|
Cash & Equivalents
|
30.12M | 30.84M | 33.28M | 34.87M | 20.50M | 54.44M | 19.36M | 66.45M | 90.26M | 86.54M | 90.22M | 101.24M | 125.82M | 90.39M | 133.80M | 139.72M | 97.68M | 113.09M | 94.20M | 153.21M | 205.02M | 214.96M | 190.96M | 242.13M | 206.10M | 208.63M | 204.42M | 251.93M | 239.85M | 81.02M | 80.04M | 78.54M | 79.17M | 80.06M |
|
Short-term Investments
|
| | | | | | | | | 1.31M | 1.13M | 1.09M | 0.73M | 1.00M | 0.84M | 0.77M | 0.79M | 0.78M | 0.60M | 0.43M | 0.49M | 0.41M | 0.27M | 0.17M | 0.07M | 0.08M | 0.23M | 0.23M | 0.23M | 0.24M | 0.15M | 0.15M | 0.16M | 0.17M |
|
Cash & Current Investments
|
30.12M | 30.84M | 33.28M | 34.87M | 20.50M | 54.44M | 19.36M | 66.45M | 90.26M | 87.85M | 91.35M | 102.32M | 126.54M | 91.38M | 134.64M | 140.49M | 98.47M | 113.87M | 94.80M | 153.63M | 205.52M | 215.37M | 191.22M | 242.29M | 206.17M | 208.71M | 204.65M | 252.16M | 240.08M | 81.26M | 80.19M | 78.69M | 79.33M | 80.23M |
|
Receivables - Net
|
3.74M | 59.46M | 65.52M | 69.82M | 71.32M | 79.68M | 2.30M | 82.07M | 84.79M | 0.70M | 0.85M | 0.85M | 102.58M | 0.40M | 0.29M | 150.45M | 165.36M | 195.08M | 0.06M | 0.12M | 5.07M | 224.82M | 0.26M | 223.09M | 5.62M | 237.42M | 0.29M | 224.98M | 244.46M | 257.52M | 0.35M | 0.35M | 279.51M | 287.60M |
|
Receivables - Other
|
1.10M | | | | 2.80M | | | | 4.05M | | | | 3.70M | | | | 6.82M | | | | 6.29M | | | | 7.64M | | | | 10.54M | | | | 10.82M | |
|
Receivables
|
4.84M | 59.46M | 65.52M | 69.82M | 74.12M | 79.68M | 2.30M | 82.07M | 88.84M | 0.70M | 0.85M | 0.85M | 106.28M | 0.40M | 0.29M | 150.45M | 172.17M | 195.08M | 0.06M | 0.12M | 11.36M | 224.82M | 0.26M | 223.09M | 13.27M | 237.42M | 0.29M | 224.98M | 255.00M | 257.52M | 0.35M | 0.35M | 290.34M | 287.60M |
|
Inventory
|
0.08M | 0.12M | 0.02M | 0.08M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
84.06M | | | | 92.77M | | | | 176.07M | | | | 232.75M | | | | 265.13M | | | | 413.28M | | | | 435.66M | | | | 337.79M | | | | 376.01M | |
|
Property, Plant & Equipment (Net)
|
22.52M | 10.40M | 11.57M | 11.62M | 28.21M | 12.04M | 12.85M | 12.18M | 33.45M | 13.35M | 15.14M | 15.22M | 15.83M | 15.69M | 15.83M | 15.98M | 47.13M | 21.35M | 23.28M | 25.06M | 58.41M | 27.65M | 29.05M | 32.16M | 63.96M | 31.04M | 28.77M | 28.17M | 26.23M | 23.64M | 21.31M | 18.94M | 18.91M | 20.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.79M | | | | 0.51M | | | | 2.87M | 3.29M | 1.63M | 2.42M | 6.56M | 4.02M | 7.93M | 9.36M | 13.25M | 12.28M | 11.56M | 11.51M | 6.68M | 8.95M |
|
Goodwill
|
20.70M | 21.11M | 53.79M | 54.62M | 55.94M | 54.09M | 54.62M | 53.63M | 47.28M | 44.71M | 76.46M | 72.07M | 70.77M | 135.22M | 135.66M | 164.28M | 45.85M | 176.69M | 170.28M | 192.35M | 16.12M | 179.85M | 222.49M | 227.23M | 299.39M | 326.20M | 315.48M | 333.27M | 640.77M | 631.57M | 656.70M | 617.76M | 631.40M | 646.78M |
|
Intangibles
|
24.99M | 20.94M | 41.63M | 41.80M | 50.89M | 39.60M | 38.99M | 37.49M | 32.37M | 35.84M | 40.47M | 50.64M | 41.12M | 47.69M | 46.16M | 45.92M | 116.12M | 83.54M | 76.93M | 71.90M | 112.71M | 66.42M | 64.64M | 61.90M | 137.79M | 82.90M | 75.48M | 71.59M | 165.09M | 154.09M | 146.45M | 139.14M | 134.59M | 140.02M |
|
Goodwill & Intangibles
|
45.69M | 42.05M | 95.42M | 96.42M | 106.83M | 93.69M | 93.61M | 91.13M | 79.65M | 80.55M | 116.93M | 122.71M | 111.89M | 182.91M | 181.83M | 210.19M | 161.97M | 260.23M | 247.20M | 264.25M | 128.83M | 246.27M | 287.13M | 289.13M | 437.18M | 409.10M | 390.96M | 404.86M | 805.86M | 785.66M | 803.15M | 756.90M | 765.99M | 786.81M |
|
Long-Term Deferred Tax
|
1.11M | 1.13M | 1.22M | 1.29M | 3.39M | 3.25M | 3.24M | 6.16M | 13.49M | 12.14M | 14.72M | 11.96M | 18.32M | 20.39M | 17.89M | 17.88M | 28.07M | 34.93M | 30.75M | 25.95M | 21.68M | 23.11M | 15.82M | 16.43M | 12.14M | 27.07M | 27.41M | 26.25M | 23.13M | 24.18M | 27.55M | 26.19M | 25.39M | 27.97M |
|
Other Non-Current Assets
|
0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
51.87M | | | | 112.97M | | | | 110.36M | | | | 210.31M | | | | 390.47M | | | | 369.83M | | | | 527.97M | | | | 935.73M | | | | 872.36M | |
|
Assets
|
135.94M | 134.93M | 207.03M | 192.38M | 205.73M | 243.19M | 258.14M | 269.64M | 286.43M | 342.07M | 414.19M | 430.48M | 448.32M | 497.43M | 514.51M | 564.55M | 655.60M | 702.96M | 721.18M | 761.46M | 783.11M | 814.09M | 830.58M | 877.73M | 963.63M | 1,011.02M | 986.11M | 1,005.17M | 1,273.53M | 1,250.43M | 1,258.59M | 1,211.35M | 1,248.36M | 1,259.66M |
|
Accounts Payables
|
31.12M | 32.81M | 37.87M | 45.69M | 54.83M | 53.21M | 53.91M | 57.26M | 62.39M | 59.31M | 93.23M | 81.07M | 72.76M | 85.27M | 83.35M | 90.01M | 109.76M | 118.37M | 126.65M | 119.10M | 123.73M | 120.50M | 113.17M | 112.62M | 114.91M | 107.18M | 105.93M | 105.20M | 150.12M | 135.79M | 136.38M | 127.41M | 129.17M | 130.90M |
|
Notes Payables
|
37.57M | | | | 26.90M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
68.70M | 32.81M | 37.87M | 45.69M | 81.72M | 53.21M | 53.91M | 57.26M | 62.42M | 59.31M | 93.23M | 81.07M | 72.76M | 85.27M | 83.35M | 90.01M | 109.76M | 118.37M | 126.65M | 119.10M | 123.73M | 120.50M | 113.17M | 112.62M | 114.91M | 107.18M | 105.93M | 105.20M | 150.12M | 135.79M | 136.38M | 127.41M | 129.17M | 130.90M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 48.17M | | | | 58.92M | | | | 101.49M | | | | | | | | 61.23M | | | | 63.39M | | | |
|
Short term Debt
|
37.57M | | | | 26.90M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.03M | | | | 13.82M | | | | 18.93M | | | | 14.98M | | | | 18.24M | | | | 18.24M | | | | 18.22M | |
|
Current Taxes
|
1.28M | 0.48M | 0.98M | 0.90M | 2.03M | | 1.63M | 2.66M | 3.76M | 6.13M | 1.26M | 5.45M | 1.80M | 3.72M | 2.46M | 4.86M | 6.00M | 10.38M | 0.52M | 5.81M | 4.38M | 14.00M | 4.98M | 6.77M | 6.76M | 9.56M | 5.67M | 3.20M | 7.07M | 7.40M | 12.56M | 7.67M | 10.35M | 10.55M |
|
Total Current Liabilities
|
69.97M | | | | 96.91M | | | | 69.72M | | | | 94.98M | | | | 143.62M | | | | 161.71M | | | | 151.06M | | | | 193.96M | | | | 162.38M | |
|
Non-Current Debt
|
37.57M | 26.91M | 51.67M | 32.85M | 26.90M | 0.05M | 0.05M | 0.04M | 0.03M | 0.01M | 1.23M | 0.03M | | | | | | | | | | | | | | | -7.12M | | 182.71M | 172.34M | 158.73M | 171.87M | 241.39M | 260.65M |
|
Non-Current Deffered Revenue
|
| | 15.92M | 3.97M | 6.00M | 5.88M | 6.04M | 1.97M | 1.95M | | 2.44M | 2.46M | 4.85M | 6.55M | 6.62M | 10.34M | 13.10M | 7.02M | 9.22M | 9.44M | 13.35M | 14.62M | 11.56M | 7.95M | 6.05M | 7.19M | 4.07M | 4.33M | 7.87M | 7.47M | 5.35M | 4.22M | 4.50M | 3.40M |
|
Non-Current Deferred Tax Liability
|
3.30M | 3.43M | 3.57M | 3.65M | 3.86M | 3.64M | 3.35M | 3.10M | 2.62M | 2.40M | 3.65M | 6.41M | 7.28M | 7.34M | 7.26M | 7.26M | 14.15M | 13.33M | 12.00M | 11.47M | 13.63M | 12.38M | 12.93M | 12.34M | 18.06M | 17.79M | 16.81M | 16.63M | 32.90M | 31.66M | 31.73M | 24.18M | 20.25M | 18.84M |
|
Operating Leases
|
84.06M | 81.34M | 113.27M | 109.33M | 112.97M | 178.44M | 191.20M | 202.62M | 51.68M | 36.51M | 216.33M | 51.80M | 66.26M | 52.35M | 264.57M | 47.66M | 89.01M | 65.55M | 60.19M | 59.09M | 70.39M | 60.48M | 63.28M | 61.01M | 86.36M | 68.72M | 461.67M | 54.50M | 54.98M | 53.03M | 48.40M | 44.37M | 44.62M | 47.16M |
|
Other Non-Current Liabilities
|
0.32M | 0.33M | 0.35M | 0.37M | 0.38M | 0.36M | 0.37M | 0.32M | 0.15M | 0.15M | 0.14M | 0.16M | 0.17M | 0.17M | 0.18M | 0.21M | 0.29M | 0.29M | 0.26M | 0.26M | 0.63M | 0.60M | 0.64M | 0.64M | 0.65M | 0.66M | 0.67M | 0.70M | 0.64M | 0.55M | 0.48M | 0.47M | 0.74M | 0.75M |
|
Total Non-Current Liabilities
|
3.71M | 133.29M | 205.36M | 190.63M | 14.14M | 241.45M | 256.41M | 267.90M | 2.76M | 340.58M | 412.65M | 428.91M | 59.89M | 495.84M | 512.86M | 562.80M | 97.62M | 701.14M | 719.40M | 759.68M | 76.46M | 812.14M | 828.59M | 875.69M | 97.65M | 1,008.90M | 983.99M | 1,003.00M | 272.43M | 1,248.35M | 1,256.58M | 1,209.38M | 308.31M | 1,257.50M |
|
Total Liabilities
|
134.66M | 133.62M | 205.71M | 191.00M | 204.38M | 241.81M | 256.78M | 268.23M | 285.03M | 340.72M | 412.78M | 429.07M | 446.95M | 496.02M | 513.05M | 563.01M | 654.04M | 701.42M | 719.66M | 759.94M | 781.68M | 812.75M | 829.23M | 876.33M | 962.19M | 1,009.56M | 984.67M | 1,003.69M | 1,272.04M | 1,248.90M | 1,257.07M | 1,209.85M | 1,246.86M | 1,258.25M |
|
Total Debt
|
75.14M | 26.91M | 51.67M | 32.85M | 53.80M | 0.05M | 0.05M | 0.04M | 0.05M | 0.01M | 1.23M | 0.03M | | | | | | | | | | | | | | | -7.12M | | 182.71M | 172.34M | 158.73M | 171.87M | 241.39M | 260.65M |
|
Common Equity
|
1.27M | 1.30M | 1.32M | 1.39M | 1.36M | 1.38M | 1.37M | 1.41M | 1.40M | 1.34M | 1.41M | 1.41M | 1.36M | 1.42M | 1.47M | 1.54M | 1.56M | 1.54M | 1.52M | 1.52M | 1.43M | 1.34M | 1.35M | 1.40M | 1.45M | 1.46M | 1.45M | 1.48M | 1.49M | 1.53M | 1.53M | 1.50M | 1.50M | 1.41M |
|
Liabilities and Shareholders Equity
|
135.94M | 134.93M | 207.03M | 192.38M | 205.73M | 243.19M | 258.14M | 269.64M | 286.43M | 342.07M | 414.19M | 430.48M | 448.32M | 497.43M | 514.51M | 564.55M | 655.60M | 702.96M | 721.18M | 761.46M | 783.11M | 814.09M | 830.58M | 877.73M | 963.63M | 1,011.02M | 986.11M | 1,005.17M | 1,273.53M | 1,250.43M | 1,258.59M | 1,211.35M | 1,248.36M | 1,259.66M |
|
Treasury Shares
|
2.91M | | | | 3.10M | | | | 2.38M | | | | 1.67M | | | | 0.22M | | | | 0.20M | | | | 0.03M | | | | | | | -22.57M | -23.96M | |
|
Retained Earnings
|
48.65M | 56.95M | 64.42M | 73.67M | 80.73M | 82.98M | 95.16M | 173.43M | 185.43M | 203.87M | 200.98M | 220.82M | 261.26M | 293.46M | 316.21M | 355.05M | 389.74M | 428.47M | 456.97M | 487.23M | 501.34M | 520.85M | 542.79M | 597.71M | 654.37M | 691.75M | 703.22M | 724.17M | 724.06M | 758.75M | 773.55M | 779.90M | 767.65M | 724.07M |