|
Cash & Equivalents
|
| | 188.99M | 261.27M | 509.73M | 437.89M | 533.36M | 500.45M | 485.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 84.22M | 180.46M | 152.87M | 152.38M | 153.75M | 113.70M | 56.70M | 24.66M | 48.00M | 48.00M | 48.00M | 107.91M |
|
Cash & Current Investments
|
| | 188.99M | 261.27M | 509.73M | 437.89M | 533.36M | 500.45M | 485.20M | | | | | | | | | | | | | 84.22M | 180.46M | 152.87M | 152.38M | 153.75M | 113.70M | 56.70M | 24.66M | 48.00M | 48.00M | 48.00M | 107.91M |
|
Receivables - Net
|
3.08M | | 4.68M | | 7.44M | 5.65M | 7.15M | 6.71M | 6.77M | 4.98M | 4.24M | 3.22M | 2.48M | 1.49M | 1.04M | 2.01M | 2.33M | 2.08M | 2.83M | 2.65M | 2.87M | 2.97M | 3.34M | 3.39M | 3.60M | 3.52M | 4.24M | 6.02M | 4.14M | 3.11M | 2.35M | 1.72M | 1.79M |
|
Receivables - Other
|
| | 51.64M | | 52.34M | 58.70M | 54.40M | 46.58M | 44.42M | 54.90M | | 5.66M | 9.62M | 10.81M | 14.78M | 16.57M | 19.20M | 18.20M | 24.49M | 21.39M | 26.52M | 43.52M | 26.00M | 19.74M | 32.79M | 48.77M | 35.29M | 28.87M | 30.19M | 37.63M | 36.32M | 25.01M | 17.92M |
|
Receivables
|
3.08M | | 56.32M | | 59.77M | 64.35M | 61.55M | 53.29M | 51.19M | 59.88M | 4.24M | 8.88M | 12.10M | 12.30M | 15.82M | 18.57M | 21.53M | 20.28M | 27.32M | 24.05M | 29.39M | 46.49M | 29.34M | 23.13M | 36.39M | 52.30M | 39.53M | 34.89M | 34.33M | 40.74M | 38.67M | 26.72M | 19.71M |
|
Prepaid Assets
|
| | 10.66M | | 13.83M | 16.47M | 15.77M | 14.73M | 10.21M | 14.16M | 14.09M | 11.70M | 11.96M | 9.80M | 8.70M | 7.49M | 20.57M | 17.88M | 10.82M | 10.29M | 9.43M | 12.48M | 12.71M | 11.53M | 9.88M | 13.88M | 11.28M | 12.15M | 11.69M | 15.86M | 17.69M | 16.73M | 13.59M |
|
Current Assets
|
| | 276.05M | | 611.47M | 545.70M | 640.89M | 600.57M | 576.87M | 524.58M | 409.16M | 577.10M | 579.17M | 537.13M | 624.24M | 716.49M | 712.92M | 673.61M | 749.35M | 706.38M | 715.53M | 683.16M | 741.59M | 708.04M | 768.10M | 711.85M | 749.80M | 688.52M | 611.28M | 552.50M | 615.37M | 590.22M | 552.33M |
|
Property, Plant & Equipment (Net)
|
| | 42.49M | | 44.83M | 44.22M | 45.02M | 46.25M | 46.40M | 19.73M | 19.39M | 15.08M | 13.54M | 11.57M | 9.27M | 8.16M | 7.56M | 7.16M | 6.67M | 6.57M | 6.97M | 6.35M | 6.96M | 7.91M | 9.42M | 9.38M | 10.99M | 12.64M | 13.55M | 12.64M | 11.42M | 10.36M | 9.49M |
|
Goodwill
|
9.72M | 123.01M | 158.77M | | 170.73M | 170.56M | 170.60M | 170.60M | 170.60M | 170.56M | 170.60M | 170.60M | 170.60M | 174.39M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M | 174.40M |
|
Intangibles
|
| | 79.54M | | 95.18M | 59.97M | 57.17M | 54.49M | 51.81M | 49.16M | 46.55M | 43.95M | 41.33M | 42.33M | 39.55M | 36.77M | 33.95M | 31.12M | 28.73M | 26.47M | 24.19M | 21.91M | 19.68M | 17.54M | 15.43M | 13.31M | 11.22M | 9.13M | 7.02M | 5.01M | 3.15M | 1.26M | |
|
Goodwill & Intangibles
|
9.72M | 123.01M | 238.31M | | 265.91M | 230.53M | 227.77M | 225.09M | 222.41M | 219.72M | 217.15M | 214.55M | 211.93M | 216.72M | 213.96M | 211.16M | 208.35M | 205.52M | 203.13M | 200.87M | 198.59M | 196.31M | 194.08M | 191.94M | 189.83M | 187.71M | 185.62M | 183.53M | 181.42M | 179.41M | 177.55M | 175.66M | 174.40M |
|
Other Non-Current Assets
|
4.00M | | 3.23M | | 9.67M | 1.51M | 11.05M | 12.52M | 15.92M | 2.23M | 11.38M | 15.24M | 9.97M | 2.67M | 3.79M | 3.28M | 2.62M | 2.23M | 1.74M | 1.82M | 1.78M | 2.42M | 2.42M | 2.31M | 2.12M | 2.91M | 3.38M | 7.28M | 6.26M | 3.58M | 4.38M | 4.06M | 4.55M |
|
Non-Current Assets
|
| | 294.79M | | 294.87M | 291.18M | 290.11M | 290.11M | 289.94M | 283.44M | 272.86M | 278.58M | 265.66M | 258.55M | 243.81M | 237.24M | 232.37M | 229.37M | 223.55M | 219.06M | 216.11M | 212.22M | 208.84M | 204.88M | 203.86M | 201.48M | 202.36M | 206.00M | 206.09M | 199.81M | 196.91M | 193.84M | 192.26M |
|
Assets
|
| | 570.84M | | 906.35M | 836.88M | 931.00M | 890.67M | 866.81M | 808.01M | 682.02M | 855.67M | 844.83M | 795.68M | 868.05M | 953.72M | 945.29M | 902.98M | 972.90M | 925.44M | 931.64M | 895.38M | 950.42M | 912.91M | 971.96M | 913.33M | 952.16M | 894.52M | 817.37M | 752.30M | 812.28M | 784.07M | 744.59M |
|
Accounts Payables
|
| | 1.48M | | 2.38M | 1.03M | 1.78M | 2.06M | 2.24M | 1.87M | 2.14M | 4.14M | 1.41M | 1.90M | 2.08M | 1.34M | 0.82M | 1.08M | 1.17M | 1.54M | 0.72M | 1.03M | 0.85M | 0.50M | 1.30M | 1.82M | 0.65M | 1.47M | 1.13M | 1.41M | 0.91M | 0.75M | 0.78M |
|
Payables
|
| | 1.48M | | 2.38M | 1.03M | 1.78M | 2.06M | 2.24M | 1.87M | 2.14M | 4.14M | 1.41M | 1.90M | 2.08M | 1.34M | 0.82M | 1.08M | 1.17M | 1.54M | 0.72M | 1.03M | 0.85M | 0.50M | 1.30M | 1.82M | 0.65M | 1.47M | 1.13M | 1.41M | 0.91M | 0.75M | 0.78M |
|
Accumulated Expenses
|
| | 3.54M | | 3.88M | 5.59M | 7.16M | 5.28M | 5.56M | 6.35M | 6.38M | 7.07M | 5.96M | 3.98M | 5.86M | 7.23M | 9.21M | 10.91M | 7.46M | 9.35M | 11.30M | 11.63M | 11.78M | 12.62M | 15.83M | 17.52M | 8.75M | 8.53M | 5.51M | 4.83M | 9.55M | 9.31M | 10.38M |
|
Other Accumulated Expenses
|
| | 10.54M | | 19.66M | 15.73M | 17.18M | 18.52M | 21.77M | 17.00M | 12.76M | 13.11M | 10.30M | 8.36M | 10.86M | 16.69M | 29.91M | 24.14M | 12.92M | 10.60M | 13.55M | 10.54M | 13.38M | 11.50M | 16.26M | 16.43M | 19.50M | 13.06M | 13.54M | 11.87M | 12.14M | 11.73M | 9.77M |
|
Short term Debt
|
| | | | 5.62M | 5.63M | 8.02M | 5.65M | | | | | | | | | | | | | | | | | | | | | | 29.78M | 29.84M | 29.89M | 119.62M |
|
Current Leases
|
| | | | | | | | | 9.12M | 9.20M | 7.54M | 6.25M | 4.94M | 3.33M | 3.30M | 3.32M | 4.15M | 4.19M | 3.91M | 3.47M | 2.81M | 2.19M | 1.74M | 1.54M | 1.52M | 1.94M | 1.97M | 2.01M | 2.07M | 1.80M | 1.49M | 0.96M |
|
Current Taxes
|
| | 2.62M | | 9.77M | 8.03M | 6.70M | 4.50M | 4.68M | 5.41M | 2.66M | 1.49M | 2.20M | 2.99M | 3.71M | 5.09M | 6.76M | 11.07M | 8.47M | 11.12M | 9.70M | 12.52M | 8.72M | 6.00M | 6.69M | 8.80M | 7.14M | 5.71M | 5.24M | 5.93M | 5.77M | 4.47M | 4.27M |
|
Total Current Liabilities
|
| | 246.18M | | 368.51M | 308.20M | 394.22M | 359.00M | 401.55M | 350.31M | 358.80M | 302.48M | 293.47M | 246.54M | 307.96M | 404.17M | 400.59M | 357.97M | 435.80M | 398.94M | 414.08M | 360.98M | 418.14M | 370.09M | 425.44M | 357.61M | 403.56M | 353.68M | 391.56M | 366.37M | 422.96M | 390.28M | 495.08M |
|
Capital Leases
|
| | 29.49M | | 28.77M | 28.51M | 28.23M | 27.92M | 27.59M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 51.08M | | 68.47M | 67.09M | 65.73M | 55.79M | | | | 196.58M | 201.53M | 206.63M | 352.06M | 352.55M | 353.07M | 353.56M | 354.04M | 354.54M | 355.07M | 355.58M | 356.08M | 356.59M | 357.14M | 357.67M | 358.19M | 358.73M | 240.40M | 210.94M | 211.19M | 211.46M | 55.24M |
|
Preferred Stock Liabilities
|
200.08M | | 334.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 16.16M | 23.01M | 20.54M | 19.91M | 11.52M | 14.03M | 13.22M | 12.35M | 8.68M | 10.71M | 8.28M | 7.16M | 3.35M | 5.14M | 4.31M | 3.71M | 1.77M | 3.86M | 3.40M | 2.97M | 0.38M | 2.03M | 1.50M | 0.96M |
|
Other Non-Current Liabilities
|
| | 30.05M | | 18.64M | 15.69M | 15.54M | 13.61M | 14.24M | 15.17M | 15.38M | 14.44M | 14.44M | 14.23M | 12.88M | 11.95M | 12.13M | 12.87M | 12.09M | 8.78M | 8.69M | 8.82M | 8.28M | 7.26M | 7.87M | 4.53M | 4.36M | 4.53M | 4.55M | 4.28M | 4.54M | 5.02M | 5.04M |
|
Total Non-Current Liabilities
|
| | 362.59M | | 467.31M | 405.97M | 490.55M | 445.23M | 431.38M | 367.03M | 373.09M | 512.21M | 508.77M | 465.88M | 671.88M | 766.65M | 762.70M | 720.21M | 796.37M | 757.85M | 772.83M | 720.00M | 777.27M | 729.24M | 784.75M | 717.05M | 763.67M | 713.83M | 632.99M | 577.79M | 634.49M | 601.85M | 550.43M |
|
Total Liabilities
|
| | 392.63M | | 485.95M | 421.66M | 506.09M | 458.84M | 445.63M | 382.20M | 388.48M | 526.66M | 523.21M | 480.11M | 684.76M | 778.60M | 774.83M | 733.08M | 808.47M | 766.62M | 781.52M | 728.82M | 785.55M | 736.50M | 792.62M | 721.57M | 768.03M | 718.36M | 637.53M | 582.07M | 639.03M | 606.87M | 555.47M |
|
Total Debt
|
| | 51.08M | | 74.09M | 72.72M | 73.75M | 61.44M | | | | 196.58M | 201.53M | 206.63M | 352.06M | 352.55M | 353.07M | 353.56M | 354.04M | 354.54M | 355.07M | 355.58M | 356.08M | 356.59M | 357.14M | 357.67M | 358.19M | 358.73M | 240.40M | 240.72M | 241.03M | 241.35M | 174.86M |
|
Common Equity
|
-149.08M | | -155.81M | | 420.40M | 415.22M | 424.91M | 431.83M | 421.18M | 425.81M | 293.54M | 329.02M | 321.62M | 315.57M | 183.29M | 175.12M | 170.46M | 169.90M | 164.44M | 158.81M | 150.12M | 166.56M | 164.88M | 176.41M | 179.33M | 191.76M | 184.12M | 176.16M | 179.84M | 170.23M | 173.25M | 177.20M | 189.12M |
|
Shareholder's Equity
|
-149.08M | | -155.81M | | 420.40M | 415.22M | 424.91M | 431.83M | 421.18M | 425.81M | 293.54M | 329.02M | 321.62M | 315.57M | 183.29M | 175.12M | 170.46M | 169.90M | 164.44M | 158.81M | 150.12M | 166.56M | 164.88M | 176.41M | 179.33M | 191.76M | 184.12M | 176.16M | 179.84M | 170.23M | 173.25M | 177.20M | 189.12M |
|
Liabilities and Shareholders Equity
|
| | 570.84M | | 906.35M | 836.88M | 931.00M | 890.67M | 866.81M | 808.01M | 682.02M | 855.67M | 844.83M | 795.68M | 868.05M | 953.72M | 945.29M | 902.98M | 972.90M | 925.44M | 931.64M | 895.38M | 950.42M | 912.91M | 971.96M | 913.33M | 952.16M | 894.52M | 817.37M | 752.30M | 812.28M | 784.07M | 744.59M |
|
Treasury Shares
|
| | 0.80M | | 0.19M | 0.67M | | | | | 3.82M | 4.30M | 3.84M | 3.77M | 5.19M | 4.84M | 4.80M | | 7.39M | 7.62M | 9.78M | 10.76M | | | 12.71M | | 2.65M | 6.79M | 7.24M | 10.20M | 10.20M | 10.20M | 10.20M |
|
Retained Earnings
|
| | -238.62M | | -289.71M | -302.69M | -313.29M | -328.13M | -358.30M | -372.83M | -519.30M | -557.89M | -577.31M | -597.54M | -679.38M | -699.92M | -716.74M | -733.57M | -751.76M | -771.84M | -792.97M | -788.96M | -801.64M | -804.56M | -814.50M | -815.43M | -819.92M | -818.86M | -822.63M | -831.00M | -837.62M | -839.72M | -833.35M |