|
Cash & Equivalents
|
68.04M | 1.00M | 6.58M | 89.92M | 2.47M | 92.17M | 63.12M | 180.37M | 184.57M | 153.41M | 148.61M | 69.43M | 75.10M | 35.08M | 52.74M | 36.03M | 51.12M | 46.20M | 37.09M | 63.51M | 47.27M | 66.94M | 265.62M | 235.97M | 152.49M | 176.05M | 143.35M | 147.87M | 86.78M | 89.99M | 110.34M | 169.80M | 221.18M | 216.56M | 210.07M | 246.12M | 310.43M | 222.78M | 222.44M | 109.86M | 90.29M | 34.61M | 19.21M | 39.00M | 30.91M | 42.77M | 46.36M | 31.68M | 29.82M | 32.57M | 24.14M | 29.34M | 21.73M | 25.51M | 22.58M | 18.31M | 12.92M | 15.34M | 14.09M | 24.57M | 19.10M | 23.65M | 25.23M | 33.38M | 29.14M | 24.62M | 34.83M |
|
Short-term Investments
|
| | | | | | | 1.77M | | 12.40M | 18.14M | 51.50M | 55.39M | 65.17M | 65.26M | 20.19M | 15.39M | 13.00M | 7.89M | 9.11M | 11.12M | 13.54M | 37.63M | 51.10M | 54.95M | 65.94M | 67.45M | 66.36M | 63.71M | 62.27M | 16.97M | 12.51M | 9.96M | 7.17M | 4.17M | 3.11M | 2.03M | 5.41M | 6.99M | 28.23M | 19.67M | 44.26M | 0.90M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
68.04M | 1.00M | 6.58M | 89.92M | 2.47M | 92.17M | 63.12M | 182.13M | 184.57M | 165.81M | 166.76M | 120.93M | 130.49M | 100.26M | 118.00M | 56.22M | 66.51M | 59.20M | 44.98M | 72.62M | 58.39M | 80.48M | 303.25M | 287.06M | 207.44M | 241.99M | 210.80M | 214.23M | 150.50M | 152.26M | 127.32M | 182.31M | 231.14M | 223.72M | 214.24M | 249.24M | 312.45M | 228.20M | 229.43M | 138.09M | 109.97M | 78.87M | 20.11M | 39.01M | 30.91M | 42.77M | 46.36M | 31.68M | 29.82M | 32.57M | 24.14M | 29.34M | 21.73M | 25.51M | 22.58M | 18.31M | 12.92M | 15.34M | 14.09M | 24.57M | 19.10M | 23.65M | 25.23M | 33.38M | 29.14M | 24.62M | 34.83M |
|
Receivables - Net
|
| | | | | | | 34.94M | | 46.77M | 45.49M | 57.39M | 58.70M | 61.42M | 65.98M | 74.98M | 69.46M | 74.00M | 88.69M | 64.93M | 93.91M | 86.68M | 109.19M | 118.37M | 138.01M | 136.39M | 157.17M | 136.12M | 116.37M | 120.24M | 156.23M | 107.47M | 92.49M | 107.27M | 85.51M | 78.19M | 42.03M | 51.44M | 52.62M | 102.80M | 108.94M | 99.93M | 73.57M | 65.86M | 60.82M | 57.33M | 47.70M | 47.85M | 46.24M | 44.20M | 39.07M | 47.59M | 48.17M | 43.31M | 45.90M | 31.68M | 48.03M | 39.84M | 32.29M | 23.48M | 22.48M | 19.86M | 19.26M | 18.13M | 19.29M | 17.72M | 17.51M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | | 6.19M | 6.19M | 7.40M | 9.48M | 9.48M | 3.60M | 4.50M | 3.70M | 6.80M | 4.20M | 5.10M | 4.90M | 12.80M | 13.60M | 3.40M | 6.60M | 4.30M | 7.50M | 4.00M | 12.50M | 15.50M | 15.00M | 13.30M | 13.80M | 8.40M | 6.10M | 1.20M | | 0.10M | 0.10M | 0.60M | 0.50M | 0.50M | 1.00M |
|
Receivables
|
| | | | | | | 34.94M | | 46.77M | 45.49M | 57.39M | 58.70M | 61.42M | 65.98M | 74.98M | 69.46M | 74.00M | 88.69M | 64.93M | 93.91M | 86.68M | 109.19M | 118.37M | 138.01M | 136.39M | 157.17M | 136.12M | 116.37M | 120.24M | 156.23M | 130.77M | 92.49M | 113.46M | 91.69M | 85.59M | 51.51M | 60.92M | 56.22M | 107.30M | 112.64M | 106.73M | 77.77M | 70.96M | 65.72M | 70.13M | 61.30M | 51.25M | 52.84M | 48.50M | 46.57M | 51.59M | 60.67M | 58.81M | 60.90M | 44.98M | 61.84M | 48.24M | 38.39M | 24.68M | 22.48M | 19.96M | 19.36M | 18.73M | 19.79M | 18.22M | 18.51M |
|
Current Deferred Tax Assets
|
| | | | | | | 3.27M | | 3.27M | 3.33M | 3.94M | 3.87M | 3.90M | 3.88M | 4.11M | 4.13M | 4.14M | 4.12M | 4.63M | 3.75M | 3.78M | 3.69M | 1.48M | 3.12M | 5.15M | 3.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.13M | -1.71M | 0.12M | -0.58M | 0.32M | -1.56M | -1.78M | 8.61M | 2.16M | 15.36M | 12.57M | 16.06M | 13.27M | 17.47M | 15.02M | 24.01M | 19.88M | 23.58M | 23.71M | 19.45M | 19.04M | 24.70M | 24.66M | 35.02M | 30.77M | 43.27M | 32.52M | 48.13M | 53.49M | 48.91M | 47.34M | 38.28M | 58.84M | 53.09M | 67.28M | 33.96M | 34.78M | 57.39M | 46.92M | 45.06M | 41.93M | 28.46M | 17.10M | 38.02M | 43.92M | 47.89M | 43.42M | 39.85M | 40.86M | 41.06M | 47.24M | 42.90M | 46.74M | 47.76M | 43.89M | 33.00M | 36.38M | 38.63M | 36.04M | 33.95M | 32.31M | 32.01M | 33.45M | 29.88M | 29.78M | 30.49M | 8.68M |
|
Current Assets
|
103.00M | 109.29M | 114.78M | 123.95M | 128.98M | 132.47M | 112.05M | 228.95M | 245.15M | 231.21M | 228.14M | 198.32M | 206.33M | 183.04M | 202.88M | 159.32M | 159.98M | 160.91M | 161.50M | 161.63M | 175.10M | 195.65M | 440.79M | 441.93M | 379.35M | 426.81M | 404.38M | 406.94M | 347.74M | 344.08M | 345.49M | 369.69M | 465.21M | 447.77M | 436.29M | 370.98M | 390.58M | 340.50M | 347.46M | 294.45M | 270.88M | 217.51M | 115.72M | 142.90M | 135.64M | 147.99M | 137.48M | 121.37M | 116.92M | 117.83M | 110.45M | 121.99M | 116.64M | 116.58M | 112.38M | 105.29M | 99.98M | 97.80M | 85.90M | 82.00M | 73.90M | 75.52M | 77.94M | 81.38M | 78.20M | 72.83M | 61.02M |
|
Buildings
|
| | | 6,873.00M | | | | 6,141.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 71.00M | | | | 5,886.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.28M | 24.96M | 24.32M | 23.73M | 22.52M | 25.69M | 26.47M | 32.62M | 33.55M | 34.21M | 35.60M | 34.97M | 36.56M | 49.54M | 49.42M | 58.16M | 64.02M | 85.01M | 95.82M | 106.11M | 104.17M | 102.70M | 130.62M | 151.17M | 160.25M | 164.14M | 168.78M | 168.28M | 165.62M | 170.51M | 171.55M | 158.21M | 147.12M | 136.64M | 125.18M | 111.83M | 99.70M | 89.31M | 80.52M | 67.94M | 52.13M | 44.16M | 35.63M | 26.52M | 22.16M | 18.66M | 13.41M | 11.73M | 10.80M | 9.82M | 8.16M | 6.98M | 5.95M | 4.91M | 4.56M | 4.44M | 4.78M | 4.38M | 4.09M | 3.67M | 3.56M | 3.30M | 2.97M | 3.15M | 3.28M | 2.95M | 3.89M |
|
Long-Term Investments
|
4.15M | 3.71M | 4.15M | 5.20M | 8.05M | 7.91M | 7.70M | 7.50M | 12.16M | 21.87M | 22.86M | 31.64M | 26.84M | 22.79M | 14.60M | 0.65M | 0.58M | 1.77M | 5.79M | 4.99M | 3.83M | 3.58M | 1.80M | 3.31M | 2.32M | 7.32M | 16.20M | 19.64M | 17.93M | 13.95M | 3.97M | 43.65M | 44.40M | 44.02M | 44.67M | 33.92M | 30.42M | 30.41M | 30.69M | 6.66M | 0.38M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
6.65M | 6.65M | 6.91M | 6.91M | 6.91M | 6.91M | 24.66M | 19.06M | 27.60M | 29.63M | 29.72M | 54.62M | 55.01M | 66.65M | 67.84M | 127.32M | 126.11M | 124.16M | 126.00M | 137.74M | 137.37M | 140.28M | 17.19M | 147.13M | 173.37M | 175.61M | 186.97M | 149.93M | 228.62M | 236.01M | 233.60M | 224.65M | 224.95M | 231.94M | 235.86M | 237.30M | 240.03M | 233.30M | 234.48M | 224.90M | 223.36M | 224.34M | 220.37M | 222.97M | 219.82M | 222.85M | 227.01M | 232.77M | 228.54M | 229.61M | 226.84M | 195.95M | 223.71M | 209.81M | 203.26M | 182.26M | 212.17M | 212.12M | 209.48M | 183.91M | 182.15M | 181.57M | 184.81M | 179.41M | 182.38M | 188.78M | 188.78M |
|
Intangibles
|
| | | | | | 32.17M | 33.23M | | 32.20M | 31.63M | 63.97M | 62.38M | 76.72M | 73.77M | 110.76M | 105.90M | 101.95M | 100.76M | 132.58M | 100.00M | 99.81M | 107.35M | 99.49M | 109.77M | 105.53M | 119.41M | 174.32M | 204.36M | 194.39M | 186.16M | 162.97M | 149.94M | 145.88M | 140.46M | 132.17M | 130.04M | 128.16M | 117.45M | 98.71M | 92.76M | 86.65M | 81.17M | 77.61M | 74.81M | 72.91M | 71.49M | 69.59M | 65.29M | 64.89M | 63.46M | 60.34M | 58.32M | 52.35M | 47.59M | 22.36M | 45.65M | 44.09M | 41.59M | 22.21M | 21.30M | 20.91M | 20.91M | 19.12M | 19.14M | 19.56M | 18.86M |
|
Goodwill & Intangibles
|
3.49M | 3.23M | 2.98M | 2.73M | 2.47M | 2.22M | 34.14M | 33.23M | 32.35M | 61.83M | 61.35M | 118.59M | 117.39M | 143.37M | 141.61M | 238.08M | 232.01M | 226.11M | 226.76M | 270.32M | 237.37M | 240.09M | 124.54M | 246.62M | 283.13M | 281.14M | 306.38M | 324.25M | 432.98M | 430.40M | 419.77M | 387.62M | 374.89M | 377.82M | 376.32M | 369.47M | 370.07M | 361.46M | 351.93M | 323.61M | 316.12M | 310.98M | 301.54M | 300.58M | 294.64M | 295.76M | 298.50M | 302.36M | 293.83M | 294.50M | 290.30M | 256.28M | 282.04M | 262.15M | 250.85M | 204.62M | 257.82M | 256.21M | 251.06M | 206.12M | 203.45M | 202.48M | 205.72M | 198.53M | 201.51M | 208.34M | 207.65M |
|
Long-Term Deferred Tax
|
8.47M | 8.48M | 10.08M | 8.99M | 9.01M | 9.00M | 12.92M | 16.43M | 16.87M | 18.00M | 19.30M | 12.61M | 10.43M | 11.65M | 11.30M | 6.96M | 7.01M | 8.01M | 4.05M | 4.21M | 3.17M | 4.15M | 5.60M | 1.23M | 2.90M | 4.36M | 7.75M | 3.56M | 5.18M | 1.90M | 1.90M | 13.29M | 15.80M | 36.89M | 32.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.30M | 0.15M | -0.08M | 1.04M | -0.31M | 2.31M | -1.70M | 2.60M | -0.06M | 2.40M | 2.23M | 2.50M | 2.35M | 2.33M | 2.12M | 3.48M | 3.70M | 3.59M | 9.82M | 10.38M | 9.90M | 9.41M | 19.83M | 18.55M | 18.53M | 18.01M | 18.14M | 45.14M | 12.21M | 10.37M | 10.06M | 41.63M | 909.68M | 6.58M | 6.16M | 89.83M | 1.31M | 3.48M | 4.38M | 8.98M | 10.01M | 7.76M | 7.77M | 8.05M | 7.78M | 12.32M | 12.17M | 7.42M | 6.79M | 7.00M | 6.99M | 5.62M | 5.03M | 5.60M | 4.80M | 54.74M | 3.89M | 3.37M | 4.17M | 3.75M | 3.73M | 3.67M | 3.47M | 2.32M | 2.44M | 2.31M | 2.14M |
|
Non-Current Assets
|
-103.00M | -109.29M | -114.78M | -123.95M | -128.98M | -132.47M | -112.05M | 111.45M | -245.15M | 138.31M | 141.33M | 200.30M | 193.57M | 229.68M | 219.05M | 307.34M | 307.32M | 324.49M | 342.24M | 365.39M | 358.44M | 359.93M | 416.25M | 420.89M | 467.14M | 474.97M | 517.25M | 603.28M | 685.78M | 686.17M | 673.32M | 684.66M | 1,582.93M | 1,589.65M | 1,565.69M | 594.43M | 592.32M | 587.61M | 546.89M | 408.80M | 443.75M | 426.39M | 400.25M | 389.13M | 377.15M | 373.66M | 361.09M | 360.89M | 348.21M | 345.86M | 337.92M | 328.74M | 322.45M | 300.29M | 286.51M | 292.79M | 291.35M | 286.33M | 275.30M | 228.34M | 224.61M | 220.15M | 221.76M | 212.44M | 215.13M | 218.59M | 217.20M |
|
Assets
|
| | | | | | | 340.40M | | 369.52M | 369.47M | 398.62M | 399.90M | 412.72M | 421.93M | 466.66M | 467.30M | 485.40M | 503.74M | 527.02M | 533.54M | 555.58M | 857.04M | 862.82M | 846.49M | 901.78M | 921.64M | 1,010.23M | 1,033.52M | 1,030.26M | 1,018.81M | 1,054.35M | 2,048.14M | 2,037.42M | 2,001.98M | 965.41M | 982.90M | 928.11M | 894.34M | 703.25M | 714.63M | 643.90M | 515.96M | 532.02M | 512.79M | 521.65M | 498.57M | 482.25M | 465.13M | 463.69M | 448.38M | 450.73M | 439.08M | 416.87M | 398.89M | 398.07M | 391.33M | 384.13M | 361.21M | 310.34M | 298.50M | 295.67M | 299.70M | 293.82M | 293.34M | 291.42M | 278.22M |
|
Accounts Payables
|
| | | 1.04M | | | | 7.01M | | 8.02M | 6.36M | 7.71M | 5.29M | 3.70M | 5.55M | 8.98M | 6.34M | 12.35M | 11.66M | 9.53M | 6.14M | 7.98M | 50.55M | 25.06M | 13.00M | 19.48M | 14.81M | 26.04M | 33.17M | 35.15M | 28.72M | 17.06M | 26.71M | 8.99M | 15.86M | 5.96M | 14.52M | 13.92M | 14.30M | 13.58M | 18.95M | 18.46M | 15.50M | 21.55M | 17.95M | 22.95M | 11.29M | 12.75M | 16.91M | 14.54M | 6.79M | 11.10M | 12.10M | 5.66M | 8.90M | 9.70M | 11.79M | 11.78M | 12.92M | 7.47M | 6.21M | 7.98M | 5.69M | 7.07M | 4.16M | 3.77M | 5.38M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 47.00M | 38.00M | 29.00M | 6.05M | 877.04M | 869.01M | | | | 228.76M | 113.54M | 97.20M | 47.08M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.04M | | | | 7.01M | | 8.02M | 6.36M | 7.71M | 5.29M | 3.70M | 5.55M | 8.98M | 6.34M | 12.35M | 11.66M | 9.53M | 6.14M | 7.98M | 50.55M | 25.06M | 13.00M | 19.48M | 14.81M | 26.04M | 83.17M | 82.15M | 66.72M | 46.06M | 32.76M | 886.04M | 884.87M | 5.96M | 14.52M | 13.92M | 243.06M | 127.12M | 116.15M | 65.53M | 15.50M | 21.55M | 17.95M | 22.95M | 11.29M | 12.75M | 16.91M | 14.54M | 6.79M | 11.10M | 12.10M | 5.66M | 8.90M | 9.70M | 11.79M | 11.78M | 12.92M | 7.47M | 6.21M | 7.98M | 5.69M | 7.07M | 4.16M | 3.77M | 5.38M |
|
Accumulated Expenses
|
-1.52M | -5.50M | -0.76M | 7.35M | -3.08M | -1.27M | 0.89M | 13.00M | 11.66M | 12.13M | 16.12M | 24.15M | 17.23M | 19.86M | 22.41M | 41.66M | 30.65M | 33.09M | 29.76M | 37.92M | 29.72M | 29.26M | 39.45M | 42.68M | 33.61M | 37.93M | 41.59M | 45.82M | 77.24M | 67.62M | 58.53M | 76.88M | 55.19M | 61.13M | 60.76M | 72.74M | 64.66M | 54.54M | 53.79M | 59.55M | 52.88M | 54.25M | 54.22M | 65.99M | 65.46M | 73.51M | 77.69M | 69.33M | 67.69M | 58.24M | 70.25M | 61.92M | 60.03M | 58.37M | 58.16M | 44.31M | 56.31M | 51.47M | 44.72M | 39.13M | 33.04M | 31.49M | 32.49M | 30.52M | 31.52M | 33.59M | 34.34M |
|
Other Accumulated Expenses
|
| | | | | | | 1.90M | | | | 5.01M | | | | 11.54M | | | | 14.52M | | | | 8.81M | | | | 12.66M | | | | 15.56M | | | | 12.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 11.32M | 16.91M | 23.01M | | | | | | | 3.28M | | | 9.04M | 0.02M | 0.02M | 6.62M | 7.37M | 8.00M | | | 0.17M | | 50.00M | 47.00M | 38.00M | 29.00M | 6.05M | 877.04M | 869.01M | 37.96M | | | 228.76M | 113.54M | 97.20M | 47.08M | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | 1.88M | 1.88M | 1.88M | 1.88M | 5.00M | |
|
Current Taxes
|
| | | | | | | 0.58M | | | | 0.90M | | | | 1.92M | | | | 2.65M | | | | 3.85M | | | | 0.68M | | | | 4.64M | | | | 2.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 5.14M | | 14.83M | 10.46M | 8.83M | 8.42M | 7.77M | 6.62M | 20.95M | 24.28M | 22.35M | 22.03M | 15.37M | 12.18M | 12.28M | 12.16M | 11.90M | 11.96M | 14.42M | 14.04M | 8.32M | 38.65M | 42.14M | 45.68M | 57.43M | 88.26M | 97.34M | 97.27M | 115.01M | 34.73M | 31.39M | 83.86M | 116.94M | 111.78M | 103.70M | 87.81M | 87.80M | 67.09M | 63.27M | 51.41M | 45.61M | 39.85M | 41.09M | 32.35M | 22.92M | 20.24M | 19.23M | 15.00M | 1.95M | 15.66M | 23.65M | 19.51M | 1.09M | 0.66M | 1.06M | 1.50M | 0.84M | 0.60M | 0.03M | 0.10M |
|
Total Current Liabilities
|
11.35M | 12.90M | 14.29M | 15.62M | 14.78M | 14.86M | 25.32M | 25.16M | 32.27M | 39.72M | 38.37M | 45.43M | 32.94M | 33.42M | 38.18M | 74.87M | 69.89M | 78.84M | 72.48M | 62.84M | 48.07M | 56.13M | 109.53M | 87.64M | 58.56M | 71.83M | 70.62M | 80.18M | 200.71M | 196.67M | 174.34M | 183.20M | 235.04M | 1,120.55M | 1,120.89M | 192.49M | 113.91M | 99.86M | 350.90M | 243.76M | 234.11M | 179.35M | 123.50M | 153.40M | 142.45M | 153.41M | 132.88M | 125.12M | 126.95M | 112.43M | 108.56M | 95.38M | 91.59M | 82.77M | 81.67M | 80.18M | 83.14M | 82.95M | 74.53M | 47.70M | 39.90M | 42.40M | 41.55M | 40.30M | 38.15M | 42.38M | 39.82M |
|
Capital Leases
|
| 0.27M | 9.13M | 9.15M | 9.17M | 9.18M | 0.00M | 9.21M | 9.22M | 9.23M | 9.23M | 9.24M | 9.25M | 9.25M | 9.26M | 9.54M | 9.26M | 9.26M | 9.26M | 9.25M | 9.25M | 9.26M | 9.23M | 9.20M | 14.05M | 13.84M | 13.89M | 13.34M | 14.09M | 13.67M | 13.12M | 12.45M | 12.12M | 11.87M | 11.56M | 11.18M | 10.86M | 10.32M | 10.01M | 9.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.68M | | | | | | | | | | | | | | | | | 117.19M | 117.49M | 133.10M | 133.46M | 133.83M | 134.20M | 134.58M | 134.98M | 135.38M | 135.79M | 136.22M | 136.65M | 184.36M | 184.53M | 184.84M | 185.17M | 181.22M | 163.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 230.00M | 230.00M | 230.00M | 230.00M | 230.00M | 224.88M | 225.23M | 225.59M | 225.94M | 226.29M | 226.64M | 227.00M | 227.35M | 227.70M | 228.06M | 228.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
8.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 42.69M | 61.51M | 59.21M | 65.63M | 51.06M | 41.43M | 32.02M | 25.24M | 41.24M | 39.48M | 29.82M | 59.84M | 46.70M | 44.13M | 34.02M | 21.94M | 18.05M | 16.32M | 17.52M | 12.57M | 7.50M | 1.44M | 0.84M | 0.55M | 0.77M | 0.49M | 0.40M | 0.32M | 0.62M | 3.95M | 2.63M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.60M | | | | 200.87M | 209.49M | 218.48M | 227.86M | 237.64M | 247.84M | 72.51M | 72.50M | 72.50M | 72.50M | 68.35M | 68.35M | 68.35M | 68.35M | 68.35M | 68.35M | 58.80M | 58.80M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 61.45M | 25.28M | 25.28M | 25.28M | 25.28M | 25.28M | 25.28M | 25.28M | 25.28M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.12M | 111.86M | 111.74M | | | | | | | | | | | | | | | | | | | | | 24.22M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 3.70M | 5.96M | 10.88M | 8.44M | 16.40M | 23.10M | 29.72M | 26.40M | 80.18M | 16.64M | 16.60M | 16.58M | 42.37M | | 12.47M | 12.11M | 9.18M | 0.80M | 0.64M | 1.27M | 15.56M | 1.66M | 2.16M | 2.56M | 13.29M | 1.29M | 0.73M | 0.79M | 10.80M | 0.56M | 0.58M | 0.58M | 8.02M | 0.47M | 0.48M | 0.54M | 12.93M | 3.21M | 4.17M | 3.92M | 4.90M | 3.28M | 3.35M | 3.32M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.79M | 72.72M | 70.95M | 60.98M | 67.72M | 53.49M | 48.79M | 44.27M | 42.09M | 40.31M | 38.01M | 36.09M | 34.50M | 32.44M | 30.73M | 29.14M | 28.37M | 26.81M | 25.19M | 23.59M | 21.95M | 20.25M | 18.42M | 16.78M | 15.39M | 11.83M | 10.14M |
|
Other Non-Current Liabilities
|
0.06M | -0.08M | -0.04M | -0.04M | 0.30M | 1.60M | 1.20M | 16.91M | -0.01M | 1.06M | 0.82M | 8.43M | 7.29M | 1.40M | 0.86M | 5.10M | 3.70M | 3.10M | 3.14M | 4.47M | 6.08M | 3.58M | 3.58M | 3.18M | 2.78M | 3.31M | 2.97M | 2.67M | 20.21M | 8.32M | 8.01M | 8.19M | 8.52M | 8.87M | 8.91M | 6.20M | 6.25M | 15.39M | 11.33M | 10.80M | 7.50M | 6.12M | 4.62M | 4.59M | 4.66M | 3.29M | 3.21M | 5.00M | 4.90M | 4.62M | 4.58M | 9.22M | 9.22M | 7.54M | 4.90M | 2.69M | 2.32M | 2.58M | 2.53M | 1.69M | 1.53M | 1.38M | 3.48M | 4.73M | 3.41M | 3.21M | 6.38M |
|
Total Non-Current Liabilities
|
-0.06M | 0.08M | 0.04M | 0.04M | -0.30M | -1.60M | -1.20M | -16.91M | 0.01M | -1.06M | -0.82M | -8.43M | -7.29M | -1.40M | -0.86M | -5.10M | -3.70M | -3.10M | -3.14M | -4.47M | -6.08M | -3.58M | -3.58M | -3.18M | -2.78M | -3.31M | -2.97M | -2.67M | -20.21M | -8.32M | -8.01M | -8.19M | -8.52M | -8.87M | -8.91M | -6.20M | -6.25M | -15.39M | -11.33M | -10.80M | -7.50M | -6.12M | -4.62M | -4.59M | -4.66M | -3.29M | -3.21M | 183.84M | -4.90M | 284.60M | 278.20M | 265.69M | 260.88M | 250.11M | 247.57M | 246.43M | 247.58M | 249.56M | 238.67M | 210.71M | 201.71M | 251.18M | 248.41M | 246.82M | 241.99M | 238.77M | 216.49M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.83M | | 289.23M | 282.78M | 274.91M | 270.10M | 257.66M | 252.48M | 249.13M | 249.91M | 252.13M | 241.20M | 212.40M | 203.24M | 252.55M | 251.90M | 251.55M | 245.40M | 241.99M | 222.87M |
|
Total Debt
|
| | | | | | 11.32M | 16.91M | 23.01M | | | | | | | 3.28M | | | 9.04M | 0.02M | 0.02M | 6.62M | 7.37M | 8.00M | | | 0.17M | | 50.00M | 47.00M | 38.00M | 29.00M | 880.73M | 877.04M | 869.01M | 37.96M | | | 228.76M | 113.54M | 97.20M | 47.08M | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 117.19M | 117.49M | 133.10M | 133.46M | 133.83M | 134.20M | 134.58M | 134.98M | 135.38M | 135.79M | 136.22M | 136.65M | 186.23M | 186.40M | 186.72M | 187.04M | 186.22M | 163.20M |
|
Common Equity
|
149.66M | 157.00M | 163.93M | 146.46M | 179.29M | 186.51M | 220.73M | 288.02M | 370.18M | 319.52M | 321.04M | 334.56M | 349.36M | 367.60M | 373.64M | 374.66M | 384.45M | 394.20M | 418.86M | 447.64M | 466.46M | 486.61M | 504.71M | 463.46M | 535.14M | 571.92M | 595.73M | 505.33M | 498.59M | 485.89M | 502.90M | 529.80M | 486.04M | 473.96M | 447.65M | 463.59M | 390.82M | 340.75M | 291.52M | 188.91M | 169.40M | 151.36M | 84.59M | 76.08M | 64.91M | 62.00M | 53.26M | 43.28M | 22.06M | 101.96M | 93.09M | 90.82M | 83.98M | 78.36M | 65.56M | 68.10M | 60.58M | 51.15M | 39.16M | 26.63M | 23.96M | 30.62M | 35.30M | 29.77M | 35.44M | 49.43M | 55.35M |
|
Shareholder's Equity
|
128.39M | 133.98M | 139.18M | 146.46M | 153.72M | 160.87M | 173.71M | 288.02M | 304.60M | 319.52M | 321.04M | 334.56M | 349.36M | 367.60M | 373.64M | 374.66M | 384.45M | 394.20M | 418.86M | 447.64M | 466.46M | 486.61M | 504.71M | 463.46M | 535.14M | 571.92M | 595.73M | 505.33M | 498.59M | 485.89M | 502.90M | 529.80M | 486.04M | 473.96M | 447.65M | 463.59M | 390.82M | 340.75M | 291.52M | 188.91M | 169.40M | 151.36M | 84.59M | 76.08M | 64.91M | 62.00M | 53.26M | 43.28M | 22.06M | 101.96M | 93.09M | 90.82M | 83.98M | 78.36M | 65.56M | 68.10M | 60.58M | 51.15M | 39.16M | 26.63M | 23.96M | 30.62M | 35.30M | 29.77M | 35.44M | 49.43M | 55.35M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 340.40M | | 369.52M | 369.47M | 398.62M | 399.90M | 412.72M | 421.93M | 466.66M | 467.30M | 485.40M | 503.74M | 527.02M | 533.54M | 555.58M | 857.04M | 862.82M | 846.49M | 901.78M | 921.64M | 1,010.23M | 1,033.52M | 1,030.26M | 1,018.81M | 1,054.35M | 2,048.14M | 2,037.42M | 2,001.98M | 965.41M | 982.90M | 928.11M | 894.34M | 703.25M | 714.63M | 643.90M | 515.96M | 532.02M | 512.79M | 521.65M | 498.57M | 482.25M | 465.13M | 463.69M | 448.38M | 450.73M | 439.08M | 416.87M | 398.89M | 398.07M | 391.33M | 384.13M | 361.21M | 310.34M | 298.50M | 295.67M | 299.70M | 293.82M | 293.34M | 291.42M | 278.22M |
|
Treasury Shares
|
-23.71M | -23.71M | -23.71M | 0.11M | -23.71M | -23.71M | -23.71M | 0.19M | -23.71M | 2.26M | 2.67M | 0.67M | | 2.88M | 3.32M | 1.22M | 3.82M | 3.82M | 3.79M | | 3.77M | 3.77M | 3.73M | 3.73M | 3.70M | 3.70M | 3.68M | 3.68M | 3.34M | 4.05M | 3.99M | 1.30M | 5.06M | 5.06M | 5.06M | 5.06M | 6.00M | 6.00M | 6.00M | 6.00M | 7.16M | 7.16M | 7.16M | 7.16M | 7.16M | 7.16M | 7.16M | 0.80M | -7.16M | | | | | | 6.17M | 0.65M | 6.99M | 6.56M | 5.33M | 0.51M | 0.44M | | | 0.72M | | | |
|
Retained Earnings
|
42.19M | 44.75M | 47.88M | -0.01M | 55.12M | 58.07M | 60.21M | 56.26M | 56.40M | 59.60M | 63.18M | -0.70M | 76.87M | 88.82M | 95.02M | -0.36M | 98.94M | 102.36M | 105.94M | 121.82M | 129.40M | 137.77M | 147.09M | 160.71M | 171.27M | 186.43M | 196.07M | 201.34M | 66.40M | 77.84M | 82.78M | 107.62M | 45.73M | -28.25M | -23.39M | -10.10M | -54.61M | -102.46M | -156.98M | -233.30M | -249.78M | -266.95M | -328.19M | -334.32M | -338.35M | -339.31M | -344.98M | -345.77M | -357.80M | -360.27M | -368.38M | -368.71M | -371.87M | -364.02M | -363.00M | -376.63M | -387.55M | -396.05M | -398.75M | -431.16M | -426.69M | -427.18M | -432.88M | -425.00M | -428.81M | -448.42M | -442.60M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.25M | 168.94M | 176.16M | 176.60M | 177.06M | 184.67M | 192.60M | | | | | | | | | | | | | | | | | | | | | | | | |