|
Cash & Equivalents
|
69.45M | 50.15M | 56.20M | 61.84M | 49.35M | 59.03M | 44.61M | 58.46M | 52.68M | 37.14M | 52.20M | 51.07M | 58.28M | 58.52M | 44.61M | 30.20M | 28.54M | 23.92M | 34.60M | 36.08M | 33.57M | 24.45M | 38.98M | 33.04M | 16.37M | 10.89M | 29.44M | 32.44M | 40.43M | 103.25M | 119.05M | 102.86M | 88.98M | 35.08M | 50.14M | 86.45M | 95.33M | 69.39M | 58.10M | 58.65M | 52.92M | 42.69M | 65.44M | 70.53M | 76.61M | 59.96M | 76.80M | 44.21M | 58.97M | 102.86M | 133.72M | 99.51M | 61.50M | 70.71M | 66.45M | 162.23M | 120.58M | 110.51M | 151.55M | 143.59M | 116.10M | 115.50M | 161.90M | 172.00M | 96.00M | 70.67M | 127.36M | 93.57M |
|
Short-term Investments
|
| 9.11M | 25.14M | 30.72M | 42.39M | 33.03M | 28.53M | 24.34M | 34.64M | 40.39M | 50.05M | 53.87M | 44.45M | | 51.45M | | 50.79M | 49.42M | 57.53M | 55.69M | 55.56M | 48.14M | 45.91M | 48.91M | 48.24M | 44.49M | 28.09M | 19.08M | 10.10M | 4.85M | 1.69M | 0.97M | 8.98M | 39.79M | 40.02M | 6.80M | 0.70M | 0.24M | | | | | | | 41.51M | 31.58M | 38.05M | 27.88M | 19.50M | 0.25M | | | | | 28.92M | | | | | | | | | | 39.69M | | 41.78M | 69.24M |
|
Cash & Current Investments
|
69.45M | 59.26M | 81.34M | 92.56M | 91.74M | 92.06M | 73.14M | 82.80M | 87.32M | 77.53M | 102.25M | 104.94M | 102.73M | 58.52M | 96.07M | 30.20M | 79.33M | 73.33M | 92.13M | 91.77M | 89.13M | 72.60M | 84.89M | 81.95M | 64.61M | 55.39M | 57.52M | 51.52M | 50.53M | 108.09M | 120.74M | 103.83M | 97.97M | 74.87M | 90.16M | 93.25M | 96.03M | 69.63M | 58.10M | 58.65M | 52.92M | 42.69M | 65.44M | 70.53M | 118.12M | 91.53M | 114.86M | 72.09M | 78.47M | 103.11M | 133.72M | 99.51M | 61.50M | 70.71M | 95.37M | 162.23M | 120.58M | 110.51M | 151.55M | 143.59M | 116.10M | 115.50M | 161.90M | 172.00M | 135.69M | 70.67M | 169.15M | 162.81M |
|
Receivables - Net
|
16.48M | 13.21M | -1.94M | -0.29M | 0.44M | -6.82M | 19.25M | 2.55M | 29.85M | 16.62M | 15.67M | 10.64M | 11.27M | 13.37M | 19.02M | 10.90M | 12.04M | 10.58M | 16.29M | 10.08M | 10.47M | 7.75M | 15.91M | 18.61M | 9.86M | 12.56M | 24.23M | 22.99M | 16.10M | 15.03M | 16.20M | 10.22M | 9.97M | 10.09M | 15.78M | 8.97M | 12.28M | 42.42M | 46.37M | 10.42M | 41.10M | 12.03M | 44.63M | 40.53M | 23.77M | 40.36M | 53.14M | 24.11M | 19.81M | 25.61M | 46.49M | 46.58M | 45.60M | 55.17M | 16.45M | 22.25M | 59.38M | 25.16M | 59.86M | 22.72M | 64.56M | 30.02M | 72.08M | 75.90M | 31.24M | 37.21M | 46.08M | 44.99M |
|
Receivables - Other
|
| | | | | | | | | | 1.09M | | | | 2.76M | | | | 3.01M | | | | 3.25M | | | | 5.71M | | | | 3.33M | | | | 3.63M | | | | 9.58M | | | | 7.08M | | | | 6.49M | | | | 3.67M | | | | 3.15M | | | | 3.86M | | | | 3.85M | | | | 5.11M | |
|
Receivables
|
16.48M | 13.21M | -1.94M | -0.29M | 0.44M | -6.82M | 19.25M | 2.55M | 29.85M | 16.62M | 16.76M | 10.64M | 11.27M | 13.37M | 21.78M | 10.90M | 12.04M | 10.58M | 19.30M | 10.08M | 10.47M | 7.75M | 19.16M | 18.61M | 9.86M | 12.56M | 29.94M | 22.99M | 16.10M | 15.03M | 19.54M | 10.22M | 9.97M | 10.09M | 19.40M | 8.97M | 12.28M | 42.42M | 55.95M | 10.42M | 41.10M | 12.03M | 51.71M | 40.53M | 23.77M | 40.36M | 59.64M | 24.11M | 19.81M | 25.61M | 50.16M | 46.58M | 45.60M | 55.17M | 19.60M | 22.25M | 59.38M | 25.16M | 63.72M | 22.72M | 64.56M | 30.02M | 75.93M | 75.90M | 31.24M | 37.21M | 51.19M | 44.99M |
|
Current Deferred Tax Assets
|
| | | | | | 8.84M | | | 6.35M | 7.84M | 6.29M | 6.22M | | 7.98M | | 5.75M | 5.94M | 7.45M | 5.91M | 5.56M | 5.98M | 7.47M | 5.76M | 4.49M | 4.44M | 4.54M | 4.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
9.49M | 9.15M | 10.48M | 11.22M | -0.41M | -0.75M | 9.84M | 10.71M | -0.73M | 10.87M | 10.71M | 12.81M | 12.68M | | 14.87M | | 14.35M | 14.68M | 15.55M | 16.86M | 17.07M | 17.60M | 16.51M | 17.66M | 17.52M | 17.30M | 17.76M | 19.24M | 0.22M | 19.29M | 20.00M | 20.48M | 20.35M | 19.62M | 9.49M | 19.85M | 20.50M | 18.84M | 10.32M | 11.39M | 10.78M | 9.00M | 7.33M | 6.92M | 7.13M | 6.96M | 6.49M | 6.99M | 8.26M | 8.39M | 8.07M | 8.32M | 8.05M | 9.41M | 8.81M | 11.42M | 9.88M | 11.15M | 9.41M | 12.12M | 12.20M | 13.65M | 11.95M | 12.85M | 14.06M | 13.95M | 12.53M | 23.84M |
|
Current Assets
|
101.85M | 88.76M | 114.17M | 123.89M | 121.68M | 130.29M | 115.43M | 114.76M | 134.35M | 111.37M | 133.47M | 134.69M | 132.90M | | 134.98M | | 113.58M | 105.69M | 134.08M | 131.37M | 127.82M | 107.35M | 127.53M | 130.61M | 104.68M | 94.24M | 108.06M | 103.36M | 87.72M | 145.67M | 161.95M | 149.59M | 142.99M | 127.57M | 146.83M | 141.29M | 133.91M | 108.50M | 116.80M | 108.31M | 101.13M | 89.80M | 118.10M | 116.60M | 175.26M | 170.20M | 180.18M | 130.56M | 131.09M | 161.89M | 183.39M | 147.28M | 109.47M | 121.94M | 135.95M | 215.04M | 174.61M | 164.48M | 204.99M | 197.44M | 170.23M | 176.56M | 221.95M | 230.87M | 198.45M | 185.18M | 246.63M | 248.66M |
|
Buildings
|
| | 7.65M | | | | 13.27M | 13.57M | 13.62M | | | | | | | | | | | 33.50M | 33.50M | 33.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.01M | 9.28M | 6.81M | 0.01M | 0.01M | 0.00M | 3.03M | 5.45M | 6.52M | | | | | | | 7.40M | 10.70M | 23.70M | 27.60M | | | | 3.30M | 7.90M | | 12.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 1.46M | 0.00M | 0.00M | 0.00M | 1.46M | 1.46M | 1.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
68.81M | 70.39M | 81.17M | 81.37M | 85.02M | 94.55M | 99.04M | 99.69M | 106.19M | 103.47M | 100.38M | 95.09M | 92.22M | | 91.94M | | 92.13M | 101.33M | 103.07M | 107.18M | 105.05M | 107.09M | 106.93M | 103.66M | 113.38M | 116.51M | 124.14M | 121.11M | 119.75M | 117.21M | 114.03M | 111.53M | 109.88M | 108.45M | 106.66M | 105.79M | 109.16M | 113.73M | 114.85M | 113.01M | 110.11M | 106.49M | 104.13M | 73.81M | 74.02M | 72.59M | 72.74M | 116.64M | 114.92M | 117.49M | 122.05M | 133.06M | 193.08M | 207.04M | 214.29M | 240.84M | 262.54M | 266.24M | 266.35M | 263.92M | 263.54M | 263.25M | 264.80M | 262.26M | 263.72M | 267.72M | 285.85M | 300.86M |
|
Long-Term Investments
|
| 8.18M | 3.81M | 4.65M | 7.05M | 6.72M | 3.60M | 3.35M | 4.54M | 8.95M | 5.83M | 8.10M | 14.20M | | 4.53M | | 14.96M | 14.11M | 4.19M | 8.02M | 12.00M | 17.80M | 11.26M | 9.29M | 10.01M | 5.00M | 1.72M | 0.97M | 0.05M | | | | 0.72M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | | 20.58M | | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 8.22M | 8.22M | 0.78M | 0.78M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.20M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 18.03M | 8.22M | 16.90M | 16.86M | 27.00M | 28.50M | 28.50M | 28.50M | 28.50M | 28.50M | 28.50M | 28.50M | 28.46M | 28.46M | 28.46M | 28.46M | 28.46M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 16.30M | 16.27M | 16.24M | 14.21M | 18.89M | 19.32M | 19.15M | 18.98M | 18.80M | 18.63M | 18.45M | 18.23M | 18.01M | 17.78M | 17.57M | 17.35M | 21.02M |
|
Goodwill & Intangibles
|
20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | | 20.58M | | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | 8.22M | 8.22M | 0.78M | 0.78M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.20M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.22M | 8.35M | 34.33M | 24.50M | 33.14M | 31.07M | 45.90M | 47.82M | 47.65M | 47.48M | 47.30M | 47.13M | 46.95M | 46.73M | 46.47M | 46.24M | 46.03M | 45.81M | 49.48M |
|
Long-Term Deferred Tax
|
6.42M | 7.16M | 7.45M | 6.04M | 6.58M | 8.15M | 8.84M | 7.44M | 6.78M | | | | 1.57M | | 30.06M | | 6.91M | 8.80M | 29.26M | 7.88M | 9.94M | 11.87M | 31.32M | 11.64M | 12.69M | 14.77M | 30.18M | 19.63M | 2.52M | 2.16M | 1.82M | 1.72M | 2.28M | 2.48M | | | | | | | | | | | | | | | | | | | 3.91M | 3.63M | 3.37M | 6.10M | 5.34M | 5.23M | 3.77M | 4.86M | 4.56M | 6.58M | 3.56M | 4.42M | 4.09M | 2.95M | 4.28M | 1.96M |
|
Other Non-Current Assets
|
4.81M | 4.70M | 3.63M | 3.57M | 3.53M | 0.04M | 3.85M | -0.55M | 4.64M | 5.24M | 5.33M | 5.66M | 6.04M | | 10.55M | | 8.93M | 9.16M | 9.44M | 9.84M | 9.84M | 9.98M | 9.85M | 10.43M | 10.53M | 12.13M | 11.91M | 11.90M | 0.49M | 13.15M | 12.17M | 12.04M | 12.06M | 11.49M | 14.82M | 14.14M | 13.08M | 13.42M | 14.05M | 14.78M | 14.02M | 13.53M | 15.11M | 14.93M | 14.23M | 19.20M | 12.12M | 15.03M | 12.82M | 11.92M | 12.26M | 11.54M | 11.48M | 2.63M | 3.54M | 4.54M | 4.01M | 3.57M | 5.38M | 5.23M | 4.45M | 3.61M | 5.57M | 5.75M | 15.85M | 23.49M | 23.59M | 15.25M |
|
Non-Current Assets
|
94.20M | 103.85M | 109.19M | 110.18M | 116.18M | 125.41M | 127.07M | 128.01M | 135.94M | 138.25M | 132.56M | 129.43M | 134.71M | | 133.78M | | 143.51M | 153.98M | 146.12M | 153.51M | 157.40M | 167.32M | 160.54M | 155.59M | 167.19M | 168.99M | 166.25M | 161.84M | -85.98M | 139.36M | 36.98M | 132.58M | 131.66M | 129.20M | 36.01M | 161.61M | 163.28M | 165.50M | 165.48M | 162.85M | 159.20M | 154.29M | 152.42M | 265.46M | 257.87M | 251.38M | 261.80M | 304.03M | 309.25M | 313.12M | 329.18M | 386.25M | 407.88M | 418.34M | 416.96M | 533.03M | 538.11M | 542.26M | 535.70M | 534.97M | 531.85M | 529.48M | 522.62M | 522.88M | 521.99M | 555.58M | 579.51M | 585.30M |
|
Assets
|
196.05M | 192.62M | 223.35M | 234.07M | 237.85M | 255.70M | 242.50M | 242.78M | 270.30M | 249.61M | 266.03M | 264.11M | 267.61M | | 268.77M | | 257.10M | 259.67M | 280.19M | 284.88M | 285.21M | 274.67M | 288.07M | 286.20M | 271.87M | 263.23M | 274.30M | 265.20M | 1.75M | 285.03M | 297.16M | 282.17M | 274.65M | 256.77M | 274.10M | 302.90M | 297.19M | 273.99M | 282.28M | 271.16M | 260.34M | 244.09M | 270.53M | 382.06M | 433.13M | 421.58M | 441.98M | 434.59M | 440.35M | 475.01M | 512.57M | 533.54M | 517.35M | 540.28M | 552.91M | 748.07M | 712.72M | 706.74M | 740.68M | 732.41M | 702.09M | 706.04M | 744.58M | 753.76M | 720.44M | 740.76M | 826.14M | 833.96M |
|
Accounts Payables
|
2.67M | 40.30M | 47.28M | -9.26M | 41.40M | -0.81M | 53.91M | 42.17M | -7.08M | 33.42M | 35.91M | 37.20M | 40.04M | | 40.87M | | 31.53M | 31.37M | 39.23M | 38.67M | 38.13M | 36.15M | 38.83M | 37.78M | 37.34M | 42.38M | 42.62M | 35.66M | 34.73M | 37.41M | 42.55M | 30.07M | 34.72M | 31.34M | 37.48M | 32.93M | 44.30M | 38.71M | 46.62M | 40.52M | 43.59M | 37.35M | 45.88M | 43.04M | 49.12M | 56.63M | 51.89M | 43.22M | 49.09M | 50.66M | 2.00M | 0.50M | 0.80M | 0.90M | 66.68M | 62.85M | 62.44M | 64.90M | 69.94M | 68.50M | 70.08M | 79.85M | 83.87M | 81.66M | 79.76M | 91.28M | 104.64M | 93.22M |
|
Dividends payables
|
| | | | | 36.33M | | | | | | | | | | | | | | | | | | | | | 0.48M | | | 0.10M | | 1.32M | | 1.31M | | 1.32M | | 1.31M | | 1.32M | | 1.31M | | 1.32M | | | | 1.31M | | 1.31M | | 1.32M | | 1.30M | | 1.30M | | 1.30M | | | | | | | | | | |
|
Payables
|
2.67M | 40.30M | 47.28M | -9.26M | 41.40M | 35.52M | 53.91M | 42.17M | -7.08M | 33.42M | 35.91M | 37.20M | 40.04M | | 40.87M | | 31.53M | 31.37M | 39.23M | 38.67M | 38.13M | 36.15M | 38.83M | 37.78M | 37.34M | 42.38M | 43.10M | 35.66M | 34.73M | 37.51M | 42.55M | 31.39M | 34.72M | 32.65M | 37.48M | 34.25M | 44.30M | 40.02M | 46.62M | 41.84M | 43.59M | 38.66M | 45.88M | 44.36M | 49.12M | 56.63M | 51.89M | 44.53M | 49.09M | 51.97M | 2.00M | 1.82M | 0.80M | 2.20M | 66.68M | 64.16M | 62.44M | 66.20M | 69.94M | 68.50M | 70.08M | 79.85M | 83.87M | 81.66M | 79.76M | 91.28M | 104.64M | 93.22M |
|
Accumulated Expenses
|
1.43M | 4.26M | 2.29M | 0.78M | 4.79M | 5.09M | 5.07M | 5.16M | 5.08M | 5.06M | 4.72M | 4.63M | 4.57M | | 8.25M | | 18.63M | 7.23M | 8.61M | 18.16M | 16.92M | 7.25M | 7.87M | 8.56M | 6.17M | 7.49M | 10.59M | 9.10M | 8.68M | 7.35M | 8.24M | 8.72M | 11.24M | 10.32M | 11.35M | 10.96M | 16.72M | 11.57M | 22.02M | 11.21M | 13.25M | 11.72M | 13.62M | 11.94M | 12.96M | 16.54M | 11.37M | 11.80M | 11.95M | 11.05M | 11.19M | 12.98M | 16.53M | 15.26M | 13.33M | 19.13M | 17.03M | 14.78M | 15.07M | 18.47M | 18.71M | 17.34M | 17.13M | 18.84M | 20.33M | 18.08M | 17.07M | 21.70M |
|
Other Accumulated Expenses
|
0.05M | 0.08M | 0.03M | 0.03M | 0.04M | 0.02M | 0.07M | 0.08M | 0.07M | 0.08M | 0.64M | 0.64M | 0.77M | | 1.00M | | 1.85M | 2.01M | 2.19M | 2.25M | 2.33M | 2.47M | 2.52M | 2.71M | 2.36M | 2.50M | 3.15M | 2.97M | 3.01M | 3.23M | 3.67M | 3.65M | 4.00M | 4.10M | 3.21M | 3.29M | 3.42M | 3.43M | 3.89M | 4.04M | 3.73M | 3.24M | 3.94M | 1.80M | 1.34M | 1.63M | 2.11M | 1.93M | 1.90M | 2.01M | 2.43M | 2.47M | 2.26M | 2.08M | 2.75M | 3.60M | 3.74M | 3.52M | 4.02M | 6.88M | 3.32M | 3.01M | 3.65M | 7.90M | 5.69M | 5.15M | 13.67M | 14.57M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.88M | 0.88M | 2.37M | 0.93M | 1.11M | 1.95M | 2.32M | 2.48M | 2.52M | 2.56M | 2.60M | 2.66M | 2.70M | 2.74M | 2.78M | 2.82M | 2.87M | 2.90M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.52M | 0.55M | 5.33M | 5.23M | 0.62M | 0.65M | 0.68M | 0.74M | 0.78M | 0.82M | 0.87M | 0.91M | 0.96M | 1.01M | 1.06M | 1.11M | 1.16M | 1.21M | 1.26M | 1.32M | 1.38M | 1.43M | 1.49M | 1.55M | 25.88M | 25.45M | 24.93M | 23.67M | 20.36M | 19.57M | 20.00M | 14.07M | 16.38M | 12.94M | 13.20M | 12.96M | 24.21M | 21.23M | 21.29M | 22.48M | 22.52M | 22.84M | 22.27M | 22.21M | 21.69M | 21.93M | 18.73M | 16.97M | 18.58M |
|
Current Taxes
|
| | 1.79M | 6.21M | | | | 5.04M | | | 2.03M | 1.89M | 0.38M | | 0.74M | | | 0.18M | 0.28M | | | 1.09M | 4.34M | 0.16M | | | 1.19M | | | | | 1.99M | 0.43M | 0.84M | 0.49M | 0.33M | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-3.31M | 36.63M | 3.48M | 6.48M | 50.48M | 5.73M | 63.28M | -5.49M | 68.57M | 57.31M | 61.39M | 54.09M | 55.04M | | 52.56M | | 46.73M | 38.11M | 47.02M | 47.09M | 50.48M | 38.58M | 46.37M | 49.21M | 40.68M | 30.33M | 44.69M | 46.30M | 39.43M | 27.34M | 44.49M | 42.21M | 35.35M | 25.04M | 41.34M | 41.88M | 35.59M | 25.85M | 38.24M | 41.37M | 36.48M | 27.67M | 42.89M | 42.19M | 36.75M | 32.91M | 40.69M | 42.62M | 40.95M | 41.99M | 57.65M | 50.81M | 42.01M | 42.68M | 54.22M | 75.33M | 64.81M | 57.48M | 85.74M | 81.47M | 67.60M | 65.98M | 92.54M | 88.38M | 74.94M | 67.04M | 91.53M | 88.58M |
|
Total Current Liabilities
|
86.92M | 81.26M | 101.55M | 102.67M | 96.71M | 142.68M | 122.31M | 109.69M | 122.49M | 95.87M | 104.70M | 98.45M | 100.79M | | 99.44M | | 84.33M | 75.85M | 92.70M | 92.44M | 95.43M | 87.68M | 102.33M | 97.67M | 91.01M | 87.09M | 96.49M | 89.26M | 81.36M | 72.35M | 94.56M | 83.16M | 78.47M | 66.61M | 86.39M | 83.70M | 87.29M | 73.26M | 92.46M | 91.33M | 88.15M | 73.99M | 96.84M | 116.97M | 115.61M | 120.81M | 121.64M | 112.49M | 114.76M | 120.34M | 132.72M | 123.20M | 118.35M | 120.93M | 137.72M | 169.21M | 154.54M | 150.94M | 184.70M | 181.94M | 166.44M | 173.76M | 204.96M | 202.36M | 185.10M | 185.03M | 229.67M | 217.87M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 32.94M | 32.79M | 32.63M | 32.48M | 32.31M | 32.14M | 31.96M | 44.05M | 43.84M | 43.61M | 43.38M | 43.14M | 42.88M | 42.61M | 42.33M | 42.03M | 41.72M | 41.40M | 41.06M | 40.72M | 40.35M | 39.96M | 39.57M | 39.16M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 29.85M | 29.64M | 46.05M | 66.83M | 66.42M | 161.03M | 160.82M | 160.22M | 159.60M | 158.96M | 139.32M | 134.67M | 123.01M | 117.33M | 91.64M | 70.94M | 84.23M | 98.52M |
|
Non-Current Deffered Revenue
|
5.47M | 5.60M | 5.59M | 5.59M | -0.04M | 5.51M | 5.62M | 6.11M | 10.11M | 10.51M | 11.80M | 12.16M | 12.95M | | 12.95M | | 12.48M | 12.08M | 11.93M | 11.46M | 11.21M | 10.78M | 10.32M | 12.00M | 11.63M | 11.25M | 10.82M | 10.37M | 9.91M | 9.45M | 8.99M | 8.48M | 8.01M | 7.37M | 6.89M | 6.33M | 6.59M | 10.91M | 12.00M | 11.54M | 10.27M | 9.93M | 10.33M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.07M | 1.42M | 3.09M | 1.30M | 0.87M | 1.64M | 0.93M | 1.04M | 2.61M | 2.23M | 2.44M | 1.14M | | | | | | | | | | | | | | | | | -3.14M | 3.14M | 4.97M | 3.14M | 3.14M | 3.14M | 5.52M | 3.63M | 3.82M | 3.90M | 0.33M | 3.97M | 4.46M | 4.61M | 13.39M | 0.33M | 0.67M | 0.67M | 45.70M | 0.67M | 0.67M | 0.67M | 48.81M | 1.96M | | | 51.39M | | | | 69.09M | 0.66M | 0.66M | 0.66M | 64.94M | 4.70M | 4.70M | 4.70M | 4.14M | 4.13M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.70M | 150.64M | 147.17M | 158.01M | 152.76M | 159.90M | 159.16M | 167.40M | 187.78M | 150.63M | 150.06M | 142.28M | 225.56M | 198.93M | 197.97M | 193.11M | 192.05M | 186.48M | 180.53M | 173.81M | 170.64M | 166.83M | 191.32M | 195.64M | 191.74M |
|
Other Non-Current Liabilities
|
6.97M | 0.14M | 6.43M | -0.12M | 5.49M | 5.42M | 5.24M | 0.79M | 5.50M | 6.00M | 4.53M | 5.04M | 6.04M | | 7.27M | | 8.12M | 7.61M | 27.63M | 9.70M | 10.10M | 9.95M | 9.74M | 9.54M | 9.09M | 9.54M | 9.46M | 9.50M | 10.74M | 11.03M | 10.72M | 10.38M | 10.42M | 10.02M | 9.87M | 9.92M | 10.10M | 9.81M | 10.12M | 9.44M | 9.39M | 9.55M | 9.58M | 7.67M | 6.91M | 7.18M | 8.93M | 10.95M | 8.32M | 7.73M | 7.57M | 4.81M | 4.59M | 4.05M | 4.07M | 4.82M | 4.78M | 4.56M | 4.73M | 4.54M | 4.61M | 4.30M | 4.85M | 4.99M | 4.51M | 4.80M | 5.14M | 7.97M |
|
Total Non-Current Liabilities
|
93.47M | 94.86M | 110.22M | 115.97M | 103.14M | 149.83M | 128.87M | 121.70M | 135.20M | 108.61M | 118.94M | 111.75M | 113.74M | | 114.81M | | 107.56M | 111.68M | 113.40M | 136.83M | 139.42M | 131.10M | 145.14M | 141.98M | 134.78M | 130.30M | 151.37M | 143.48M | 138.03M | 128.32M | 23.61M | 137.66M | 132.24M | 119.44M | 22.51M | 132.09M | 135.60M | 125.57M | 145.51M | 143.55M | 138.71M | 123.81M | 146.66M | 248.12M | 241.16M | 243.43M | 256.53M | 245.34M | 255.57M | 290.08M | 316.47M | 326.12M | 302.03M | 324.59M | 333.45M | 525.97M | 487.07M | 482.05M | 509.99M | 505.69M | 464.87M | 462.36M | 479.50M | 468.79M | 422.02M | 429.17M | 492.89M | 490.08M |
|
Total Liabilities
|
100.44M | 95.00M | 116.65M | 115.85M | 108.63M | 155.25M | 134.11M | 122.49M | 140.70M | 114.60M | 123.47M | 116.79M | 119.78M | | 122.07M | | 115.68M | 119.28M | 141.03M | 146.54M | 149.53M | 141.05M | 154.88M | 151.52M | 143.86M | 139.84M | 160.83M | 152.98M | 148.76M | 139.35M | 160.54M | 148.03M | 142.66M | 129.46M | 148.33M | 142.01M | 145.70M | 135.38M | 155.63M | 152.98M | 148.10M | 133.36M | 156.24M | 255.79M | 248.07M | 250.60M | 265.46M | 256.28M | 263.89M | 297.81M | 324.04M | 330.93M | 306.62M | 328.64M | 337.51M | 530.79M | 491.85M | 486.61M | 514.72M | 510.23M | 469.48M | 466.66M | 484.34M | 473.78M | 426.53M | 433.97M | 498.03M | 498.05M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 30.73M | 30.52M | 48.42M | 67.76M | 67.54M | 162.97M | 163.14M | 162.70M | 162.12M | 161.52M | 141.92M | 137.33M | 125.70M | 120.06M | 94.42M | 73.76M | 87.10M | 101.42M |
|
Common Equity
|
95.61M | 97.61M | 106.70M | 118.22M | 129.23M | 100.46M | 108.04M | 120.29M | 129.60M | 135.01M | 141.64M | 147.32M | 147.72M | | 146.39M | | 141.42M | 140.39M | 139.16M | 138.34M | 135.68M | 133.62M | 133.19M | 134.68M | 128.00M | 123.39M | 113.47M | 112.22M | 81.10M | 145.68M | 136.61M | 134.14M | 131.99M | 127.31M | 125.78M | 160.88M | 151.49M | 138.61M | 126.64M | 118.18M | 112.23M | 110.73M | 114.29M | 126.27M | 185.06M | 170.98M | 176.52M | 178.31M | 176.46M | 177.20M | 188.53M | 202.61M | 210.74M | 211.64M | 215.40M | 217.29M | 220.87M | 220.13M | 225.97M | 222.19M | 232.61M | 239.38M | 260.23M | 279.98M | 293.91M | 306.79M | 328.11M | 335.91M |
|
Shareholder's Equity
|
| | 106.70M | | | | 108.04M | | | 135.01M | 141.64M | 147.32M | 147.72M | | 146.39M | | 141.42M | 140.39M | 139.16M | 138.34M | 135.68M | 133.62M | 133.19M | 134.68M | 128.00M | 123.39M | 113.47M | 112.22M | 81.10M | 145.68M | 136.61M | 134.14M | 131.99M | 127.31M | 125.78M | 160.88M | 151.49M | 138.61M | 126.64M | 118.18M | 112.23M | 110.73M | 114.29M | 126.27M | 185.06M | 170.98M | 176.52M | 178.31M | 176.46M | 177.20M | 188.53M | 202.61M | 210.74M | 211.64M | 215.40M | 217.29M | 220.87M | 220.13M | 225.97M | 222.19M | 232.61M | 239.38M | 260.23M | 279.98M | 293.91M | 306.79M | 328.11M | 335.91M |
|
Liabilities and Shareholders Equity
|
196.05M | 192.62M | 223.35M | 234.07M | 237.85M | 255.70M | 242.50M | 242.78M | 270.30M | 249.61M | 266.03M | 264.11M | 267.61M | | 268.77M | | 257.10M | 259.67M | 280.19M | 284.88M | 285.21M | 274.67M | 288.07M | 286.20M | 271.87M | 263.23M | 274.30M | 265.20M | 1.75M | 285.03M | 297.16M | 282.17M | 274.65M | 256.77M | 274.10M | 302.90M | 297.19M | 273.99M | 282.28M | 271.16M | 260.34M | 244.09M | 270.53M | 382.06M | 433.13M | 421.58M | 441.98M | 434.59M | 440.35M | 475.01M | 512.57M | 533.54M | 517.35M | 540.28M | 552.91M | 748.07M | 712.72M | 706.74M | 740.68M | 732.41M | 702.09M | 706.04M | 744.58M | 753.76M | 720.44M | 740.76M | 826.14M | 833.96M |
|
Treasury Shares
|
| | -1.55M | | | | 4.87M | | | 4.87M | 4.87M | 5,187.33M | 5,313.13M | 5.31M | 0.14M | 5.89M | 5.89M | 5,887.83M | 1.68M | 0.70M | 5.92M | 6.01M | 0.12M | 6.01M | 6.76M | 6.01M | 0.85M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 0.52M | 6.86M | 1.68M | 1.68M | 0.57M | 1.68M | 6.86M | 6.86M | 6.87M | 6.86M | 0.08M | 0.08M | 0.34M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | 0.84M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Retained Earnings
|
32.88M | 34.80M | 42.39M | 51.67M | 57.71M | 27.67M | 34.88M | 45.14M | 52.13M | 56.17M | 62.12M | 66.16M | 65.57M | | 63.04M | | 60.77M | 58.62M | 57.42M | 56.22M | 52.25M | 50.16M | 49.58M | 50.19M | 48.34M | 42.95M | 32.64M | 30.47M | -2.02M | -7.19M | -17.45M | -20.50M | -23.53M | -28.75M | -30.83M | 3.92M | -6.21M | -19.23M | -31.55M | -40.59M | -47.15M | -48.83M | -44.67M | -32.20M | -23.52M | -38.10M | -32.97M | -31.56M | -34.42M | -32.73M | -22.00M | -8.50M | -2.44M | -2.89M | 2.21M | 2.09M | 2.29M | 2.06M | 5.95M | 6.90M | 14.68M | 19.67M | 38.51M | 60.66M | 72.11M | 82.77M | 101.53M | 114.35M |