|
Cash & Equivalents
|
37.55M | 61.38M | 47.48M | 56.24M | 79.78M | 104.24M | 75.11M | 143.44M | 96.24M | 34.31M | 42.07M | 112.21M | 39.17M | 45.68M | 39.93M | 97.03M | 46.21M | 139.92M | 49.77M | 69.90M | 47.41M | 164.12M | 28.11M | 57.72M | 33.85M | 28.86M | 35.90M | 161.08M | 321.47M | 490.03M | 297.27M | 394.35M | 394.35M | 229.09M | 165.48M | 131.69M | 0.42M | 87.73M | 100.17M | 97.68M | 100.04M | 62.91M | 54.36M | 76.46M | 60.14M | 67.50M | 73.91M | 55.51M | 55.56M | 53.60M |
|
Cash & Current Investments
|
37.55M | 61.38M | 47.48M | 56.24M | 79.78M | 104.24M | 75.11M | 143.44M | 96.24M | 34.31M | 42.07M | 112.21M | 39.17M | 45.68M | 39.93M | 97.03M | 46.21M | 139.92M | 49.77M | 69.90M | 47.41M | 164.12M | 28.11M | 57.72M | 33.85M | 28.86M | 35.90M | 161.08M | 321.47M | 490.03M | 297.27M | 394.35M | 394.35M | 229.09M | 165.48M | 131.69M | 0.42M | 87.73M | 100.17M | 97.68M | 100.04M | 62.91M | 54.36M | 76.46M | 60.14M | 67.50M | 73.91M | 55.51M | 55.56M | 53.60M |
|
Receivables - Other
|
| | | | 13.80M | 12.74M | 16.63M | 15.67M | 15.38M | 19.78M | 20.05M | 18.81M | 18.47M | 18.65M | 19.52M | 18.06M | 22.01M | 23.80M | 23.82M | 22.16M | 25.37M | 25.70M | 29.55M | 27.63M | 33.35M | 38.23M | 31.64M | 33.53M | 28.54M | 25.12M | 40.30M | 41.63M | 48.48M | 52.98M | 52.27M | 60.15M | 16.06M | 59.47M | 66.27M | 55.48M | 57.76M | 58.62M | 71.98M | 65.96M | 71.17M | 68.93M | 63.75M | 71.62M | 78.05M | 76.94M |
|
Current Deferred Tax Assets
|
| 33.08M | 30.91M | 26.76M | | 26.56M | 25.43M | 19.73M | | | 29.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.50M | 8.69M | 8.69M | | 12.74M | 0.76M | 15.67M | | | 1.07M | | | | 1.59M | | | | 1.46M | | | | 2.05M | | | | 2.87M | | | | 3.97M | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 374.46M | 390.55M | | | 447.25M | 440.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 40.18M | 39.41M | 39.03M | 38.00M | 35.60M | 33.98M | 40.26M | 50.55M | 48.81M | 48.05M | 45.74M | 47.21M | 47.49M | 47.10M | 44.28M | 44.33M | 46.56M | 48.52M | 47.70M | 47.80M | 48.51M | 46.10M | 46.82M | 49.00M | 50.60M | 54.54M | 56.22M | 60.03M | 63.40M | 79.42M | 78.90M | 80.43M | 81.15M | 78.40M | 81.03M | 88.65M | 89.40M | 93.23M | 95.41M | 99.10M | 103.91M | 108.70M | 111.70M | 115.10M | 118.00M | 120.00M | 124.80M | 127.70M | 128.70M |
|
Long-Term Investments
|
| 0.51M | 0.56M | | | 0.74M | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
255.88M | 255.87M | 255.87M | 255.87M | 255.87M | 255.87M | 255.86M | 255.86M | 270.25M | 271.57M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.01M | 267.87M | 267.87M | 267.87M | 267.97M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M | 279.27M |
|
Intangibles
|
| 0.07M | 0.04M | 0.02M | 0.01M | 0.02M | 0.04M | 0.03M | 3.71M | 3.70M | 6.54M | 6.22M | 5.95M | 5.67M | 5.40M | 5.14M | 4.87M | 4.59M | 4.33M | 4.06M | 3.79M | 3.52M | 3.25M | 2.99M | 2.72M | 2.45M | 2.19M | 1.92M | 1.65M | 1.62M | 26.01M | 41.16M | 39.47M | 37.46M | 35.44M | 33.43M | 31.42M | 29.40M | 27.39M | 25.05M | 23.03M | 21.02M | 19.00M | 16.99M | 14.98M | 12.96M | 10.95M | 8.94M | 6.92M | 4.91M |
|
Goodwill & Intangibles
|
255.88M | 255.94M | 255.91M | 255.89M | 255.88M | 255.88M | 255.90M | 255.89M | 273.95M | 275.27M | 273.55M | 273.23M | 272.96M | 272.69M | 272.41M | 272.15M | 271.88M | 271.61M | 271.34M | 271.07M | 270.80M | 270.54M | 270.27M | 270.00M | 269.73M | 269.46M | 269.20M | 269.79M | 269.52M | 269.49M | 293.98M | 320.43M | 318.75M | 316.73M | 314.72M | 312.71M | 310.69M | 308.68M | 306.67M | 304.32M | 302.31M | 300.29M | 298.28M | 296.27M | 294.25M | 292.24M | 290.23M | 288.21M | 286.20M | 284.19M |
|
Long-Term Deferred Tax
|
| | | | 25.84M | 26.56M | 25.43M | 19.70M | 21.65M | 28.10M | 29.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 6.27M | 6.29M | 6.29M | 22.34M | 21.71M | 29.54M | 8.17M | 8.06M | 7.93M | 9.30M | 20.91M | 34.60M | 39.27M | 26.31M | 25.61M | 26.64M | 29.87M | 22.68M | 34.77M | 28.86M | 20.90M | 22.17M | 114.14M | 112.77M | 112.72M | 45.07M | 42.74M | 43.55M | 45.02M | 71.93M | 49.88M | 53.19M | 59.05M | 60.41M | 96.15M | 66.17M | 84.41M | 78.23M | 190.71M | 161.62M | 133.41M | 323.08M | 152.47M | 211.17M | 186.88M | 248.76M | 256.34M | 323.88M | 303.37M |
|
Non-Current Assets
|
| 302.39M | 301.61M | | | 313.19M | 319.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 676.85M | 692.15M | 673.08M | 727.61M | 760.44M | 760.20M | 749.89M | 769.51M | 780.17M | 840.54M | 915.18M | 910.87M | 975.08M | 977.88M | 985.41M | 1,001.87M | 1,139.78M | 1,159.46M | 1,158.20M | 1,183.20M | 1,426.27M | 1,334.35M | 1,344.54M | 1,390.30M | 1,506.96M | 1,574.35M | 1,733.30M | 1,578.97M | 1,634.16M | 2,108.07M | 2,133.64M | 2,394.79M | 2,467.50M | 2,761.48M | 3,047.14M | 1,532.02M | 3,509.41M | 3,780.89M | 3,846.99M | 3,907.91M | 4,103.05M | 4,585.54M | 4,636.53M | 4,817.09M | 4,975.70M | 5,266.13M | 5,457.26M | 5,724.75M | 5,962.24M |
|
Accounts Payables
|
| -0.85M | 49.58M | 36.40M | 51.11M | 71.48M | 57.28M | 54.17M | 70.73M | 79.08M | 72.14M | 74.28M | 75.17M | 85.43M | 71.67M | 70.48M | 62.80M | 78.90M | 77.12M | 70.47M | 72.41M | 76.19M | 81.53M | 79.28M | 107.77M | 111.90M | 122.16M | 95.89M | 87.69M | 76.53M | 124.07M | 108.98M | 140.57M | 124.58M | 156.10M | 136.94M | 6.08M | 168.98M | 198.32M | 177.87M | 229.31M | 275.16M | 261.16M | 290.60M | 333.97M | 259.54M | 249.97M | 237.42M | 257.51M | 252.91M |
|
Payables
|
| -0.85M | 49.58M | 36.40M | 51.11M | 71.48M | 57.28M | 54.17M | 70.73M | 79.08M | 72.14M | 74.28M | 75.17M | 85.43M | 71.67M | 70.48M | 62.80M | 78.90M | 77.12M | 70.47M | 72.41M | 76.19M | 81.53M | 79.28M | 107.77M | 111.90M | 122.16M | 95.89M | 87.69M | 76.53M | 124.07M | 108.98M | 140.57M | 124.58M | 156.10M | 136.94M | 6.08M | 168.98M | 198.32M | 177.87M | 229.31M | 275.16M | 261.16M | 290.60M | 333.97M | 259.54M | 249.97M | 237.42M | 257.51M | 252.91M |
|
Accumulated Expenses
|
| | 17.87M | | | | 17.71M | | | | 8.40M | | | | 14.16M | | | | 14.88M | | | | 17.59M | | | | 18.75M | | | | 28.60M | | | | 35.11M | | | | 32.14M | | | | 34.76M | | | | 45.78M | | | |
|
Other Accumulated Expenses
|
| | 1.45M | | | | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 13.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.04M | | | | 6.80M | 8.45M | 0.71M | | | | 2.91M | 5.15M | 0.28M | | | | | 0.26M | | | | | | | | | | 15.34M | 2.62M | 17.38M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 43.45M | 49.61M | | | 84.74M | 64.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 437.40M | 424.13M | 376.87M | | 494.02M | 494.18M | 494.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 0.74M | 1.10M | 1.32M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 7.79M | 8.60M | 10.72M | 10.59M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 44.19M | 45.31M | 46.95M | 48.76M | 45.66M | 47.95M | 28.04M | 20.86M | 19.01M | 49.50M | 28.88M | 19.68M | 16.23M | 14.32M | 25.34M | 25.75M | 20.68M | 12.11M | 17.09M | 14.32M | 46.32M | 39.34M | 47.25M | 42.45M | 40.26M | 48.68M | 71.68M | 72.87M | 69.87M | 48.13M | 61.07M | 66.74M | 71.30M | 86.94M | 96.41M | 97.93M | 99.31M | 104.17M | 108.29M | 103.85M | 96.94M | 113.35M | 127.89M | 114.96M | 217.39M | 223.59M | 233.69M | 242.42M | 286.93M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 38.28M | 37.40M | 36.49M | 35.71M | 35.78M | 35.60M | 35.26M | 67.96M | 66.09M | 64.23M | 61.98M | 40.99M | 39.09M | 36.96M | 35.32M | 33.59M | 25.70M | 28.38M | 27.14M | 27.04M | 26.96M | 26.51M | 26.35M | 32.16M | 32.14M | 32.65M | 32.25M |
|
Other Non-Current Liabilities
|
| 439.34M | 0.05M | 0.06M | | 495.46M | 495.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 85.70M | 519.05M | 460.22M | | 129.06M | 110.46M | | | | | | | | | | | | 877.77M | 842.47M | 849.56M | 1,073.60M | 986.58M | 965.33M | 983.85M | 1,072.99M | 1,197.74M | 1,295.09M | 1,102.75M | 1,060.47M | 1,189.24M | 1,128.03M | 1,300.03M | 1,333.25M | 1,668.43M | 1,969.19M | 1,136.52M | 2,363.19M | 2,594.74M | 2,626.24M | 2,658.58M | 2,842.02M | 3,345.35M | 3,486.32M | 3,669.56M | 3,797.00M | 4,069.21M | 4,260.61M | 4,496.10M | 4,678.56M |
|
Total Liabilities
|
-97.42M | 525.04M | 519.10M | 460.28M | 605.18M | 624.52M | 606.21M | 572.08M | 574.42M | 580.90M | 634.57M | 697.57M | 686.59M | 741.99M | 736.18M | 726.94M | 727.30M | 864.97M | 877.77M | 842.47M | 849.56M | 1,073.60M | 986.58M | 965.33M | 983.85M | 1,072.99M | 1,197.74M | 1,295.09M | 1,102.75M | 1,060.47M | 1,189.24M | 1,128.03M | 1,300.03M | 1,333.25M | 1,668.43M | 1,969.19M | 1,136.52M | 2,363.19M | 2,594.74M | 2,626.24M | 2,658.58M | 2,842.02M | 3,345.35M | 3,486.32M | 3,669.56M | 3,797.00M | 4,069.21M | 4,260.61M | 4,496.10M | 4,678.56M |
|
Total Debt
|
| 437.40M | 424.13M | 376.87M | | 507.39M | 494.18M | 494.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
97.42M | 151.80M | 173.05M | 212.80M | 122.43M | 135.91M | 153.98M | 177.82M | 195.09M | 199.28M | 205.97M | 217.60M | 224.28M | 233.09M | 241.70M | 258.47M | 274.57M | 274.81M | 281.69M | 315.73M | 333.64M | 352.67M | 347.77M | 379.21M | 406.45M | 433.97M | 376.61M | 438.21M | 476.22M | 573.70M | 918.83M | 1,005.61M | 1,094.76M | 1,134.25M | 1,093.05M | 1,077.95M | 1,108.08M | 1,146.23M | 1,186.14M | 1,220.75M | 1,249.33M | 1,261.03M | 1,240.18M | 1,150.21M | 1,147.53M | 1,178.69M | 1,196.92M | 1,196.65M | 1,228.65M | 1,283.67M |
|
Shareholder's Equity
|
97.42M | 151.80M | 173.05M | 212.80M | 122.43M | 135.91M | 153.98M | 177.82M | 195.09M | 199.28M | 205.97M | 217.60M | 224.28M | 233.09M | 241.70M | 258.47M | 274.57M | 274.81M | 281.69M | 315.73M | 333.64M | 352.67M | 347.77M | 379.21M | 406.45M | 433.97M | 376.61M | 438.21M | 476.22M | 573.70M | 918.83M | 1,005.61M | 1,094.76M | 1,134.25M | 1,093.05M | 1,077.95M | 1,108.08M | 1,146.23M | 1,186.14M | 1,220.75M | 1,249.33M | 1,261.03M | 1,240.18M | 1,150.21M | 1,147.53M | 1,178.69M | 1,196.92M | 1,196.65M | 1,228.65M | 1,283.67M |
|
Liabilities and Shareholders Equity
|
| 676.85M | 692.15M | 673.08M | 727.61M | 760.44M | 760.20M | 749.89M | 769.51M | 780.17M | 840.54M | 915.18M | 910.87M | 975.08M | 977.88M | 985.41M | 1,001.87M | 1,139.78M | 1,159.46M | 1,158.20M | 1,183.20M | 1,426.27M | 1,334.35M | 1,344.54M | 1,390.30M | 1,506.96M | 1,574.35M | 1,733.30M | 1,578.97M | 1,634.16M | 2,108.07M | 2,133.64M | 2,394.79M | 2,467.50M | 2,761.48M | 3,047.14M | 1,532.02M | 3,509.41M | 3,780.89M | 3,846.99M | 3,907.91M | 4,103.05M | 4,585.54M | 4,636.53M | 4,817.09M | 4,975.70M | 5,266.13M | 5,457.26M | 5,724.75M | 5,962.24M |
|
Treasury Shares
|
0.01M | | 0.01M | | | | 0.55M | | | | 0.64M | 0.04M | 0.04M | 0.05M | 1.36M | 0.11M | 0.12M | 0.22M | 1.43M | 0.48M | 0.49M | 0.49M | 1.24M | 1.66M | 1.68M | 1.76M | 1.12M | 5.10M | 6.08M | 6.08M | 1.75M | 6.26M | 6.31M | 6.80M | 1.75M | 11.23M | 11.98M | 12.57M | 3.83M | 13.58M | 14.20M | 14.90M | 16.25M | 18.84M | 19.88M | 20.19M | 20.71M | 21.53M | 22.11M | 22.45M |
|
Retained Earnings
|
| 150.43M | 169.95M | 208.94M | 116.27M | 134.97M | 156.86M | 181.39M | 192.25M | 196.67M | 200.85M | 210.72M | 218.90M | 226.74M | 235.46M | 249.31M | 261.18M | 257.81M | 264.69M | 294.21M | 312.44M | 327.74M | 336.42M | 371.09M | 396.15M | 423.23M | 372.68M | 477.08M | 525.11M | 618.77M | 849.47M | 925.39M | 1,005.56M | 1,057.11M | 1,105.76M | 1,158.20M | 1,210.61M | 1,262.31M | 1,313.18M | 1,364.11M | 1,412.25M | 1,453.54M | 1,488.31M | 1,536.73M | 1,590.64M | 1,634.06M | 1,697.75M | 1,770.70M | 1,846.85M | 1,927.16M |