|
Cash & Equivalents
|
7.86M | 7.11M | 6.47M | 16.35M | 16.55M | 15.90M | 15.73M | 229.24M | 213.88M | 176.38M | 175.58M | 193.57M | 191.45M | 196.89M | 200.33M | 187.36M | 143.23M | 152.77M | 142.88M | 142.29M | 210.50M | 220.72M | 224.00M | 111.71M | 111.84M | 106.36M | 99.73M | 156.76M | 155.47M | 160.92M | 167.27M |
|
Short-term Investments
|
| | | -4.94M | | -0.29M | 0.63M | 1.83M | 0.15M | 0.72M | 0.72M | 2.74M | 0.38M | 0.93M | 1.55M | 1.45M | | | | 86.08M | | | | 110.72M | | | -4.18M | 102.82M | | | -19.15M |
|
Cash & Current Investments
|
7.86M | 7.11M | 6.47M | 11.41M | 16.55M | 15.60M | 16.36M | 231.07M | 214.03M | 177.11M | 176.30M | 196.31M | 191.83M | 197.83M | 201.88M | 188.81M | 143.23M | 152.77M | 142.88M | 228.37M | 210.50M | 220.72M | 224.00M | 222.43M | 111.84M | 106.36M | 95.56M | 259.58M | 155.47M | 160.92M | 148.12M |
|
Receivables - Net
|
-3.02M | -3.42M | -4.03M | -7.41M | -2.32M | -7.31M | -6.24M | -8.64M | -8.06M | -19.60M | -17.79M | -30.43M | -6.09M | -6.53M | -3.56M | -14.28M | -0.11M | -18.06M | -11.48M | -24.55M | -1.97M | -12.59M | -10.69M | 118.35M | -1.30M | -15.23M | -6.42M | 102.54M | 108.69M | 119.93M | -22.78M |
|
Receivables - Other
|
| 0.61M | | -0.16M | -0.04M | -0.43M | -0.04M | 0.39M | | | | 0.11M | | 1.38M | | 3.85M | | | | 0.55M | | | | 1.75M | | | | 1.55M | | | |
|
Receivables
|
-3.02M | -2.81M | -4.03M | -7.56M | -2.35M | -7.74M | -6.28M | -8.25M | -8.06M | -19.60M | -17.79M | -30.32M | -6.09M | -5.15M | -3.56M | -10.44M | -0.11M | -18.06M | -11.48M | -24.00M | -1.97M | -12.59M | -10.69M | 120.11M | -1.30M | -15.23M | -6.42M | 104.08M | 108.69M | 119.93M | -22.78M |
|
Inventory
|
-0.04M | -0.07M | -0.09M | -0.16M | -0.02M | 0.23M | 0.20M | -0.06M | -0.37M | -0.18M | -0.27M | -0.58M | -0.38M | -0.19M | -0.24M | -0.67M | -0.39M | -0.68M | -0.13M | 2.32M | 0.46M | 0.86M | 1.60M | 0.28M | 0.15M | 0.20M | 0.04M | | | | |
|
Current Assets
|
| | | 35.07M | | 61.00M | 289.18M | 270.20M | 340.02M | 250.25M | 254.98M | 260.33M | 245.86M | 342.49M | 274.82M | 216.37M | 235.39M | 234.72M | 231.72M | 311.30M | 249.45M | 277.49M | 291.48M | 243.10M | 254.87M | 275.89M | 266.22M | 273.56M | 321.04M | 332.61M | 323.57M |
|
Property, Plant & Equipment (Net)
|
16.46M | | | 24.07M | | 28.10M | 32.21M | 42.85M | 35.67M | 36.03M | 39.56M | 58.16M | 50.93M | 62.05M | 76.57M | 75.26M | 84.23M | 93.79M | 96.13M | 103.04M | 111.25M | 118.77M | 122.71M | 122.95M | 123.49M | 117.58M | 115.27M | 113.31M | 114.37M | 120.87M | 127.65M |
|
Long-Term Investments
|
| | | | | 12.72M | 12.83M | 11.09M | 10.87M | 9.45M | 9.68M | 9.52M | 8.95M | 9.66M | 10.40M | 8.69M | 9.79M | 10.63M | 10.67M | 10.25M | 10.43M | 10.64M | 10.92M | 10.47M | 10.54M | 10.16M | 9.98M | 9.37M | 9.07M | 9.45M | 10.34M |
|
Goodwill
|
| | | | | 35.56M | 35.18M | | | | | 25.80M | | | | 212.33M | | | | 238.95M | | | | 269.61M | | | | 262.71M | | | |
|
Intangibles
|
2.05M | | | 180.85M | | 313.03M | 334.76M | 330.93M | 345.80M | 343.30M | 365.18M | 497.25M | 505.31M | 586.51M | 719.82M | 699.35M | 756.27M | 827.01M | 771.63M | 768.24M | 934.51M | 975.60M | 983.41M | 968.78M | 975.64M | 923.24M | 999.39M | 952.04M | 939.32M | 986.33M | 1,023.57M |
|
Goodwill & Intangibles
|
2.05M | | | 180.85M | | 348.59M | 369.94M | 330.93M | 345.80M | 343.30M | 365.18M | 523.05M | 505.31M | 586.51M | 719.82M | 911.68M | 756.27M | 827.01M | 771.63M | 1,007.18M | 934.51M | 975.60M | 983.41M | 1,238.39M | 975.64M | 923.24M | 999.39M | 1,214.74M | 939.32M | 986.33M | 1,023.57M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 4.47M | 7.50M |
|
Other Non-Current Assets
|
7.86M | -0.21M | -1.29M | 16.35M | -3.94M | -4.02M | -0.69M | 229.24M | -0.17M | 0.55M | -1.27M | -4.43M | 175.78M | -0.99M | -2.16M | 134.20M | 1.77M | -1.61M | 1.12M | 207.78M | 1.16M | -1.84M | 7.37M | 111.71M | 0.29M | 0.32M | 3.83M | 19.94M | 19.86M | -1.00M | 22.75M |
|
Non-Current Assets
|
| | | 206.18M | | 432.35M | 457.60M | 437.64M | 476.80M | 469.75M | 498.51M | 627.47M | 662.31M | 784.55M | 968.68M | 939.53M | 1,020.15M | 1,118.45M | 1,058.81M | 1,057.24M | 1,252.42M | 1,307.50M | 1,313.29M | 1,288.94M | 1,300.44M | 1,234.14M | 1,305.18M | 1,245.76M | 1,233.97M | 1,299.21M | 1,363.28M |
|
Assets
|
| | | 241.24M | | 493.35M | 746.78M | 707.84M | 816.82M | 720.00M | 753.49M | 887.80M | 908.17M | 1,127.04M | 1,243.50M | 1,155.90M | 1,255.54M | 1,353.17M | 1,290.53M | 1,368.54M | 1,501.87M | 1,584.99M | 1,604.77M | 1,532.04M | 1,555.30M | 1,510.03M | 1,571.40M | 1,519.31M | 1,555.01M | 1,631.81M | 1,686.85M |
|
Accounts Payables
|
-0.73M | -0.96M | -0.68M | -0.40M | 1.82M | 1.34M | 0.75M | 0.74M | 1.02M | 0.19M | 0.33M | 0.83M | 1.30M | 0.78M | 0.66M | 2.60M | -0.52M | 0.60M | 0.27M | 1.90M | -2.22M | -0.22M | 0.39M | 21.86M | 2.93M | 2.20M | 3.60M | 22.04M | 0.32M | 1.10M | 26.13M |
|
Notes Payables
|
| | | 13.40M | | 15.74M | 14.14M | 13.03M | 16.80M | 7.87M | 26.63M | 19.85M | 92.67M | 254.15M | 261.29M | 23.08M | 238.45M | 234.71M | 217.62M | 27.60M | 333.26M | 349.63M | 352.75M | 36.21M | 327.90M | 311.82M | 381.45M | 315.17M | 313.91M | 214.97M | 183.03M |
|
Dividends payables
|
| | | 1.08M | | 10.04M | 0.34M | | | | | | | | | | | | | | | | | | | | | | 22.32M | 0.14M | 0.15M |
|
Payables
|
-0.73M | -0.96M | -0.68M | 14.08M | 1.82M | 27.13M | 15.23M | 13.76M | 17.81M | 8.06M | 26.96M | 20.68M | 93.97M | 254.93M | 261.95M | 25.67M | 237.92M | 235.32M | 217.88M | 29.50M | 331.04M | 349.41M | 353.15M | 58.07M | 330.82M | 314.02M | 385.05M | 337.21M | 336.55M | 216.21M | 209.31M |
|
Accumulated Expenses
|
1.81M | 2.48M | 3.53M | -0.79M | 0.95M | 3.41M | 5.81M | 1.49M | 1.59M | 7.41M | 7.82M | 2.06M | 1.66M | 6.10M | 10.35M | 4.20M | 4.28M | 9.10M | 13.48M | 4.04M | 5.42M | 11.96M | 19.36M | 6.37M | 4.76M | 8.65M | 12.57M | 35.80M | 5.08M | 6.55M | 14.41M |
|
Short term Debt
|
| | | 36.12M | | | | 13.03M | | | | 19.85M | | | | 23.08M | | | | 27.60M | | | | 36.21M | | | | 62.56M | | | |
|
Current Leases
|
| | | | | | | 5.52M | | | | 11.48M | | | | 4.47M | | | | 6.17M | | | | 7.45M | | | | 7.84M | | | |
|
Current Taxes
|
| | | 0.07M | | 0.43M | 0.31M | 0.78M | 0.57M | 0.82M | 0.86M | 0.85M | 0.84M | 0.87M | 2.22M | -2.67M | 2.22M | 4.38M | 5.22M | -0.74M | 1.63M | 3.74M | 5.19M | 0.78M | 1.10M | 0.06M | -1.19M | 0.73M | 1.62M | 2.01M | 0.26M |
|
Current Deferred Revenue
|
-0.49M | -0.61M | 0.24M | 0.54M | 0.39M | 0.36M | 4.68M | 4.70M | -3.20M | -2.49M | -3.51M | -0.36M | 2.49M | 0.02M | 1.81M | 6.46M | -1.77M | -6.46M | -3.07M | 1.59M | 0.03M | -8.83M | -5.71M | 31.00M | 0.63M | -6.39M | 0.01M | 27.71M | 0.04M | 19.23M | 27.00M |
|
Total Current Liabilities
|
| | | 47.89M | | 99.28M | 98.94M | 80.99M | 90.72M | 86.49M | 106.56M | 109.17M | 116.07M | 132.40M | 126.42M | 137.42M | 158.08M | 176.72M | 186.45M | 172.16M | 230.01M | 236.39M | 247.24M | 213.83M | 198.57M | 187.39M | 166.85M | 196.20M | 225.77M | 355.26M | 330.55M |
|
Non-Current Debt
|
| | | | | | | 40.92M | | | | 94.52M | | | | 223.41M | | | | 330.31M | | | | 327.54M | | | | 315.17M | | | |
|
Minority Interest
|
0.95M | 0.97M | 1.54M | 23.21M | 2.11M | 3.31M | 3.96M | 4.58M | 0.87M | 1.32M | 2.20M | 2.95M | 0.96M | 1.88M | 2.86M | 3.40M | 1.02M | 2.02M | 2.78M | 3.65M | 1.09M | 2.10M | 3.13M | 8.38M | 0.99M | 1.71M | 2.35M | 6.99M | 6.94M | 7.14M | 2.48M |
|
Operating Leases
|
| | | | | 60.38M | 62.31M | 69.15M | 72.37M | 64.95M | 66.28M | 82.93M | 73.32M | 94.81M | 124.93M | 128.02M | 135.02M | 145.56M | 143.83M | -146.28M | 159.25M | 164.88M | 170.71M | 176.66M | 174.42M | 169.37M | 167.65M | 160.50M | 160.66M | 169.95M | 185.14M |
|
Other Non-Current Liabilities
|
-1.02M | -0.71M | -1.12M | 0.52M | -1.27M | -0.37M | -2.42M | -2.64M | 0.25M | 1.97M | -744.59 | 4.22M | -0.43M | 0.24M | 0.44M | -0.48M | -0.54M | -1.29M | -1.92M | -2.44M | 0.87M | 0.87M | -1.91M | 3.69M | -0.04M | 0.60M | 0.80M | 7.35M | 7.18M | 0.44M | 0.64M |
|
Total Non-Current Liabilities
|
-13.39M | 0.71M | 1.12M | 38.28M | 1.27M | 120.98M | 128.78M | 113.13M | 137.95M | 136.15M | 132.44M | 253.75M | 249.17M | 426.25M | 531.63M | 480.63M | 514.93M | 546.00M | 498.27M | 578.57M | 623.20M | 652.74M | 630.25M | 582.34M | 576.73M | 549.14M | 655.85M | 581.39M | 571.27M | 457.52M | 477.44M |
|
Total Liabilities
|
-14.42M | | | 86.17M | | 220.26M | 227.72M | 194.12M | 228.67M | 222.65M | 239.00M | 362.91M | 365.24M | 558.65M | 658.05M | 618.05M | 673.01M | 722.72M | 684.72M | 750.73M | 853.21M | 889.12M | 877.49M | 796.16M | 775.30M | 736.54M | 822.70M | 777.58M | 797.05M | 812.78M | 807.99M |
|
Total Debt
|
| | | 36.12M | | | | 53.95M | | | | 114.37M | | | | 246.49M | | | | 357.92M | | | | 363.75M | | | | 377.72M | | | |
|
Common Equity
|
14.42M | | | 155.07M | | 273.10M | 519.06M | 513.72M | 588.14M | 497.35M | 514.49M | 524.89M | 542.93M | 568.39M | 585.45M | 537.85M | 582.53M | 630.45M | 605.81M | 617.81M | 648.66M | 695.87M | 727.28M | 735.88M | 780.01M | 773.49M | 748.70M | 741.73M | 757.96M | 819.03M | 878.86M |
|
Shareholder's Equity
|
14.42M | | | 155.07M | | | | 513.72M | | | | 524.89M | | | | 537.85M | | | | 617.81M | | | | 735.88M | | | | 741.73M | | | |
|
Liabilities and Shareholders Equity
|
| | | 241.24M | | 493.35M | 746.78M | 707.84M | 816.82M | 720.00M | 753.49M | 887.80M | 908.17M | 1,127.04M | 1,243.50M | 1,155.90M | 1,255.54M | 1,353.17M | 1,290.53M | 1,368.54M | 1,501.87M | 1,584.99M | 1,604.77M | 1,532.04M | 1,555.30M | 1,510.03M | 1,571.40M | 1,519.31M | 1,555.01M | 1,631.81M | 1,686.85M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 708.89M | | | 315.27M | 342.60M | | 305.29M | 278.35M | 277.15M | | 212.32M | 214.79M |
|
Retained Earnings
|
| | | 15.71M | | 6.12M | 16.70M | 28.17M | 48.92M | 51.69M | 65.38M | 75.57M | 94.55M | 100.48M | 112.40M | 113.18M | 145.60M | 176.01M | 179.08M | 191.02M | 215.11M | 242.27M | 265.00M | 278.83M | 320.28M | 335.02M | 335.78M | 346.19M | 364.20M | 407.40M | 451.97M |