|
Cash & Equivalents
|
22.30M | 45.65M | 45.65M | | | | | | 30.33M | | | | 47.15M | | | | 61.17M | | | | 60.52M | 59.93M | 61.88M | 74.19M | 84.67M | 135.95M | 70.02M | 79.11M | 83.23M | 20.12M | 25.15M | 31.29M | 50.51M | 50.89M | 22.82M | 27.05M | 43.42M | 41.77M | 49.60M | 37.95M | 61.05M | 56.60M | 28.51M | 21.79M | 32.99M | 5.53M | 3.18M | 3.21M |
|
Cash & Current Investments
|
22.30M | 45.65M | 45.65M | | | | | | 30.33M | | | | 47.15M | | | | 61.17M | | | | 60.52M | 59.93M | 61.88M | 74.19M | 84.67M | 135.95M | 70.02M | 79.11M | 83.23M | 20.12M | 25.15M | 31.29M | 50.51M | 50.89M | 22.82M | 27.05M | 43.42M | 41.77M | 49.60M | 37.95M | 61.05M | 56.60M | 28.51M | 21.79M | 32.99M | 5.53M | 3.18M | 3.21M |
|
Receivables - Net
|
-7.71M | 56.99M | 63.62M | 62.23M | 61.15M | 52.64M | 62.69M | 66.31M | 60.14M | 52.38M | 62.21M | 65.42M | 59.58M | 52.36M | 66.54M | 65.71M | 60.29M | 53.79M | 65.10M | 65.10M | 62.60M | 56.17M | 67.35M | 67.23M | 67.46M | 57.94M | 46.99M | 54.23M | 58.63M | 45.73M | 54.69M | 57.92M | 57.65M | 51.01M | 63.46M | 61.68M | 61.23M | 55.29M | 62.54M | 63.53M | 60.78M | 53.89M | 60.53M | 57.65M | 60.63M | 51.60M | 59.75M | 55.49M |
|
Receivables
|
-7.71M | 56.99M | 63.62M | 62.23M | 61.15M | 52.64M | 62.69M | 66.31M | 60.14M | 52.38M | 62.21M | 65.42M | 59.58M | 52.36M | 66.54M | 65.71M | 60.29M | 53.79M | 65.10M | 65.10M | 62.60M | 56.17M | 67.35M | 67.23M | 67.46M | 57.94M | 46.99M | 54.23M | 58.63M | 45.73M | 54.69M | 57.92M | 57.65M | 51.01M | 63.46M | 61.68M | 61.23M | 55.29M | 62.54M | 63.53M | 60.78M | 53.89M | 60.53M | 57.65M | 60.63M | 51.60M | 59.75M | 55.49M |
|
Current Deferred Tax Assets
|
| | | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.58M | 8.30M | 9.12M | 6.02M | 6.42M | 9.26M | 10.46M | 11.25M | 9.77M | 17.72M | 16.15M | 13.55M | 11.25M | 13.17M | 13.37M | 13.89M | 6.39M | 16.74M | 10.67M | 9.00M | 8.94M | 10.15M | 10.80M | 11.08M | 9.24M | 9.41M | 9.37M | 10.43M | 12.43M | 10.79M | 11.46M | 10.60M | 12.09M | 11.39M | 12.21M | 12.65M | 16.04M | 12.48M | 12.43M | 11.86M | 10.36M | 10.82M | 11.82M | 12.76M | 11.82M | 13.74M | 13.96M | 13.53M |
|
Current Assets
|
| 110.94M | 120.44M | 99.31M | 92.03M | 100.11M | 103.53M | 105.62M | 103.21M | 100.92M | 95.97M | 117.38M | 122.63M | 106.17M | 110.98M | 132.90M | 169.67M | 119.67M | 140.49M | 127.11M | 153.94M | 137.31M | 140.94M | 152.52M | 161.37M | 203.30M | 126.38M | 143.78M | 154.29M | 76.64M | 91.92M | 99.81M | 120.24M | 113.28M | 98.49M | 101.37M | 120.69M | 109.53M | 124.57M | 113.34M | 132.18M | 121.32M | 100.86M | 92.20M | 105.45M | 70.87M | 76.90M | 72.23M |
|
Property, Plant & Equipment (Net)
|
| 96.29M | 93.51M | 96.02M | 96.25M | 96.38M | 96.20M | 129.83M | 133.94M | 135.21M | 137.85M | 139.33M | 139.41M | 140.86M | 142.66M | 146.52M | 101.21M | 123.99M | 107.89M | 110.31M | 110.43M | 112.40M | 111.61M | 113.23M | 114.14M | 114.61M | 114.04M | 112.31M | 111.87M | 109.50M | 107.76M | 106.12M | 106.72M | 105.15M | 109.94M | 110.02M | 113.85M | 111.87M | 111.11M | 111.30M | 110.19M | 110.58M | 110.01M | 110.43M | 110.27M | 111.59M | 110.27M | 110.88M |
|
Long-Term Investments
|
| 0.23M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.81M | 5.05M | 5.05M | 5.05M | 4.31M | 4.31M | 4.31M | 4.56M | 7.47M | 9.79M | 8.09M | 11.29M | 14.51M | 9.51M | 11.78M | 11.78M | 11.78M | 8.28M | 10.07M | 10.97M | 10.97M | 11.50M | 16.73M | 17.61M | 20.87M | 18.22M | 16.96M | 16.45M | 17.93M | 19.11M | 18.97M | 9.18M | 4.21M | 3.54M | 3.31M | 2.18M | 0.97M | 0.72M | 0.72M | 0.72M | 0.72M |
|
Goodwill
|
| 217.15M | 217.46M | 219.90M | 242.30M | 245.47M | 249.11M | 293.20M | 292.95M | 292.95M | 292.95M | 292.95M | 251.93M | 295.27M | 295.27M | 296.08M | 215.82M | 243.04M | 241.90M | 251.80M | 226.98M | 226.98M | 226.98M | 227.06M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 166.32M | 166.32M | 161.38M | 161.48M | 161.48M | 158.67M | 157.27M | 157.27M | 154.58M | 152.90M | 152.90M | 152.90M | 152.90M | 149.90M |
|
Intangibles
|
| 501.90M | 501.30M | 502.50M | 505.84M | 505.77M | 505.76M | 522.86M | 517.98M | 516.75M | 514.38M | 514.56M | 513.91M | 513.31M | 512.55M | 512.82M | 468.63M | 495.44M | 494.72M | 500.64M | 427.98M | 478.38M | 478.02M | 478.40M | 388.03M | 309.37M | 280.50M | 281.08M | 281.16M | 280.88M | 280.51M | 280.21M | 278.26M | 291.47M | 300.94M | 289.29M | 276.84M | 264.63M | 246.22M | 220.75M | 200.31M | 197.17M | 166.98M | 165.18M | 162.16M | 161.25M | 158.85M | 157.95M |
|
Goodwill & Intangibles
|
| 719.05M | 718.76M | 722.39M | 748.14M | 751.25M | 754.87M | 816.06M | 810.93M | 809.70M | 807.34M | 807.51M | 765.85M | 808.58M | 807.82M | 808.90M | 684.44M | 738.48M | 736.62M | 752.44M | 654.96M | 705.36M | 705.00M | 705.46M | 545.98M | 467.32M | 438.45M | 439.02M | 439.11M | 438.83M | 438.46M | 438.16M | 436.21M | 449.42M | 467.26M | 455.62M | 438.22M | 426.11M | 407.70M | 379.43M | 357.58M | 354.44M | 321.56M | 318.08M | 315.06M | 314.15M | 311.75M | 307.85M |
|
Long-Term Deferred Tax
|
| | | 27.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 12.36M | 11.35M | 10.20M | 9.64M | 9.06M | 9.43M | 10.31M | 7.58M | 7.45M | 7.40M | 7.34M | 7.29M | 10.44M | 9.97M | 9.13M | 59.48M | 13.06M | 11.26M | 7.16M | 21.89M | 0.88M | 0.88M | 0.88M | 0.64M | 0.49M | 0.49M | 0.49M | 2.95M | 0.49M | 0.49M | 0.49M | 1.44M | 0.49M | 0.49M | 0.49M | 1.20M | 0.50M | 0.50M | 0.50M | 1.17M | 0.51M | 0.51M | 0.51M | 0.59M | 0.58M | 0.57M | 0.56M |
|
Non-Current Assets
|
| 828.26M | 824.38M | 857.28M | 845.28M | 857.50M | 861.33M | 964.64M | 957.50M | 957.41M | 957.63M | 958.50M | 958.08M | 964.20M | 965.00M | 972.03M | 864.77M | 883.61M | 867.05M | 884.42M | 782.69M | 875.55M | 870.47M | 877.15M | 719.03M | 642.07M | 613.88M | 613.39M | 614.21M | 614.43M | 612.10M | 611.79M | 606.07M | 617.47M | 646.12M | 637.85M | 623.83M | 608.52M | 579.55M | 543.98M | 519.87M | 515.38M | 478.77M | 473.22M | 474.97M | 473.65M | 468.83M | 467.00M |
|
Assets
|
| 939.20M | 944.81M | 956.59M | 937.31M | 957.62M | 964.86M | 1,070.26M | 1,060.71M | 1,058.34M | 1,053.61M | 1,075.88M | 1,080.70M | 1,070.36M | 1,075.99M | 1,104.92M | 1,034.44M | 1,003.29M | 1,007.54M | 1,011.53M | 936.63M | 1,012.86M | 1,011.41M | 1,029.67M | 880.40M | 845.38M | 740.26M | 757.17M | 768.50M | 691.08M | 704.02M | 711.60M | 726.31M | 730.75M | 744.61M | 739.22M | 744.52M | 718.05M | 704.11M | 657.33M | 652.05M | 636.70M | 579.63M | 565.42M | 580.41M | 544.52M | 545.73M | 539.23M |
|
Accounts Payables
|
-0.27M | 8.64M | 9.53M | 7.84M | 6.75M | 7.08M | 8.50M | 10.66M | 9.55M | 6.70M | 15.38M | 12.19M | 10.60M | 8.19M | 9.36M | 12.45M | 13.44M | 10.38M | 19.48M | 10.88M | 12.77M | 12.83M | 11.53M | 12.82M | 14.79M | 12.92M | 16.80M | 13.29M | 9.06M | 15.73M | 9.26M | 10.52M | 5.68M | 9.69M | 8.78M | 5.50M | 4.13M | 4.04M | 4.71M | 4.84M | 5.04M | 4.54M | 4.71M | 3.80M | 4.45M | 7.36M | 9.93M | 8.95M |
|
Payables
|
-0.27M | 8.64M | 9.53M | 7.84M | 6.75M | 7.08M | 8.50M | 10.66M | 9.55M | 6.70M | 15.38M | 12.19M | 10.60M | 8.19M | 9.36M | 12.45M | 13.44M | 10.38M | 19.48M | 10.88M | 12.77M | 12.83M | 11.53M | 12.82M | 14.79M | 12.92M | 16.80M | 13.29M | 9.06M | 15.73M | 9.26M | 10.52M | 5.68M | 9.69M | 8.78M | 5.50M | 4.13M | 4.04M | 4.71M | 4.84M | 5.04M | 4.54M | 4.71M | 3.80M | 4.45M | 7.36M | 9.93M | 8.95M |
|
Accumulated Expenses
|
| 22.82M | 18.11M | 18.58M | 21.34M | 18.92M | 15.51M | 29.30M | 29.96M | 21.86M | 25.85M | 24.33M | 25.75M | 18.57M | 23.40M | 23.49M | 5.70M | 20.10M | 25.47M | 26.29M | 16.72M | 17.78M | 19.87M | 22.88M | 15.36M | 14.16M | 10.07M | 14.67M | 21.52M | 24.71M | 21.36M | 20.39M | 22.51M | 25.73M | 25.68M | 24.44M | 17.88M | 24.46M | 25.90M | 24.33M | 25.11M | 25.29M | 26.63M | 26.99M | 26.57M | 24.11M | 26.40M | 30.44M |
|
Short term Debt
|
| 2.19M | 2.19M | 1.28M | 1.29M | 1.29M | 2.91M | 0.16M | 0.17M | 0.17M | 0.70M | 0.66M | 6.90M | 0.05M | 0.01M | 0.01M | 9.52M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 7.42M | 9.93M | 44.95M | | | | | | | | | | | | | | | | | | | | 11.75M | 11.75M | 11.75M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 8.98M | 8.02M | | 7.69M | 7.81M | 7.68M | 7.54M | 7.52M | 7.29M | 7.39M | 7.41M | 7.40M | 7.28M | 8.65M | 8.81M | 9.01M | 8.93M | 9.00M | 9.04M | 9.38M | 9.55M | 9.51M | 9.49M | 9.03M | 8.55M | 8.15M | 8.21M |
|
Current Deferred Revenue
|
| 9.40M | 7.30M | 6.54M | 14.30M | 22.90M | 17.60M | 13.84M | 17.50M | 24.20M | 18.64M | 14.50M | 17.21M | 23.36M | 17.72M | 14.12M | 9.34M | 21.52M | 12.25M | 9.30M | 7.92M | 8.73M | 8.00M | 7.51M | 8.09M | 8.79M | 9.20M | 9.17M | 8.85M | 8.64M | 8.60M | 8.82M | 10.21M | 10.71M | 10.44M | 10.70M | 10.70M | 11.93M | 10.10M | 8.85M | 9.10M | 9.81M | 9.50M | 9.10M | 9.90M | 9.54M | 8.61M | 8.20M |
|
Total Current Liabilities
|
| 52.45M | 46.45M | 52.74M | 52.92M | 62.81M | 49.43M | 63.76M | 62.08M | 62.69M | 65.19M | 60.88M | 65.15M | 59.30M | 55.07M | 59.25M | 74.38M | 61.48M | 64.87M | 55.92M | 63.95M | 68.06M | 56.03M | 60.58M | 71.56M | 104.35M | 56.75M | 67.57M | 65.76M | 73.35M | 74.17M | 64.74M | 75.96M | 67.54M | 78.20M | 65.92M | 71.71M | 63.64M | 74.69M | 64.04M | 76.09M | 69.34M | 74.42M | 66.87M | 76.26M | 72.61M | 78.58M | 81.72M |
|
Capital Leases
|
| 0.56M | 0.49M | 0.45M | 0.41M | 0.37M | 0.33M | 0.29M | 0.28M | 0.24M | 0.72M | 0.68M | 0.63M | 0.06M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.03M | 0.08M | 0.11M | 0.14M | 0.13M | 0.11M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 651.29M | 651.14M | 529.14M | 528.75M | 537.63M | 571.73M | 598.64M | 588.66M | 588.31M | 571.79M | 572.19M | 564.32M | 564.06M | 564.44M | 564.82M | 555.62M | 556.10M | 556.47M | 556.85M | 555.33M | 555.71M | 555.55M | 555.84M | 546.71M | 562.02M | 542.71M | 543.08M | 543.43M | 540.12M | 540.46M | 540.92M | 541.52M | 541.94M | 523.42M | 523.92M | 524.44M | 512.84M | 512.61M | 499.14M | 499.66M | 500.11M | 487.06M | 476.70M | 465.76M | 436.66M | 427.97M | 425.85M |
|
Minority Interest
|
| 0.49M | 0.87M | 0.91M | 0.44M | 0.46M | 0.82M | 0.89M | 0.64M | 0.69M | 0.81M | 0.81M | 0.70M | 0.70M | 1.06M | 0.90M | 1.12M | 1.33M | 0.50M | 0.89M | 1.29M | 0.45M | 2.86M | 2.13M | 2.74M | 3.32M | 2.51M | 3.02M | 3.49M | 3.93M | 2.36M | 2.85M | 3.33M | 3.84M | 2.55M | 3.09M | 3.56M | 4.04M | 3.04M | 3.54M | 3.50M | 3.92M | 3.00M | 3.49M | 3.41M | 3.88M | 3.03M | 3.43M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.07M | | | | 11.47M | 0.25M | 3.04M | 0.22M | 6.24M | | 3.97M | 0.87M | 0.42M | 0.25M | 0.25M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 35.35M | 10.51M | 11.74M | 5.63M | 34.71M | 35.23M | 34.39M | 38.07M | 48.55M | 50.91M | 48.98M | 52.81M | 62.97M | 24.04M | 21.79M | 26.89M | 30.50M | 63.28M | 14.32M | 18.15M | 21.32M | 63.41M | 13.34M | 0.61M | 0.94M | 48.37M | 9.31M | 13.17M | 16.40M | 59.46M | 21.36M | 22.39M | 24.49M | 63.40M | 16.98M | 10.28M | 27.57M | 52.61M | 11.86M | 30.49M | 25.16M | 12.50M | 9.29M | 15.40M | 14.17M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 48.77M | 44.79M | 41.28M | 44.96M | 44.05M | 44.25M | 45.34M | 44.66M | 43.23M | 41.86M | 40.37M | 38.74M | 38.08M | 44.15M | 45.47M | 45.11M | 44.21M | 44.11M | 42.28M | 41.44M | 41.09M | 40.04M | 38.15M | 44.18M | 43.25M | 42.21M | 43.50M |
|
Other Non-Current Liabilities
|
-0.98M | 0.93M | 0.93M | 0.96M | 0.97M | 1.26M | 1.26M | 11.50M | 11.30M | 11.02M | 10.82M | 10.62M | 10.22M | 10.01M | 9.80M | 9.60M | 8.38M | 9.18M | 8.97M | 8.77M | 7.59M | 1.79M | 1.63M | 1.57M | 0.35M | 0.20M | 1.83M | 4.35M | 3.58M | 3.25M | 3.44M | 3.36M | 0.42M | 6.18M | 16.96M | 16.39M | 15.43M | 14.34M | 13.05M | 11.87M | 13.10M | 12.46M | 11.76M | 10.99M | 10.17M | 9.54M | 8.66M | 7.96M |
|
Total Non-Current Liabilities
|
0.98M | 703.74M | 697.59M | 617.24M | 592.18M | 612.19M | 626.79M | 697.11M | 685.97M | 685.39M | 675.06M | 681.62M | 680.43M | 672.34M | 672.32M | 687.04M | 664.72M | 639.36M | 648.23M | 643.27M | 673.53M | 677.98M | 666.86M | 679.01M | 697.61M | 723.84M | 644.43M | 657.07M | 664.17M | 666.12M | 669.67M | 662.43M | 676.30M | 668.92M | 668.17M | 659.80M | 660.01M | 637.68M | 641.68M | 633.02M | 629.04M | 622.40M | 632.01M | 606.89M | 598.69M | 561.80M | 564.16M | 565.24M |
|
Total Liabilities
|
| 704.67M | 698.53M | 618.20M | 593.15M | 613.45M | 628.06M | 708.61M | 697.27M | 696.41M | 685.88M | 692.24M | 690.65M | 682.35M | 682.12M | 696.64M | 673.10M | 648.54M | 657.20M | 652.04M | 681.12M | 679.77M | 668.50M | 680.58M | 697.96M | 724.04M | 646.25M | 661.42M | 667.75M | 669.37M | 673.10M | 665.78M | 676.73M | 675.10M | 685.13M | 676.19M | 675.44M | 652.02M | 654.73M | 644.89M | 642.14M | 634.86M | 643.77M | 617.88M | 608.86M | 571.34M | 572.82M | 573.20M |
|
Total Debt
|
| 653.47M | 653.32M | 530.42M | 530.04M | 538.93M | 574.64M | 598.80M | 588.83M | 588.49M | 572.50M | 572.85M | 571.22M | 564.11M | 564.44M | 564.82M | 565.14M | 556.10M | 556.48M | 556.85M | 555.34M | 555.71M | 555.56M | 563.26M | 556.64M | 606.98M | 542.71M | 543.08M | 543.43M | 540.12M | 540.46M | 540.92M | 541.52M | 541.94M | 523.42M | 523.92M | 524.44M | 512.84M | 512.61M | 499.14M | 499.66M | 500.11M | 487.06M | 476.70M | 465.76M | 448.41M | 439.72M | 437.60M |
|
Common Equity
|
| 234.04M | 245.42M | | 344.16M | | | | 363.44M | | | | 390.05M | 388.01M | 393.86M | 408.29M | 361.34M | 354.74M | 350.34M | 359.49M | 255.51M | 248.42M | 258.42M | 262.80M | 182.44M | 121.33M | 94.00M | 95.75M | 100.75M | 21.70M | 30.92M | 45.81M | 49.58M | 55.65M | 59.48M | 63.03M | 69.08M | 66.03M | 49.38M | 12.43M | 9.91M | 1.84M | -64.14M | -52.46M | -28.44M | -26.83M | -27.09M | -33.96M |
|
Shareholder's Equity
|
| 234.04M | 245.42M | | 344.16M | | | | 363.44M | | | | 390.05M | 388.01M | 393.86M | 408.29M | 361.34M | 354.74M | 350.34M | 359.49M | 255.51M | 248.42M | 258.42M | 262.80M | 182.44M | 121.33M | 94.00M | 95.75M | 100.75M | 21.70M | 30.92M | 45.81M | 49.58M | 55.65M | 59.48M | 63.03M | 69.08M | 66.03M | 49.38M | 12.43M | 9.91M | 1.84M | -64.14M | -52.46M | -28.44M | -26.83M | -27.09M | -33.96M |
|
Liabilities and Shareholders Equity
|
| 939.20M | 944.81M | 956.59M | 937.31M | 957.62M | 964.86M | 1,070.26M | 1,060.71M | 1,058.34M | 1,053.61M | 1,075.88M | 1,080.70M | 1,070.36M | 1,075.99M | 1,104.92M | 1,034.44M | 1,003.29M | 1,007.54M | 1,011.53M | 936.63M | 1,012.86M | 1,011.41M | 1,029.67M | 880.40M | 845.38M | 740.26M | 757.17M | 768.50M | 691.08M | 704.02M | 711.60M | 726.31M | 730.75M | 744.61M | 739.22M | 744.52M | 718.05M | 704.11M | 657.33M | 652.05M | 636.70M | 579.63M | 565.42M | 580.41M | 544.52M | 545.73M | 539.23M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | 8.81M | 0.10M | | | | 0.03M | 0.03M | | | 1.50M | 0.18M | 0.18M | 0.58M | 1.50M | 0.97M | 0.97M | 0.97M | 2.49M | 0.97M |
|
Retained Earnings
|
| | | -13.48M | -8.44M | -8.34M | -17.48M | -1.02M | 1.39M | -0.07M | 5.40M | 21.21M | 24.45M | 21.40M | 26.57M | 40.76M | -6.48M | -13.35M | -14.16M | -6.96M | -111.80M | -33.88M | -25.77M | -20.57M | -188.03M | -250.29M | -277.46M | -276.67M | -272.60M | -279.15M | -270.49M | -258.08M | -256.63M | -254.41M | -250.02M | -247.76M | -244.30M | -250.06M | -256.41M | -296.57M | -302.19M | -304.21M | -356.63M | -349.00M | -327.82M | -333.31M | -335.26M | -344.68M |