|
Cash & Equivalents
|
9.18M | | | 9.98M | 10.44M | 8.81M | 10.68M | 11.67M | 10.28M | 10.29M | 12.12M | 12.90M | 16.76M | 12.93M | 15.82M | 19.21M | 20.45M | 15.02M | 20.05M | 25.15M | 20.24M | 17.42M | 21.93M | 19.81M | 27.15M | 32.24M | 23.37M | 20.24M | 34.86M | 27.86M | 23.55M | 89.55M | 43.55M | 30.13M | 32.92M | 17.94M | 20.42M | 19.19M | 28.57M | 24.23M | 48.57M | 37.91M | 31.59M | 32.60M | 160.74M | 147.69M |
|
Cash & Current Investments
|
9.18M | | | 9.98M | 10.44M | 8.81M | 10.68M | 11.67M | 10.28M | 10.29M | 12.12M | 12.90M | 16.76M | 12.93M | 15.82M | 19.21M | 20.45M | 15.02M | 20.05M | 25.15M | 20.24M | 17.42M | 21.93M | 19.81M | 27.15M | 32.24M | 23.37M | 20.24M | 34.86M | 27.86M | 23.55M | 89.55M | 43.55M | 30.13M | 32.92M | 17.94M | 20.42M | 19.19M | 28.57M | 24.23M | 48.57M | 37.91M | 31.59M | 32.60M | 160.74M | 147.69M |
|
Receivables - Net
|
24.81M | 27.47M | 28.13M | 28.33M | 29.46M | 28.77M | 26.78M | 25.97M | 28.97M | 27.56M | 27.29M | 30.82M | 32.76M | 34.29M | 33.81M | 38.22M | 39.36M | 38.52M | 38.84M | 43.24M | 46.77M | 43.56M | 44.71M | 46.23M | 45.42M | 43.90M | 44.75M | 48.44M | 44.92M | 47.12M | 46.23M | 42.65M | 36.03M | 39.44M | 41.91M | 45.39M | 45.14M | 46.46M | 46.27M | 49.34M | 50.55M | 49.75M | 51.90M | 56.65M | 54.28M | 52.96M |
|
Receivables - Other
|
1.55M | 2.61M | 2.00M | 1.61M | 1.98M | 1.74M | 1.64M | 1.70M | 1.61M | 1.70M | 1.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 3.60M | 2.80M | 3.60M | 3.70M | 3.70M | 3.90M |
|
Receivables
|
26.37M | 30.08M | 30.13M | 29.95M | 31.43M | 30.50M | 28.42M | 27.68M | 30.58M | 29.26M | 28.55M | 30.82M | 32.76M | 34.29M | 33.81M | 38.22M | 39.36M | 38.52M | 38.84M | 43.24M | 46.77M | 43.56M | 44.71M | 46.23M | 45.42M | 43.90M | 44.75M | 48.44M | 44.92M | 47.12M | 46.23M | 42.65M | 36.03M | 39.44M | 41.91M | 45.39M | 45.14M | 46.46M | 46.27M | 52.03M | 54.15M | 52.55M | 55.50M | 60.35M | 57.98M | 56.86M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.59M | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.74M | 5.18M | 6.23M | 5.74M | 5.25M | 5.33M | 4.96M | 5.97M | 3.86M | 1.88M | 4.48M | 4.10M | 3.04M | 2.70M | 5.08M | 8.78M | 8.79M | 11.62M | 4.43M | 3.83M | 6.93M | 5.44M | 4.79M | 3.05M | 5.25M | 4.91M | 4.35M | 5.24M | 7.10M | 7.10M | 5.79M | 4.82M | 2.57M | 3.20M | 3.77M | 3.85M | 5.11M | 3.69M | 4.18M | 4.04M | 3.81M | 6.08M | 11.07M | 10.73M | 9.92M | 9.39M |
|
Current Assets
|
39.28M | 44.25M | 45.84M | 45.67M | 47.12M | 44.64M | 44.06M | 45.32M | 44.72M | 41.43M | 45.16M | 49.66M | 54.25M | 51.85M | 56.62M | 68.55M | 70.94M | 67.43M | 65.96M | 78.57M | 79.61M | 73.42M | 77.08M | 75.59M | 86.41M | 90.66M | 79.21M | 81.16M | 107.01M | 92.53M | 85.39M | 148.67M | 92.14M | 82.64M | 87.64M | 75.80M | 79.70M | 79.42M | 95.17M | 95.84M | 121.85M | 112.89M | 111.27M | 117.79M | 241.80M | 228.50M |
|
Property, Plant & Equipment (Net)
|
13.92M | 12.75M | 13.58M | 13.19M | 12.92M | 12.89M | 12.82M | 13.02M | 13.39M | 13.76M | 13.52M | 14.96M | 14.63M | 15.86M | 16.06M | 16.69M | 16.84M | 17.44M | 19.17M | 20.17M | 20.17M | 20.75M | 20.39M | 19.81M | 19.69M | 19.97M | 20.17M | 21.16M | 20.02M | 21.37M | 22.09M | 22.98M | 22.53M | 21.47M | 21.66M | 21.76M | 21.56M | 22.04M | 22.98M | 24.14M | 24.23M | 25.01M | 24.75M | 24.64M | 24.98M | 26.07M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 12.42M | 12.35M | 11.98M | 12.13M | 12.16M | 12.23M | 12.26M |
|
Goodwill
|
79.42M | 76.59M | 91.45M | 92.75M | 93.80M | 99.14M | 99.72M | 100.19M | 103.58M | 112.25M | 105.23M | 143.96M | 142.52M | 156.21M | 150.47M | 214.88M | 215.09M | 215.06M | 226.81M | 244.45M | 267.96M | 268.05M | 271.34M | 273.77M | 284.62M | 293.63M | 293.52M | 293.34M | 303.55M | 316.64M | 317.68M | 330.77M | 330.89M | 336.95M | 345.65M | 360.18M | 373.89M | 374.05M | 434.68M | 443.69M | 442.76M | 449.55M | 494.10M | 501.35M | 506.70M | 522.91M |
|
Intangibles
|
7.31M | 9.95M | 9.77M | 9.60M | 9.52M | 12.52M | 12.33M | 12.15M | 14.23M | 14.03M | 14.67M | 14.48M | 15.92M | 15.73M | 22.61M | 34.43M | 33.91M | 33.39M | 38.06M | 43.21M | 48.32M | 47.57M | 48.95M | 47.09M | 48.44M | 49.31M | 48.83M | 48.12M | 50.05M | 53.38M | 52.59M | 55.65M | 54.90M | 54.06M | 56.28M | 57.59M | 59.22M | 60.09M | 86.38M | 91.55M | 92.66M | 93.70M | 139.49M | 108.99M | 107.59M | 112.11M |
|
Goodwill & Intangibles
|
86.73M | 86.54M | 101.22M | 102.35M | 103.31M | 111.66M | 112.04M | 112.33M | 117.81M | 126.28M | 119.91M | 158.43M | 158.43M | 171.93M | 173.09M | 249.31M | 249.00M | 248.45M | 264.87M | 287.66M | 316.28M | 315.62M | 320.29M | 320.86M | 333.06M | 342.94M | 342.35M | 341.46M | 353.60M | 370.02M | 370.26M | 386.42M | 385.79M | 391.01M | 401.93M | 417.77M | 433.10M | 434.13M | 521.06M | 535.24M | 535.42M | 543.25M | 633.59M | 610.34M | 614.29M | 635.02M |
|
Other Non-Current Assets
|
0.92M | 3.30M | 3.40M | 2.04M | 1.08M | 1.44M | 1.02M | 1.04M | 0.95M | 0.97M | 1.08M | 1.08M | 1.32M | 1.14M | 1.98M | 1.20M | 1.22M | 1.22M | 1.23M | 1.27M | 1.27M | 1.20M | 1.22M | 1.36M | 1.38M | 1.41M | 1.43M | 1.44M | 1.45M | 1.47M | 1.52M | 1.56M | 1.59M | 1.53M | 1.54M | 1.51M | 1.51M | 1.55M | 1.58M | 1.97M | 1.33M | 5.62M | 364.05M | 2.59M | 4.70M | 5.68M |
|
Non-Current Assets
|
101.58M | 102.58M | 118.20M | 117.58M | 117.31M | 125.99M | 125.88M | 126.39M | 132.16M | 141.00M | 134.50M | 174.47M | 174.38M | 188.93M | 191.12M | 267.19M | 267.06M | 267.11M | 285.27M | 309.10M | 337.72M | 337.57M | 341.90M | 342.03M | 354.13M | 364.31M | 363.95M | 441.93M | 453.84M | 468.31M | 545.12M | 445.69M | 492.88M | 492.79M | 506.73M | 673.63M | 669.73M | 550.67M | 654.26M | 668.02M | 674.60M | 686.82M | 746.89M | 750.33M | 757.78M | 768.74M |
|
Assets
|
140.86M | 146.84M | 164.04M | 163.25M | 164.44M | 170.63M | 169.94M | 171.71M | 176.88M | 182.43M | 179.66M | 224.13M | 228.63M | 240.78M | 247.74M | 335.74M | 338.00M | 334.54M | 351.23M | 387.67M | 417.32M | 410.99M | 418.98M | 417.62M | 440.54M | 454.97M | 443.17M | 523.09M | 560.85M | 560.85M | 630.50M | 594.36M | 585.02M | 575.44M | 594.36M | 749.43M | 749.43M | 630.10M | 749.43M | 763.86M | 796.44M | 799.71M | 858.15M | 868.13M | 999.58M | 997.24M |
|
Accounts Payables
|
1.24M | 1.52M | 1.81M | 1.81M | 1.38M | 1.40M | 1.67M | 1.73M | 1.58M | 1.27M | 1.30M | 1.72M | 1.42M | 1.83M | 1.90M | 2.24M | 1.67M | 2.18M | 1.63M | 2.00M | 1.61M | 1.75M | 2.17M | 1.72M | 1.71M | 2.07M | 2.02M | 1.89M | 2.43M | 2.86M | 2.49M | 2.95M | 1.80M | 1.06M | 1.33M | 1.96M | 1.78M | 1.53M | 3.27M | 3.27M | 3.79M | 4.47M | 3.30M | 4.23M | 3.67M | 4.51M |
|
Dividends payables
|
| | | | | | | | | | | | 1.46M | | | | | | | 2.52M | 2.52M | | | 2.91M | | | | | | | | 4.11M | | | | 4.51M | | | | 5.33M | | | | 5.62M | | |
|
Payables
|
1.24M | 1.52M | 1.81M | 1.81M | 1.38M | 1.40M | 1.67M | 1.73M | 1.58M | 1.27M | 1.30M | 1.72M | 2.89M | 1.83M | 1.90M | 2.24M | 1.67M | 2.18M | 1.63M | 4.51M | 4.13M | 1.75M | 2.17M | 4.64M | 1.71M | 2.07M | 2.02M | 1.89M | 2.43M | 2.86M | 2.49M | 7.06M | 1.80M | 1.06M | 1.33M | 6.47M | 1.78M | 1.53M | 3.27M | 8.60M | 3.79M | 4.47M | 3.30M | 9.85M | 3.67M | 4.51M |
|
Accumulated Expenses
|
12.74M | 12.73M | 11.35M | 14.08M | 10.66M | 14.20M | 12.67M | 14.12M | 11.66M | 15.30M | 14.78M | 20.62M | 17.15M | 20.11M | 19.08M | 20.68M | 26.27M | 23.22M | 21.76M | 30.82M | 31.23M | 31.49M | 33.34M | 38.34M | 35.37M | 40.13M | 38.49M | 39.24M | 31.35M | 33.57M | 30.86M | 40.65M | 51.33M | 60.24M | 59.75M | 51.67M | 44.72M | 50.27M | 45.70M | 51.12M | 41.25M | 33.78M | 37.41M | 45.22M | 43.34M | 35.85M |
|
Other Accumulated Expenses
|
| | | 2.85M | | | | 2.67M | | | | 4.54M | 4.22M | 3.93M | 4.27M | 4.54M | 4.29M | 4.55M | 4.81M | 5.91M | 5.89M | 6.07M | 6.59M | 4.13M | 5.99M | 6.53M | 6.35M | 7.63M | 4.25M | 4.41M | 4.82M | 5.96M | 3.83M | 1.74M | 2.11M | 3.16M | 2.45M | 1.84M | 6.54M | 7.48M | 8.77M | 5.53M | 3.33M | 3.70M | 5.69M | 3.92M |
|
Short term Debt
|
0.25M | 0.43M | 0.53M | 0.43M | 0.48M | 0.61M | 0.61M | 0.46M | 0.66M | 0.80M | 0.57M | 0.82M | 0.78M | 0.85M | 0.85M | 1.25M | 1.04M | 0.99M | 1.23M | 1.22M | 2.35M | 2.75M | 4.04M | 5.32M | 4.82M | 4.77M | 1.43M | 1.07M | 0.69M | 0.72M | 0.73M | 0.73M | 4.63M | 5.00M | 4.90M | 5.08M | 1.02M | 0.67M | 0.83M | 0.80M | 4.78M | 7.49M | 7.86M | 7.73M | 7.53M | 7.55M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 26.73M | 22.56M | 25.64M | 26.49M | 26.83M | 29.59M | 26.91M | 27.51M | 27.29M | 27.86M | 29.20M | 30.48M | 30.62M | 32.08M | 32.54M | 33.71M | 33.65M | 31.27M | 34.45M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 2.83M | 2.14M | | | | | | | | 1.89M | 4.64M | 3.83M | 9.88M | 6.37M | 4.55M | 3.98M | 2.72M | 3.59M | 1.75M | 0.14M | | | | 0.49M |
|
Total Current Liabilities
|
14.23M | 14.69M | 13.69M | 16.32M | 12.52M | 16.21M | 14.95M | 16.31M | 13.90M | 17.37M | 16.66M | 23.17M | 19.34M | 22.80M | 21.83M | 24.18M | 28.98M | 26.38M | 24.62M | 34.03M | 35.19M | 35.99M | 39.55M | 45.38M | 41.89M | 46.96M | 41.95M | 68.93M | 57.02M | 62.80M | 60.56M | 71.15M | 87.35M | 93.20M | 93.49M | 90.83M | 75.38M | 81.67M | 83.48M | 89.02M | 85.11M | 81.49M | 85.49M | 90.83M | 85.82M | 82.36M |
|
Non-Current Debt
|
5.50M | 15.80M | 26.40M | 23.50M | 24.20M | 20.00M | 16.10M | 17.40M | 20.40M | 15.75M | 14.15M | 40.00M | 45.50M | 45.00M | 46.50M | 52.50M | 42.50M | 36.00M | 46.00M | 58.00M | 69.00M | 56.00M | 54.00M | 42.00M | 56.00M | 54.00M | 38.00M | 29.00M | 62.00M | 51.00M | 46.00M | 114.00M | 33.00M | 7.00M | 16.00M | 16.00M | 38.00M | 33.00M | 114.00M | 118.00M | 144.63M | 143.78M | 142.92M | 142.10M | 141.27M | 139.46M |
|
Non-Current Deffered Revenue
|
0.97M | 0.85M | 0.85M | 0.94M | 0.95M | 0.93M | 0.89M | 0.89M | 0.95M | 0.97M | 1.01M | 1.00M | 1.02M | 1.09M | 1.01M | 1.39M | 1.28M | 1.31M | 1.57M | 1.81M | 1.79M | 1.88M | 2.12M | 2.00M | 1.91M | 1.86M | 2.16M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 58.48M | 59.93M | 61.28M | 69.19M | 80.15M | 83.64M | 84.31M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
12.43M | 11.92M | 19.00M | 14.53M | 14.94M | 17.23M | 17.00M | 17.34M | 19.46M | 22.61M | 22.41M | 4.10M | 23.40M | 27.54M | 21.38M | 1.51M | 1.38M | 63.84M | | 82.37M | 86.29M | 12.08M | 102.57M | 108.08M | 117.03M | 128.91M | 133.94M | 137.20M | 133.37M | 139.80M | 137.75M | 132.34M | 136.73M | 139.80M | 132.34M | 138.92M | 143.34M | 138.22M | 155.26M | 158.01M | 151.40M | 148.16M | 167.51M | 174.83M | 165.51M | 174.70M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.84M | 1.99M | 1.65M | 1.33M | 1.04M | 0.84M | 0.69M | 0.50M | 0.38M | 0.28M | 0.24M | 0.24M | 0.23M | 0.22M | 0.22M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.60M | | | | 3.46M | | | | 17.36M | 18.15M | 18.74M | 15.74M | 15.49M | 15.44M | 16.03M | 10.88M | 10.15M | 9.58M | 8.64M | 9.01M | 9.87M | 12.28M | 10.34M | 10.07M | 7.74M | 8.93M | 8.57M | 7.78M | 8.21M | 8.28M | 6.68M | 14.38M | 16.07M | 19.48M | 23.84M | 21.30M | 21.52M | 23.10M | 26.49M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.83M | 56.71M | 58.92M | 60.26M | 62.58M | 61.24M | 60.14M | 61.98M | 62.07M | 66.89M | 71.21M | 74.19M | 72.16M | 77.78M | 76.91M | 77.93M | 75.46M | 78.91M | 76.88M |
|
Other Non-Current Liabilities
|
3.53M | 0.59M | 0.60M | 0.62M | 0.60M | 0.65M | 1.43M | 2.28M | 1.62M | 0.71M | 0.73M | 4.20M | 5.03M | 6.05M | 7.38M | 0.97M | 0.92M | 0.91M | 0.83M | 0.67M | | 0.81M | 0.74M | 0.73M | 0.78M | 0.83M | 0.83M | 0.57M | 0.57M | 0.72M | 0.14M | 0.38M | 0.39M | 0.35M | 4.54M | 4.55M | 5.44M | 6.44M | 7.34M | 4.26M | 4.86M | 4.03M | 13.03M | 13.87M | 12.78M | 14.76M |
|
Total Non-Current Liabilities
|
20.95M | 31.67M | 41.38M | 41.05M | 38.00M | 37.41M | 32.12M | 34.78M | 35.58M | 34.49M | 32.22M | 64.82M | 66.32M | 69.34M | 69.80M | 158.54M | 155.40M | 148.25M | 161.71M | 194.29M | 209.42M | 198.16M | 109.60M | 100.32M | 109.99M | 112.13M | 91.52M | 164.15M | 192.33M | 187.35M | 181.25M | 260.07M | 191.21M | 169.42M | 179.85M | 177.68M | 189.37M | 194.82M | 289.64M | 299.38M | 331.25M | 328.92M | 360.56M | 370.50M | 331.29M | 327.22M |
|
Total Liabilities
|
24.48M | 32.26M | 41.97M | 41.67M | 38.60M | 38.07M | 33.55M | 37.05M | 37.20M | 35.20M | 32.95M | 69.01M | 71.35M | 75.39M | 77.17M | 159.50M | 156.32M | 149.17M | 162.54M | 194.96M | 209.42M | 198.97M | 110.34M | 101.05M | 110.77M | 112.97M | 92.35M | 164.72M | 192.90M | 188.06M | 181.39M | 260.45M | 191.60M | 169.76M | 184.39M | 182.22M | 194.81M | 201.26M | 296.98M | 303.64M | 336.11M | 332.95M | 373.59M | 384.37M | 344.07M | 341.98M |
|
Total Debt
|
5.75M | 16.23M | 26.93M | 23.93M | 24.68M | 20.61M | 16.71M | 17.86M | 21.06M | 16.55M | 14.72M | 40.83M | 46.27M | 45.85M | 47.35M | 53.75M | 43.54M | 36.99M | 47.23M | 59.22M | 71.34M | 58.74M | 58.04M | 47.32M | 60.82M | 58.77M | 39.43M | 30.07M | 62.69M | 51.72M | 46.73M | 114.73M | 37.63M | 12.00M | 20.90M | 21.08M | 39.02M | 33.67M | 114.83M | 118.80M | 149.41M | 151.27M | 150.78M | 149.83M | 148.80M | 147.01M |
|
Common Equity
|
116.38M | 114.58M | 122.06M | 121.58M | 125.83M | 132.57M | 136.39M | 134.66M | 139.68M | 147.23M | 146.71M | 136.23M | 154.32M | 164.30M | 163.04M | 176.24M | 181.67M | 185.38M | 188.69M | 192.71M | 195.97M | 199.94M | 206.07M | 208.49M | 212.75M | 213.10M | 216.88M | 221.17M | 230.75M | 237.33M | 241.70M | 242.30M | 256.69M | 265.87M | 277.63M | 277.24M | 284.81M | 290.62M | 297.18M | 302.22M | 308.93M | 318.60M | 317.05M | 319.48M | 490.00M | 493.51M |
|
Shareholder's Equity
|
116.38M | 114.58M | 122.06M | 121.58M | 125.83M | 132.57M | 136.39M | 134.66M | 139.68M | 147.23M | 146.71M | 136.23M | 154.32M | 164.30M | 163.04M | 176.24M | 181.67M | 185.38M | 188.69M | 192.71M | 195.97M | 199.94M | 206.07M | 208.49M | 212.75M | 213.10M | 216.88M | 221.17M | 230.75M | 237.33M | 241.70M | 242.30M | 256.69M | 265.87M | 277.63M | 277.24M | 284.81M | 290.62M | 297.18M | 302.22M | 308.93M | 318.60M | 317.05M | 319.48M | 490.00M | 493.51M |
|
Liabilities and Shareholders Equity
|
140.86M | 146.84M | 164.04M | 163.25M | 164.44M | 170.63M | 169.94M | 171.71M | 176.88M | 182.43M | 179.66M | 224.13M | 228.63M | 240.78M | 247.74M | 335.74M | 338.00M | 334.54M | 351.23M | 387.67M | 417.32M | 410.99M | 418.98M | 417.62M | 440.54M | 454.97M | 443.17M | 523.09M | 560.85M | 560.85M | 630.50M | 594.36M | 585.02M | 575.44M | 594.36M | 749.43M | 749.43M | 630.10M | 749.43M | 763.86M | 796.44M | 799.71M | 858.15M | 868.13M | 999.58M | 997.24M |
|
Treasury Shares
|
0.09M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | | 2.21M | 2.21M | 2.21M | | | | | 2.21M | 2.21M | | | | 2.21M | 2.21M | | 2.21M | | 2.21M | 2.21M | 2.21M | | 2.21M | | | | 2.21M | | 2.21M | 2.21M | 2.21M | 2.21M | | 2.21M | 2.21M | | 2.21M | 2.21M | 2.21M |
|
Retained Earnings
|
89.88M | 96.63M | 97.51M | 102.41M | 105.83M | 109.61M | 113.11M | 111.32M | 113.83M | 117.54M | 116.56M | 119.21M | 121.97M | 126.93M | 130.68M | 140.66M | 144.55M | 147.22M | 150.34M | 152.64M | 155.07M | 157.70M | 162.41M | 162.91M | 165.99M | 164.82M | 167.40M | 168.95M | 176.61M | 181.13M | 184.35M | 182.78M | 195.47M | 203.20M | 212.01M | 210.38M | 216.29M | 219.34M | 224.40M | 227.24M | 232.25M | 235.68M | 232.95M | 234.76M | 237.66M | 238.56M |