|
Cash & Equivalents
|
92.47M | 82.15M | 104.83M | 63.19M | 64.26M | 50.14M | 54.82M | 60.97M | 52.20M | 62.04M | 68.94M | 45.54M | 63.77M | 76.85M | 69.34M | 92.68M | 75.29M | 83.42M | 116.78M | 123.08M | 106.86M | 98.82M | 118.54M | 90.96M | 79.73M | 61.59M | 99.90M | 69.48M | 79.29M | 70.16M | 86.61M | 58.94M | 39.35M | 53.97M | 80.38M | 55.56M | 36.07M | 21.18M | 33.32M | 40.34M | 34.90M | 51.25M | 125.87M | 43.81M | 79.52M | 110.28M | 88.17M | 61.76M | 33.07M | 57.54M | 123.13M | 70.72M | 30.74M | 85.32M | 90.95M | 61.47M | 41.21M | 33.92M | 59.25M | 38.68M | 33.38M | 30.61M | 63.66M | 44.05M | 44.75M | 48.47M | 54.75M |
|
Short-term Investments
|
-3.50M | -18.84M | -38.14M | -80.48M | -20.85M | -42.87M | 63.70M | 78.77M | -24.50M | 63.51M | 46.19M | 46.94M | 49.49M | 43.75M | 51.34M | 68.92M | 74.42M | 81.94M | 86.13M | 84.42M | 85.03M | 85.81M | 42.41M | 33.68M | 12.18M | 6.83M | 7.06M | 7.72M | 11.71M | 17.16M | 11.49M | 29.58M | 32.80M | 46.63M | 69.53M | 25.77M | 44.70M | 106.81M | 104.90M | 18.65M | 64.71M | 70.15M | 25.94M | 27.90M | 27.91M | 33.48M | 35.82M | 43.44M | 50.84M | 55.38M | 56.35M | 64.14M | 69.16M | 60.48M | 57.38M | 62.06M | 63.36M | 65.41M | 54.93M | 57.15M | 61.92M | 53.84M | 57.71M | 58.63M | 55.48M | 52.45M | 56.57M |
|
Cash & Current Investments
|
88.97M | 63.31M | 66.69M | -17.29M | 43.41M | 7.27M | 118.52M | 139.74M | 27.70M | 125.55M | 115.13M | 92.48M | 113.26M | 120.60M | 120.69M | 161.60M | 149.71M | 165.36M | 202.91M | 207.50M | 191.89M | 184.62M | 160.96M | 124.64M | 91.92M | 68.42M | 106.96M | 77.20M | 91.00M | 87.32M | 98.11M | 88.52M | 72.16M | 100.60M | 149.90M | 81.33M | 80.78M | 127.99M | 138.22M | 58.99M | 99.60M | 121.39M | 151.81M | 71.72M | 107.43M | 143.76M | 123.99M | 105.19M | 83.92M | 112.92M | 179.48M | 134.86M | 99.90M | 145.80M | 148.33M | 123.53M | 104.57M | 99.33M | 114.17M | 95.83M | 95.30M | 84.45M | 121.38M | 102.67M | 100.23M | 100.92M | 111.31M |
|
Receivables - Net
|
| | | | | | | 122.62M | | 140.46M | 133.08M | 121.22M | 138.37M | 147.41M | 143.20M | 141.95M | 167.15M | 180.25M | 172.00M | 171.58M | 192.96M | 205.11M | 193.62M | 178.92M | 188.28M | 203.10M | 194.09M | 185.36M | 197.19M | 208.24M | 200.99M | 183.00M | 191.28M | 190.65M | 185.50M | 174.23M | 186.80M | 189.89M | 178.62M | 162.48M | 174.31M | 175.02M | 170.65M | 157.95M | 169.13M | 175.24M | 171.13M | 156.76M | 165.17M | 165.16M | 154.52M | 135.10M | 140.60M | 143.31M | 137.01M | 121.71M | 137.05M | 141.94M | 144.44M | 132.86M | 143.99M | 150.91M | 152.94M | 142.66M | 156.75M | 166.34M | 167.88M |
|
Receivables - Other
|
| | | | | | | 95.13M | | 94.19M | 94.45M | 2.10M | 99.94M | 98.80M | 98.15M | 3.00M | 99.30M | 103.25M | 77.83M | 4.30M | 78.28M | 85.51M | 89.85M | 5.20M | 87.38M | 90.16M | 91.09M | 7.60M | 92.43M | 94.26M | 102.81M | 7.70M | 82.90M | 84.15M | 84.96M | 6.30M | 94.17M | 98.96M | 109.27M | 7.50M | 111.18M | 103.69M | 102.87M | 8.50M | 105.13M | 103.52M | 97.95M | 6.30M | 110.72M | 110.91M | 108.39M | 7.90M | 116.23M | 118.58M | 117.97M | 8.60M | 118.14M | 122.72M | 127.69M | 129.96M | 127.50M | 123.33M | 128.96M | 117.02M | 114.28M | 115.77M | 113.92M |
|
Receivables
|
| | | | | | | 217.75M | | 234.65M | 227.53M | 123.32M | 238.31M | 246.20M | 241.36M | 144.95M | 266.45M | 283.50M | 249.84M | 175.88M | 271.24M | 290.62M | 283.46M | 184.12M | 275.66M | 293.26M | 285.18M | 192.96M | 289.61M | 302.49M | 303.80M | 190.71M | 274.17M | 274.79M | 270.45M | 180.53M | 280.97M | 288.85M | 287.89M | 169.98M | 285.49M | 278.71M | 273.51M | 166.45M | 274.25M | 278.76M | 269.08M | 163.06M | 275.89M | 276.07M | 262.91M | 143.00M | 256.83M | 261.88M | 254.98M | 130.31M | 255.19M | 264.66M | 272.13M | 262.82M | 271.49M | 274.25M | 281.91M | 259.68M | 271.02M | 282.12M | 281.80M |
|
Property, Plant & Equipment (Net)
|
-0.44M | -0.60M | -0.97M | 2.30M | -0.56M | -1.27M | -2.30M | 7.55M | -0.05M | 7.33M | 7.45M | 7.63M | 7.46M | 7.34M | 7.67M | 7.71M | 7.53M | 7.73M | 7.50M | 7.55M | 7.42M | 7.59M | 7.36M | 7.24M | 7.18M | 7.11M | 6.95M | 6.18M | 5.99M | 6.44M | 6.39M | 6.64M | 6.44M | 6.34M | 6.32M | 6.13M | 6.77M | 6.64M | 6.46M | 6.26M | 6.04M | 5.96M | 6.43M | 6.33M | 6.30M | 6.38M | 6.23M | 6.18M | 6.30M | 6.26M | 6.16M | 6.46M | 6.42M | 6.89M | 7.38M | 7.22M | 6.91M | 6.56M | 6.68M | 6.35M | 6.77M | 6.38M | 6.13M | 5.89M | 5.67M | 6.56M | 7.27M |
|
Long-Term Investments
|
1,143.40M | 1,157.20M | 1,162.77M | 330.27M | 1,127.16M | 1,140.45M | 1,135.42M | 765.54M | 1,139.16M | 766.82M | 767.57M | 805.97M | 804.92M | 801.29M | 813.27M | 808.12M | 843.42M | 860.68M | 861.52M | 878.77M | 916.33M | 964.64M | 973.60M | 1,016.33M | 1,073.36M | 1,061.72M | 1,048.93M | 1,045.15M | 1,079.33M | 1,108.91M | 1,095.63M | 1,084.47M | 1,107.27M | 1,120.63M | 1,144.52M | 1,130.31M | 1,134.79M | 1,167.04M | 1,190.54M | 1,125.49M | 1,161.63M | 1,163.06M | 1,091.28M | 1,125.02M | 1,099.38M | 1,098.76M | 1,125.39M | 1,088.74M | 1,125.13M | 1,112.81M | 1,034.19M | 1,012.57M | 1,030.32M | 966.40M | 934.80M | 888.99M | 919.86M | 928.73M | 889.02M | 857.79M | 866.56M | 853.60M | 835.53M | 788.78M | 781.01M | 758.89M | 762.28M |
|
Long-Term Deferred Tax
|
| | | | | | | 28.84M | | 30.66M | 29.37M | 30.05M | 29.89M | 30.49M | 31.42M | 29.52M | 30.70M | 33.77M | 34.67M | 33.65M | 32.81M | 33.54M | 33.83M | 31.23M | 30.83M | 32.30M | 31.69M | 29.91M | 28.05M | 26.53M | 28.28M | 33.81M | 33.31M | 31.94M | 31.57M | 19.26M | 20.50M | 19.89M | 19.90M | 38.78M | 20.06M | 19.46M | 18.48M | 17.51M | 17.75M | 16.70M | 17.01M | 13.66M | 14.51M | 14.22M | 14.74M | 14.38M | 17.60M | 21.93M | 26.23M | 22.79M | 21.66M | 23.44M | 25.68M | 20.40M | 21.18M | 21.78M | 19.50M | 19.45M | 19.11M | 20.07M | 18.85M |
|
Other Non-Current Assets
|
-0.32M | -3.06M | 14.89M | 1.01M | 15.75M | 4.53M | 14.24M | 6.95M | 15.28M | 15.66M | 16.38M | 11.25M | 9.35M | 11.62M | 10.66M | 10.81M | 11.67M | 12.93M | 9.13M | 8.64M | 9.65M | 11.46M | 18.30M | 14.29M | 15.39M | 45.12M | 46.60M | 42.79M | 42.57M | 47.92M | 47.15M | 37.67M | 44.22M | 39.54M | 17.86M | 9.96M | 18.94M | 17.41M | 16.75M | 17.57M | 19.51M | 22.02M | 28.22M | 17.59M | 17.01M | 10.02M | 12.20M | 10.86M | 11.32M | 11.16M | 11.07M | 11.37M | 19.66M | 12.88M | 15.95M | 14.13M | 16.16M | 14.29M | 15.98M | 15.09M | 16.52M | 17.67M | 16.89M | 11.30M | 6.88M | 8.01M | 7.74M |
|
Assets
|
| | | | | | | 1,117.92M | | 1,152.55M | 1,153.20M | 1,143.97M | 1,185.76M | 1,210.31M | 1,202.86M | 1,220.95M | 1,265.40M | 1,313.87M | 1,312.56M | 1,329.00M | 1,376.75M | 1,439.72M | 1,467.38M | 1,457.22M | 1,514.98M | 1,534.11M | 1,552.54M | 1,502.05M | 1,557.56M | 1,594.77M | 1,600.18M | 1,518.86M | 1,536.54M | 1,559.49M | 1,583.25M | 1,518.24M | 1,530.66M | 1,554.28M | 1,586.97M | 1,515.93M | 1,558.98M | 1,571.09M | 1,574.54M | 1,492.91M | 1,524.16M | 1,549.97M | 1,546.82M | 1,470.86M | 1,494.58M | 1,506.26M | 1,479.92M | 1,402.72M | 1,391.38M | 1,381.92M | 1,359.50M | 1,269.28M | 1,288.25M | 1,298.91M | 1,296.64M | 1,229.16M | 1,243.14M | 1,233.53M | 1,254.73M | 1,157.79M | 1,156.72M | 1,155.11M | 1,164.94M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.61M | | 38.33M | 39.18M | 40.09M | 39.39M | 40.71M | 41.10M | 38.88M | 41.28M | 40.83M | 39.87M | 37.88M | 38.44M | 37.87M | 38.78M | 38.06M | 38.63M | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | | | | | | | | | | | | | 38.61M | | 38.33M | 39.18M | 40.09M | 39.39M | 40.71M | 41.10M | 38.88M | 41.28M | 40.83M | 39.87M | 37.88M | 38.44M | 37.87M | 38.78M | 38.06M | 38.63M | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 49.19M | | | | 47.83M | | | | 538.21M | | | | 570.45M | | 593.47M | 609.04M | 614.56M | 636.19M | 657.28M | 676.61M | 687.60M | 704.94M | 715.14M | 720.71M | 718.03M | 722.18M | 725.55M | 736.28M | 742.78M | 749.50M | 749.76M | 755.03M | 771.85M | 777.30M | 783.60M | 791.13M | 798.41M | 800.58M | 795.05M | 790.81M | 772.89M | 779.28M | 768.77M | 759.91M | 760.56M | 759.76M | 744.97M | 720.79M | 745.28M | 728.56M | 724.89M | 716.20M | 696.04M | 686.65M | 684.61M | 684.35M | 673.99M | 668.06M | 663.99M | 663.49M | 651.31M | 639.97M | 624.10M | 617.86M |
|
Current Taxes
|
2.24M | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.98M | 0.91M | 8.27M | 3.83M | 2.81M | 4.02M | 9.38M | | 1.91M | | 1.39M | | 1.56M | 3.41M | 7.66M | 1.32M | 1.55M | 3.22M | 6.43M | 12.10M | 4.79M | 0.42M | 3.97M | 2.24M | 2.69M | | | | | | 2.53M | 2.30M | | | 2.36M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 111.49M | | 128.45M | 126.17M | 118.70M | 129.93M | 141.70M | 142.53M | 140.53M | 155.46M | 164.72M | 164.74M | 164.30M | 177.43M | 184.24M | 178.45M | 168.58M | 172.04M | 179.94M | 176.27M | 167.98M | 169.85M | 179.80M | 175.77M | 162.03M | 163.80M | 165.90M | 165.82M | 157.27M | 164.97M | 167.31M | 165.17M | 149.30M | 155.03M | 156.89M | 154.63M | 140.87M | 146.17M | 147.82M | 143.23M | 129.26M | 137.51M | 138.86M | 136.01M | 121.09M | 128.77M | 130.22M | 128.09M | 114.98M | 124.10M | 126.24M | 126.34M | 116.58M | 124.29M | 128.06M | 131.99M | 121.93M | 132.65M | 138.78M | 143.57M |
|
Non-Current Debt
|
| | | | | | | 36.09M | | 36.09M | 25.78M | 25.78M | 25.78M | 12.89M | 25.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.93M | | | | 18.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 20.65M | | 22.52M | 24.26M | 23.72M | 24.22M | 22.59M | 24.31M | 25.65M | 28.19M | 29.69M | 29.02M | 26.94M | 29.65M | 32.65M | 32.84M | 30.11M | 32.26M | 29.11M | 30.00M | 30.48M | 28.67M | 31.44M | 32.91M | 31.51M | 31.14M | 36.10M | 41.83M | 37.08M | 37.77M | 38.44M | 39.00M | 38.61M | 39.25M | | | | | | | | | | | | | | | 38.06M | | 37.97M | 41.58M | 41.02M | 39.88M | 38.77M | 39.90M | 38.41M | 37.86M | 39.29M | 39.63M |
|
Total Non-Current Liabilities
|
| | | | | | | 767.08M | | 792.82M | 790.45M | 770.82M | 802.49M | 824.27M | 806.40M | 814.08M | 847.51M | 891.67M | 882.83M | 885.25M | 926.52M | 971.58M | 986.06M | 980.14M | 1,021.07M | 1,032.20M | 1,031.96M | 1,017.58M | 1,050.13M | 1,067.38M | 1,057.53M | 1,031.20M | 1,038.29M | 1,042.00M | 1,046.48M | 1,055.74M | 1,060.83M | 1,070.45M | 1,088.98M | 1,067.56M | 1,089.33M | | | | | | | | | | | | | | | 913.79M | | 920.38M | 919.17M | 895.69M | 902.17M | 893.77M | 900.46M | 862.04M | 858.05M | 850.25M | 850.54M |
|
Total Liabilities
|
856.29M | 853.92M | 842.50M | 36.77M | 816.56M | 824.05M | 817.22M | 787.73M | 808.59M | 815.34M | 814.71M | 794.54M | 826.71M | 846.86M | 830.72M | 839.72M | 875.71M | 921.36M | 911.85M | 912.19M | 956.17M | 1,004.23M | 1,018.90M | 1,010.25M | 1,053.32M | 1,061.31M | 1,061.96M | 1,048.06M | 1,078.81M | 1,098.82M | 1,090.43M | 1,062.71M | 1,069.43M | 1,078.10M | 1,088.30M | 1,092.81M | 1,098.60M | 1,108.89M | 1,127.97M | 1,106.17M | 1,128.58M | 1,121.65M | 1,105.81M | 1,062.69M | 1,087.20M | 1,087.18M | 1,064.91M | 1,032.04M | 1,046.95M | 1,037.90M | 999.77M | 1,003.40M | 996.11M | 996.93M | 986.48M | 951.85M | 955.40M | 958.35M | 960.75M | 936.71M | 942.05M | 932.54M | 940.36M | 900.45M | 895.90M | 889.54M | 890.17M |
|
Total Debt
|
| | | | | | | 36.09M | | 36.09M | 25.78M | 25.78M | 25.78M | 12.89M | 25.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 306.13M | | | | 328.72M | | 337.21M | 338.49M | 349.44M | 359.05M | 363.45M | 372.14M | 381.22M | 389.70M | 392.51M | 400.71M | 416.81M | 420.58M | 435.48M | 448.48M | 446.97M | 461.65M | 472.80M | 3.36M | 453.98M | 5.38M | 8.31M | 6.60M | 456.15M | 0.46M | 2.42M | 3.03M | 425.42M | -2.24M | 445.39M | 459.00M | 409.76M | 430.40M | 449.44M | 468.73M | 430.21M | 436.96M | 462.80M | 481.91M | 438.82M | 447.63M | 468.37M | 480.16M | 399.32M | 395.27M | 384.99M | 373.02M | 317.43M | 332.86M | 340.57M | 335.88M | 292.45M | 301.09M | 300.99M | 314.37M | 257.34M | 260.81M | 265.57M | 274.77M |
|
Shareholder's Equity
|
| | | 306.13M | | | | 328.72M | | 337.21M | 338.49M | 349.44M | 359.05M | 363.45M | 372.14M | 381.22M | 389.70M | 392.51M | 400.71M | 416.81M | 420.58M | 435.48M | 448.48M | 446.97M | 461.65M | 472.80M | 3.36M | 453.98M | 5.38M | 8.31M | 6.60M | 456.15M | 0.46M | 2.42M | 3.03M | 425.42M | -2.24M | 445.39M | 459.00M | 409.76M | 430.40M | 449.44M | 468.73M | 430.21M | 436.96M | 462.80M | 481.91M | 438.82M | 447.63M | 468.37M | 480.16M | 399.32M | 395.27M | 384.99M | 373.02M | 317.43M | 332.86M | 340.57M | 335.88M | 292.45M | 301.09M | 300.99M | 314.37M | 257.34M | 260.81M | 265.57M | 274.77M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 1,117.92M | | 1,152.55M | 1,153.20M | 1,143.97M | 1,185.76M | 1,210.31M | 1,202.86M | 1,220.95M | 1,265.40M | 1,313.87M | 1,312.56M | 1,329.00M | 1,376.75M | 1,439.72M | 1,467.38M | 1,457.22M | 1,514.98M | 1,534.11M | 1,552.54M | 1,502.05M | 1,557.56M | 1,594.77M | 1,600.18M | 1,518.86M | 1,536.54M | 1,559.49M | 1,583.25M | 1,518.24M | 1,530.66M | 1,554.28M | 1,586.97M | 1,515.93M | 1,558.98M | 1,571.09M | 1,574.54M | 1,492.91M | 1,524.16M | 1,549.97M | 1,546.82M | 1,470.86M | 1,494.58M | 1,506.26M | 1,479.92M | 1,402.72M | 1,391.38M | 1,381.92M | 1,359.50M | 1,269.28M | 1,288.25M | 1,298.91M | 1,296.64M | 1,229.16M | 1,243.14M | 1,233.53M | 1,254.73M | 1,157.79M | 1,156.72M | 1,155.11M | 1,164.94M |
|
Treasury Shares
|
| | | 0.01M | | | | 0.01M | | 0.16M | 0.52M | 0.01M | | | | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | | | | 1.26M | 1.26M | | | 0.04M | | | | 0.03M | | | | 0.02M | | | | 0.01M | 0.04M | 0.12M | 0.26M | 0.26M | | | | 1.57M | 1.57M | 1.66M | 0.11M | 1.68M | 1.68M | 1.75M | 1.78M |
|
Retained Earnings
|
| | | | | | | 0.27M | | 167.18M | 173.87M | 2.21M | 193.22M | 196.67M | 4.11M | 2.98M | 2.43M | -1.63M | -2.67M | -4.29M | -1.05M | 1.96M | 2.08M | 2.81M | 3.63M | 2.05M | 306.06M | 268.87M | 289.68M | 302.86M | 317.30M | 270.42M | 280.10M | 291.73M | 304.46M | 233.90M | 246.03M | 258.74M | 274.21M | 221.33M | 235.91M | 248.97M | 265.54M | 227.16M | 232.16M | 250.89M | 269.02M | 224.65M | 238.35M | 256.50M | 270.02M | 190.49M | 201.83M | 201.98M | 207.39M | 145.51M | 156.33M | 165.46M | 168.89M | 114.29M | 124.11M | 128.03M | 135.28M | 84.11M | 85.60M | 92.10M | 98.49M |
|
Preferred Shares
|
262.11M | 278.27M | 295.27M | 302.42M | 310.60M | 316.40M | 318.20M | 325.22M | 330.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Preferred Equity
|
3.57M | 3.82M | 3.41M | 3.03M | 3.11M | 3.34M | 3.32M | 2.94M | 3.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |