|
Cash & Equivalents
|
0.49M | | 8.21M | 7.90M | 6.73M | 11.47M | 9.48M | 6.49M | 5.27M | 3.65M | 8.49M | 6.74M | 5.29M | 9.16M | 20.52M | 11.96M | 9.30M | 2.43M | 53.03M | 87.43M | 151.46M | 100.46M | 214.88M | 164.89M | 353.07M | 138.78M | 168.77M | 79.51M | 66.17M | 58.35M | 84.08M | 97.47M | 54.68M | 65.11M | 58.04M | 55.14M | 67.28M | 87.88M | 117.64M |
|
Short-term Investments
|
| | | 12.97M | 20.63M | 17.40M | 16.57M | 19.99M | 23.21M | 26.95M | 24.11M | 24.30M | 24.14M | 17.82M | 11.60M | 16.30M | 18.03M | 18.53M | 21.90M | 211.94M | 258.32M | 283.33M | 255.10M | 285.61M | 232.04M | 376.62M | 402.29M | 446.73M | 438.31M | 400.08M | 383.73M | 326.68M | 251.02M | 246.59M | 155.03M | 202.96M | 253.04M | 205.05M | 258.16M |
|
Cash & Current Investments
|
0.49M | | 8.21M | 20.87M | 27.37M | 28.87M | 26.05M | 26.48M | 28.48M | 30.60M | 32.60M | 31.03M | 29.43M | 26.98M | 32.12M | 28.27M | 27.33M | 20.96M | 74.94M | 299.37M | 409.78M | 383.79M | 469.98M | 450.50M | 585.11M | 515.40M | 571.06M | 526.24M | 504.49M | 458.43M | 467.80M | 424.15M | 305.69M | 311.71M | 213.07M | 258.11M | 320.32M | 292.93M | 375.80M |
|
Receivables - Net
|
2.12M | | 4.41M | 4.36M | 4.60M | 4.19M | 3.59M | 4.00M | 4.97M | 5.05M | 6.08M | 5.95M | 4.56M | 5.54M | 5.29M | 6.55M | 6.37M | 13.86M | 90.68M | 183.86M | 216.51M | 148.60M | 120.82M | 138.91M | 160.26M | 133.30M | 104.16M | 52.75M | 43.55M | 34.81M | 49.28M | 51.13M | 52.06M | 56.57M | 57.31M | 69.02M | 71.48M | 77.19M | 71.19M |
|
Receivables - Other
|
| 0.16M | | 0.03M | 0.03M | 0.05M | 0.06M | 0.07M | 0.04M | 0.04M | 0.03M | 0.15M | 0.02M | 0.03M | 0.15M | 0.15M | 0.15M | 0.15M | 8.41M | 17.81M | 0.51M | 1.42M | 1.81M | 1.40M | 1.50M | 1.33M | 0.70M | 19.84M | 0.82M | 0.91M | 1.11M | 1.32M | 1.06M | 1.23M | 1.27M | 1.77M | 2.54M | 2.05M | 1.40M |
|
Receivables
|
2.12M | | 4.41M | 4.39M | 4.63M | 4.23M | 3.66M | 4.07M | 5.00M | 5.10M | 6.11M | 6.10M | 4.58M | 5.58M | 5.44M | 6.71M | 6.52M | 14.01M | 99.09M | 201.67M | 217.01M | 150.01M | 122.63M | 140.31M | 161.77M | 134.64M | 104.86M | 72.58M | 44.37M | 35.72M | 50.39M | 52.45M | 53.12M | 57.80M | 58.59M | 70.79M | 74.01M | 79.24M | 72.59M |
|
Prepaid Assets
|
0.31M | | 4.88M | 0.91M | 1.20M | 1.67M | 2.40M | 2.44M | 2.62M | 2.54M | 2.37M | 2.56M | 2.31M | 2.27M | 1.79M | 2.25M | 3.32M | 6.36M | 30.00M | 40.39M | 32.85M | 34.32M | 32.03M | 22.55M | 19.96M | 26.48M | 21.39M | 48.89M | 32.69M | 35.05M | 32.78M | 32.56M | 28.75M | 30.82M | 56.16M | 26.44M | 24.98M | 58.61M | 60.38M |
|
Current Assets
|
2.93M | | 17.49M | 26.14M | 33.17M | 34.73M | 32.04M | 32.93M | 36.08M | 38.20M | 41.05M | 39.54M | 36.30M | 34.80M | 39.20M | 37.08M | 37.02M | 41.18M | 195.62M | 523.62M | 659.14M | 566.69M | 622.84M | 611.96M | 765.33M | 675.18M | 696.61M | 627.87M | 580.72M | 528.29M | 549.86M | 507.85M | 386.51M | 399.10M | 326.54M | 353.57M | 416.78M | 428.73M | 507.37M |
|
Property, Plant & Equipment (Net)
|
2.47M | | 5.18M | 6.23M | 5.89M | 6.74M | 6.49M | 7.27M | 6.85M | 7.33M | 6.85M | 6.45M | 6.05M | 5.94M | 6.40M | 5.97M | 5.70M | 6.01M | 17.39M | 40.20M | 46.99M | 51.09M | 60.17M | 62.29M | 68.62M | 86.05M | 81.81M | 81.35M | 79.08M | 87.56M | 85.27M | 83.46M | 86.72M | 93.37M | 106.81M | 105.55M | 107.08M | 110.22M | 111.86M |
|
Long-Term Investments
|
| | | 25.60M | 19.64M | 17.24M | 17.86M | 14.88M | 10.29M | 7.46M | 4.25M | 6.39M | 8.98M | 11.70M | 11.49M | 41.95M | 43.29M | 45.40M | 29.04M | 132.50M | 287.63M | 393.25M | 407.28M | 485.05M | 493.18M | 415.62M | 346.95M | 326.65M | 366.83M | 388.38M | 383.66M | 423.57M | 540.50M | 526.16M | 602.23M | 570.35M | 494.11M | 484.47M | 411.78M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 23.11M | 48.75M | 50.90M | 51.00M | 121.35M | 120.31M | 120.97M | 143.12M | 141.97M | 141.84M | 22.05M | 22.05M | 22.05M | 22.05M | 22.05M | 22.05M | 22.05M | 25.08M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 6.83M | 36.68M | 35.91M | 35.04M | 89.69M | 87.85M | 150.64M | 148.70M | 146.47M | 144.49M | 143.05M | 140.99M | 138.97M | 137.12M | 134.98M | 133.01M | 131.06M | 135.25M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 29.94M | 85.43M | 86.81M | 86.04M | 211.05M | 208.17M | 271.62M | 291.82M | 288.44M | 286.33M | 165.11M | 163.04M | 161.03M | 159.17M | 157.03M | 155.06M | 153.12M | 160.34M |
|
Long-Term Deferred Tax
|
| | 0.09M | 0.05M | 0.04M | 0.04M | 0.03M | 0.13M | 0.51M | 0.59M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.43M | | | 0.02M | 0.07M | 0.06M | 0.07M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.23M | 0.17M | 0.41M | 0.25M | 0.16M | 0.08M | 0.97M | 4.14M | 5.33M | 8.90M | 8.95M | 10.65M | 34.81M | 61.78M | 61.02M | 44.12M | 45.33M | 49.06M | 38.13M | 34.90M | 32.68M | 32.14M | 39.01M | 33.46M | 32.71M | 23.30M | 23.21M |
|
Non-Current Assets
|
2.90M | | 5.26M | 31.90M | 25.65M | 24.08M | 26.63M | 24.26M | 19.36M | 17.35M | 13.80M | 14.36M | 19.35M | 21.64M | 21.94M | 4.46M | 52.30M | 54.73M | 51.70M | 176.84M | 339.94M | 483.17M | 581.83M | 666.76M | 700.26M | 786.48M | 709.17M | 758.18M | 796.04M | 826.29M | 808.54M | 727.48M | 843.38M | 833.13M | 907.22M | 866.39M | 788.96M | 771.11M | 707.19M |
|
Assets
|
5.83M | | 22.76M | 58.04M | 58.82M | 58.80M | 58.67M | 57.18M | 55.44M | 55.55M | 54.85M | 53.90M | 55.65M | 56.44M | 61.15M | 88.76M | 89.33M | 95.92M | 247.31M | 700.46M | 999.08M | 1,049.86M | 1,204.67M | 1,278.72M | 1,465.59M | 1,461.66M | 1,405.78M | 1,386.05M | 1,376.77M | 1,354.58M | 1,358.40M | 1,235.33M | 1,229.88M | 1,232.24M | 1,233.76M | 1,219.96M | 1,205.74M | 1,199.84M | 1,214.56M |
|
Accounts Payables
|
0.31M | | 3.29M | 2.76M | 2.31M | 1.82M | 2.37M | 2.09M | 1.35M | 1.79M | 1.02M | 1.31M | 1.46M | 1.18M | 2.15M | 1.58M | 2.85M | 3.64M | 18.67M | 26.49M | 17.44M | 14.74M | 24.87M | 20.49M | 23.70M | 37.11M | 14.48M | 23.09M | 22.08M | 20.61M | 15.77M | 15.36M | 19.62M | 19.87M | 19.80M | 18.36M | 18.24M | 18.89M | 18.09M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 5.90M | 5.90M | | 6.09M | 5.79M | 5.48M | 5.64M | 5.61M | 4.56M | 2.89M | 1.18M | 0.41M | 0.41M | 0.41M | 0.41M | 0.48M | 0.48M | 0.48M |
|
Payables
|
0.31M | | 3.29M | 2.76M | 2.31M | 1.82M | 2.37M | 2.09M | 1.35M | 1.79M | 1.02M | 1.31M | 1.46M | 1.18M | 2.15M | 1.58M | 2.85M | 3.64M | 18.67M | 26.49M | 17.44M | 20.64M | 30.77M | 20.49M | 29.79M | 42.90M | 19.96M | 28.73M | 27.69M | 25.17M | 18.66M | 16.54M | 20.03M | 20.29M | 20.22M | 18.78M | 18.71M | 19.36M | 18.56M |
|
Accumulated Expenses
|
0.20M | | 0.47M | 0.44M | 0.74M | 0.90M | 0.78M | 0.91M | 1.06M | 1.18M | 1.23M | 1.26M | 1.35M | 1.33M | 1.63M | 1.33M | 2.02M | 1.75M | 5.47M | 8.45M | | | | 17.69M | 11.85M | 27.10M | 25.10M | 24.98M | 21.09M | 22.23M | 21.03M | 30.74M | 25.92M | 26.43M | 23.86M | 24.28M | 16.69M | 21.70M | 23.01M |
|
Other Accumulated Expenses
|
| | 1.25M | | | | | | | | | | | | | | | | | 0.08M | 12.56M | 13.06M | 39.92M | 0.68M | 1.09M | 0.66M | 13.62M | 5.30M | 3.81M | 0.36M | 0.28M | 4.21M | 3.39M | 3.74M | 4.06M | 4.74M | 4.27M | 5.03M | 6.91M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 15.02M | 17.00M | 45.33M | 41.51M | 19.81M | 17.73M | 28.96M | 25.81M | 15.00M | 15.00M | 14.46M | 18.86M | 22.70M | 27.24M | 26.30M | 26.95M | 27.61M | 27.70M | 27.60M | 28.54M |
|
Current Leases
|
| | | | | | | | | | | | 0.39M | 0.40M | 0.41M | 0.42M | 0.43M | 0.50M | 0.51M | 0.27M | | 1.00M | 1.83M | | | | | 6.13M | | | | 3.96M | 2.91M | 2.29M | 1.48M | 1.44M | 1.33M | 1.19M | 1.49M |
|
Current Taxes
|
| | | 0.12M | 0.23M | | | | | | | | | | 0.06M | 0.02M | 0.06M | | 14.63M | 53.32M | 120.52M | 26.40M | 17.88M | 0.79M | 52.16M | 2.80M | 0.43M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.17M | | | | 0.36M | 0.44M | 0.62M | 18.46M | 26.58M | 13.96M | 6.92M | 7.90M | 14.57M | 14.10M | 10.10M | 2.60M | 3.20M | 2.73M | 2.60M | 2.59M | 2.87M | 2.76M | 2.74M | 2.97M | 2.23M | 2.82M | 2.67M | 2.31M |
|
Total Current Liabilities
|
0.69M | | 5.01M | 3.32M | 3.28M | 2.83M | 3.15M | 3.00M | 2.41M | 2.98M | 2.25M | 2.74M | 3.20M | 2.91M | 4.25M | 3.72M | 5.81M | 6.51M | 57.74M | 130.12M | 196.53M | 121.52M | 147.16M | 105.31M | 141.71M | 127.53M | 102.52M | 88.11M | 81.94M | 64.82M | 61.42M | 73.02M | 75.95M | 75.75M | 73.99M | 72.90M | 65.92M | 71.33M | 72.43M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 5.90M | 5.95M | | | | | 3.37M | | | | 2.96M | 2.49M | 2.49M | 2.49M | 2.49M | 1.96M | 1.96M | 1.96M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | 8.00M | 7.67M | 7.13M | 6.83M | 5.97M | 4.35M | 3.19M | 4.47M | 3.56M | 3.14M | -2.81M | -3.30M | -3.70M | -3.55M | -4.07M | -4.41M | -4.94M | -5.13M |
|
Liabilities from Discontinued Operations
|
0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.50M | 0.24M | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 7.96M | 7.41M | 6.95M | 6.73M | 6.37M | 6.24M | 6.12M | 7.04M |
|
Operating Leases
|
| | | | | | | | | | | | 2.49M | 2.38M | 2.37M | 2.26M | 2.14M | 2.36M | 2.23M | 0.57M | | | | | | | | 8.79M | | | | 7.15M | 6.58M | 7.16M | 4.66M | 4.12M | 3.89M | 3.77M | 3.62M |
|
Other Non-Current Liabilities
|
| | | 0.00M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | 0.39M | 0.58M | 0.51M | 1.20M | 6.58M | 6.80M | 9.71M | 21.67M | 20.04M | 18.23M | 16.07M | 16.60M | 15.76M | 15.08M | 13.91M | 14.40M | 11.81M | 6.97M | 6.12M | 5.91M | 7.56M |
|
Total Non-Current Liabilities
|
| | | 3.56M | | 3.07M | 3.39M | 3.00M | 2.41M | 2.98M | 2.25M | 2.74M | | | | 0.89M | | | 59.97M | 130.49M | 197.00M | 127.93M | 153.64M | 106.03M | 142.92M | 129.26M | 104.35M | 97.94M | 91.78M | 74.66M | 80.81M | 86.96M | 89.33M | 88.99M | 87.05M | 83.83M | 76.85M | 82.30M | 86.25M |
|
Total Liabilities
|
0.69M | | 5.51M | 3.56M | 3.52M | 3.07M | 3.40M | 3.01M | 2.42M | 2.99M | 2.27M | 2.75M | 5.69M | 5.29M | 6.62M | 5.98M | 7.95M | 8.87M | 60.36M | 131.07M | 197.52M | 129.13M | 160.22M | 112.84M | 152.63M | 150.93M | 124.39M | 116.18M | 107.85M | 91.25M | 96.56M | 102.04M | 103.24M | 103.39M | 98.86M | 90.81M | 82.97M | 88.20M | 93.81M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 15.02M | 17.00M | 51.23M | 47.46M | 19.81M | 17.73M | 28.96M | 25.81M | 18.37M | 15.00M | 14.46M | 18.86M | 25.66M | 29.73M | 28.79M | 29.44M | 30.10M | 29.65M | 29.56M | 30.50M |
|
Common Equity
|
58.31M | | 17.25M | 54.48M | 55.30M | 55.73M | 55.27M | 54.18M | 53.02M | 52.56M | 52.58M | 51.15M | 49.96M | 51.14M | 54.53M | 82.78M | 81.37M | 87.04M | 186.96M | 569.39M | 801.57M | 920.73M | 1,044.45M | 1,165.88M | 1,312.96M | 1,310.73M | 1,281.40M | 1,269.88M | 1,268.92M | 1,263.33M | 1,261.83M | 1,136.10M | 1,126.65M | 1,128.85M | 1,134.90M | 1,133.23M | 1,127.18M | 1,116.58M | 1,125.89M |
|
Shareholder's Equity
|
58.31M | | 17.25M | 54.48M | 55.30M | 55.73M | 55.27M | 54.18M | 53.02M | 52.56M | 52.58M | 51.15M | 49.96M | 51.14M | 54.53M | 82.78M | 81.37M | 87.04M | 186.96M | 569.39M | 801.57M | 920.73M | 1,044.45M | 1,165.88M | 1,312.96M | 1,310.73M | 1,281.40M | 1,269.88M | 1,268.92M | 1,263.33M | 1,261.83M | 1,136.10M | 1,126.65M | 1,128.85M | 1,134.90M | 1,133.23M | 1,127.18M | 1,116.58M | 1,125.89M |
|
Liabilities and Shareholders Equity
|
5.83M | | 22.76M | 58.04M | 58.82M | 58.80M | 58.67M | 57.18M | 55.44M | 55.55M | 54.85M | 53.90M | 55.65M | 56.44M | 61.15M | 88.76M | 89.33M | 95.92M | 247.31M | 700.46M | 999.08M | 1,049.86M | 1,204.67M | 1,278.72M | 1,465.59M | 1,461.66M | 1,405.78M | 1,386.05M | 1,376.77M | 1,354.58M | 1,358.40M | 1,235.33M | 1,229.88M | 1,232.24M | 1,233.76M | 1,219.96M | 1,205.74M | 1,199.84M | 1,214.56M |
|
Retained Earnings
|
-53.16M | | -55.97M | -55.15M | -54.92M | -54.95M | -56.04M | -57.66M | -59.32M | -60.37M | -60.97M | -63.02M | -64.93M | -64.59M | -63.13M | -63.43M | -65.39M | -62.06M | -15.43M | 150.88M | 350.92M | 430.74M | 553.26M | 0.89M | 811.58M | 823.11M | 824.83M | 801.00M | 785.66M | 774.43M | 761.32M | 633.17M | 619.71M | 611.00M | 596.36M | 590.47M | 578.94M | 559.98M | 553.37M |
|
Treasury Shares
|
2.11M | | | 0.36M | 0.38M | 0.55M | 0.76M | 0.94M | 1.07M | | | 1.09M | | | | 1.51M | 0.00M | | | 2.08M | | | | 1.62M | | 0.21M | 0.99M | 1.80M | | | 0.08M | 1.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.47M | 0.18M | 0.60M |