|
Cash & Equivalents
|
21.68M | | 22.87M | 500.23M | 447.26M | 446.07M | 61.05M | 497.93M | 430.74M | 391.85M | 59.62M | 376.10M | 294.39M | 307.42M | 38.97M | 230.43M | 247.61M | 258.44M | 34.62M | 281.39M | 236.16M | 242.63M | 32.47M | 201.71M | 238.50M |
|
Short-term Investments
|
145.63M | | 161.19M | 99.68M | 169.20M | 255.81M | 324.33M | 213.59M | 173.00M | 149.84M | 183.41M | 121.20M | 125.22M | 117.19M | | 112.08M | 99.26M | 9.56M | 1.23M | 5.30M | 5.22M | 6.83M | 0.70M | 3.14M | 3.20M |
|
Cash & Current Investments
|
167.31M | | 184.06M | 599.91M | 616.47M | 701.88M | 385.38M | 711.52M | 603.74M | 541.68M | 243.02M | 497.30M | 419.61M | 424.61M | 38.97M | 342.51M | 346.87M | 267.99M | 35.85M | 286.69M | 241.38M | 249.46M | 33.16M | 204.84M | 241.70M |
|
Receivables - Net
|
15.77M | | 25.75M | 131.26M | 136.35M | 195.59M | 35.36M | 208.46M | | | 122.07M | | | | 35.89M | 288.91M | | | 24.76M | | | | 21.87M | | |
|
Receivables - Other
|
1.53M | | 0.04M | | | | 0.04M | 0.36M | 0.74M | 1.11M | 0.02M | 54.21M | 59.07M | 50.36M | 7.01M | | | | 5.76M | | 7.27M | 8.45M | 9.90M | | |
|
Receivables
|
17.29M | | 25.79M | 131.26M | 136.35M | 195.59M | 35.39M | 208.82M | | | 122.09M | | | | 42.90M | 288.91M | | | 30.52M | | | | 31.76M | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 5.31M | 1.72M | 2.21M | | 1.78M | 3.35M | 4.41M | 0.85M | 6.15M | | | | | |
|
Prepaid Assets
|
2.98M | | 4.14M | 32.47M | 34.23M | 39.16M | 6.70M | 66.95M | 69.06M | 67.71M | 12.12M | 96.18M | 101.43M | 92.66M | 10.10M | 79.23M | 98.26M | 97.53M | 10.94M | 79.20M | 80.41M | 76.03M | 9.49M | 68.22M | 69.29M |
|
Current Assets
|
43.53M | | 65.48M | 766.52M | 789.35M | 938.85M | 152.15M | 988.33M | 807.92M | 772.42M | 222.21M | 882.35M | 842.41M | 913.39M | 105.56M | 745.17M | 761.58M | 613.45M | 84.23M | 664.87M | 583.22M | 624.16M | 83.39M | 582.91M | 635.80M |
|
Property, Plant & Equipment (Net)
|
0.92M | | 1.14M | 7.79M | 8.49M | 8.51M | 1.55M | 11.78M | 13.61M | 44.98M | 7.58M | 46.64M | 43.48M | 40.14M | 5.42M | 33.01M | 30.19M | 54.79M | 7.51M | 52.13M | 50.79M | 52.29M | 6.55M | 44.59M | 42.48M |
|
Long-Term Investments
|
3.12M | | 3.32M | 23.69M | 24.20M | 25.35M | 6.95M | 51.23M | 50.03M | 58.58M | 11.42M | 68.20M | 77.91M | 77.27M | 10.87M | 75.54M | 75.56M | 76.74M | 10.65M | 75.21M | 70.71M | 71.20M | 9.29M | 69.13M | 61.62M |
|
Goodwill
|
| | | | | | 0.07M | 0.46M | 1.41M | 0.79M | 0.07M | 0.46M | 0.46M | 0.46M | 0.06M | 0.46M | 0.46M | 0.46M | 0.06M | 0.46M | 0.46M | 10.94M | 2.02M | 14.54M | 14.07M |
|
Intangibles
|
0.17M | | 0.23M | 1.56M | 1.47M | 2.16M | 0.31M | 2.65M | 7.33M | 13.43M | 3.38M | 58.91M | 54.09M | 53.80M | 7.52M | 53.30M | 49.28M | 52.85M | 7.05M | 50.67M | 50.44M | 70.49M | 9.58M | 69.78M | 66.80M |
|
Goodwill & Intangibles
|
0.17M | | 0.23M | 1.56M | 1.47M | 2.16M | 0.38M | 3.11M | 8.74M | 14.22M | 3.45M | 59.38M | 54.56M | 54.26M | 7.59M | 53.76M | 49.75M | 53.31M | 7.11M | 51.13M | 50.90M | 81.43M | 11.61M | 84.32M | 80.87M |
|
Long-Term Deferred Tax
|
0.02M | | 0.01M | 0.05M | 0.20M | 0.19M | 0.09M | 0.60M | 0.60M | 0.60M | 0.09M | 0.60M | 0.60M | 0.60M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.55M | | 2.01M | 0.50M | 0.86M | 1.86M | 0.13M | 0.27M | 10.48M | 4.20M | 6.95M | 0.05M | 0.33M | 0.28M | 0.04M | 0.28M | 3.28M | | 4.12M | 0.37M | 0.48M | 0.48M | 4.16M | 8.70M | 2.75M |
|
Non-Current Assets
|
4.79M | | 6.71M | 45.23M | 47.89M | 48.59M | 49.44M | 333.14M | 351.12M | 382.85M | 68.32M | 465.06M | 438.50M | 344.68M | 47.65M | 296.43M | 291.62M | 313.66M | 47.30M | 339.07M | 348.71M | 381.39M | 39.70M | 277.95M | 266.38M |
|
Assets
|
48.32M | | 72.19M | 811.74M | 837.24M | 987.44M | 201.59M | 1,321.47M | 1,159.04M | 1,155.27M | 290.52M | 1,347.41M | 1,280.91M | 1,258.07M | 153.20M | 1,041.60M | 1,053.21M | 927.11M | 131.53M | 1,003.94M | 931.93M | 1,005.56M | 123.09M | 860.86M | 902.17M |
|
Accounts Payables
|
10.62M | | 17.66M | 123.37M | 88.29M | 163.75M | 34.33M | 213.14M | 134.30M | 203.47M | 106.42M | 277.68M | 251.45M | 324.30M | 36.88M | 274.06M | 290.72M | 191.81M | 29.43M | 265.11M | 232.85M | 275.34M | 28.13M | 202.70M | 252.50M |
|
Notes Payables
|
3.51M | | 5.23M | 52.77M | 77.73M | 72.00M | 4.76M | 112.94M | 116.49M | 161.93M | 33.90M | 216.46M | 251.24M | 206.00M | 21.09M | 77.00M | 30.20M | 19.80M | 4.17M | 30.00M | 30.00M | 20.20M | 6.96M | 53.00M | 53.00M |
|
Payables
|
14.13M | | 22.89M | 176.14M | 166.02M | 235.75M | 39.09M | 326.08M | 250.79M | 365.40M | 140.31M | 494.14M | 502.69M | 530.30M | 57.97M | 351.06M | 320.92M | 211.61M | 33.60M | 295.11M | 262.85M | 295.54M | 35.09M | 255.70M | 305.50M |
|
Accumulated Expenses
|
4.61M | | 6.24M | | | | 9.64M | | | | 14.62M | | | | 6.18M | | | | 7.81M | | | | 5.71M | | |
|
Other Accumulated Expenses
|
16.55M | | 17.82M | 40.04M | 47.45M | 51.82M | 28.25M | 47.86M | 68.83M | 66.08M | 19.40M | 39.29M | 45.67M | 65.28M | 3.88M | 71.94M | 86.97M | 76.03M | 5.21M | 49.43M | 35.34M | 39.82M | 7.80M | 41.78M | 41.88M |
|
Short term Debt
|
3.51M | | 5.23M | 0.47M | | | 4.76M | | | 0.39M | 33.90M | 6.60M | 5.79M | 6.34M | 21.09M | 2.21M | 1.48M | 1.72M | 4.17M | 0.45M | 1.59M | | 6.96M | | |
|
Current Leases
|
| | | | | | 1.93M | | | | 2.33M | | | | 1.42M | | | | 2.35M | | | | 2.33M | | |
|
Current Taxes
|
0.04M | | 0.03M | 0.21M | 1.08M | 2.87M | 0.37M | 3.97M | 2.44M | 2.44M | 0.38M | 2.44M | 2.44M | 2.44M | 0.34M | 2.44M | 2.44M | 2.44M | 0.34M | 2.44M | 2.44M | 2.44M | 0.36M | 2.58M | 5.45M |
|
Current Deferred Revenue
|
| | | | | | | | | | 7.24M | 7.01M | 5.18M | 5.69M | 0.34M | 4.37M | 4.60M | 3.94M | 2.73M | 2.57M | 0.99M | 0.06M | | | |
|
Total Current Liabilities
|
40.67M | | 51.33M | 311.53M | 326.50M | 434.22M | 83.98M | 500.12M | 434.36M | 539.90M | 191.17M | 691.66M | 681.61M | 728.04M | 78.61M | 535.81M | 535.53M | 392.10M | 54.87M | 442.94M | 394.61M | 439.77M | 57.82M | 395.93M | 429.23M |
|
Non-Current Debt
|
2.29M | | | | 2.31M | 40.00M | 8.13M | 66.46M | 45.69M | 20.00M | 3.13M | 20.00M | | | | | | | | | | | | 6.99M | 6.99M |
|
Preferred Stock Liabilities
|
| | 454.63M | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
61.00M | | 64.50M | | | | | | | | 0.13M | 0.18M | -0.40M | -1.09M | 0.16M | 0.64M | 0.56M | 2.03M | 0.73M | 7.04M | 7.33M | 16.75M | 2.85M | 19.57M | 18.87M |
|
Non-Current Deferred Tax Liability
|
0.08M | | 0.08M | 0.60M | 0.60M | 0.60M | 0.09M | 0.60M | 0.60M | 0.60M | 0.77M | 14.23M | 13.10M | 13.10M | 1.76M | 12.49M | 11.41M | 12.05M | 1.67M | 12.05M | 12.05M | 15.81M | 2.07M | 14.85M | 13.95M |
|
Operating Leases
|
| | | 6.60M | 8.75M | 7.85M | 39.97M | 254.32M | 260.68M | 255.18M | 41.30M | 251.37M | 248.57M | 181.18M | 26.17M | 138.44M | 136.05M | 132.80M | 20.31M | 129.28M | 126.64M | 121.79M | 5.68M | 19.81M | 17.04M |
|
Other Non-Current Liabilities
|
| | 0.07M | 0.21M | 0.10M | | | | | | | | | | 0.07M | | | | 0.34M | | | | 0.35M | | |
|
Total Non-Current Liabilities
|
2.37M | | 0.15M | 11.72M | 13.02M | 48.68M | 46.89M | 326.39M | 309.49M | 276.15M | 42.90M | 285.74M | 261.82M | 195.11M | 26.51M | 150.93M | 147.98M | 145.25M | 19.66M | 141.33M | 140.19M | 139.18M | 5.51M | 44.66M | 43.51M |
|
Total Liabilities
|
43.03M | | 51.48M | 323.25M | 339.52M | 482.90M | 130.87M | 826.51M | 743.85M | 816.05M | 234.07M | 977.41M | 943.43M | 923.14M | 105.11M | 686.73M | 683.51M | 537.34M | 74.53M | 584.27M | 534.80M | 578.94M | 63.34M | 440.59M | 472.74M |
|
Total Debt
|
5.80M | | 5.23M | 0.47M | 2.31M | 40.00M | 12.89M | 66.46M | 45.69M | 20.39M | 37.02M | 26.60M | 5.79M | 6.34M | 21.09M | 2.21M | 1.48M | 1.72M | 4.17M | 0.45M | 1.59M | | 6.96M | 6.99M | 6.99M |
|
Common Equity
|
-55.80M | | -43.79M | | | | 70.72M | 494.96M | 415.19M | 339.22M | 56.45M | 370.00M | 337.88M | 334.93M | 48.09M | 354.87M | 369.70M | 389.77M | 57.00M | 419.67M | 397.13M | 426.61M | 59.76M | 420.27M | 429.43M |
|
Shareholder's Equity
|
-55.80M | | -43.79M | 488.50M | 497.72M | 504.54M | 70.72M | | | | 56.45M | | | | 48.09M | | | | 57.00M | | | | 59.76M | | |
|
Liabilities and Shareholders Equity
|
48.32M | | 72.19M | 811.74M | 837.24M | 987.44M | 201.59M | 1,321.47M | 1,159.04M | 1,155.27M | 290.52M | 1,347.41M | 1,280.91M | 1,258.07M | 153.20M | 1,041.60M | 1,053.21M | 927.11M | 131.53M | 1,003.94M | 931.93M | 1,005.56M | 123.09M | 860.86M | 902.17M |
|
Treasury Shares
|
0.05M | 14.23M | 3.38M | | | | 2.01M | | | | 0.54M | | | | 2.32M | | | | 6.51M | | | | 7.02M | | |
|
Retained Earnings
|
-56.24M | | -53.06M | -376.28M | -380.01M | -365.31M | -59.19M | -363.75M | -440.93M | 519.84M | -78.20M | -489.38M | -528.76M | -539.30M | -74.68M | -18.21M | -12.44M | -9.21M | -63.64M | -12.56M | -12.04M | -15.42M | -63.88M | -12.31M | -13.33M |