|
Cash & Equivalents
|
20.70M | 3.96M | 10.51M | 20.73M | 74.46M | 18.88M | 8.86M | 4.43M | 18.10M | 26.37M | 30.70M | 34.13M | 25.75M | 19.84M | 21.73M | 46.23M | 56.36M | 24.79M | 16.58M | 20.62M | 19.21M | 22.26M | 65.67M | 68.05M | 66.93M | 42.48M | 63.90M | 74.36M | 106.03M | 94.21M | 51.23M | 27.56M | 74.34M | 99.86M | 87.13M | 55.09M | 77.13M | 4.60M | 57.21M | 99.07M | 40.99M | 28.37M | 43.99M | 42.22M | 73.18M | 95.18M | 85.39M | 39.93M | 63.54M | 35.77M | 37.23M | 84.35M | 60.21M | 44.81M | 32.30M |
|
Short-term Investments
|
| | 33.25M | | 34.65M | 75.67M | 92.62M | 87.47M | 76.67M | 69.51M | 60.06M | 69.89M | 139.72M | 134.44M | 123.48M | 133.79M | 164.06M | 193.68M | 193.51M | 188.74M | 156.36M | 169.75M | 157.99M | 152.39M | 189.80M | 230.75M | 244.83M | 271.42M | 264.13M | 295.04M | 284.01M | 346.23M | 280.92M | 270.14M | 299.52M | 331.10M | 298.82M | 252.22M | 186.80M | 159.98M | 239.34M | 224.92M | 205.24M | 172.25M | 136.91M | 291.41M | 284.52M | 297.22M | 236.77M | 194.31M | 210.95M | 132.34M | 133.16M | 159.30M | 156.57M |
|
Cash & Current Investments
|
20.70M | 3.96M | 43.76M | 20.73M | 109.11M | 94.55M | 101.48M | 91.89M | 94.77M | 95.89M | 90.76M | 104.02M | 165.47M | 154.29M | 145.21M | 180.02M | 220.42M | 218.47M | 210.08M | 209.36M | 175.57M | 192.01M | 223.67M | 220.44M | 256.72M | 273.23M | 308.73M | 345.79M | 370.16M | 389.25M | 335.24M | 373.79M | 355.25M | 370.00M | 386.65M | 386.20M | 375.95M | 256.82M | 244.00M | 259.05M | 280.33M | 253.29M | 249.23M | 214.47M | 210.08M | 386.58M | 369.91M | 337.15M | 300.31M | 230.09M | 248.19M | 216.69M | 193.38M | 204.11M | 188.86M |
|
Receivables - Net
|
| | 1.05M | | 0.67M | 0.88M | 0.81M | 0.28M | 1.00M | 0.40M | 1.72M | 76.63M | 7.08M | 11.72M | 15.29M | 17.87M | 13.00M | 13.98M | 12.84M | 10.42M | 8.96M | 7.51M | 10.61M | 23.11M | 44.05M | 57.26M | 67.20M | 69.89M | 39.63M | 44.37M | 51.31M | 52.57M | 27.62M | 18.65M | 23.49M | 31.74M | 20.13M | 21.62M | 23.58M | 27.65M | 18.72M | 19.48M | 20.32M | 22.59M | 17.80M | 18.89M | 8.61M | 8.17M | 7.76M | 8.18M | 6.65M | 7.72M | 6.79M | 8.33M | 6.88M |
|
Receivables - Other
|
| | 1.67M | | 0.77M | 0.98M | 0.78M | 0.93M | 1.60M | 2.26M | 2.77M | 1.88M | 1.55M | 1.38M | 0.43M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 2.72M | | 1.44M | 1.86M | 1.59M | 1.21M | 2.60M | 2.66M | 4.49M | 78.51M | 8.63M | 13.10M | 15.72M | 18.88M | 13.00M | 13.98M | 12.84M | 10.42M | 8.96M | 7.51M | 10.61M | 23.11M | 44.05M | 57.26M | 67.20M | 69.89M | 39.63M | 44.37M | 51.31M | 52.57M | 27.62M | 18.65M | 23.49M | 31.74M | 20.13M | 21.62M | 23.58M | 27.65M | 18.72M | 19.48M | 20.32M | 22.59M | 17.80M | 18.89M | 8.61M | 8.17M | 7.76M | 8.18M | 6.65M | 7.72M | 6.79M | 8.33M | 6.88M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 11.18M | 11.12M | 1.35M | 1.45M | 1.76M | 1.45M | 1.58M | 1.58M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.60M | | 1.12M | 1.46M | 1.64M | 1.27M | 1.98M | 1.95M | 1.59M | 1.22M | 2.23M | 3.50M | 8.27M | 8.54M | 7.66M | 8.20M | 9.23M | 4.29M | 6.06M | 6.59M | 3.54M | 4.08M | 4.91M | 9.40M | 4.45M | 7.64M | 14.05M | 17.65M | 15.30M | 14.15M | 19.84M | 24.73M | 13.65M | 28.00M | 32.14M | 12.14M | 14.19M | 11.51M | 14.08M | 11.54M | 13.45M | 17.95M | 14.48M | 17.07M | 13.26M | 13.24M | 10.93M | 15.26M | 12.41M | 10.68M | 8.86M | 10.24M | 8.59M |
|
Current Assets
|
| | 47.31M | | 111.66M | 97.87M | 104.71M | 94.38M | 99.35M | 111.68M | 107.97M | 185.10M | 177.78M | 172.64M | 170.64M | 209.02M | 242.66M | 241.79M | 232.16M | 224.06M | 190.59M | 206.12M | 237.82M | 247.63M | 305.68M | 339.89M | 380.39M | 423.31M | 423.84M | 451.26M | 401.85M | 440.51M | 402.71M | 413.38M | 436.84M | 445.94M | 428.22M | 321.15M | 319.02M | 326.96M | 341.87M | 313.04M | 311.71M | 283.70M | 271.14M | 448.46M | 422.79M | 390.30M | 351.03M | 286.58M | 299.85M | 268.14M | 242.86M | 222.71M | 204.34M |
|
Property, Plant & Equipment (Net)
|
| | 0.61M | | 0.88M | 1.15M | 1.12M | 1.08M | 1.38M | 1.55M | 1.80M | 1.92M | 2.29M | 2.58M | 5.89M | 7.87M | 7.69M | 7.50M | 8.00M | 8.31M | 8.53M | 8.07M | 8.05M | 7.87M | 8.62M | 8.38M | 8.37M | 9.49M | 11.48M | 11.37M | 10.93M | 10.41M | 9.74M | 9.29M | 8.60M | 7.79M | 7.04M | 6.61M | 5.94M | 5.43M | 4.82M | 4.59M | 6.17M | 8.68M | 11.05M | 12.01M | 11.92M | 12.12M | 15.48M | 25.05M | 32.69M | 37.37M | 37.57M | 36.62M | 35.40M |
|
Long-Term Investments
|
| | 1.66M | | 12.63M | 20.22M | 10.70M | 14.27M | 7.18M | 41.70M | 41.00M | 23.57M | 61.33M | 57.66M | 64.24M | 56.62M | 25.22M | 26.19M | 32.12M | 35.04M | 65.33M | 43.32M | 70.04M | 77.05M | 32.19M | 22.27M | 16.39M | 11.46M | 16.51M | | 65.01M | 40.94M | 80.10M | 65.40M | 32.63M | 18.46M | 24.49M | 115.71M | 108.42M | 88.67M | 42.22M | 39.43M | 29.29M | 26.94M | 15.04M | 5.92M | | | | 42.51M | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 7.56M | 4.20M | 4.41M | 3.87M | 4.29M | 4.64M | 4.26M | 5.41M | 5.84M | 8.39M | 10.36M | 13.90M | 17.72M | 10.12M | 7.57M | 7.57M | 7.93M | 8.38M | 9.25M | 9.05M | 10.15M | 11.34M | 10.66M | 12.42M | 15.29M | 0.34M | 0.34M | 0.34M | 0.34M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.15M | | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M |
|
Non-Current Assets
|
| | 4.85M | | 13.96M | 21.80M | 12.26M | 15.78M | 9.00M | 47.84M | 47.44M | 30.33M | 68.10M | 65.13M | 75.37M | 69.36M | 38.93M | 40.14M | 49.12M | 54.31M | 88.37M | 69.72M | 88.82M | 93.09M | 48.98M | 39.19M | 33.84M | 30.91M | 37.74M | 22.22M | 87.98M | 70.47M | 110.79M | 98.32M | 49.30M | 35.07M | 39.55M | 129.28M | 119.77M | 113.64M | 64.95M | 72.18M | 63.70M | 63.83M | 55.31M | 46.70M | 39.48M | 38.20M | 62.53M | 112.24M | 76.80M | 80.50M | 80.13M | 78.32M | 76.40M |
|
Assets
|
| | 52.16M | | 125.63M | 119.67M | 116.97M | 110.16M | 108.35M | 159.51M | 155.41M | 215.43M | 245.88M | 237.77M | 246.01M | 278.38M | 281.60M | 281.93M | 281.28M | 278.38M | 278.96M | 275.84M | 326.64M | 340.72M | 354.65M | 379.08M | 414.23M | 454.22M | 461.58M | 473.48M | 489.83M | 510.97M | 513.50M | 511.70M | 486.13M | 481.01M | 467.77M | 450.44M | 438.79M | 440.59M | 406.82M | 385.21M | 375.41M | 347.53M | 326.44M | 495.17M | 462.27M | 428.50M | 413.56M | 398.82M | 376.65M | 348.64M | 322.99M | 301.03M | 280.73M |
|
Accounts Payables
|
| | 1.85M | | 2.37M | 0.92M | 0.35M | 0.84M | 2.04M | 1.28M | 1.87M | 0.57M | 2.34M | 1.61M | 1.54M | 2.77M | 2.57M | 2.04M | 3.38M | 1.95M | 4.06M | 5.49M | 3.71M | 3.27M | 4.70M | 4.90M | 4.75M | 5.62M | 8.88M | 6.50M | 6.69M | 6.60M | 5.95M | 6.07M | 5.74M | 6.30M | 5.70M | 5.89M | 9.54M | 7.84M | 5.99M | 1.25M | 6.00M | 4.35M | 11.76M | 7.93M | 4.10M | 9.33M | 6.73M | 10.68M | 8.00M | 4.73M | 4.76M | 3.55M | 1.95M |
|
Payables
|
| | 1.85M | | 2.37M | 0.92M | 0.35M | 0.84M | 2.04M | 1.28M | 1.87M | 0.57M | 2.34M | 1.61M | 1.54M | 2.77M | 2.57M | 2.04M | 3.38M | 1.95M | 4.06M | 5.49M | 3.71M | 3.27M | 4.70M | 4.90M | 4.75M | 5.62M | 8.88M | 6.50M | 6.69M | 6.60M | 5.95M | 6.07M | 5.74M | 6.30M | 5.70M | 5.89M | 9.54M | 7.84M | 5.99M | 1.25M | 6.00M | 4.35M | 11.76M | 7.93M | 4.10M | 9.33M | 6.73M | 10.68M | 8.00M | 4.73M | 4.76M | 3.55M | 1.95M |
|
Accumulated Expenses
|
| | 3.87M | | 2.46M | 2.02M | 3.04M | 1.72M | 2.33M | 2.98M | 2.87M | 2.40M | 2.91M | 3.47M | 3.96M | 3.17M | 2.63M | 4.58M | 4.51M | 4.48M | 5.10M | 5.63M | 7.97M | 5.70M | 7.04M | 9.13M | 9.89M | 11.15M | 11.61M | 14.00M | 15.92M | 9.41M | 9.81M | 13.58M | 14.16M | 11.54M | 15.74M | 17.70M | 22.43M | 26.58M | 21.74M | 19.19M | 20.94M | 15.16M | 15.48M | 36.69M | 35.08M | 36.51M | 33.67M | 32.30M | 34.46M | 32.74M | 30.68M | 27.75M | 30.71M |
|
Other Accumulated Expenses
|
| | 0.29M | | 0.59M | 0.44M | 0.39M | 0.52M | 0.23M | 0.35M | 0.31M | 0.31M | 0.62M | 0.34M | | | | | 0.30M | 0.40M | 0.50M | 0.44M | 0.40M | 0.41M | 0.43M | 0.36M | 3.62M | 1.03M | 0.92M | 0.69M | 6.94M | 3.88M | 2.88M | 4.78M | 5.41M | 4.17M | 7.03M | 7.28M | 6.06M | 6.45M | 14.41M | 4.17M | 5.53M | 6.86M | 5.38M | 5.70M | 6.12M | 3.71M | 1.53M | 2.71M | 3.09M | 3.02M | 1.57M | 2.45M | 1.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | | | | | | | | | 3.13M | 3.76M | 4.26M | 4.26M | 5.20M | 5.17M | 5.03M | 4.20M | 3.47M | 3.01M | 2.60M | 2.89M | 3.49M | 4.92M | 5.37M | 5.28M | 4.97M | 3.58M | 2.43M | 1.52M | 1.01M | 2.20M | 2.39M | 3.15M |
|
Current Taxes
|
| | | | | | | | | | | 16.90M | 14.54M | 2.23M | 1.20M | 4.94M | 6.78M | 2.94M | | | | | 9.30M | 10.26M | 5.38M | | 1.39M | 5.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.02M | | 0.12M | | 0.01M | 0.01M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 5.73M | | 4.95M | 2.94M | 4.53M | 2.57M | 4.42M | 4.27M | 4.75M | 19.87M | 19.79M | 7.31M | 6.70M | 10.87M | 11.99M | 9.57M | 7.89M | 6.43M | 9.15M | 11.12M | 20.98M | 19.22M | 17.12M | 14.03M | 16.02M | 22.63M | 20.49M | 20.50M | 22.61M | 19.14M | 19.52M | 23.91M | 24.16M | 23.04M | 26.62M | 28.62M | 36.17M | 37.89M | 30.74M | 23.04M | 29.83M | 23.00M | 32.17M | 68.19M | 62.79M | 62.41M | 54.61M | 58.23M | 57.53M | 49.05M | 45.95M | 44.55M | 48.55M |
|
Capital Leases
|
| | | | | | | | | | | | | 0.17M | 0.53M | 0.51M | 0.51M | 0.48M | 0.46M | 0.44M | 0.42M | 0.40M | 0.38M | 0.36M | 0.34M | 0.32M | 0.29M | 0.27M | 0.25M | 0.22M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.07M | | 0.10M | 0.11M | 0.13M | 0.13M | | | 0.15M | 0.15M | 0.16M | 0.27M | 0.63M | 0.65M | 0.66M | 0.68M | 0.70M | 0.70M | 0.71M | 0.71M | 0.68M | 0.65M | 0.63M | 0.61M | 0.59M | 0.67M | 0.84M | 0.92M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 158.96M | | | | | | 0.21M | 0.21M | 0.20M | 0.18M | 0.18M | | 0.16M | | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.76M | 1.53M | 1.53M | 1.53M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.63M | 1.48M | 1.48M | 1.48M | 1.48M | 1.51M | 1.51M | 1.51M | 1.51M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.35M | 1.35M | 1.35M | 1.35M | 1.31M |
|
Minority Interest
|
| | | | | | | | | | 0.20M | | | 0.18M | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 5.33M | 4.55M | 3.84M | 3.52M | 2.64M | 1.64M | 1.13M | 15.96M | 15.12M | 22.21M | 22.37M | 21.86M | 23.07M | 22.33M | 21.24M | 20.52M | 43.41M | 48.14M | 53.94M | 56.45M | 56.54M | 55.66M | 54.76M |
|
Other Non-Current Liabilities
|
| | 2.00M | | 1.77M | 1.78M | 1.62M | 1.64M | 1.62M | 1.68M | 1.79M | 1.43M | 1.63M | 1.64M | 1.71M | 1.77M | 1.81M | 1.96M | 2.04M | 2.36M | 2.35M | 2.39M | 2.41M | 2.39M | 2.61M | 2.63M | 2.90M | 3.12M | 3.25M | 3.26M | 3.10M | 1.93M | 1.04M | 1.06M | 1.08M | 0.97M | 0.99M | 0.85M | 0.56M | 0.86M | 0.88M | 0.44M | 0.45M | 0.41M | 0.41M | 0.43M | 0.66M | 0.65M | 0.22M | 0.23M | 0.23M | 0.23M | 0.24M | 0.25M | 0.26M |
|
Total Non-Current Liabilities
|
| | 0.42M | | 5.49M | 3.48M | 0.18M | 2.94M | 5.01M | 4.89M | 4.97M | 20.29M | 20.04M | 7.85M | 8.14M | 12.33M | 13.37M | 10.96M | 9.30M | 7.85M | 10.59M | 12.58M | 22.55M | 20.75M | 18.64M | 15.56M | 17.65M | 24.26M | 22.12M | 22.13M | 24.24M | 26.75M | 26.47M | 30.09M | 29.47M | 28.04M | 30.74M | 31.74M | 38.80M | 55.35M | 47.36M | 46.75M | 53.62M | 46.28M | 56.66M | 256.92M | 244.88M | 235.97M | 247.22M | 249.68M | 247.61M | 236.59M | 229.21M | 221.50M | 215.75M |
|
Total Liabilities
|
| | 0.99M | | 7.25M | 5.26M | 6.50M | 4.58M | 6.63M | 6.56M | 6.76M | 21.71M | 21.67M | 9.49M | 9.86M | 14.10M | 15.18M | 12.93M | 11.34M | 10.21M | 12.95M | 14.97M | 24.96M | 23.14M | 21.25M | 18.18M | 20.55M | 27.38M | 25.37M | 25.39M | 27.34M | 28.69M | 27.51M | 31.15M | 30.55M | 29.02M | 31.73M | 32.59M | 39.36M | 56.21M | 48.23M | 47.19M | 54.08M | 46.70M | 57.07M | 257.35M | 245.54M | 236.62M | 247.44M | 249.91M | 247.84M | 236.83M | 229.46M | 221.75M | 216.01M |
|
Common Equity
|
| | -115.35M | | 118.38M | 114.41M | 110.47M | 105.58M | 101.72M | 152.95M | 148.65M | 193.71M | 224.22M | 228.28M | 236.16M | 264.28M | 266.42M | 269.01M | 269.94M | 268.17M | 266.01M | 260.87M | 301.68M | 317.58M | 333.40M | 360.90M | 393.68M | 426.83M | 436.21M | 448.10M | 462.49M | 482.29M | 485.99M | 480.56M | 455.58M | 452.00M | 436.03M | 417.85M | 399.43M | 384.38M | 358.58M | 338.02M | 321.33M | 300.84M | 269.38M | 237.82M | 216.74M | 191.88M | 166.11M | 148.91M | 128.81M | 111.82M | 93.54M | 79.28M | 64.72M |
|
Shareholder's Equity
|
| | -115.35M | | 118.38M | 114.41M | 110.47M | 105.58M | 101.72M | 152.95M | 148.65M | 193.71M | 224.22M | 228.28M | 236.16M | 264.28M | 266.42M | 269.01M | 269.94M | 268.17M | 266.01M | 260.87M | 301.68M | 317.58M | 333.40M | 360.90M | 393.68M | 426.83M | 436.21M | 448.10M | 462.49M | 482.29M | 485.99M | 480.56M | 455.58M | 452.00M | 436.03M | 417.85M | 399.43M | 384.38M | 358.58M | 338.02M | 321.33M | 300.84M | 269.38M | 237.82M | 216.74M | 191.88M | 166.11M | 148.91M | 128.81M | 111.82M | 93.54M | 79.28M | 64.72M |
|
Liabilities and Shareholders Equity
|
| | 52.16M | | 125.63M | 119.67M | 116.97M | 110.16M | 108.35M | 159.51M | 155.41M | 215.43M | 245.88M | 237.77M | 246.01M | 278.38M | 281.60M | 281.93M | 281.28M | 278.38M | 278.96M | 275.84M | 326.64M | 340.72M | 354.65M | 379.08M | 414.23M | 454.22M | 461.58M | 473.48M | 489.83M | 510.97M | 513.50M | 511.70M | 486.13M | 481.01M | 467.77M | 450.44M | 438.79M | 440.59M | 406.82M | 385.21M | 375.41M | 347.53M | 326.44M | 495.17M | 462.27M | 428.50M | 413.56M | 398.82M | 376.65M | 348.64M | 322.99M | 301.03M | 280.73M |
|
Treasury Shares
|
| | 0.21M | | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.02M | | | | 0.05M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.07M | 0.05M | 0.05M | 0.05M | 0.12M | 0.12M | 0.12M | 0.12M | 0.22M | 0.22M | 0.20M | 0.22M | 0.44M | 0.43M | 0.42M | 0.41M | 0.46M | 0.44M | 0.44M | 0.43M | 0.44M | 0.43M | 0.41M | 0.41M |
|
Retained Earnings
|
| | -115.37M | | -98.87M | -103.01M | -107.45M | -112.82M | -118.02M | -67.97M | -73.01M | -31.00M | -2.25M | 0.17M | 5.98M | 32.17M | 30.52M | 29.45M | 27.65M | 22.67M | 17.27M | 8.85M | 45.36M | 57.09M | 69.65M | 89.94M | 117.36M | 143.37M | 147.51M | 154.55M | 163.74M | 177.18M | 171.18M | 156.91M | 127.57M | 119.24M | 97.20M | 73.17M | 48.58M | 18.46M | -15.13M | -46.83M | -73.18M | -102.17M | -139.82M | -178.89M | -207.00M | -240.40M | -271.56M | -294.22M | -323.04M | -345.33M | -367.97M | -386.23M | -404.93M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 0.16M | | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |