|
Cash & Equivalents
|
4.26M | 10.34M | 6.94M | 8.39M | 8.39M | 8.39M | 8.39M | 10.90M | 22.38M | 14.66M | 10.67M | 8.05M | 15.45M | 15.01M | 19.26M | 17.51M | 29.90M | 222.17M | 110.16M | 126.21M | 196.39M | 123.41M | 115.44M | 91.52M | 112.03M | 103.24M | 143.40M | 123.99M | 144.61M | 139.01M | 157.67M | 149.76M | 159.93M | 146.65M | 188.25M | 212.14M | 217.14M | 181.66M | 204.65M | 157.42M | 167.10M | 168.60M | 186.70M | 192.34M | 188.20M | 293.80M | 169.98M | 189.18M | 184.60M | 198.52M | 158.24M | 189.65M | 160.22M | 154.29M | 147.03M | 143.91M | 158.77M | 184.87M | 144.71M | 158.36M | 172.99M | 250.62M | 247.35M | 199.87M | 187.12M | 172.90M | 172.49M |
|
Short-term Investments
|
| | | 0.81M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.26M | 10.34M | 6.94M | 9.19M | 8.39M | 8.39M | 8.39M | 10.80M | 22.38M | 14.66M | 10.67M | 8.05M | 15.45M | 15.01M | 19.26M | 17.51M | 29.90M | 222.17M | 110.16M | 126.21M | 196.39M | 123.41M | 115.44M | 91.52M | 112.03M | 103.24M | 143.40M | 123.99M | 144.61M | 139.01M | 157.67M | 149.76M | 159.93M | 146.65M | 188.25M | 212.14M | 217.14M | 181.66M | 204.65M | 157.42M | 167.10M | 168.60M | 186.70M | 192.34M | 188.20M | 293.80M | 169.98M | 189.18M | 184.60M | 198.52M | 158.24M | 189.65M | 160.22M | 154.29M | 147.03M | 143.91M | 158.77M | 184.87M | 144.71M | 158.36M | 172.99M | 250.62M | 247.35M | 199.87M | 187.12M | 172.90M | 172.49M |
|
Receivables - Net
|
1.77M | 3.38M | 3.21M | 3.13M | 2.52M | 2.48M | 2.98M | 3.33M | 4.47M | 3.00M | 3.70M | 2.24M | 3.62M | 1.75M | 2.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 135.10M | 153.58M | 198.06M | 186.19M | 212.81M | 209.46M | 279.61M | 276.08M | 259.43M | 264.69M | 316.30M | 297.59M | 11.28M | 15.08M | 19.44M | 22.05M | 18.73M | 18.77M | 18.37M | 19.21M | 37.86M | 16.86M | 7.80M | 41.00M | 47.36M | 26.69M | 20.85M | 8.09M | 17.31M | 16.21M | 12.19M | 14.53M | 12.24M | 12.04M | 5.57M | 5.92M | | | | | | | | | | | | | 18.95M | | 18.45M | 22.63M |
|
Receivables
|
1.77M | 3.38M | 3.21M | 3.13M | 2.52M | 2.48M | 2.98M | 3.33M | 4.47M | 3.00M | 3.70M | 2.24M | 3.62M | 1.75M | 2.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.45M | 1.67M | 1.73M | 3.03M | 3.20M | 3.29M | 5.05M | 4.77M | | | | | | | 6.40M | | 21.70M | 24.98M | 23.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.28M | 6.75M | 8.70M | 9.43M | 9.92M | 11.23M | 11.60M | 13.66M | 13.68M | 14.83M | 16.41M | 17.80M | 19.60M | | | 23.22M | | 36.79M | 50.05M | 55.78M | 55.88M | 58.84M | 64.56M | 66.97M | 64.60M | 66.41M | 63.04M | 72.55M | 68.16M | 67.43M | 66.70M | 72.26M | 71.81M | 71.14M | 71.21M | 76.28M | 81.01M | 89.07M | 96.43M | 115.52M | 117.37M | 118.00M | 116.63M | 120.05M | 119.42M | 117.87M | 120.12M | 127.30M | 124.59M | 120.09M | 121.10M | 119.86M | 115.72M | 109.59M | 104.05M | 113.90M | 110.18M | 107.22M | 102.21M | 103.96M | 102.78M | 102.29M | 103.55M | 80.60M | 82.01M | 84.06M | 82.04M |
|
Long-Term Investments
|
| 0.64M | 0.73M | 0.76M | 0.78M | 0.71M | 0.77M | 0.78M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 15.98M | 6.05M | | | 55.45M | | 119.79M | 489.52M | 504.21M | 844.57M | 879.91M | 921.52M | 897.93M | 865.70M | 969.93M | 940.18M | 924.85M | 890.50M | 840.54M | 819.78M | 785.03M | 796.41M | 831.56M | 853.16M | 928.99M | 957.12M | 909.06M | 898.59M | 868.13M | 882.88M | 865.53M | 831.55M | 884.18M | 839.30M | 838.02M | 866.66M | 906.96M | 912.17M | 915.07M | 895.51M | 897.79M | 876.54M | 824.21M | 769.55M | 821.21M | 834.17M | 852.20M | 826.01M | 606.48M | 602.40M | 602.81M | 628.13M | 507.81M | 519.41M | 542.91M | 535.63M |
|
Intangibles
|
1.58M | 1.42M | 1.27M | 1.14M | 1.04M | 0.94M | 0.85M | 0.75M | 0.68M | 0.60M | 0.53M | 0.46M | | | | 0.57M | | 3.83M | 10.48M | 24.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
17.56M | 17.40M | 17.25M | 17.12M | 17.03M | 16.93M | 16.83M | 16.73M | 16.66M | 16.59M | 16.52M | 16.45M | 6.05M | | | 56.02M | | 123.62M | 500.00M | 528.69M | 844.57M | 879.91M | 921.52M | 897.93M | 865.70M | 969.93M | 940.18M | 924.85M | 890.50M | 840.54M | 819.78M | 785.03M | 796.41M | 831.56M | 853.16M | 928.99M | 957.12M | 909.06M | 898.59M | 868.13M | 882.88M | 865.53M | 831.55M | 884.18M | 839.30M | 838.02M | 866.66M | 906.96M | 912.17M | 915.07M | 895.51M | 897.79M | 876.54M | 824.21M | 769.55M | 821.21M | 834.17M | 852.20M | 826.01M | 606.48M | 602.40M | 602.81M | 628.13M | 507.81M | 519.41M | 542.91M | 535.63M |
|
Long-Term Deferred Tax
|
| | | 10.80M | | | | 11.29M | | | | | | | | | | | 13.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.70M | -2.46M | 4.41M | -1.67M | -0.82M | 9.79M | -0.76M | 14.93M | 13.89M | 13.73M | 11.24M | 11.97M | 11.84M | | | 31.54M | | 91.88M | 120.44M | 154.78M | 181.70M | 217.47M | 218.12M | 197.67M | 214.10M | 199.69M | 229.70M | 388.76M | 157.53M | 184.72M | 206.40M | 215.45M | 229.17M | 239.22M | 254.99M | 302.73M | 276.97M | 250.92M | 244.60M | 257.00M | 338.46M | 341.77M | 291.02M | 329.22M | 302.02M | 289.92M | 309.30M | 349.16M | 323.14M | 292.08M | 291.84M | 335.27M | 324.52M | 336.26M | 331.03M | 341.07M | 368.04M | 401.30M | 366.81M | 293.26M | 277.62M | 277.80M | 295.42M | 225.09M | 228.51M | 206.74M | 197.77M |
|
Assets
|
551.53M | 585.32M | 602.88M | 595.16M | 622.50M | 645.64M | 664.07M | 736.47M | 754.18M | 762.98M | 747.44M | 812.48M | 837.97M | | | 1,171.34M | | 1,805.45M | 2,591.00M | 2,685.27M | 3,434.70M | 3,592.80M | 3,722.09M | 3,750.14M | 3,648.19M | 4,113.98M | 4,103.01M | 4,174.82M | 3,823.62M | 3,770.45M | 3,705.48M | 3,670.50M | 3,764.66M | 3,918.80M | 4,173.79M | 4,490.71M | 4,642.26M | 4,606.21M | 4,647.40M | 4,631.88M | 4,813.61M | 4,811.02M | 4,708.06M | 4,909.95M | 4,614.95M | 4,740.85M | 4,732.05M | 4,864.52M | 4,770.17M | 4,679.75M | 4,549.97M | 4,608.12M | 4,614.38M | 4,459.48M | 4,327.86M | 4,508.36M | 4,685.97M | 4,876.57M | 4,760.29M | 4,630.49M | 4,687.18M | 4,816.84M | 4,993.72M | 4,789.73M | 4,969.59M | 5,191.39M | 5,257.94M |
|
Accounts Payables
|
17.80M | 19.41M | 19.77M | 21.82M | 18.25M | 22.03M | 20.61M | 26.54M | 26.14M | 25.94M | 27.92M | 29.63M | 31.16M | | | 43.91M | | 76.85M | 106.63M | 137.27M | 124.80M | 163.96M | 192.31M | 231.97M | 195.89M | 214.62M | 239.15M | 290.61M | 238.20M | 217.22M | 217.24M | 234.40M | 224.79M | 256.98M | 269.93M | 284.77M | 244.95M | 286.39M | 274.21M | 287.94M | 195.69M | 218.84M | 208.99M | 223.91M | 168.48M | 218.47M | 221.84M | 215.92M | 189.53M | 190.71M | 214.49M | 229.59M | 229.84M | 201.17M | 197.47M | 198.22M | 179.97M | 203.05M | 190.65M | 189.93M | 180.21M | 197.56M | 222.84M | 233.54M | 234.00M | 214.66M | 259.88M |
|
Payables
|
17.80M | 19.41M | 19.77M | 21.82M | 18.25M | 22.03M | 20.61M | 26.54M | 26.14M | 25.94M | 27.92M | 29.63M | 31.16M | | | 43.91M | | 76.85M | 106.63M | 137.27M | 124.80M | 163.96M | 192.31M | 231.97M | 195.89M | 214.62M | 239.15M | 290.61M | 238.20M | 217.22M | 217.24M | 234.40M | 224.79M | 256.98M | 269.93M | 284.77M | 244.95M | 286.39M | 274.21M | 287.94M | 195.69M | 218.84M | 208.99M | 223.91M | 168.48M | 218.47M | 221.84M | 215.92M | 189.53M | 190.71M | 214.49M | 229.59M | 229.84M | 201.17M | 197.47M | 198.22M | 179.97M | 203.05M | 190.65M | 189.93M | 180.21M | 197.56M | 222.84M | 233.54M | 234.00M | 214.66M | 259.88M |
|
Accumulated Expenses
|
| | | 1.13M | | | | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 1.07M | 0.19M | 0.40M | 0.51M | 0.45M | 1.15M | 0.82M | 1.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.69M | 3.26M | 2.68M | 5.19M | | | | 5.47M | | | | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.03M | 0.20M | 0.47M | 5.48M | 5.46M | 4.81M | -1.25M | -1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | | | | | | | | | 9.25M | | 8.03M | 6.92M | 12.22M | 11.08M | 13.55M | 15.27M | 15.33M | 13.92M | 11.99M | 10.57M | 11.05M | 8.37M | 6.91M | 5.95M | 5.09M | 4.25M | 4.11M | 3.15M | 6.07M | 5.06M | 7.63M | 8.01M | 7.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | 11.18M | 10.49M | 9.79M | 9.07M | 8.36M | 7.62M | 6.88M | 6.13M | 5.36M | 4.59M | 3.80M | 3.00M | 0.31M | 0.19M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 12.23M | 26.56M | 26.43M | 31.73M | 30.28M | 28.89M | 28.43M | 27.92M | 26.93M | 38.62M | 39.95M | 40.74M | 33.76M | 45.76M | 47.34M | 126.22M | 160.66M | 151.98M | 155.25M | 136.19M | 1.23M | 1.68M | 2.29M | 2.46M | 3.06M | 3.21M | 3.08M | 3.54M | 2.58M | 2.47M | 2.60M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 232.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
15.25M | 15.47M | 15.54M | 16.98M | 17.10M | 16.96M | 16.77M | 17.63M | 17.57M | 17.46M | 16.15M | 15.71M | 16.33M | | | 8.24M | | 104.30M | 110.45M | 7.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
3.18M | 2.65M | 2.31M | 2.04M | 1.32M | 1.07M | 1.03M | 4.34M | 3.78M | 4.13M | 5.25M | 6.66M | 5.30M | | | 7.34M | | 6.27M | 6.97M | 95.10M | 99.47M | 99.21M | 98.86M | 79.67M | 87.46M | 83.88M | 87.73M | 59.23M | 27.98M | 30.45M | 27.72M | 29.60M | 29.79M | 29.78M | 32.21M | 35.15M | 33.19M | 37.73M | 33.28M | 33.61M | 150.46M | 159.51M | 145.72M | 147.44M | 136.24M | 126.27M | 130.86M | 146.89M | 149.93M | 135.40M | 140.44M | 195.95M | 204.13M | 233.71M | 247.25M | 231.69M | 240.05M | 236.26M | 256.68M | 185.99M | 189.08M | 176.03M | 172.20M | 116.09M | 125.83M | 115.29M | 111.29M |
|
Total Non-Current Liabilities
|
334.64M | 361.30M | 368.64M | 350.03M | 364.02M | 372.45M | 376.53M | 429.43M | 431.56M | 421.58M | 388.27M | 434.29M | 447.82M | | | 758.18M | | 1,288.81M | 2,023.77M | 1,987.70M | 2,736.94M | 2,879.82M | 2,983.05M | 3,005.52M | 2,886.77M | 3,348.81M | 3,355.59M | 3,467.11M | 3,131.64M | 3,066.28M | 3,065.68M | 3,040.38M | 3,095.39M | 3,220.91M | 3,418.42M | 3,731.65M | 3,852.05M | 3,816.80M | 3,835.68M | 3,778.58M | 3,788.59M | 3,748.55M | 3,638.34M | 3,737.11M | 3,572.91M | 3,572.20M | 3,473.94M | 3,497.55M | 3,341.46M | 3,190.00M | 3,010.71M | 3,226.92M | 3,163.87M | 2,994.18M | 2,887.69M | 3,097.04M | 3,261.76M | 3,406.47M | 3,304.82M | 3,507.96M | 3,544.24M | 3,652.68M | 3,773.41M | 3,906.31M | 4,024.70M | 4,180.13M | 4,193.74M |
|
Total Liabilities
|
337.82M | 363.95M | 370.95M | 352.07M | 365.34M | 373.52M | 377.56M | 433.77M | 435.35M | 425.71M | 393.52M | 440.95M | 453.12M | | | 765.52M | | 1,295.08M | 2,030.73M | 2,082.80M | 2,836.41M | 2,979.03M | 3,081.92M | 3,085.20M | 2,974.23M | 3,432.68M | 3,443.33M | 3,526.33M | 3,159.61M | 3,096.73M | 3,093.40M | 3,069.98M | 3,125.19M | 3,250.69M | 3,450.63M | 3,766.80M | 3,885.24M | 3,854.53M | 3,868.96M | 3,812.19M | 3,939.05M | 3,908.07M | 3,784.06M | 3,884.54M | 3,709.14M | 3,698.47M | 3,604.80M | 3,644.45M | 3,491.39M | 3,325.40M | 3,151.15M | 3,422.86M | 3,368.01M | 3,227.88M | 3,134.94M | 3,328.73M | 3,501.81M | 3,642.74M | 3,561.51M | 3,693.95M | 3,733.32M | 3,828.72M | 3,945.61M | 4,022.40M | 4,150.52M | 4,295.41M | 4,305.03M |
|
Total Debt
|
| | | | | | | | | | | | | | | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
213.71M | 221.36M | 231.93M | 243.09M | 257.17M | 272.13M | 286.51M | 302.70M | 318.84M | 337.27M | 353.92M | 371.54M | 384.86M | | | 405.82M | | 510.37M | 548.04M | 575.91M | 560.68M | 571.55M | 600.10M | 626.98M | 637.17M | 645.74M | 625.87M | 603.74M | 618.70M | 628.39M | 577.70M | 551.76M | 600.97M | 553.51M | 571.31M | 581.86M | 610.83M | 624.61M | 778.05M | 819.69M | 874.56M | 902.96M | 924.00M | 1,025.41M | 905.81M | 1,042.39M | 1,127.26M | 1,220.08M | 1,278.78M | 1,354.35M | 1,398.82M | 1,185.26M | 1,246.38M | 1,231.60M | 1,192.93M | 1,179.63M | 1,184.16M | 1,233.84M | 1,198.78M | 936.54M | 953.86M | 988.13M | 1,048.11M | 767.33M | 819.06M | 895.97M | 952.91M |
|
Shareholder's Equity
|
| | | 243.09M | | | | 302.70M | | 337.27M | 353.92M | 371.54M | 384.86M | | | 405.82M | | 510.37M | 548.04M | 575.91M | 560.68M | 571.55M | 600.10M | 626.98M | 637.17M | 645.74M | 625.87M | 603.74M | 618.70M | 628.39M | 577.70M | 551.76M | 600.97M | 553.51M | 571.31M | 581.86M | 610.83M | 624.61M | 778.05M | 819.69M | 874.56M | 902.96M | 924.00M | 1,025.41M | 905.81M | 1,042.39M | 1,127.26M | 1,220.08M | 1,278.78M | 1,354.35M | 1,398.82M | 1,185.26M | 1,246.38M | 1,231.60M | 1,192.93M | 1,179.63M | 1,184.16M | 1,233.84M | 1,198.78M | 936.54M | 953.86M | 988.13M | 1,048.11M | 767.33M | 819.06M | 895.97M | 952.91M |
|
Liabilities and Shareholders Equity
|
551.53M | 585.32M | 602.88M | 595.16M | 622.50M | 645.64M | 664.07M | 736.47M | 754.18M | 762.98M | 747.44M | 812.48M | 837.97M | | | 1,171.34M | | 1,805.45M | 2,591.00M | 2,685.27M | 3,434.70M | 3,592.80M | 3,722.09M | 3,750.14M | 3,648.19M | 4,113.98M | 4,103.01M | 4,174.82M | 3,823.62M | 3,770.45M | 3,705.48M | 3,670.50M | 3,764.66M | 3,918.80M | 4,173.79M | 4,490.71M | 4,642.26M | 4,606.21M | 4,647.40M | 4,631.88M | 4,813.61M | 4,811.02M | 4,708.06M | 4,909.95M | 4,614.95M | 4,740.85M | 4,732.05M | 4,864.52M | 4,770.17M | 4,679.75M | 4,549.97M | 4,608.12M | 4,614.38M | 4,459.48M | 4,327.86M | 4,508.36M | 4,685.97M | 4,876.57M | 4,760.29M | 4,630.49M | 4,687.18M | 4,816.84M | 4,993.72M | 4,789.73M | 4,969.59M | 5,191.39M | 5,257.94M |
|
Retained Earnings
|
115.79M | 122.43M | 131.44M | 139.84M | 150.70M | 162.43M | 174.72M | 188.89M | 202.57M | 217.35M | 232.72M | 249.85M | 261.26M | | | 319.33M | | 349.79M | 371.68M | 394.63M | 417.81M | 441.37M | 471.70M | 498.35M | 527.78M | 555.44M | 544.48M | 543.49M | 569.18M | 598.77M | 597.25M | 560.57M | 580.96M | 593.29M | 602.20M | 616.31M | 626.13M | 652.43M | 673.15M | 720.19M | 769.44M | 806.10M | 844.97M | 888.06M | 833.37M | 963.70M | 1,018.35M | 1,055.67M | 1,172.76M | 1,269.26M | 1,352.83M | 1,238.56M | 1,310.04M | 1,349.94M | 1,358.41M | 1,278.21M | 1,274.29M | 1,300.59M | 1,319.93M | 1,049.17M | 1,072.41M | 1,104.59M | 1,135.23M | 909.93M | 956.72M | 1,015.22M | 1,083.97M |
|
Treasury Shares
|
| | | | | | | | | | | 0.59M | | 0.63M | 0.76M | 1.86M | 0.64M | 0.02M | | 0.02M | | 0.40M | | 0.40M | | | | 0.84M | | | | 1.01M | | | | 0.81M | | | | 0.86M | | | | 0.92M | | | | 0.94M | 0.52M | 1.12M | 1.98M | 7.07M | 0.40M | 0.82M | 1.28M | 1.50M | 0.40M | | | 0.52M | | | | 0.61M | 0.29M | 0.71M | 0.95M |