|
Cash & Equivalents
|
25.03M | 31.06M | 44.98M | 58.28M | 64.63M | 81.33M | 36.23M | 33.74M | 41.08M | 39.95M | 33.40M | 38.07M | 42.41M | 50.30M | 59.15M | 61.76M | 73.74M | 85.77M | 79.79M | 67.80M | 51.79M | 39.00M | 39.61M | 43.02M | 40.85M | 187.92M | 141.83M | 146.99M | 182.54M | 116.88M | 93.71M | 88.34M | 72.64M | 47.64M | 54.78M | 37.86M | 67.27M | 46.59M | 47.88M | 44.10M | 36.74M | 48.96M | 53.84M | 46.59M | 36.93M | 35.90M | 32.22M | 31.13M | 29.07M | 16.66M | 15.94M | 21.85M | 29.63M | 19.63M | 25.09M | 20.04M | 20.27M | 22.66M | 30.07M | 22.75M | 18.73M | 14.65M | 20.00M | 29.94M | 30.97M | 25.99M | 26.70M |
|
Short-term Investments
|
45.04M | | | | | | | | | 2.59M | | | | | | | | | | | | | | | | | | | | | | 28.41M | 28.41M | 28.45M | 13.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
70.06M | 31.06M | 44.98M | 58.28M | 64.63M | 81.33M | 36.23M | 33.74M | 41.08M | 42.54M | 33.40M | 38.07M | 42.41M | 50.30M | 59.15M | 61.76M | 73.74M | 85.77M | 79.79M | 67.80M | 51.79M | 39.00M | 39.61M | 43.02M | 40.85M | 187.92M | 141.83M | 146.99M | 182.54M | 116.88M | 93.71M | 116.75M | 101.05M | 76.08M | 68.23M | 37.86M | 67.27M | 46.59M | 47.88M | 44.10M | 36.74M | 48.96M | 53.84M | 46.59M | 36.93M | 35.90M | 32.22M | 31.13M | 29.07M | 16.66M | 15.94M | 21.85M | 29.63M | 19.63M | 25.09M | 20.04M | 20.27M | 22.66M | 30.07M | 22.75M | 18.73M | 14.65M | 20.00M | 29.94M | 30.97M | 25.99M | 26.70M |
|
Receivables - Net
|
-2.42M | | | | | | | 54.27M | | 53.33M | 50.41M | 64.43M | 66.06M | 57.00M | 52.11M | 68.35M | 65.83M | 61.12M | 66.28M | 90.04M | 87.82M | 86.85M | 80.80M | 98.19M | 83.50M | 79.89M | 77.83M | | | | | 96.23M | 87.52M | 85.33M | 74.30M | 82.03M | 70.90M | 70.18M | 61.90M | 75.61M | 63.06M | 71.23M | 59.42M | 71.85M | 67.75M | 64.03M | 59.81M | 69.38M | 61.54M | 63.90M | 81.46M | 72.06M | 64.62M | 56.57M | 48.22M | 68.46M | 62.99M | 54.40M | 46.47M | 63.83M | 55.72M | 53.90M | 55.16M | 64.27M | 50.61M | 54.44M | 50.59M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 10.50M | 10.50M | | | | 1.48M | | | | | 3.70M | 17.33M | 17.33M | 37.23M | 37.23M | 37.23M | 10.00M | | 2.44M | 2.34M | 2.19M | 1.58M | 1.03M | 0.66M | 0.39M | 0.33M | 4.04M | | | | 4.88M | | 5.75M | 6.99M | 6.74M | 6.54M | 6.15M | 7.67M | 8.83M | 8.87M | 7.06M | 5.27M | 3.79M | 3.32M | 2.81M | 2.37M |
|
Receivables
|
-2.42M | | | | | | | 54.27M | | 53.33M | 50.41M | 64.43M | 66.06M | 57.00M | 52.11M | 68.35M | 65.83M | 61.12M | 66.28M | 90.04M | 87.82M | 97.35M | 91.30M | 98.19M | 83.50M | 79.89M | 79.31M | | | | | 99.93M | 104.85M | 102.66M | 111.53M | 119.26M | 108.13M | 80.18M | 61.90M | 78.05M | 65.40M | 73.42M | 60.99M | 72.89M | 68.41M | 64.42M | 60.13M | 73.42M | 61.54M | 63.90M | 81.46M | 76.93M | 64.62M | 62.32M | 55.21M | 75.19M | 69.53M | 60.55M | 54.14M | 72.66M | 64.60M | 60.96M | 60.43M | 68.05M | 53.93M | 57.25M | 52.96M |
|
Current Deferred Tax Assets
|
10.72M | | | | | | | 6.70M | | 6.15M | 5.76M | 13.63M | 6.32M | 8.41M | 5.87M | 9.94M | 10.04M | 10.76M | 10.34M | 10.80M | 10.94M | 12.19M | 13.92M | 20.98M | 19.72M | 21.11M | 20.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.17M | | | | | | | 8.39M | | 8.57M | 8.81M | 10.38M | 11.00M | 18.30M | 11.17M | 8.88M | 8.47M | 7.63M | 8.27M | 10.16M | 12.33M | 22.37M | 24.69M | 11.02M | 13.55M | 18.44M | 23.00M | | | | | 19.45M | 16.92M | 17.73M | 16.97M | 15.17M | 15.58M | 19.52M | 20.25M | 19.97M | 18.68M | 15.58M | 16.22M | 15.36M | 14.65M | 14.76M | 16.22M | 16.91M | 12.05M | 12.26M | 13.66M | 14.77M | 14.38M | 14.59M | 15.21M | 15.92M | 15.84M | 13.85M | 13.89M | 11.23M | 13.01M | 12.02M | 9.58M | 10.32M | 13.85M | 12.48M | 11.04M |
|
Current Assets
|
114.90M | | | | | | | 103.10M | | 110.58M | 98.38M | 126.51M | 125.79M | 134.01M | 128.30M | 148.93M | 158.08M | 165.29M | 164.69M | 178.80M | 162.88M | 160.42M | 159.02M | 178.88M | 163.23M | 307.35M | 263.64M | | | | | 232.43M | 227.35M | 206.87M | 205.38M | 179.55M | 198.54M | 152.89M | 136.37M | 145.78M | 124.58M | 140.64M | 134.12M | 153.98M | 139.00M | 134.29M | 127.86M | 137.03M | 107.46M | 93.84M | 111.86M | 109.11M | 109.05M | 91.22M | 88.94M | 104.82M | 99.50M | 91.31M | 90.61M | 97.99M | 87.65M | 80.77M | 84.93M | 108.06M | 98.96M | 96.45M | 91.52M |
|
Buildings
|
| | | 8.83M | | | | 9.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
18.35M | | | | | | | 28.64M | | 29.75M | 29.17M | 28.27M | 26.51M | 27.00M | 30.43M | 31.42M | 31.93M | 33.70M | 38.58M | 37.99M | 37.52M | 40.86M | 41.75M | 42.37M | 45.37M | 45.17M | 45.48M | | | | | 42.00M | 38.77M | 34.70M | 31.83M | 28.89M | 26.89M | 27.67M | 27.32M | 27.34M | 28.41M | 32.82M | 32.61M | 31.69M | 29.94M | 30.36M | 31.27M | 30.97M | 30.29M | 31.68M | 31.35M | 36.45M | 35.60M | 36.46M | 36.66M | 36.37M | 37.16M | 37.84M | 41.40M | 41.57M | 41.43M | 49.16M | 48.86M | 47.12M | 46.52M | 45.85M | 44.79M |
|
Long-Term Investments
|
2.86M | | | | | | | 2.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
39.17M | | | | | | | 86.22M | | 88.91M | 103.90M | 102.34M | 103.15M | 101.81M | 102.34M | 102.90M | 101.96M | 102.16M | 102.99M | 103.31M | 103.21M | 103.04M | 104.60M | 103.53M | 101.29M | 111.74M | 111.56M | 109.22M | | | | 639.90M | 640.20M | 641.46M | 642.25M | 642.42M | 643.01M | 641.70M | 641.59M | 641.19M | 640.79M | 416.77M | 415.81M | 416.42M | 415.55M | 416.17M | 417.06M | 418.33M | 417.34M | 417.62M | 417.10M | 435.71M | 435.47M | 434.01M | 386.25M | 387.97M | 388.26M | 344.07M | 343.54M | 310.36M | 309.75M | 309.65M | 247.46M | 246.01M | 246.95M | 248.47M | 248.50M |
|
Intangibles
|
| | | | | | | 56.87M | | 47.87M | 45.28M | 53.11M | 69.41M | 62.48M | 63.03M | 40.76M | 38.03M | 60.41M | 34.69M | 32.94M | 30.96M | 28.99M | 20.30M | 15.79M | 13.80M | 147.08M | 111.33M | | | | | 194.17M | 185.60M | 177.29M | 168.92M | 246.91M | 151.28M | 143.00M | 135.11M | 126.94M | 118.84M | 93.46M | 86.48M | 79.56M | 72.63M | 65.79M | 59.04M | 52.34M | 45.90M | 39.65M | 33.47M | 39.95M | 33.17M | 26.39M | 19.62M | 13.33M | 10.52M | 9.72M | 8.91M | 8.12M | 7.31M | 6.51M | 5.75M | 5.06M | 4.42M | 3.79M | 3.16M |
|
Goodwill & Intangibles
|
8.45M | 8.44M | 7.98M | | | | | 143.09M | | 136.78M | 149.18M | 155.45M | 172.56M | 164.29M | 165.37M | 143.66M | 140.00M | 162.57M | 137.68M | 136.25M | 134.17M | 132.03M | 124.90M | 119.32M | 115.09M | 258.82M | 222.89M | 109.22M | | | | 834.07M | 825.80M | 818.75M | 811.17M | 889.34M | 794.28M | 784.71M | 776.70M | 768.14M | 759.63M | 510.23M | 502.29M | 495.98M | 488.18M | 481.96M | 476.11M | 470.67M | 463.24M | 457.26M | 450.58M | 475.66M | 468.64M | 460.41M | 405.87M | 401.30M | 398.78M | 353.78M | 352.46M | 318.48M | 317.06M | 316.16M | 253.21M | 251.07M | 251.38M | 252.26M | 251.66M |
|
Long-Term Deferred Tax
|
15.09M | | | | | | | 11.32M | | 12.71M | 16.36M | 32.85M | 15.51M | 6.01M | 15.23M | 29.29M | 9.91M | 8.28M | 8.60M | 32.29M | 9.29M | 9.23M | 11.92M | 12.37M | 12.68M | 12.12M | 12.68M | | | | | 5.12M | 5.04M | 4.85M | 4.38M | 4.53M | 4.25M | 3.62M | 3.59M | 3.99M | 2.84M | 2.78M | 2.52M | 2.37M | 2.13M | 1.87M | 2.13M | 2.74M | 2.79M | 2.78M | 2.79M | 2.81M | 3.17M | 2.74M | 2.64M | 3.35M | 3.58M | 3.48M | 3.08M | 2.59M | 2.45M | 2.42M | 3.48M | 2.62M | 3.84M | 2.81M | 2.78M |
|
Other Non-Current Assets
|
0.13M | | | | | | | 0.73M | | 1.49M | 1.08M | 0.35M | 0.31M | 0.56M | 0.43M | 0.41M | 0.64M | 0.66M | 1.23M | 1.12M | 1.10M | 1.13M | 1.05M | 5.69M | 5.60M | 0.99M | 0.95M | | | | | 7.18M | 6.99M | 7.05M | 6.91M | 7.26M | 8.11M | 9.14M | 9.57M | 8.90M | 5.91M | 5.98M | 2.36M | 2.98M | 4.07M | 3.65M | 4.64M | 7.60M | 9.21M | 10.60M | 9.89M | 10.26M | 11.51M | 11.31M | 11.55M | 10.88M | 10.83M | 10.35M | 11.54M | 12.04M | 11.78M | 9.71M | 7.91M | 8.21M | 8.28M | 7.14M | 6.41M |
|
Non-Current Assets
|
84.05M | | | | | | | 179.98M | | 180.72M | 195.79M | 193.55M | 196.77M | 180.19M | 191.15M | 187.56M | 182.49M | 181.02M | 186.09M | 184.61M | 182.08M | 183.26M | 179.62M | 175.07M | 174.11M | 285.62M | 282.00M | | | | | 888.36M | 876.60M | 865.35M | 854.30M | 842.88M | 833.53M | 825.14M | 817.18M | 808.36M | 837.99M | 591.20M | 577.71M | 569.71M | 556.84M | 549.33M | 544.36M | 540.94M | 536.18M | 533.53M | 524.78M | 554.37M | 546.66M | 537.09M | 482.13M | 475.76M | 474.14M | 428.17M | 428.22M | 393.31M | 390.02M | 393.38M | 327.53M | 322.19M | 322.57M | 319.44M | 315.43M |
|
Assets
|
198.95M | 199.17M | 203.80M | 217.54M | 228.73M | 235.31M | 257.71M | 283.08M | 286.84M | 291.31M | 294.17M | 320.06M | 322.56M | 314.19M | 319.45M | 336.49M | 340.57M | 346.31M | 350.78M | 363.41M | 344.96M | 343.68M | 338.64M | 353.95M | 337.34M | 592.97M | 545.65M | | | | | 1,120.79M | 1,103.95M | 1,072.22M | 1,059.67M | 1,022.44M | 1,032.08M | 978.03M | 953.55M | 954.14M | 962.57M | 731.83M | 711.83M | 723.70M | 695.84M | 683.62M | 672.22M | 677.97M | 643.64M | 627.38M | 636.64M | 663.47M | 655.71M | 628.30M | 571.07M | 580.59M | 573.64M | 519.48M | 518.84M | 491.30M | 477.68M | 474.14M | 412.46M | 430.25M | 421.53M | 415.89M | 406.94M |
|
Accounts Payables
|
1.39M | 1.39M | 1.73M | 2.01M | 2.49M | 2.27M | 4.54M | 5.59M | 6.41M | 9.70M | 8.90M | 10.30M | 8.88M | 9.80M | 6.94M | 7.23M | 3.29M | 5.68M | 6.92M | 3.38M | 6.87M | 2.84M | 5.99M | 3.42M | 6.23M | 6.54M | 6.60M | | | | | 7.20M | 5.05M | 11.69M | 21.79M | 27.89M | 26.22M | 18.35M | 19.72M | 29.84M | 38.23M | 40.30M | 44.92M | 44.80M | 43.77M | 36.18M | 42.13M | 36.64M | 36.84M | 44.97M | 42.42M | 23.57M | 29.12M | 33.30M | 28.76M | 29.09M | 33.69M | 31.35M | 32.38M | 30.55M | 28.51M | 32.09M | 34.28M | 16.47M | 14.73M | 15.17M | 15.78M |
|
Notes Payables
|
| | | | | | | | | | | | | | 4.24M | | 3.85M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64M | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86M | | 15.56M | 19.85M | 24.13M | 28.37M | 32.62M | 4.42M | 8.96M | 13.40M | 17.89M | 22.87M |
|
Payables
|
1.39M | 1.39M | 1.73M | 2.01M | 2.49M | 2.27M | 4.54M | 5.59M | 6.41M | 9.70M | 8.90M | 10.30M | 8.88M | 9.80M | 11.18M | 7.23M | 7.14M | 7.63M | 6.92M | 3.38M | 6.87M | 2.84M | 5.99M | 3.42M | 6.23M | 6.54M | 6.60M | | | | | 7.20M | 5.05M | 11.69M | 21.79M | 27.89M | 26.22M | 18.35M | 19.72M | 29.84M | 38.23M | 40.30M | 44.92M | 44.80M | 43.77M | 36.18M | 42.13M | 49.28M | 36.84M | 44.97M | 42.42M | 23.57M | 29.12M | 33.30M | 28.76M | 36.95M | 33.69M | 46.91M | 52.23M | 54.68M | 56.88M | 64.70M | 38.70M | 25.43M | 28.13M | 33.06M | 38.64M |
|
Accumulated Expenses
|
6.71M | | | | | | | 15.30M | | 19.18M | 21.13M | 25.89M | 18.24M | 17.81M | 21.94M | 24.41M | 20.99M | 25.58M | 31.22M | 33.47M | 27.39M | 42.01M | 46.79M | 37.21M | 26.06M | 25.06M | 28.93M | | | | | 52.91M | 54.81M | 49.06M | 56.12M | 86.03M | 68.97M | 52.48M | 48.35M | 58.14M | 42.13M | 54.80M | 48.11M | 55.51M | 48.85M | 51.07M | 47.59M | 48.38M | 50.67M | 43.23M | 40.08M | 45.26M | 38.39M | 37.29M | 41.64M | 43.39M | 36.29M | 38.24M | 35.78M | 34.42M | 32.85M | 30.70M | 28.50M | 35.01M | 37.20M | 42.01M | 41.41M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 19.10M | 19.10M | 27.93M | 27.72M | 27.45M | 10.34M | 8.03M | 4.70M | 5.69M | 11.00M | 6.75M | 7.39M | 5.93M | 6.72M | 5.55M | 5.75M | 5.25M | 2.62M | 6.50M | 11.81M | 18.25M | 6.66M | 12.32M | 5.50M | 14.96M | 2.25M | 4.74M | 9.49M | 3.04M | 4.17M | 3.81M | 7.23M | 6.10M | 5.92M | 5.82M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | 16.00M | 16.00M | 10.00M | 10.00M | | | | |
|
Current Leases
|
-0.24M | | | | -1.35M | -1.97M | -2.50M | 4.66M | | 5.42M | 6.00M | 6.30M | 6.52M | 6.90M | 7.45M | 8.02M | 7.91M | 8.58M | 8.60M | 10.35M | 10.62M | 11.92M | 12.59M | 13.35M | 14.24M | 15.27M | 16.38M | | | | | 12.90M | 11.80M | 10.21M | 9.05M | 6.25M | | | | 2.42M | 6.63M | 6.55M | 6.78M | 6.76M | 6.74M | 6.99M | 6.89M | 7.02M | 6.55M | 6.82M | 7.33M | 7.54M | 7.58M | 7.53M | 7.67M | 7.64M | 7.86M | 8.05M | 7.95M | 7.98M | 8.42M | 8.30M | 8.42M | 8.60M | 8.23M | 8.43M | 8.50M |
|
Current Taxes
|
| | | 1.38M | | | | 3.21M | | | | 5.79M | 4.69M | 2.96M | 2.83M | 2.73M | | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
43.94M | | | | | | | 70.61M | | 71.80M | 63.64M | 68.73M | 76.55M | 73.33M | 69.82M | 80.82M | 85.49M | 80.23M | 73.65M | 86.61M | 91.52M | 91.57M | 79.54M | 92.01M | 90.53M | 86.33M | 78.41M | | | | | 99.41M | 105.32M | 105.02M | 94.10M | 98.37M | 96.39M | 86.31M | 72.12M | 64.19M | 62.64M | 58.93M | 51.85M | 58.16M | 60.79M | 55.42M | 50.04M | 58.53M | 54.47M | 50.31M | 51.12M | 54.01M | 58.56M | 53.94M | 52.56M | 52.94M | 56.87M | 52.74M | 50.90M | 48.91M | 50.10M | 47.76M | 45.50M | 45.46M | 43.99M | 43.05M | 39.88M |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.13M | | | | 0.15M | | | | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
53.98M | | | | | | | 97.23M | | 107.02M | 100.66M | 112.39M | 110.82M | 108.57M | 111.05M | 121.31M | 122.44M | 122.99M | 121.49M | 134.97M | 137.62M | 150.18M | 146.81M | 151.61M | 142.86M | 134.73M | 131.69M | | | | | 175.88M | 199.81M | 198.79M | 212.93M | 250.49M | 232.55M | 171.28M | 152.59M | 168.94M | 161.47M | 188.31M | 175.81M | 190.24M | 178.90M | 168.65M | 162.64M | 184.28M | 181.19M | 177.48M | 170.17M | 165.37M | 170.93M | 153.15M | 155.64M | 165.09M | 167.51M | 178.35M | 178.87M | 182.56M | 177.30M | 174.77M | 144.16M | 131.30M | 133.93M | 139.79M | 141.60M |
|
Capital Leases
|
| | | | 3.23M | 4.19M | 4.76M | 7.96M | | 7.67M | 7.05M | 6.68M | 22.90M | 22.90M | 5.52M | 6.48M | 10.00M | 9.57M | 10.19M | 13.33M | 12.50M | 13.51M | 13.04M | 13.07M | 13.02M | 15.22M | 14.67M | | | | | 8.00M | 6.60M | 4.74M | 2.87M | 2.10M | | | | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.46M | 12.41M | 12.49M | 12.56M | | | | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | | | | | | | 40.72M | 40.35M | 39.99M | 39.64M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.25M | 174.40M | 175.85M | 177.34M | 178.91M | 180.91M | 182.74M | 184.07M | 186.12M | 188.28M | 190.53M | 192.90M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
8.79M | | | | | | | 8.02M | | 8.08M | 7.83M | 7.63M | 8.06M | 8.11M | 8.58M | 10.10M | 11.15M | 11.55M | 11.31M | 11.75M | 11.46M | 10.59M | 10.07M | 9.74M | 9.43M | 9.43M | 9.04M | | | | | 9.01M | 8.72M | 10.08M | 9.76M | 9.39M | | | | 10.30M | | | | 0.29M | | 6.17M | 4.03M | 4.16M | 3.94M | 3.05M | 2.50M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.18M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 187.88M | 207.47M | 207.47M | 207.47M | 207.47M | 207.47M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 3.87M | 4.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.74M | | | | 10.08M | | | | 7.44M | | | | 12.85M | 0.59M | 0.59M | 0.55M | 1.18M | 1.06M | 1.08M | 1.09M | | | | | 72.90M | 8.43M | 9.24M | 10.73M | 3.64M | 4.26M | 5.59M | 6.03M | 36.48M | 4.83M | 0.31M | 0.33M | 32.87M | 0.39M | 0.41M | 0.50M | 20.33M | 1.33M | 1.64M | 1.51M | 26.62M | 2.76M | 3.00M | 2.15M | 17.79M | 2.72M | 1.42M | 1.83M | 10.13M | 1.23M | 0.97M | | 0.89M | 0.89M | 1.42M | 1.42M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.74M | 52.48M | 50.95M | 42.50M | 40.80M | 39.48M | 37.87M | 36.13M | 38.21M | 38.72M | 37.52M | 36.05M | 34.24M | 32.35M | 31.18M | 29.59M | 28.79M | 26.99M | 24.90M | 23.00M | 19.85M | 17.95M | 16.61M | 14.80M | 13.26M | 11.13M | 8.57M |
|
Other Non-Current Liabilities
|
| | | | | | | 1.72M | | 2.18M | 2.05M | 0.90M | 0.94M | 0.93M | 0.98M | 1.12M | 1.13M | 1.06M | 1.09M | 1.11M | 1.10M | 1.03M | 0.99M | 1.02M | 0.75M | 0.99M | 0.98M | | | | | 12.63M | 9.55M | 8.85M | 8.23M | 9.52M | 18.46M | 36.15M | 27.86M | 26.10M | 22.00M | 25.00M | 23.20M | 21.59M | 19.20M | 16.90M | 15.43M | 23.76M | 12.83M | 19.99M | 23.73M | 16.88M | 12.45M | 13.36M | 13.04M | 10.63M | 7.08M | 7.13M | 9.13M | 7.59M | 5.90M | 11.54M | 10.71M | 9.77M | 9.03M | 9.54M | 8.15M |
|
Total Non-Current Liabilities
|
| | | | | | | 115.53M | | 124.07M | 116.28M | 128.59M | 125.90M | 122.79M | 125.88M | 139.72M | 142.07M | 144.97M | 144.21M | 163.50M | 164.83M | 177.08M | 173.02M | 177.66M | 167.50M | 161.41M | 157.01M | | | | | 203.31M | 225.92M | 223.72M | 328.83M | 356.43M | 464.88M | 368.93M | 357.15M | 376.48M | 406.63M | 436.76M | 423.41M | 443.13M | 431.18M | 426.71M | 422.83M | 425.22M | 224.21M | 220.88M | 227.69M | 235.53M | 242.12M | 225.27M | 228.20M | 237.91M | 241.90M | 235.68M | 236.25M | 239.72M | 232.54M | 228.88M | 197.02M | 221.27M | 218.49M | 220.54M | 217.58M |
|
Total Liabilities
|
62.78M | | | | | | | 117.25M | | 126.24M | 118.33M | 129.49M | 126.84M | 123.72M | 126.86M | 140.84M | 143.20M | 146.03M | 145.30M | 164.61M | 165.93M | 178.11M | 174.01M | 178.69M | 168.25M | 162.41M | 157.99M | | | | | 215.94M | 235.47M | 232.57M | 337.06M | 365.95M | 483.33M | 405.07M | 385.01M | 402.58M | 428.63M | 461.76M | 446.61M | 464.72M | 450.38M | 443.61M | 438.27M | 448.98M | 237.04M | 240.87M | 251.42M | 252.41M | 254.57M | 238.63M | 241.23M | 248.54M | 248.98M | 242.81M | 245.39M | 247.31M | 238.44M | 240.42M | 207.73M | 231.04M | 227.52M | 230.09M | 225.73M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | | | | 12.46M | 12.41M | 12.49M | 12.56M | | | | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 10.00M | 10.00M | 40.72M | 40.35M | 39.99M | 39.64M |
|
Common Equity
|
| | | 147.94M | | | | 165.83M | | 165.06M | 175.84M | 190.57M | 195.72M | 190.48M | 192.59M | 195.64M | 197.37M | 200.28M | 205.48M | 198.80M | 179.04M | 165.56M | 164.63M | 175.26M | 169.09M | 430.56M | 387.66M | 262.18M | | | | 904.85M | 868.48M | 839.65M | 722.61M | 656.49M | 548.74M | 572.96M | 568.54M | 551.57M | 533.94M | 270.08M | 265.22M | 258.97M | 245.46M | 240.01M | 233.95M | 228.99M | 218.41M | 198.62M | 197.33M | 223.18M | 213.26M | 201.79M | 141.96M | 144.16M | 136.78M | 88.78M | 85.57M | 56.10M | 51.35M | 45.84M | -2.74M | -8.26M | -13.46M | -21.67M | -26.26M |
|
Shareholder's Equity
|
| | | 147.94M | | | | 165.83M | | 165.06M | 175.84M | 190.57M | 195.72M | 190.48M | 192.59M | 195.64M | 197.37M | 200.28M | 205.48M | 198.80M | 179.04M | 165.56M | 164.63M | 175.26M | 169.09M | 430.56M | 387.66M | 262.18M | | | | 904.85M | 868.48M | 839.65M | 722.61M | 656.49M | 548.74M | 572.96M | 568.54M | 551.57M | 533.94M | 270.08M | 265.22M | 258.97M | 245.46M | 240.01M | 233.95M | 228.99M | 218.41M | 198.62M | 197.33M | 223.18M | 213.26M | 201.79M | 141.96M | 144.16M | 136.78M | 88.78M | 85.57M | 56.10M | 51.35M | 45.84M | -2.74M | -8.26M | -13.46M | -21.67M | -26.26M |
|
Liabilities and Shareholders Equity
|
198.95M | 199.17M | 203.80M | 217.54M | 228.73M | 235.31M | 257.71M | 283.08M | 286.84M | 291.31M | 294.17M | 320.06M | 322.56M | 314.19M | 319.45M | 336.49M | 340.57M | 346.31M | 350.78M | 363.41M | 344.96M | 343.68M | 338.64M | 353.95M | 337.34M | 592.97M | 545.65M | | | | | 1,120.79M | 1,103.95M | 1,072.22M | 1,059.67M | 1,022.44M | 1,032.08M | 978.03M | 953.55M | 954.14M | 962.57M | 731.83M | 711.83M | 723.70M | 695.84M | 683.62M | 672.22M | 677.97M | 643.64M | 627.38M | 636.64M | 663.47M | 655.71M | 628.30M | 571.07M | 580.59M | 573.64M | 519.48M | 518.84M | 491.30M | 477.68M | 474.14M | 412.46M | 430.25M | 421.53M | 415.89M | 406.94M |
|
Treasury Shares
|
| | | | | | | | | | | 1.80M | 2.77M | 2.52M | | 2.44M | | | 0.02M | 2.19M | 0.76M | 1.24M | 1.25M | 1.89M | 1.74M | 1.27M | 1.95M | 0.97M | 0.68M | 0.68M | 0.68M | 1.05M | 2.76M | 2.76M | 2.76M | 0.78M | 2.60M | 1.40M | 1.85M | 1.47M | 6.76M | 6.76M | 6.76M | 2.66M | 6.76M | 6.76M | 6.76M | 0.09M | 6.76M | 6.76M | 6.76M | 0.20M | 6.76M | 6.76M | 6.76M | 0.23M | 6.76M | 6.76M | 6.76M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Retained Earnings
|
-55.38M | | | | | | | -53.26M | | -61.82M | -65.76M | -69.05M | -69.52M | -76.11M | -79.23M | -80.84M | -82.86M | -83.26M | -83.34M | -83.17M | -83.95M | -87.16M | -90.42M | -93.08M | -100.40M | -105.19M | -104.23M | | | | | -327.70M | -368.49M | -407.12M | -537.18M | -609.09M | -661.28M | -717.25M | -741.89M | -769.10M | -796.65M | -1076.19M | -1086.75M | -1108.14M | -1121.32M | -1131.72M | -1142.84M | -1156.06M | -1193.35M | -1215.76M | -1217.69M | -1218.71M | -1231.82M | -1240.73M | -1297.03M | -1300.79M | -1313.29M | -1362.07M | -1363.73M | -1396.42M | -1401.71M | -1407.67M | -1472.87M | -1474.27M | -1482.70M | -1496.69M | -1501.20M |