|
Cash & Equivalents
|
36.75M | 41.31M | 36.27M | 218.38M | 44.00M | 33.09M | 43.65M | 77.12M | 39.66M | 62.94M | 82.67M | 79.45M | 207.54M | 137.18M | 351.05M | 507.14M | 435.32M | 485.68M | 394.55M | 293.48M | 104.95M | 155.09M | 118.61M | 218.04M | 68.13M | 131.97M | 148.01M | 127.11M | 60.57M | 74.68M | 90.64M | 174.96M | 56.95M | 141.21M | 90.96M |
|
Receivables - Net
|
| | | | | | | 2.30M | 3.40M | 3.40M | 2.40M | 1.20M | 0.50M | 0.30M | 0.10M | 0.04M | | 15.22M | | | | | | 9.28M | 3.20M | 3.40M | 2.10M | 3.42M | 1.90M | 1.40M | 1.40M | 1.50M | 1.70M | 1.40M | 1.90M |
|
Receivables - Other
|
| | | 0.46M | | | | 1.18M | | | | | | | | 5.67M | 2.51M | 1.57M | 1.19M | 1.23M | | 0.36M | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 3.48M | 3.40M | 3.40M | 2.40M | 1.20M | 0.50M | 0.30M | 0.10M | 5.72M | | 16.79M | | | | | | 9.28M | 3.20M | 3.40M | 2.10M | 3.42M | 1.90M | 1.40M | 1.40M | 1.50M | 1.70M | 1.40M | 1.90M |
|
Prepaid Assets
|
| | | 3.38M | 4.02M | 4.83M | 8.45M | 16.54M | 14.05M | 17.38M | 14.99M | 14.68M | 17.54M | 9.83M | 9.66M | 20.28M | 15.96M | 16.03M | 15.14M | 30.60M | 30.91M | 45.58M | 32.47M | 36.10M | 36.71M | 33.08M | 33.63M | 29.63M | 36.71M | 32.34M | 32.28M | 32.10M | 60.71M | 35.75M | 34.39M |
|
Current Assets
|
| | | 409.61M | 377.42M | 377.42M | 383.40M | 480.84M | 499.53M | 495.98M | 494.38M | 430.03M | 604.78M | 559.41M | 970.87M | 1,495.65M | 1,431.62M | 1,341.74M | 1,055.51M | 897.23M | 988.44M | 1,114.60M | 1,138.53M | 1,372.32M | 1,325.16M | 1,224.06M | 1,142.88M | 1,064.14M | 973.58M | 928.38M | 868.84M | 864.44M | 878.64M | 934.71M | 882.60M |
|
Property, Plant & Equipment (Net)
|
| | | 14.92M | 14.86M | 13.32M | 16.25M | 25.16M | 36.95M | 47.20M | 47.48M | 46.73M | 45.45M | 43.62M | 42.27M | 40.85M | 41.38M | 40.35M | 40.01M | 38.87M | 37.68M | 38.70M | 41.69M | 44.09M | 42.12M | 39.82M | 48.10M | 45.59M | 46.86M | 48.08M | 50.82M | 55.24M | 57.77M | 58.72M | 53.73M |
|
Long-Term Investments
|
| | | 60.75M | 219.41M | 178.70M | 142.17M | 147.88M | 97.55M | 55.83M | 23.53M | 39.89M | 9.68M | 7.23M | 20.34M | 32.70M | 38.88M | 92.52M | 319.47M | 425.45M | 250.27M | 94.22M | | | | | 7.91M | | 490.72M | 450.99M | 445.46M | 359.37M | 235.84M | 78.46M | 24.70M |
|
Long-Term Deferred Tax
|
| | | | 23.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 1.44M | 2.27M | 2.61M | 2.65M | 8.11M | 8.15M | 3.95M | 3.24M | 2.66M | 2.32M | 3.77M | 3.86M | 2.46M | 3.74M | 3.58M | 3.78M | 11.87M | 14.21M | 15.18M | 16.12M | 13.40M | 14.02M | 14.43M | 11.14M | 18.14M | 44.62M | 50.58M | 26.49M | 24.74M | 26.93M | 22.97M | 25.11M |
|
Non-Current Assets
|
| | | 77.11M | 236.53M | 194.64M | 161.07M | 181.15M | 177.06M | 141.62M | 108.60M | 123.20M | 91.08M | 87.93M | 99.44M | 108.62M | 116.24M | 168.07M | 394.46M | 506.93M | 332.42M | 177.86M | 89.08M | 87.92M | 84.18M | 81.67M | 93.89M | 89.78M | 607.52M | 574.18M | 585.17M | 509.74M | 392.70M | 231.53M | 173.02M |
|
Assets
|
| | | 486.72M | 613.95M | 572.05M | 544.48M | 661.98M | 676.60M | 637.60M | 602.98M | 553.23M | 695.87M | 647.34M | 1,070.31M | 1,604.28M | 1,547.86M | 1,509.82M | 1,449.97M | 1,404.16M | 1,320.86M | 1,292.46M | 1,227.61M | 1,460.24M | 1,409.34M | 1,305.73M | 1,236.78M | 1,153.92M | 1,581.09M | 1,502.57M | 1,454.01M | 1,374.18M | 1,271.34M | 1,166.24M | 1,055.62M |
|
Accounts Payables
|
| | | 2.72M | 1.38M | 9.18M | 3.35M | 1.89M | 3.66M | 3.93M | 2.02M | 2.59M | 2.32M | 1.87M | 2.81M | 1.07M | 1.63M | 4.24M | 4.82M | 4.78M | 3.36M | 7.12M | 7.54M | 2.79M | 8.54M | 8.52M | 10.40M | 9.48M | 11.86M | 13.94M | 9.59M | 11.14M | 8.46M | 10.84M | 6.75M |
|
Payables
|
| | | 2.72M | 1.38M | 9.18M | 3.35M | 1.89M | 3.66M | 3.93M | 2.02M | 2.59M | 2.32M | 1.87M | 2.81M | 1.07M | 1.63M | 4.24M | 4.82M | 4.78M | 3.36M | 7.12M | 7.54M | 2.79M | 8.54M | 8.52M | 10.40M | 9.48M | 11.86M | 13.94M | 9.59M | 11.14M | 8.46M | 10.84M | 6.75M |
|
Accumulated Expenses
|
| | | 5.36M | 4.42M | 5.54M | 7.39M | 9.95M | 12.11M | 13.79M | 15.47M | 8.74M | 7.26M | 8.42M | 11.53M | 20.50M | 8.30M | 6.29M | 10.53M | 19.01M | 5.84M | 8.31M | 13.25M | 66.69M | 7.37M | 10.26M | 16.34M | 68.50M | 8.05M | 9.55M | 14.87M | 24.73M | 7.66M | 12.07M | 18.36M |
|
Other Accumulated Expenses
|
| | | 0.06M | 0.06M | 0.05M | 0.14M | 19.47M | 1.11M | 2.13M | 3.48M | 24.02M | | | | 47.15M | | | | 53.16M | | | | 4.39M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 2.71M | | 1.44M | 4.39M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 3.67M | 4.12M | 4.33M | 4.51M | 4.69M | 4.88M | 5.05M | 5.25M | 5.45M | 5.66M | 5.87M | 7.07M | 7.32M | 6.54M | 6.77M | 7.01M | 7.26M | 7.51M | 7.77M | 8.04M | 8.31M | 8.59M | 8.87M | 9.16M |
|
Current Deferred Revenue
|
| | | 0.85M | 59.95M | 8.71M | 12.66M | 11.43M | 23.15M | 22.60M | 18.18M | 18.74M | 24.67M | 34.13M | 28.02M | 19.91M | 12.89M | 5.75M | 1.32M | 27.91M | | | 0.02M | 290.05M | 290.40M | 1.30M | | | | | | | | | |
|
Total Current Liabilities
|
| | | 14.16M | 17.17M | 31.01M | 31.62M | 32.79M | 43.24M | 46.55M | 46.69M | 45.34M | 47.63M | 58.46M | 105.41M | 71.70M | 54.61M | 51.41M | 54.25M | 378.25M | 341.24M | 348.16M | 360.67M | 363.92M | 391.08M | 69.36M | 71.18M | 77.98M | 82.58M | 74.53M | 87.09M | 102.21M | 91.88M | 91.06M | 90.15M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 5.62M | 5.60M | 5.58M | 5.55M |
|
Non-Current Deffered Revenue
|
| | | 6.29M | 51.52M | 49.59M | 44.45M | 57.35M | 44.85M | 44.56M | 47.80M | 43.75M | 34.75M | 19.71M | 16.56M | 23.32M | 31.32M | 31.31M | 31.31M | 3.40M | 3.40M | 3.40M | | 0.48M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 72.16M | 72.88M | 73.17M | 68.86M | 71.91M | 70.94M | 69.92M | 64.17M | 67.79M | 66.45M | 65.24M | 58.55M | 62.74M | 61.40M | 62.05M | 53.03M | 57.09M | 55.52M | 53.90M | 44.98M | 50.55M | 48.75M | 46.89M | 36.67M | 43.03M | 40.98M | 38.85M |
|
Other Non-Current Liabilities
|
| | | 0.47M | 0.19M | 0.16M | 0.12M | 0.47M | 0.44M | 0.41M | 0.39M | 0.38M | 0.38M | 0.38M | 0.38M | 0.70M | 0.70M | 0.70M | 0.70M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 20.46M | 74.74M | 81.63M | 83.17M | 114.67M | 159.51M | 162.02M | 164.40M | 157.96M | 150.18M | 144.79M | 187.38M | 453.05M | 441.80M | 436.41M | 436.99M | 441.49M | 402.55M | 407.63M | 415.92M | 417.43M | 442.26M | 118.53M | 118.07M | | | | | | | | |
|
Total Liabilities
|
| | | 20.93M | 74.92M | 81.78M | 83.30M | 115.14M | 159.95M | 162.43M | 164.78M | 158.34M | 150.55M | 145.17M | 187.76M | 453.75M | 442.50M | 437.11M | 437.69M | 441.87M | 402.93M | 408.01M | 416.30M | 417.81M | 442.64M | 118.91M | 118.45M | 122.96M | 125.62M | 115.51M | 135.52M | 144.50M | 148.66M | 139.19M | 129.42M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | 2.71M | | 1.44M | 4.39M | | | | | | | | | | | |
|
Common Equity
|
| | | 465.80M | 539.03M | 490.27M | 461.18M | 546.85M | 516.65M | 475.17M | 438.20M | 394.89M | 545.31M | 502.17M | 882.55M | 1,150.53M | 1,105.35M | 1,072.70M | 1,012.28M | 962.29M | 917.93M | 884.45M | 811.30M | 1,042.43M | 966.71M | 1,186.83M | 1,118.33M | 1,030.95M | 1,455.47M | 1,387.05M | 1,318.49M | 1,229.68M | 1,122.69M | 1,027.05M | 926.20M |
|
Shareholder's Equity
|
| | | 465.80M | 539.03M | 490.27M | 461.18M | 546.85M | 516.65M | 475.17M | 438.20M | 394.89M | 545.31M | 502.17M | 882.55M | 1,150.53M | 1,105.35M | 1,072.70M | 1,012.28M | 962.29M | 917.93M | 884.45M | 811.30M | 1,042.43M | 966.71M | 1,186.83M | 1,118.33M | 1,030.95M | 1,455.47M | 1,387.05M | 1,318.49M | 1,229.68M | 1,122.69M | 1,027.05M | 926.20M |
|
Liabilities and Shareholders Equity
|
| | | 486.72M | 613.95M | 572.05M | 544.48M | 661.98M | 676.60M | 637.60M | 602.98M | 553.23M | 695.87M | 647.34M | 1,070.31M | 1,604.28M | 1,547.86M | 1,509.82M | 1,449.97M | 1,404.16M | 1,320.86M | 1,292.46M | 1,227.61M | 1,460.24M | 1,409.34M | 1,305.73M | 1,236.78M | 1,153.92M | 1,581.09M | 1,502.57M | 1,454.01M | 1,374.18M | 1,271.34M | 1,166.24M | 1,055.62M |
|
Retained Earnings
|
| | | -191.70M | -215.38M | -270.10M | -305.47M | -227.94M | -266.93M | -325.27M | -371.53M | -425.55M | -482.31M | -541.07M | -599.30M | -354.42M | -424.46M | -485.15M | -569.74M | -645.00M | -710.22M | -769.01M | -872.31M | -970.99M | -1080.77M | -897.38M | -996.74M | -1116.21M | -1218.01M | -1317.04M | -1424.23M | -1538.98M | -1671.95M | -1796.07M | -1922.97M |
|
Treasury Shares
|
| | | 2.29M | 1.58M | 1.17M | 0.91M | 0.50M | 0.52M | 0.61M | 0.83M | 0.88M | 1.64M | 1.67M | 2.27M | 2.30M | 2.70M | 2.65M | 2.62M | 2.63M | 2.95M | 2.90M | 3.36M | 3.33M | 3.95M | 3.86M | 3.72M | 3.64M | 4.30M | 4.15M | 3.99M | 4.13M | 4.85M | 5.13M | 5.18M |