|
Cash & Equivalents
|
5.82M | 7.03M | 5.68M | 5.37M | 37.87M | 38.77M | 45.81M | 48.57M | 41.50M | 138.87M | 140.09M | 192.41M | 184.41M | 491.98M | 290.98M | 300.18M | 72.16M | 319.73M | 309.62M | 321.82M | 331.45M | 316.01M | 165.31M | 166.38M | 113.64M | 85.30M | 91.82M | 107.37M | 131.99M | 105.39M | 62.04M | 74.94M | 81.81M | 35.93M | 60.14M | 73.37M |
|
Short-term Investments
|
| | | | | 8.49M | 10.99M | 14.94M | 17.40M | 59.52M | 55.84M | | | | | | | | | | | | 137.56M | 145.17M | 71.23M | 38.21M | 30.75M | 31.75M | 21.49M | 41.84M | 14.40M | 4.97M | 1.98M | 5.76M | 8.00M | 7.00M |
|
Cash & Current Investments
|
5.82M | 7.03M | 5.68M | 5.37M | 37.87M | 47.27M | 56.80M | 63.51M | 58.90M | 198.39M | 195.93M | 192.41M | 184.41M | 491.98M | 290.98M | 300.18M | 72.16M | 319.73M | 309.62M | 321.82M | 331.45M | 316.01M | 302.87M | 311.56M | 184.87M | 123.51M | 122.57M | 139.12M | 153.47M | 147.23M | 76.44M | 79.91M | 83.79M | 41.69M | 68.14M | 80.37M |
|
Receivables - Net
|
| 31.73M | | 40.35M | 44.69M | 24.40M | 23.00M | 23.78M | 24.01M | 27.90M | 26.70M | 30.03M | 30.19M | 37.07M | 41.78M | 46.45M | 55.24M | 51.46M | 63.10M | 75.16M | 61.57M | 68.83M | 76.62M | 76.60M | 74.47M | 63.22M | 74.86M | 75.05M | 78.16M | 89.45M | 85.58M | 99.62M | 86.45M | 86.99M | 89.16M | 93.39M |
|
Receivables - Other
|
| 7.37M | | 7.86M | 8.65M | 10.34M | 10.79M | 11.83M | 11.17M | 27.90M | 26.70M | 30.03M | 30.19M | 20.79M | 22.66M | 25.78M | 55.24M | 28.49M | 31.75M | 32.66M | 61.57M | 35.52M | 35.72M | 40.40M | 74.47M | 37.40M | 39.10M | 39.74M | 78.16M | 47.95M | 47.20M | 54.82M | 86.45M | 86.99M | 89.16M | 93.39M |
|
Receivables
|
| 39.10M | | 48.21M | 53.34M | 34.74M | 33.79M | 35.61M | 35.18M | 55.80M | 53.39M | 60.06M | 60.37M | 57.86M | 64.44M | 72.24M | 110.49M | 79.95M | 94.85M | 107.83M | 123.14M | 104.34M | 112.34M | 117.00M | 148.93M | 100.62M | 113.96M | 114.79M | 156.31M | 137.40M | 132.78M | 154.44M | 172.91M | 173.98M | 178.32M | 186.78M |
|
Current Deferred Tax Assets
|
| 2.10M | | | 2.63M | | | | 2.63M | 2.34M | 2.05M | 2.52M | 2.50M | 1.79M | 1.99M | 2.24M | 2.41M | 2.57M | 2.75M | 2.95M | 3.20M | 3.31M | 3.87M | 3.77M | 3.57M | 3.65M | 4.38M | 4.18M | 4.16M | 3.74M | 3.87M | 3.81M | 3.73M | 4.01M | 4.41M | 4.59M |
|
Prepaid Assets
|
| 2.32M | | 6.16M | 3.77M | 6.95M | 7.39M | 7.84M | 6.11M | 6.97M | 8.54M | 8.35M | 9.26M | 10.15M | 10.87M | 10.02M | 14.51M | 13.39M | 23.36M | 22.36M | 15.82M | 24.17M | 20.37M | 24.27M | 16.70M | 19.57M | 18.52M | 16.04M | 16.99M | 16.61M | 15.49M | 15.33M | 13.84M | 18.72M | 14.71M | 14.65M |
|
Current Assets
|
| 28.04M | | 30.23M | 65.25M | 78.62M | 87.19M | 95.13M | 91.65M | 235.60M | 233.22M | 233.31M | 226.95M | 566.87M | 577.33M | 590.82M | 193.60M | 406.67M | 408.23M | 431.52M | 412.88M | 413.30M | 404.61M | 417.12M | 279.61M | 209.96M | 220.34M | 234.39M | 252.78M | 257.03M | 181.38M | 198.66M | 187.81M | 151.41M | 176.41M | 193.01M |
|
Property, Plant & Equipment (Net)
|
| 11.18M | | 12.39M | 14.95M | 15.90M | 19.33M | 21.77M | 25.14M | 26.36M | 31.80M | 36.09M | 41.65M | 43.91M | 43.77M | 43.93M | 51.65M | 50.66M | 66.65M | 68.27M | 69.60M | 68.55M | 69.46M | 73.20M | 99.75M | 102.08M | 173.28M | 176.78M | 177.86M | 173.82M | 173.40M | 170.13M | 176.82M | 176.62M | 178.62M | 176.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 230.78M | 230.78M | 40.00M | 10.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 6.87M | | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 6.87M | 372.24M | 356.38M | 360.55M | 353.15M | 344.42M | 338.07M | 317.74M | 298.90M | 326.40M | 331.27M | 330.14M | 322.00M | 335.87M | 328.57M | 326.22M | 340.39M | 317.24M | 329.26M | 356.19M | 357.04M |
|
Intangibles
|
| 8.48M | | 7.85M | 7.64M | 7.48M | 7.35M | 7.22M | 7.09M | 6.96M | 6.83M | 6.70M | 6.57M | 6.44M | 6.31M | 6.18M | 248.06M | 232.80M | 230.71M | 220.57M | 211.22M | 202.50M | 185.85M | 170.50M | 177.37M | 176.24M | 173.91M | 164.69M | 166.91M | 160.51M | 155.97M | 159.25M | 145.35M | 145.38M | 149.73M | 143.47M |
|
Goodwill & Intangibles
|
| 15.35M | | 14.72M | 14.51M | 14.35M | 14.21M | 14.09M | 13.96M | 13.83M | 13.70M | 13.57M | 13.44M | 13.31M | 13.18M | 13.05M | 620.29M | 589.18M | 591.26M | 573.72M | 555.64M | 540.57M | 503.59M | 469.40M | 503.77M | 507.52M | 504.06M | 486.69M | 502.79M | 489.08M | 482.19M | 499.64M | 462.60M | 474.64M | 505.92M | 500.51M |
|
Long-Term Deferred Tax
|
| 12.69M | | 9.24M | 6.53M | 3.92M | 13.20M | 15.57M | 17.36M | 25.02M | 31.61M | 34.45M | 34.86M | 16.64M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.70M | | 4.90M | 2.07M | 1.93M | 1.81M | 1.77M | 1.83M | 1.43M | 2.13M | 1.90M | 1.95M | 25.88M | 3.04M | 3.41M | 9.27M | 9.53M | 9.41M | 9.24M | 8.67M | 11.50M | 28.36M | 32.29M | 31.25M | 28.19M | 7.59M | 6.40M | 5.53M | 4.91M | 4.85M | 4.51M | 4.36M | 4.29M | 4.44M | 7.86M |
|
Non-Current Assets
|
| 41.93M | | 42.33M | 39.24M | 37.14M | 49.36M | 53.96M | 58.77M | 68.05M | 80.28M | 87.64M | 114.47M | 98.40M | 80.63M | 79.62M | 697.01M | 663.67M | 686.20M | 669.40M | 652.65M | 640.90M | 619.70M | 591.28M | 649.71M | 651.17M | 696.94M | 835.70M | 848.27M | 828.50M | 820.72M | 831.09M | 801.35M | 812.96M | 846.07M | 840.33M |
|
Assets
|
| 69.97M | | 72.55M | 104.49M | 115.76M | 136.55M | 149.09M | 150.42M | 303.65M | 313.50M | 320.95M | 341.42M | 665.28M | 657.96M | 670.43M | 890.61M | 1,070.35M | 1,094.43M | 1,100.93M | 1,065.54M | 1,054.20M | 1,024.32M | 1,008.40M | 929.32M | 861.12M | 917.28M | 1,070.08M | 1,101.05M | 1,085.53M | 1,002.10M | 1,029.75M | 989.17M | 964.37M | 1,022.48M | 1,033.34M |
|
Accounts Payables
|
| 4.69M | | 2.52M | 3.02M | 3.15M | 1.79M | 4.29M | 3.42M | 3.37M | 3.09M | 3.34M | 4.19M | 5.33M | 4.47M | 7.78M | 11.66M | 9.36M | 8.21M | 15.69M | 9.14M | 8.94M | 19.54M | 21.03M | 26.75M | 16.38M | 20.63M | 31.21M | 34.21M | 23.41M | 31.93M | 20.56M | 28.36M | 16.57M | 21.29M | 34.38M |
|
Payables
|
| 4.69M | | 2.52M | 3.02M | 3.15M | 1.79M | 4.29M | 3.42M | 3.37M | 3.09M | 3.34M | 4.19M | 5.33M | 4.47M | 7.78M | 11.66M | 9.36M | 8.21M | 15.69M | 9.14M | 8.94M | 19.54M | 21.03M | 26.75M | 16.38M | 20.63M | 31.21M | 34.21M | 23.41M | 31.93M | 20.56M | 28.36M | 16.57M | 21.29M | 34.38M |
|
Accumulated Expenses
|
| 14.65M | | 15.78M | 15.72M | 14.47M | 18.53M | 20.29M | 21.39M | 21.77M | 24.12M | 28.00M | 27.33M | 23.78M | 29.41M | 34.36M | 63.06M | 55.88M | 66.55M | 76.26M | 65.92M | 65.48M | 62.33M | 75.05M | 62.58M | 57.51M | 58.69M | 60.45M | 69.01M | 68.11M | 69.26M | 94.41M | 101.82M | 81.28M | 94.20M | 85.22M |
|
Short term Debt
|
| 5.00M | | 2.85M | 0.09M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 25.00M | | 7.60M | 7.61M | 7.62M |
|
Current Leases
|
| | | 0.10M | 0.09M | 0.07M | | | | | | | 4.88M | 4.97M | 5.07M | 5.16M | 5.51M | 5.59M | 6.00M | 6.01M | 5.81M | 7.21M | 7.14M | 7.17M | 7.45M | 6.48M | 5.09M | 4.77M | 5.46M | 5.09M | 3.48M | 3.36M | 3.11M | 3.25M | 3.63M | 3.65M |
|
Current Deferred Revenue
|
| 4.03M | | 4.71M | 5.77M | 7.08M | 5.61M | 7.05M | 5.32M | 11.78M | 10.79M | 10.78M | 10.90M | 5.05M | 5.24M | 5.53M | 12.90M | 6.52M | 6.59M | 6.36M | 13.88M | 6.47M | 6.52M | 6.23M | 15.49M | 7.30M | 7.93M | 7.87M | 16.46M | 7.82M | 7.68M | 7.02M | 14.99M | 15.00M | 14.90M | 14.25M |
|
Total Current Liabilities
|
| 30.47M | | 25.86M | 24.52M | 24.77M | 25.92M | 31.64M | 32.72M | 32.76M | 34.77M | 41.09M | 45.74M | 43.98M | 48.70M | 57.84M | 92.19M | 81.60M | 92.35M | 109.12M | 93.50M | 94.72M | 101.71M | 117.16M | 114.01M | 94.99M | 97.84M | 108.60M | 122.77M | 108.70M | 156.46M | 153.66M | 140.32M | 115.74M | 134.89M | 139.26M |
|
Capital Leases
|
| | | 0.12M | 0.09M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 37.74M | | 35.50M | | | | | | | | | | 268.38M | 272.90M | 277.48M | 282.20M | 464.85M | 471.99M | 479.15M | 486.44M | 635.73M | 636.47M | 637.25M | 480.55M | 417.08M | 417.56M | 418.04M | 418.53M | 419.01M | 280.66M | 280.97M | 281.28M | 246.76M | 247.03M | 247.29M |
|
Non-Current Deffered Revenue
|
| 1.71M | | 2.44M | 2.55M | 7.11M | 6.85M | 6.61M | 6.42M | 6.36M | 5.90M | 5.75M | 5.72M | 6.27M | 6.35M | 6.33M | 6.39M | 6.59M | 6.87M | 7.38M | 7.63M | 8.03M | 8.31M | 8.15M | 8.31M | 8.22M | 8.27M | 8.10M | 8.41M | 8.38M | 8.14M | 8.13M | 7.96M | 7.96M | 6.74M | 5.86M |
|
Preferred Stock Liabilities
|
| 21.82M | | 21.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 12.08M | | | | 101.69M | 57.33M | 59.29M | 58.00M | 99.97M | 46.41M | 41.37M | 35.22M | 50.83M | 34.33M | 34.00M | 32.02M | 105.00M | 31.14M | 28.54M | 30.35M | 27.30M | 26.36M | 26.84M | 26.51M |
|
Operating Leases
|
| | | | | | | | | | | | 24.74M | 23.46M | 22.13M | 20.80M | 23.18M | 21.64M | 20.53M | 18.95M | 17.14M | 18.28M | 16.00M | 13.87M | 4.64M | 10.52M | 8.55M | 227.48M | 220.55M | 224.82M | 223.97M | 223.06M | 219.19M | 224.83M | 225.50M | 224.71M |
|
Other Non-Current Liabilities
|
| 0.61M | | 1.43M | 0.72M | 0.70M | 2.39M | 2.60M | | | | | | | | | 1.71M | 1.64M | 4.87M | 5.42M | 6.02M | 7.11M | 8.08M | 9.60M | 11.18M | 13.31M | 64.25M | 0.62M | 0.39M | 0.37M | 0.35M | 0.36M | 0.58M | 0.57M | 0.58M | 0.61M |
|
Total Non-Current Liabilities
|
| 69.92M | | 63.80M | 27.07M | 31.89M | 32.77M | 38.25M | | | | | | | | | 458.98M | 625.98M | 644.55M | 666.18M | 646.93M | 795.60M | 796.40M | 804.20M | 645.97M | 558.40M | 561.13M | 789.48M | 803.27M | 786.96M | 694.30M | 692.81M | 676.06M | 618.39M | 637.36M | 639.98M |
|
Total Liabilities
|
| 70.53M | | 65.23M | 27.78M | 32.59M | 35.17M | 40.86M | 41.65M | 41.78M | 44.37M | 50.57M | 71.33M | 337.12M | 345.02M | 357.29M | 460.69M | 627.61M | 649.42M | 671.60M | 652.94M | 802.71M | 804.48M | 813.80M | 657.14M | 571.71M | 625.38M | 790.10M | 803.66M | 787.33M | 694.66M | 693.17M | 676.63M | 618.97M | 637.94M | 640.59M |
|
Total Debt
|
| 42.74M | | 38.35M | 0.09M | 0.07M | | | | | | | | 268.38M | 272.90M | 277.48M | 282.20M | 464.85M | 471.99M | 479.15M | 486.44M | 635.73M | 636.47M | 637.25M | 480.55M | 417.08M | 417.56M | 418.04M | 418.53M | 419.01M | 320.66M | 305.97M | 281.28M | 254.35M | 254.63M | 254.91M |
|
Common Equity
|
| -22.37M | | -14.50M | 76.71M | 83.17M | 101.39M | 108.24M | 108.77M | 261.88M | 269.12M | 270.39M | 270.09M | 328.16M | 312.93M | 313.14M | 429.92M | 442.74M | 445.01M | 429.33M | 412.60M | 251.49M | 219.84M | 194.60M | 272.18M | 289.41M | 291.90M | 279.99M | 297.39M | 298.20M | 307.45M | 336.57M | 312.53M | 345.41M | 384.54M | 392.74M |
|
Shareholder's Equity
|
| -22.37M | | -14.50M | 76.71M | 83.17M | 101.39M | 108.24M | 108.77M | 261.88M | 269.12M | 270.39M | 270.09M | 328.16M | 312.93M | 313.14M | 429.92M | 442.74M | 445.01M | 429.33M | 412.60M | 251.49M | 219.84M | 194.60M | 272.18M | 289.41M | 291.90M | 279.99M | 297.39M | 298.20M | 307.45M | 336.57M | 312.53M | 345.41M | 384.54M | 392.74M |
|
Liabilities and Shareholders Equity
|
| 69.97M | | 72.55M | 104.49M | 115.76M | 136.55M | 149.09M | 150.42M | 303.65M | 313.50M | 320.95M | 341.42M | 665.28M | 657.96M | 670.43M | 890.61M | 1,070.35M | 1,094.43M | 1,100.93M | 1,065.54M | 1,054.20M | 1,024.32M | 1,008.40M | 929.32M | 861.12M | 917.28M | 1,070.08M | 1,101.05M | 1,085.53M | 1,002.10M | 1,029.75M | 989.17M | 964.37M | 1,022.48M | 1,033.34M |
|
Retained Earnings
|
| -31.74M | | -25.17M | -25.77M | -19.58M | -9.07M | -6.56M | -7.85M | -6.03M | -2.56M | -3.57M | -5.53M | -6.59M | -27.23M | -29.58M | -49.51M | -54.82M | -61.75M | -68.69M | -76.87M | -74.93M | -81.18M | -82.91M | -48.55M | -44.94M | -48.83M | -53.96M | -64.89M | -74.12M | -70.07M | -69.66M | -71.41M | -75.15M | -80.08M | -81.33M |
|
Treasury Shares
|
| | | | | 0.31M | 0.31M | 0.32M | 0.32M | 0.43M | 0.43M | 0.41M | 0.39M | 0.49M | 0.47M | 0.45M | 0.45M | 0.41M | 0.38M | 0.37M | 0.34M | 0.79M | 0.92M | 1.02M | 2.61M | 2.48M | 2.55M | 2.55M | 5.07M | 4.73M | 4.36M | 3.90M | 4.36M | 3.95M | 3.41M | 3.07M |