|
Assets
|
| 285.76M | 425.86M | 725.73M | 875.47M | 1,614.29M | 1,691.45M | 1,740.34M | 2,197.53M | 2,287.12M | 2,460.59M | 4,115.27M | 4,725.48M | 4,789.18M | 4,817.12M | 5,434.28M |
|
Cash & Equivalents
|
26.56M | 167.50M | 223.03M | 293.59M | 423.50M | 724.16M | 777.92M | 744.76M | 919.24M | 1,094.73M | 1,063.43M | 1,491.84M | 1,322.32M | 813.95M | 682.26M | 1,592.39M |
|
Short-term Investments
|
| | 20.65M | 115.24M | 116.16M | 46.65M | 49.11M | 46.69M | 11.89M | 19.96M | 10.02M | | | | 33.86M | 24.15M |
|
Cash & Current Investments
|
26.56M | 167.50M | 243.68M | 408.83M | 539.66M | 770.81M | 827.03M | 791.45M | 931.13M | 1,114.69M | 1,073.45M | 1,491.84M | 1,322.32M | 813.95M | 716.12M | 1,616.54M |
|
Receivables - Net
|
| 35.96M | 45.45M | 51.37M | 52.30M | 148.69M | 69.17M | 137.08M | 209.40M | 153.99M | 239.22M | 782.26M | 320.38M | 493.39M | 737.99M | 616.17M |
|
Receivables - Other
|
0.73M | | | | | | | | | | | | | | | |
|
Receivables
|
| 35.96M | 45.45M | 51.37M | 52.30M | 148.69M | 69.17M | 137.08M | 209.40M | 153.99M | 239.22M | 782.26M | 320.38M | 493.39M | 737.99M | 616.17M |
|
Current Deferred Tax Assets
|
| 5.40M | 6.66M | 2.48M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 8.61M | 11.82M | 31.95M | 27.33M | 22.46M | 30.51M | 32.19M | 47.09M | 57.07M | 66.18M | 66.70M | 81.38M | 78.16M | 69.42M | 63.42M |
|
Current Assets
|
| 249.89M | 336.60M | 530.22M | 666.07M | 1,009.66M | 975.29M | 1,013.44M | 1,321.20M | 1,375.95M | 1,441.99M | 2,413.42M | 1,809.15M | 1,465.83M | 1,637.91M | 2,428.19M |
|
Property, Plant & Equipment (Net)
|
| 18.03M | 27.28M | 58.38M | 60.47M | 77.28M | 78.88M | 82.62M | 97.28M | 120.27M | 145.48M | 133.40M | 135.34M | 160.22M | 179.38M | 188.36M |
|
Long-Term Investments
|
| | 10.56M | 68.54M | 82.58M | 73.78M | 132.43M | 161.74M | 141.62M | 181.22M | 267.42M | 970.97M | 2,115.50M | 2,363.69M | 2,203.14M | 2,008.65M |
|
Goodwill
|
| | 10.82M | 27.25M | 27.25M | 144.66M | 208.08M | 208.35M | 301.79M | 301.79M | 301.79M | 301.79M | 301.79M | 301.79M | 301.79M | 301.79M |
|
Goodwill & Intangibles
|
| | 11.50M | 30.80M | 30.68M | 417.20M | 473.78M | 451.05M | 582.38M | 551.12M | 520.99M | 491.78M | 466.94M | 445.08M | 420.48M | 397.94M |
|
Long-Term Deferred Tax
|
| 8.03M | 12.77M | 30.04M | 30.17M | 40.06M | 3.86M | 4.65M | 6.51M | 7.87M | 9.04M | 12.74M | 15.05M | 117.17M | 117.14M | 124.41M |
|
Other Non-Current Assets
|
| 9.50M | 12.93M | 12.51M | 15.44M | 17.33M | 14.51M | 16.65M | 21.79M | 21.20M | 16.89M | 40.48M | 136.40M | 192.90M | 221.66M | 242.71M |
|
Non-Current Assets
|
| 35.87M | 89.26M | 195.51M | 209.40M | 604.63M | 716.16M | 726.91M | 876.33M | 911.16M | 1,018.60M | 1,701.84M | 2,916.32M | 3,323.34M | 3,179.21M | 3,006.09M |
|
Accounts Payables
|
| 17.62M | 38.96M | 198.45M | 219.58M | 565.40M | 652.14M | 737.41M | 1,022.18M | 1,005.49M | 1,175.34M | 2,735.12M | 3,286.89M | 3,450.11M | 3,293.60M | 4,010.52M |
|
Notes Payables
|
| 35.07M | 42.15M | 50.72M | 49.93M | 1.22M | 1.07M | 1.21M | 1.37M | 1.68M | 0.38M | 0.23M | 0.51M | 0.33M | 0.23M | 0.08M |
|
Payables
|
| 52.69M | 81.11M | 249.18M | 269.51M | 566.62M | 653.21M | 738.62M | 1,023.55M | 1,007.17M | 1,175.72M | 2,735.35M | 3,287.40M | 3,450.43M | 3,293.83M | 4,010.60M |
|
Other Accumulated Expenses
|
| 21.63M | 16.25M | 29.47M | 35.88M | 79.14M | 87.64M | 102.43M | 123.40M | 134.00M | 107.84M | 145.36M | 128.29M | 98.58M | 91.24M | 87.67M |
|
Short term Debt
|
| | | | | 20.97M | 20.97M | 20.97M | 20.91M | 58.70M | 35.00M | | | | 61.00M | |
|
Current Leases
|
| | | | | | | | | | 8.76M | 8.18M | 6.92M | 3.17M | 3.37M | 2.42M |
|
Current Taxes
|
| | | | | | | | 0.07M | 0.07M | 3.95M | 12.15M | 0.29M | 11.64M | 6.26M | 6.65M |
|
Current Deferred Revenue
|
| 17.21M | 21.50M | 19.56M | 24.52M | 24.42M | 22.90M | 25.00M | 30.88M | 34.61M | 28.36M | 28.58M | 28.90M | 25.03M | 6.34M | 6.28M |
|
Curent Deferred Tax Liability
|
| | | | 3.72M | 2.03M | 1.27M | 3.76M | 7.78M | | | | | | | |
|
Total Current Liabilities
|
| 111.51M | 161.65M | 379.41M | 438.85M | 830.13M | 888.27M | 960.80M | 1,335.98M | 1,337.33M | 1,445.13M | 3,077.57M | 3,643.06M | 3,961.67M | 3,953.19M | 4,502.48M |
|
Non-Current Debt
|
| | | | | 142.62M | 121.65M | 100.69M | 79.61M | 58.70M | 35.00M | | | 35.00M | | 48.53M |
|
Non-Current Deffered Revenue
|
| 0.04M | 0.02M | | 0.30M | 0.20M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.97M | 10.86M | 22.94M | 30.52M | 37.79M | 39.16M | | 36.34M | 38.62M | 51.90M | 48.07M | 50.55M | | | |
|
Operating Leases
|
| | | | | | | | | | 24.45M | 16.40M | 8.21M | 5.25M | 2.69M | 8.64M |
|
Other Non-Current Liabilities
|
| 3.74M | 6.24M | 18.56M | 34.08M | 31.50M | 37.89M | 12.33M | 30.52M | 30.93M | 10.88M | 4.28M | 3.53M | 5.78M | 1.90M | 1.04M |
|
Total Non-Current Liabilities
|
| 116.89M | 166.42M | 379.41M | 439.15M | 953.80M | 990.23M | 1,044.28M | 1,402.46M | 1,346.38M | 1,522.35M | 3,101.16M | 3,651.27M | 4,001.92M | 3,955.88M | 4,559.65M |
|
Total Liabilities
|
-42.24M | 120.63M | 172.66M | 397.96M | 473.23M | 985.30M | 1,028.13M | 1,056.61M | 1,432.98M | 1,377.31M | 1,533.23M | 3,105.43M | 3,654.80M | 4,007.70M | 3,957.77M | 4,560.70M |
|
Total Debt
|
| | | | | 163.58M | 142.62M | 121.65M | 100.52M | 117.41M | 70.00M | | | 35.00M | 61.00M | 48.53M |
|
Common Equity
|
42.24M | 165.13M | 253.20M | 327.76M | 402.25M | 628.99M | 663.32M | 683.73M | 764.55M | 909.81M | 927.36M | 1,009.83M | 1,070.67M | 781.48M | 859.35M | 873.59M |
|
Shareholder's Equity
|
42.24M | 165.13M | 253.20M | 327.76M | 402.25M | 628.99M | 663.32M | 683.73M | 764.55M | 909.81M | 927.36M | 1,009.83M | 1,070.67M | 781.48M | 859.35M | 873.59M |
|
Liabilities and Shareholders Equity
|
| 285.76M | 425.86M | 725.73M | 875.47M | 1,614.29M | 1,691.45M | 1,740.34M | 2,197.53M | 2,287.12M | 2,460.59M | 4,115.27M | 4,725.48M | 4,789.18M | 4,817.12M | 5,434.28M |
|
Retained Earnings
|
| 69.66M | 121.74M | 168.96M | 203.00M | 245.69M | 284.11M | 325.71M | 410.44M | 529.14M | 629.04M | 651.89M | 699.37M | 763.58M | 770.30M | 743.60M |
|
Preferred Shares
|
| | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | |
|
Treasury Shares
|
| | 0.11M | 4.28M | 4.28M | | -1.96M | 3.22M | 1.33M | 2.34M | 2.07M | | | 4.06M | 3.15M | |