|
Cash & Equivalents
|
0.33M | 2.00M | 1.64M | 75.31M | 0.15M | 0.15M | 0.51M | 92.23M | 95.36M | 99.51M | 111.22M | 125.40M | 166.54M | 148.83M | 179.11M | 134.45M | 172.68M | 178.51M | 179.88M | 198.79M | 194.90M | 220.17M | 212.06M | 224.11M | 228.53M | 233.43M | 230.39M | 261.61M | 253.92M | 254.92M | 265.08M | 281.31M | 271.94M | 264.63M | 290.24M |
|
Short-term Investments
|
| | | | | | | | | | | 11.00M | 14.00M | 17.00M | 14.00M | | | | | 32.06M | 32.06M | 32.06M | 32.06M | 32.06M | 32.06M | 9.60M | 9.93M | 8.14M | 8.91M | 8.80M | 5.51M | 6.34M | 5.02M | 3.64M | 1.94M |
|
Cash & Current Investments
|
0.33M | 2.00M | 1.64M | 75.31M | 0.15M | 0.15M | 0.51M | 92.23M | 95.36M | 99.51M | 111.22M | 136.40M | 180.54M | 165.83M | 193.11M | 134.45M | 172.68M | 178.51M | 179.88M | 230.85M | 226.96M | 252.23M | 244.13M | 256.18M | 260.59M | 243.04M | 240.31M | 269.75M | 262.83M | 263.72M | 270.60M | 287.65M | 276.96M | 268.27M | 292.18M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 5.12M | | 9.21M | 8.85M | 11.17M | 7.74M | 9.71M | 13.36M | 13.47M | 13.74M | 15.15M | 7.83M | 10.55M | 12.67M | 11.76M | 8.66M |
|
Receivables - Other
|
| | | | | | | 18.80M | | | | 18.70M | 18.80M | 18.60M | 18.30M | 1.10M | 17.80M | 17.90M | 18.30M | 18.00M | 18.20M | 17.70M | 17.90M | 17.90M | 18.30M | 18.60M | 19.50M | 20.00M | 21.70M | 22.10M | 22.20M | 22.30M | 22.70M | 28.10M | 29.20M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 23.12M | | 26.91M | 26.75M | 29.07M | 26.04M | 28.31M | 32.86M | 33.47M | 35.44M | 37.25M | 30.03M | 32.85M | 35.37M | 39.86M | 37.86M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | 6.14M | 6.87M | 6.94M | 7.48M | 7.31M | 6.78M | 7.68M | 7.84M | 7.53M | 9.09M | 8.12M | 8.56M | 9.69M | 9.56M |
|
Prepaid Assets
|
| 0.13M | 0.17M | 0.13M | 0.15M | 0.11M | 0.07M | 5.14M | 0.02M | 0.06M | 0.02M | 7.03M | 6.29M | 6.64M | 8.95M | 8.64M | 10.17M | 11.22M | 11.96M | 7.00M | 10.83M | 8.36M | 7.83M | 8.96M | 8.17M | 11.93M | 14.17M | 15.41M | 16.76M | 11.11M | 9.35M | 9.25M | 9.69M | 11.73M | 8.03M |
|
Current Assets
|
| 2.06M | 1.80M | 0.51M | 0.30M | 0.26M | 0.59M | 102.01M | 0.35M | 0.75M | 0.10M | 151.50M | 194.97M | 179.82M | 209.74M | 151.98M | 187.78M | 195.81M | 198.22M | 248.00M | 254.60M | 288.00M | 283.71M | 299.21M | 299.26M | 280.91M | 282.65M | 312.59M | 309.26M | 322.20M | 323.32M | 326.15M | 316.49M | 310.18M | 333.62M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 92.44M | | | | 119.20M | 125.48M | 123.76M | 130.66M | 143.56M | 143.67M | 144.69M | 147.69M | 152.25M | 157.28M | 189.64M | 206.77M | 211.84M | 225.76M | 235.68M | 245.71M | 260.81M | 271.41M | 276.48M | 281.92M | 308.00M | 321.80M | 328.30M | 340.68M |
|
Long-Term Investments
|
| | | 450.00M | 451.41M | 453.22M | 454.54M | | 459.45M | 461.28M | 429.73M | 19.00M | 16.00M | 13.00M | 16.00M | 30.13M | 30.79M | 38.06M | 37.62M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 34.51M | 34.51M | 34.51M | 34.51M | 45.75M | 45.80M | 45.80M | 45.80M | 46.20M | 46.20M | 99.50M | 99.50M | 100.71M | 101.60M | 101.60M | 101.60M | 101.55M | 101.60M | 101.90M | 102.20M | 116.30M | 116.30M | 116.30M | 114.25M |
|
Intangibles
|
| | | | | | | 126.04M | | | | 166.78M | 161.73M | 156.62M | 155.53M | 167.73M | 162.50M | 158.05M | 152.34M | 150.67M | 147.40M | 184.52M | 189.38M | 189.34M | 185.08M | 181.96M | 177.68M | 176.31M | 173.21M | 181.35M | 176.79M | 202.62M | 197.54M | 192.71M | 187.64M |
|
Goodwill & Intangibles
|
| | | | | | | 126.04M | | | | 201.29M | 196.24M | 191.13M | 190.04M | 213.49M | 208.29M | 203.85M | 198.14M | 196.87M | 193.60M | 284.02M | 288.88M | 290.05M | 286.68M | 283.56M | 279.28M | 277.87M | 274.81M | 283.25M | 278.99M | 318.92M | 313.84M | 309.01M | 301.89M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 3.82M | 1.94M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 140.72M | | | | 238.62M | 230.21M | 221.70M | 224.22M | 264.69M | 258.34M | 260.35M | 254.44M | 215.83M | 212.63M | 338.94M | 347.88M | 351.71M | 345.31M | 346.70M | 343.04M | 339.49M | 338.45M | 351.67M | 344.97M | 414.25M | 408.97M | 417.78M | 411.07M |
|
Non-Current Assets
|
| 450.00M | 450.00M | 450.00M | 451.41M | 453.22M | 454.54M | 233.16M | 459.45M | 461.28M | 429.73M | 357.82M | 355.69M | 345.45M | 354.87M | 408.26M | 402.01M | 405.04M | 402.12M | 368.08M | 369.91M | 528.58M | 554.64M | 563.56M | 571.07M | 582.38M | 588.76M | 600.30M | 609.86M | 628.15M | 626.88M | 722.25M | 730.77M | 746.08M | 751.75M |
|
Assets
|
| 452.06M | 451.80M | 450.51M | 451.71M | 453.47M | 455.12M | 335.17M | 459.80M | 462.03M | 429.83M | 509.32M | 550.66M | 525.28M | 564.61M | 560.24M | 589.80M | 600.85M | 600.35M | 616.07M | 624.51M | 816.58M | 838.35M | 862.77M | 870.33M | 863.29M | 871.41M | 912.89M | 919.13M | 950.35M | 950.21M | 1,048.40M | 1,047.26M | 1,056.26M | 1,085.38M |
|
Accounts Payables
|
| | | | | | | 12.41M | | | | 17.11M | 23.70M | 27.28M | 20.27M | 23.67M | 10.57M | 10.70M | 9.96M | 14.62M | 19.40M | 22.17M | 21.60M | 22.30M | 28.29M | 24.51M | 23.07M | 36.01M | 39.05M | 34.48M | 36.46M | 41.94M | 51.89M | 37.40M | 44.32M |
|
Payables
|
| | | | | | | 12.41M | | | | 17.11M | 23.70M | 27.28M | 20.27M | 23.67M | 10.57M | 10.70M | 9.96M | 14.62M | 19.40M | 22.17M | 21.60M | 22.30M | 28.29M | 24.51M | 23.07M | 36.01M | 39.05M | 34.48M | 36.46M | 41.94M | 51.89M | 37.40M | 44.32M |
|
Accumulated Expenses
|
| 1.46M | 1.30M | 0.16M | 0.24M | 0.36M | 0.08M | 0.25M | 0.21M | 4.28M | 5.81M | 2.40M | | | | 5.85M | 5.52M | 7.33M | 7.68M | 8.89M | 4.24M | 9.06M | 10.23M | 10.61M | 6.70M | 8.04M | 9.19M | 12.65M | 8.90M | 11.20M | 10.11M | 12.12M | 8.86M | 13.11M | 12.31M |
|
Short term Debt
|
| | | | | | | 62.50M | | | | 15.00M | 18.25M | 18.25M | 18.25M | 18.25M | 18.25M | 18.25M | 18.25M | 17.50M | 18.46M | 23.46M | 23.46M | 23.47M | 23.47M | 28.47M | 28.48M | 28.48M | 28.48M | 28.49M | 28.49M | 34.44M | 34.28M | 34.03M | 30.33M |
|
Current Leases
|
| | | | | | | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 7.20M | | | | 6.50M | 6.60M | 6.40M | 5.80M | 5.70M | 5.80M | 5.60M | 5.50M | 6.00M | 5.90M | 6.90M | 7.30M | 6.60M | 6.30M | 6.10M | 6.40M | 6.50M | 6.20M | 9.50M | 9.40M | 9.40M | 9.70M | 12.60M | 12.70M |
|
Total Current Liabilities
|
| 1.46M | 1.30M | 0.16M | 0.24M | 0.36M | 0.08M | 85.88M | 0.21M | 4.28M | 5.81M | 54.95M | 47.14M | 50.48M | 52.63M | 52.39M | 56.24M | 58.01M | 65.52M | 71.83M | 72.37M | 86.00M | 92.68M | 89.91M | 92.86M | 92.75M | 92.22M | 109.65M | 109.13M | 105.75M | 119.37M | 118.35M | 130.77M | 117.28M | 129.71M |
|
Non-Current Debt
|
| | | | | | | 168.90M | | | 3.00M | 334.69M | 384.84M | 380.74M | 330.76M | 321.89M | 341.83M | 326.77M | 309.72M | 324.02M | 323.06M | 478.63M | 497.98M | 518.57M | 514.15M | 489.72M | 484.00M | 514.09M | 511.43M | 537.25M | 525.57M | 560.94M | 546.42M | 561.45M | 565.08M |
|
Non-Current Deffered Revenue
|
| | | | | | | 5.36M | | | | 4.75M | 4.87M | 4.71M | 4.20M | 4.06M | 4.14M | 3.62M | 3.50M | 3.95M | 3.87M | 4.11M | 4.29M | 5.14M | 4.75M | 4.57M | 4.89M | 4.96M | 4.70M | 7.48M | 7.31M | 7.16M | 7.47M | 9.98M | 10.14M |
|
Preferred Stock Liabilities
|
| 429.85M | 429.76M | 429.60M | 430.73M | 432.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 429.60M | | | 434.29M | 436.46M | 438.84M | 436.99M | 400.28M | | | | | | | | | | | | | | | | | | | | | 4.28M | 4.25M | 4.20M | 4.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 8.89M | | | | 24.57M | 12.98M | 7.78M | 1.19M | 35.04M | 35.87M | 2.37M | 4.50M | 35.95M | 6.96M | 28.72M | 34.80M | 64.13M | 38.51M | 43.32M | 46.06M | 68.84M | 43.80M | 42.46M | 38.15M | 47.37M | 46.23M | 44.06M | 52.13M |
|
Other Non-Current Liabilities
|
| | | | | | | 9.02M | | | | 67.06M | 16.23M | 16.54M | 17.87M | 20.94M | 20.27M | 19.10M | 13.02M | 12.71M | 12.01M | 11.11M | 4.38M | 6.87M | 6.52M | 5.95M | 5.79M | 7.01M | 7.14M | 9.79M | 10.88M | 14.60M | 14.40M | 14.80M | 15.43M |
|
Total Non-Current Liabilities
|
| | | | | | | 192.17M | | | | 497.38M | 418.90M | 409.77M | 354.02M | 379.98M | 402.12M | 390.92M | 370.68M | 385.78M | 385.32M | 556.71M | 564.79M | 594.27M | 594.98M | 581.79M | 580.42M | 604.84M | 607.87M | 635.50M | 624.12M | 670.74M | 653.17M | 674.24M | 684.41M |
|
Total Liabilities
|
0.05M | 17.21M | 17.05M | 15.91M | 15.99M | 16.11M | 15.83M | 16.00M | 15.96M | 20.03M | 24.56M | 552.33M | 466.04M | 460.25M | 406.65M | 432.37M | 458.36M | 448.93M | 436.20M | 457.61M | 457.69M | 642.70M | 657.47M | 684.18M | 687.84M | 674.55M | 672.63M | 714.49M | 717.00M | 741.26M | 743.49M | 793.37M | 788.19M | 795.72M | 818.26M |
|
Total Debt
|
| | | | | | | 231.40M | | | 3.00M | 349.69M | 403.09M | 398.99M | 349.01M | 340.14M | 360.08M | 345.02M | 327.97M | 341.52M | 341.51M | 502.10M | 521.44M | 542.03M | 537.62M | 518.19M | 512.48M | 542.57M | 539.91M | 565.74M | 554.06M | 595.38M | 580.71M | 595.48M | 595.41M |
|
Common Equity
|
-0.05M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 57.12M | 5.00M | 5.00M | 5.00M | -43.01M | 84.62M | 65.03M | 157.97M | 127.87M | 131.43M | 151.92M | 164.14M | 158.46M | 166.82M | 173.88M | 180.88M | 178.59M | 182.49M | 188.75M | 198.77M | 198.40M | 202.13M | 209.09M | 206.72M | 255.03M | 259.07M | 260.54M | 267.12M |
|
Shareholder's Equity
|
-0.05M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 57.12M | 5.00M | 5.00M | 5.00M | -43.01M | 84.62M | 65.03M | 157.97M | 127.87M | 131.43M | 151.92M | 164.14M | 158.46M | 166.82M | 173.88M | 180.88M | 178.59M | 182.49M | 188.75M | 198.77M | 198.40M | 202.13M | 209.09M | 206.72M | 255.03M | 259.07M | 260.54M | 267.12M |
|
Liabilities and Shareholders Equity
|
| 452.06M | 451.80M | 450.51M | 451.71M | 453.47M | 455.12M | 335.17M | 459.80M | 462.03M | 429.83M | 509.32M | 550.66M | 525.28M | 564.61M | 560.24M | 589.80M | 600.85M | 600.35M | 616.07M | 624.51M | 816.58M | 838.35M | 862.77M | 870.33M | 863.29M | 871.41M | 912.89M | 919.13M | 950.35M | 950.21M | 1,048.40M | 1,047.26M | 1,056.26M | 1,085.38M |
|
Treasury Shares
|
| | | 0.03M | | | | 0.69M | | | | | | | | 1.64M | 2.33M | | | 1,593.73M | 1.79M | 3.60M | 5.87M | 1,418.71M | 8.31M | 9.19M | 9.49M | 10.89M | 11.49M | 12.39M | 12.98M | 10.19M | 11.18M | 11.82M | 16.10M |
|
Retained Earnings
|
| -0.12M | -0.22M | -0.38M | 0.75M | 2.38M | 4.32M | -17.20M | 5.00M | 5.00M | 5.00M | -51.37M | -22.44M | -43.71M | -31.57M | -51.78M | -50.28M | -37.83M | -27.03M | -20.22M | 4.86M | 18.03M | 40.48M | 53.88M | 63.06M | 73.05M | 83.50M | 99.48M | 106.90M | 121.49M | 126.38M | 134.74M | 149.38M | 156.69M | 170.05M |