|
Cash & Equivalents
|
26.50M | 24.72M | 38.53M | 26.83M | 38.23M | 26.76M | 31.60M | 29.10M | 22.68M | 22.54M | 38.53M | 50.78M | 42.36M | 37.85M | 37.70M | 33.59M | 42.65M | 40.64M | 50.25M | 39.75M | 69.60M | 62.08M | 19.70M | 16.33M | 9.62M | 9.98M | 19.02M | 11.03M | 13.07M | 8.90M | 13.67M | 8.67M | 12.74M | 15.71M | 13.13M | 12.65M | 8.52M | 8.71M | 12.13M | 54.89M | 40.36M | 27.77M | 26.83M | 40.92M | 111.75M | 90.89M | 83.25M | 67.26M | 49.91M | 39.63M | 29.95M | 14.63M | 15.51M | 11.93M | 12.91M | 7.50M | 9.24M | 10.08M | 12.35M | 5.91M | 9.07M | 8.09M |
|
Short-term Investments
|
| | 2.98M | | 3.14M | 2.73M | 2.87M | 0.04M | 0.60M | 0.59M | 0.37M | 0.17M | 0.36M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.40M | 0.40M | 0.29M | 0.29M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.22M | 0.01M | 0.23M | 0.24M | 0.24M | 0.01M | 0.01M | 6.71M | 6.16M | 5.32M | 4.55M | 11.54M | 6.22M | 5.03M | 5.75M | 6.33M | 5.71M | 2.54M | 0.83M | 1.49M | 1.40M | 2.73M | 2.43M | 2.88M | 2.46M |
|
Cash & Current Investments
|
26.50M | 24.72M | 41.52M | 26.83M | 41.38M | 29.49M | 34.47M | 29.14M | 23.28M | 23.13M | 38.90M | 50.94M | 42.73M | 38.22M | 38.06M | 33.96M | 43.02M | 41.01M | 50.62M | 40.12M | 69.97M | 62.45M | 20.07M | 16.70M | 10.00M | 10.36M | 19.42M | 11.44M | 13.37M | 9.19M | 13.91M | 8.91M | 12.98M | 15.96M | 13.37M | 12.89M | 8.76M | 8.93M | 12.14M | 55.13M | 40.61M | 28.02M | 26.83M | 40.93M | 118.46M | 97.04M | 88.57M | 71.81M | 61.45M | 45.85M | 34.98M | 20.38M | 21.84M | 17.64M | 15.44M | 8.33M | 10.73M | 11.48M | 15.08M | 8.34M | 11.96M | 10.55M |
|
Receivables - Net
|
| | 5.47M | | 6.62M | 4.66M | 6.97M | 6.39M | 6.76M | 6.79M | 8.51M | 8.28M | 8.55M | 7.03M | 9.09M | 7.98M | 10.70M | 8.40M | 11.35M | 9.04M | 9.03M | 8.02M | 10.04M | 11.38M | 7.86M | 8.18M | 8.77M | 6.70M | 35.15M | 36.19M | 13.05M | 8.92M | 8.37M | 7.31M | 8.04M | 7.09M | 9.18M | 4.36M | 7.08M | 2.87M | 3.25M | 3.30M | 2.44M | 2.49M | 2.79M | 2.56M | 5.36M | 3.36M | 5.28M | 4.60M | 6.21M | 4.86M | 5.45M | 5.78M | 7.56M | 7.10M | 7.65M | 5.43M | 5.28M | 1.40M | 3.37M | 2.78M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.94M | 1.40M | | | | | | | | | | | | 9.48M | 9.84M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.02M | 5.10M | | | | 5.10M | | | |
|
Receivables
|
| | 5.47M | | 6.62M | 4.66M | 6.97M | 6.39M | 6.76M | 6.79M | 8.51M | 8.28M | 8.55M | 7.97M | 10.49M | 7.98M | 10.70M | 8.40M | 11.35M | 9.04M | 9.03M | 8.02M | 10.04M | 11.38M | 7.86M | 8.18M | 18.25M | 16.54M | 35.15M | 36.19M | 13.05M | 8.92M | 8.37M | 7.31M | 8.04M | 7.09M | 9.18M | 4.36M | 7.08M | 2.87M | 3.25M | 3.30M | 2.44M | 2.49M | 2.79M | 2.56M | 5.36M | 3.36M | 5.28M | 4.60M | 6.21M | 4.86M | 5.46M | 5.79M | 12.66M | 7.10M | 7.65M | 5.43M | 10.38M | 1.40M | 3.37M | 2.78M |
|
Inventory
|
| | 0.99M | | 0.92M | 0.81M | 1.03M | 0.77M | 0.76M | 0.80M | 0.92M | 0.85M | 0.81M | 0.82M | 0.94M | 0.75M | 0.84M | 0.78M | 1.01M | 0.85M | 0.89M | 0.82M | 1.12M | 0.97M | 1.04M | 1.16M | 1.39M | 1.33M | 1.41M | 1.17M | 1.43M | 1.34M | 1.42M | 1.23M | 1.42M | 1.17M | 1.22M | 1.20M | 1.67M | 1.35M | 1.20M | 1.02M | 1.06M | 0.90M | 1.10M | 1.12M | 1.41M | 1.35M | 1.47M | 1.35M | 1.62M | 1.42M | 1.52M | 1.49M | 1.65M | 1.32M | 1.35M | 1.71M | 1.69M | 1.44M | 1.52M | 1.66M |
|
Current Deferred Tax Assets
|
| | | | 2.26M | 0.77M | 3.40M | 3.56M | 3.52M | 3.60M | 3.66M | 3.75M | 3.32M | 3.41M | 3.27M | 3.53M | 1.59M | 1.38M | 6.30M | 4.03M | 2.77M | 2.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.54M | | 5.79M | 3.87M | 3.78M | 6.09M | 3.89M | 4.35M | 3.58M | 4.01M | 3.41M | 3.71M | 3.28M | 3.06M | 3.69M | 3.96M | 3.43M | 3.71M | 3.84M | 3.27M | 5.64M | 5.90M | 5.80M | 6.22M | 5.79M | 17.05M | 4.78M | 4.33M | 5.33M | 6.71M | 7.92M | 5.39M | 7.67M | 9.64M | 9.85M | 10.83M | 6.11M | 10.30M | 12.63M | 10.05M | 8.41M | 5.14M | 15.81M | 10.91M | 4.87M | 6.21M | 5.01M | 5.57M | 3.80M | 5.91M | 5.72M | 4.24M | 2.88M | 3.07M | 2.48M | 2.53M | 2.67M | 3.96M | 3.96M | 3.37M |
|
Current Assets
|
| | 104.92M | | 63.90M | 46.00M | 65.12M | 48.36M | 50.14M | 60.79M | 65.72M | 68.53M | 70.64M | 65.23M | 55.12M | 49.75M | 72.05M | 66.80M | 77.63M | 68.02M | 86.83M | 77.56M | 36.92M | 34.65M | 24.39M | 26.65M | 72.64M | 75.91M | 54.41M | 50.59M | 33.48M | 25.64M | 30.45M | 29.64M | 30.26M | 30.55M | 28.76M | 25.10M | 27.00M | 69.42M | 57.45M | 42.15M | 56.47M | 79.96M | 131.46M | 105.48M | 100.31M | 83.52M | 74.43M | 58.69M | 47.51M | 32.85M | 46.26M | 41.53M | 38.71M | 20.28M | 58.65M | 59.05M | 57.04M | 33.14M | 21.27M | 18.81M |
|
Buildings
|
| | | | | | 134.97M | | 145.21M | 138.61M | 136.22M | 136.96M | 124.51M | 127.09M | 123.06M | 127.90M | 129.22M | 122.41M | 120.91M | 114.78M | 111.27M | 104.05M | 126.62M | 131.01M | 131.03M | 132.45M | 122.86M | 127.27M | 129.11M | 130.92M | 153.23M | 152.35M | 151.20M | 152.05M | 149.73M | 151.53M | 149.21M | 143.41M | 149.85M | 132.70M | 145.77M | 240.38M | 253.42M | 223.00M | 225.60M | 219.24M | 219.58M | 222.73M | 213.16M | 205.90M | 213.23M | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 0.53M | | 1.27M | 2.15M | | | | | | | | | 4.68M | | | 12.19M | 7.83M | 11.50M | 13.38M | 20.01M | 11.52M | 11.80M | 13.71M | 19.92M | 26.00M | 29.48M | 10.49M | 5.35M | 3.48M | 3.19M | 6.88M | 7.03M | 5.48M | 10.43M | 10.69M | 10.38M | 9.29M | 9.12M | 8.03M | 9.40M | 5.39M | 4.28M | 10.10M | 10.77M | 11.77M | 11.94M | 10.89M | 9.52M | 9.22M | 9.05M | 2.42M | 1.97M | 1.99M | 2.06M | 2.05M | 2.10M |
|
Land & Improvements
|
| | | | | | 62.87M | | 65.48M | 63.69M | 69.37M | 69.53M | 65.58M | 66.75M | 65.58M | 67.04M | 67.52M | 64.48M | 62.02M | 60.85M | 59.54M | 57.37M | 70.06M | 71.78M | 75.52M | 76.70M | 73.80M | 75.58M | 76.18M | 76.74M | 76.46M | 76.12M | 77.42M | 76.47M | 75.69M | 76.11M | 75.52M | 73.67M | 75.66M | 70.01M | 72.79M | 76.44M | 82.29M | 71.01M | 70.60M | 69.42M | 69.46M | 70.38M | 67.62M | 65.40M | 67.39M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 220.25M | | 225.64M | 212.99M | 203.78M | 215.52M | 211.64M | 200.94M | 202.78M | 201.15M | 184.55M | 193.30M | 191.66M | 194.49M | 195.92M | 185.93M | 186.89M | 178.42M | 176.47M | 170.26M | 210.30M | 217.07M | 220.00M | 227.92M | 211.89M | 216.36M | 219.53M | 225.63M | 264.72M | 269.58M | 265.59M | 261.14M | 257.67M | 257.40M | 255.76M | 248.10M | 258.14M | 236.91M | 247.33M | 340.17M | 353.12M | 317.15M | 316.75M | 306.61M | 306.66M | 306.69M | 292.37M | 281.91M | 286.95M | 281.89M | 267.56M | 261.61M | 262.42M | 253.81M | 225.47M | 225.06M | 214.69M | 212.36M | 213.34M | 210.53M |
|
Long-Term Investments
|
| | 10.41M | | 11.39M | 10.64M | 7.84M | 7.77M | 7.65M | 7.63M | 7.71M | 7.80M | 6.74M | 7.08M | 6.74M | 7.11M | 7.05M | 6.54M | 6.17M | 5.76M | 5.59M | 5.24M | 5.37M | 5.66M | 5.41M | 5.50M | 5.07M | 5.26M | 5.34M | 5.34M | 5.30M | 5.28M | 5.11M | 5.04M | 5.12M | 4.96M | 4.93M | 4.72M | 5.07M | 4.29M | 4.56M | 4.81M | 5.03M | 4.90M | 5.11M | 4.88M | 4.99M | 5.11M | 4.64M | 4.35M | 4.76M | 4.71M | 4.54M | 4.49M | 4.76M | 4.54M | 4.43M | 4.29M | 3.14M | 3.19M | 3.31M | 3.45M |
|
Goodwill
|
| | 21.54M | | 22.54M | 21.34M | 22.28M | 22.80M | 22.54M | 22.93M | 22.90M | 23.02M | 21.70M | 22.47M | 22.16M | 22.87M | 23.03M | 21.54M | 21.28M | 20.65M | 19.84M | 19.05M | 19.71M | 20.00M | 20.12M | 20.43M | 19.83M | 20.07M | 20.48M | 20.44M | 20.28M | 20.38M | 19.69M | 19.44M | 19.45M | 20.84M | 20.62M | 19.91M | 26.45M | 24.31M | 26.01M | 26.60M | 28.12M | 27.45M | 27.27M | 26.78M | 26.76M | 27.23M | 25.53M | 24.13M | 25.50M | 25.27M | 25.05M | 24.60M | 25.54M | 24.67M | 25.02M | 25.71M | 23.71M | 23.87M | 24.87M | 24.58M |
|
Intangibles
|
| | 20.16M | | 18.98M | 18.33M | 32.15M | 17.42M | 32.18M | 32.22M | 32.00M | 32.01M | 31.89M | 31.96M | 31.93M | 31.99M | 32.01M | 31.88M | 31.83M | 31.80M | 34.71M | 34.68M | 34.74M | 34.77M | 34.99M | 36.85M | 37.01M | 37.14M | 37.18M | 37.22M | 37.25M | 37.23M | 37.09M | 37.11M | 7.37M | 24.32M | 24.45M | 24.49M | 25.45M | 25.42M | 26.01M | 26.12M | 26.27M | 26.51M | 26.46M | 26.35M | 26.39M | 26.49M | 26.23M | 26.02M | 26.19M | 26.14M | 25.18M | 25.12M | 24.71M | 24.63M | 23.86M | 23.89M | 23.83M | 23.84M | 23.88M | 23.88M |
|
Goodwill & Intangibles
|
| | 41.69M | | 41.52M | 39.67M | 54.42M | 40.22M | 54.71M | 55.15M | 54.89M | 55.02M | 53.59M | 54.42M | 54.09M | 54.86M | 55.03M | 53.42M | 53.11M | 52.45M | 54.55M | 53.73M | 54.46M | 54.77M | 55.11M | 57.29M | 56.84M | 57.21M | 57.66M | 57.66M | 57.53M | 57.61M | 56.78M | 56.55M | 26.81M | 45.16M | 45.07M | 44.41M | 51.90M | 49.73M | 52.02M | 52.72M | 54.39M | 53.96M | 53.73M | 53.13M | 53.15M | 53.72M | 51.76M | 50.15M | 51.69M | 51.41M | 50.23M | 49.72M | 50.24M | 49.30M | 48.89M | 49.61M | 47.54M | 47.71M | 48.75M | 48.45M |
|
Long-Term Deferred Tax
|
| | | | 12.32M | 13.00M | 11.00M | 10.17M | 10.47M | 11.30M | 8.99M | 8.71M | 6.92M | 7.03M | 5.57M | 4.72M | 5.59M | 6.27M | 22.27M | 15.72M | 17.02M | 17.49M | 24.58M | 25.58M | 25.98M | 28.73M | 28.67M | 28.34M | 28.25M | 28.91M | 24.83M | 24.83M | 25.78M | 25.29M | 26.44M | 26.48M | 26.34M | 25.96M | 3.44M | 2.59M | 3.39M | 5.13M | 3.36M | 3.32M | 3.34M | 4.71M | 2.22M | 2.23M | 2.37M | 2.32M | 0.45M | 0.42M | 0.46M | 0.49M | 0.30M | 0.11M | 2.11M | 0.24M | 0.95M | 0.77M | 1.28M | 1.59M |
|
Other Non-Current Assets
|
| | 16.54M | | 11.64M | 9.56M | 9.81M | 9.44M | 11.15M | 10.72M | 9.07M | 6.92M | 6.66M | 6.40M | 11.05M | 5.90M | 6.45M | 6.11M | 6.31M | 5.80M | 5.76M | 5.27M | 3.62M | 3.74M | 3.70M | 3.76M | 13.95M | 4.55M | 4.53M | 4.50M | 5.08M | 5.66M | 7.26M | 7.53M | 6.13M | 6.20M | 6.12M | 6.16M | 6.67M | 5.72M | 7.11M | 7.23M | 8.03M | 7.90M | 6.89M | 6.72M | 6.46M | 8.24M | 7.81M | 7.50M | 10.28M | 10.42M | 8.68M | 8.72M | 8.96M | 8.95M | 8.72M | 8.94M | 8.80M | 9.50M | 11.70M | 13.13M |
|
Non-Current Assets
|
| | 325.43M | | 396.10M | 372.48M | 365.64M | 383.17M | 376.92M | 369.37M | 362.87M | 358.84M | 316.32M | 327.78M | 331.69M | 337.64M | 329.77M | 310.91M | 323.95M | 303.15M | 299.35M | 286.86M | 335.28M | 345.66M | 358.83M | 374.81M | 333.12M | 334.51M | 349.61M | 367.48M | 390.01M | 400.91M | 405.26M | 406.01M | 408.98M | 643.99M | 644.07M | 632.72M | 647.99M | 608.30M | 630.30M | 631.29M | 633.70M | 588.07M | 600.97M | 589.68M | 587.40M | 587.09M | 553.15M | 531.03M | 539.54M | 527.35M | 505.99M | 491.07M | 494.34M | 474.58M | 436.20M | 436.64M | 413.97M | 407.82M | 416.80M | 416.38M |
|
Assets
|
| | 430.35M | | 460.00M | 418.48M | 430.76M | 431.52M | 427.06M | 430.16M | 428.59M | 427.37M | 386.96M | 393.01M | 386.81M | 387.39M | 401.81M | 377.71M | 401.59M | 371.16M | 386.18M | 364.42M | 372.20M | 380.30M | 383.22M | 401.46M | 405.77M | 410.42M | 404.02M | 418.06M | 423.49M | 426.56M | 435.71M | 435.66M | 439.24M | 674.54M | 672.84M | 657.82M | 674.99M | 677.72M | 687.75M | 673.44M | 690.17M | 668.03M | 732.43M | 695.16M | 687.70M | 670.62M | 627.58M | 589.72M | 587.05M | 560.20M | 552.24M | 532.60M | 533.05M | 494.86M | 494.86M | 495.69M | 471.01M | 440.97M | 438.07M | 435.19M |
|
Accounts Payables
|
| | 15.93M | | 15.70M | 14.56M | 16.91M | 16.07M | 16.64M | 17.93M | 18.91M | 16.81M | 16.31M | 17.26M | 18.61M | 15.59M | 18.08M | 16.79M | 19.52M | 16.76M | 19.66M | 19.65M | 23.64M | 23.89M | 19.05M | 21.31M | 26.48M | 21.41M | 20.75M | 21.03M | 34.68M | 27.10M | 24.05M | 26.26M | 26.93M | 23.49M | 23.21M | 24.32M | 29.44M | 24.42M | 28.18M | 31.24M | 38.88M | 44.52M | 56.76M | 40.51M | 39.68M | 40.05M | 39.94M | 38.50M | 42.59M | 40.42M | 39.44M | 41.90M | 43.83M | 47.83M | 47.86M | 48.21M | 48.65M | 48.74M | 51.35M | 55.03M |
|
Notes Payables
|
| | 108.12M | | 35.55M | 49.11M | 29.63M | 29.89M | 21.80M | 202.31M | 19.71M | 201.28M | 7.50M | 174.43M | 75.54M | 168.91M | 166.94M | 159.66M | 38.10M | 151.37M | 151.05M | 145.72M | 14.89M | 14.94M | 22.91M | 8.34M | 0.57M | 0.59M | 8.06M | 8.08M | 8.11M | 10.54M | 10.75M | 3.17M | 30.39M | 40.08M | 40.58M | 34.37M | 36.74M | 171.43M | 40.33M | 40.89M | 41.46M | 1.61M | 2.60M | 2.59M | 11.35M | 40.98M | 60.47M | 57.21M | 37.28M | 47.34M | 47.26M | 40.40M | 34.48M | 41.46M | 58.40M | 52.62M | 69.19M | 53.74M | 38.23M | 16.45M |
|
Payables
|
| | 124.05M | | 51.25M | 63.67M | 46.53M | 45.96M | 38.44M | 220.25M | 38.62M | 218.09M | 23.81M | 191.69M | 94.15M | 184.50M | 185.02M | 176.44M | 57.62M | 168.12M | 170.71M | 165.37M | 38.52M | 38.83M | 41.95M | 29.65M | 27.05M | 22.00M | 28.81M | 29.11M | 42.79M | 37.65M | 34.80M | 29.43M | 57.32M | 63.57M | 63.79M | 58.69M | 66.17M | 195.85M | 68.51M | 72.13M | 80.34M | 46.13M | 59.36M | 43.10M | 51.03M | 81.03M | 100.41M | 95.70M | 79.87M | 87.76M | 86.69M | 82.30M | 78.31M | 89.29M | 106.26M | 100.84M | 117.84M | 102.48M | 89.58M | 71.48M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.85M | 1.03M | 1.20M | 1.37M | 1.54M | 1.71M | 1.88M | 2.05M | 2.22M | 2.39M | 2.56M | 2.74M | 2.91M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.53M | 0.53M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Other Accumulated Expenses
|
| | 0.14M | | 0.20M | 0.14M | 0.14M | 0.17M | 0.20M | 0.17M | 6.03M | 6.11M | 6.13M | 6.18M | 6.16M | 6.20M | 6.21M | 6.10M | 6.97M | 7.19M | 8.77M | 8.50M | 7.64M | 7.85M | 7.99M | 8.08M | 14.13M | 11.98M | 11.59M | 11.66M | 11.68M | 9.52M | 9.34M | 9.27M | 9.30M | 9.53M | 9.64M | 9.34M | 3.65M | 3.31M | 9.40M | 9.47M | 3.83M | 3.74M | 3.66M | 3.65M | 3.62M | 9.56M | 9.27M | 6.72M | 0.81M | 0.82M | 0.84M | 6.67M | 6.73M | 6.57M | 6.62M | 6.59M | 6.59M | 6.58M | 6.63M | 6.59M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 1.40M | 0.96M | | | | | | | | | | | | | 0.04M | 0.05M | 0.09M | 0.10M | 0.11M | 0.20M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.18M | 0.09M | 0.02M | | 47.20M | 48.10M | 48.50M | 58.60M | 8.30M | 41.90M | 58.60M | 52.60M | 69.20M | | | |
|
Current Leases
|
| | | | | | | | | | 5.86M | 5.88M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 245.28M | 19.80M | 19.66M | 19.58M | 20.38M | 19.72M | 21.09M | 21.41M | 22.70M | 22.98M | 23.75M | 22.98M | 23.74M | 24.40M | 23.90M | 22.95M | 23.97M | 24.02M | 23.73M | 22.98M | 23.05M | 22.20M | 21.80M | 22.18M | 20.75M | 19.98M | 20.18M | 20.18M |
|
Current Taxes
|
| | 23.87M | | 24.86M | 25.78M | 14.86M | 14.23M | 14.64M | 14.88M | 15.23M | 13.24M | 13.40M | 13.66M | 8.31M | 3.48M | 3.47M | 3.79M | 4.59M | 5.88M | 5.65M | 5.53M | 5.28M | 6.97M | 4.40M | 7.55M | 3.52M | 3.76M | 2.92M | 2.16M | 2.94M | 3.03M | 4.38M | 1.88M | 1.71M | 0.57M | 0.53M | 0.61M | 0.14M | 0.09M | 1.85M | 2.09M | 0.08M | 7.39M | 20.39M | 19.71M | 10.65M | 10.74M | 1.76M | 2.04M | 0.30M | 0.65M | 1.80M | 2.39M | 1.38M | 1.02M | 2.09M | 0.18M | 0.89M | 0.30M | 0.61M | 0.89M |
|
Current Deferred Revenue
|
| | 8.73M | | 8.01M | 7.64M | 10.27M | 9.15M | 8.71M | 8.70M | 11.59M | 10.65M | 9.38M | 9.64M | 11.86M | 11.10M | 11.15M | 10.56M | 14.24M | 13.45M | 12.86M | 12.29M | 11.77M | 13.07M | 12.37M | 11.94M | 10.76M | 9.79M | 8.82M | 7.63M | 9.85M | 8.28M | 7.34M | 6.80M | 9.26M | 7.71M | 7.20M | 6.41M | 11.32M | 9.73M | 9.13M | 9.18M | 10.13M | 9.47M | 9.13M | 8.60M | 10.00M | 9.42M | 9.39M | 7.96M | 10.29M | 9.09M | 8.77M | 8.62M | 10.99M | 9.89M | 10.03M | 9.73M | 9.73M | 8.96M | 9.08M | 8.77M |
|
Total Current Liabilities
|
| | 162.55M | | 91.09M | 101.61M | 77.96M | 75.74M | 67.94M | 68.78M | 87.13M | 84.62M | 134.33M | 130.97M | 126.91M | 141.16M | 81.62M | 75.41M | 92.75M | 77.61M | 56.60M | 67.76M | 72.50M | 75.89M | 77.19M | 63.55M | 65.99M | 56.48M | 60.98M | 56.96M | 80.77M | 66.17M | 66.64M | 54.27M | 86.31M | 107.78M | 109.14M | 101.16M | 111.14M | 233.13M | 112.40M | 117.00M | 120.61M | 92.95M | 120.12M | 100.67M | 106.98M | 139.14M | 151.84M | 138.91M | 121.66M | 127.05M | 128.20M | 127.19M | 127.08M | 134.85M | 151.90M | 143.11M | 161.63M | 141.85M | 130.45M | 111.49M |
|
Capital Leases
|
| | | | | | 5.75M | | 5.80M | 5.83M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.14M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | | 0.04M | 0.03M | | 0.01M | 0.00M | | | | | 0.04M | 0.03M | 0.02M | 0.01M | | 0.00M | | |
|
Non-Current Debt
|
| | 83.78M | | 157.09M | 120.74M | 143.07M | 140.66M | 144.91M | 143.26M | 139.97M | 142.43M | 67.35M | 68.88M | 65.01M | 41.90M | 104.23M | 99.86M | 98.02M | 94.57M | 121.60M | 101.40M | 87.10M | 85.47M | 86.08M | 106.78M | 115.71M | 120.83M | 95.09M | 111.94M | 94.86M | 108.32M | 119.95M | 133.23M | 106.29M | 113.82M | 116.50M | 131.68M | 140.60M | 59.25M | 203.65M | 201.40M | 213.78M | 211.84M | 219.37M | 212.67M | 195.20M | 166.86M | 138.01M | 132.34M | 148.69M | 136.47M | 136.99M | 138.56M | 146.60M | 125.46M | 123.35M | 134.07M | 105.24M | 104.80M | 106.45M | 127.60M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | 6.18M | 5.40M | 5.08M | 4.75M | 4.98M | 4.54M | 4.60M | 4.66M | 4.52M | 4.66M | 12.41M | 4.72M | 0.03M | 0.00M | 13.44M | 15.53M | 15.57M | 15.71M | 16.36M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 4.29M | | 4.47M | 4.55M | 6.98M | 7.07M | 7.14M | 7.21M | 8.53M | 8.21M | 7.55M | 7.55M | 7.60M | 7.60M | 7.70M | 7.70M | 7.80M | 7.80M | 7.90M | 5.86M | 5.73M | 8.00M | 5.48M | 5.35M | 8.10M | 5.70M | 5.60M | 5.50M | 5.40M | 5.20M | 5.40M | 5.30M | 5.20M | 5.10M | 4.90M | 4.80M | 4.70M | 4.60M | 4.50M | 4.40M | 4.30M | 4.20M | 4.10M | 3.90M | 3.80M | 3.70M | 3.60M | 3.50M | 3.30M | 3.20M | 3.10M | 2.90M | 2.31M | 2.70M | 2.60M | 2.40M |
|
Minority Interest
|
| | 0.85M | | 0.59M | 0.88M | 1.24M | 4.12M | 4.62M | 4.74M | 4.10M | 2.28M | 4.63M | 4.60M | 4.61M | 4.54M | 4.64M | 4.80M | 4.61M | 4.50M | 4.50M | 4.37M | 4.33M | 4.29M | 4.25M | 4.43M | 4.42M | 4.41M | 4.38M | 4.20M | 4.33M | 4.33M | 4.41M | 4.36M | 4.34M | 4.27M | 4.22M | 4.20M | 4.27M | 4.17M | 3.99M | 3.90M | 3.40M | 1.21M | 1.10M | 0.99M | 0.99M | 0.87M | 0.84M | 0.69M | 0.42M | 0.21M | 0.12M | 0.06M | -0.09M | -0.27M | -0.46M | -0.57M | -0.43M | -0.62M | -0.74M | -0.95M |
|
Non-Current Deferred Tax Liability
|
| | 2.27M | | 2.27M | 2.27M | 12.19M | 11.29M | 10.51M | 9.70M | 8.86M | 9.55M | 8.80M | 8.05M | 12.48M | 12.89M | 12.14M | 11.83M | 17.05M | 7.19M | 7.19M | 7.07M | 16.46M | 16.63M | 16.63M | 16.87M | 19.95M | 20.08M | 20.16M | 20.81M | 12.27M | 12.19M | 12.04M | 12.44M | 11.53M | 11.74M | 11.90M | 11.65M | 12.35M | 12.52M | 12.70M | 12.88M | 13.07M | 13.23M | 7.44M | 7.50M | 7.47M | 7.53M | 6.86M | 6.29M | 7.12M | 6.80M | 5.78M | 5.84M | 6.59M | 6.23M | 6.42M | 6.77M | 6.04M | 6.14M | 6.62M | 6.38M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.59M | 218.61M | 210.74M | 223.16M | 207.70M | 210.56M | 206.41M | 212.81M | 205.72M | 220.43M | 222.92M | 223.36M | 220.22M | 205.97M | 200.85M | 200.04M | 192.79M | 188.02M | 180.00M | 180.90M | 171.79M | 168.25M | 170.13M | 161.70M | 155.52M | 161.39M | 161.59M |
|
Other Non-Current Liabilities
|
| | 32.20M | | 33.66M | 36.06M | 35.64M | 35.05M | 36.95M | 37.41M | 33.76M | 33.15M | 31.84M | 32.07M | 32.75M | 34.29M | 40.26M | 37.52M | 33.56M | 39.86M | 38.15M | 39.11M | 1.05M | 29.27M | 29.11M | 30.76M | 30.16M | 30.65M | 26.00M | 26.06M | 26.65M | 28.55M | 28.35M | 28.27M | 28.93M | 12.35M | 12.53M | 12.33M | 18.85M | 18.30M | 13.73M | 16.58M | 22.02M | 21.82M | 21.16M | 21.12M | 22.91M | 16.59M | 15.82M | 15.20M | 19.32M | 19.12M | 18.63M | 11.83M | 11.71M | 11.57M | 11.49M | 12.97M | 13.66M | 13.74M | 13.85M | 13.57M |
|
Total Non-Current Liabilities
|
| | 285.51M | | 287.37M | 261.53M | 270.14M | 264.61M | 260.27M | 258.65M | 263.88M | 264.51M | 238.40M | 235.81M | 232.31M | 223.87M | 225.91M | 215.01M | 235.73M | 207.28M | 213.31M | 204.14M | 160.75M | 205.17M | 207.14M | 214.49M | 193.16M | 224.78M | 203.68M | 217.21M | 161.34M | 214.25M | 226.20M | 227.52M | 230.33M | 482.25M | 482.61M | 481.77M | 516.52M | 542.02M | 568.43M | 566.65M | 586.98M | 550.46M | 594.07M | 570.46M | 559.74M | 560.53M | 529.53M | 505.29M | 504.46M | 490.11M | 486.05M | 478.71M | 488.34M | 465.56M | 477.30M | 481.69M | 462.14M | 435.91M | 432.65M | 434.63M |
|
Total Liabilities
|
| | 317.71M | | 321.03M | 297.59M | 305.78M | 299.65M | 297.23M | 296.06M | 297.63M | 297.66M | 270.23M | 267.88M | 265.06M | 258.16M | 266.17M | 252.53M | 269.29M | 247.14M | 251.46M | 243.25M | 233.25M | 234.44M | 236.25M | 245.25M | 259.15M | 255.43M | 229.68M | 243.27M | 242.11M | 242.80M | 254.54M | 255.79M | 259.26M | 494.60M | 495.14M | 494.10M | 535.37M | 560.32M | 582.16M | 583.23M | 609.00M | 572.28M | 615.23M | 591.59M | 582.64M | 577.12M | 545.36M | 520.48M | 523.78M | 509.23M | 504.68M | 490.54M | 500.06M | 477.13M | 488.79M | 494.66M | 475.80M | 449.65M | 446.50M | 448.20M |
|
Total Debt
|
| | 83.78M | | 157.09M | 120.74M | 143.07M | 140.66M | 144.91M | 143.26M | 139.97M | 142.43M | 67.35M | 68.88M | 65.01M | 41.90M | 104.23M | 99.86M | 98.02M | 94.57M | 123.00M | 102.36M | 87.10M | 85.47M | 86.08M | 106.78M | 115.71M | 120.83M | 95.09M | 111.94M | 94.86M | 108.32M | 119.95M | 133.23M | 106.33M | 113.87M | 116.59M | 131.79M | 140.71M | 59.45M | 203.87M | 201.62M | 214.00M | 212.05M | 219.59M | 212.89M | 195.38M | 166.95M | 138.03M | 132.34M | 195.89M | 184.57M | 185.49M | 197.16M | 154.91M | 167.36M | 181.95M | 186.67M | 174.44M | 104.80M | 106.45M | 127.60M |
|
Common Equity
|
| | 112.64M | | 138.97M | 120.90M | 124.99M | 131.87M | 129.83M | 134.09M | 130.95M | 129.70M | 116.73M | 125.13M | 123.53M | 129.24M | 135.65M | 125.18M | 133.72M | 124.02M | 134.72M | 121.18M | 138.95M | 145.86M | 146.98M | 156.21M | 146.89M | 154.99M | 174.34M | 175.13M | 181.38M | 179.84M | 181.61M | 179.86M | 179.98M | 179.33M | 177.02M | 162.99M | 139.62M | 117.40M | 105.59M | 90.21M | 81.17M | 95.75M | 117.20M | 103.57M | 105.06M | 93.49M | 82.23M | 69.23M | 63.28M | 50.97M | 47.57M | 42.05M | 33.09M | 17.73M | 6.07M | 1.03M | -4.79M | -8.68M | -8.43M | -13.01M |
|
Shareholder's Equity
|
| | 112.64M | | 138.97M | 120.90M | 124.99M | 131.87M | 129.83M | 134.09M | 130.95M | 129.70M | 116.73M | 125.13M | 123.53M | 129.24M | 135.65M | 125.18M | 133.72M | 124.02M | 134.72M | 121.18M | 138.95M | 145.86M | 146.98M | 156.21M | 146.89M | 154.99M | 174.34M | 175.13M | 181.38M | 179.84M | 181.61M | 179.86M | 179.98M | 179.33M | 177.02M | 162.99M | 139.62M | 117.40M | 105.59M | 90.21M | 81.17M | 95.75M | 117.20M | 103.57M | 105.06M | 93.49M | 82.23M | 69.23M | 63.28M | 50.97M | 47.57M | 42.05M | 33.09M | 17.73M | 6.07M | 1.03M | -4.79M | -8.68M | -8.43M | -13.01M |
|
Liabilities and Shareholders Equity
|
| | 430.35M | | 460.00M | 418.48M | 430.76M | 431.52M | 427.06M | 430.16M | 428.59M | 427.37M | 386.96M | 393.01M | 386.81M | 387.39M | 401.81M | 377.71M | 401.59M | 371.16M | 386.18M | 364.42M | 372.20M | 380.30M | 383.22M | 401.46M | 405.77M | 410.42M | 404.02M | 418.06M | 423.49M | 426.56M | 435.71M | 435.66M | 439.24M | 674.54M | 672.84M | 657.82M | 674.99M | 677.72M | 687.75M | 673.44M | 690.17M | 668.03M | 732.43M | 695.16M | 687.70M | 670.62M | 627.58M | 589.72M | 587.05M | 560.20M | 552.24M | 532.60M | 533.05M | 494.86M | 494.86M | 495.69M | 471.01M | 440.97M | 438.07M | 435.19M |
|
Treasury Shares
|
| | 0.06M | | | | 0.17M | | | | | | | | | | | | 0.43M | | | | 0.24M | | | | | | | | 0.03M | 0.43M | 0.43M | 0.43M | 0.14M | 0.56M | 0.76M | 1.42M | 0.12M | 0.08M | | 1.79M | 1.79M | | 0.08M | | | | | | 0.02M | | | | 0.05M | | | | 0.07M | 0.70M | 0.50M | 0.41M |
|
Retained Earnings
|
| | -76.03M | | 68.78M | -61.05M | -66.08M | -66.32M | -66.08M | -65.72M | -66.99M | -67.66M | -63.52M | -61.13M | -57.95M | -58.17M | -53.41M | -49.47M | 58.00M | -29.13M | 14.10M | -12.76M | 11.81M | 18.15M | 16.13M | 21.22M | 12.07M | 17.94M | 23.74M | 25.30M | 33.06M | 35.92M | 40.92M | 42.66M | 47.05M | 45.56M | 47.96M | 48.86M | 20.65M | 14.77M | -7.93M | -27.16M | -44.55M | -25.59M | 8.37M | -12.98M | -12.63M | -27.99M | -30.42M | -35.60M | -48.82M | -59.93M | -62.70M | -67.10M | -79.49M | -92.72M | -105.52M | -112.55M | -114.79M | -119.54M | -122.21M | -126.37M |