|
Cash & Equivalents
|
0.01M | 0.95M | 1.86M | 0.65M | 0.69M | 0.54M | 0.31M | 0.03M | 5.71M | 14.27M | 7.21M | 4.92M | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | | | | | | | | 1.76M | 2.90M | 3.35M | | 13.56M | 24.74M | 33.04M | 23.40M | 24.85M | 25.40M | 26.37M | 26.56M | 34.42M | 39.30M | 39.49M | 40.07M | 33.44M | 25.24M | 29.38M | 25.78M | 11.96M |
|
Cash & Current Investments
|
0.01M | 0.95M | 1.86M | 0.65M | 0.69M | 0.54M | 0.31M | 0.03M | 5.71M | 16.03M | 10.11M | 8.27M | | 13.56M | 24.74M | 33.04M | 23.40M | 24.85M | 25.40M | 26.37M | 26.56M | 34.42M | 39.30M | 39.49M | 40.07M | 33.44M | 25.24M | 29.38M | 25.78M | 11.96M |
|
Receivables - Net
|
1.14M | 1.31M | 2.23M | 1.78M | 0.26M | 3.05M | 0.38M | 0.25M | 2.29M | 4.45M | 4.21M | 4.47M | 5.58M | 14.26M | 20.10M | 17.97M | 0.50M | 41.88M | 23.90M | 26.93M | 29.01M | 24.09M | 21.15M | 19.73M | 21.85M | 18.26M | 19.42M | 17.07M | 16.11M | 13.99M |
|
Receivables - Other
|
8.81M | 8.97M | 13.00M | 15.51M | 0.47M | 0.05M | 0.03M | 0.05M | 26.85M | 33.38M | 0.20M | | | 33.38M | | | | | | | | | | | | | | | | |
|
Receivables
|
9.95M | 10.28M | 15.23M | 17.29M | 0.73M | 3.09M | 0.41M | 0.30M | 29.14M | 37.84M | 4.41M | 4.47M | 5.58M | 47.64M | 20.10M | 17.97M | 0.50M | 41.88M | 23.90M | 26.93M | 29.01M | 24.09M | 21.15M | 19.73M | 21.85M | 18.26M | 19.42M | 17.07M | 16.11M | 13.99M |
|
Inventory
|
| | | | | | | | | | | | | | 5.93M | | | | 6.92M | 6.77M | 6.25M | 6.83M | 9.31M | 9.18M | 8.87M | 8.47M | 8.42M | 8.56M | 7.73M | 7.45M |
|
Prepaid Assets
|
0.23M | 0.35M | 0.77M | 1.04M | 1.49M | 0.37M | 0.96M | 0.93M | | 1.61M | 2.37M | 1.97M | | 6.29M | 6.16M | 11.65M | 12.68M | 13.36M | 6.09M | 6.64M | 8.00M | 6.04M | 10.49M | 12.90M | 13.38M | 14.05M | 11.20M | 15.54M | 13.78M | 13.69M |
|
Current Assets
|
1.54M | 2.77M | 4.95M | 3.54M | 5.20M | 9.41M | 8.92M | 10.49M | | 31.19M | 24.42M | 21.73M | | 63.48M | 119.04M | 97.20M | 92.77M | 109.25M | 95.70M | 116.92M | 104.28M | 163.09M | 121.01M | 123.86M | 101.11M | 91.42M | 88.03M | 83.08M | 71.05M | 49.14M |
|
Property, Plant & Equipment (Net)
|
| | | | 2.48M | 1.91M | 0.85M | 1.91M | | 1.11M | 0.48M | 1.35M | | 10.23M | 80.50M | 81.40M | 83.50M | 84.93M | 79.20M | 77.90M | 79.60M | 82.70M | 100.52M | 98.80M | 103.10M | 104.94M | 97.40M | 91.50M | 89.84M | 87.20M |
|
Goodwill
|
7.36M | 7.36M | 8.11M | 10.39M | 10.39M | 11.99M | 11.99M | 10.91M | | 19.14M | 12.40M | 9.71M | | 185.86M | 296.80M | 295.34M | 296.49M | 293.81M | 295.00M | 293.28M | 293.30M | 293.30M | 305.10M | 305.10M | 305.10M | 305.10M | 285.34M | 285.34M | 285.34M | 285.34M |
|
Intangibles
|
10.98M | 10.96M | 21.87M | 23.29M | 23.18M | 30.20M | 29.97M | 29.73M | | 52.96M | 47.71M | 47.33M | | 322.69M | 652.80M | 648.90M | 646.91M | 643.02M | 625.30M | 621.55M | 617.80M | 615.15M | 620.62M | 616.70M | 612.80M | 608.50M | 595.70M | 591.80M | 587.90M | 584.00M |
|
Goodwill & Intangibles
|
18.34M | 18.31M | 29.98M | 33.68M | 33.57M | 42.19M | 41.96M | 40.65M | | 72.10M | 60.11M | 57.04M | | 508.55M | 949.60M | 944.24M | 943.39M | 936.84M | 920.30M | 914.83M | 911.10M | 908.45M | 925.72M | 921.80M | 917.90M | 913.60M | 881.04M | 877.14M | 873.24M | 869.34M |
|
Long-Term Deferred Tax
|
1.78M | 1.81M | 1.77M | 2.24M | 2.14M | 2.57M | 2.16M | 2.03M | | 1.37M | 30.55M | 31.55M | | 15.07M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.20M | 0.37M | 0.40M | 2.78M | 0.43M | 0.67M | 0.76M | 0.76M | | 0.86M | 0.58M | 1.61M | | 6.41M | 18.52M | 18.52M | 12.53M | 13.33M | 14.72M | 14.73M | 14.74M | 16.43M | 15.60M | 16.46M | 16.47M | 16.47M | 18.77M | 17.81M | 10.49M | 8.64M |
|
Non-Current Assets
|
29.39M | 29.71M | 47.61M | 54.42M | 55.19M | 68.78M | 70.66M | 72.06M | | 118.41M | 96.72M | 96.36M | | 556.33M | 1,150.99M | 1,147.60M | 1,139.72M | 1,134.94M | 1,117.60M | 1,112.61M | 1,111.56M | 1,112.46M | 1,267.23M | 1,260.83M | 1,255.23M | 1,248.22M | 1,201.14M | 1,190.46M | 1,176.71M | 1,161.48M |
|
Assets
|
30.93M | 32.48M | 52.56M | 57.96M | 60.39M | 78.19M | 79.58M | 82.55M | | 149.59M | 121.14M | 118.09M | | 619.81M | 1,270.03M | 1,244.81M | 1,232.49M | 1,244.19M | 1,213.30M | 1,229.53M | 1,215.84M | 1,275.55M | 1,388.24M | 1,384.69M | 1,356.35M | 1,339.63M | 1,289.18M | 1,273.54M | 1,247.76M | 1,210.63M |
|
Accounts Payables
|
2.82M | 2.40M | 3.35M | 4.42M | 6.30M | 6.47M | 7.01M | 7.18M | | 8.16M | 8.62M | 8.68M | | 12.86M | 27.53M | 23.50M | 23.58M | 20.95M | 18.33M | 20.07M | 16.30M | 18.42M | 21.81M | 23.78M | 17.96M | 30.05M | 38.73M | 45.33M | 42.49M | 47.69M |
|
Notes Payables
|
17.47M | 0.95M | | 15.40M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
1.20M | 2.55M | 0.32M | 0.39M | 0.45M | 0.77M | 1.08M | 1.42M | | 0.27M | 0.89M | 1.14M | | 0.02M | 1.57M | 1.56M | 1.56M | 1.56M | 1.47M | 1.47M | 1.28M | 1.30M | 1.32M | 1.33M | 1.34M | 1.36M | 1.39M | 1.46M | 4.43M | 8.87M |
|
Payables
|
21.49M | 5.91M | 3.67M | 20.21M | 6.75M | 7.24M | 8.09M | 8.61M | | 8.43M | 9.52M | 9.83M | | 12.88M | 29.10M | 25.06M | 25.15M | 22.52M | 19.80M | 21.54M | 17.58M | 19.72M | 23.13M | 25.11M | 19.30M | 31.41M | 40.11M | 46.79M | 46.92M | 56.56M |
|
Accumulated Expenses
|
2.61M | 1.49M | 2.51M | 3.71M | 3.07M | 4.77M | 5.51M | 6.01M | | 8.37M | 19.83M | 19.91M | | 25.65M | 46.30M | 42.65M | 45.60M | 53.40M | 52.80M | 47.72M | 51.16M | 53.17M | 58.90M | 50.52M | 59.61M | 66.71M | 68.08M | 73.26M | 79.90M | 88.62M |
|
Other Accumulated Expenses
|
0.12M | | | | | | | | | | 0.02M | 0.02M | | | 7.50M | 10.39M | 2.89M | 2.89M | | | | | | | | | | | | |
|
Short term Debt
|
| 2.06M | 0.06M | 15.40M | | 23.84M | 24.38M | 24.50M | | 1.57M | 19.31M | 22.10M | | 0.60M | 0.63M | 0.90M | 0.90M | 2.43M | 49.61M | 28.63M | 35.85M | 45.23M | 42.61M | 42.82M | 45.10M | 49.14M | 49.24M | 48.53M | 57.70M | 1,263.50M |
|
Current Leases
|
| | | | 0.35M | 0.46M | 0.40M | 0.24M | | 0.58M | 0.75M | 0.78M | | 4.80M | 14.34M | 14.40M | 13.90M | 14.41M | 14.81M | 14.93M | 14.90M | 14.70M | 17.25M | 17.60M | 17.33M | 21.50M | 16.23M | 16.30M | 15.80M | 15.40M |
|
Current Deferred Revenue
|
| | | 1.08M | 1.06M | 1.02M | 0.91M | 0.90M | | 1.81M | 6.14M | 1.78M | | 13.10M | 20.30M | 21.60M | 22.30M | 22.80M | 23.70M | 2.35M | 1.86M | 2.17M | 24.40M | 2.46M | 2.38M | 2.30M | 2.27M | 2.51M | 2.20M | 2.16M |
|
Curent Deferred Tax Liability
|
1.61M | 1.16M | 1.14M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
9.25M | 10.23M | 8.21M | 27.61M | 11.93M | 41.98M | 42.70M | 45.61M | | 31.87M | 73.18M | 75.90M | | 62.22M | 198.49M | 261.94M | 256.19M | 266.26M | 267.02M | 245.75M | 251.42M | 265.36M | 276.60M | 266.38M | 271.96M | 302.21M | 298.32M | 316.59M | 335.68M | 1,566.18M |
|
Non-Current Debt
|
17.47M | | 14.94M | | 19.76M | 5.55M | 5.47M | 5.22M | | 78.44M | 73.85M | 71.46M | | 485.47M | 904.30M | 907.10M | 908.63M | 938.14M | 958.63M | 1,020.43M | 1,018.50M | 1,093.80M | 1,110.31M | 1,158.10M | 1,168.42M | 1,177.92M | 1,209.00M | 1,216.81M | 1,218.22M | 2.50M |
|
Non-Current Deffered Revenue
|
| | | 6.62M | 6.38M | 6.15M | 5.47M | 5.25M | | 8.87M | 9.10M | 9.54M | | 11.35M | 17.66M | 18.75M | 20.01M | 20.68M | 21.70M | 20.82M | 22.53M | 20.87M | 21.96M | 21.44M | 22.30M | 20.69M | 20.35M | 19.83M | 19.37M | 18.33M |
|
Preferred Stock Liabilities
|
| 9.89M | 14.18M | 14.19M | 14.21M | 14.22M | 14.24M | | | | | | | | 64.45M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 66.81M | 64.45M | | | | | | | | | | | | | -5.56M | -6.74M | -7.98M |
|
Liabilities from Discontinued Operations
|
| | | | | 3.37M | 1.46M | 3.33M | | 9.96M | 9.90M | 9.66M | | 4.91M | 4.80M | 4.65M | 4.60M | 4.40M | 4.10M | 3.42M | 3.50M | 3.34M | 3.42M | 2.31M | 0.40M | 0.40M | 0.40M | 0.40M | | |
|
Non-Current Deferred Tax Liability
|
5.44M | 5.75M | 6.64M | 6.62M | | | | | | 2.37M | | | | | 12.92M | 16.21M | 16.18M | 13.69M | 27.20M | 28.30M | 29.15M | 27.00M | 18.80M | 21.59M | 22.91M | 22.56M | 13.77M | 14.88M | 14.58M | 15.14M |
|
Operating Leases
|
| | | 4.22M | 1.06M | 1.17M | 1.04M | 0.64M | | 4.30M | 4.01M | 3.86M | | 10.86M | 112.10M | 91.58M | 90.65M | 89.96M | 114.50M | 95.40M | 95.81M | 94.83M | 232.40M | 229.40M | 224.50M | 220.90M | 216.80M | 217.90M | 214.70M | 214.40M |
|
Other Non-Current Liabilities
|
| | | 0.08M | 0.06M | | | | | 0.20M | 0.08M | 0.08M | | 1.12M | 0.98M | 0.36M | 1.96M | 1.94M | 2.33M | 12.68M | 1.63M | 2.42M | 4.68M | 4.50M | 2.60M | 3.44M | 3.33M | 3.66M | 4.17M | 3.33M |
|
Total Non-Current Liabilities
|
| | | 52.14M | 55.13M | | | | | 136.91M | 162.94M | 163.59M | | 570.70M | 1,226.26M | 1,295.55M | 1,291.65M | 1,328.72M | 1,370.15M | 1,410.70M | 1,417.40M | 1,501.85M | 1,639.42M | 1,676.96M | 1,692.39M | 1,722.35M | 1,741.56M | 1,769.37M | 1,786.79M | 1,801.10M |
|
Total Liabilities
|
32.16M | 25.89M | 44.08M | 52.22M | 55.19M | 73.33M | 73.42M | 77.17M | -3.01M | 137.11M | 163.03M | 163.67M | | 571.82M | 1,227.23M | 1,295.91M | 1,293.62M | 1,330.66M | 1,372.48M | 1,423.37M | 1,419.04M | 1,504.27M | 1,644.10M | 1,681.46M | 1,694.99M | 1,725.79M | 1,744.89M | 1,773.04M | 1,790.96M | 1,804.43M |
|
Total Debt
|
17.47M | 2.06M | 14.99M | 15.40M | 19.76M | 29.39M | 29.86M | 29.72M | | 80.01M | 93.17M | 93.57M | | 486.07M | 904.93M | 908.00M | 909.53M | 940.57M | 1,008.24M | 1,049.06M | 1,054.35M | 1,139.03M | 1,152.92M | 1,200.92M | 1,213.52M | 1,227.06M | 1,258.24M | 1,265.33M | 1,275.92M | 1,266.00M |
|
Common Equity
|
-1.23M | 6.59M | 8.47M | 5.74M | 5.20M | 4.86M | 6.16M | 5.38M | 3.01M | 12.48M | -41.88M | -45.58M | | -18.90M | -21.66M | -51.11M | -61.12M | -86.47M | -159.18M | -193.84M | -203.19M | -228.72M | -255.86M | -296.77M | -338.64M | -386.15M | -455.71M | -499.50M | -543.20M | -593.80M |
|
Shareholder's Equity
|
-1.23M | 6.59M | 8.47M | 5.74M | 5.20M | 4.86M | 6.16M | 5.38M | 3.01M | 12.48M | -41.88M | -45.58M | | -18.90M | -21.66M | -51.11M | -61.12M | -86.47M | -159.18M | -193.84M | -203.19M | -228.72M | -255.86M | -296.77M | -338.64M | -386.15M | -455.71M | -499.50M | -543.20M | -593.80M |
|
Liabilities and Shareholders Equity
|
30.93M | 32.48M | 52.56M | 57.96M | 60.39M | 78.19M | 79.58M | 82.55M | | 149.59M | 121.14M | 118.09M | | 619.81M | 1,270.03M | 1,244.81M | 1,232.49M | 1,244.19M | 1,213.30M | 1,229.53M | 1,215.84M | 1,275.55M | 1,388.24M | 1,384.69M | 1,356.35M | 1,339.63M | 1,289.18M | 1,273.54M | 1,247.76M | 1,210.63M |
|
Retained Earnings
|
-3.98M | -2.40M | -2.39M | -5.02M | -5.73M | -6.24M | -5.08M | -6.04M | | -13.22M | -20.90M | -23.33M | | -32.88M | -52.48M | -76.23M | -84.42M | -107.90M | -178.67M | -210.80M | -217.90M | -242.54M | -268.78M | -307.10M | -346.50M | -391.21M | -458.62M | -499.40M | -553.60M | -611.80M |
|
Preferred Shares
|
| | | | | | | | | 13.04M | 21.79M | 21.27M | | 37.91M | 55.66M | 49.92M | 48.26M | 46.61M | 45.50M | 44.13M | 43.57M | 43.80M | 44.10M | 43.08M | 42.23M | 41.11M | 40.84M | 42.79M | 41.46M | 39.14M |
|
Treasury Shares
|
| | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | |