|
Cash & Equivalents
|
33.06M | 33.06M | 21.30M | 10.49M | 1.57M | 12.91M | 6.84M | 1.57M | 11.36M | 11.36M | 14.16M | 13.88M | 14.78M | 7.96M | 12.61M | 10.58M | 17.58M | 14.66M | 19.10M | 5.32M | 19.63M | 21.08M | 22.04M | 13.79M | 20.86M | 11.81M | 22.17M | 4.78M | 43.16M | 16.89M | 19.60M | 18.00M | 20.25M | 22.32M | 17.29M | 10.66M | 24.04M | 29.06M | 41.41M | 29.64M | 52.42M | 60.62M | 63.85M | 31.93M | 52.43M | 63.73M | 133.91M | 84.94M | 73.62M | 81.50M | 74.21M | 75.55M | 117.22M | 62.50M | 59.14M | 49.34M | 81.50M | 66.66M | 57.85M | 48.97M | 88.88M | 74.86M | 65.77M | 48.54M | 112.67M | 62.52M | 78.80M | 80.14M |
|
Short-term Investments
|
45.52M | 60.82M | 60.75M | 71.31M | 106.48M | 83.91M | 84.47M | 90.63M | 117.44M | 117.41M | 117.74M | 123.18M | 158.02M | 163.24M | 84.21M | 87.75M | 85.59M | 82.99M | 75.90M | 88.86M | 97.52M | 86.68M | 91.41M | 94.90M | 133.78M | 139.05M | 58.62M | 46.34M | 32.39M | 45.24M | 32.74M | 31.17M | 58.58M | 54.17M | 53.43M | 75.11M | 97.86M | 88.92M | 91.50M | 98.24M | 112.91M | 107.36M | 124.80M | 146.72M | 198.77M | 153.49M | 165.23M | 231.23M | 301.92M | 318.89M | 337.77M | 262.54M | 177.26M | 110.45M | 107.04M | 91.78M | 91.99M | 88.68M | 82.13M | 86.86M | 82.70M | 71.76M | 61.19M | 50.76M | 34.89M | 38.44M | 27.94M | 24.33M |
|
Cash & Current Investments
|
78.58M | 93.88M | 82.05M | 81.80M | 108.05M | 96.82M | 91.32M | 92.20M | 128.80M | 128.77M | 131.90M | 137.06M | 172.80M | 171.21M | 96.82M | 98.33M | 103.17M | 97.65M | 95.00M | 94.18M | 117.16M | 107.76M | 113.44M | 108.69M | 154.64M | 150.85M | 80.79M | 51.13M | 75.55M | 62.13M | 52.34M | 49.17M | 78.83M | 76.50M | 70.72M | 85.77M | 121.91M | 117.98M | 132.91M | 127.88M | 165.33M | 167.98M | 188.65M | 178.65M | 251.20M | 217.22M | 299.13M | 316.17M | 375.54M | 400.39M | 411.98M | 338.09M | 294.48M | 172.95M | 166.18M | 141.11M | 173.49M | 155.34M | 139.98M | 135.82M | 171.58M | 146.62M | 126.96M | 99.30M | 147.56M | 100.96M | 106.74M | 104.47M |
|
Receivables - Net
|
0.22M | 5.92M | 7.49M | 7.88M | 5.60M | 7.33M | -2.69M | -0.90M | 6.13M | -1.92M | 10.69M | 8.72M | 6.28M | 8.70M | 11.26M | 11.86M | 9.47M | 10.47M | 15.60M | 12.84M | 10.29M | 11.48M | 16.61M | 14.64M | 12.65M | 14.40M | 15.66M | 15.32M | 12.84M | 13.23M | 14.58M | 14.27M | 12.54M | 13.99M | 16.33M | 15.76M | 17.03M | 18.47M | 20.55M | 17.52M | 17.78M | 15.08M | 21.61M | 16.79M | 16.84M | 16.84M | 24.81M | 19.30M | 16.56M | 20.48M | 24.83M | 22.11M | 14.43M | 23.61M | 24.20M | 19.82M | 20.61M | 20.66M | 23.91M | 23.02M | 13.78M | 13.41M | 23.13M | 14.93M | 12.82M | 14.84M | 22.04M | 13.76M |
|
Receivables - Other
|
| | | | | | | | | | | | 1.03M | | | | 2.44M | | | | 3.60M | | | | 3.32M | | | | 3.95M | | | | 1.90M | | | | 1.26M | | | | 1.95M | | | | 1.51M | | | | 0.90M | | | | 1.12M | | | | 1.69M | | | | 0.80M | | | | 1.78M | | | |
|
Receivables
|
0.22M | 5.92M | 7.49M | 7.88M | 5.60M | 7.33M | -2.69M | -0.90M | 6.13M | -1.92M | 10.69M | 8.72M | 7.31M | 8.70M | 11.26M | 11.86M | 11.91M | 10.47M | 15.60M | 12.84M | 13.90M | 11.48M | 16.61M | 14.64M | 15.97M | 14.40M | 15.66M | 15.32M | 16.79M | 13.23M | 14.58M | 14.27M | 14.44M | 13.99M | 16.33M | 15.76M | 18.29M | 18.47M | 20.55M | 17.52M | 19.72M | 15.08M | 21.61M | 16.79M | 18.35M | 16.84M | 24.81M | 19.30M | 17.46M | 20.48M | 24.83M | 22.11M | 15.54M | 23.61M | 24.20M | 19.82M | 22.30M | 20.66M | 23.91M | 23.02M | 14.57M | 13.41M | 23.13M | 14.93M | 14.60M | 14.84M | 22.04M | 13.76M |
|
Inventory
|
-3.25M | 54.05M | 69.57M | 76.38M | 50.92M | -7.70M | -27.77M | 83.09M | 56.30M | -6.84M | 84.39M | 93.84M | 65.04M | 70.44M | 99.70M | 109.79M | 77.60M | 90.87M | 113.25M | 126.69M | 87.18M | 97.61M | 119.92M | 133.41M | 93.85M | 104.09M | 122.14M | 133.56M | 98.30M | 112.97M | 131.82M | 150.62M | 106.92M | 122.41M | 141.78M | 156.99M | 125.83M | 128.24M | 149.66M | 186.94M | 129.27M | 135.96M | 151.08M | 183.38M | 135.09M | 136.35M | 126.70M | 160.96M | 134.35M | 136.50M | 149.37M | 175.11M | 128.73M | 141.88M | 151.07M | 177.21M | 134.82M | 147.87M | 156.65M | 175.88M | 128.83M | 146.81M | 158.75M | 187.23M | 146.65M | 149.86M | 157.72M | 180.73M |
|
Current Deferred Tax Assets
|
2.59M | 2.26M | 4.05M | 4.59M | 3.04M | 3.75M | 3.28M | 3.17M | 2.42M | 1.72M | 2.33M | 2.60M | 1.48M | 1.84M | 4.02M | 4.88M | 3.88M | 4.10M | 4.85M | 5.46M | 5.19M | 6.16M | 6.90M | 6.83M | 6.96M | 7.53M | 8.21M | 7.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-1.17M | 5.97M | 6.38M | -0.79M | 6.10M | 7.29M | -1.67M | 7.87M | 7.21M | 6.97M | 7.67M | 8.23M | 7.91M | 8.29M | 9.91M | 9.56M | 9.19M | 9.46M | 11.47M | 10.86M | 10.02M | 9.87M | 12.37M | 12.45M | 11.65M | 11.12M | 13.19M | 12.99M | 12.20M | 12.28M | 13.99M | 14.20M | 13.07M | 13.16M | 15.38M | 14.37M | 14.40M | 13.90M | 16.17M | 15.85M | 14.80M | 9.62M | 11.79M | 10.76M | 9.46M | 5.18M | 10.56M | 9.24M | 8.82M | 9.48M | 11.66M | 11.63M | 10.01M | 10.35M | 14.05M | 15.17M | 11.25M | 12.76M | 14.52M | 11.31M | 12.40M | 14.18M | 17.94M | 16.92M | 15.35M | 15.53M | 14.26M | 16.07M |
|
Current Assets
|
143.31M | 151.16M | 170.94M | 175.46M | 173.71M | 176.27M | 192.30M | 199.92M | 200.86M | 213.72M | 238.88M | 250.45M | 253.50M | 263.80M | 222.45M | 234.42M | 203.31M | 212.54M | 240.17M | 250.03M | 229.85M | 232.88M | 269.24M | 276.01M | 272.80M | 288.00M | 239.99M | 220.68M | 198.90M | 200.61M | 212.73M | 228.26M | 211.36M | 226.06M | 244.22M | 272.89M | 279.16M | 278.59M | 319.29M | 348.19M | 327.18M | 328.64M | 373.13M | 389.57M | 412.59M | 375.60M | 461.20M | 505.68M | 535.28M | 566.85M | 597.84M | 546.93M | 447.65M | 348.79M | 355.50M | 353.31M | 340.18M | 336.62M | 335.07M | 346.04M | 326.59M | 321.03M | 326.78M | 318.38M | 322.38M | 281.19M | 300.76M | 315.03M |
|
Property, Plant & Equipment (Net)
|
73.93M | 75.70M | 74.37M | 71.82M | 66.01M | 77.22M | 78.09M | 77.65M | 78.25M | 79.05M | 83.71M | 87.60M | 89.48M | 96.28M | 111.41M | 116.55M | 115.47M | 117.83M | 124.57M | 129.28M | 127.34M | 131.58M | 138.97M | 140.36M | 135.64M | 140.32M | 141.99M | 143.86M | 137.23M | 138.16M | 136.50M | 135.32M | 129.65M | 132.58M | 131.93M | 130.90M | 128.85M | 126.05M | 125.14M | 123.07M | 120.50M | 116.83M | 116.22M | 115.17M | 113.05M | 109.57M | 106.15M | 101.82M | 98.35M | 96.00M | 92.92M | 91.96M | 91.45M | 90.31M | 91.20M | 91.59M | 93.75M | 94.42M | 94.19M | 92.92M | 90.51M | 89.83M | 87.57M | 84.78M | 80.18M | 79.70M | 77.76M | 74.07M |
|
Long-Term Investments
|
1.77M | 1.66M | 0.80M | 0.83M | 0.87M | 0.87M | 2.79M | 2.85M | 2.77M | 2.80M | 2.81M | 2.70M | 2.38M | 2.35M | | | 0.84M | | | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
-1.07M | | | | | | | | 13.15M | | 13.15M | 13.15M | 13.15M | 13.15M | 59.55M | 61.93M | 64.58M | 62.54M | 63.07M | 64.19M | 64.19M | 65.43M | 63.70M | 60.55M | 55.85M | 55.48M | 54.55M | 54.65M | 54.24M | 56.16M | 55.08M | 56.92M | 56.00M | 56.76M | 60.06M | 59.54M | 62.91M | 60.83M | 59.34M | 58.62M | 58.81M | 57.68M | 57.31M | 57.58M | 57.10M | 56.71M | 60.23M | 59.54M | 61.47M | 61.31M | 60.44M | 59.52M | 57.56M | 55.33M | 54.02M | 52.90M | 56.57M | 56.92M | 56.89M | 55.15M | 15.37M | 15.38M | 15.36M | 15.38M | 15.26M | 15.33M | 15.33M | 15.37M |
|
Intangibles
|
| | | | | | | | | | | | | | 19.56M | 20.56M | 21.84M | 20.98M | 21.20M | 21.68M | 21.68M | 17.80M | 16.63M | 15.05M | 18.14M | 12.46M | 11.86M | 11.88M | 17.45M | 12.31M | 12.01M | 14.90M | 20.21M | 14.82M | 15.90M | 15.64M | 23.28M | 15.96M | 15.47M | 15.20M | 21.35M | 14.85M | 14.67M | 14.77M | 20.47M | 14.37M | 15.58M | 15.33M | 22.56M | 16.00M | 15.63M | 15.41M | 20.73M | 14.09M | 13.68M | 13.20M | 20.34M | 14.40M | 14.41M | 13.82M | 20.06M | 14.12M | 14.20M | 14.22M | 13.58M | 14.66M | 14.85M | 14.96M |
|
Goodwill & Intangibles
|
13.24M | 13.22M | 13.21M | 13.20M | 13.19M | 13.17M | 13.16M | 13.15M | 13.15M | 13.15M | 13.15M | 13.15M | 13.15M | 13.15M | 79.10M | 82.49M | 86.42M | 83.52M | 84.28M | 85.87M | 85.88M | 83.23M | 80.33M | 75.60M | 73.99M | 67.94M | 66.41M | 66.53M | 71.70M | 68.47M | 67.09M | 71.82M | 76.21M | 71.58M | 75.96M | 75.19M | 86.19M | 76.79M | 74.81M | 73.82M | 80.16M | 72.53M | 71.98M | 72.35M | 77.57M | 71.07M | 75.80M | 74.87M | 84.03M | 77.30M | 76.07M | 74.93M | 78.29M | 69.42M | 67.70M | 66.10M | 76.90M | 71.33M | 71.30M | 68.96M | 35.43M | 29.50M | 29.55M | 29.60M | 28.84M | 29.99M | 30.19M | 30.33M |
|
Long-Term Deferred Tax
|
16.89M | | | | 5.54M | 5.64M | 6.66M | 5.74M | 5.70M | 4.88M | 4.21M | 3.42M | 3.11M | 2.81M | | | 1.85M | | | | 0.73M | | | | 7.73M | | | | 4.63M | 6.36M | 8.33M | 9.53M | 7.04M | 9.06M | 9.73M | 9.84M | 4.17M | 3.29M | 4.42M | 4.44M | 5.26M | 6.31M | 6.50M | 7.42M | 6.30M | 11.21M | 7.08M | 8.19M | 9.93M | 6.17M | 5.88M | 7.78M | 8.66M | 7.91M | 6.55M | 6.79M | 8.21M | 11.03M | 12.16M | 10.79M | 8.62M | 11.16M | 9.93M | 8.55M | 8.68M | 10.21M | 8.78M | 6.84M |
|
Other Non-Current Assets
|
| | | | 0.95M | | 1.16M | 1.12M | 0.90M | 0.76M | 0.60M | 0.49M | 6.02M | 0.54M | 5.35M | 5.41M | 5.25M | 4.98M | 4.43M | 3.71M | 4.05M | 6.76M | 7.51M | 7.59M | 8.62M | 9.29M | 8.97M | 10.00M | 7.92M | 8.55M | 7.91M | 8.09M | 8.02M | 8.16M | 7.02M | 7.45M | 7.71M | 6.99M | 6.82M | 7.20M | 7.18M | 8.44M | 8.37M | 8.77M | 8.87M | 8.57M | 9.34M | 9.80M | 10.16M | 11.69M | 11.44M | 11.80M | 11.81M | 11.63M | 11.43M | 11.60M | 12.53M | 12.01M | 11.57M | 11.32M | 12.16M | 12.49M | 11.95M | 11.94M | 11.56M | 12.10M | 12.09M | 12.09M |
|
Non-Current Assets
|
90.04M | 92.27M | 90.67M | 90.44M | 86.55M | 96.91M | 101.86M | 100.51M | 100.77M | 100.64M | 104.49M | 107.36M | 108.65M | 115.13M | 195.69M | 203.71M | 205.78M | 204.44M | 210.79M | 215.75M | 213.56M | 221.57M | 226.82M | 223.56M | 220.91M | 217.55M | 217.37M | 220.39M | 215.80M | 221.53M | 219.83M | 224.77M | 215.32M | 221.38M | 224.65M | 223.38M | 220.35M | 213.12M | 211.18M | 208.53M | 207.01M | 506.10M | 509.13M | 505.45M | 501.67M | 485.84M | 475.69M | 468.48M | 463.09M | 450.95M | 432.90M | 431.25M | 315.99M | 419.32M | 405.11M | 396.50M | 407.73M | 404.88M | 410.76M | 396.98M | 337.64M | 335.59M | 342.75M | 327.59M | 312.50M | 317.91M | 322.63M | 318.08M |
|
Assets
|
233.35M | 243.43M | 261.60M | 265.91M | 260.26M | 273.18M | 294.17M | 300.44M | 301.63M | 314.36M | 343.37M | 357.81M | 362.16M | 378.93M | 418.14M | 438.14M | 409.10M | 416.98M | 450.96M | 465.78M | 443.40M | 454.45M | 496.06M | 499.57M | 493.70M | 505.55M | 457.36M | 441.07M | 414.69M | 422.15M | 432.56M | 453.03M | 426.68M | 447.44M | 468.87M | 496.27M | 499.51M | 491.70M | 530.47M | 556.72M | 534.19M | 834.74M | 882.26M | 895.03M | 914.26M | 861.43M | 936.90M | 974.15M | 998.36M | 1,017.80M | 1,030.74M | 978.19M | 862.01M | 768.11M | 760.61M | 749.81M | 747.90M | 741.50M | 745.83M | 743.03M | 664.23M | 656.62M | 669.53M | 645.97M | 634.88M | 599.10M | 623.39M | 633.11M |
|
Accounts Payables
|
| | | | | | | | 16.37M | | 50.66M | 40.30M | 21.74M | 36.51M | 57.63M | 47.33M | 16.05M | 36.21M | 53.60M | 49.08M | 18.34M | 42.99M | 66.64M | 61.39M | 32.09M | 39.52M | 46.72M | 47.23M | 21.92M | 44.92M | 60.04M | 58.09M | 25.53M | 53.39M | 60.65M | 61.68M | 37.86M | 45.98M | 79.37M | 90.06M | 35.29M | 54.45M | 82.86M | 73.42M | 47.79M | 49.50M | 75.32M | 84.07M | 69.75M | 75.61M | 80.17M | 84.61M | 55.64M | 65.11M | 72.92M | 69.08M | 40.38M | 59.55M | 69.77M | 74.34M | 38.88M | 62.30M | 75.02M | 72.54M | 49.39M | 48.98M | 69.18M | 72.54M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | | | | 11.39M | 0.94M | 4.70M | 5.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | 16.37M | | 50.66M | 40.30M | 21.74M | 36.51M | 57.63M | 47.33M | 16.05M | 36.21M | 53.60M | 49.08M | 18.34M | 42.99M | 66.64M | 61.39M | 32.09M | 39.52M | 46.72M | 47.23M | 21.92M | 44.92M | 60.04M | 69.88M | 25.53M | 53.39M | 60.65M | 73.07M | 38.80M | 50.68M | 84.99M | 90.06M | 35.29M | 54.45M | 82.86M | 73.42M | 47.79M | 49.50M | 75.32M | 84.07M | 69.75M | 75.61M | 80.17M | 84.61M | 55.64M | 65.11M | 72.92M | 69.08M | 40.38M | 59.55M | 69.77M | 74.34M | 38.88M | 62.30M | 75.02M | 72.54M | 49.39M | 48.98M | 69.18M | 72.54M |
|
Accumulated Expenses
|
-0.36M | 4.12M | 3.54M | 6.13M | 6.59M | 6.00M | 5.57M | 8.19M | 7.58M | 6.23M | 6.07M | 8.49M | 9.06M | 7.09M | 7.64M | 10.00M | 11.06M | 6.75M | 9.67M | 8.20M | 10.58M | 8.07M | 10.90M | 10.13M | 13.05M | 9.17M | 11.39M | 9.77M | 12.47M | 10.07M | 12.75M | 12.00M | 14.91M | 11.41M | 15.68M | 15.78M | 20.65M | 15.13M | 15.64M | 21.72M | 21.02M | 15.30M | 15.58M | 21.93M | 23.65M | 13.17M | 17.82M | 25.60M | 27.91M | 24.78M | 23.37M | 27.44M | 31.21M | 19.33M | 16.97M | 20.56M | 16.32M | 18.38M | 14.61M | 18.76M | 18.43M | 16.96M | 20.52M | 18.96M | 21.96M | 16.56M | 21.44M | 21.81M |
|
Other Accumulated Expenses
|
-1.23M | -0.12M | 8.64M | 0.83M | 1.46M | 0.39M | 12.43M | 10.41M | 13.68M | 11.52M | 12.61M | 12.41M | 14.71M | 14.45M | 18.57M | 18.93M | 18.23M | 16.31M | 20.55M | 21.08M | 21.28M | 20.47M | 26.25M | 25.36M | 24.57M | 29.28M | 31.58M | 20.90M | 22.57M | 20.86M | 22.09M | 21.58M | 22.94M | 22.50M | 23.66M | 22.07M | 26.87M | 21.19M | 21.27M | 24.64M | 23.49M | 19.68M | 21.15M | 18.82M | 21.78M | 19.20M | 30.37M | 25.33M | 24.48M | 21.72M | 28.27M | 30.11M | 34.02M | 24.53M | 23.95M | 20.68M | 0.50M | 19.30M | 19.31M | 19.60M | 25.89M | 18.87M | 22.47M | 19.53M | 28.15M | 26.94M | 24.78M | 24.07M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | | | | 11.39M | 0.94M | 4.70M | 5.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.47M | 58.65M | 59.74M | 61.80M | 70.58M | 74.56M | 72.53M | 66.99M | 67.43M | 65.84M | 64.39M | 63.58M | 69.33M | 67.41M | 65.24M | 65.46M | 63.87M | 66.09M | 69.08M | 60.88M | 59.19M | 62.76M | 59.08M | 56.01M | 54.39M | 55.61M | 54.37M |
|
Current Taxes
|
1,425.00M | 0.00M | 2,092.00M | 1,676.00M | 1.50M | 1.67M | | | 4.11M | | | 6.22M | 5.83M | | 1.26M | 7.35M | 6.96M | 0.97M | 0.11M | 3.77M | 4.70M | 2.32M | 2.15M | 3.76M | 4.69M | 0.73M | 1.19M | 3.23M | 5.14M | 0.03M | 0.51M | 4.31M | 4.96M | 0.07M | 0.07M | 5.45M | 7.12M | 0.36M | 2.58M | 2.78M | 6.37M | 0.07M | 2.90M | 3.43M | 6.64M | 4.43M | 5.53M | 8.40M | 6.86M | 3.70M | 7.49M | 11.10M | 6.45M | | | | 5.21M | | | | 7.37M | | | | 7.18M | | | |
|
Current Deferred Revenue
|
6.81M | 1.97M | 3.46M | 4.32M | 3.25M | 3.44M | 2.04M | 2.16M | 3.72M | 3.85M | 4.14M | 4.22M | 4.23M | 4.35M | 4.58M | 4.80M | 4.90M | 5.25M | 5.63M | 5.76M | 6.48M | 6.57M | 7.09M | 7.18M | 7.08M | 7.45M | 7.80M | 8.04M | 8.12M | 8.23M | 8.38M | 8.28M | 8.34M | 8.43M | 8.39M | 8.47M | 8.07M | 7.87M | 7.89M | 7.79M | 7.49M | 3.20M | | | 0.73M | | | | 0.90M | | | | 1.05M | | | | 1.23M | | | | 1.11M | | | | 1.22M | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
31.22M | 40.03M | 58.76M | 54.27M | 39.79M | 50.18M | 69.94M | 62.04M | 45.46M | 51.78M | 73.48M | 71.64M | 55.58M | 62.40M | 89.67M | 88.41M | 57.20M | 65.48M | 89.56M | 87.88M | 61.37M | 80.43M | 113.02M | 107.82M | 81.45M | 86.15M | 98.67M | 89.17M | 69.14M | 84.12M | 103.78M | 116.04M | 73.60M | 95.80M | 108.45M | 124.84M | 99.25M | 95.23M | 132.38M | 147.00M | 93.11M | 143.97M | 181.13M | 177.33M | 159.71M | 156.88M | 203.60M | 215.93M | 195.45M | 193.25M | 205.15M | 217.64M | 184.44M | 178.30M | 181.25M | 175.55M | 145.81M | 161.09M | 169.78M | 181.78M | 144.09M | 157.32M | 180.76M | 170.11M | 155.51M | 146.88M | 171.01M | 172.79M |
|
Non-Current Deffered Revenue
|
9.94M | | | | 26.38M | 27.52M | 28.05M | 28.09M | 27.63M | 29.45M | 31.50M | 32.51M | 32.32M | 34.05M | 36.33M | 37.19M | 36.93M | 38.86M | 41.36M | 41.81M | 37.66M | 41.99M | 43.63M | 43.26M | 42.55M | 44.76M | 44.70M | 45.38M | 43.78M | 43.93M | 43.72M | 42.72M | 41.07M | 41.18M | 40.80M | 39.87M | 39.27M | 39.22M | 38.27M | 37.63M | 37.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-13.20M | | | | -11.73M | | | | | | | | | | 5.26M | 5.41M | 5.54M | 5.07M | 3.57M | 2.98M | 4.65M | 3.87M | 2.83M | 1.62M | 5.74M | 4.54M | 4.34M | 2.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.38M | 293.45M | 287.40M | 284.72M | 269.61M | 259.41M | 255.16M | 246.12M | 238.55M | 223.04M | 220.52M | 204.31M | 207.95M | 196.07M | 188.82M | 188.84M | 182.51M | 184.44M | 176.23M | 159.88M | 155.04M | 161.66M | 151.98M | 143.81M | 147.40M | 153.12M | 154.69M |
|
Other Non-Current Liabilities
|
0.18M | | | 1.31M | 1.43M | 1.44M | 1.76M | 1.80M | 1.81M | 1.80M | 1.90M | 1.94M | 1.98M | 2.06M | 2.30M | 2.30M | 6.01M | | | | 4.07M | 4.02M | 3.98M | 2.67M | 4.44M | 5.67M | 4.52M | 4.70M | 4.82M | 4.80M | 4.82M | 4.84M | 4.97M | 4.89M | 5.11M | 4.98M | 5.07M | 4.77M | 4.78M | 3.31M | 3.55M | 3.44M | 3.47M | 3.46M | 3.75M | 3.79M | 3.86M | 3.88M | 4.19M | 4.22M | 8.25M | 8.28M | 4.95M | 4.97M | 5.00M | 4.77M | 5.93M | 6.05M | 6.19M | 5.55M | 7.05M | 6.93M | 7.30M | 6.79M | 6.58M | 6.35M | 6.83M | 7.09M |
|
Total Non-Current Liabilities
|
24.18M | | | 28.94M | 27.80M | 28.96M | 29.80M | 29.89M | 29.43M | 31.26M | 33.40M | 34.45M | 34.30M | 36.10M | 46.04M | 49.37M | 48.48M | 50.26M | 51.99M | 52.70M | 46.38M | 49.89M | 50.43M | 47.55M | 52.73M | 54.97M | 53.57M | 52.37M | 48.60M | 48.73M | 48.54M | 47.55M | 46.03M | 46.07M | 45.91M | 44.85M | 44.35M | 43.98M | 43.05M | 40.95M | 40.63M | 296.81M | 296.92M | 290.86M | 288.46M | 273.40M | 263.27M | 259.04M | 250.32M | 242.78M | 231.29M | 228.81M | 209.25M | 212.92M | 201.07M | 193.59M | 194.77M | 188.56M | 190.63M | 181.78M | 166.93M | 161.97M | 168.96M | 158.77M | 150.39M | 153.75M | 159.94M | 161.78M |
|
Total Liabilities
|
55.40M | 65.95M | 85.95M | 83.21M | 67.59M | 79.14M | 99.75M | 91.92M | 74.90M | 83.03M | 106.88M | 106.09M | 89.88M | 98.51M | 135.71M | 137.78M | 105.68M | 115.74M | 141.55M | 140.58M | 107.75M | 130.32M | 163.45M | 155.37M | 134.18M | 141.12M | 152.24M | 141.54M | 117.74M | 132.85M | 152.31M | 163.60M | 119.63M | 141.87M | 154.36M | 169.69M | 143.59M | 139.22M | 175.43M | 187.95M | 133.73M | 440.78M | 478.05M | 468.19M | 448.17M | 430.28M | 466.87M | 474.97M | 445.77M | 436.02M | 436.45M | 446.45M | 393.69M | 391.22M | 382.31M | 369.14M | 340.57M | 349.65M | 360.41M | 363.56M | 311.02M | 319.29M | 349.72M | 328.89M | 305.90M | 300.62M | 330.95M | 334.57M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | | | | 11.39M | 0.94M | 4.70M | 5.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
177.95M | 177.47M | 175.65M | 182.70M | 192.68M | 194.04M | 194.42M | 208.51M | 226.74M | 231.33M | 236.49M | 251.71M | 272.28M | 280.42M | 282.44M | 300.36M | 303.42M | 301.24M | 309.42M | 325.19M | 335.65M | 324.14M | 332.61M | 344.20M | 359.52M | 364.43M | 305.12M | 299.53M | 296.96M | 289.30M | 280.25M | 289.43M | 307.05M | 305.57M | 314.50M | 326.58M | 355.92M | 352.49M | 355.04M | 368.77M | 400.46M | 393.96M | 404.21M | 426.84M | 466.09M | 431.15M | 470.03M | 499.19M | 552.60M | 581.78M | 594.30M | 531.74M | 468.32M | 376.90M | 378.30M | 380.67M | 407.33M | 391.84M | 385.42M | 379.46M | 353.21M | 337.33M | 319.80M | 317.09M | 328.98M | 298.48M | 292.44M | 298.54M |
|
Shareholder's Equity
|
177.95M | | | | 192.68M | | 194.42M | 208.51M | 226.74M | 231.33M | 236.49M | 251.71M | 272.28M | 280.42M | 282.44M | 300.36M | 303.42M | 301.24M | 309.42M | 325.19M | 335.65M | 324.14M | 332.61M | 344.20M | 359.52M | 364.43M | 305.12M | 299.53M | 296.96M | 289.30M | 280.25M | 289.43M | 307.05M | 305.57M | 314.50M | 326.58M | 355.92M | 352.49M | 355.04M | 368.77M | 400.46M | 393.96M | 404.21M | 426.84M | 466.09M | 431.15M | 470.03M | 499.19M | 552.60M | 581.78M | 594.30M | 531.74M | 468.32M | 376.90M | 378.30M | 380.67M | 407.33M | 391.84M | 385.42M | 379.46M | 353.21M | 337.33M | 319.80M | 317.09M | 328.98M | 298.48M | 292.44M | 298.54M |
|
Liabilities and Shareholders Equity
|
233.35M | 243.43M | 261.60M | 265.91M | 260.26M | 273.18M | 294.17M | 300.44M | 301.63M | 314.36M | 343.37M | 357.81M | 362.16M | 378.93M | 418.14M | 438.14M | 409.10M | 416.98M | 450.96M | 465.78M | 443.40M | 454.45M | 496.06M | 499.57M | 493.70M | 505.55M | 457.36M | 441.07M | 414.69M | 422.15M | 432.56M | 453.03M | 426.68M | 447.44M | 468.87M | 496.27M | 499.51M | 491.70M | 530.47M | 556.72M | 534.19M | 834.74M | 882.26M | 895.03M | 914.26M | 861.43M | 936.90M | 974.15M | 998.36M | 1,017.80M | 1,030.74M | 978.19M | 862.01M | 768.11M | 760.61M | 749.81M | 747.90M | 741.50M | 745.83M | 743.03M | 664.23M | 656.62M | 669.53M | 645.97M | 634.88M | 599.10M | 623.39M | 633.11M |
|
Retained Earnings
|
102.05M | 100.39M | 97.30M | 102.37M | 111.18M | 109.28M | 108.06M | 120.37M | -0.02M | 137.26M | 139.86M | 153.99M | 0.14M | 0.19M | -1.77M | 1.84M | 6.01M | 2.62M | 3.38M | 5.13M | 4.71M | 7.01M | 4.08M | -1.70M | -11.28M | -11.77M | -14.00M | -13.92M | -15.25M | -10.26M | -12.80M | -14.70M | -16.49M | -15.00M | -6.68M | -8.07M | 0.04M | -4.91M | -8.10M | -9.89M | -9.22M | -12.28M | 260.16M | 279.33M | -12.59M | 282.70M | 308.09M | 337.23M | 0.94M | 406.41M | 419.49M | 358.56M | -13.46M | 217.27M | 220.34M | 227.27M | -19.79M | 220.32M | 211.81M | 209.58M | 176.09M | 159.31M | 138.88M | 134.42M | 149.17M | 109.63M | 100.73M | 104.40M |
|
Treasury Shares
|
| | | | 0.62M | | | | 0.59M | | | | 0.50M | | 0.41M | 0.38M | 0.38M | 0.17M | 0.17M | 0.17M | 0.36M | 0.37M | 0.36M | 0.35M | 0.34M | 0.31M | 0.30M | 0.29M | 0.29M | 0.39M | 0.41M | 0.41M | 0.44M | 0.54M | 0.53M | 0.53M | 0.52M | 0.55M | 0.56M | 0.56M | 0.54M | | | | 0.54M | 0.69M | 0.69M | 0.69M | 0.60M | | 0.25M | 2.48M | 0.44M | 1.91M | 1.91M | 1.91M | 1.91M | 0.52M | 0.51M | | 0.49M | 0.78M | 0.94M | 1.17M | 0.73M | 1.81M | 2.40M | 2.70M |