|
Cash & Equivalents
|
18.71M | 28.84M | 5.78M | 5.21M | 14.14M | 22.92M | 15.24M | 9.72M | 14.77M | 23.77M | 7.87M | 5.40M | 12.85M | 26.40M | 33.11M | 11.26M | 27.24M | 42.44M | 35.78M | 31.50M | 43.01M | 58.10M | 57.47M | 49.34M | 70.74M | 63.66M | 57.19M | 59.32M | 70.50M | 89.89M | 76.60M | 58.80M | 78.23M | 100.62M | 84.43M | 82.13M | 112.28M | 118.11M | 93.18M | 97.31M | 111.34M | 117.75M | 98.48M | 80.19M | 87.76M | 98.58M | 80.55M | 58.78M | 58.50M | 63.19M | 63.20M | 40.33M | 38.66M | 45.74M | 46.99M | 17.59M | 23.45M | 33.72M | 41.62M | 25.14M | 49.06M | 43.02M |
|
Cash & Current Investments
|
18.71M | 28.84M | 5.78M | 5.21M | 14.14M | 22.92M | 15.24M | 9.72M | 14.77M | 23.77M | 7.87M | 5.40M | 12.85M | 26.40M | 33.11M | 11.26M | 27.24M | 42.44M | 35.78M | 31.50M | 43.01M | 58.10M | 57.47M | 49.34M | 70.74M | 63.66M | 57.19M | 59.32M | 70.50M | 89.89M | 76.60M | 58.80M | 78.23M | 100.62M | 84.43M | 82.13M | 112.28M | 118.11M | 93.18M | 97.31M | 111.34M | 117.75M | 98.48M | 80.19M | 87.76M | 98.58M | 80.55M | 58.78M | 58.50M | 63.19M | 63.20M | 40.33M | 38.66M | 45.74M | 46.99M | 17.59M | 23.45M | 33.72M | 41.62M | 25.14M | 49.06M | 43.02M |
|
Receivables - Net
|
| | 8.70M | | 9.80M | 8.61M | 10.30M | 10.89M | 9.87M | 10.76M | 10.44M | 11.52M | 11.63M | 11.34M | 13.00M | 13.40M | 14.48M | 15.35M | 16.51M | 16.73M | 18.02M | 16.99M | 18.58M | 16.71M | 16.85M | 17.48M | 18.61M | 18.85M | 17.78M | 17.71M | 19.22M | 19.18M | 20.88M | 19.37M | 20.29M | 17.40M | 22.21M | 16.27M | 17.22M | 13.35M | 13.99M | 14.87M | 17.81M | 19.72M | 22.70M | 33.23M | 20.44M | 21.13M | 19.21M | 19.33M | 17.33M | 18.84M | 18.96M | 22.60M | 18.05M | 21.30M | 19.05M | 20.81M | 20.21M | 18.96M | 18.33M | 19.16M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 7.90M | | | | 9.20M | 9.10M | 9.20M | 9.40M | 10.40M | 10.90M | 10.60M | 10.70M | 11.60M | 11.40M | 10.60M | 10.80M | 9.40M | 10.10M | 9.60M | 9.90M | 10.70M | 8.40M | 8.50M | 8.90M | 10.50M | 12.30M | 12.80M | 11.20M | 11.80M | 11.60M | 10.00M | 9.60M | 9.30M | 8.90M | | | | | | | | | | |
|
Receivables
|
| | 8.70M | | 9.80M | 8.61M | 10.30M | 10.89M | 9.87M | 10.76M | 10.44M | 11.52M | 11.63M | 11.34M | 13.00M | 13.40M | 14.48M | 15.35M | 24.41M | 16.73M | 18.02M | 16.99M | 27.78M | 25.81M | 26.05M | 26.88M | 29.01M | 29.75M | 28.38M | 28.41M | 30.82M | 30.58M | 31.48M | 30.17M | 29.69M | 27.50M | 31.81M | 26.17M | 27.92M | 21.75M | 22.49M | 23.77M | 28.31M | 32.02M | 35.50M | 44.43M | 32.24M | 32.73M | 29.21M | 28.93M | 26.63M | 27.74M | 18.96M | 22.60M | 18.05M | 21.30M | 19.05M | 20.81M | 20.21M | 18.96M | 18.33M | 19.16M |
|
Prepaid Assets
|
| | 0.79M | | 0.72M | 0.90M | 0.92M | 0.91M | 0.84M | 1.02M | 0.95M | 1.09M | 0.94M | 1.32M | 1.49M | 1.47M | 1.34M | 1.87M | 1.90M | 1.98M | 1.67M | 1.84M | 1.78M | 1.88M | 1.66M | 1.68M | 2.03M | 2.36M | 2.06M | 2.21M | 2.07M | 2.23M | 2.14M | 2.31M | 2.37M | 2.53M | 2.63M | 2.94M | 2.86M | 2.96M | 2.93M | 3.17M | 2.98M | 2.81M | 2.84M | 2.66M | 2.56M | 3.16M | 3.10M | 3.69M | 3.44M | 3.43M | 3.05M | 3.86M | 3.51M | 3.24M | 3.09M | 4.00M | 3.69M | 3.84M | 3.36M | 3.52M |
|
Property, Plant & Equipment (Net)
|
| | 0.91M | | 0.83M | 0.89M | 0.83M | 0.78M | 0.72M | 0.78M | 0.75M | 0.97M | 0.91M | 0.91M | 0.96M | 0.95M | 0.90M | 1.43M | 2.43M | 4.25M | 4.16M | 4.15M | 4.25M | 4.24M | 4.19M | 4.13M | 4.03M | 3.69M | 3.59M | 3.69M | 4.06M | 4.23M | 4.20M | 3.91M | 3.68M | 6.33M | 5.97M | 6.02M | 5.73M | 5.47M | 5.87M | 6.38M | 6.74M | 6.82M | 6.60M | 6.49M | 6.10M | 5.64M | 5.17M | 4.72M | 4.35M | 3.91M | 3.47M | 3.03M | 2.59M | 2.28M | 1.84M | 7.76M | 8.38M | 8.66M | 9.47M | 9.69M |
|
Long-Term Investments
|
| | 11.53M | | 10.57M | 9.25M | 8.21M | 11.84M | 15.36M | 15.67M | 16.50M | 18.39M | 21.15M | 22.10M | 18.73M | 34.58M | 36.09M | 34.99M | 45.43M | 49.66M | 53.36M | 52.69M | 52.49M | 56.19M | 57.98M | 87.05M | 108.02M | 117.42M | 126.03M | 129.74M | 138.48M | 191.54M | 205.20M | 212.40M | 203.49M | 164.79M | 150.77M | 133.98M | 139.44M | 104.52M | 114.35M | 116.43M | 128.40M | 142.70M | 160.60M | 167.69M | 166.66M | 161.93M | 150.66M | 136.24M | 145.68M | 154.78M | 163.21M | 164.63M | 147.74M | 154.92M | 154.00M | 163.26M | 159.75M | 158.81M | 173.50M | 174.69M |
|
Long-Term Deferred Tax
|
| | 0.87M | | 1.30M | 2.07M | 2.08M | 1.77M | 2.32M | 2.67M | 2.45M | 2.14M | 3.81M | 3.26M | 8.06M | 5.63M | 5.63M | 4.93M | 5.66M | 5.70M | 6.45M | 6.56M | 9.21M | 9.36M | 9.46M | 9.12M | 8.74M | 9.24M | 9.93M | 10.39M | 5.84M | 6.34M | 7.10M | 7.55M | 11.47M | 11.96M | 12.29M | 12.39M | 10.39M | 13.08M | 11.18M | 9.67M | 8.44M | 7.43M | 7.07M | 8.08M | 9.85M | 10.72M | 13.33M | 14.84M | 14.37M | 13.23M | 12.55M | 13.49M | 11.59M | 9.76M | 10.33M | 8.65M | 9.92M | 9.04M | 7.10M | 6.19M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 28.57M | | 37.41M | 44.93M | 37.72M | 35.92M | 44.51M | 56.16M | 41.24M | 41.10M | 52.94M | 66.18M | 75.35M | 70.72M | 87.39M | 103.45M | 107.71M | 110.48M | 128.68M | 145.62M | 145.19M | 143.42M | 164.37M | 184.32M | 199.72M | 210.88M | 229.89M | 255.18M | 250.39M | 282.32M | 317.75M | 346.14M | 325.73M | 295.15M | 306.15M | 289.71M | 272.66M | 237.24M | 259.66M | 269.12M | 263.10M | 259.67M | 287.57M | 316.74M | 286.15M | 261.37M | 252.18M | 243.68M | 249.82M | 234.53M | 240.62M | 254.31M | 232.09M | 209.09M | 213.05M | 240.81M | 245.13M | 224.44M | 261.02M | 256.27M |
|
Accounts Payables
|
| | 3.43M | | 2.72M | 3.58M | 2.90M | 2.29M | 2.29M | 2.86M | 2.80M | 2.22M | 2.37M | 3.54M | 4.05M | 3.19M | 4.03M | 4.57M | 6.55M | 5.93M | 6.43M | 8.50M | 7.65M | 5.00M | 6.50M | 6.78M | 9.79M | 6.54M | 8.49M | 10.40M | 11.89M | 18.06M | 20.47M | 13.65M | 15.56M | 12.30M | 13.05M | 7.65M | 8.67M | 6.62M | 8.24M | 7.13M | 8.00M | 9.31M | 10.16M | 10.57M | 8.59M | 9.77M | 12.63M | 12.16M | 9.18M | 8.36M | 7.43M | 12.24M | 5.42M | 5.61M | 5.27M | 6.34M | 5.60M | 5.84M | 7.26M | 7.58M |
|
Payables
|
| | 3.43M | | 2.72M | 3.58M | 2.90M | 2.29M | 2.29M | 2.86M | 2.80M | 2.22M | 2.37M | 3.54M | 4.05M | 3.19M | 4.03M | 4.57M | 6.55M | 5.93M | 6.43M | 8.50M | 7.65M | 5.00M | 6.50M | 6.78M | 9.79M | 6.54M | 8.49M | 10.40M | 11.89M | 18.06M | 20.47M | 13.65M | 15.56M | 12.30M | 13.05M | 7.65M | 8.67M | 6.62M | 8.24M | 7.13M | 8.00M | 9.31M | 10.16M | 10.57M | 8.59M | 9.77M | 12.63M | 12.16M | 9.18M | 8.36M | 7.43M | 12.24M | 5.42M | 5.61M | 5.27M | 6.34M | 5.60M | 5.84M | 7.26M | 7.58M |
|
Accumulated Expenses
|
| | 16.78M | | 9.90M | 13.90M | 16.77M | 4.38M | 8.37M | 12.39M | 15.91M | 4.86M | 10.35M | 15.99M | 19.61M | 6.10M | 13.12M | 20.46M | 19.98M | 6.39M | 12.74M | 19.57M | 21.98M | 4.63M | 10.96M | 16.16M | 22.68M | 6.49M | 13.76M | 21.06M | 25.50M | 7.66M | 14.53M | 21.71M | 26.75M | 4.50M | 11.02M | 18.34M | 26.62M | 7.42M | 12.95M | 19.24M | 28.40M | 8.24M | 18.20M | 28.83M | 37.24M | 9.40M | 16.85M | 24.26M | 32.10M | 6.07M | 13.29M | 20.81M | 29.50M | 6.79M | 14.57M | 22.66M | 31.50M | 6.76M | 13.57M | 20.54M |
|
Current Taxes
|
| | 0.86M | | | | | 0.06M | | | | | | | 5.47M | | | | 1.18M | | | | | | | | | 5.89M | 0.07M | | | 0.05M | 0.44M | 0.64M | 2.77M | 4.92M | 2.26M | 1.42M | | | 2.05M | | | 3.65M | 0.20M | 1.03M | 0.80M | 4.88M | | | | 2.29M | | | | 0.86M | | | | 1.14M | | 0.15M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 4.29M | 5.75M | 4.23M | 13.84M | 16.22M | 17.73M | 19.46M | 20.08M | 41.66M | 50.78M | 60.71M | 62.68M | 36.25M | 34.08M | 10.66M | 14.18M | 9.55M | 9.57M | 8.04M | 9.37M | 10.67M | 14.22M | 13.37M | 17.76M | 20.74M | 22.30M | 12.39M | 14.13M | 17.33M | 22.74M | 25.34M | | | | | 0.25M | 0.40M | 23.53M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | 6.40M | 6.34M | 6.30M | 6.60M | 6.50M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.79M | 0.86M | 0.89M | 0.92M | 1.29M | 5.21M | 5.39M | 5.30M | 5.68M | 10.09M | 10.21M | 9.51M | 10.24M | 12.52M | 12.55M | 13.37M | 14.20M | 18.68M | 19.12M | 19.57M | 20.50M | 23.99M | 24.45M | 25.43M | 22.40M | 26.78M | 28.10M | 28.42M | 30.34M | 22.90M | 26.70M | 28.70M | 33.24M | 33.40M | 34.90M | 34.90M | 37.35M | 34.00M | 29.30M | 28.23M | 30.74M | 31.23M | 33.21M | 32.40M | 36.10M | 37.54M | 36.70M | 38.92M | 39.13M | 35.50M | 38.50M | 40.54M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 18.71M | 7.08M | 12.71M | 19.53M | 29.12M | 9.29M | 17.15M | 25.04M | 27.71M | 12.32M | 19.17M | 28.06M | 29.64M | 9.62M | 17.46M | 22.94M | 32.45M | 18.91M | 22.32M | 31.46M | 37.37M | 25.77M | 35.44M | 36.00M | 45.07M | 21.72M | 26.28M | 27.41M | 35.29M | 14.01M | 23.24M | 26.32M | 36.40M | 21.16M | 28.54M | 40.42M | 46.63M | 24.02M | 29.46M | 36.42M | 41.28M | 16.72M | 20.72M | 33.00M | 35.68M | 13.26M | 19.81M | 35.39M | 43.44M | 19.98M | 27.41M | 34.76M |
|
Total Liabilities
|
| | 21.07M | | 12.62M | 17.48M | 19.67M | 6.74M | 10.66M | 15.25M | 19.50M | 7.94M | 13.61M | 20.45M | 30.41M | 14.49M | 22.54M | 30.34M | 33.39M | 22.40M | 29.38M | 37.58M | 39.87M | 22.14M | 30.01M | 36.31M | 46.65M | 37.59M | 41.44M | 51.04M | 57.87M | 49.76M | 59.89M | 61.44M | 67.47M | 48.49M | 54.38M | 55.83M | 65.63M | 36.91M | 49.94M | 55.02M | 69.64M | 54.56M | 63.44M | 75.32M | 83.97M | 58.02M | 58.76M | 64.65M | 72.02M | 47.95M | 53.93M | 65.40M | 71.78M | 50.80M | 56.51M | 74.32M | 82.56M | 55.48M | 65.91M | 75.30M |
|
Common Equity
|
| | 7.50M | | 24.79M | 27.45M | 18.05M | 29.18M | 33.85M | 40.90M | 21.74M | 33.16M | 39.33M | 45.73M | 44.94M | 56.22M | 64.84M | 73.11M | 74.32M | 88.08M | 99.29M | 108.05M | 105.31M | 116.98M | 128.61M | 143.78M | 139.22M | 157.08M | 170.71M | 184.68M | 172.44M | 190.89M | 207.08M | 223.99M | 195.58M | 210.41M | 217.69M | 223.22M | 192.86M | 190.78M | 200.15M | 206.06M | 184.08M | 194.44M | 209.91M | 228.06M | 184.42M | 182.61M | 171.12M | 166.63M | 163.67M | 169.25M | 163.94M | 163.57M | 160.32M | 158.29M | 156.54M | 166.49M | 162.32M | 168.55M | 171.58M | 180.94M |
|
Shareholder's Equity
|
| | 7.50M | | 24.79M | 27.45M | 18.05M | 29.18M | 33.85M | 40.90M | 21.74M | 33.16M | 39.33M | 45.73M | 44.94M | 56.22M | 64.84M | 73.11M | 74.32M | 88.08M | 99.29M | 108.05M | 105.31M | 116.98M | 128.61M | 143.78M | 139.22M | 157.08M | 170.71M | 184.68M | 172.44M | 190.89M | 207.08M | 223.99M | 195.58M | 210.41M | 217.69M | 223.22M | 192.86M | 190.78M | 200.15M | 206.06M | 184.08M | 194.44M | 209.91M | 228.06M | 184.42M | 182.61M | 171.12M | 166.63M | 163.67M | 169.25M | 163.94M | 163.57M | 160.32M | 158.29M | 156.54M | 166.49M | 162.32M | 168.55M | 171.58M | 180.94M |
|
Liabilities and Shareholders Equity
|
| | 28.57M | | 37.41M | 44.93M | 37.72M | 35.92M | 44.51M | 56.16M | 41.24M | 41.10M | 52.94M | 66.18M | 75.35M | 70.72M | 87.39M | 103.45M | 107.71M | 110.48M | 128.68M | 145.62M | 145.19M | 143.42M | 164.37M | 184.32M | 199.72M | 210.88M | 229.89M | 255.18M | 250.39M | 282.32M | 317.75M | 346.14M | 325.73M | 295.15M | 306.15M | 289.71M | 272.66M | 237.24M | 259.66M | 269.12M | 263.10M | 259.67M | 287.57M | 316.74M | 286.15M | 261.37M | 252.18M | 243.68M | 249.82M | 234.53M | 240.62M | 254.31M | 232.09M | 209.09M | 213.05M | 240.81M | 245.13M | 224.44M | 261.02M | 256.27M |
|
Retained Earnings
|
| | -19.79M | | -12.43M | -9.89M | -20.41M | -15.79M | -12.47M | -8.30M | -28.69M | -23.36M | -18.65M | -13.29M | -16.30M | -10.55M | -3.62M | 2.73M | 2.03M | 11.54M | 20.72M | 27.45M | 22.07M | 31.34M | 41.05M | 54.48M | 47.66M | 60.42M | 73.05M | 85.75M | 73.37M | 86.36M | 100.73M | 115.94M | 92.65M | 109.58M | 122.78M | 134.20M | 117.33M | 118.86M | 131.06M | 141.63M | 118.02M | 128.58M | 142.25M | 164.69M | 119.26M | 123.57M | 123.27M | 130.70M | 128.99M | 137.13M | 142.13M | 144.19M | 153.54M | 162.33M | 166.31M | 154.96M | 149.67M | 152.22M | 155.47M | 162.33M |
|
Treasury Shares
|
| | 0.16M | | | | 0.26M | | 0.33M | 0.34M | 0.32M | 0.33M | 0.34M | 0.33M | 0.31M | 0.31M | 0.31M | 0.31M | 0.34M | 0.30M | 0.31M | 0.31M | 0.33M | 0.22M | 0.23M | 0.21M | 0.22M | 0.20M | 0.20M | 0.20M | 0.19M | 0.21M | 0.21M | 0.21M | 0.21M | 0.23M | 0.23M | 0.24M | 0.21M | 0.23M | 0.19M | 0.19M | 0.21M | 0.22M | 0.22M | 0.20M | 0.21M | 0.26M | 0.25M | 0.23M | 0.21M | 0.25M | 0.20M | 0.19M | 0.21M | 0.25M | 0.19M | 0.20M | 0.17M | 0.29M | 0.27M | 0.28M |