|
Cash & Equivalents
|
11.07M | | | 7.68M | | 26.25M | 115.15M | 101.51M | 127.01M | 57.15M | 90.86M | 116.45M | 147.40M | 167.69M | 201.81M | 204.45M | 210.59M | 224.44M | 232.61M | 240.21M | 246.97M | 248.01M | 250.23M | 243.16M | 236.23M | 230.66M | 222.13M |
|
Receivables - Net
|
| | | 3.77M | | 3.19M | 3.39M | 4.35M | 6.80M | 7.57M | 6.87M | 6.53M | 8.06M | 6.96M | 6.65M | 5.72M | 6.62M | 6.33M | 5.27M | 4.62M | 5.75M | 4.44M | 4.57M | 5.05M | 5.55M | 4.41M | 4.42M |
|
Receivables - Other
|
41.26M | | | 62.95M | | 62.73M | 72.99M | 89.34M | 97.22M | 111.93M | 114.26M | 112.96M | 107.45M | 106.75M | 99.94M | 75.43M | 65.94M | 59.66M | 49.23M | 29.31M | 31.93M | 33.73M | 39.91M | 15.07M | 29.84M | 29.45M | 27.10M |
|
Receivables
|
| | | 66.72M | | 65.92M | 76.38M | 93.69M | 104.02M | 119.50M | 121.14M | 119.48M | 115.51M | 113.71M | 106.59M | 81.15M | 72.56M | 65.98M | 54.50M | 33.93M | 37.68M | 38.17M | 44.47M | 20.12M | 35.40M | 33.85M | 31.52M |
|
Prepaid Assets
|
| | | 0.48M | | 1.63M | 5.17M | 2.02M | 0.98M | 4.39M | 3.44M | 4.87M | 1.75M | 3.34M | 3.52M | 2.36M | 1.83M | 2.98M | 3.14M | 2.85M | 2.67M | 5.65M | 3.36M | 3.21M | 3.18M | 3.23M | 6.39M |
|
Current Deferred Tax Assets
|
| | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
34.30M | | | 45.21M | | 53.30M | 157.12M | 162.78M | 191.09M | 133.75M | 165.56M | 202.79M | 220.60M | 259.06M | 283.21M | 280.74M | 272.00M | 284.51M | 293.86M | 289.88M | 290.47M | 293.21M | 294.73M | 275.73M | 277.79M | 267.10M | 272.57M |
|
Property, Plant & Equipment (Net)
|
| | | 0.30M | | 0.67M | 1.31M | 1.20M | 1.61M | 2.58M | 2.66M | 2.66M | 2.79M | 2.79M | 2.79M | 2.57M | 2.66M | 3.01M | 3.71M | 0.83M | 4.13M | 4.83M | 5.53M | 0.73M | 0.65M | 0.59M | 0.52M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 3.09M | | | | 5.39M | 5.40M | 5.12M | 4.64M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 3.09M | | | | 5.39M | 5.40M | 5.12M | 4.64M |
|
Long-Term Deferred Tax
|
| | | | | 89.18M | 85.27M | 85.22M | 83.89M | 68.31M | 66.04M | 65.50M | 64.95M | 66.50M | 73.36M | 65.13M | 63.91M | 63.35M | 64.74M | 70.11M | 67.96M | 66.26M | 65.61M | | | | |
|
Other Non-Current Assets
|
2.06M | | | 2.22M | | 0.15M | 0.18M | 2.60M | 0.12M | 0.12M | 0.12M | 3.10M | 0.16M | 0.15M | 0.46M | 5.58M | 5.64M | 5.63M | 5.54M | 5.54M | 3.63M | 3.70M | 3.66M | 5.56M | 5.51M | 5.48M | 3.56M |
|
Non-Current Assets
|
23.35M | | | 33.97M | | 133.23M | 137.79M | 131.23M | 135.70M | 127.39M | 127.68M | 116.03M | 122.13M | 107.76M | 115.75M | 98.89M | 100.90M | 102.29M | 89.52M | 84.16M | 90.13M | 89.59M | 100.98M | 20.64M | 26.44M | 29.56M | 15.08M |
|
Assets
|
57.65M | | | 79.19M | | 186.53M | 294.91M | 294.01M | 326.80M | 261.14M | 293.24M | 318.82M | 342.73M | 366.81M | 398.96M | 379.63M | 372.90M | 386.80M | 383.38M | 374.04M | 380.60M | 382.80M | 395.71M | 296.37M | 304.22M | 296.66M | 287.65M |
|
Accounts Payables
|
| | | 1.34M | | 3.09M | 2.28M | 3.44M | 2.99M | 1.99M | 1.43M | 1.28M | 0.20M | 0.42M | 0.18M | 0.29M | 0.74M | 0.03M | 0.22M | 0.38M | 0.44M | 0.90M | 0.28M | 0.95M | 0.35M | 0.48M | 1.04M |
|
Notes Payables
|
| | | 3.31M | | 159.59M | 158.81M | 4.89M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.91M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 4.69M | 4.69M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M |
|
Payables
|
| | | 4.65M | | 162.68M | 161.10M | 8.33M | 6.12M | 5.11M | 4.55M | 4.41M | 3.32M | 4.33M | 3.93M | 4.04M | 4.49M | 3.78M | 3.97M | 5.06M | 5.13M | 8.40M | 7.78M | 8.45M | 7.85M | 7.98M | 8.54M |
|
Accumulated Expenses
|
| | | 2.01M | | 0.92M | 1.41M | 3.03M | 3.99M | 5.07M | 7.36M | 3.98M | 5.51M | 6.11M | 8.84M | 6.39M | 6.37M | 7.49M | 9.30M | 8.13M | 7.89M | 8.21M | 10.30M | 5.17M | 7.60M | 7.95M | 8.64M |
|
Other Accumulated Expenses
|
| | | 2.37M | | 2.65M | 4.22M | 1.41M | 4.11M | 4.46M | 4.03M | 0.62M | 0.55M | 0.55M | 0.85M | 0.63M | 1.17M | 1.38M | 0.90M | 0.93M | 0.96M | 0.92M | 2.44M | 3.49M | 1.14M | 2.07M | 2.70M |
|
Current Taxes
|
| | | | | 0.57M | 0.54M | 1.64M | 4.79M | | 1.11M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
13.84M | | | 8.19M | | 11.69M | 13.13M | 17.01M | 19.01M | 14.64M | 17.05M | 12.06M | 12.41M | 14.02M | 16.98M | 15.11M | 16.75M | 17.97M | 19.97M | 20.59M | 22.11M | 22.01M | 31.28M | 47.25M | 44.70M | 47.14M | 48.76M |
|
Non-Current Debt
|
| | | 0.83M | | 155.13M | 154.14M | 152.86M | 170.21M | 144.52M | 143.83M | 143.13M | 142.44M | 140.96M | 144.48M | 143.68M | 142.83M | 141.98M | 141.14M | 139.36M | 138.51M | 135.79M | 134.00M | 132.22M | 130.43M | 128.64M | 126.85M |
|
Minority Interest
|
| | | 304.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 5.41M | 5.50M | 5.02M | 4.90M | 4.78M | 5.14M | 4.51M | 4.37M | 4.23M | 4.64M | 3.93M | 3.77M | 3.62M | 4.08M | 3.28M | 3.10M | 3.46M | 3.27M | 3.06M | 2.84M | 2.61M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 92.40M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 395.89M | 88.09M | 0.01M | 92.37M | | | | | | | 3.94M | 3.84M | 3.92M | 3.93M | 5.06M | 5.17M | 5.12M | 6.50M | 7.33M | 7.09M | 7.13M | 6.60M |
|
Total Non-Current Liabilities
|
3.31M | | | 9.02M | | 254.89M | 172.53M | 267.37M | 194.24M | 164.06M | 165.65M | 159.84M | | | | 162.87M | 163.50M | 163.73M | 164.73M | 163.40M | 163.89M | 160.90M | 168.75M | 210.95M | 217.30M | 210.59M | 208.22M |
|
Total Liabilities
|
191.44M | | | 9.02M | | 650.78M | 260.62M | 267.39M | 286.61M | 164.06M | 165.65M | 159.84M | 159.35M | 159.34M | 165.69M | 166.81M | 167.35M | 167.65M | 168.66M | 168.46M | 169.06M | 166.02M | 175.24M | 218.28M | 224.39M | 217.71M | 214.83M |
|
Total Debt
|
| | | 0.83M | | 155.13M | 154.14M | 152.86M | 170.21M | 144.52M | 143.83M | 143.13M | 142.44M | 140.96M | 144.48M | 143.68M | 142.83M | 141.98M | 141.14M | 139.36M | 138.51M | 135.79M | 134.00M | 132.22M | 130.43M | 128.64M | 126.85M |
|
Common Equity
|
-133.79M | | | -234.78M | | -464.25M | 34.28M | 26.62M | 40.19M | 97.08M | 127.59M | 158.98M | 183.38M | 207.47M | 233.27M | 212.82M | 205.55M | 219.15M | 214.72M | 205.58M | 211.54M | 216.78M | 220.46M | 78.09M | 79.83M | 78.95M | 72.83M |
|
Shareholder's Equity
|
-133.79M | | | -234.78M | | -464.25M | 34.28M | 26.62M | 40.19M | 97.08M | 127.59M | 158.98M | 183.38M | 207.47M | 233.27M | 212.82M | 205.55M | 219.15M | 214.72M | 205.58M | 211.54M | 216.78M | 220.46M | 78.09M | 79.83M | 78.95M | 72.83M |
|
Liabilities and Shareholders Equity
|
57.65M | | | 79.19M | | 186.53M | 294.91M | 294.01M | 326.80M | 261.14M | 293.24M | 318.82M | 342.73M | 366.81M | 398.96M | 379.63M | 372.90M | 386.80M | 383.38M | 374.04M | 380.60M | 382.80M | 395.71M | 296.37M | 304.22M | 296.66M | 287.65M |
|
Treasury Shares
|
2.43M | | | 0.93M | | | | 1.40M | 3.10M | 2.01M | 2.01M | 1.99M | 1.98M | 1.97M | 1.97M | 2.64M | 7.61M | 7.50M | 8.70M | 9.38M | 9.05M | 8.95M | 8.94M | 8.85M | 8.41M | 10.03M | 10.02M |
|
Retained Earnings
|
-107.04M | | | -242.78M | | -372.26M | -443.39M | -428.41M | -415.54M | -339.58M | -310.16M | -282.44M | -259.29M | -236.16M | -211.63M | -215.82M | -203.28M | -191.91M | -188.91M | -193.75M | -188.66M | -185.76M | -184.32M | -328.76M | -328.14M | -327.11M | -334.68M |
|
Shares Outstanding
|
37.63M | 37.63M | 37.63M | 37.63M | 37.63M | 91.85M | 126.92M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | | | | | | | | |