|
Cash & Equivalents
|
0.51M | 0.89M | 0.89M | 0.89M | | 0.68M | 0.68M | 0.10M | 0.06M | 0.43M | 0.50M | 2.12M | 0.65M | 5.77M | 4.48M | 4.22M | 6.99M | 7.96M | 11.91M | 5.48M | 5.42M | 9.22M | 8.55M | 16.70M | 34.84M | 23.88M | 7.27M | 4.21M | 13.70M | 9.48M | 17.20M | 40.05M | 24.44M | 23.71M | 62.02M | 51.01M | 32.46M | 35.87M | 32.88M | 31.23M | 24.87M | 10.45M | 19.91M | 19.04M | 22.94M | 28.11M | 31.88M |
|
Cash & Current Investments
|
0.51M | 0.89M | 0.89M | 0.89M | | 0.68M | 0.68M | 0.10M | 0.06M | 0.43M | 0.50M | 2.12M | 0.65M | 5.77M | 4.48M | 4.22M | 6.99M | 7.96M | 11.91M | 5.48M | 5.42M | 9.22M | 8.55M | 16.70M | 34.84M | 23.88M | 7.27M | 4.21M | 13.70M | 9.48M | 17.20M | 40.05M | 24.44M | 23.71M | 62.02M | 51.01M | 32.46M | 35.87M | 32.88M | 31.23M | 24.87M | 10.45M | 19.91M | 19.04M | 22.94M | 28.11M | 31.88M |
|
Receivables - Net
|
8.35M | 7.67M | -2.17M | -4.44M | | | -2.30M | -2.19M | | 41.58M | 42.57M | 42.91M | 45.40M | 123.26M | 122.90M | 122.29M | 137.58M | 100.44M | 107.46M | 90.73M | 93.12M | 96.64M | 95.42M | 93.02M | 71.84M | 76.60M | 97.89M | 110.99M | 117.35M | 143.62M | 158.95M | 206.05M | 225.26M | 164.44M | 137.79M | 118.68M | 126.72M | 116.32M | 106.30M | 105.51M | 118.02M | 122.16M | 113.44M | 134.73M | 134.91M | 148.00M | 139.95M |
|
Receivables - Other
|
| | | | | | | | | 0.16M | 0.03M | 0.03M | 0.03M | 0.27M | 0.21M | | | 27.25M | 24.26M | 20.69M | 17.78M | 22.10M | 20.31M | 15.75M | 16.31M | 22.86M | 27.68M | 39.63M | 45.04M | 63.19M | 106.85M | 73.89M | 22.39M | 49.97M | 33.86M | 33.33M | 6.18M | 22.39M | 17.74M | 18.53M | 22.91M | 22.77M | 8.20M | 23.31M | 21.48M | 5.75M | 6.48M |
|
Receivables
|
8.35M | 7.67M | -2.17M | -4.44M | | | -2.30M | -2.19M | | 41.74M | 42.60M | 42.94M | 45.44M | 123.53M | 123.11M | 122.29M | 137.58M | 127.70M | 131.72M | 111.42M | 110.90M | 118.74M | 115.73M | 108.78M | 88.15M | 99.46M | 125.58M | 150.62M | 162.39M | 206.81M | 265.80M | 279.94M | 247.65M | 214.41M | 171.65M | 152.00M | 132.91M | 138.71M | 124.03M | 124.05M | 140.92M | 144.93M | 121.64M | 158.04M | 156.39M | 153.75M | 146.42M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 1.14M | 1.15M | 0.78M | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.18M | 0.31M | -0.14M | -0.08M | | 1.10M | -0.02M | -0.70M | | 1.76M | 3.14M | 3.28M | 2.49M | 6.26M | 6.35M | 5.54M | 6.60M | 8.50M | 11.18M | 9.57M | 8.07M | 8.37M | 8.80M | 15.89M | 16.82M | 15.32M | 19.97M | 19.72M | 17.51M | 22.46M | 35.35M | 36.55M | 17.26M | 15.33M | 15.40M | 13.04M | 15.21M | 12.60M | 12.80M | 11.54M | 10.57M | 14.24M | 8.22M | 9.12M | 12.30M | 10.40M | 11.20M |
|
Current Assets
|
19.37M | 20.05M | | | | 23.84M | 26.26M | 26.11M | | 45.08M | 47.99M | 49.58M | 50.10M | 136.21M | 135.62M | 133.91M | 153.27M | 145.23M | 154.80M | 126.78M | 124.89M | 137.77M | 134.78M | 142.16M | 140.59M | 139.70M | 152.82M | 174.55M | 193.60M | 238.75M | 318.35M | 356.53M | 289.34M | 253.45M | 249.07M | 216.06M | 180.57M | 171.73M | 161.34M | 159.75M | 164.21M | 157.76M | 152.87M | 170.24M | 179.25M | 195.27M | 191.39M |
|
Property, Plant & Equipment (Net)
|
0.87M | 0.76M | | | | 0.88M | 0.88M | 0.88M | | 1.43M | 1.63M | 1.64M | 1.67M | 15.61M | 16.13M | 16.42M | 18.57M | 19.12M | 18.85M | 19.98M | 20.13M | 20.33M | 20.01M | 19.68M | 18.71M | 19.25M | 20.76M | 21.92M | 24.15M | 23.60M | 26.14M | 25.95M | 24.82M | 22.89M | 23.66M | 25.25M | 25.39M | 25.48M | 26.33M | 26.23M | 25.56M | 25.72M | 24.95M | 23.56M | 23.49M | 22.77M | 21.94M |
|
Goodwill
|
| 0.34M | | | | 0.98M | 1.01M | 1.01M | | 6.65M | 6.65M | 11.75M | 14.09M | 67.00M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 72.08M | 72.20M | 71.07M | 72.01M | 72.30M | 72.58M | 72.09M | 85.92M | 88.81M | 88.20M | 86.75M | 88.92M | 88.97M | 89.20M | 88.71M | 89.25M | 90.42M | 93.04M | 98.50M | 104.27M | 115.39M | 117.64M | 120.75M | 121.15M |
|
Intangibles
|
3.53M | 3.18M | | | | 2.02M | 1.77M | 1.53M | | 2.88M | 2.59M | 9.96M | 12.72M | 113.01M | 112.25M | 112.37M | 112.37M | 112.63M | 112.63M | 112.63M | 112.85M | 112.85M | 112.85M | 118.68M | 118.56M | 116.87M | 118.35M | 118.81M | 119.27M | 118.49M | 136.44M | 137.98M | 137.01M | 134.71M | 138.82M | 138.89M | 139.50M | 138.82M | 139.74M | 141.55M | 147.22M | 156.41M | 160.43M | 166.69M | 170.60M | 172.42M | 173.09M |
|
Goodwill & Intangibles
|
3.53M | 3.52M | | | | 3.00M | 2.79M | 2.54M | | 9.53M | 9.24M | 21.71M | 26.81M | 180.01M | 177.64M | 177.76M | 177.76M | 178.02M | 178.02M | 178.02M | 178.24M | 178.24M | 178.24M | 190.75M | 190.76M | 187.94M | 190.36M | 191.11M | 191.85M | 190.58M | 222.36M | 226.79M | 225.21M | 221.46M | 227.75M | 227.86M | 228.70M | 227.53M | 228.99M | 231.97M | 240.26M | 254.92M | 264.69M | 282.07M | 31.37M | 293.17M | 294.24M |
|
Long-Term Deferred Tax
|
0.61M | 0.43M | | | | 0.40M | 0.37M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.37M | 0.36M | | | | 0.15M | 0.18M | 0.18M | | 0.40M | 0.36M | 0.29M | 0.42M | 3.16M | 3.22M | 3.04M | 133.60M | 129.69M | 127.21M | 124.69M | 122.69M | 134.98M | 132.37M | 142.54M | 140.74M | 135.15M | 0.63M | 0.64M | 156.78M | 0.63M | 0.64M | 0.64M | 183.18M | 180.18M | 197.13M | 192.62M | 187.78M | 180.62M | 175.37M | 177.99M | 181.42M | 191.78M | 208.95M | 220.70M | 224.03M | 227.29M | 226.11M |
|
Non-Current Assets
|
3.98M | 3.96M | | | | 3.49M | 3.46M | 3.11M | | 10.12M | 9.84M | 22.22M | 27.44M | 143.47M | 138.72M | 136.16M | 133.60M | 148.82M | 146.06M | 144.67M | 142.82M | 155.31M | 152.37M | 162.22M | 159.45M | 154.40M | 153.42M | 167.39M | 180.93M | 174.89M | 205.81M | 212.40M | 208.01M | 203.07M | 220.79M | 217.87M | 213.17M | 206.09M | 201.70M | 204.21M | 206.98M | 217.50M | 233.89M | 244.26M | 247.52M | 250.06M | 248.06M |
|
Assets
|
24.22M | 24.76M | 26.40M | 27.38M | 23.99M | 28.21M | 30.60M | 30.10M | 28.64M | 56.62M | 59.46M | 73.45M | 79.22M | 295.29M | 290.47M | 286.49M | 305.44M | 294.04M | 300.86M | 271.45M | 267.71M | 293.08M | 287.15M | 304.38M | 300.04M | 294.10M | 306.24M | 341.94M | 374.53M | 413.64M | 524.15M | 568.93M | 497.35M | 456.51M | 469.86M | 433.93M | 393.74M | 377.83M | 363.04M | 363.97M | 371.19M | 375.26M | 386.76M | 414.50M | 426.77M | 445.33M | 439.45M |
|
Accounts Payables
|
-6.91M | 13.25M | 0.82M | 2.38M | | 16.00M | 16.95M | 18.02M | 17.15M | 27.87M | 30.49M | | | 85.01M | 82.68M | 81.56M | 90.15M | 80.46M | 88.24M | 78.15M | 74.10M | 77.09M | 72.09M | 66.69M | 65.00M | 76.95M | 82.13M | 97.25M | 103.71M | 127.59M | 168.98M | 179.42M | 137.85M | 122.24M | 107.51M | 94.78M | 84.56M | 80.14M | 71.21M | 70.27M | 73.56M | 73.69M | 64.35M | 74.05M | 74.41M | 79.98M | 74.12M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 51.89M | | | | 28.45M | | | | | | | | | | | | | | | | | | |
|
Payables
|
-6.91M | 13.25M | 0.82M | 2.38M | | 16.00M | 16.95M | 18.02M | 17.15M | 27.87M | 30.49M | | | 85.01M | 82.68M | 81.56M | 90.15M | 80.46M | 88.24M | 78.15M | 74.10M | 77.09M | 72.09M | 66.69M | 116.89M | 76.95M | 82.13M | 97.25M | 132.16M | 127.59M | 168.98M | 179.42M | 137.85M | 122.24M | 107.51M | 94.78M | 84.56M | 80.14M | 71.21M | 70.27M | 73.56M | 73.69M | 64.35M | 74.05M | 74.41M | 79.98M | 74.12M |
|
Accumulated Expenses
|
1.37M | 0.19M | 0.44M | -0.18M | | 2.12M | 0.56M | -0.15M | | 3.57M | 3.61M | 2.79M | 3.92M | 11.47M | 11.20M | 11.68M | 14.32M | 13.87M | 14.39M | 13.29M | 12.89M | 11.54M | 13.92M | 10.39M | 9.13M | 11.56M | 13.57M | 13.68M | 15.06M | 16.03M | 19.90M | 16.22M | 18.73M | 19.03M | 20.30M | 16.92M | 18.36M | 14.26M | 14.48M | 13.00M | 13.29M | 11.90M | 10.32M | 10.60M | 10.64M | 11.33M | 11.96M |
|
Other Accumulated Expenses
|
0.03M | -0.02M | -0.21M | -0.17M | | 0.54M | 0.66M | 0.07M | | 1.99M | 1.89M | 2.06M | 2.17M | 5.30M | 4.65M | 4.90M | 0.29M | 0.26M | 0.41M | 0.61M | 0.47M | 0.79M | 1.07M | 1.47M | 0.31M | 0.38M | 0.34M | 0.42M | 0.34M | 0.35M | 1.20M | 0.29M | 0.30M | 0.30M | 0.30M | 0.29M | 0.26M | 0.25M | 0.30M | 1.92M | 1.93M | 0.95M | 5.11M | 0.60M | 0.48M | 0.75M | 0.81M |
|
Short term Debt
|
| | | | | | | | | 0.80M | 0.77M | 0.77M | 0.77M | 3.83M | 3.53M | 3.45M | 3.73M | 3.95M | 3.82M | 3.95M | 3.69M | 3.71M | 3.84M | 3.61M | 3.80M | 3.94M | 4.19M | 4.32M | 4.45M | 4.42M | 4.51M | 4.63M | 4.58M | 4.33M | 4.50M | 4.58M | 4.11M | 2.90M | 1.83M | 0.64M | 0.46M | 0.47M | 4.83M | 6.19M | 6.05M | 6.20M | 9.17M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 6.48M | 0.68M | 6.61M | 6.73M | 6.48M | 6.12M | 5.64M | 5.14M | 6.43M | 6.99M | 7.27M | 7.33M | 7.29M | 7.64M | 10.03M | 11.10M | 11.18M | 11.27M | 10.93M | 10.54M | 11.13M | 11.63M | 12.15M | 12.60M | 12.48M | 12.74M | 12.92M | 13.45M |
|
Current Taxes
|
-0.50M | -0.50M | | | | 0.08M | 0.31M | 0.14M | | 0.33M | | | | | | | | | 0.57M | | | | | | | | 0.49M | 0.25M | 2.77M | 0.36M | 1.50M | 4.11M | 4.04M | 0.55M | 2.05M | 2.64M | 0.37M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.49M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
16.36M | 17.20M | | | | 19.34M | 21.16M | 21.00M | | 37.36M | 39.04M | 42.82M | 40.19M | 110.85M | 106.09M | 104.23M | 116.25M | 107.34M | 115.05M | 102.58M | 98.42M | 107.19M | 104.71M | 95.66M | 93.72M | 109.23M | 116.29M | 133.09M | 143.48M | 166.54M | 217.30M | 226.67M | 187.66M | 169.00M | 158.92M | 141.99M | 132.17M | 118.37M | 107.56M | 105.53M | 110.45M | 108.66M | 108.10M | 114.38M | 115.14M | 121.40M | 120.24M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 2.67M | 3.16M | 3.00M | 2.81M | 2.67M | 2.48M | 2.31M | 2.14M | 1.99M | 1.81M | 1.64M | 1.50M | 1.36M | 1.22M | 1.08M | 0.95M | 0.82M | 1.12M | 0.96M | 0.70M | 0.74M | 0.68M | 0.51M | 1.11M | 1.04M | 0.97M | 0.91M | 0.85M |
|
Non-Current Debt
|
7.69M | 7.87M | | | | 7.64M | 7.74M | 6.32M | | 11.87M | 10.93M | 17.07M | 21.29M | 42.08M | 44.17M | 41.44M | 43.20M | 41.48M | 55.85M | 36.23M | 30.05M | 35.51M | 31.80M | 58.62M | 48.09M | 27.33M | 26.82M | 24.77M | 24.00M | 37.69M | 92.09M | 109.03M | 66.72M | 40.30M | 49.19M | 28.06M | | | | | | 0.22M | 0.20M | 15.00M | 20.00M | 30.00M | 30.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.63M | | 0.64M | 0.67M | 0.98M | 0.94M | 1.02M | 1.02M | 0.99M | 0.98M | 0.92M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | -0.08M | 0.07M | 0.07M | 0.08M | -0.12M | 0.09M | 0.14M | 0.10M | 0.11M | 0.11M | 0.09M | 0.11M | 0.14M | 0.23M | 0.55M | 0.37M | 0.25M | 0.16M | 0.17M | 0.24M | 0.81M | 0.23M | 0.16M | 0.14M | 0.29M | 0.38M | 0.30M | 0.85M | 0.18M | 0.18M | 0.20M | 0.47M | 0.23M | 0.46M | 0.24M | 0.18M | 0.15M | 0.12M | 0.10M | 0.08M | 0.07M | 1.47M | 1.32M |
|
Non-Current Deferred Tax Liability
|
0.69M | 0.35M | | | | 0.44M | | 0.61M | | 0.49M | | 0.24M | 0.18M | 10.21M | 7.54M | 7.28M | 8.66M | 8.30M | 7.92M | 7.87M | 7.84M | 7.61M | 7.12M | 6.30M | 7.48M | 7.40M | 7.06M | 6.31M | 4.02M | 3.81M | 8.53M | 7.63M | 6.48M | 5.98M | 4.33M | 2.30M | 2.94M | 2.60M | 1.46M | 2.76M | 0.81M | 1.05M | 1.00M | 2.09M | 1.78M | 2.22M | 2.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 6.86M | | 9.14M | 8.02M | 6.86M | 7.19M | 6.59M | 5.55M | 20.08M | 34.90M | 32.58M | 32.50M | 36.73M | 37.78M | 38.71M | 53.43M | 53.59M | 52.12M | 48.54M | 46.12M | 47.59M | 45.03M | 42.94M | 52.37M | 49.85M | 49.24M | 48.09M | 47.57M |
|
Other Non-Current Liabilities
|
| | | | | 0.44M | 0.05M | 0.61M | | 0.12M | 0.10M | 3.81M | 6.66M | 6.01M | 2.62M | 2.62M | 1.61M | 1.38M | 0.91M | 0.70M | 0.10M | 0.12M | 0.23M | 1.81M | 2.81M | 2.81M | 2.70M | 4.94M | 4.66M | 4.66M | 2.62M | 2.77M | 2.93M | 3.09M | 1.75M | 0.76M | 0.29M | 0.21M | 0.09M | 1.19M | 4.71M | 9.19M | 9.43M | 13.62M | 13.30M | 15.35M | 7.13M |
|
Total Non-Current Liabilities
|
8.37M | 8.22M | | | | 8.08M | 8.23M | 6.93M | | 13.11M | 13.54M | 21.85M | 28.92M | 61.00M | 56.56M | 53.59M | 55.58M | 52.51M | 65.97M | 46.02M | 42.01M | 55.37M | 49.98M | 76.26M | 68.15M | 46.54M | 44.38M | 58.15M | 69.48M | 80.42M | 137.27M | 157.56M | 115.13M | 89.17M | 109.64M | 85.53M | 56.47M | 52.31M | 48.37M | 52.29M | 51.23M | 54.11M | 64.11M | 81.81M | 85.54M | 96.77M | 87.95M |
|
Total Liabilities
|
24.73M | 25.42M | | | 15.94M | 27.42M | 29.39M | 27.93M | 20.18M | 50.47M | 52.58M | 64.67M | 69.11M | 171.85M | 162.65M | 157.82M | 171.82M | 159.84M | 181.02M | 148.60M | 140.43M | 162.56M | 154.69M | 171.92M | 161.87M | 155.77M | 160.66M | 191.24M | 212.96M | 246.96M | 354.57M | 384.23M | 302.79M | 258.17M | 268.57M | 227.52M | 188.65M | 170.69M | 155.93M | 157.82M | 161.68M | 162.77M | 172.21M | 196.19M | 200.69M | 218.17M | 208.19M |
|
Total Debt
|
7.69M | 7.87M | | | | 7.64M | 7.74M | 6.32M | | 12.67M | 11.70M | 17.83M | 22.06M | 45.91M | 47.70M | 44.88M | 46.92M | 45.42M | 59.66M | 40.19M | 33.73M | 39.21M | 35.64M | 62.23M | 51.89M | 31.27M | 31.01M | 29.08M | 28.45M | 42.11M | 96.60M | 113.66M | 71.29M | 44.63M | 53.69M | 32.64M | 4.11M | 2.90M | 1.83M | 0.64M | 0.46M | 0.69M | 5.03M | 21.19M | 26.05M | 36.20M | 39.17M |
|
Common Equity
|
| 8.43M | | | 8.05M | 0.79M | 29.89M | 2.17M | 8.46M | 6.15M | 6.88M | 8.78M | 10.10M | 123.44M | 127.82M | 128.67M | 133.61M | 134.20M | 119.84M | 122.86M | 127.28M | 130.51M | 132.46M | 132.47M | 138.18M | 138.34M | 145.57M | 150.70M | 161.57M | 166.68M | 169.58M | 184.70M | 194.56M | 198.34M | 201.29M | 206.41M | 205.10M | 207.14M | 207.12M | 206.15M | 209.51M | 212.49M | 214.55M | 218.32M | 226.09M | 227.16M | 229.94M |
|
Shareholder's Equity
|
-0.51M | -0.66M | | | | 0.79M | | | | 6.15M | 6.88M | 8.78M | 10.10M | 123.44M | 127.82M | 128.67M | 133.61M | 134.20M | 119.84M | 122.86M | 127.28M | 130.51M | 132.46M | 132.47M | 138.18M | 138.34M | 145.57M | 150.70M | 161.57M | 166.68M | 169.58M | 184.70M | 194.56M | 198.34M | 201.29M | 206.41M | 205.10M | 207.14M | 207.12M | 206.15M | 209.51M | 212.49M | 214.55M | 218.32M | 226.09M | 227.16M | 229.94M |
|
Liabilities and Shareholders Equity
|
24.22M | 24.76M | 26.40M | 27.38M | 23.99M | 28.21M | 30.60M | 30.10M | 28.64M | 56.62M | 59.46M | 73.45M | 79.22M | 295.29M | 290.47M | 286.49M | 305.44M | 294.04M | 300.86M | 271.45M | 267.71M | 293.08M | 287.15M | 304.38M | 300.04M | 294.10M | 306.24M | 341.94M | 374.53M | 413.64M | 524.15M | 568.93M | 497.35M | 456.51M | 469.86M | 433.93M | 393.74M | 377.83M | 363.04M | 363.97M | 371.19M | 375.26M | 386.76M | 414.50M | 426.77M | 445.33M | 439.45M |
|
Treasury Shares
|
| | | | | | | | | 4.92M | 4.92M | 4.92M | 4.92M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.19M | 0.63M | 0.63M | 0.63M | 0.71M | | 0.90M | 1.16M | 1.77M | 0.98M | 2.52M | 0.22M | 3.36M | 3.36M | 4.31M | 0.04M | 4.84M | 0.53M | 5.04M | 0.13M | 0.13M | 5.16M | 5.18M | 0.14M | 5.77M |
|
Retained Earnings
|
-8.37M | -8.43M | | | | -6.47M | -5.68M | -4.97M | | -3.62M | -2.96M | -2.54M | -2.62M | 7.71M | 11.04M | 11.21M | 15.54M | 16.07M | 19.49M | 22.42M | 26.88M | 30.12M | 32.70M | 32.76M | 37.42M | 40.31M | 44.66M | 48.98M | 60.53M | 68.14M | 74.68M | 88.25M | 105.00M | 113.43M | 118.27M | 122.45M | 125.59M | 128.22M | 129.20M | 128.50M | 133.28M | 136.65M | 143.12M | 145.66M | 150.57M | 151.86M | 157.17M |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |