|
Cash & Equivalents
|
39.70M | 105.83M | 65.06M | 74.69M | 182.12M | 101.64M | 160.48M | 160.81M | 131.73M | 201.27M | 236.28M | 168.86M | 142.95M | 130.84M | 105.82M | 104.73M | 134.18M | 352.32M | 153.70M | 193.64M | 218.34M | 221.52M | 250.12M | 279.72M | 262.49M | 230.00M | 268.35M | 313.36M | 288.34M | 509.60M | 440.96M | 402.77M | 446.96M | 393.41M | 359.34M | 286.17M | 290.93M | 297.55M | 280.88M | 329.96M | 247.09M | 228.85M | 463.64M | 386.10M | 480.93M | 509.92M | 452.67M | 425.91M | 473.46M | 560.43M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 17.22M | | | 15.71M | 16.46M | 17.38M | 1.62M | | 1.62M | 1.60M | 1.60M | 1.60M | 1.60M | | | | 1.42M | 1.42M | 1.51M | 1.51M | 1.51M | 1.50M | 1.50M | 1.74M | 1.67M | 1.94M | 1.94M | 1.94M | 1.94M | 1.06M | 1.06M | 1.06M |
|
Cash & Current Investments
|
39.70M | 105.83M | 65.06M | 74.69M | 182.12M | 101.64M | 160.48M | 160.81M | 131.73M | 201.27M | 236.28M | 168.86M | 142.95M | 130.84M | 105.82M | 104.73M | 134.18M | 352.32M | 170.91M | 193.64M | 218.34M | 237.23M | 266.57M | 297.10M | 264.11M | 230.00M | 269.97M | 314.96M | 289.94M | 511.19M | 442.56M | 402.77M | 446.96M | 393.41M | 360.75M | 287.59M | 292.45M | 299.06M | 282.39M | 331.46M | 248.59M | 230.59M | 465.31M | 388.04M | 482.87M | 511.85M | 454.60M | 426.97M | 474.53M | 561.50M |
|
Receivables - Net
|
| | 10.35M | | 43.43M | 47.97M | 20.03M | 22.79M | 26.33M | 26.59M | 30.57M | 31.64M | 34.86M | 35.16M | 42.72M | 34.58M | 38.96M | 35.33M | 67.76M | 66.73M | 68.17M | 68.62M | 57.00M | 55.10M | 57.05M | 58.12M | 63.69M | 62.91M | 66.19M | 70.04M | 77.47M | 84.34M | 83.65M | 74.88M | 71.92M | 74.51M | 81.28M | 76.13M | 92.75M | 80.78M | 86.60M | 80.26M | 89.49M | 94.33M | 100.83M | 86.57M | 102.13M | 109.34M | 99.72M | 87.54M |
|
Receivables - Other
|
| | 5.34M | | 0.78M | | | | | | | | | | | | 40.00M | 370.75M | 357.36M | 553.82M | 467.86M | 324.83M | 40.00M | 263.27M | 330.41M | 40.00M | 1.19M | | 8.88M | 1.54M | 1.82M | | | | 1.93M | | | | 1.36M | | | | 1.51M | | | | 2.54M | | | |
|
Receivables
|
| | 15.68M | | 44.22M | 47.97M | 20.03M | 22.79M | 26.33M | 26.59M | 30.57M | 31.64M | 34.86M | 35.16M | 42.72M | 34.58M | 78.96M | 406.08M | 425.11M | 620.56M | 536.02M | 393.45M | 97.00M | 318.36M | 387.45M | 98.11M | 64.87M | 62.91M | 75.06M | 71.58M | 79.29M | 84.34M | 83.65M | 74.88M | 73.86M | 74.51M | 81.28M | 76.13M | 94.11M | 80.78M | 86.60M | 80.26M | 91.00M | 94.33M | 100.83M | 86.57M | 104.68M | 109.34M | 99.72M | 87.54M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 4.06M | 3.73M | 4.73M | | | | 6.38M | | | | 4.69M | | | | 4.97M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 10.94M | | 13.77M | 16.67M | 17.09M | 17.73M | 17.35M | 17.42M | 17.11M | 17.51M | 17.87M | 17.60M | 17.18M | 16.94M | 16.55M | 16.20M | 18.75M | 18.42M | 18.33M | 18.48M | 18.00M | 21.32M | 21.11M | 20.87M | 20.75M | 20.39M | 20.00M | 19.13M | 18.68M | 18.67M | 18.57M | 17.95M | 17.43M | 17.14M | 19.62M | 22.78M | 25.73M | 27.60M | 30.72M | 32.42M | 33.22M | 32.77M | 34.51M | 36.79M | 38.08M | 38.84M | 38.94M | 27.61M |
|
Long-Term Investments
|
| | 137.46M | | 156.98M | 251.14M | 331.16M | 402.75M | 439.92M | 401.35M | 400.10M | 481.17M | 550.07M | 549.78M | 602.98M | 605.84M | 601.19M | 519.88M | 584.98M | 502.91M | 524.88M | | 528.59M | 567.01M | 578.00M | 645.07M | 595.25M | 621.33M | 706.25M | 473.85M | 589.02M | 650.75M | 669.76M | 686.12M | 694.70M | 689.49M | 654.32M | 651.79M | 653.57M | 628.95M | 708.34M | 665.00M | 569.41M | 652.93M | 707.58M | 680.44M | 663.44M | 673.38M | 671.33M | 703.18M |
|
Goodwill
|
| | | | | | 2.35M | | | | 8.03M | 47.26M | 48.84M | 48.27M | 46.45M | 46.45M | 46.45M | 46.45M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.46M | 152.50M | 152.50M | 152.50M | 152.50M | 152.50M | 152.50M | 92.00M | 92.00M | 92.00M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 2.12M | 31.28M | 28.47M | 26.40M | 26.54M | 24.08M | 23.53M | 34.05M | 101.63M | 95.00M | 88.37M | 81.91M | 76.85M | 74.76M | 72.66M | 70.57M | 68.64M | 67.05M | 65.50M | 63.90M | 62.30M | 60.70M | 59.10M | 57.51M | 55.93M | 54.34M | 52.80M | 51.20M | 49.60M | 48.00M | 45.65M | 44.10M | 42.55M | 41.01M | 39.50M | 37.92M | 36.40M | 34.83M | 33.30M | 31.73M |
|
Goodwill & Intangibles
|
| | | | | | 2.35M | | | | 10.15M | 78.53M | 77.31M | 74.67M | 73.00M | 70.54M | 69.98M | 80.50M | 254.09M | 247.46M | 240.83M | 234.37M | 229.31M | 227.22M | 225.12M | 223.03M | 221.10M | 219.51M | 218.00M | 216.40M | 214.80M | 213.20M | 211.60M | 210.01M | 147.93M | 146.34M | 144.80M | 51.20M | 49.60M | 48.00M | 45.65M | 44.10M | 42.55M | 41.01M | 39.50M | 37.92M | 36.40M | 34.83M | 33.30M | 31.73M |
|
Long-Term Deferred Tax
|
| | 4.44M | | | | 6.62M | 5.34M | 6.90M | 6.44M | 7.96M | | | | 25.55M | 24.45M | 23.07M | 29.20M | 32.73M | 32.78M | 27.36M | 30.80M | 31.95M | 32.33M | 22.84M | 26.91M | 27.25M | 31.35M | | | | | | | | 12.45M | 9.76M | 14.64M | 16.84M | 17.96M | 10.91M | 16.09M | 11.11M | 15.51M | 12.69M | 11.03M | 13.88M | 22.05M | 11.36M | 7.57M |
|
Other Non-Current Assets
|
| | 2.63M | | 5.30M | 5.26M | 5.18M | 6.63M | 12.79M | 14.46M | 13.09M | 18.64M | 18.64M | 19.26M | 13.00M | 18.44M | 18.38M | 19.85M | 20.83M | 22.90M | 23.24M | 15.65M | 12.25M | 15.23M | 18.14M | 16.35M | 18.11M | 26.74M | 28.80M | 16.83M | 11.54M | 19.55M | 15.86M | 13.22M | 12.27M | 13.31M | 15.96M | 11.13M | 11.51M | 15.34M | 15.02M | 13.06M | 12.67M | 17.89M | 15.59M | 12.96M | 11.64M | 16.84M | 26.18M | 33.42M |
|
Assets
|
| | 281.98M | | 525.83M | 522.77M | 615.03M | 668.65M | 854.12M | 855.04M | 837.40M | 879.04M | 1,122.96M | 1,053.71M | 1,033.24M | 955.40M | 1,148.63M | 1,598.98M | 1,771.21M | 1,866.41M | 1,990.90M | 1,825.33M | 1,768.71M | 1,676.99M | 1,933.98M | 1,842.88M | 1,939.67M | 1,880.49M | 2,166.39M | 2,148.39M | 2,089.38M | 2,014.79M | 2,351.63M | 2,248.12M | 1,980.76M | 1,836.40M | 2,029.90M | 2,522.58M | 2,392.60M | 2,158.78M | 2,357.02M | 2,368.71M | 2,119.57M | 2,130.13M | 2,599.35M | 2,374.39M | 2,468.92M | 2,213.10M | 2,536.76M | 2,367.42M |
|
Accounts Payables
|
| | | | | | | | | | 0.00M | | 3.44M | 4.22M | 6.80M | 4.60M | 4.50M | 20.98M | 17.95M | 10.88M | 10.71M | 13.76M | 8.56M | 11.05M | 7.85M | 7.10M | 7.22M | 8.27M | 7.77M | 7.79M | 9.25M | 7.95M | 6.89M | 6.95M | 10.09M | 7.50M | 8.62M | 11.06M | 17.66M | 16.45M | 17.01M | 14.15M | 16.18M | 16.14M | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | 72.91M | 73.04M | 73.28M | | 79.67M | 97.18M | 45.34M | 2.31M | 15.36M | 15.62M | 13.61M | | | | | | 10.86M | | | | | 3.98M | | | | | | 12.82M | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | 1.78M | | | 1.78M | | 1.60M | 1.59M | 1.59M | 1.59M | 1.81M | 1.79M | 1.77M | 1.75M | 1.73M | 1.69M | 1.68M | 1.67M | 1.68M | 1.68M | 1.68M | 1.63M | 1.62M | 1.63M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | | | | | | | |
|
Payables
|
| | | | | | | | | | 0.00M | | 3.44M | 4.22M | 81.49M | 77.64M | 77.78M | 22.77M | 97.61M | 109.66M | 57.65M | 17.66M | 25.50M | 28.48M | 23.25M | 8.87M | 8.97M | 9.99M | 9.46M | 9.48M | 21.78M | 9.63M | 8.57M | 8.63M | 11.72M | 13.10M | 10.24M | 11.13M | 17.73M | 16.52M | 17.07M | 27.03M | 16.24M | 16.14M | | | | | | |
|
Accumulated Expenses
|
| | 0.51M | | 3.14M | 4.67M | 0.44M | 5.08M | 8.88M | 11.67M | 2.31M | 3.80M | 6.24M | 5.50M | 6.18M | 3.47M | 5.48M | 6.96M | 16.48M | 10.27M | 13.76M | 12.96M | 11.65M | 10.78M | 13.70M | 12.23M | 14.80M | 11.72M | 14.71M | 14.64M | 18.25M | 13.39M | 16.09M | 14.40M | 17.60M | 13.37M | 16.91M | 15.87M | 17.56M | 14.26M | 16.70M | 14.88M | 9.46M | 16.53M | 6.28M | 7.31M | 8.93M | 10.44M | 6.38M | 7.73M |
|
Other Accumulated Expenses
|
| 571.50M | 19.34M | 28.46M | 34.53M | 41.97M | 51.47M | 61.85M | 70.13M | 74.44M | 83.72M | 108.44M | 117.48M | 125.69M | 140.14M | 131.57M | 122.78M | 489.58M | 470.08M | 547.74M | 488.61M | 421.10M | 432.36M | 404.48M | 430.41M | 417.59M | 613.53M | 607.18M | 620.72M | 663.00M | 659.34M | 637.88M | 625.98M | 636.15M | 590.17M | 588.42M | 553.91M | 1,209.35M | 1,131.81M | 980.99M | 817.86M | 971.32M | 845.96M | 843.69M | 822.27M | 775.47M | 1,042.69M | 848.93M | 713.18M | 649.58M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 7.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 2.81M | | 2.35M | 0.30M | 12.81M | 7.33M | | | 2.09M | 1.83M | | | | | | | | | | | | 5.72M | | | | 4.44M | | | | | | | 0.87M | | | | 1.00M | 2.13M | | 1.95M | | 1.51M | | | 0.85M | 20.58M | | |
|
Current Deferred Revenue
|
| | 116.24M | | 159.43M | 166.33M | 241.14M | 302.49M | 257.60M | 278.36M | 302.49M | 327.16M | 340.82M | 323.35M | 318.02M | 305.65M | 312.55M | 313.84M | 475.33M | 452.54M | 485.23M | 484.68M | 472.36M | 454.23M | 479.16M | 484.85M | 486.22M | 480.63M | 529.32M | 552.63M | 569.62M | 573.41M | 625.51M | 605.30M | 590.42M | 586.24M | 655.35M | 651.91M | 656.64M | 649.86M | 716.38M | 688.87M | 675.92M | 691.17M | 765.63M | 724.43M | 702.71M | 704.86M | 762.24M | 733.43M |
|
Preferred Stock Liabilities
|
| | 20.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 3.33M | 1.29M | | | | | | 2.69M | 7.62M | 6.97M | 28.55M | 28.27M | 27.72M | 33.70M | 67.07M | 51.06M | 42.71M | 42.76M | 39.66M | 38.29M | 40.37M | 41.19M | 12.62M | 39.98M | 20.96M | 12.45M | 18.48M | 11.11M | 19.62M | 13.66M | 9.43M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.15M | | 31.84M | 31.96M | 6.55M | 30.48M | 29.65M | 28.90M | 8.69M | 8.89M | 8.69M | 8.44M | 8.08M | 7.87M | 7.53M | 7.19M | 6.95M | 6.59M | 6.26M | 6.16M |
|
Other Non-Current Liabilities
|
| | 8.76M | | 12.16M | 12.40M | 31.83M | 26.84M | 16.16M | 9.52M | 17.89M | 28.00M | 17.59M | 16.71M | 21.68M | 14.02M | 13.93M | 53.55M | 169.54M | 172.75M | 119.29M | 77.76M | 85.96M | 95.15M | 81.52M | 66.43M | 71.05M | 64.96M | 68.11M | 70.50M | 80.94M | 71.63M | 65.86M | 67.04M | 71.53M | 64.66M | 66.62M | 69.22M | 80.01M | 74.71M | 72.96M | 80.74M | 36.04M | 66.20M | 71.72M | 71.00M | 39.38M | 35.71M | 35.28M | 32.53M |
|
Total Non-Current Liabilities
|
| | 172.32M | | 292.06M | 278.89M | 328.11M | 354.00M | 525.87M | 513.12M | 462.96M | 494.80M | 733.00M | 659.76M | 653.60M | 580.55M | 769.43M | 1,243.76M | 1,221.86M | 1,304.76M | 1,485.53M | 1,357.01M | 1,257.42M | 1,146.76M | 1,413.61M | 1,331.22M | 1,419.83M | 1,366.24M | 1,635.78M | 1,634.75M | 1,566.10M | 1,515.72M | 1,860.90M | 1,776.06M | 1,566.19M | 1,489.97M | 1,782.74M | 2,335.67M | 2,181.55M | 1,929.35M | 2,123.43M | 2,136.58M | 1,863.25M | 1,829.00M | 2,272.29M | 2,024.04M | 2,138.75M | 1,848.38M | 2,118.17M | 1,897.64M |
|
Total Liabilities
|
-81.20M | -86.19M | 181.07M | -110.14M | 304.22M | 291.29M | 359.94M | 380.84M | 542.02M | 522.64M | 480.85M | 522.80M | 750.60M | 676.47M | 675.28M | 594.57M | 783.37M | 1,297.30M | 1,391.39M | 1,477.52M | 1,604.82M | 1,434.77M | 1,343.38M | 1,241.91M | 1,495.13M | 1,397.65M | 1,490.87M | 1,431.20M | 1,703.89M | 1,705.25M | 1,647.04M | 1,587.35M | 1,926.75M | 1,843.10M | 1,637.71M | 1,554.63M | 1,849.36M | 2,404.89M | 2,261.56M | 2,004.06M | 2,196.39M | 2,217.32M | 1,899.29M | 1,895.20M | 2,344.02M | 2,095.04M | 2,178.12M | 1,884.09M | 2,153.45M | 1,930.17M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 7.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
81.20M | 86.19M | 79.98M | 110.14M | 221.61M | 231.48M | 255.09M | 287.81M | 312.10M | 332.40M | 356.55M | 356.25M | 372.37M | 377.24M | 357.96M | 360.83M | 365.27M | 301.68M | 379.82M | 388.89M | 386.08M | 390.56M | 425.33M | 435.09M | 438.85M | 445.23M | 448.80M | 449.30M | 462.50M | 443.14M | 442.34M | 427.45M | 424.87M | 405.02M | 343.05M | 281.77M | 180.55M | 117.70M | 131.04M | 154.72M | 160.63M | 151.39M | 220.28M | 234.94M | 255.33M | 279.34M | 290.80M | 329.00M | 383.30M | 437.25M |
|
Shareholder's Equity
|
81.20M | 86.19M | 79.98M | 110.14M | 221.61M | 231.48M | 255.09M | 287.81M | 312.10M | 332.40M | 356.55M | 356.25M | 372.37M | 377.24M | 357.96M | 360.83M | 365.27M | 301.68M | 379.82M | 388.89M | 386.08M | 390.56M | 425.33M | 435.09M | 438.85M | 445.23M | 448.80M | 449.30M | 462.50M | 443.14M | 442.34M | 427.45M | 424.87M | 405.02M | 343.05M | 281.77M | 180.55M | 117.70M | 131.04M | 154.72M | 160.63M | 151.39M | 220.28M | 234.94M | 255.33M | 279.34M | 290.80M | 329.00M | 383.30M | 437.25M |
|
Liabilities and Shareholders Equity
|
| | 281.98M | | 525.83M | 522.77M | 615.03M | 668.65M | 854.12M | 855.04M | 837.40M | 879.04M | 1,122.96M | 1,053.71M | 1,033.24M | 955.40M | 1,148.63M | 1,598.98M | 1,771.21M | 1,866.41M | 1,990.90M | 1,825.33M | 1,768.71M | 1,676.99M | 1,933.98M | 1,842.88M | 1,939.67M | 1,880.49M | 2,166.39M | 2,148.39M | 2,089.38M | 2,014.79M | 2,351.63M | 2,248.12M | 1,980.76M | 1,836.40M | 2,029.90M | 2,522.58M | 2,392.60M | 2,158.78M | 2,357.02M | 2,368.71M | 2,119.57M | 2,130.13M | 2,599.35M | 2,374.39M | 2,468.92M | 2,213.10M | 2,536.76M | 2,367.42M |
|
Treasury Shares
|
| | | | | | | 0.60M | 0.02M | 0.01M | 1.12M | 0.61M | 1.14M | 1.42M | 0.90M | 2.12M | 2.44M | 5.34M | 0.68M | 7.21M | 7.21M | 7.21M | 0.61M | 7.56M | 7.72M | 0.32M | 0.35M | 9.12M | 9.28M | 9.28M | 2.07M | 9.28M | 9.28M | 0.15M | 0.28M | 0.72M | 11.26M | 0.72M | 1.69M | 12.23M | 12.23M | 1.82M | 12.23M | 1.58M | 12.23M | 12.23M | 12.23M | 12.23M | 12.23M | 12.34M |
|
Retained Earnings
|
| | 17.92M | | 35.38M | 45.34M | 65.02M | 95.08M | 120.48M | 137.29M | 155.96M | 161.80M | 178.33M | 187.45M | 182.81M | 187.01M | 191.87M | 179.95M | 175.23M | 188.61M | 189.43M | 193.82M | 195.75M | 200.91M | 199.84M | 206.20M | 217.27M | 223.13M | 225.56M | 218.65M | 219.78M | 212.96M | 207.32M | 189.24M | 138.38M | 106.00M | -41.19M | -54.57M | -53.59M | -44.30M | -46.57M | -49.72M | -35.25M | 40.34M | 59.21M | 67.36M | 87.66M | 118.13M | 166.15M | 216.57M |