17.47M | 17.34M | 3.19M | 3.80M | 4.21M | 3.98M | 6.79M | 4.21M | 4.77M | 4.96M | 2.67M | 9.52M | 9.53M | 9.45M | 47.35M | 48.13M | 47.94M | 47.93M | 10.64M | 10.64M | 10.64M | 10.64M | 3.38M | | | | 426.20M | 137.72M | 130.19M | 130.34M | 486.20M | 154.48M | 149.53M | 147.99M | 457.90M | 94.38M | 91.44M | 86.91M | 382.80M | 74.85M | 72.42M | 65.36M | 334.90M | 50.70M | 41.36M | 49.28M | 194.40M | 35.58M | 31.78M | 30.41M | 179.20M | 24.13M | 25.67M | 24.02M | 170.20M | 24.31M | 21.64M | 23.32M | 151.70M | 23.06M | 23.24M | 23.01M | 68.77M | 68.77M | 68.77M | 68.77M |
|
Other Non-Current Assets
|
18.88M | 19.23M | 18.26M | 23.18M | 23.20M | 23.56M | 36.10M | 39.98M | 32.48M | 32.00M | 32.27M | 30.12M | 30.69M | 40.24M | 42.29M | 154.58M | 32.32M | 28.15M | 254.10M | 17.13M | 26.26M | 17.43M | 17.17M | 19.36M | 17.70M | 17.51M | 16.90M | 16.56M | 17.55M | 16.04M | 8.63M | 7.61M | 7.41M | 7.56M | 7.02M | 5.67M | 5.92M | 6.65M | 5.28M | 4.99M | 4.93M | 4.95M | 5.14M | 5.72M | 5.88M | 5.83M | 5.93M | 6.43M | 6.31M | 6.23M | 6.08M | 6.69M | 6.57M | 6.45M | 6.54M | 6.49M | 6.88M | 6.89M | 5.22M | 6.84M | 6.85M | 6.54M | 6.49M | 7.91M | 7.88M | 7.68M | 7.50M |
|
Non-Current Assets
|
741.78M | 744.52M | 889.84M | 935.01M | 927.58M | 939.64M | 980.01M | 946.43M | 927.90M | 929.80M | 917.26M | 705.64M | 698.28M | 607.85M | 600.06M | 579.14M | 557.72M | 536.18M | 247.84M | 345.03M | 340.85M | 312.44M | 287.74M | 255.43M | 182.12M | 174.45M | 170.49M | 321.95M | 316.76M | 303.09M | 291.70M | 311.41M | 303.94M | 296.75M | 292.09M | 236.38M | 231.95M | 228.10M | 221.25M | 213.04M | 247.97M | 240.86M | 245.78M | 238.76M | 274.23M | 261.04M | 266.90M | 254.46M | 244.31M | 237.27M | 299.27M | 292.98M | 287.62M | 284.27M | 316.89M | 382.25M | 377.57M | 370.28M | 356.44M | 352.35M | 345.94M | 345.76M | 343.23M | 596.88M | 582.54M | 573.18M | 563.23M |
|
Assets
|
1,397.20M | 1,292.46M | 1,521.89M | 1,563.84M | 1,495.35M | 1,414.78M | 1,573.12M | 1,572.96M | 1,499.20M | 1,488.68M | 1,532.34M | 1,316.12M | 1,279.26M | 1,139.09M | 1,145.03M | 1,122.70M | 994.62M | 994.19M | 805.04M | 805.04M | 741.50M | 667.48M | 624.04M | 573.53M | 529.63M | 490.38M | 448.88M | 610.91M | 550.24M | 552.79M | 551.47M | 559.60M | 509.73M | 506.48M | 501.20M | 447.10M | 457.34M | 458.79M | 461.35M | 482.49M | 530.16M | 561.80M | 598.81M | 599.15M | 606.53M | 655.10M | 683.75M | 721.52M | 750.37M | 786.42M | 836.42M | 847.43M | 843.83M | 856.06M | 899.20M | 957.37M | 963.01M | 1,013.67M | 1,026.03M | 1,007.32M | 1,051.96M | 1,078.24M | 1,116.76M | 1,237.03M | 1,268.54M | 1,294.39M | 1,299.38M |
|
Accounts Payables
|
42.86M | 37.20M | 51.39M | 51.10M | 42.20M | 48.73M | 47.61M | 53.12M | 41.47M | 47.40M | 47.57M | 48.36M | 34.17M | 38.38M | 53.24M | 32.07M | 42.60M | 31.86M | 33.72M | 22.83M | 29.64M | 25.50M | 29.66M | 23.81M | 28.68M | 17.64M | 28.29M | 25.91M | 18.58M | 13.83M | 16.00M | 10.10M | 13.27M | 10.41M | 11.78M | 8.52M | 11.69M | 11.30M | 12.65M | 9.20M | 13.07M | 12.38M | 11.04M | 11.53M | 9.62M | 11.91M | 12.86M | 13.26M | 10.77M | 11.53M | 12.65M | 10.84M | 12.13M | 12.42M | 13.29M | 13.52M | 15.18M | 15.36M | 14.54M | 10.77M | 11.83M | 13.27M | 13.65M | 12.80M | 13.37M | 16.64M | 20.22M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 80.00M | | | | | | | | 10.00M | | | | 38.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
42.86M | 37.20M | 51.39M | 51.10M | 42.20M | 48.73M | 47.61M | 53.12M | 41.47M | 47.40M | 47.57M | 48.36M | 34.17M | 38.38M | 53.24M | 112.07M | 42.60M | 31.86M | 33.72M | 22.83M | 29.64M | 25.50M | 29.66M | 33.81M | 28.68M | 17.64M | 28.29M | 63.91M | 18.58M | 13.83M | 16.00M | 10.10M | 13.27M | 10.41M | 11.78M | 8.52M | 11.69M | 11.30M | 12.65M | 9.20M | 13.07M | 12.38M | 11.04M | 11.53M | 9.62M | 11.91M | 12.86M | 13.26M | 10.77M | 11.53M | 12.65M | 10.84M | 12.13M | 12.42M | 13.29M | 13.52M | 15.18M | 15.36M | 14.54M | 10.77M | 11.83M | 13.27M | 13.65M | 12.80M | 13.37M | 16.64M | 20.22M |
|
Accumulated Expenses
|
48.73M | 58.73M | 83.97M | 87.76M | 53.43M | 59.08M | 62.57M | 72.66M | 47.66M | 45.31M | 41.29M | 41.85M | 40.88M | 41.52M | 39.36M | 38.77M | 46.12M | 46.41M | 37.28M | 34.00M | 31.20M | 32.20M | 34.03M | 30.48M | 23.88M | 31.75M | 31.21M | 38.79M | 30.14M | 32.12M | 33.08M | 41.20M | 28.63M | 31.48M | 31.65M | 32.91M | 20.34M | 22.89M | 23.95M | 24.53M | 17.45M | 22.27M | 25.02M | 27.62M | 12.53M | 16.33M | 19.35M | 22.66M | 15.21M | 19.50M | 22.76M | 25.31M | 17.65M | 22.89M | 26.73M | 40.31M | 22.45M | 27.29M | 41.09M | 32.68M | 18.73M | 25.30M | 33.52M | 35.06M | 27.16M | 31.36M | 38.99M |
|
Other Accumulated Expenses
|
-0.27M | 48.32M | 48.33M | 45.92M | 60.28M | 47.20M | 92.39M | 96.66M | 52.56M | 48.10M | 53.19M | 67.08M | 55.74M | 50.56M | 48.54M | 35.00M | 41.17M | 83.48M | 61.38M | 37.98M | 51.04M | 28.20M | 26.72M | 28.86M | 19.36M | 17.88M | 22.30M | 24.08M | 21.97M | 24.70M | 25.60M | 69.24M | 36.66M | 32.92M | 35.13M | 31.23M | 32.67M | 33.83M | 16.22M | 19.67M | 10.28M | 39.50M | 46.61M | 16.38M | 15.74M | 18.66M | 11.10M | 11.92M | 12.29M | 18.61M | 17.60M | 15.18M | 12.15M | 14.50M | 14.81M | 14.62M | 19.03M | 23.01M | 20.75M | 13.50M | 21.11M | 22.02M | 21.32M | 21.24M | 15.44M | 15.79M | 16.30M |
|
Short term Debt
|
0.34M | 0.36M | 0.85M | 0.88M | 0.77M | 0.74M | 0.78M | 0.78M | 0.86M | 0.88M | 0.85M | 0.84M | 0.41M | 0.40M | 0.31M | | | | | | | | | 10.00M | | | | 38.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 13.39M | 12.11M | 11.78M | 12.42M | 11.79M | 11.01M | 9.79M | 9.68M | 9.78M | 10.04M | 9.40M | 8.36M | 7.28M | 5.96M | 6.55M | 6.04M | 5.70M | 5.76M | 5.70M | 5.99M | 5.40M | 4.97M | 7.79M | 5.28M | 5.44M | 5.75M |
|
Current Taxes
|
34.22M | 11.34M | 12.03M | 17.85M | 47.09M | 12.93M | 1.21M | 8.07M | 17.25M | 9.13M | 11.54M | | | | | | | | | 14.99M | 0.60M | 2.22M | 1.51M | 1.63M | 1.58M | 1.54M | 1.72M | 1.06M | 5.15M | 1.60M | 1.73M | 1.83M | 2.31M | 2.10M | 1.90M | 2.19M | 1.73M | 1.76M | 2.06M | 1.47M | 1.30M | 1.14M | 1.68M | 1.38M | 1.49M | 1.92M | 2.38M | 1.40M | 6.63M | 1.52M | 3.56M | 0.21M | 10.98M | 8.00M | 8.08M | 7.81M | 20.08M | 16.04M | 12.61M | 3.97M | 16.54M | 6.50M | 10.40M | 4.93M | 17.87M | 5.97M | 10.67M |
|
Current Deferred Revenue
|
142.52M | 131.42M | 206.80M | 184.34M | 167.68M | 137.69M | 210.62M | 152.59M | 171.21M | 159.76M | 215.37M | 144.70M | 122.50M | 104.56M | 135.48M | 69.67M | 83.72M | 80.94M | 69.05M | 44.77M | 55.25M | 62.22M | 60.24M | 54.57M | 34.04M | 37.10M | 31.00M | 40.11M | 35.08M | 37.40M | 30.34M | 28.36M | 20.93M | 27.23M | 22.40M | 22.90M | 30.28M | 23.05M | 22.99M | 32.35M | 24.29M | 28.66M | 23.78M | 24.65M | 29.00M | 38.54M | 29.30M | 34.53M | 37.00M | 45.21M | 57.05M | 70.61M | 39.11M | 35.57M | 61.98M | 71.59M | 44.71M | 66.91M | 38.70M | 37.22M | 61.50M | 55.39M | 49.35M | 36.74M | 62.85M | 81.70M | 59.80M |
|
Curent Deferred Tax Liability
|
0.04M | 0.04M | 0.03M | | | | | | | | | | | | | | | | 32.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
345.80M | 316.73M | 465.03M | 442.01M | 428.49M | 367.70M | 476.80M | 457.08M | 391.42M | 361.51M | 413.71M | 329.44M | 293.29M | 270.17M | 310.76M | 352.71M | 246.66M | 278.86M | 355.90M | 207.43M | 205.45M | 184.34M | 193.65M | 180.24M | 193.39M | 177.00M | 187.09M | 192.81M | 135.00M | 129.35M | 130.79M | 169.21M | 123.16M | 121.01M | 120.02M | 112.69M | 114.09M | 105.91M | 91.62M | 97.05M | 92.62M | 128.48M | 132.14M | 103.81M | 92.29M | 110.43M | 98.50M | 103.81M | 103.22M | 117.77M | 134.41M | 140.24M | 110.35M | 110.20M | 140.40M | 163.38M | 135.14M | 160.69M | 139.24M | 111.04M | 142.51M | 134.86M | 141.17M | 132.16M | 153.96M | 168.80M | 164.64M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.55M | 10.23M | 8.89M | 7.52M |
|
Non-Current Debt
|
1.66M | 3.14M | 3.11M | 2.26M | 1.52M | 1.35M | 1.34M | 1.22M | 0.56M | 0.46M | 0.32M | 0.21M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.50M | | | |
|
Non-Current Deffered Revenue
|
99.30M | 98.29M | 97.03M | 90.68M | 91.44M | 91.04M | 105.01M | 103.87M | 104.22M | 105.63M | 103.75M | 102.03M | 101.14M | 99.50M | 97.77M | 93.61M | 93.26M | 91.42M | 85.81M | 54.24M | 78.10M | 72.26M | 70.58M | 67.43M | 42.64M | 39.88M | 35.00M | 45.93M | 43.24M | 39.15M | 35.66M | 30.71M | 27.07M | 23.88M | 16.25M | 15.28M | 14.52M | 14.83M | 14.21M | 12.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
1.69M | 1.59M | 1.52M | | | | | | | | | 0.11M | | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.52M | 0.21M | 0.16M | 0.16M | 0.15M | 0.14M | 0.12M | 0.11M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
7.29M | 5.75M | 13.08M | 64.56M | 53.67M | 50.54M | 43.46M | 44.99M | 32.84M | 30.32M | 28.95M | 37.98M | 35.60M | 30.14M | 28.84M | 76.24M | 28.18M | 24.84M | 95.97M | 63.20M | 32.23M | 33.08M | 28.43M | 22.86M | 18.99M | 14.98M | 12.60M | 13.07M | 9.78M | 9.38M | 7.00M | 8.22M | 7.40M | 6.67M | 6.43M | 5.70M | 4.30M | 3.12M | 2.01M | 0.54M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 3.38M | | | | 2.86M | | | | 3.31M | | | | 1.26M | | | | 1.17M | | | | 13.58M | | | | 12.20M | | | | 10.60M | | | | 9.98M | | | | 9.28M | | | | 19.38M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.33M | 42.22M | 54.90M | 52.39M | 51.70M | 48.67M | 46.27M | 43.41M | 40.42M | 40.56M | 37.73M | 35.55M | 33.76M | 31.99M | 30.39M | 27.29M | 25.84M | 24.36M | 22.87M | 21.35M | 16.70M | 18.44M | 17.32M | 50.22M | 50.38M | 48.23M | 46.01M |
|
Other Non-Current Liabilities
|
20.37M | 22.77M | 16.46M | 18.61M | 16.39M | 15.25M | 13.14M | 30.05M | 40.57M | 39.71M | 38.65M | 40.37M | 39.95M | 36.85M | 35.89M | 28.65M | 30.06M | 29.33M | 29.79M | 24.80M | 27.59M | 25.18M | 25.70M | 21.07M | 16.66M | 20.04M | 19.76M | 25.20M | 22.51M | 23.19M | 24.13M | 31.75M | 27.54M | 23.42M | 23.38M | 22.14M | 15.76M | 15.14M | 15.88M | 17.49M | 9.88M | 9.85M | 9.82M | 11.65M | 17.39M | 17.31M | 17.31M | 18.39M | 18.38M | 14.47M | 18.89M | 21.53M | 21.34M | 21.11M | 22.19M | 40.86M | 40.86M | 36.19M | 34.26M | 33.51M | 26.65M | 25.42M | 22.84M | 27.06M | 27.07M | 27.07M | 26.48M |
|
Total Non-Current Liabilities
|
121.33M | 124.20M | 146.39M | 199.79M | 183.22M | 169.81M | 174.85M | 181.34M | 181.44M | 176.11M | 171.67M | 180.59M | 176.79M | 166.49M | 162.50M | 158.20M | 151.50M | 145.59M | 138.15M | 142.23M | 137.92M | 130.51M | 124.70M | 111.36M | 78.29M | 74.91M | 67.36M | 80.50M | 73.83M | 69.28M | 65.66M | 68.89M | 59.51M | 50.51M | 41.79M | 38.20M | 30.28M | 29.96M | 30.09M | 30.24M | 57.21M | 52.07M | 64.72M | 64.04M | 69.09M | 65.98M | 63.59M | 61.80M | 58.80M | 55.03M | 56.62M | 57.08M | 55.10M | 53.10M | 52.58M | 68.14M | 66.70M | 60.54M | 57.13M | 54.86M | 43.35M | 43.86M | 40.16M | 145.34M | 144.33M | 140.96M | 136.89M |
|
Total Liabilities
|
468.82M | 442.52M | 612.94M | 641.80M | 611.92M | 537.68M | 651.81M | 638.42M | 573.01M | 537.75M | 585.49M | 510.03M | 470.18M | 436.76M | 473.36M | 510.91M | 398.15M | 424.45M | 313.92M | 349.66M | 343.37M | 314.85M | 318.35M | 291.60M | 271.69M | 251.91M | 254.44M | 273.31M | 208.83M | 198.63M | 196.45M | 238.10M | 182.66M | 171.53M | 161.81M | 150.89M | 144.37M | 135.87M | 121.71M | 127.29M | 149.83M | 180.55M | 196.86M | 167.85M | 161.38M | 176.41M | 162.08M | 165.61M | 162.02M | 172.81M | 191.03M | 197.32M | 165.45M | 163.30M | 192.98M | 231.52M | 201.84M | 221.24M | 196.38M | 165.90M | 185.86M | 178.72M | 181.32M | 277.50M | 298.29M | 309.76M | 301.53M |
|
Total Debt
|
2.00M | 3.50M | 3.96M | 3.14M | 2.29M | 2.09M | 2.12M | 2.01M | 1.42M | 1.34M | 1.17M | 1.05M | 0.52M | 0.40M | 0.31M | | | | | | | | | 10.00M | | | | 38.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.50M | | | |
|
Common Equity
|
928.39M | 849.94M | 908.95M | 922.04M | 883.43M | 877.11M | 921.31M | 934.54M | 926.19M | 950.93M | 946.85M | 806.09M | 809.08M | 702.33M | 671.66M | 611.79M | 596.47M | 569.74M | 491.13M | 455.38M | 398.13M | 352.63M | 305.68M | 281.93M | 257.95M | 238.47M | 194.44M | 337.61M | 341.41M | 354.16M | 355.02M | 321.50M | 327.06M | 334.95M | 339.39M | 296.20M | 312.97M | 322.92M | 339.65M | 355.20M | 380.32M | 381.25M | 401.94M | 431.30M | 445.14M | 478.68M | 521.67M | 555.91M | 588.35M | 613.61M | 645.38M | 650.11M | 678.38M | 692.76M | 706.22M | 725.85M | 761.17M | 792.43M | 829.66M | 841.42M | 866.11M | 899.52M | 935.43M | 959.54M | 970.25M | 984.63M | 997.85M |
|
Shareholder's Equity
|
| | | 922.04M | 883.43M | 877.11M | 921.31M | 934.54M | 926.19M | 950.93M | 946.85M | 806.09M | 809.08M | 702.33M | 671.66M | 611.79M | 596.47M | 569.74M | 491.13M | 455.38M | 398.13M | 352.63M | 305.68M | 281.93M | 257.95M | 238.47M | 194.44M | 337.61M | 341.41M | 354.16M | 355.02M | 321.50M | 327.06M | 334.95M | 339.39M | 296.20M | 312.97M | 322.92M | 339.65M | 355.20M | 380.32M | 381.25M | 401.94M | 431.30M | 445.14M | 478.68M | 521.67M | 555.91M | 588.35M | 613.61M | 645.38M | 650.11M | 678.38M | 692.76M | 706.22M | 725.85M | 761.17M | 792.43M | 829.66M | 841.42M | 866.11M | 899.52M | 935.43M | 959.54M | 970.25M | 984.63M | 997.85M |
|
Liabilities and Shareholders Equity
|
1,397.20M | 1,292.46M | 1,521.89M | 1,563.84M | 1,495.35M | 1,414.78M | 1,573.12M | 1,572.96M | 1,499.20M | 1,488.68M | 1,532.34M | 1,316.12M | 1,279.26M | 1,139.09M | 1,145.03M | 1,122.70M | 994.62M | 994.19M | 805.04M | 805.04M | 741.50M | 667.48M | 624.04M | 573.53M | 529.63M | 490.38M | 448.88M | 610.91M | 550.24M | 552.79M | 551.47M | 559.60M | 509.73M | 506.48M | 501.20M | 447.10M | 457.34M | 458.79M | 461.35M | 482.49M | 530.16M | 561.80M | 598.81M | 599.15M | 606.53M | 655.10M | 683.75M | 721.52M | 750.37M | 786.42M | 836.42M | 847.43M | 843.83M | 856.06M | 899.20M | 957.37M | 963.01M | 1,013.67M | 1,026.03M | 1,007.32M | 1,051.96M | 1,078.24M | 1,116.76M | 1,237.03M | 1,268.54M | 1,294.39M | 1,299.38M |
|
Treasury Shares
|
| | | 1.71M | 13.04M | 15.11M | 15.12M | 2.19M | 4.40M | 6.18M | 6.51M | 1.80M | 14.54M | 2.40M | 2.09M | 2.00M | 1.14M | 0.96M | 0.89M | 0.76M | 0.70M | 0.70M | 0.64M | 0.60M | 0.70M | 0.72M | 0.67M | 0.76M | 15.00M | 15.01M | 15.02M | 1.71M | 0.40M | 15.15M | 0.30M | 15.16M | 15.38M | 15.39M | 15.40M | 2.02M | 15.56M | 15.56M | 15.56M | 15.80M | 17.15M | 17.15M | 1.30M | 2.15M | 17.36M | 17.80M | 0.40M | 1.46M | 20.48M | 21.60M | 22.22M | 22.22M | 22.45M | 24.41M | 0.20M | 24.73M | 25.30M | 25.30M | 0.40M | 25.30M | 26.44M | 27.09M | 27.75M |
|
Retained Earnings
|
829.92M | 836.52M | 857.38M | 471.18M | 944.59M | 1,008.96M | 1,035.09M | 356.99M | 430.04M | 485.41M | 496.06M | 375.72M | 427.69M | 327.46M | 294.31M | 232.92M | 217.72M | 186.33M | 99.26M | 68.66M | 10.52M | -36.05M | -84.02M | -109.40M | -134.28M | -155.01M | -200.24M | -57.52M | -54.51M | -42.67M | -43.35M | -76.23M | -71.05M | -66.77M | -63.74M | -108.13M | -90.62M | -81.87M | -67.02M | -52.95M | -27.12M | -27.68M | -9.45M | 18.07M | 47.18M | 75.34M | 115.28M | 142.34M | 173.09M | 199.74M | 227.51M | 251.97M | 284.05M | 309.82M | 331.88M | 347.84M | 382.32M | 437.00M | 470.83M | 480.61M | 512.62M | 543.61M | 573.03M | 595.67M | 630.54M | 662.86M | 692.76M |