|
Cash & Equivalents
|
112.12M | 175.87M | 179.16M | 227.73M | 255.05M | 286.56M | 312.15M | 310.44M | 257.77M | 161.09M | 231.69M | 241.88M | 294.40M | 301.79M | 279.22M | 218.39M | 215.34M | 198.82M | 219.36M | 201.97M | 242.38M | 263.08M | 203.70M | 166.02M | 189.11M | 212.38M | 251.49M | 179.73M | 188.08M | 133.46M | 117.11M | 197.89M | 144.76M | 183.61M | 167.50M | 144.20M | 137.88M | 139.51M | 133.46M | 128.55M | 145.40M | 173.69M | 177.06M | 203.65M | 230.12M | 106.00M | 114.37M | 362.66M | 383.68M | 157.37M | 173.32M | 225.91M | 224.86M | 256.28M | 122.92M | 125.53M | 138.00M | 126.96M | 133.22M | 190.42M | 232.71M | 118.08M | 124.16M | 102.01M | 99.01M |
|
Short-term Investments
|
| 48.25M | | | 14.16M | 35.84M | 58.69M | 78.54M | 88.77M | 100.32M | 83.47M | 86.36M | 57.81M | 53.42M | 42.16M | 37.42M | 26.64M | 32.62M | 28.69M | 24.61M | 18.91M | 20.19M | 24.13M | 33.10M | 29.19M | 28.90M | 47.79M | 49.38M | 44.60M | 42.72M | 37.28M | 47.20M | 46.56M | 50.15M | 50.39M | 47.08M | 39.18M | 34.39M | 26.94M | 25.30M | 21.38M | 19.43M | 15.96M | 10.42M | 9.54M | 8.01M | 6.67M | 5.30M | 3.78M | 1.97M | 1.66M | 1.05M | 0.75M | | 14.94M | | | | | | | | | | |
|
Cash & Current Investments
|
112.12M | 224.12M | 179.16M | 227.73M | 269.21M | 322.40M | 370.84M | 388.98M | 346.54M | 261.42M | 315.16M | 328.25M | 352.21M | 355.22M | 321.38M | 255.80M | 241.98M | 231.44M | 248.05M | 226.58M | 261.29M | 283.27M | 227.83M | 199.12M | 218.30M | 241.28M | 299.28M | 229.11M | 232.68M | 176.18M | 154.40M | 245.08M | 191.32M | 233.75M | 217.88M | 191.28M | 177.06M | 173.90M | 160.40M | 153.86M | 166.77M | 193.11M | 193.02M | 214.07M | 239.66M | 114.00M | 121.04M | 367.96M | 387.46M | 159.34M | 174.98M | 226.96M | 225.61M | 256.28M | 137.87M | 125.53M | 138.00M | 126.96M | 133.22M | 190.42M | 232.71M | 118.08M | 124.16M | 102.01M | 99.01M |
|
Receivables - Net
|
| 98.87M | | | 84.97M | 119.27M | 104.38M | 91.74M | 83.89M | 110.93M | 102.64M | 85.79M | 75.85M | 70.79M | 64.03M | 50.77M | 53.62M | 66.78M | 58.96M | 58.02M | 57.84M | 68.31M | 59.65M | 56.44M | 60.34M | 66.46M | 58.83M | 48.29M | 55.76M | 65.68M | 48.91M | 43.89M | 51.86M | 61.21M | 53.84M | 42.58M | 45.82M | 59.72M | 54.57M | 52.04M | 63.62M | 72.82M | 62.18M | 54.53M | 60.46M | 84.04M | 77.57M | 64.05M | 77.03M | 99.81M | 86.60M | 64.73M | 82.26M | 97.83M | 93.35M | 87.18M | 99.73M | 125.83M | 88.81M | 82.35M | 87.68M | 163.57M | 126.37M | 140.12M | 151.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | | | | | | | | 1.42M | 2.12M | 5.16M | 7.38M | 10.88M | 10.91M | 12.54M | 13.97M | 24.92M | 24.10M | 23.16M | 28.48M | 25.82M | 27.04M | 32.73M | 27.85M | 29.16M | 33.60M | 32.96M | 31.67M | 29.96M | 29.18M | 33.16M | 35.16M | 34.67M | 35.45M | 34.14M | 35.93M |
|
Receivables
|
| 98.87M | | | 84.97M | 119.27M | 104.38M | 91.74M | 83.89M | 110.93M | 102.64M | 85.79M | 75.85M | 70.79M | 64.03M | 50.77M | 53.62M | 66.78M | 58.96M | 58.02M | 57.84M | 68.31M | 59.65M | 56.44M | 60.34M | 66.46M | 58.83M | 48.29M | 55.76M | 93.68M | 48.91M | 43.89M | 51.86M | 61.21M | 53.84M | 42.58M | 45.82M | 61.14M | 56.69M | 57.20M | 70.99M | 83.70M | 73.09M | 67.07M | 74.43M | 108.96M | 101.67M | 87.20M | 105.51M | 125.63M | 113.64M | 97.47M | 110.11M | 126.99M | 126.94M | 120.14M | 131.39M | 155.79M | 117.99M | 115.51M | 122.84M | 198.25M | 161.82M | 174.26M | 187.36M |
|
Current Deferred Tax Assets
|
| 14.43M | | | 14.93M | 14.28M | 14.48M | 14.66M | 15.16M | 13.46M | 11.06M | 10.86M | 10.11M | 16.30M | 20.65M | 13.25M | 12.78M | 8.87M | 10.84M | 11.39M | 12.04M | 10.07M | 24.94M | 37.56M | 31.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 20.19M | | | 25.27M | 27.91M | 27.45M | 23.38M | 22.84M | 22.11M | 22.84M | 26.06M | 26.86M | 16.48M | 26.79M | 26.78M | 27.25M | 30.72M | 29.84M | 25.12M | 21.50M | 24.03M | 16.55M | 19.45M | 19.94M | 15.67M | 20.57M | 21.97M | 20.52M | 20.62M | 23.84M | 22.33M | 18.45M | 18.59M | 16.31M | 13.84M | 13.70M | 25.08M | 19.76M | 18.55M | 19.90M | 27.28M | 24.59M | 20.69M | 15.66M | 23.98M | 23.27M | 21.11M | 19.71M | 39.55M | 40.40M | 32.49M | 29.46M | 42.78M | 42.83M | 35.41M | 33.45M | 48.04M | 46.05M | 37.05M | 33.00M | 52.49M | 54.69M | 49.39M | 49.18M |
|
Current Assets
|
| 357.62M | | | 394.38M | 483.86M | 517.15M | 518.76M | 468.42M | 407.91M | 451.72M | 450.95M | 471.75M | 526.82M | 432.84M | 357.85M | 335.64M | 337.81M | 347.69M | 321.11M | 352.68M | 375.61M | 312.30M | 312.58M | 330.37M | 323.41M | 330.89M | 299.37M | 308.96M | 336.05M | 336.94M | 311.31M | 261.63M | 263.41M | 237.65M | 200.62M | 197.39M | 231.50M | 215.68M | 204.31M | 236.29M | 284.67M | 274.74M | 291.40M | 320.21M | 238.94M | 239.31M | 470.97M | 508.90M | 337.81M | 342.62M | 355.87M | 364.43M | 426.05M | 292.70M | 281.08M | 302.84M | 330.79M | 297.26M | 342.98M | 388.56M | 368.81M | 340.68M | 325.65M | 335.55M |
|
Property, Plant & Equipment (Net)
|
| 55.30M | | | 57.96M | 54.70M | 59.62M | 63.02M | 66.34M | 59.60M | 68.05M | 66.44M | 64.48M | 57.90M | 61.53M | 59.35M | 56.89M | 53.60M | 60.87M | 59.87M | 59.18M | 56.90M | 61.99M | 57.65M | 56.83M | 50.30M | 53.49M | 51.76M | 50.78M | 45.40M | 48.26M | 44.86M | 43.28M | 39.50M | 41.76M | 42.21M | 42.69M | 25.80M | 29.35M | 32.97M | 31.57M | 25.70M | 29.15M | 27.69M | 28.11M | 22.80M | 29.84M | 29.33M | 28.72M | 22.10M | 13.93M | 13.65M | 13.41M | 14.93M | 14.98M | 14.65M | 16.17M | 15.22M | 14.08M | 13.12M | 12.57M | 13.75M | 13.23M | 12.47M | 13.13M |
|
Long-Term Investments
|
| 40.71M | | | | 39.64M | | | | 33.54M | 33.34M | 31.45M | 31.29M | 26.32M | 26.44M | 26.50M | 26.57M | 24.76M | 25.11M | 25.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 218.50M | | | 239.47M | 236.73M | 238.51M | 238.59M | 238.59M | 256.21M | 263.28M | 257.62M | 225.90M | 226.11M | 226.10M | 224.44M | 224.29M | 224.29M | 224.19M | 230.68M | 230.68M | 232.84M | 370.62M | 370.53M | 370.46M | 369.99M | 369.96M | 370.02M | 370.10M | 278.07M | 278.13M | 290.70M | 315.91M | 315.04M | 315.11M | 315.01M | 314.95M | 314.99M | 315.01M | 432.62M | 432.60M | 432.82M | 432.79M | 117.03M | 431.86M | 491.73M | 491.70M | 491.73M | 491.41M | 671.15M | 673.04M | 673.07M | 672.90M | 671.04M | 811.86M | 825.94M | 826.05M | 832.10M | 161.80M | 832.78M | 832.75M | 1,292.18M | 1,293.82M | 1,293.83M | 1,309.25M |
|
Intangibles
|
| 86.39M | | | 90.65M | 211.18M | 77.05M | 71.25M | 65.34M | 64.41M | 58.88M | 53.44M | 47.68M | 5.12M | 4.57M | 11.43M | 10.69M | 9.95M | 9.26M | 16.09M | 15.14M | 20.58M | 135.85M | 128.60M | 121.32M | 114.11M | 106.99M | 99.86M | 87.68M | 80.83M | 73.97M | 86.86M | 101.78M | 94.89M | 85.76M | 76.54M | 67.71M | 58.92M | 50.30M | 150.91M | 136.38M | 99.39M | 93.61M | 87.77M | 81.93M | 212.75M | 202.35M | 190.77M | 179.19M | 287.19M | 271.29M | 252.36M | 233.44M | 217.35M | 440.94M | 404.51M | 378.82M | 354.28M | 328.01M | 304.64M | 284.71M | 723.57M | 686.36M | 650.56M | 619.36M |
|
Goodwill & Intangibles
|
| 304.89M | | | 330.12M | 447.91M | 315.57M | 309.85M | 303.93M | 320.62M | 322.17M | 311.06M | 273.58M | 231.23M | 230.68M | 235.87M | 234.98M | 234.24M | 233.44M | 246.77M | 245.82M | 253.41M | 506.48M | 499.14M | 491.79M | 484.10M | 476.95M | 469.89M | 457.78M | 358.89M | 352.10M | 377.56M | 417.69M | 409.94M | 400.86M | 391.55M | 382.66M | 373.91M | 365.31M | 583.53M | 568.98M | 532.22M | 526.40M | 204.81M | 513.80M | 704.47M | 694.05M | 682.50M | 670.60M | 958.34M | 944.33M | 925.43M | 906.34M | 888.39M | 1,252.80M | 1,230.46M | 1,204.87M | 1,186.38M | 489.81M | 1,137.43M | 1,117.45M | 2,015.75M | 1,980.18M | 1,944.39M | 1,928.62M |
|
Long-Term Deferred Tax
|
| 30.64M | | | 33.52M | 29.21M | 29.44M | 28.70M | 31.98M | 56.71M | 27.61M | 33.58M | 32.81M | 55.65M | 23.57M | 26.78M | 24.20M | 45.18M | 19.77M | 17.39M | 16.17M | 36.80M | 4.38M | 2.98M | 3.00M | 36.65M | 11.63M | 9.54M | 11.63M | 6.60M | 1.51M | 1.10M | 1.22M | 1.12M | 0.95M | 0.85M | 0.88M | 0.97M | 0.89M | 1.88M | 10.16M | 18.60M | 17.33M | 18.00M | 19.33M | 14.49M | 13.61M | 10.13M | 10.87M | 1.42M | 3.79M | 4.18M | 5.74M | 11.77M | 1.40M | 4.37M | 11.74M | 15.05M | 19.27M | 32.63M | 41.08M | 56.18M | 57.45M | 62.05M | 68.82M |
|
Other Non-Current Assets
|
| 5.37M | | | 44.34M | 4.35M | 44.05M | 39.91M | 40.08M | 5.63M | 6.00M | 5.83M | 5.59M | 68.03M | 5.32M | 11.24M | 8.31M | 7.96M | 3.55M | 3.16M | 2.80M | 2.36M | 4.45M | 4.67M | 4.65M | 4.42M | 3.89M | 3.67M | 3.63M | 3.17M | 2.33M | 2.23M | 2.00M | 1.99M | 1.92M | 1.75M | 1.81M | 580.24M | 2.08M | 2.73M | 2.93M | 3.53M | 3.86M | 4.00M | 5.28M | 6.30M | 4.65M | 5.49M | 5.88M | 8.91M | 8.60M | 9.84M | 11.46M | 12.83M | 12.03M | 9.19M | 8.13M | 8.26M | 7.39M | 13.60M | 12.73M | 12.69M | 12.15M | 11.79M | 17.11M |
|
Non-Current Assets
|
| 441.23M | | | 465.94M | 452.96M | 448.68M | 441.47M | 442.34M | 456.35M | 457.16M | 448.36M | 434.57M | 358.16M | 347.53M | 353.25M | 350.95M | 344.38M | 342.74M | 352.24M | 323.96M | 327.15M | 577.29M | 564.44M | 556.27M | 553.71M | 545.97M | 534.86M | 523.82M | 418.77M | 404.19M | 425.76M | 464.19M | 455.31M | 445.49M | 436.35M | 428.04M | 412.64M | 400.21M | 625.60M | 623.63M | 596.61M | 615.44M | 604.20M | 599.26M | 802.85M | 787.75M | 769.03M | 766.59M | 1,025.73M | 1,010.49M | 998.71M | 981.86M | 985.43M | 1,350.91M | 1,320.80M | 1,294.63M | 1,271.99M | 1,250.51M | 1,243.39M | 1,231.33M | 2,158.15M | 2,121.74M | 2,087.94M | 2,086.17M |
|
Assets
|
| 798.85M | | | 860.32M | 936.82M | 965.83M | 960.23M | 910.76M | 864.26M | 908.88M | 899.31M | 906.33M | 884.98M | 780.37M | 711.09M | 686.59M | 682.19M | 690.43M | 673.35M | 676.64M | 702.76M | 889.59M | 877.02M | 886.63M | 877.12M | 876.87M | 834.23M | 832.78M | 754.83M | 741.13M | 737.06M | 725.82M | 718.72M | 683.14M | 636.97M | 625.43M | 644.15M | 615.89M | 829.90M | 859.92M | 881.27M | 890.18M | 895.60M | 919.47M | 1,041.78M | 1,027.06M | 1,239.99M | 1,275.49M | 1,363.54M | 1,353.12M | 1,354.58M | 1,346.29M | 1,411.48M | 1,643.61M | 1,601.88M | 1,597.47M | 1,602.78M | 1,547.77M | 1,586.38M | 1,619.88M | 2,526.97M | 2,462.42M | 2,413.59M | 2,421.71M |
|
Accounts Payables
|
| 12.40M | | | 6.34M | 13.18M | 7.44M | 7.59M | 6.22M | 7.04M | 6.27M | 8.95M | 4.83M | 10.48M | 8.88M | 6.59M | 5.80M | 9.56M | 8.48M | 8.91M | 7.08M | 11.75M | 10.24M | 10.19M | 9.36M | 11.19M | 11.92M | 9.63M | 9.65M | 12.99M | 9.49M | 8.75M | 6.66M | 9.00M | 8.91M | 10.41M | 8.30M | 10.59M | 9.82M | 9.54M | 6.88M | 10.60M | 10.21M | 8.81M | 6.37M | 9.98M | 10.11M | 11.36M | 6.67M | 9.68M | 8.04M | 9.92M | 7.72M | 9.28M | 10.46M | 7.16M | 8.73M | 12.37M | 9.92M | 8.58M | 10.78M | 13.91M | 14.77M | 9.04M | 12.85M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 6.04M | 6.04M | 5.97M | 6.62M | 6.48M | 6.38M | 6.32M | 7.00M | 6.94M | 6.94M | 7.00M | 7.50M | 7.46M | 7.54M | 7.57M | 7.90M | 7.90M | 7.92M | 7.99M | 7.92M | 8.06M | 8.09M | 8.10M | 8.12M | 8.14M | 8.19M | 8.35M | 8.38M | 8.44M | 8.35M | 8.42M | | | | |
|
Payables
|
| 12.40M | | | 6.34M | 13.18M | 7.44M | 7.59M | 6.22M | 7.04M | 6.27M | 8.95M | 4.83M | 10.48M | 8.88M | 6.59M | 5.80M | 9.56M | 8.48M | 8.91M | 7.08M | 11.75M | 10.24M | 10.19M | 9.36M | 11.19M | 11.92M | 9.63M | 9.65M | 19.06M | 15.53M | 14.78M | 12.63M | 15.62M | 15.39M | 16.78M | 14.62M | 17.59M | 16.76M | 16.48M | 13.88M | 18.10M | 17.68M | 16.35M | 13.94M | 17.88M | 18.01M | 19.28M | 14.65M | 17.61M | 16.10M | 18.01M | 15.82M | 17.40M | 18.61M | 15.35M | 17.08M | 20.75M | 18.36M | 16.93M | 19.20M | 13.91M | 14.77M | 9.04M | 12.85M |
|
Accumulated Expenses
|
| 44.47M | | | 36.70M | 44.92M | 26.72M | 29.76M | 28.14M | 31.25M | 29.88M | 31.47M | 35.97M | 39.10M | 20.19M | 23.05M | 23.81M | 26.70M | 16.02M | 16.14M | 18.54M | 20.82M | 20.17M | 22.82M | 26.25M | 29.72M | 20.34M | 19.95M | 20.97M | 26.21M | 19.81M | 21.16M | 25.27M | 32.37M | 17.41M | 17.61M | 17.53M | 25.50M | 14.98M | 20.76M | 24.44M | 34.44M | 17.93M | 21.55M | 24.90M | 36.82M | 21.21M | 29.34M | 34.87M | 47.12M | 24.89M | 29.34M | 35.89M | 42.47M | 33.29M | 34.26M | 41.61M | 49.56M | 33.42M | 34.82M | 43.92M | 64.67M | 43.15M | 41.73M | 63.32M |
|
Other Accumulated Expenses
|
| 24.37M | | | 34.22M | 36.15M | 39.18M | 36.99M | 37.38M | 35.73M | 39.23M | 41.13M | 37.63M | 39.88M | 35.43M | 29.48M | 37.63M | 29.34M | 27.73M | 23.51M | 24.63M | 25.94M | 29.99M | 24.87M | 21.72M | 21.46M | 22.53M | 17.53M | 17.80M | 13.00M | 32.89M | 24.75M | 19.35M | 20.50M | 18.80M | 16.03M | 15.50M | 12.69M | 11.89M | 20.61M | 20.43M | 18.68M | 13.11M | 10.18M | 11.37M | 16.20M | 14.93M | 11.21M | 15.71M | 19.49M | 18.66M | 15.47M | 16.88M | 16.77M | 23.25M | 26.51M | 24.93M | 22.50M | 18.04M | 19.44M | 24.88M | 35.22M | 32.84M | 24.84M | 27.52M |
|
Short term Debt
|
| 0.36M | | | 0.38M | 0.39M | 0.40M | 0.40M | 0.38M | 0.36M | 0.17M | 0.07M | | | | | | | | | | | 7.50M | 7.50M | 7.50M | 9.38M | 9.38M | 11.25M | 13.12M | 15.00M | 14.64M | 14.64M | 14.64M | 5.82M | 5.82M | 5.82M | 5.82M | 5.82M | 6.59M | 7.00M | 8.84M | 10.72M | 12.60M | 14.48M | 16.36M | 18.24M | 20.12M | 22.00M | 23.89M | 25.77M | 6.23M | 6.23M | 6.23M | 6.23M | 7.95M | 9.67M | 11.39M | 13.11M | | | | | | 358.05M | 358.62M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.62M | 6.27M | 7.01M | 7.15M | 7.36M | 7.27M | 7.93M | 8.07M | 7.84M | 7.44M | 7.47M | 9.32M | 10.09M | 10.09M | 10.11M | 9.82M | 9.45M | 8.87M | 9.20M | 8.97M | 8.25M | 8.79M |
|
Current Taxes
|
| 4.08M | | | 1.54M | 4.08M | 7.22M | 6.47M | 11.61M | 6.05M | 7.98M | 1.91M | 4.17M | 21.49M | 1.07M | 0.15M | | 2.58M | 3.42M | 3.19M | 4.84M | 2.25M | 2.91M | 3.97M | 8.27M | 2.94M | 3.09M | 4.06M | 5.10M | 1.51M | 1.38M | 1.65M | 2.27M | 1.17M | 1.04M | 3.43M | 2.89M | 1.23M | 1.23M | 3.42M | 3.76M | 1.44M | 1.76M | 2.44M | 3.34M | 1.90M | 0.87M | 1.41M | 5.47M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 141.24M | | | 134.33M | 138.96M | 158.09M | 149.89M | 144.71M | 145.73M | 162.55M | 146.88M | 129.61M | 103.92M | 115.56M | 102.09M | 96.53M | 96.39M | 106.48M | 98.41M | 93.09M | 92.56M | 123.00M | 127.04M | 124.28M | 125.23M | 136.16M | 133.01M | 129.35M | -15.00M | 136.92M | 133.25M | 131.93M | 132.54M | 144.57M | 135.20M | 131.85M | 123.21M | 142.18M | 150.41M | 160.53M | 177.25M | 180.80M | 173.29M | 171.36M | 193.29M | 208.98M | 202.63M | 203.02M | 252.38M | 261.54M | 258.58M | 251.12M | 282.44M | 301.85M | 283.64M | 279.77M | 295.04M | 296.13M | 291.57M | 285.38M | 404.41M | 400.31M | 388.58M | 381.06M |
|
Total Current Liabilities
|
| 226.92M | | | 213.50M | 237.68M | 239.04M | 231.10M | 228.44M | 226.14M | 246.09M | 230.41M | 217.47M | 240.15M | 181.14M | 165.39M | 163.77M | 164.58M | 162.13M | 150.16M | 148.18M | 153.30M | 193.81M | 196.39M | 197.39M | 199.92M | 203.41M | 195.42M | 195.99M | 203.74M | 221.17M | 210.24M | 206.10M | 208.02M | 203.03M | 194.86M | 188.22M | 186.03M | 182.03M | 204.20M | 215.33M | 240.88M | 230.72M | 225.17M | 227.69M | 262.54M | 265.74M | 266.08M | 271.61M | 322.93M | 283.73M | 284.23M | 279.68M | 318.00M | 337.16M | 323.49M | 324.70M | 352.12M | 312.21M | 307.22M | 314.91M | 455.14M | 428.54M | 750.27M | 769.81M |
|
Non-Current Debt
|
| 0.66M | | | 0.38M | 0.28M | 0.18M | 0.07M | | | | | | | | | | | | | | | 140.62M | 138.75M | 136.88M | 135.00M | 131.25M | 127.50M | 123.75M | 120.00M | 115.62M | 111.96M | 108.30M | 116.09M | 114.64M | 113.18M | 111.72M | 110.27M | 108.04M | 291.19M | 287.62M | 284.00M | 280.38M | 276.76M | 271.26M | 364.26M | 343.76M | 542.78M | 538.66M | 239.99M | 614.93M | 613.90M | 612.89M | 259.22M | 804.10M | 776.36M | 743.63M | 356.11M | 335.94M | | | 730.00M | 700.00M | 1,100.24M | 1,060.71M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.02M | 291.28M | 294.54M | 351.04M | 351.57M | 352.11M | 352.62M | 353.16M | 353.70M | 354.25M | 354.77M | 355.32M | 794.28M | 795.28M | 796.27M | 797.28M | 440.24M | 440.71M |
|
Non-Current Deffered Revenue
|
| 4.51M | | | 3.34M | 2.91M | 4.78M | 5.22M | 5.03M | 6.62M | 5.07M | 5.52M | 5.34M | 2.82M | 1.28M | 1.29M | 1.04M | 1.14M | 0.74M | 2.53M | 2.19M | 3.68M | 2.88M | 2.59M | 6.71M | 8.84M | 8.51M | 9.23M | 8.53M | 8.80M | 10.03M | 8.82M | 8.77M | 9.75M | 9.65M | 12.59M | 12.97M | 12.73M | 11.61M | 14.48M | 16.55M | 19.75M | 19.75M | 19.74M | 19.85M | 26.91M | 25.54M | 27.16M | 33.28M | 47.36M | 51.77M | 51.25M | 53.70M | 54.77M | 57.11M | 56.03M | 60.17M | 58.95M | 63.57M | 65.00M | 67.35M | 72.27M | 71.51M | 80.22M | 82.35M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 5.26M | 25.29M | | 4.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.44M | | | 3.26M | 2.38M | 2.43M | 2.48M | 2.48M | 14.42M | 1.58M | 1.51M | 1.50M | 13.82M | 0.54M | 0.52M | 0.48M | 16.45M | 0.34M | 0.35M | 0.35M | 24.78M | 9.87M | 9.70M | 9.64M | 32.79M | 7.35M | 6.92M | 6.15M | 29.89M | 3.02M | 7.80M | 5.79M | 47.49M | 2.16M | 1.23M | 1.32M | 5.80M | 2.67M | 0.07M | 0.09M | 24.23M | 0.00M | | | 44.75M | | | | 77.13M | 5.93M | 6.10M | 5.71M | 51.57M | 5.55M | 4.55M | 4.24M | 87.69M | 3.63M | 3.71M | 3.77M | 2.28M | 2.29M | 2.48M | 2.60M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.65M | 26.51M | 25.71M | 26.97M | 34.50M | 33.90M | 31.28M | 23.13M | 29.30M | 26.81M | 24.11M | 15.04M | 17.34M | 17.65M | 15.09M | 13.00M | 11.21M | 9.97M | 8.60M | 26.26M | 24.26M | 22.55M | 22.70M |
|
Other Non-Current Liabilities
|
| 7.85M | | | 6.70M | 5.25M | 4.75M | 4.43M | 3.79M | 4.86M | 2.71M | 2.33M | 2.57M | 2.58M | 1.60M | 1.66M | 1.94M | 2.47M | 2.54M | 1.78M | 1.65M | 2.52M | 4.33M | 6.59M | 6.27M | 3.79M | 3.71M | 3.76M | 3.79M | 11.76M | 5.10M | 5.40M | 5.24M | 5.97M | 6.00M | 5.98M | 5.72M | 178.41M | 4.84M | 4.62M | 7.38M | 6.35M | 10.32M | 14.07M | 13.06M | 15.09M | 12.13M | 11.72M | 11.16M | 8.94M | 7.20M | 7.99M | 10.68M | 8.69M | 8.90M | 4.98M | 4.59M | 4.55M | 4.15M | 4.54M | 4.37M | 5.96M | 6.70M | 5.13M | 5.86M |
|
Total Non-Current Liabilities
|
| -7.85M | | | -6.70M | -5.25M | -4.75M | -4.43M | -3.79M | -4.86M | -2.71M | -2.33M | -2.57M | -2.58M | -1.60M | -1.66M | -1.94M | -2.47M | -2.54M | -1.78M | -1.65M | -2.52M | -4.33M | -6.59M | -6.27M | -3.79M | -3.71M | -3.76M | -3.79M | -11.76M | -5.10M | -5.40M | -5.24M | -5.97M | -6.00M | -5.98M | -5.72M | -178.41M | -4.84M | -4.62M | -7.38M | -6.35M | -10.32M | -14.07M | -13.06M | -15.09M | -12.13M | -11.72M | -11.16M | -8.94M | -7.20M | -7.99M | -10.68M | -8.69M | -8.90M | -4.98M | -4.59M | -4.55M | -4.15M | -4.54M | -4.37M | -5.96M | -6.70M | -5.13M | -5.86M |
|
Total Debt
|
| 1.02M | | | 0.76M | 0.66M | 0.58M | 0.48M | 0.38M | 0.36M | 0.17M | 0.07M | | | | | | | | | | | 148.12M | 146.25M | 144.38M | 144.38M | 140.62M | 138.75M | 136.88M | 135.00M | 130.27M | 126.61M | 122.95M | 121.91M | 120.45M | 119.00M | 117.54M | 116.09M | 114.64M | 298.20M | 296.46M | 294.72M | 292.98M | 291.24M | 287.62M | 382.50M | 363.88M | 564.78M | 562.54M | 265.76M | 621.17M | 620.14M | 619.12M | 265.45M | 812.05M | 786.03M | 755.02M | 369.22M | 335.94M | | | 730.00M | 700.00M | 1,458.30M | 1,419.33M |
|
Common Equity
|
| 557.87M | | | 633.14M | 690.27M | 714.65M | 716.92M | 671.03M | 625.11M | 653.43M | 659.54M | 679.44M | 638.40M | 595.82M | 542.24M | 519.36M | 513.65M | 524.67M | 518.53M | 524.28M | 543.25M | 538.07M | 523.00M | 529.74M | 522.46M | 522.64M | 491.40M | 494.58M | 406.63M | 386.19M | 392.84M | 391.60M | 404.38M | 347.65M | 309.14M | 305.47M | 324.00M | 306.70M | 315.35M | 332.95M | 330.28M | 327.96M | 339.96M | 368.17M | 346.01M | 352.55M | 365.72M | 396.77M | 412.49M | 368.32M | 372.15M | 366.97M | 398.50M | 413.44M | 418.81M | 445.05M | 459.71M | 461.74M | 401.67M | 425.61M | 438.79M | 431.85M | 452.70M | 477.68M |
|
Shareholder's Equity
|
| 557.87M | | | 633.14M | 690.27M | 714.65M | 716.92M | 671.03M | 625.11M | 653.43M | 659.54M | 679.44M | 638.40M | 595.82M | 542.24M | 519.36M | 513.65M | 524.67M | 518.53M | 524.28M | 543.25M | 538.07M | 523.00M | 529.74M | 522.46M | 522.64M | 491.40M | 494.58M | 406.63M | 386.19M | 392.84M | 391.60M | 404.38M | 347.65M | 309.14M | 305.47M | 324.00M | 306.70M | 315.35M | 332.95M | 330.28M | 327.96M | 339.96M | 368.17M | 346.01M | 352.55M | 365.72M | 396.77M | 412.49M | 368.32M | 372.15M | 366.97M | 398.50M | 413.44M | 418.81M | 445.05M | 459.71M | 461.74M | 401.67M | 425.61M | 438.79M | 431.85M | 452.70M | 477.68M |
|
Liabilities and Shareholders Equity
|
| 798.85M | | | 860.32M | 936.82M | 965.83M | 960.23M | 910.76M | 864.26M | 908.88M | 899.31M | 906.33M | 884.98M | 780.37M | 711.09M | 686.59M | 682.19M | 690.43M | 673.35M | 676.64M | 702.76M | 889.59M | 877.02M | 886.63M | 877.12M | 876.87M | 834.23M | 832.78M | 754.83M | 741.13M | 737.06M | 725.82M | 718.72M | 683.14M | 636.97M | 625.43M | 644.15M | 615.89M | 829.90M | 859.92M | 881.27M | 890.18M | 895.60M | 919.47M | 1,041.78M | 1,027.06M | 1,239.99M | 1,275.49M | 1,363.54M | 1,353.12M | 1,354.58M | 1,346.29M | 1,411.48M | 1,643.61M | 1,601.88M | 1,597.47M | 1,602.78M | 1,547.77M | 1,586.38M | 1,619.88M | 2,526.97M | 2,462.42M | 2,413.59M | 2,421.71M |
|
Retained Earnings
|
| 312.59M | | | 318.57M | 350.41M | 352.21M | 350.72M | 330.91M | -11.65M | 324.02M | 317.46M | 326.67M | -10.76M | 331.01M | 309.40M | 304.44M | -11.66M | 315.90M | 318.52M | 332.73M | 347.19M | 342.14M | 332.76M | 328.63M | 319.16M | 316.08M | 282.92M | 281.30M | 31.00M | 173.69M | 173.62M | 162.14M | 145.25M | 107.80M | 74.66M | 68.33M | 85.12M | 60.46M | 61.74M | 76.49M | 64.30M | 64.47M | 73.92M | 90.42M | 72.55M | 71.12M | 60.30M | 83.45M | 90.26M | 93.66M | 93.89M | 86.51M | 101.66M | 108.29M | 104.00M | 115.13M | 120.86M | 123.43M | 105.59M | 119.24M | 120.41M | 116.00M | 123.25M | 138.05M |
|
Preferred Shares
|
| | | | | | | | | | 329.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.72M | | | | 0.79M | | | | 0.98M | | | | 1.12M | | | | 1.49M | | | | 1.74M | | | | 1.58M | | | | 1.14M | | | | 0.91M | | | | 0.83M | | | | 0.80M | | | | 0.88M | | | | 1.05M | | | | 1.31M | | | | 1.40M | | | |