|
Cash & Equivalents
|
34.13M | 48.33M | 48.94M | 68.68M | 47.60M | 53.64M | 75.18M | 78.94M | 49.36M | 58.87M | 71.90M | 81.60M | 50.12M | 71.09M | 81.99M | 92.89M | 87.03M | 73.12M | 85.96M | 78.84M | 72.14M | 83.05M | 121.76M | 146.07M | 99.69M | 100.25M | 128.10M | 164.45M | | 151.66M | 193.77M | 285.55M | | | | |
|
Cash & Current Investments
|
34.13M | 48.33M | 48.94M | 68.68M | 47.60M | 53.64M | 75.18M | 78.94M | 49.36M | 58.87M | 71.90M | 81.60M | 50.12M | 71.09M | 81.99M | 92.89M | 87.03M | 73.12M | 85.96M | 78.84M | 72.14M | 83.05M | 121.76M | 146.07M | 99.69M | 100.25M | 128.10M | 164.45M | | 151.66M | 193.77M | 285.55M | | | | |
|
Receivables - Other
|
3.31M | 2.95M | 2.73M | 4.28M | 3.24M | 1.96M | 1.79M | 2.51M | 2.63M | 4.46M | 4.20M | 2.67M | 2.60M | 2.15M | 3.51M | 3.99M | 2.50M | 2.36M | 1.72M | 2.02M | 1.87M | 3.78M | 7.48M | 7.78M | 7.19M | 7.96M | 7.82M | 9.97M | 1.70M | 5.58M | 16.47M | 21.34M | 4.72M | 6.17M | 25.38M | 12.81M |
|
Prepaid Assets
|
2.59M | 2.72M | 2.13M | 1.58M | 2.30M | 3.15M | 2.85M | 2.37M | 4.71M | 4.80M | 5.40M | 4.59M | 6.99M | 5.92M | 5.66M | 4.92M | 6.14M | 6.00M | 4.21M | 5.91M | 6.86M | 6.58M | 5.52M | 7.08M | 9.82M | 8.01M | 6.53M | 9.42M | 11.07M | 7.49M | 16.75M | 9.45M | 11.26M | 10.60M | 17.47M | 12.44M |
|
Property, Plant & Equipment (Net)
|
4.06M | 4.01M | 4.00M | 4.06M | 4.78M | 5.80M | 7.10M | 8.12M | 8.11M | 8.16M | 8.03M | 7.28M | 7.40M | 7.67M | 8.22M | 14.01M | 23.31M | 27.09M | 28.70M | 29.23M | 28.84M | 29.41M | 28.92M | 28.35M | 28.43M | 30.36M | 31.81M | 33.39M | 33.01M | 32.63M | 32.26M | 35.94M | 37.59M | 36.83M | 35.77M | 35.34M |
|
Long-Term Investments
|
120.15M | 124.03M | 127.09M | 130.76M | 137.25M | 141.16M | 134.26M | 147.41M | 154.49M | 168.44M | 174.13M | 193.17M | 197.76M | 194.86M | 224.03M | 264.61M | 368.84M | 377.99M | 432.59M | 483.32M | 503.79M | 533.26M | 533.89M | 514.33M | 530.92M | 546.08M | 558.27M | 587.77M | 603.70M | 620.67M | 627.17M | 664.27M | 664.35M | 674.45M | 708.28M | 744.76M |
|
Long-Term Deferred Tax
|
61.22M | 59.44M | 58.60M | 39.77M | 73.38M | 72.80M | 108.44M | 95.01M | 107.73M | 104.82M | 140.75M | 138.38M | 137.94M | 191.38M | 220.81M | 216.14M | 251.95M | 243.99M | 252.62M | 249.00M | 245.05M | 246.09M | 237.21M | 230.15M | 233.91M | 229.26M | 229.79M | 225.92M | 261.89M | 259.30M | 257.19M | 255.00M | 308.52M | 301.97M | 305.89M | 294.88M |
|
Other Non-Current Assets
|
3.03M | 3.60M | 9.48M | 8.84M | 8.54M | 9.71M | 10.77M | 10.33M | 2.23M | 10.38M | 10.48M | 10.55M | 3.09M | 3.15M | 3.04M | 3.04M | 3.04M | 3.05M | 3.31M | 3.31M | 4.02M | 4.00M | 3.08M | 3.12M | 4.80M | 4.80M | 4.96M | 4.99M | 1,717.63M | 4.80M | 5.86M | 5.86M | 28.83M | 29.82M | 27.17M | 37.84M |
|
Assets
|
240.62M | 264.54M | 271.18M | 273.05M | 293.80M | 306.74M | 356.24M | 363.85M | 360.59M | 392.84M | 445.38M | 469.38M | 473.53M | 526.51M | 608.09M | 715.83M | 1,136.52M | 1,139.30M | 1,233.97M | 1,279.45M | 1,294.95M | 1,352.30M | 1,387.74M | 1,124.36M | 1,140.54M | 1,200.09M | 1,358.66M | 1,208.82M | 1,271.20M | 1,371.91M | 1,424.33M | 1,591.03M | 1,690.36M | 1,802.04M | 1,980.32M | 2,170.81M |
|
Accounts Payables
|
1.37M | 1.33M | 0.78M | 1.08M | 1.70M | 0.41M | 0.48M | 2.44M | 2.62M | 2.75M | 1.96M | 2.51M | 1.97M | 1.15M | 2.30M | 2.07M | 2.17M | 3.15M | 1.12M | 2.19M | 2.83M | 3.57M | 1.94M | 2.04M | 4.56M | 173.82M | 173.82M | 173.82M | 4.50M | 4.68M | 6.43M | 5.25M | 5.47M | 6.51M | 6.08M | 5.03M |
|
Dividends payables
|
| 3.17M | | 3.17M | 3.89M | 4.73M | 4.73M | 5.33M | 5.67M | 7.34M | 8.02M | 8.03M | 8.03M | 10.10M | 10.77M | 10.78M | 11.20M | 12.60M | 12.91M | 12.92M | 12.95M | 14.80M | 14.80M | 14.81M | 15.05M | 16.78M | 16.78M | 16.79M | 17.63M | 19.45M | 19.45M | 19.46M | 20.23M | 22.34M | 22.57M | 22.57M |
|
Payables
|
1.37M | 4.49M | 0.78M | 4.25M | 5.59M | 5.13M | 5.21M | 7.77M | 8.29M | 10.09M | 9.99M | 10.54M | 9.99M | 11.25M | 13.07M | 12.84M | 13.37M | 15.75M | 14.04M | 15.11M | 15.77M | 18.37M | 16.75M | 16.86M | 19.61M | 190.60M | 190.60M | 190.61M | 22.13M | 24.13M | 25.88M | 24.71M | 25.70M | 28.85M | 28.65M | 27.60M |
|
Accumulated Expenses
|
3.42M | 11.54M | 20.54M | 28.05M | 8.09M | 21.79M | 30.40M | 32.80M | 12.22M | 15.69M | 20.69M | 26.30M | 10.80M | 23.44M | 36.50M | 40.79M | 29.41M | 31.60M | 40.83M | 48.28M | 20.12M | 36.92M | 64.21M | 65.76M | 24.19M | 32.52M | 47.15M | 58.05M | 35.98M | 68.24M | 71.43M | 77.77M | 48.56M | 64.21M | 84.26M | 101.34M |
|
Other Accumulated Expenses
|
2.38M | 4.60M | | 4.52M | 11.84M | 4.62M | 8.71M | 8.21M | 17.08M | 8.98M | 3.84M | 10.51M | 5.83M | 3.37M | 4.90M | 7.91M | 16.88M | 10.73M | 12.21M | 11.77M | 27.12M | 10.75M | 10.75M | 19.16M | 15.72M | 11.46M | 12.34M | 21.22M | 23.82M | 21.64M | 9.28M | 14.38M | 26.81M | 23.84M | 17.69M | 23.88M |
|
Current Deferred Revenue
|
45.17M | 45.17M | 45.17M | 31.42M | 6.25M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
10.73M | 10.73M | 10.62M | 6.44M | 34.13M | 34.34M | 65.05M | 58.38M | 69.64M | 69.77M | 101.32M | 101.40M | 98.96M | 143.37M | 176.05M | 176.05M | 194.76M | 194.22M | 208.01M | 187.25M | 180.54M | 180.54M | 179.60M | 179.43M | 174.70M | | | | | | | | | | | |
|
Minority Interest
|
16.68M | 25.01M | 28.83M | 41.81M | 50.38M | 54.68M | 53.96M | 62.97M | 53.78M | 56.57M | 62.28M | 67.34M | | 63.17M | 67.35M | 81.45M | 276.00M | 276.00M | 276.00M | 276.00M | 276.00M | 276.00M | 276.00M | | 135.70M | 138.85M | 167.07M | 151.39M | 145.76M | 160.45M | 178.63M | 194.71M | 176.73M | 189.25M | 200.54M | 229.02M |
|
Operating Leases
|
| | | | | | | | | 11.66M | 10.47M | 9.40M | 10.18M | 10.24M | 10.59M | 73.97M | 75.28M | 76.26M | 84.32M | 83.72M | 82.24M | 80.43M | 79.98M | 79.55M | 78.82M | 80.99M | 80.94M | 80.37M | 79.03M | 78.92M | 79.88M | 77.84M | 78.02M | 76.91M | 75.55M | 80.32M |
|
Other Non-Current Liabilities
|
6.61M | 6.67M | 5.66M | 5.73M | 7.66M | 8.53M | 8.22M | 7.99M | 8.99M | 25.07M | 21.64M | 23.94M | 22.13M | 23.98M | 25.99M | 27.09M | 36.12M | 28.16M | | | | | | 34.50M | 235.08M | 33.38M | 34.80M | 34.40M | 477.89M | 37.73M | 39.90M | 41.33M | 55.50M | 57.63M | 45.26M | 44.81M |
|
Total Non-Current Liabilities
|
147.38M | 160.28M | 162.18M | 159.30M | 150.06M | 153.28M | 185.87M | 182.73M | 181.88M | 189.94M | 219.12M | 229.09M | 214.00M | 269.92M | 318.90M | 388.88M | 510.20M | 495.72M | | | | | | 559.90M | 331.27M | 525.02M | 542.29M | 550.32M | 117.35M | 597.35M | 582.50M | 687.68M | 710.96M | 749.36M | 777.01M | 799.95M |
|
Total Liabilities
|
153.99M | 166.95M | 167.84M | 165.03M | 157.72M | 161.81M | 194.09M | 190.72M | 190.87M | 215.01M | 240.75M | 253.03M | 236.13M | 293.90M | 344.89M | 415.98M | 546.32M | 523.88M | 553.72M | 540.58M | 557.46M | 585.33M | 586.76M | 594.40M | 566.35M | 558.39M | 577.09M | 584.72M | 595.24M | 635.08M | 622.41M | 729.00M | 766.46M | 806.99M | 822.27M | 844.76M |
|
Total Debt
|
10.73M | 10.73M | 10.62M | 6.44M | 34.13M | 34.34M | 65.05M | 58.38M | 69.64M | 69.77M | 101.32M | 101.40M | 98.96M | 143.37M | 176.05M | 176.05M | 194.76M | 194.22M | 208.01M | 187.25M | 180.54M | 180.54M | 179.60M | 179.43M | 174.70M | | | | | | | | | | | |
|
Common Equity
|
86.63M | 97.59M | 103.33M | 108.02M | 136.07M | 144.93M | 162.15M | 173.13M | 169.72M | 177.84M | 204.63M | 216.35M | 237.40M | 232.61M | 263.19M | 299.85M | 314.20M | 339.42M | 404.25M | 462.88M | 461.49M | 490.97M | 524.98M | 529.96M | 574.19M | 641.70M | 781.57M | 624.11M | 675.96M | 736.83M | 801.92M | 862.02M | 923.89M | 995.05M | 1,158.05M | 1,326.05M |
|
Shareholder's Equity
|
86.63M | 97.59M | 103.33M | 108.02M | 136.07M | 144.93M | 162.15M | 173.13M | 169.72M | 177.84M | 204.63M | 216.35M | 237.40M | 232.61M | 263.19M | 299.85M | 314.20M | 339.42M | 404.25M | 462.88M | 461.49M | 490.97M | 524.98M | 529.96M | 574.19M | 641.70M | 781.57M | 624.11M | 675.96M | 736.83M | 801.92M | 862.02M | 923.89M | 995.05M | 1,158.05M | 1,326.05M |
|
Liabilities and Shareholders Equity
|
240.62M | 264.54M | 271.18M | 273.05M | 293.80M | 306.74M | 356.24M | 363.85M | 360.59M | 392.84M | 445.38M | 469.38M | 473.53M | 526.51M | 608.09M | 715.83M | 1,136.52M | 1,139.30M | 1,233.97M | 1,279.45M | 1,294.95M | 1,352.30M | 1,387.74M | 1,124.36M | 1,140.54M | 1,200.09M | 1,358.66M | 1,208.82M | 1,271.20M | 1,371.91M | 1,424.33M | 1,591.03M | 1,690.36M | 1,802.04M | 1,980.32M | 2,170.81M |
|
Treasury Shares
|
0.11M | 1.17M | 1.16M | 1.16M | 2.24M | 0.87M | 0.87M | 0.86M | 2.08M | 0.65M | 1.47M | 1.47M | 1.47M | 2.27M | 0.43M | 0.43M | 5.31M | 0.27M | 0.29M | 0.28M | 0.70M | 0.29M | 0.53M | 0.53M | 0.54M | 0.51M | 0.51M | 0.50M | 1.74M | 0.48M | 1.62M | 1.62M | 1.62M | 1.62M | 1.69M | 1.68M |
|
Retained Earnings
|
0.61M | 2.91M | 4.42M | -5.06M | 4.55M | 8.69M | 15.18M | 15.31M | 17.69M | 0.01M | -0.01M | 0.00M | 47.09M | -0.08M | | | 87.51M | 103.08M | 141.13M | 181.64M | 185.15M | 205.32M | 225.96M | 227.79M | 243.82M | 258.04M | 283.25M | 285.96M | | 356.21M | 391.74M | 425.25M | -0.14M | | 1.22M | 1.15M |