|
Cash & Equivalents
|
33.49M | 283.89M | 925.42M | 90.33M | 585.70M | 560.88M | 496.96M | 69.15M | 515.31M | 516.31M | 564.57M | 63.39M | 430.34M | 422.98M | 439.00M | 59.92M | 417.76M | 42.90M | 328.28M | 25.53M | 221.19M | 25.29M | 156.06M | 28.96M | 87.95M |
|
Short-term Investments
|
| | | | | | 33.71M | 4.80M | 33.78M | 34.92M | | 1.43M | 10.00M | | | 4.77M | 20.00M | 14.09M | 15.81M | 3.54M | | 2.66M | 25.95M | 1.91M | 54.06M |
|
Cash & Current Investments
|
33.49M | 283.89M | 925.42M | 90.33M | 585.70M | 560.88M | 530.68M | 73.95M | 549.09M | 551.23M | 564.57M | 64.83M | 440.34M | 422.98M | 439.00M | 64.69M | 437.76M | 56.99M | 344.08M | 29.06M | 221.19M | 27.95M | 182.00M | 30.88M | 142.01M |
|
Receivables - Net
|
0.03M | 0.51M | 1.46M | 0.88M | 2.11M | | | | | | | | | | | 0.36M | 0.50M | 0.32M | 1.05M | 0.13M | | 0.46M | 5.54M | 0.28M | 2.85M |
|
Receivables - Other
|
6.55M | 46.24M | 6.50M | | 8.10M | 6.81M | | 0.02M | 0.19M | 0.39M | 0.91M | | 0.19M | | | | 0.77M | 0.56M | | 1.62M | | | 8.83M | | 3.68M |
|
Receivables
|
6.58M | 46.74M | 7.96M | 0.88M | 10.21M | | | | | | | | | | | 0.36M | 1.26M | 0.88M | 1.05M | 1.75M | | 8.72M | 14.37M | 0.28M | 6.54M |
|
Prepaid Assets
|
0.91M | 10.59M | 8.42M | 0.93M | 14.64M | 15.92M | 22.06M | 3.30M | 23.24M | 25.22M | 24.12M | 18.48M | 17.70M | 15.56M | 12.09M | 10.57M | 10.55M | 11.98M | 7.35M | 0.14M | 8.57M | 0.19M | 27.67M | 0.39M | 29.07M |
|
Current Assets
|
40.98M | 341.23M | 941.81M | 92.14M | 610.56M | 585.56M | 554.35M | 72.74M | 745.30M | 754.90M | 768.57M | 88.31M | 458.57M | 473.73M | 484.82M | 79.57M | 677.72M | 82.75M | 377.02M | 74.27M | 522.81M | 45.28M | 275.17M | 40.81M | 255.87M |
|
Construction in Progress
|
| | | 0.63M | | | | 0.01M | | | | 0.02M | | | | 0.11M | | 0.80M | | 1.15M | | 8.96M | | 0.06M | |
|
Property, Plant & Equipment (Net)
|
1.07M | 10.29M | 21.05M | 3.70M | 28.53M | 32.44M | 30.98M | 3.96M | 24.86M | 24.50M | 22.49M | 2.83M | 17.58M | 17.24M | 15.81M | 2.43M | 5.29M | 1.36M | 9.58M | 2.03M | 25.36M | 9.27M | 123.13M | 17.21M | 123.33M |
|
Long-Term Investments
|
| | | 24.50M | 155.82M | 164.47M | 166.16M | 0.03M | 1.44M | 1.36M | 1.32M | 0.19M | 42.95M | 42.71M | 41.82M | 5.66M | 0.25M | 2.20M | 27.50M | 4.00M | 36.50M | 5.05M | 36.00M | 4.95M | 45.00M |
|
Goodwill
|
0.08M | 0.56M | 0.56M | 0.09M | 115.17M | 118.12M | 150.33M | 22.06M | 149.78M | 149.78M | 149.78M | 5.04M | 36.97M | 36.97M | 36.97M | 5.69M | | 24.77M | | | 1.12M | 0.16M | 1.12M | 0.15M | 1.12M |
|
Intangibles
|
| | | | 35.03M | 37.87M | 45.03M | 6.95M | 42.81M | 41.73M | 40.65M | 6.78M | 8.29M | 7.81M | 7.63M | 1.85M | 3.97M | 1.32M | 2.87M | 1.22M | 2.09M | 1.18M | 1.65M | 1.15M | 2.59M |
|
Goodwill & Intangibles
|
0.08M | 0.56M | 0.56M | 0.09M | 150.20M | 155.99M | 195.36M | 29.00M | 192.59M | 191.51M | 190.43M | 11.82M | 45.25M | 44.77M | 44.60M | 7.54M | 3.97M | 26.09M | 2.87M | 1.22M | 3.21M | 1.33M | 2.77M | 1.31M | 3.71M |
|
Long-Term Deferred Tax
|
0.15M | 1.95M | 3.33M | 0.63M | 4.44M | 5.20M | 5.80M | 1.40M | 10.32M | 10.24M | 11.20M | 1.93M | 15.78M | 18.32M | 20.46M | 2.50M | 16.18M | 0.14M | 1.40M | 0.09M | 0.88M | 5.10M | | 3.78M | |
|
Other Non-Current Assets
|
0.66M | | | 1.62M | | | | 4.64M | 32.81M | 33.99M | 37.68M | 5.40M | 10.54M | 10.55M | 10.20M | 1.67M | 12.77M | 1.62M | 9.54M | 0.20M | 1.65M | 17.13M | 122.20M | 17.59M | 2.68M |
|
Non-Current Assets
|
1.96M | 18.96M | 33.16M | 30.55M | 350.40M | 368.97M | 409.77M | 64.02M | 500.47M | 487.97M | 483.89M | 60.39M | 613.79M | 581.09M | 565.49M | 69.33M | 92.46M | 12.04M | 236.60M | 13.06M | 111.15M | 49.35M | 497.49M | 59.66M | 488.25M |
|
Assets
|
42.94M | 360.19M | 974.96M | 122.69M | 960.96M | 954.53M | 964.13M | 136.77M | 1,245.77M | 1,242.87M | 1,252.46M | 148.70M | 1,072.36M | 1,054.81M | 1,050.31M | 148.91M | 770.18M | 94.79M | 613.63M | 87.33M | 633.96M | 94.63M | 772.65M | 100.48M | 744.11M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | 2.88M | 0.51M | 3.75M |
|
Dividends payables
|
| | | 0.57M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.57M | | | | | | | | | | | | | | | | | | | 2.88M | 0.51M | 3.75M |
|
Accumulated Expenses
|
4.68M | | | 4.52M | | | | 8.30M | | | | 10.77M | | | | 13.39M | | 10.74M | | 8.65M | | 9.27M | | 9.88M | |
|
Other Accumulated Expenses
|
2.53M | | | 0.74M | | | | 1.15M | | | | 1.48M | | | | 1.51M | | 1.50M | | 1.05M | | 1.22M | | 1.06M | |
|
Short term Debt
|
0.06M | | | 0.06M | | | | 1.57M | | | | 0.19M | | | | 0.23M | | 0.14M | | 0.13M | | | | | 4.12M |
|
Current Leases
|
| | | | | | | | 0.27M | 6.89M | 54.82M | 7.43M | 54.82M | 53.67M | 46.44M | 8.11M | 20.83M | 0.50M | 4.53M | 0.37M | 1.77M | 0.17M | 6.14M | 1.08M | 6.57M |
|
Current Taxes
|
1.04M | | | 2.26M | | | | 1.33M | | | | 1.83M | | | | 1.64M | | 2.32M | 14.71M | 2.49M | | 2.55M | | 2.59M | |
|
Current Deferred Revenue
|
12.30M | 141.40M | 132.48M | 13.95M | 146.91M | 102.79M | 79.95M | 12.89M | 164.57M | 118.67M | 131.94M | 10.31M | 103.65M | 75.59M | 106.21M | 11.58M | 51.98M | 1.02M | 6.68M | 1.06M | 12.89M | 2.53M | 25.69M | 3.84M | 30.24M |
|
Total Current Liabilities
|
18.08M | 169.90M | 200.15M | 20.80M | 258.46M | 202.24M | 168.31M | 24.10M | 221.49M | 202.37M | 268.97M | 30.53M | 245.24M | 231.49M | 250.00M | 34.95M | 197.23M | 14.72M | 91.41M | 12.70M | 99.92M | 14.99M | 193.15M | 18.63M | 144.79M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 5.61M | 68.00M | 11.29M | 78.35M |
|
Preferred Stock Liabilities
|
23.75M | 163.81M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.84M | 7.70M | 6.85M | 0.99M | 22.51M | 23.46M | 44.82M | 6.49M | | | | 6.33M | | | | 8.88M | | 8.90M | | 7.87M | | 7.18M | | 6.95M | |
|
Non-Current Deferred Tax Liability
|
| | | | 8.76M | 9.39M | 11.18M | 1.60M | 10.64M | 10.37M | 10.10M | 0.31M | 2.02M | 1.91M | 1.79M | 0.26M | 1.44M | 0.11M | 0.57M | 0.08M | 0.57M | | | | |
|
Operating Leases
|
| | | | | | | | 229.60M | 211.09M | 158.39M | 21.14M | 144.46M | 136.22M | 135.09M | 14.19M | 8.45M | 0.90M | 6.67M | 0.17M | 1.50M | 0.17M | 6.91M | 1.14M | 5.73M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.18M | | 0.17M | |
|
Total Non-Current Liabilities
|
| | | | 8.76M | 9.39M | 11.18M | 1.60M | 240.24M | 221.46M | 168.49M | 21.45M | 146.48M | 138.12M | 136.88M | 14.44M | 9.89M | 1.02M | 7.24M | 0.26M | 2.08M | 5.78M | 74.91M | 12.42M | 84.09M |
|
Total Liabilities
|
18.08M | 169.90M | 200.15M | 20.80M | 267.22M | 211.63M | 179.50M | 25.70M | 461.73M | 423.82M | 437.46M | 51.97M | 391.72M | 369.61M | 386.88M | 49.39M | 207.13M | 15.74M | 98.65M | 12.95M | 102.00M | 20.78M | 268.06M | 31.06M | 228.88M |
|
Total Debt
|
0.06M | | | 0.06M | | | | 1.57M | | | | 0.19M | | | | 0.23M | | 0.14M | | 0.13M | | 5.61M | 68.00M | 11.29M | 82.48M |
|
Common Equity
|
1.11M | 26.48M | 774.81M | 101.88M | 693.74M | 742.90M | 784.63M | 111.07M | 784.04M | 819.04M | 815.00M | 96.73M | 680.64M | 685.21M | 663.43M | 99.52M | 563.06M | 79.05M | 514.97M | 74.38M | 531.96M | 73.85M | 504.59M | 69.42M | 515.24M |
|
Shareholder's Equity
|
1.11M | | | 101.88M | | | | 111.07M | | | | 96.73M | | | | 99.52M | | 79.05M | | 74.38M | | 73.85M | | 69.42M | |
|
Liabilities and Shareholders Equity
|
42.94M | 360.19M | 974.96M | 122.69M | 960.96M | 954.53M | 964.13M | 136.77M | 1,245.77M | 1,242.87M | 1,252.46M | 148.70M | 1,072.36M | 1,054.81M | 1,050.31M | 148.91M | 770.18M | 94.79M | 613.63M | 87.33M | 633.96M | 94.63M | 772.65M | 100.48M | 744.11M |
|
Treasury Shares
|
| | | | | | | | | | | 0.14M | | | | 0.15M | | 0.45M | | 0.42M | | 0.41M | | 0.32M | |
|
Retained Earnings
|
-1.87M | 6.27M | 0.55M | -4.38M | -21.42M | 11.82M | 16.96M | 0.24M | | | | -15.78M | | | | -21.29M | | -39.74M | | -41.02M | | -38.93M | | -38.00M | |