|
Cash & Equivalents
|
6.26M | 7.14M | 7.29M | 12.95M | 5.45M | 6.28M | 8.83M | 12.86M | 8.03M | 9.80M | 13.06M | 14.27M | 10.77M | 12.88M | 12.70M | 17.17M | 11.63M | 11.40M | 14.49M | 19.39M | 38.34M | 16.04M | 14.63M | 16.78M | 38.34M | 17.21M | 12.56M | 20.94M | 8.10M | 10.12M | 16.26M | 15.99M | 11.58M | 12.14M | 18.78M | 24.97M | 12.47M | 10.26M | 5.60M | 11.13M | 9.34M | 9.76M | 10.22M | 12.04M | 11.62M | 9.96M | 13.99M | 9.69M | 15.75M | 8.39M | 16.89M | 18.67M | 19.24M | 13.30M | 20.69M | 20.96M | 16.51M | 15.99M | 18.79M | 12.78M | 5.17M | 11.12M | 9.75M | 10.30M | 4.71M | 8.13M | 14.88M | 10.00M |
|
Cash & Current Investments
|
6.26M | 7.14M | 7.29M | 12.95M | 5.45M | 6.28M | 8.83M | 12.86M | 8.03M | 9.80M | 13.06M | 14.27M | 10.77M | 12.88M | 12.70M | 17.17M | 11.63M | 11.40M | 14.49M | 19.39M | 38.34M | 16.04M | 14.63M | 16.78M | 38.34M | 17.21M | 12.56M | 20.94M | 8.10M | 10.12M | 16.26M | 15.99M | 11.58M | 12.14M | 18.78M | 24.97M | 12.47M | 10.26M | 5.60M | 11.13M | 9.34M | 9.76M | 10.22M | 12.04M | 11.62M | 9.96M | 13.99M | 9.69M | 15.75M | 8.39M | 16.89M | 18.67M | 19.24M | 13.30M | 20.69M | 20.96M | 16.51M | 15.99M | 18.79M | 12.78M | 5.17M | 11.12M | 9.75M | 10.30M | 4.71M | 8.13M | 14.88M | 10.00M |
|
Prepaid Assets
|
-0.54M | | | | -0.55M | | | | -0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.06M | 23.32M | 23.12M | 22.94M | 22.99M | 23.03M | 23.44M | 23.37M | 23.37M | 23.68M | 23.20M | 22.82M | 23.49M | 23.82M | 24.32M | 24.10M | 23.94M | 23.66M | 23.96M | 24.45M | 24.83M | 25.64M | 25.81M | 26.06M | 25.91M | 25.70M | 23.35M | 23.31M | 25.30M | 24.47M | 23.90M | 23.76M | 24.18M | 24.40M | 24.36M | 24.97M | 22.79M | 23.25M | 23.82M | 24.44M | 25.42M | 25.77M | 27.08M | 28.22M | 24.76M | 25.37M | 25.91M | 26.38M | 25.33M | 24.46M | 25.07M | 24.53M | 24.48M | 24.16M | 24.74M | 24.38M | 23.93M | 23.86M | 23.70M | 23.20M | 22.90M | 22.20M | 21.45M | 20.55M | 19.77M | 19.14M | 18.47M | 17.85M |
|
Goodwill
|
5.62M | 5.58M | 5.58M | 5.58M | 5.62M | 5.65M | 5.61M | 5.63M | 5.63M | 5.63M | 5.63M | 5.63M | 5.69M | 5.69M | 5.90M | 5.90M | 5.90M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 5.97M | 6.12M | 6.12M | 6.12M | 6.12M | 6.12M | 6.12M | 6.12M | 6.07M | 6.07M | 6.07M | 8.43M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.24M | 7.26M | 7.24M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 7.40M | 7.37M | 7.37M | 7.37M | 7.40M | 7.37M | | | 7.40M | 7.37M | 7.37M | | 7.37M | 7.37M | 7.37M | 7.37M |
|
Intangibles
|
8.99M | 0.09M | 0.19M | 0.25M | -1.94M | 7.24M | 7.09M | 6.78M | 29.05M | 6.26M | 5.88M | 5.72M | 5.48M | 5.13M | 4.93M | 4.66M | 4.62M | 4.50M | 4.25M | 4.01M | 3.78M | 3.64M | 3.54M | 3.43M | 3.36M | 3.22M | 3.17M | 3.04M | 2.92M | 2.81M | 2.70M | 2.59M | 6.61M | 4.58M | 6.98M | 6.79M | 6.64M | 6.38M | 8.86M | 14.68M | 15.34M | 23.65M | 27.45M | 24.83M | 24.45M | 24.05M | 22.93M | 24.89M | 23.54M | 22.34M | 22.31M | 21.03M | 19.76M | 18.84M | 17.52M | 16.40M | 15.29M | 14.22M | 13.16M | 12.11M | 11.07M | 10.06M | 9.11M | 8.30M | 7.39M | 6.56M | 5.75M | 4.98M |
|
Goodwill & Intangibles
|
14.60M | 5.67M | 5.77M | 5.83M | 3.67M | 12.90M | 12.70M | 12.41M | 34.68M | 11.89M | 11.52M | 11.36M | 11.17M | 10.82M | 10.82M | 10.56M | 10.52M | 10.46M | 10.22M | 9.98M | 9.74M | 9.61M | 9.51M | 9.55M | 9.49M | 9.34M | 9.29M | 9.16M | 9.04M | 8.93M | 8.76M | 8.66M | 12.68M | 13.02M | 14.02M | 13.83M | 13.68M | 13.42M | 15.89M | 21.72M | 22.37M | 30.89M | 34.71M | 32.07M | 31.82M | 31.42M | 30.30M | 32.26M | 30.91M | 29.71M | 29.68M | 28.40M | 27.16M | 26.21M | 24.89M | 23.77M | 22.69M | 21.59M | 13.16M | 12.11M | 18.47M | 17.43M | 16.48M | 8.30M | 14.77M | 13.93M | 13.13M | 12.35M |
|
Long-Term Deferred Tax
|
16.98M | 12.70M | 12.98M | 13.03M | 34.81M | 11.84M | | | 38.36M | 14.74M | 17.96M | 20.63M | 18.47M | 18.63M | 25.60M | 28.25M | 29.42M | 30.34M | 36.24M | 39.11M | 33.51M | 34.50M | 36.90M | 41.38M | 37.35M | 37.48M | 38.52M | 41.04M | 38.13M | 39.34M | 41.89M | 43.61M | 39.03M | 40.27M | 46.86M | 36.33M | 20.18M | 19.81M | 22.89M | 23.78M | 23.83M | 25.90M | 31.90M | 30.54M | 23.26M | 28.13M | 29.43M | 26.51M | 24.99M | 28.78M | 34.25M | 34.81M | 39.80M | 45.58M | 47.30M | 42.39M | 41.72M | 43.27M | 41.86M | 37.05M | 30.94M | 32.43M | 32.23M | 31.97M | 33.29M | 29.13M | 32.50M | 32.11M |
|
Other Non-Current Assets
|
9.97M | 9.56M | -1.03M | 10.35M | 11.56M | 11.95M | -1.89M | 16.23M | 10.80M | 8.87M | 77.00M | 10.37M | 10.53M | 10.66M | 10.35M | 11.93M | 11.71M | 10.80M | 11.15M | 11.96M | 11.71M | 12.11M | 12.69M | 11.97M | 12.75M | 17.43M | 15.82M | 15.31M | 14.64M | 14.16M | 12.51M | 13.02M | 13.80M | 13.47M | 13.58M | 15.09M | 79.48M | 19.01M | 20.97M | 16.97M | 18.40M | 16.49M | 16.15M | 23.64M | 28.55M | 25.59M | 26.12M | 28.90M | 31.42M | 38.87M | 35.54M | 37.60M | 35.90M | 44.23M | 41.30M | 41.10M | 43.42M | 41.15M | 40.13M | 38.05M | 6.67M | 45.60M | 41.18M | 5.28M | 40.87M | 42.43M | 40.19M | 36.13M |
|
Assets
|
| 560.32M | 579.53M | 640.13M | | 629.26M | 661.51M | 735.27M | | 704.83M | 804.35M | 796.55M | 735.00M | 770.88M | 812.96M | 884.18M | 809.32M | 843.53M | 870.71M | 947.01M | 850.03M | 878.87M | 889.98M | 938.35M | 866.13M | 871.71M | 863.58M | 906.98M | 806.22M | 810.43M | 817.40M | 860.94M | 800.59M | 826.76M | 857.07M | 906.09M | 840.99M | 811.98M | 838.95M | 927.51M | 854.99M | 1,040.69M | 1,077.82M | 1,143.01M | 1,030.09M | 902.64M | 932.29M | 1,034.03M | 954.27M | 1,023.68M | 1,140.58M | 1,270.20M | 1,218.30M | 1,279.07M | 1,247.26M | 1,216.98M | 1,117.32M | 1,113.97M | 1,105.70M | 1,119.54M | 1,056.35M | 1,048.44M | 1,049.16M | 1,110.50M | 1,007.63M | 1,024.06M | 1,062.36M | 1,142.38M |
|
Accounts Payables
|
| | | | | | | | 23.29M | 19.71M | 20.49M | 22.68M | 25.35M | 22.59M | 22.35M | 26.79M | 28.74M | 25.45M | 25.11M | 28.65M | 27.65M | 26.46M | 28.98M | 27.33M | 31.21M | 27.91M | 25.82M | 27.76M | 31.37M | 26.88M | 28.88M | 30.03M | 31.87M | 32.74M | 34.08M | 34.90M | 33.50M | 30.60M | 30.20M | 34.60M | 39.38M | 34.05M | 42.39M | 43.40M | 59.30M | 54.03M | 38.91M | 40.33M | 41.04M | 48.23M | 52.67M | 51.07M | 58.04M | 52.93M | 54.51M | 48.80M | 50.56M | 45.89M | 49.85M | 45.04M | 53.97M | 49.95M | 43.90M | 41.26M | 42.37M | 47.38M | 36.63M | 38.85M |
|
Notes Payables
|
95.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.90M | 295.14M | 295.39M | 295.65M | 295.79M | 296.05M | 287.35M | 285.62M | 284.38M | 279.92M | 272.61M | 251.01M | 239.31M | 223.91M | 184.42M | 169.06M | | |
|
Payables
|
95.00M | | | | | | | | 23.29M | 19.71M | 20.49M | 22.68M | 25.35M | 22.59M | 22.35M | 26.79M | 28.74M | 25.45M | 25.11M | 28.65M | 27.65M | 26.46M | 28.98M | 27.33M | 31.21M | 27.91M | 25.82M | 27.76M | 31.37M | 26.88M | 28.88M | 30.03M | 31.87M | 32.74M | 34.08M | 34.90M | 33.50M | 30.60M | 30.20M | 34.60M | 39.38M | 34.05M | 42.39M | 43.40M | 59.30M | 54.03M | 38.91M | 40.33M | 41.04M | 48.23M | 347.57M | 346.21M | 353.44M | 348.57M | 350.30M | 344.85M | 337.91M | 331.51M | 334.23M | 324.96M | 326.58M | 300.96M | 283.21M | 265.17M | 226.78M | 216.44M | 36.63M | 38.85M |
|
Current Taxes
|
| | | | | | | | 13.10M | 17.83M | 11.62M | 5.44M | 11.53M | 12.83M | 6.63M | 5.19M | 13.94M | 14.96M | 6.02M | 6.55M | 9.52M | 20.01M | 7.69M | 6.00M | 18.20M | 18.59M | 1.34M | 4.41M | 8.26M | 18.41M | 10.11M | 10.98M | 12.52M | 15.01M | 12.08M | 5.40M | 14.10M | 17.85M | 13.57M | 10.80M | 11.55M | 12.72M | 1.52M | 0.05M | 4.97M | 7.55M | 4.72M | 0.85M | 11.58M | 12.41M | 8.26M | 1.59M | 7.38M | 6.63M | 1.50M | | 2.53M | 3.81M | 1.95M | | | | | | 0.22M | | | |
|
Non-Current Debt
|
113.31M | 137.66M | 145.40M | 185.56M | 99.15M | 146.05M | 138.85M | 178.60M | 82.25M | 141.15M | 232.60M | 278.92M | 229.25M | 353.60M | 386.60M | 492.70M | 400.25M | 448.95M | 486.85M | 583.25M | 505.50M | 548.10M | 559.70M | 591.95M | 501.15M | 488.95M | 489.58M | 511.94M | 374.69M | 360.36M | 360.59M | 397.94M | 295.14M | 300.55M | 320.75M | 376.85M | 244.90M | 239.84M | 230.19M | 308.04M | 251.94M | 326.39M | 518.83M | 583.73M | 451.10M | 352.21M | 424.90M | 539.60M | 405.01M | 467.70M | 275.71M | 425.17M | 396.97M | 481.39M | 450.90M | 426.49M | 307.91M | 299.78M | 276.56M | 305.09M | 223.42M | 241.73M | 265.63M | 335.95M | 262.45M | 302.67M | 584.59M | 575.70M |
|
Convertible Debt
|
4.03M | | | | 1.02M | | | 74.24M | 75.18M | 76.09M | 77.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.38M | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | -23.17M | | | | 23.88M | | | | 25.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.87M | 120.13M | 123.67M | 102.76M | 97.62M | 96.48M | 94.38M | 91.13M | 89.87M | 89.75M | 87.68M | 87.40M | 88.30M | 87.97M | 86.01M | 83.74M | 81.99M | 82.95M | 82.47M | 81.92M | 83.14M | 82.86M | 81.21M | 78.69M | 77.09M | 75.50M | 74.69M |
|
Total Liabilities
|
240.87M | 246.62M | 250.71M | 292.97M | 210.10M | 258.14M | 269.42M | 320.62M | 223.82M | 284.79M | 391.71M | 357.04M | 316.13M | 389.02M | 415.57M | 524.68M | 442.93M | 489.36M | 517.98M | 618.44M | 542.67M | 594.57M | 596.37M | 625.28M | 550.56M | 535.45M | 516.74M | 544.11M | 414.32M | 405.65M | 399.58M | 438.95M | 339.53M | 348.30M | 366.92M | 417.15M | 299.88M | 294.71M | 273.96M | 353.44M | 302.87M | 491.03M | 682.87M | 750.85M | 618.12M | 511.40M | 565.02M | 675.17M | 549.34M | 618.21M | 721.57M | 860.80M | 845.27M | 924.95M | 890.68M | 857.35M | 732.09M | 717.09M | 695.68M | 712.52M | 631.92M | 625.82M | 631.70M | 682.33M | 568.15M | 596.21M | 696.72M | 790.78M |
|
Total Debt
|
113.31M | 137.66M | 145.40M | 185.56M | 99.15M | 146.05M | 138.85M | 178.60M | 82.25M | 141.15M | 232.60M | 278.92M | 229.25M | 353.60M | 386.60M | 492.70M | 400.25M | 448.95M | 486.85M | 583.25M | 505.50M | 548.10M | 559.70M | 591.95M | 501.15M | 488.95M | 489.58M | 511.94M | 374.69M | 360.36M | 360.59M | 397.94M | 295.14M | 300.55M | 320.75M | 376.85M | 244.90M | 239.84M | 230.19M | 308.04M | 251.94M | 326.39M | 518.83M | 583.73M | 451.10M | 352.21M | 424.90M | 539.60M | 405.01M | 467.70M | 275.71M | 425.17M | 396.97M | 481.39M | 450.90M | 426.49M | 307.91M | 299.78M | 276.56M | 305.09M | 223.42M | 241.73M | 265.63M | 335.95M | 262.45M | 302.67M | 584.59M | 575.70M |
|
Common Equity
|
296.33M | | | | 382.95M | | | | 442.58M | 420.04M | 412.64M | 439.51M | 418.88M | 381.86M | 397.39M | 359.51M | 366.40M | 354.17M | 352.73M | 328.57M | 307.36M | 284.30M | 293.61M | 313.07M | 315.57M | 336.26M | 346.84M | 362.87M | 391.90M | 404.78M | 417.82M | 421.99M | 461.06M | 478.46M | 490.15M | 488.94M | 541.11M | 517.27M | 564.99M | 574.07M | 552.12M | 549.66M | 393.24M | 390.01M | 411.96M | 391.24M | 367.28M | 358.86M | 404.93M | 405.47M | 419.01M | 409.41M | 373.02M | 354.13M | 356.58M | 359.63M | 385.23M | 396.89M | 410.02M | 407.02M | 424.43M | 422.61M | 417.46M | 428.17M | 439.48M | 427.85M | 365.65M | 351.60M |
|
Shareholder's Equity
|
| 313.70M | 328.83M | 347.15M | | 371.11M | 392.09M | 414.64M | | 420.04M | 412.64M | 439.51M | 418.88M | 381.86M | 397.39M | 359.51M | 366.40M | 354.17M | 352.73M | 328.57M | 307.36M | 284.30M | 293.61M | 313.07M | 315.57M | 336.26M | 346.84M | 362.87M | 391.90M | 404.78M | 417.82M | 421.99M | 461.06M | 478.46M | 490.15M | 488.94M | 541.11M | 517.27M | 564.99M | 574.07M | 552.12M | 549.66M | 393.24M | 390.01M | 411.96M | 391.24M | 367.28M | 358.86M | 404.93M | 405.47M | 419.01M | 409.41M | 373.02M | 354.13M | 356.58M | 359.63M | 385.23M | 396.89M | 410.02M | 407.02M | 424.43M | 422.61M | 417.46M | 428.17M | 439.48M | 427.85M | 365.65M | 351.60M |
|
Liabilities and Shareholders Equity
|
| 560.32M | 579.53M | 640.13M | | 629.26M | 661.51M | 735.27M | | 704.83M | 804.35M | 796.55M | 735.00M | 770.88M | 812.96M | 884.18M | 809.32M | 843.53M | 870.71M | 947.01M | 850.03M | 878.87M | 889.98M | 938.35M | 866.13M | 871.71M | 863.58M | 906.98M | 806.22M | 810.43M | 817.40M | 860.94M | 800.59M | 826.76M | 857.07M | 906.09M | 840.99M | 811.98M | 838.95M | 927.51M | 854.99M | 1,040.69M | 1,077.82M | 1,143.01M | 1,030.09M | 902.64M | 932.29M | 1,034.03M | 954.27M | 1,023.68M | 1,140.58M | 1,270.20M | 1,218.30M | 1,279.07M | 1,247.26M | 1,216.98M | 1,117.32M | 1,113.97M | 1,105.70M | 1,119.54M | 1,056.35M | 1,048.44M | 1,049.16M | 1,110.50M | 1,007.63M | 1,024.06M | 1,062.36M | 1,142.38M |
|
Retained Earnings
|
-4.23M | 298.15M | 312.77M | 327.52M | -1.34M | 344.35M | 362.13M | 378.25M | 395.09M | 368.43M | 365.51M | 384.17M | 355.98M | 316.86M | 326.36M | 281.15M | 277.02M | 262.40M | 256.64M | 222.66M | 193.10M | 165.75M | 173.52M | 192.01M | 188.61M | 212.24M | 231.42M | 246.18M | 276.00M | 292.62M | 308.11M | 312.75M | 344.61M | 350.65M | 360.45M | 362.13M | 391.28M | 369.77M | 384.31M | 386.81M | 353.99M | 340.78M | 176.81M | 170.98M | 184.75M | 159.56M | 129.73M | 118.06M | 149.34M | 144.02M | 146.44M | 134.41M | 92.12M | 69.00M | 67.63M | 73.39M | 97.15M | 106.69M | 122.78M | 122.15M | 137.99M | 136.69M | 148.72M | 161.10M | 173.05M | 161.38M | 92.14M | 76.15M |
|
Treasury Shares
|
| | | | | | | | | 0.73M | 1.09M | 1.17M | 1.30M | 0.91M | 2.18M | 2.02M | 2.18M | 0.41M | 0.73M | 1.35M | 2.09M | 0.64M | 0.80M | 0.80M | 1.43M | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.06M | 0.06M | 0.06M | 0.07M | | | 0.76M | 0.78M | 0.78M | 0.78M | 0.70M | 0.71M | 0.67M | 0.66M | 0.60M | 0.61M | 0.61M | 0.62M | 0.55M | 0.55M | 0.55M | 0.56M | 0.46M | 0.46M | 0.46M | 0.46M | 0.39M | 0.39M | 0.37M | 0.37M | 0.35M | 0.16M | 0.25M | 0.25M | 0.18M |