|
Cash & Equivalents
|
29.48M | 25.64M | 87.71M | 62.00M | 31.76M | 77.64M | 34.89M | 29.94M | 27.84M | 29.51M | 59.92M | 74.45M | 133.20M | 245.94M | 190.30M | 140.67M | 184.64M | 231.09M | 231.94M | 315.00M | 338.24M | 404.43M | 469.52M | 456.70M | 363.06M | 355.33M | 291.36M | 246.34M | 216.17M | 246.75M | 304.19M | 172.86M | 231.23M | 178.83M |
|
Short-term Investments
|
44.77M | 60.00M | 50.00M | 80.00M | 110.00M | 70.00M | 122.80M | 108.50M | 119.33M | 134.81M | 111.69M | 81.28M | 43.00M | 0.25M | 100.00M | 100.00M | 85.00M | 90.00M | 90.00M | 60.00M | 30.00M | 13.51M | 5.24M | 14.98M | 90.49M | 91.82M | 20.72M | 2.79M | 2.20M | 3.99M | 2.04M | 2.85M | 2.12M | 0.02M |
|
Cash & Current Investments
|
74.25M | 85.64M | 137.71M | 142.00M | 141.76M | 147.64M | 157.69M | 138.44M | 147.17M | 164.32M | 171.61M | 155.73M | 176.20M | 246.19M | 290.30M | 240.67M | 269.64M | 321.09M | 321.94M | 375.00M | 368.24M | 417.94M | 474.75M | 471.68M | 453.55M | 447.15M | 312.09M | 249.13M | 218.37M | 250.74M | 306.23M | 175.71M | 233.35M | 178.85M |
|
Receivables - Net
|
6.65M | 10.12M | 12.58M | 12.20M | 11.43M | 12.56M | 13.61M | 15.11M | 17.08M | 17.89M | 22.12M | 17.54M | 16.84M | 16.32M | 18.23M | 36.36M | 81.86M | 85.18M | 189.32M | 144.72M | 193.43M | 120.06M | 46.82M | 42.40M | 37.82M | 46.11M | 39.96M | 44.30M | 39.76M | 44.54M | 44.25M | 40.70M | 41.03M | 39.61M |
|
Receivables - Other
|
| | 1.84M | | | 4.43M | 5.25M | 6.59M | 7.38M | 8.17M | 9.54M | 10.08M | 9.65M | 9.95M | 10.81M | 11.09M | 10.55M | 9.90M | 9.04M | 8.73M | 8.27M | 8.04M | 8.54M | 9.39M | 10.08M | 10.46M | 11.10M | 11.11M | 11.61M | 11.92M | 12.52M | 13.64M | 14.55M | 14.84M |
|
Receivables
|
6.65M | 10.12M | 14.42M | 12.20M | 11.43M | 16.99M | 18.87M | 21.70M | 24.46M | 26.06M | 31.67M | 27.61M | 26.50M | 26.27M | 29.04M | 47.45M | 92.42M | 95.09M | 198.37M | 153.45M | 201.70M | 128.10M | 55.36M | 51.78M | 47.90M | 56.57M | 51.06M | 55.40M | 51.37M | 56.47M | 56.77M | 54.34M | 55.58M | 54.45M |
|
Inventory
|
| | | | | | | | | | | | | | | | | 6.39M | 19.66M | 20.99M | 21.68M | 28.17M | 5.28M | 1.64M | 0.54M | 0.32M | 0.33M | 0.39M | 0.46M | 0.34M | 0.34M | 0.81M | 0.96M | |
|
Prepaid Assets
|
2.79M | 3.48M | 5.31M | 7.30M | 11.09M | 8.23M | 10.14M | 9.68M | 8.99M | 8.38M | 15.42M | 18.76M | 11.14M | 7.33M | 12.38M | 17.17M | 17.74M | 13.18M | 16.43M | 17.41M | 24.60M | 29.65M | 21.97M | 18.11M | 21.74M | 19.70M | 25.15M | 18.89M | 18.13M | 19.09M | 27.87M | 21.11M | 19.08M | 36.08M |
|
Current Assets
|
85.51M | 99.24M | 157.20M | 161.50M | 164.28M | 175.63M | 194.86M | 179.41M | 188.84M | 206.18M | 218.95M | 210.24M | 216.08M | 281.42M | 331.98M | 311.78M | 388.78M | 441.51M | 563.11M | 572.72M | 629.51M | 603.85M | 557.37M | 543.21M | 535.29M | 535.37M | 391.19M | 323.82M | 288.33M | 326.64M | 391.21M | 251.97M | 308.97M | 269.39M |
|
Property, Plant & Equipment (Net)
|
12.78M | 16.10M | 16.56M | 16.18M | 16.22M | 17.63M | 24.27M | 26.55M | 28.64M | 27.57M | 27.95M | 27.90M | 26.88M | 27.28M | 27.48M | 29.82M | 31.64M | 29.57M | 32.21M | 33.10M | 35.34M | 36.83M | 40.13M | 42.75M | 48.24M | 54.70M | 83.37M | 108.14M | 130.02M | 126.61M | 130.01M | 132.38M | 130.30M | 132.93M |
|
Goodwill
|
| | | | | | | 15.85M | 15.45M | 14.83M | 15.21M | 27.30M | 27.62M | 28.36M | 29.13M | 157.15M | 156.10M | 155.71M | 158.29M | 158.00M | 157.07M | 156.22M | 157.47M | 157.69M | 157.64M | 157.27M | 157.90M | 157.57M | 46.58M | 47.22M | 46.17M | 46.71M | | 28.41M |
|
Intangibles
|
| | | | | | | 4.56M | 4.64M | 4.47M | 4.57M | 12.09M | 12.16M | 12.32M | 13.50M | 117.45M | 117.49M | 117.42M | 117.36M | 76.16M | 68.34M | 60.53M | 117.21M | 45.55M | 38.04M | 30.48M | 116.63M | 21.13M | 117.22M | 117.29M | 108.99M | 11.32M | 102.55M | 12.61M |
|
Goodwill & Intangibles
|
| | | | | | | 20.41M | 20.09M | 19.30M | 19.78M | 39.38M | 39.79M | 40.68M | 42.63M | 274.61M | 273.59M | 273.13M | 275.64M | 234.16M | 225.41M | 216.75M | 274.68M | 203.24M | 195.68M | 187.75M | 274.53M | 178.70M | 163.80M | 164.51M | 155.16M | 58.03M | 102.55M | 41.02M |
|
Long-Term Deferred Tax
|
| 0.37M | 0.82M | 2.83M | 29.05M | 36.98M | 38.89M | 42.71M | 44.48M | 44.20M | 42.71M | 36.46M | 37.21M | 27.27M | 19.77M | 19.73M | 17.45M | 13.74M | 13.38M | 26.44M | 36.82M | 44.01M | 35.49M | 47.38M | 51.89M | 67.62M | 73.36M | 82.39M | 117.50M | 120.64M | 106.67M | 110.05M | 120.00M | 92.71M |
|
Other Non-Current Assets
|
2.04M | 4.16M | 1.84M | 1.87M | 3.60M | 3.66M | 2.67M | 2.67M | 3.23M | 4.33M | 10.80M | 11.02M | 11.02M | 10.88M | 10.63M | 16.87M | 19.36M | 16.13M | 16.34M | 15.49M | 22.92M | 22.88M | 14.62M | 14.98M | 11.56M | 11.62M | 7.38M | 11.03M | 7.70M | 4.26M | 4.03M | 4.00M | 3.69M | 4.04M |
|
Non-Current Assets
|
14.82M | 22.41M | 19.39M | 21.04M | 49.02M | 58.41M | 73.43M | 152.52M | 157.32M | 163.20M | 174.67M | 196.20M | 191.35M | 179.13M | 170.32M | 407.62M | 395.43M | 378.41M | 368.47M | 373.09M | 380.19M | 379.01M | 369.74M | 508.37M | 505.03M | 513.36M | 527.74M | 546.99M | 465.00M | 451.52M | 433.33M | 437.14M | 417.15M | 391.08M |
|
Assets
|
100.33M | 121.66M | 176.59M | 182.54M | 213.30M | 234.04M | 268.29M | 331.93M | 346.16M | 369.38M | 393.62M | 406.44M | 407.44M | 460.55M | 502.30M | 719.39M | 784.21M | 819.92M | 931.57M | 945.80M | 1,009.71M | 982.86M | 927.10M | 1,051.58M | 1,040.32M | 1,048.72M | 918.93M | 870.80M | 753.33M | 778.16M | 824.54M | 689.12M | 726.12M | 660.47M |
|
Accounts Payables
|
16.43M | 22.74M | 23.91M | 23.27M | 30.48M | 34.05M | 34.34M | 35.25M | 39.37M | 42.75M | 36.73M | 29.84M | 10.44M | 16.84M | 21.56M | 36.29M | 45.88M | 55.34M | 66.15M | 61.87M | 74.17M | 67.15M | 32.53M | 42.70M | 39.26M | 37.48M | 47.85M | 46.47M | 46.11M | 47.24M | 26.41M | 29.89M | 32.74M | 30.35M |
|
Payables
|
16.43M | 22.74M | 23.91M | 23.27M | 30.48M | 34.05M | 34.34M | 35.25M | 39.37M | 42.75M | 36.73M | 29.84M | 10.44M | 16.84M | 21.56M | 36.29M | 45.88M | 55.34M | 66.15M | 61.87M | 74.17M | 67.15M | 32.53M | 42.70M | 39.26M | 37.48M | 47.85M | 46.47M | 46.11M | 47.24M | 26.41M | 29.89M | 32.74M | 30.35M |
|
Accumulated Expenses
|
8.38M | 9.95M | 13.59M | 9.67M | 11.29M | 12.37M | 18.65M | 13.79M | 14.80M | 14.02M | 18.26M | 13.97M | 12.99M | 17.88M | 24.75M | 22.85M | 33.39M | 21.92M | 78.59M | 61.76M | 74.39M | 56.97M | 39.19M | 45.01M | 36.37M | 36.91M | 33.72M | 38.35M | 33.92M | 31.58M | 35.98M | 32.24M | 31.89M | 30.55M |
|
Other Accumulated Expenses
|
3.72M | 3.35M | 5.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | 1.69M | 7.49M | 7.74M | 7.82M | 8.78M | 9.48M | 11.52M | 11.47M | 11.09M | 10.60M | 11.16M | 12.67M | 13.19M | 12.50M | 12.34M | 12.03M | 14.76M | 15.48M | 13.87M | 13.21M | 12.28M | 10.06M | 10.22M | 9.89M | 9.01M | 9.97M | 9.17M | 9.32M |
|
Current Taxes
|
| 0.16M | | | | | | | | | | | | | 0.23M | 6.25M | 7.83M | | 6.34M | 25.89M | | 9.43M | 2.06M | 16.48M | | 6.62M | 1.09M | 8.94M | | | | | | |
|
Current Deferred Revenue
|
3.33M | 4.60M | 4.30M | 7.10M | 7.58M | 7.68M | 8.81M | 8.94M | 8.48M | 7.78M | 9.98M | 5.04M | 8.20M | 9.68M | 9.14M | 11.99M | 13.12M | 12.52M | 12.78M | 12.78M | 15.07M | 12.74M | 12.25M | 20.81M | 21.27M | 21.04M | 21.32M | 21.43M | 21.79M | 21.88M | 21.66M | 22.41M | 23.39M | 23.64M |
|
Total Current Liabilities
|
29.05M | 38.59M | 42.97M | 41.22M | 50.55M | 55.43M | 63.50M | 65.47M | 70.39M | 72.38M | 73.76M | 58.33M | 43.15M | 55.87M | 66.54M | 81.72M | 103.55M | 102.45M | 170.71M | 148.91M | 175.97M | 148.88M | 98.73M | 124.00M | 110.76M | 108.64M | 115.18M | 116.32M | 112.04M | 110.59M | 93.05M | 94.51M | 97.20M | 93.86M |
|
Non-Current Deffered Revenue
|
6.58M | 5.70M | 5.65M | 5.43M | 5.21M | 6.94M | 9.39M | | | | | | | | | | | | 21.09M | 34.79M | 47.81M | 26.90M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
132.70M | 132.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 55.22M | 54.56M | 54.63M | 162.81M | 239.75M | 264.50M | 172.61M | 36.75M | 32.48M | 29.86M | 26.54M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.29M | | | | | | | 1.00M | 0.28M | 0.29M | 0.28M | 0.33M | 0.31M | 0.30M | 0.29M | 0.29M | 0.29M | 0.02M | 0.06M | 0.03M | 0.03M | 0.02M | 0.05M | 0.03M | 0.04M | 0.06M | 0.06M | 0.04M | 0.04M | | 0.03M | 0.01M | 0.03M | 0.03M |
|
Operating Leases
|
| | | | | | 9.39M | 52.96M | 51.49M | 57.81M | 60.82M | 68.08M | 65.07M | 62.02M | 58.81M | 68.28M | 64.72M | 61.01M | 57.52M | 54.36M | 56.11M | 52.94M | 51.66M | 194.93M | 193.18M | 192.11M | 182.11M | 181.05M | 183.73M | 178.91M | 183.74M | 185.46M | 186.04M | 183.94M |
|
Other Non-Current Liabilities
|
0.59M | 0.97M | 0.95M | 1.09M | 1.16M | 1.24M | 1.28M | 1.49M | 1.61M | 1.81M | 1.91M | 1.73M | 3.05M | 4.11M | 3.08M | 5.22M | 11.90M | 12.55M | 23.64M | 37.90M | 51.25M | 30.47M | 5.30M | 4.34M | 5.61M | 4.39M | 4.73M | 5.03M | 5.44M | 5.19M | 6.03M | 7.08M | 7.38M | 7.20M |
|
Total Non-Current Liabilities
|
35.02M | 44.29M | 48.61M | 46.65M | 55.76M | 62.37M | 72.90M | 119.43M | 122.17M | 130.47M | 134.86M | 126.74M | 108.53M | 118.19M | 125.64M | 150.30M | 168.56M | 163.48M | 228.29M | 203.29M | 232.12M | 201.85M | 150.44M | 318.96M | 303.99M | 300.81M | 297.34M | 297.41M | 295.81M | 289.50M | 276.82M | 279.99M | 283.26M | 277.83M |
|
Total Liabilities
|
35.60M | 45.26M | 49.57M | 47.74M | 56.91M | 63.62M | 74.18M | 120.92M | 123.78M | 132.28M | 136.77M | 128.47M | 111.58M | 122.29M | 128.71M | 155.52M | 180.46M | 176.03M | 251.93M | 241.19M | 283.37M | 232.31M | 155.74M | 323.30M | 309.60M | 305.19M | 302.07M | 302.44M | 301.26M | 294.69M | 282.85M | 287.06M | 290.64M | 285.02M |
|
Common Equity
|
-67.97M | -56.30M | 127.03M | 134.79M | 156.39M | 170.43M | 194.11M | 211.01M | 222.39M | 237.10M | 256.86M | 277.97M | 295.86M | 338.26M | 373.59M | 508.65M | 549.18M | 589.26M | 516.84M | 464.87M | 461.83M | 577.93M | 734.61M | 695.81M | 700.85M | 716.99M | 616.85M | 568.36M | 452.07M | 483.47M | 541.69M | 402.05M | 435.48M | 375.45M |
|
Shareholder's Equity
|
-67.97M | -56.30M | 127.03M | 134.79M | 156.39M | 170.43M | 194.11M | 211.01M | 222.39M | 237.10M | 256.86M | 277.97M | 295.86M | 338.26M | 373.59M | 508.65M | 549.18M | 589.26M | 516.84M | 464.87M | 461.83M | 577.93M | 734.61M | 695.81M | 700.85M | 716.99M | 616.85M | 568.36M | 452.07M | 483.47M | 541.69M | 402.05M | 435.48M | 375.45M |
|
Liabilities and Shareholders Equity
|
100.33M | 121.66M | 176.59M | 182.54M | 213.30M | 234.04M | 268.29M | 331.93M | 346.16M | 369.38M | 393.62M | 406.44M | 407.44M | 460.55M | 502.30M | 719.39M | 784.21M | 819.92M | 931.57M | 945.80M | 1,009.71M | 982.86M | 927.10M | 1,051.58M | 1,040.32M | 1,048.72M | 918.93M | 870.80M | 753.33M | 778.16M | 824.54M | 689.12M | 726.12M | 660.47M |
|
Retained Earnings
|
-71.70M | -60.77M | -58.50M | -54.85M | -23.58M | -11.45M | 9.71M | 22.30M | 28.30M | 38.69M | 51.86M | 64.56M | 71.69M | 104.25M | 129.41M | 151.77M | 179.82M | 209.02M | 129.26M | 67.17M | 56.83M | 163.80M | 323.04M | 339.18M | 355.59M | 377.89M | 354.15M | 375.45M | 306.73M | 329.24M | 375.12M | 396.49M | 418.64M | 367.19M |
|
Treasury Shares
|
1.80M | | 2.37M | | | | 2.97M | | | | 3.08M | | | | 3.48M | | | | 3.83M | | | | | 3.99M | 1.31M | 0.96M | 5.69M | 3.54M | 2.65M | 0.16M | 6.36M | 5.92M | 0.01M | 3.23M |