|
Cash & Equivalents
|
18.02M | 15.21M | 13.46M | 13.65M | 19.59M | 22.12M | 23.45M | 23.51M | 24.64M | 31.10M | 30.86M | 28.68M | 38.40M | 46.18M | 49.68M | 63.26M | 528.20M | 120.23M | 310.99M | 471.62M | 408.07M | 367.41M | 848.27M | 643.34M | 378.98M | 539.74M | 365.52M | 208.45M | 190.51M | 200.97M | 222.56M | 204.51M | 236.25M | 271.12M | 331.40M | 616.63M | 725.27M | 885.91M | 479.54M | 459.14M | 419.90M |
|
Short-term Investments
|
| | | | | 83.13M | 77.87M | 83.74M | 85.12M | 81.48M | 83.17M | 86.19M | 86.72M | 86.40M | 85.08M | 81.94M | 68.32M | 487.51M | 302.98M | 154.88M | 117.43M | 175.21M | 308.99M | 524.85M | 798.95M | 658.96M | 666.12M | 821.14M | 855.41M | 874.08M | 865.31M | 921.74M | 925.72M | 933.36M | 913.45M | 428.46M | 121.02M | | 386.94M | 398.28M | 384.28M |
|
Cash & Current Investments
|
18.02M | 15.21M | 13.46M | 13.65M | 19.59M | 105.25M | 101.32M | 107.25M | 109.77M | 112.58M | 114.03M | 114.87M | 125.12M | 132.58M | 134.75M | 145.19M | 596.52M | 607.75M | 613.97M | 626.50M | 525.50M | 542.62M | 1,157.26M | 1,168.19M | 1,177.93M | 1,198.70M | 1,031.64M | 1,029.59M | 1,045.92M | 1,075.05M | 1,087.87M | 1,126.25M | 1,161.97M | 1,204.47M | 1,244.85M | 1,045.09M | 846.28M | 885.91M | 866.48M | 857.42M | 804.18M |
|
Receivables - Net
|
| 24.23M | | | 36.76M | 42.29M | 43.89M | 43.52M | 45.23M | 61.92M | 57.02M | 61.06M | 63.40M | 74.90M | 72.34M | 79.14M | 81.86M | 102.83M | 90.06M | 98.12M | 91.14M | 111.27M | 89.42M | 100.91M | 105.04M | 125.13M | 117.55M | 120.72M | 108.79M | 150.86M | 120.42M | 129.80M | 130.48M | 171.61M | 125.61M | 137.44M | 136.50M | 178.14M | 146.61M | 175.02M | 155.60M |
|
Receivables - Other
|
| 0.20M | | | | | | | | 7.95M | 7.87M | 8.75M | 9.08M | 5.22M | 2.61M | 0.79M | 0.06M | 0.83M | 0.79M | | 0.70M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 24.43M | | | 36.76M | 42.29M | 43.89M | 43.52M | 45.23M | 69.86M | 64.89M | 69.81M | 72.48M | 80.12M | 74.95M | 79.92M | 81.93M | 103.66M | 90.85M | 98.12M | 91.84M | 111.27M | 89.42M | 100.91M | 105.04M | 125.13M | 117.55M | 120.72M | 108.79M | 150.86M | 120.42M | 129.80M | 130.48M | 171.61M | 125.61M | 137.44M | 136.50M | 178.14M | 146.61M | 175.02M | 155.60M |
|
Prepaid Assets
|
| 2.80M | | | 4.46M | 6.61M | 7.78M | 6.93M | 6.79M | 13.96M | 15.62M | 16.60M | 15.98M | 14.04M | 12.24M | 11.45M | 10.87M | 12.83M | 16.57M | 15.29M | 137.36M | 20.23M | 20.81M | 18.25M | 18.46M | 23.86M | 22.28M | 21.21M | 22.36M | 23.66M | 34.91M | 27.70M | 26.69M | 31.24M | 33.19M | 27.68M | 30.45M | 28.35M | 30.26M | 23.75M | 24.05M |
|
Current Assets
|
| 48.49M | | | 68.03M | 163.82M | 162.51M | 167.55M | 172.74M | 188.45M | 186.68M | 192.53M | 204.49M | 221.52M | 219.34M | 235.78M | 689.26M | 723.41M | 720.60M | 739.91M | 754.00M | 674.12M | 1,267.49M | 1,287.36M | 1,301.43M | 1,347.69M | 1,171.48M | 1,171.52M | 1,177.08M | 1,249.57M | 1,243.20M | 1,283.75M | 1,319.14M | 1,407.32M | 1,403.66M | 1,210.21M | 1,013.23M | 1,092.40M | 1,043.35M | 1,056.19M | 983.82M |
|
Property, Plant & Equipment (Net)
|
| 12.42M | | | 11.86M | 11.32M | 11.27M | 10.96M | 12.13M | 12.77M | 13.28M | 13.75M | 13.15M | 13.54M | 13.79M | 13.76M | 12.89M | 13.02M | 13.15M | 12.16M | 10.79M | 13.24M | 12.51M | 11.52M | 13.17M | 16.32M | 15.98M | 19.80M | 20.64M | 19.81M | 18.96M | 17.01M | 15.29M | 14.87M | 13.06M | 11.79M | 10.64M | 11.84M | 14.27M | 13.84M | 13.03M |
|
Goodwill
|
| 163.15M | | | 185.05M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 185.14M | 289.71M | 289.71M | 289.71M | 289.71M | 289.71M | 443.86M | 443.86M | 443.86M | 443.86M | 443.86M | 443.86M | 448.99M | 448.96M | 448.96M | 448.96M | 448.96M | 448.96M | 448.96M | 448.96M | 448.96M |
|
Intangibles
|
| 56.83M | | | 57.43M | 54.12M | 50.79M | 47.45M | 44.13M | 40.81M | 37.48M | 34.17M | 30.87M | 27.79M | 24.71M | 21.63M | 19.06M | 17.52M | 15.98M | 16.69M | 15.07M | 46.67M | 43.78M | 40.87M | 38.24M | 36.20M | 106.43M | 101.23M | 96.05M | 90.86M | 85.78M | 80.64M | 84.31M | 79.06M | 73.86M | 68.67M | 63.65M | 59.52M | 55.87M | 52.40M | 48.90M |
|
Goodwill & Intangibles
|
| 219.98M | | | 242.49M | 239.26M | 235.93M | 232.59M | 229.27M | 225.95M | 222.62M | 219.31M | 216.01M | 212.92M | 209.85M | 206.77M | 204.20M | 202.66M | 201.12M | 201.83M | 200.20M | 336.38M | 333.49M | 330.58M | 327.95M | 325.90M | 550.29M | 545.09M | 539.91M | 534.73M | 529.64M | 524.51M | 533.29M | 528.02M | 522.83M | 517.63M | 512.61M | 508.49M | 504.83M | 501.37M | 497.86M |
|
Long-Term Deferred Tax
|
| 18.65M | | | | 22.29M | | | | 13.06M | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 53.21M | 54.32M | 55.71M | 44.54M |
|
Other Non-Current Assets
|
| 2.90M | | | 4.75M | 0.40M | 0.40M | 0.40M | 0.40M | 26.82M | 0.27M | 0.26M | 0.28M | 36.48M | 0.27M | 0.25M | 46.48M | 52.88M | 54.04M | 56.29M | 58.58M | 65.37M | 68.81M | 74.69M | 78.96M | 87.85M | 90.09M | 93.18M | 94.32M | 92.78M | 92.42M | 92.48M | 91.58M | 93.41M | 91.16M | 91.94M | 91.39M | 90.88M | 91.41M | 92.33M | 91.86M |
|
Non-Current Assets
|
| 238.26M | | | 263.20M | 256.61M | 253.72M | 250.44M | 249.38M | 272.36M | 271.84M | 271.91M | 270.20M | 271.96M | 285.61M | 287.72M | 286.38M | 291.15M | 290.78M | 293.34M | 292.77M | 439.39M | 441.31M | 444.71M | 448.96M | 469.89M | 698.75M | 702.05M | 700.58M | 694.09M | 689.45M | 691.62M | 697.00M | 693.44M | 685.23M | 680.48M | 681.93M | 732.63M | 737.79M | 736.50M | 720.00M |
|
Assets
|
| 286.75M | | | 331.24M | 420.44M | 416.24M | 417.99M | 422.12M | 460.81M | 458.51M | 464.44M | 474.69M | 493.48M | 504.95M | 523.50M | 975.64M | 1,014.55M | 1,011.37M | 1,033.25M | 1,046.77M | 1,113.51M | 1,708.80M | 1,732.07M | 1,750.39M | 1,817.58M | 1,870.23M | 1,873.57M | 1,877.66M | 1,943.66M | 1,932.65M | 1,975.37M | 2,016.13M | 2,100.76M | 2,088.89M | 1,890.68M | 1,695.16M | 1,825.04M | 1,781.15M | 1,792.69M | 1,703.83M |
|
Accounts Payables
|
| 4.65M | | | 8.46M | 7.17M | 4.27M | 5.05M | 2.93M | 7.25M | 6.57M | 2.50M | 2.90M | 3.44M | 4.17M | 2.96M | 1.61M | 7.40M | 11.36M | 6.17M | 2.09M | 3.15M | 3.37M | 3.87M | 2.17M | 7.47M | 16.29M | 14.52M | 5.53M | 14.96M | 4.57M | 7.90M | 4.80M | 8.62M | 1.56M | 2.08M | 3.93M | 8.46M | 3.96M | 11.52M | 10.44M |
|
Payables
|
| 4.65M | | | 8.46M | 7.17M | 4.27M | 5.05M | 2.93M | 7.25M | 6.57M | 2.50M | 2.90M | 3.44M | 4.17M | 2.96M | 1.61M | 7.40M | 11.36M | 6.17M | 2.09M | 3.15M | 3.37M | 3.87M | 2.17M | 7.47M | 16.29M | 14.52M | 5.53M | 14.96M | 4.57M | 7.90M | 4.80M | 8.62M | 1.56M | 2.08M | 3.93M | 8.46M | 3.96M | 11.52M | 10.44M |
|
Accumulated Expenses
|
| 15.01M | | | 17.48M | 18.93M | 15.72M | 16.11M | 18.35M | 20.87M | 12.24M | 19.25M | 20.17M | 24.48M | 18.41M | 20.46M | 25.70M | 30.10M | 20.38M | 22.91M | 29.55M | 35.96M | 33.42M | 33.63M | 38.87M | 50.93M | 38.40M | 40.33M | 51.14M | 58.60M | 49.03M | 45.15M | 61.35M | 59.69M | 47.13M | 51.92M | 68.44M | 71.57M | 62.76M | 57.45M | 75.62M |
|
Other Accumulated Expenses
|
| 0.95M | | | | 1.81M | 3.22M | 3.27M | 2.79M | 3.22M | 2.23M | 2.26M | 2.94M | 2.63M | 3.39M | 3.07M | 3.81M | 5.12M | 4.99M | 5.56M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 2.31M | | | 2.01M | 2.08M | 2.12M | 2.03M | 2.73M | 2.99M | 2.01M | 2.75M | 3.61M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 7.94M | 13.89M | 11.69M | 2.01M | 16.44M | 36.88M | 20.99M | 6.51M | 8.00M | 25.95M | 16.51M | 248.90M | 249.23M | 249.56M | 249.89M | | | 229.38M | 229.59M | 229.81M |
|
Current Leases
|
| 0.56M | | | | 0.99M | 0.44M | 0.44M | 0.44M | 0.44M | | | | | 5.02M | 5.02M | 4.78M | 4.94M | 4.55M | 4.50M | 4.29M | 4.15M | 4.14M | 4.02M | 3.59M | 4.94M | 5.23M | 5.20M | 5.25M | 5.94M | 5.87M | 4.39M | 4.07M | 4.11M | 4.23M | 4.04M | 3.66M | 3.52M | 3.38M | 3.71M | 5.83M |
|
Current Taxes
|
| 1.05M | | | | 1.55M | 1.27M | 1.15M | 0.88M | 1.80M | 1.47M | 2.11M | 1.97M | 4.32M | 2.91M | 2.83M | 4.08M | 4.20M | 3.30M | 2.63M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 52.75M | | | 69.77M | 80.36M | 88.35M | 88.78M | 94.16M | 104.18M | 110.73M | 117.42M | 118.26M | 129.07M | 133.02M | 144.30M | 144.10M | 162.55M | 161.29M | 167.40M | 165.70M | 191.14M | 193.43M | 206.56M | 209.61M | 242.43M | 242.30M | 246.81M | 245.16M | 279.32M | 277.11M | 280.05M | 277.80M | 320.13M | 306.86M | 311.26M | 300.99M | 338.62M | 330.80M | 341.55M | 325.20M |
|
Total Current Liabilities
|
| 74.42M | | | 97.72M | 108.46M | 110.34M | 111.96M | 117.45M | 134.32M | 131.55M | 141.17M | 143.34M | 159.00M | 162.63M | 174.75M | 178.21M | 207.00M | 199.59M | 203.00M | 203.63M | 242.33M | 248.24M | 259.77M | 256.25M | 322.58M | 339.49M | 328.26M | 314.58M | 367.82M | 363.55M | 355.04M | 605.86M | 642.57M | 609.86M | 619.65M | 377.34M | 422.24M | 630.29M | 643.83M | 646.91M |
|
Capital Leases
|
| 0.56M | | | 0.43M | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.72M | 0.62M | 1.05M | 0.79M | 0.53M | 0.27M | 0.11M | 0.00M | | | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Non-Current Debt
|
| 28.27M | | | 64.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 378.86M | 384.34M | 389.88M | 395.46M | 401.22M | 407.03M | 1,066.35M | 1,081.94M | 1,097.97M | 1,114.24M | 1,380.15M | 1,381.53M | 1,382.91M | 1,384.31M | 1,385.67M | 1,387.05M | 1,139.54M | 1,140.61M | 1,141.67M | 890.98M | 891.83M | 892.67M | 664.13M | 664.76M | 665.40M |
|
Non-Current Deffered Revenue
|
| 3.07M | | | 2.48M | 2.37M | 2.40M | 2.49M | 2.10M | 0.47M | 0.48M | 0.38M | 0.32M | 0.28M | 0.20M | 0.17M | 0.22M | 0.16M | 0.13M | 0.09M | 0.07M | 0.07M | 0.12M | 0.33M | 0.28M | 0.36M | 0.26M | 0.42M | 0.41M | 0.34M | 0.74M | 0.64M | 0.70M | 0.90M | 2.35M | 1.98M | 1.20M | 1.39M | 1.26M | 0.80M | 0.57M |
|
Minority Interest
|
| | | | | | | | | | | | | 4.39M | 4.17M | 4.12M | 4.45M | 4.91M | 6.78M | 7.19M | 8.13M | 12.52M | 18.16M | 18.03M | 22.05M | 28.70M | 25.15M | 23.64M | 24.59M | 23.89M | 29.15M | 26.29M | 27.81M | 30.06M | 33.90M | 32.07M | 29.63M | 36.48M | 35.82M | 35.00M | 38.25M |
|
Non-Current Deferred Tax Liability
|
| 24.56M | | | 3.87M | 23.55M | 1.10M | 1.14M | 0.99M | 1.74M | 1.50M | 1.44M | 1.30M | 3.26M | 1.12M | 1.10M | 1.15M | 49.51M | 4.58M | 4.73M | 4.75M | 51.26M | 11.79M | 9.76M | 9.51M | 100.84M | 5.81M | 5.54M | 5.27M | 49.86M | 5.49M | 5.62M | 6.02M | 55.03M | 5.25M | 5.02M | 4.85M | 4.53M | 4.33M | 4.80M | 4.66M |
|
Operating Leases
|
| | | | | | | | | | | | | | 12.00M | 11.69M | 11.71M | 10.61M | 9.73M | 8.72M | 7.83M | 7.36M | 7.21M | 6.45M | 5.46M | 13.25M | 13.34M | 11.07M | 9.95M | 9.29M | 8.72M | 17.86M | 16.40M | 15.74M | 15.36M | 14.43M | 21.75M | 20.28M | 24.64M | 23.29M | 19.12M |
|
Other Non-Current Liabilities
|
| 5.50M | | | 5.20M | 11.38M | 12.38M | 3.42M | 3.60M | 3.86M | 3.97M | 4.05M | 4.14M | 4.31M | 4.30M | 4.49M | 4.62M | 4.35M | 4.50M | 4.28M | 4.21M | 15.55M | 17.30M | 18.72M | 18.06M | 4.29M | 37.98M | 39.83M | 56.05M | 33.55M | 18.70M | 3.64M | 3.98M | 3.61M | 0.66M | 0.80M | 0.60M | 0.71M | 2.71M | 6.11M | 0.57M |
|
Total Non-Current Liabilities
|
| 115.08M | | | 173.49M | 117.65M | 119.51M | 117.79M | 122.74M | 139.65M | 136.98M | 146.30M | 148.12M | 165.52M | 175.94M | 187.71M | 570.14M | 606.68M | 603.91M | 612.00M | 617.50M | 663.36M | 1,333.71M | 1,358.27M | 1,369.55M | 1,459.55M | 1,740.97M | 1,730.93M | 1,719.08M | 1,774.34M | 1,767.81M | 1,769.08M | 1,768.62M | 1,806.21M | 1,774.49M | 1,532.06M | 1,297.02M | 1,341.18M | 1,324.72M | 1,337.53M | 1,336.70M |
|
Total Liabilities
|
| 120.58M | | | 178.69M | 129.03M | 131.89M | 121.21M | 126.33M | 143.51M | 140.95M | 150.35M | 152.26M | 169.83M | 180.24M | 192.20M | 574.76M | 611.03M | 608.41M | 616.28M | 621.70M | 678.91M | 1,351.01M | 1,376.99M | 1,387.60M | 1,463.84M | 1,778.95M | 1,770.76M | 1,775.13M | 1,807.89M | 1,786.51M | 1,772.72M | 1,772.60M | 1,809.82M | 1,775.15M | 1,532.85M | 1,297.62M | 1,341.88M | 1,327.43M | 1,343.64M | 1,337.27M |
|
Total Debt
|
| 30.57M | | | 66.84M | 2.08M | 2.12M | 2.03M | 2.73M | 2.99M | 2.01M | 2.75M | 3.61M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 7.94M | 13.89M | 11.69M | 2.01M | 16.44M | 36.88M | 20.99M | 6.51M | 8.00M | 25.95M | 16.51M | 248.90M | 249.23M | 249.56M | 249.89M | | | 229.38M | 229.59M | 229.81M |
|
Common Equity
|
| 166.17M | | | 152.55M | 309.08M | 284.35M | 296.78M | 295.79M | 315.91M | 317.56M | 314.09M | 322.43M | 319.27M | 318.04M | 324.55M | 393.82M | 398.61M | 396.19M | 409.78M | 416.93M | 422.07M | 339.63M | 337.04M | 340.74M | 325.04M | 66.13M | 79.18M | 77.93M | 111.87M | 116.99M | 176.36M | 215.73M | 260.88M | 279.83M | 325.76M | 367.91M | 446.67M | 417.90M | 414.05M | 328.30M |
|
Shareholder's Equity
|
| 166.17M | | | 152.55M | 309.08M | 284.35M | 296.78M | 295.79M | 315.91M | 317.56M | 314.09M | 322.43M | 319.27M | 318.04M | 324.55M | 393.82M | 398.61M | 396.19M | 409.78M | 416.93M | 422.07M | 339.63M | 337.04M | 340.74M | 325.04M | 66.13M | 79.18M | 77.93M | 111.87M | 116.99M | 176.36M | 215.73M | 260.88M | 279.83M | 325.76M | 367.91M | 446.67M | 417.90M | 414.05M | 328.30M |
|
Liabilities and Shareholders Equity
|
| 286.75M | | | 331.24M | 420.44M | 416.24M | 417.99M | 422.12M | 460.81M | 458.51M | 464.44M | 474.69M | 493.48M | 504.95M | 523.50M | 975.64M | 1,014.55M | 1,011.37M | 1,033.25M | 1,046.77M | 1,113.51M | 1,708.80M | 1,732.07M | 1,750.39M | 1,817.58M | 1,870.23M | 1,873.57M | 1,877.66M | 1,943.66M | 1,932.65M | 1,975.37M | 2,016.13M | 2,100.76M | 2,088.89M | 1,890.68M | 1,695.16M | 1,825.04M | 1,781.15M | 1,792.69M | 1,703.83M |
|
Treasury Shares
|
| 0.00M | | | | | | | | 0.00M | 0.96M | 1.09M | 1.20M | 1.30M | 1.23M | 1.75M | 1.69M | 1.65M | 1.46M | 2.18M | 2.09M | 2.07M | 2.11M | 1.87M | 1.70M | 1.50M | 1.27M | 2.28M | 2.23M | 2.20M | 2.87M | 2.60M | 2.49M | 2.21M | 3.02M | 3.01M | 2.96M | 2.81M | 2.25M | 3.68M | 3.52M |
|
Retained Earnings
|
| -48.16M | | | -71.67M | -87.33M | -96.42M | -106.53M | -119.62M | -102.79M | -109.94M | -118.40M | -122.86M | -132.90M | -139.18M | -144.35M | -152.75M | -163.60M | -174.24M | -181.85M | -189.28M | -201.65M | -234.68M | -259.97M | -269.44M | -301.74M | -252.88M | -264.73M | -283.37M | -272.97M | -279.79M | -252.04M | -238.76M | -214.80M | -200.47M | -126.03M | -111.79M | -48.99M | -44.11M | -37.38M | -30.42M |