|
Receivables - Net
|
| 25.09M | | | 30.25M | 32.86M | 35.55M | 33.86M | 35.87M | 47.22M | 50.76M | 53.05M | 53.40M | 54.84M | 56.92M | 54.13M | 52.43M | 53.42M | 50.66M | 57.25M | 60.28M | 61.38M | 71.55M | 76.09M | 84.03M | 81.53M | 95.36M | 95.72M | 96.61M |
|
Receivables - Other
|
| | | | | 1.40M | 2.10M | 1.64M | 6.29M | 0.53M | | | | | | | | 6.50M | | | | | | | | | | | |
|
Receivables
|
| 25.09M | | | 30.25M | 34.26M | 37.65M | 35.50M | 42.15M | 47.75M | 50.76M | 53.05M | 53.40M | 54.84M | 56.92M | 54.13M | 52.43M | 59.92M | 50.66M | 57.25M | 60.28M | 61.38M | 71.55M | 76.09M | 84.03M | 81.53M | 95.36M | 95.72M | 96.61M |
|
Prepaid Assets
|
| 4.61M | | | 3.60M | 6.10M | 5.63M | 6.44M | 9.27M | 12.34M | 15.34M | 18.46M | 17.85M | 16.71M | 20.97M | 18.28M | 12.32M | 18.32M | 13.14M | 11.55M | 9.46M | 12.90M | 12.99M | 14.98M | 13.31M | 17.31M | 23.68M | 17.27M | 15.55M |
|
Current Assets
|
| 29.12M | | | 33.90M | 38.68M | 46.01M | 52.43M | 53.45M | 59.60M | 71.70M | 73.48M | 74.96M | 75.84M | 81.51M | 74.64M | 66.88M | 73.82M | 66.75M | 71.64M | 72.20M | 80.08M | 87.06M | 94.11M | 101.80M | 122.86M | 123.89M | 127.37M | 113.97M |
|
Property, Plant & Equipment (Net)
|
| 10.46M | | | 13.72M | 14.64M | 16.77M | 19.02M | 19.06M | 17.88M | 17.14M | 17.97M | 18.51M | 16.79M | 17.94M | 22.42M | 23.91M | 26.62M | 26.95M | 27.25M | 27.98M | 28.60M | 40.59M | 40.91M | 41.87M | 43.30M | 43.52M | 52.58M | 55.86M |
|
Goodwill
|
1.01M | 30.89M | 1.15M | 11.50M | 10.34M | 41.23M | 1.60M | 4.14M | 7.86M | 66.44M | 68.18M | 6.92M | 7.34M | 74.27M | 74.27M | 0.52M | 4.92M | 79.50M | 79.50M | 4.12M | 6.63M | 91.01M | 107.22M | 110.49M | 129.34M | 129.12M | 154.90M | 156.60M | 161.53M |
|
Intangibles
|
| 25.14M | | | 33.46M | 33.46M | 34.83M | 36.63M | 40.10M | 47.49M | 49.40M | 53.89M | 54.21M | 53.73M | 53.73M | 53.97M | 58.47M | 58.62M | 58.83M | 61.02M | 62.91M | 67.74M | 74.94M | 77.54M | 95.90M | 96.18M | 118.88M | 117.18M | 121.45M |
|
Goodwill & Intangibles
|
1.01M | 56.03M | 1.15M | 11.50M | 43.80M | 74.69M | 36.43M | 40.77M | 47.96M | 113.93M | 117.58M | 60.81M | 61.55M | 128.00M | 128.00M | 54.49M | 63.40M | 138.11M | 138.32M | 65.14M | 69.54M | 158.76M | 182.16M | 188.03M | 225.24M | 225.31M | 273.79M | 273.79M | 282.99M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 2.10M | 1.97M | 1.99M | 2.01M | 3.85M | 2.10M | 2.83M | 3.10M | 2.15M | 1.37M | 0.21M | 0.13M | | | 0.11M | 0.24M | | | 0.03M | 0.85M |
|
Other Non-Current Assets
|
| 2.46M | | | 1.56M | 2.00M | 2.15M | 2.29M | 2.47M | 4.29M | 4.79M | 5.69M | 6.04M | 4.83M | 5.41M | 10.39M | 10.69M | 10.54M | 10.65M | 10.94M | 7.98M | 9.34M | 9.65M | 11.95M | 12.17M | 17.48M | 24.21M | 23.80M | 25.69M |
|
Non-Current Assets
|
| 69.03M | | | 329.13M | 409.07M | 412.98M | 416.82M | 426.66M | 447.38M | 447.62M | 456.33M | 454.24M | 454.46M | 425.92M | 421.79M | 438.00M | 438.30M | 441.40M | 443.77M | 448.12M | 459.61M | 491.18M | 508.35M | 544.96M | 556.66M | 619.73M | 624.04M | 639.67M |
|
Assets
|
| 98.15M | | | 363.03M | 447.75M | 458.99M | 469.25M | 480.11M | 506.98M | 519.32M | 529.81M | 529.20M | 530.30M | 507.44M | 496.43M | 504.88M | 512.12M | 508.16M | 515.41M | 520.32M | 539.69M | 578.24M | 602.47M | 646.76M | 679.52M | 743.62M | 751.42M | 753.64M |
|
Accounts Payables
|
| 4.39M | | | 4.74M | 8.65M | 8.31M | 7.22M | 7.77M | 9.76M | 8.58M | 8.32M | 9.76M | 10.55M | 10.91M | 12.72M | 12.75M | 13.65M | 12.16M | 12.04M | 12.18M | 10.84M | 13.06M | 15.39M | 15.89M | 18.74M | 18.80M | 19.21M | 21.63M |
|
Payables
|
| 4.39M | | | 4.74M | 8.65M | 8.31M | 7.22M | 7.77M | 9.76M | 8.58M | 8.32M | 9.76M | 10.55M | 10.91M | 12.72M | 12.75M | 13.65M | 12.16M | 12.04M | 12.18M | 10.84M | 13.06M | 15.39M | 15.89M | 18.74M | 18.80M | 19.21M | 21.63M |
|
Accumulated Expenses
|
| 12.79M | | | 14.58M | 16.34M | 13.65M | 18.28M | 18.44M | 26.87M | 20.98M | 21.86M | 22.23M | 23.48M | 22.69M | 23.45M | 24.76M | 23.28M | 20.50M | 22.85M | 24.66M | 28.26M | 25.25M | 30.60M | 36.56M | 43.11M | 27.69M | 42.73M | 40.72M |
|
Other Accumulated Expenses
|
| 12.37M | | | 17.66M | 13.91M | 14.05M | 41.59M | 43.16M | 38.27M | 44.28M | 37.41M | 29.14M | 21.48M | 18.63M | 23.04M | 19.30M | 16.68M | 16.12M | 16.18M | 15.58M | 15.33M | 19.54M | 19.22M | 19.03M | 20.19M | 20.93M | 22.33M | 25.03M |
|
Current Leases
|
| | | | 13.61M | 12.29M | 12.97M | 13.37M | 13.90M | 14.11M | 14.61M | 15.23M | 15.40M | 16.12M | 16.38M | 15.66M | 15.95M | 16.63M | 16.86M | 17.41M | 16.34M | 17.12M | 17.38M | 18.47M | 19.11M | 19.67M | 20.56M | 20.67M | 21.97M |
|
Total Current Liabilities
|
| 29.55M | | | 50.59M | 51.19M | 48.98M | 80.46M | 83.27M | 89.02M | 88.44M | 82.82M | 76.53M | 71.64M | 68.61M | 74.87M | 72.76M | 70.25M | 65.63M | 68.48M | 68.76M | 71.55M | 75.23M | 83.69M | 90.59M | 101.70M | 87.97M | 104.94M | 109.35M |
|
Minority Interest
|
| 9.43M | | | 13.25M | | | | | 4.59M | 4.56M | 4.38M | 4.25M | 4.04M | 4.19M | 4.27M | 4.43M | 4.64M | 4.79M | 4.92M | 5.00M | 5.18M | 17.05M | 17.46M | 17.91M | 18.68M | 19.43M | 20.32M | 21.13M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 80.33M | | | | 82.91M | 2.14M | 1.34M | 0.82M | 1.86M | 2.78M | 1.14M | |
|
Operating Leases
|
| | | | 241.00M | 304.04M | 316.35M | 313.99M | 311.80M | 296.62M | 308.86M | 306.39M | 302.64M | 287.75M | 275.47M | 260.28M | 265.37M | 247.04M | 266.90M | 263.72M | 265.92M | 248.60M | 261.56M | 270.09M | 268.02M | 253.42M | 280.79M | 276.45M | 276.81M |
|
Other Non-Current Liabilities
|
| 3.32M | | | 0.69M | 2.88M | 2.88M | 5.02M | 8.90M | 11.90M | 6.94M | 7.73M | 8.84M | 5.29M | 5.31M | 5.83M | 6.10M | 6.28M | 6.24M | 7.78M | 8.68M | 8.26M | 9.16M | 10.66M | 10.28M | 10.57M | 17.11M | 18.93M | 20.40M |
|
Total Non-Current Liabilities
|
| 29.55M | | | 277.98M | 373.76M | 379.92M | 381.72M | 381.87M | 5.23M | 407.67M | 412.10M | 406.51M | 410.76M | 384.20M | 372.62M | 377.94M | 380.18M | 372.69M | 373.94M | 372.12M | 385.91M | 404.85M | 418.81M | 449.19M | 356.98M | 403.49M | 398.87M | 390.20M |
|
Total Liabilities
|
-63.69M | 32.86M | | -86.49M | 278.67M | 376.64M | 382.80M | 386.75M | 390.77M | 405.80M | 414.61M | 419.83M | 415.35M | 416.05M | 389.50M | 378.44M | 384.04M | 386.46M | 378.93M | 381.72M | 380.80M | 394.18M | 414.01M | 429.47M | 459.47M | 367.56M | 420.60M | 417.79M | 410.60M |
|
Common Equity
|
63.69M | 65.29M | | 86.49M | 84.36M | 71.11M | 76.19M | 82.50M | 89.34M | 101.17M | 104.72M | 109.98M | 113.85M | 114.24M | 117.93M | 117.99M | 120.84M | 125.66M | 129.22M | 133.70M | 139.52M | 145.51M | 164.23M | 172.99M | 187.29M | 311.96M | 323.03M | 333.63M | 343.04M |
|
Shareholder's Equity
|
63.69M | 65.29M | | 86.49M | 84.36M | 71.11M | 76.19M | 82.50M | 89.34M | 101.17M | 104.72M | 109.98M | 113.85M | 114.24M | 117.93M | 117.99M | 120.84M | 125.66M | 129.22M | 133.70M | 139.52M | 145.51M | 164.23M | 172.99M | 187.29M | 311.96M | 323.03M | 333.63M | 343.04M |
|
Liabilities and Shareholders Equity
|
| 98.15M | | | 363.03M | 447.75M | 458.99M | 469.25M | 480.11M | 506.98M | 519.32M | 529.81M | 529.20M | 530.30M | 507.44M | 496.43M | 504.88M | 512.12M | 508.16M | 515.41M | 520.32M | 539.69M | 578.24M | 602.47M | 646.76M | 679.52M | 743.62M | 751.42M | 753.64M |
|
Treasury Shares
|
0.86M | 0.86M | | | 0.53M | | 1.77M | 1.74M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
| | | | | -3.80M | -0.82M | 3.52M | 7.92M | 11.95M | 12.89M | 15.54M | 16.79M | 14.64M | 15.65M | 12.98M | 17.81M | 21.28M | 23.13M | 25.93M | 30.31M | 34.66M | 39.57M | 45.26M | 51.46M | 57.22M | 65.00M | 72.08M | 78.16M |