|
Cash & Equivalents
|
24.41M | 25.88M | 25.88M | 28.97M | 28.97M | 35.18M | 33.05M | 31.25M | 29.94M | 51.95M | 30.71M | 22.28M | 17.71M | 36.84M | 48.30M | 18.74M | 17.72M | 20.31M | 18.77M | 13.61M | 11.60M | 27.93M | 27.82M | 39.21M | 51.07M | 39.40M | 34.69M | 56.09M | 31.81M | 44.49M | 29.83M | 34.03M | 12.61M | 16.22M | 9.19M | 17.65M | 9.94M | 10.87M | 9.24M | 31.31M | 22.18M | 21.70M | 7.70M | 23.98M | 17.73M | 25.46M | 14.29M | 17.89M | 16.77M | 14.56M | 10.67M | 78.69M | 48.63M | 32.65M | 27.05M | 16.91M | 12.97M | 7.20M | 3.56M | 4.08M | 24.21M | 9.49M | 24.94M | 16.99M | 13.99M | 14.05M | 16.96M |
|
Short-term Investments
|
2.16M | 2.16M | 2.17M | 2.17M | 2.17M | 3.92M | 6.33M | 6.33M | 8.91M | | | | | | | | | | | | | | | | | | | | | | | 13.30M | 13.30M | 13.37M | 13.37M | 13.38M | 13.39M | 13.46M | 13.47M | 13.01M | 13.03M | 13.05M | 13.07M | 13.09M | 10.14M | 3.38M | 3.98M | 4.98M | | | | | | | | 2.61M | 2.13M | 1.60M | 0.74M | 2.10M | 2.13M | 2.07M | 0.70M | 1.40M | 0.97M | 0.68M | 0.04M |
|
Cash & Current Investments
|
26.57M | 28.04M | 28.05M | 31.14M | 31.14M | 39.10M | 39.38M | 37.58M | 38.85M | 51.95M | 30.71M | 22.28M | 17.71M | 36.84M | 48.30M | 18.74M | 17.72M | 20.31M | 18.77M | 13.61M | 11.60M | 27.93M | 27.82M | 39.21M | 51.07M | 39.40M | 34.69M | 56.09M | 31.81M | 44.49M | 29.83M | 47.32M | 25.91M | 29.59M | 22.56M | 31.02M | 23.32M | 24.33M | 22.72M | 44.32M | 35.22M | 34.75M | 20.78M | 37.06M | 27.87M | 28.84M | 18.27M | 22.87M | 16.77M | 14.56M | 10.67M | 78.69M | 48.63M | 32.65M | 27.05M | 19.52M | 15.10M | 8.80M | 4.31M | 6.18M | 26.34M | 11.56M | 25.64M | 18.39M | 14.96M | 14.74M | 17.00M |
|
Receivables - Net
|
3.79M | 3.59M | 4.45M | 3.34M | 0.12M | 3.55M | -0.83M | 3.78M | 4.30M | 4.62M | 4.64M | 4.53M | 4.20M | 4.73M | 3.71M | 5.23M | 7.72M | 5.60M | 4.66M | 3.75M | 5.28M | 4.93M | 5.72M | 5.90M | 6.64M | 7.45M | 8.27M | 9.25M | 10.12M | 10.43M | 11.06M | 13.68M | 9.39M | 10.49M | 8.68M | 12.31M | 13.59M | 13.93M | 12.13M | 10.58M | 10.47M | 10.71M | 8.79M | 8.14M | 8.00M | 8.83M | 9.11M | 5.82M | 3.93M | 3.97M | 4.31M | 3.98M | 0.70M | 9.10M | 9.10M | 6.11M | 5.92M | 7.59M | 8.12M | 8.02M | 10.35M | 9.14M | 12.68M | 18.96M | 16.46M | 23.15M | 19.75M |
|
Receivables - Other
|
2.18M | 0.73M | 0.74M | 8.63M | 6.92M | 8.09M | -1.65M | 0.91M | 9.52M | 0.47M | 0.55M | 0.71M | 0.61M | 0.79M | 0.85M | 0.75M | 0.39M | 0.34M | 0.32M | 11.04M | 0.20M | 0.41M | 0.01M | 12.20M | 8.30M | 10.70M | 12.16M | 14.40M | 9.97M | 11.47M | 13.21M | 14.66M | 10.24M | 11.08M | 12.91M | 14.39M | 9.36M | 11.05M | 12.45M | 0.30M | 8.59M | 10.94M | 12.48M | 12.63M | 6.57M | 7.96M | 8.86M | 7.64M | 4.45M | 4.55M | 6.28M | 6.67M | 3.95M | | | | | | | 0.20M | | | | | | | |
|
Receivables
|
5.97M | 4.31M | 5.19M | 11.97M | 7.05M | 11.64M | -2.48M | 4.69M | 13.82M | 5.10M | 5.19M | 5.23M | 4.81M | 5.51M | 4.55M | 5.98M | 8.12M | 5.94M | 4.98M | 14.79M | 5.47M | 5.35M | 5.72M | 18.10M | 14.94M | 18.15M | 20.43M | 23.65M | 20.09M | 21.90M | 24.27M | 28.34M | 19.63M | 21.57M | 21.59M | 26.69M | 22.95M | 24.99M | 24.58M | 10.88M | 19.06M | 21.65M | 21.27M | 20.77M | 14.56M | 16.79M | 17.97M | 13.46M | 8.38M | 8.52M | 10.59M | 10.65M | 4.65M | 9.10M | 9.10M | 6.11M | 5.92M | 7.59M | 8.12M | 8.22M | 10.35M | 9.14M | 12.68M | 18.96M | 16.46M | 23.15M | 19.75M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.29M | | 1.35M | 1.38M | 1.48M | 1.53M | 1.59M | 1.64M | 1.44M | 1.50M | 1.55M | 5.29M | 0.84M | 0.71M | 0.56M | 0.44M | 0.46M | 0.08M | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.81M | 4.09M | 3.40M | 4.01M | 2.01M | 4.35M | 3.83M | 4.90M | 3.76M | 3.65M | 4.03M | 6.07M | 5.82M | 6.39M | 3.81M | 4.76M | 2.47M | 5.76M | 5.62M | 6.61M | 4.37M | 4.46M | 3.52M | 6.80M | 4.94M | 5.42M | 4.72M | 4.37M | 3.40M | 5.39M | 6.48M | 6.37M | 5.27M | 4.39M | 3.98M | 6.33M | 6.12M | 6.63M | 4.65M | 5.23M | 3.67M | 6.40M | 5.97M | 5.31M | 4.91M | 5.82M | 4.76M | 7.03M | 5.12M | 5.24M | 8.25M | 9.33M | 7.67M | 10.32M | 4.53M | 4.10M | 2.94M | 5.01M | 3.54M | 4.47M | 3.41M | 5.23M | 4.74M | 4.63M | 3.83M | 5.92M | 7.46M |
|
Current Assets
|
45.17M | 48.81M | 48.71M | 50.60M | 50.40M | 56.87M | 62.46M | 63.48M | 62.86M | 79.45M | 63.97M | 61.00M | 52.90M | 67.91M | 76.82M | 56.44M | 53.33M | 55.65M | 58.95M | 52.81M | 46.11M | 64.24M | 64.85M | 112.57M | 83.28M | 75.54M | 73.27M | 97.27M | 68.45M | 85.03M | 73.88M | 82.03M | 50.81M | 55.56M | 48.13M | 64.05M | 52.40M | 55.94M | 51.95M | 73.46M | 62.94M | 62.96M | 72.53M | 63.21M | 47.42M | 51.53M | 41.09M | 43.43M | 35.25M | 33.30M | 35.39M | 106.19M | 68.73M | 61.46M | 50.10M | 43.57M | 36.14M | 34.81M | 33.56M | 32.34M | 53.55M | 40.23M | 164.37M | 64.09M | 53.68M | 63.45M | 72.54M |
|
Buildings
|
| | | 329.45M | | | | 332.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.18M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 17.79M | | | | 17.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
304.28M | 303.14M | 302.37M | 300.68M | 298.81M | 297.79M | 296.56M | 295.45M | 292.95M | 291.56M | 340.06M | 365.46M | 413.77M | | 435.83M | 527.16M | 529.12M | 548.33M | 565.90M | 651.74M | 659.46M | 732.56M | 774.21M | 747.61M | 787.99M | 811.05M | 848.02M | 890.57M | 953.35M | 958.12M | 1,005.03M | 1,032.43M | 1,117.29M | 1,111.90M | 1,105.27M | 1,099.79M | 1,090.07M | 1,079.77M | 1,070.95M | 1,059.05M | 1,023.71M | 1,012.23M | 978.22M | 969.21M | 908.95M | 895.13M | 692.75M | 655.73M | 647.89M | 642.00M | 635.40M | 621.20M | 627.84M | 625.84M | 622.75M | 615.75M | 610.95M | 606.07M | 594.12M | 588.18M | 581.90M | 587.52M | 611.91M | 739.88M | 735.47M | 750.26M | 747.88M |
|
Long-Term Investments
|
0.21M | 6.88M | 0.61M | 6.54M | 6.33M | 2.68M | 2.61M | 2.22M | 2.44M | 1.10M | 0.88M | 1.07M | 1.05M | 1.05M | 1.05M | 1.07M | 1.03M | 1.06M | 1.05M | 1.01M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | 22.31M | 11.87M | 10.94M | 10.22M | 9.84M | 9.27M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 24.53M | 22.12M | 23.57M | 22.45M |
|
Long-Term Deferred Tax
|
| | | | | | | 3.48M | | 8.52M | 8.10M | 5.78M | 5.95M | 14.60M | 13.70M | 9.35M | 11.00M | 11.80M | 5.30M | -0.84M | 0.70M | 0.60M | 0.40M | | 0.08M | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | 54.40M | 0.08M | 0.08M | 0.08M | 0.96M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.40M | 14.75M | 14.78M | 14.91M | -0.16M | -2.63M | 18.90M | 18.15M | -2.23M | 20.71M | 24.83M | 29.02M | 32.81M | | 35.64M | 42.92M | 37.84M | 38.23M | 36.50M | 39.99M | 38.10M | 44.06M | 40.70M | 35.76M | 37.78M | 35.39M | 38.12M | 31.19M | 31.30M | 28.74M | 29.59M | 31.32M | 23.33M | 20.34M | 18.23M | 18.84M | 18.08M | 17.93M | 16.82M | 16.48M | 10.28M | 11.47M | 11.38M | 10.67M | 10.14M | 3.38M | 3.98M | 4.98M | 4.98M | 4.98M | 5.88M | 14.19M | 6.81M | 13.72M | 13.77M | 13.83M | 12.17M | 13.42M | 17.59M | 13.67M | 13.45M | 14.29M | 18.85M | 22.09M | 18.43M | 19.64M | 18.96M |
|
Non-Current Assets
|
336.88M | 334.81M | 333.71M | 329.90M | 327.49M | 324.93M | 322.33M | 319.30M | 317.89M | 321.89M | 373.87M | 401.33M | 453.58M | 492.10M | 484.56M | 580.50M | 577.47M | 597.84M | 603.45M | 692.74M | 698.57M | 776.62M | 814.91M | 778.80M | 825.77M | 846.44M | 886.14M | 921.76M | 984.65M | 986.86M | 1,034.62M | 1,063.75M | 1,140.62M | 1,132.24M | 1,123.50M | 1,118.62M | 1,108.15M | 1,097.70M | 1,087.77M | 1,075.69M | 1,280.57M | 1,265.08M | 1,221.67M | 1,204.48M | 931.40M | 912.73M | 699.38M | 659.40M | 651.65M | 645.57M | 638.79M | 622.37M | 634.65M | 628.29M | 625.21M | 617.70M | 612.56M | 607.29M | 595.53M | 589.12M | 582.73M | 612.02M | 631.87M | 777.83M | 770.79M | 786.32M | 782.28M |
|
Assets
|
382.05M | 383.63M | 382.42M | 380.50M | 377.88M | 381.80M | 384.79M | 382.78M | 380.75M | 401.34M | 437.84M | 462.33M | 506.49M | 560.01M | 561.38M | 636.94M | 630.81M | 653.49M | 662.41M | 745.55M | 744.68M | 840.87M | 879.75M | 891.37M | 909.05M | 921.97M | 959.40M | 1,019.03M | 1,053.10M | 1,071.89M | 1,108.50M | 1,145.78M | 1,191.43M | 1,187.80M | 1,171.63M | 1,182.67M | 1,160.55M | 1,153.64M | 1,139.71M | 1,149.14M | 1,343.51M | 1,328.04M | 1,294.20M | 1,267.70M | 978.82M | 964.25M | 740.46M | 702.83M | 686.90M | 678.88M | 674.18M | 728.55M | 703.38M | 689.75M | 675.31M | 661.27M | 648.70M | 642.11M | 629.09M | 621.46M | 636.28M | 652.25M | 796.24M | 841.92M | 824.48M | 849.77M | 854.82M |
|
Accounts Payables
|
-0.70M | 1.29M | -0.06M | 2.04M | -0.50M | 1.59M | -0.51M | 1.95M | -0.68M | 1.24M | 2.02M | 2.30M | 1.66M | 2.00M | 1.93M | 6.98M | 2.10M | 1.83M | 2.55M | 3.81M | 3.36M | 1.02M | 4.05M | 2.54M | 3.85M | 2.06M | 0.69M | 3.36M | 1.57M | 1.15M | 2.31M | 5.05M | 7.17M | 8.00M | 3.98M | 7.80M | 3.54M | 6.53M | 9.01M | 9.10M | 2.20M | 2.01M | 4.41M | 10.38M | 8.20M | 8.78M | 10.40M | 14.97M | 12.13M | 17.92M | 13.86M | 9.17M | 48.53M | 43.72M | 10.57M | 7.27M | 9.25M | 10.01M | 10.07M | 11.38M | 4.86M | 8.95M | 6.10M | 9.03M | 6.11M | 6.53M | 6.13M |
|
Notes Payables
|
-0.07M | 11.10M | 9.68M | 9.35M | -0.01M | 7.23M | 6.56M | 5.64M | -0.03M | 4.99M | 5.19M | 8.20M | 8.63M | 9.19M | 8.17M | 20.23M | 7.88M | 12.71M | 11.27M | 11.92M | 9.97M | 10.29M | 37.64M | 32.54M | 21.95M | 23.02M | 14.05M | 13.63M | 13.48M | 17.08M | 17.45M | 17.89M | 16.62M | 17.37M | 16.48M | 19.73M | 18.52M | 19.28M | 18.02M | 14.34M | 3.50M | 17.97M | 44.40M | 15.82M | 14.40M | 227.65M | 263.67M | 304.16M | 261.35M | 232.06M | 159.98M | 69.77M | 43.85M | 48.39M | 46.14M | 46.03M | 81.15M | 88.64M | 64.31M | 42.32M | 6.83M | 2.23M | 14.12M | 15.49M | 14.62M | 17.72M | 21.01M |
|
Payables
|
-0.78M | 12.39M | 9.62M | 11.38M | -0.52M | 8.81M | 6.06M | 7.60M | -0.71M | 6.23M | 7.21M | 10.49M | 10.29M | 11.19M | 10.10M | 27.21M | 9.98M | 14.54M | 13.82M | 15.73M | 13.33M | 11.31M | 41.69M | 35.08M | 25.81M | 25.08M | 14.75M | 17.00M | 15.05M | 18.23M | 19.76M | 22.94M | 23.79M | 25.37M | 20.46M | 27.53M | 22.07M | 25.81M | 27.02M | 23.44M | 5.70M | 19.98M | 48.81M | 26.20M | 22.59M | 236.43M | 274.07M | 319.13M | 273.48M | 249.98M | 173.84M | 78.94M | 92.38M | 92.11M | 56.71M | 53.30M | 90.40M | 98.64M | 74.38M | 53.70M | 11.70M | 11.19M | 20.22M | 24.52M | 20.73M | 24.26M | 27.14M |
|
Accumulated Expenses
|
10.84M | 13.12M | -0.13M | 12.29M | 11.11M | 15.29M | 5.23M | 16.12M | 14.38M | 17.00M | 18.59M | 19.09M | 17.52M | 18.48M | 22.41M | 24.45M | 22.96M | 24.18M | 28.59M | 29.32M | 26.00M | 26.59M | 32.52M | 32.15M | 28.55M | 29.93M | 34.84M | 34.30M | 32.96M | 32.56M | 32.66M | 39.06M | 31.23M | 36.16M | 36.66M | 40.75M | 34.05M | 38.35M | 37.68M | 41.88M | 38.21M | 43.09M | 42.31M | 46.23M | 38.56M | 52.08M | 56.47M | 48.52M | 41.99M | 43.17M | 43.59M | 37.03M | | | 36.62M | 36.94M | 31.86M | 36.01M | 41.53M | 42.39M | 39.75M | 37.32M | 44.79M | 45.02M | 43.06M | 43.08M | 55.26M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 11.31M | | | | 12.72M | | | | 13.05M | | | | 14.09M | | | | 14.24M | | | | 14.21M | | | | 14.08M | | | | 15.19M | | | | 9.12M | | | | 0.76M | 0.78M | 0.73M | 0.73M | 0.65M | 0.64M | 0.55M | 0.55M | 0.52M | 0.51M | 0.60M | 0.83M | 0.47M | 0.54M | 0.49M | 0.53M |
|
Current Leases
|
| | | | | | 0.14M | 0.14M | 0.12M | 0.09M | 0.07M | 0.05M | 0.04M | 0.76M | 0.83M | 0.77M | 0.83M | 0.83M | 0.94M | 0.95M | 0.96M | 0.97M | 0.98M | 1.05M | 1.06M | 1.07M | 1.15M | 1.26M | 1.20M | 1.21M | 1.21M | 1.34M | 2.52M | 2.88M | 2.81M | 3.11M | 2.88M | 2.91M | 3.35M | 3.11M | 44.62M | 45.99M | 46.80M | | | | | 0.42M | 0.24M | 0.20M | 0.17M | 0.28M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 0.08M | 0.00M | | | 1.79M | | 0.31M | 0.13M | 1.47M | 3.17M | 0.00M | | 0.08M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.22M | 0.53M | | | 0.11M | 0.29M | | 0.01M | 0.22M | 0.36M | | 0.11M | 0.38M | 0.57M | 0.17M | 0.30M | 0.41M | 0.56M | 0.18M | 0.30M | 0.42M | 0.64M | 0.65M | 0.31M | 0.25M | 0.38M | 0.19M | 0.38M | 0.60M | 0.85M | 0.18M | 0.18M | | 0.26M | 0.06M | 0.16M | 0.21M | 0.29M | 0.09M | 0.16M | 0.24M | 0.31M | 0.13M | 0.22M |
|
Current Deferred Revenue
|
6.54M | 6.49M | 6.48M | 6.84M | 6.98M | 7.01M | 7.20M | 7.24M | 7.10M | 8.47M | 8.75M | 8.74M | 9.02M | 7.59M | 6.95M | 8.19M | 7.71M | 8.42M | 9.54M | 11.21M | 11.42M | 12.30M | 13.38M | 14.60M | 14.55M | 13.84M | 14.22M | 16.06M | 15.63M | 15.79M | 16.60M | 16.28M | 15.27M | 15.17M | 14.24M | 13.84M | 14.24M | 14.34M | 14.34M | 14.89M | 5.05M | 5.42M | 6.33M | 7.20M | 6.83M | 7.02M | 5.88M | 4.30M | 3.88M | 3.96M | 3.48M | 3.16M | 3.53M | 3.51M | 3.58M | 3.42M | 3.86M | 4.14M | 3.79M | 4.04M | 4.25M | 4.36M | 4.29M | 5.36M | 6.40M | 6.63M | 7.12M |
|
Total Current Liabilities
|
30.82M | 33.45M | 32.94M | 31.80M | 29.46M | 32.60M | 34.34M | 32.40M | 28.79M | 35.27M | 36.28M | 40.21M | 38.51M | 41.25M | 45.17M | 62.15M | 43.02M | 49.59M | 54.41M | 58.70M | 53.40M | 52.80M | 90.19M | 99.46M | 72.44M | 71.38M | 66.91M | 70.54M | 66.92M | 69.50M | 71.82M | 81.39M | 74.68M | 81.06M | 75.71M | 87.00M | 75.13M | 82.89M | 83.99M | 85.03M | 110.67M | 117.64M | 229.32M | 129.03M | 108.00M | 317.64M | 346.70M | 373.12M | 320.76M | 298.26M | 221.92M | 120.48M | 97.53M | 96.53M | 97.81M | 94.32M | 127.01M | 139.41M | 120.40M | 100.86M | 56.50M | 53.56M | 70.29M | 75.61M | 71.04M | 74.58M | 103.85M |
|
Capital Leases
|
| | | | | | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 42.63M | 42.35M | 42.15M | 41.94M | 41.73M | 41.41M | 41.09M | 40.93M | 40.68M | 40.43M | 40.02M | 39.84M | 39.56M | 39.23M | 38.84M | 38.60M | 38.30M | 37.89M | 37.44M | 51.59M | 50.73M | 49.86M | 48.80M | 48.27M | 47.47M | 46.51M | 45.65M | 11.00M | 10.57M | 10.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
176.59M | 175.69M | 174.78M | 173.82M | 172.97M | 172.01M | 171.04M | 170.03M | 169.00M | 167.98M | 203.82M | 224.94M | 270.84M | 283.19M | 281.72M | 342.37M | 356.65M | 373.67M | 387.74M | 467.38M | 475.89M | 580.71M | 587.28M | 592.88M | 642.87M | 660.17M | 697.69M | 754.95M | 796.66M | 812.70M | 849.78M | 882.50M | 942.98M | 939.19M | 935.35M | 938.21M | 934.07M | 930.04M | 926.01M | 959.41M | 952.66M | 949.87M | 836.59M | 905.64M | 902.61M | 690.45M | 652.19M | 604.73M | 602.42M | 567.35M | 601.82M | 613.34M | | | | 625.00M | | | | 587.10M | | | | 635.90M | 636.27M | 660.16M | 663.41M |
|
Non-Current Deffered Revenue
|
19.23M | -1.34M | 17.57M | 16.75M | 15.92M | 15.93M | -2.23M | 14.49M | -0.22M | 28.43M | 27.20M | 26.18M | 25.15M | 20.85M | 20.55M | 19.99M | 19.41M | 18.82M | 18.30M | 18.02M | 17.50M | 16.98M | 16.46M | 15.95M | 15.45M | 15.00M | 14.49M | 13.99M | 13.64M | 13.16M | 12.69M | 12.21M | 11.45M | 10.97M | 10.50M | 10.03M | 9.56M | 9.09M | 8.62M | 8.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.25M | 41.25M | 41.25M | 42.38M | 43.55M | 44.75M | 45.98M | 47.24M | 48.54M | 49.88M | 51.25M | 51.25M | 51.25M | 51.25M | 51.25M | 51.25M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 6.58M | 5.95M | 5.82M | 5.39M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 14.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.58M |
|
Non-Current Deferred Tax Liability
|
10.52M | 10.04M | 9.93M | 7.78M | 7.46M | 7.33M | 4.26M | 3.48M | 2.78M | | | | | | | | | | | 0.84M | 0.71M | 0.60M | 0.44M | 0.46M | 0.08M | | 0.13M | | | | | | | | | 1.94M | 1.94M | 1.94M | 1.94M | | | | | 54.33M | | | | 0.96M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.23M | 226.91M | 214.95M | 208.97M | 0.42M | 0.65M | 0.59M | 0.53M | 0.26M | 0.22M | 0.30M | 0.29M | 0.22M | 0.18M | 0.14M | 0.11M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.79M | 1.20M | 1.26M | 1.16M |
|
Other Non-Current Liabilities
|
| | | | | | 1.99M | 1.96M | 1.93M | 1.89M | 1.86M | 1.83M | 1.79M | 1.76M | 1.73M | 1.69M | 1.66M | 1.63M | 1.59M | 1.56M | 1.53M | 1.49M | 1.46M | 1.43M | 1.39M | 1.36M | 1.33M | 4.97M | 7.48M | 10.37M | 13.06M | 15.32M | 13.72M | 14.73M | 15.27M | 16.25M | 16.34M | 13.49M | 12.92M | 15.64M | | | | | | | | 3.71M | 3.71M | 3.71M | 3.71M | 0.29M | | | | 0.11M | | | | 0.05M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 220.82M | 217.00M | 212.27M | 231.74M | 267.35M | 291.36M | 334.52M | 387.91M | 389.80M | 466.66M | 461.01M | 483.81M | 501.86M | 586.04M | 588.42M | 691.73M | 734.81M | 748.77M | 770.68M | 786.11M | 818.44M | 878.32M | 915.83M | 933.66M | 972.18M | 1,013.54M | 1,080.69M | 1,081.96M | 1,071.41M | 1,085.99M | 1,068.98M | 1,071.43M | 1,067.07M | 1,098.24M | | | | | | | | 978.38M | 923.44M | 865.82M | 824.03M | 733.82M | | | | 719.32M | | | | 687.96M | | | | | | | |
|
Total Liabilities
|
226.65M | 227.54M | 225.30M | 222.37M | 218.34M | 220.54M | 222.81M | 218.96M | 214.20M | 233.63M | 269.21M | 293.19M | 336.31M | 389.67M | 391.52M | 468.35M | 462.67M | 485.44M | 503.45M | 587.60M | 589.95M | 693.22M | 736.26M | 750.20M | 772.07M | 787.47M | 819.77M | 883.29M | 923.32M | 944.03M | 985.24M | 1,028.86M | 1,094.42M | 1,096.68M | 1,086.69M | 1,102.24M | 1,085.32M | 1,084.91M | 1,079.98M | 1,113.88M | 1,309.57M | 1,304.99M | 1,290.99M | 1,253.32M | 1,011.02M | 1,008.73M | 999.48M | 982.10M | 927.15M | 869.53M | 827.74M | 734.11M | 724.92M | 717.82M | 717.75M | 719.43M | 681.83M | 686.86M | 685.61M | 688.01M | 627.80M | 635.11M | 660.29M | 712.31M | 708.51M | 736.01M | 768.41M |
|
Total Debt
|
176.59M | 175.69M | 174.78M | 173.82M | 172.97M | 172.01M | 171.04M | 170.03M | 169.00M | 167.98M | 203.82M | 224.94M | 270.84M | 283.19M | 281.72M | 342.37M | 356.65M | 373.67M | 387.74M | 467.38M | 475.89M | 580.71M | 587.28M | 592.88M | 642.87M | 660.17M | 697.69M | 754.95M | 796.66M | 812.70M | 849.78M | 882.50M | 942.98M | 939.19M | 935.35M | 938.21M | 934.07M | 930.04M | 926.01M | 959.41M | 952.66M | 949.87M | 836.59M | 905.64M | 902.61M | 690.45M | 652.19M | 604.73M | 602.42M | 567.35M | 601.82M | 613.34M | | | | 625.00M | | | | 587.10M | | | | 635.90M | 636.27M | 660.16M | 663.41M |
|
Common Equity
|
155.40M | 156.09M | 157.12M | 158.13M | 159.54M | 161.26M | 161.98M | 163.82M | 166.55M | 167.70M | 168.63M | 169.14M | 170.18M | 170.34M | 169.86M | 168.59M | 168.13M | 168.05M | 158.96M | 157.95M | 154.74M | 147.65M | 143.49M | 141.17M | 136.98M | 134.50M | 139.63M | 135.75M | 129.78M | 127.86M | 123.26M | 116.92M | 97.01M | 91.11M | 84.94M | 80.43M | 75.23M | 68.72M | 59.73M | 35.27M | 33.94M | 23.04M | 3.21M | 14.38M | -32.21M | -44.48M | -259.02M | -279.26M | -240.25M | -190.66M | -153.56M | -46.81M | -62.79M | -69.32M | -84.82M | -101.71M | -77.88M | -90.73M | -103.77M | -115.09M | -41.40M | -34.11M | 84.70M | 78.36M | 64.72M | 62.52M | 35.16M |
|
Shareholder's Equity
|
| | | 158.13M | | | | 163.82M | | 167.70M | 168.63M | 169.14M | 170.18M | 170.34M | 169.86M | 168.59M | 168.13M | 168.05M | 158.96M | 157.95M | 154.74M | 147.65M | 143.49M | 141.17M | 136.98M | 134.50M | 139.63M | 135.75M | 129.78M | 127.86M | 123.26M | 116.92M | 97.01M | 91.11M | 84.94M | 80.43M | 75.23M | 68.72M | 59.73M | 35.27M | 33.94M | 23.04M | 3.21M | 14.38M | -32.21M | -44.48M | -259.02M | -279.26M | -240.25M | -190.66M | -153.56M | -46.81M | -62.79M | -69.32M | -84.82M | -101.71M | -77.88M | -90.73M | -103.77M | -115.09M | -41.40M | -34.11M | 84.70M | 78.36M | 64.72M | 62.52M | 35.16M |
|
Liabilities and Shareholders Equity
|
382.05M | 383.63M | 382.42M | 380.50M | 377.88M | 381.80M | 384.79M | 382.78M | 380.75M | 401.34M | 437.84M | 462.33M | 506.49M | 560.01M | 561.38M | 636.94M | 630.81M | 653.49M | 662.41M | 745.55M | 744.68M | 840.87M | 879.75M | 891.37M | 909.05M | 921.97M | 959.40M | 1,019.03M | 1,053.10M | 1,071.89M | 1,108.50M | 1,145.78M | 1,191.43M | 1,187.80M | 1,171.63M | 1,182.67M | 1,160.55M | 1,153.64M | 1,139.71M | 1,149.14M | 1,343.51M | 1,328.04M | 1,294.20M | 1,267.70M | 978.82M | 964.25M | 740.46M | 702.83M | 686.90M | 678.88M | 674.18M | 728.55M | 703.38M | 689.75M | 675.31M | 661.27M | 648.70M | 642.11M | 629.09M | 621.46M | 636.28M | 652.25M | 796.24M | 841.92M | 824.48M | 849.77M | 854.82M |
|
Treasury Shares
|
| | | 0.02M | | | | 0.45M | | 0.35M | 0.35M | 0.63M | 0.35M | 0.35M | 0.35M | 0.80M | 0.35M | 0.35M | 0.35M | 0.87M | 0.35M | 0.35M | 0.35M | 0.70M | 0.35M | 0.35M | 0.35M | 0.78M | 0.14M | 0.49M | 0.49M | 0.01M | 0.49M | 0.49M | 0.49M | 0.06M | 0.49M | | 0.49M | 0.06M | 0.49M | 0.49M | 0.49M | 0.04M | | | 0.49M | 0.01M | | | | 0.19M | 0.03M | 0.17M | 0.03M | 0.17M | 0.27M | | | 0.46M | | | | 0.47M | | | |
|
Retained Earnings
|
25.28M | 25.70M | 26.45M | 27.21M | 27.94M | 29.40M | 29.88M | 31.47M | 32.77M | 33.64M | 34.15M | 34.49M | 34.64M | 33.95M | 33.02M | 31.38M | 29.30M | 27.23M | 17.27M | 14.87M | 10.22M | 0.41M | -5.35M | -9.26M | -15.29M | -20.46M | -17.59M | -23.54M | -29.52M | -33.97M | -41.05M | -51.56M | -73.58M | -81.42M | -89.55M | -95.91M | -103.06M | -112.12M | -123.21M | -149.50M | -149.85M | -162.38M | -183.12M | -172.90M | -220.08M | -232.83M | -447.79M | -468.26M | -429.42M | -380.34M | -343.83M | -342.66M | -359.33M | -366.75M | -380.48M | -397.06M | -372.91M | -385.12M | -403.54M | -418.17M | -391.15M | -400.96M | -414.72M | -420.22M | -432.75M | -434.32M | -461.23M |