|
Cash & Equivalents
|
3.99M | 3.18M | 59.10M | 49.85M | 120.44M | 358.62M | 175.91M | 63.25M | 38.22M | 31.40M | 8.08M | 13.60M | 39.04M | 16.12M | 23.87M | 136.88M | 16.12M | 15.31M | 16.82M | 22.28M | 17.28M | 18.29M | 75.80M | 58.65M | 115.16M | 84.69M | 34.91M | 44.68M | 83.96M | 64.52M | 181.10M | 36.38M | 61.90M | 104.16M | 104.64M | 88.48M | 43.51M | 177.96M | 265.45M | 133.03M | 130.10M | 111.97M | 143.43M | 60.66M | 137.66M | 60.24M |
|
Short-term Investments
|
| | | | | | 118.31M | 158.51M | 175.54M | 177.85M | 190.84M | 177.37M | 136.47M | 131.35M | 104.28M | 110.59M | 88.82M | 68.00M | 57.33M | 76.27M | 66.77M | 47.77M | 36.14M | 23.26M | 7.92M | 61.35M | 61.15M | 38.59M | 19.97M | 15.85M | 136.01M | 155.95M | 21.04M | 6.90M | 2.54M | 2.79M | 2.45M | 11.83M | 1.01M | 37.46M | 87.88M | 18.40M | 6.38M | 0.93M | 16.00M | 197.57M |
|
Cash & Current Investments
|
3.99M | 3.18M | 59.10M | 49.85M | 120.44M | 358.62M | 294.22M | 221.76M | 213.76M | 209.26M | 198.92M | 190.97M | 175.50M | 147.47M | 128.15M | 247.47M | 104.94M | 83.31M | 74.15M | 98.55M | 84.05M | 66.06M | 111.94M | 81.92M | 123.09M | 146.04M | 96.06M | 83.27M | 103.93M | 80.37M | 317.12M | 192.33M | 82.94M | 111.06M | 107.18M | 91.27M | 45.95M | 189.80M | 266.46M | 170.50M | 217.98M | 130.37M | 149.81M | 61.59M | 153.66M | 257.81M |
|
Receivables - Net
|
| | 0.14M | | 0.04M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | 1.30M | 1.30M | | 1.30M | 1.03M | 4.17M | 2.36M | 17.03M | 22.13M | 32.02M |
|
Receivables - Other
|
| | | | | | 0.91M | 1.21M | 1.43M | 1.19M | 1.48M | 0.01M | 1.01M | 0.84M | 0.76M | 1.58M | 1.93M | 12.99M | 10.88M | 11.14M | 0.41M | 1.25M | 0.22M | 0.20M | 0.11M | 0.51M | 2.00M | 2.93M | 2.05M | 1.30M | 1.33M | 3.89M | 5.00M | 5.00M | 1.89M | 1.46M | 2.02M | 2.33M | 2.02M | 2.14M | 1.03M | 0.73M | | 0.42M | 0.20M | 1.68M |
|
Receivables
|
| | 0.14M | | 0.04M | | | | 1.43M | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | | 3.33M | 3.62M | | 3.44M | 2.06M | 4.90M | 2.36M | 17.45M | 22.33M | 33.70M |
|
Inventory
|
| | | | | | | | | | | | | | 0.21M | 0.24M | 0.31M | 0.19M | 0.53M | 0.43M | 0.43M | | | | | | | | | | | | | | | | | | | | 1.81M | 1.96M | 8.27M | 8.44M | 6.64M | 6.70M |
|
Prepaid Assets
|
| | 0.01M | | 0.39M | 1.67M | 3.10M | 3.78M | 0.08M | 5.21M | 5.13M | 4.90M | 5.97M | 4.53M | 4.15M | 4.96M | 4.73M | 16.43M | 13.90M | 13.60M | 2.75M | 5.56M | 4.11M | 3.91M | 4.66M | 8.98M | 13.65M | 14.24M | 7.76M | 12.78M | 15.90M | 16.12M | 30.60M | 30.55M | 31.50M | 20.75M | 18.85M | 22.96M | 25.60M | 23.09M | 20.98M | 25.92M | 23.85M | 21.68M | 25.50M | 32.95M |
|
Current Assets
|
| | 59.37M | | 120.87M | 360.29M | 297.54M | 225.53M | 217.96M | 214.47M | 205.15M | 195.95M | 181.56M | 156.85M | 132.46M | 126.80M | 110.09M | 100.57M | 88.77M | 113.43M | 87.05M | 71.61M | 55.76M | 44.12M | 115.29M | 98.02M | 111.71M | 99.57M | 113.73M | 94.45M | 334.35M | 212.34M | 114.99M | 143.09M | 140.58M | 113.49M | 66.83M | 215.08M | 294.08M | 195.72M | 242.83M | 163.15M | 184.59M | 109.16M | 208.13M | 329.50M |
|
Property, Plant & Equipment (Net)
|
| | 0.21M | | 3.05M | 4.19M | 5.52M | 7.16M | 9.51M | 16.48M | 18.91M | 22.56M | 60.22M | 74.47M | 76.73M | 76.83M | 78.21M | 77.27M | 76.89M | 67.92M | 65.09M | 62.16M | 60.50M | 58.54M | 58.62M | 55.86M | 72.54M | 80.88M | 89.02M | 69.88M | 82.86M | 105.22M | 119.44M | 130.44M | 143.66M | 154.16M | 151.49M | 152.00M | 146.08M | 143.52M | 141.96M | 139.28M | 137.09M | 135.27M | 133.00M | 129.60M |
|
Long-Term Investments
|
| | 0.25M | | | | 55.13M | 116.20M | 107.93M | 94.66M | 87.57M | 8.50M | 47.05M | 34.20M | 29.60M | 15.09M | 12.58M | 12.59M | 8.50M | 9.25M | 9.25M | 9.25M | 9.25M | 9.25M | 9.30M | 9.30M | 7.85M | 1.00M | 0.82M | 0.80M | 0.82M | 0.86M | 0.91M | 0.81M | 0.84M | 0.82M | 0.84M | 0.82M | 0.89M | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.91M | 0.91M | 0.91M | 0.91M |
|
Intangibles
|
| | 0.83M | | 7.62M | 7.16M | 7.29M | 6.84M | 6.40M | 5.95M | 5.09M | 4.52M | 3.96M | 3.39M | 2.83M | 2.26M | 1.70M | 1.13M | 0.56M | | | | | | | | 1.46M | 1.44M | 1.45M | 1.43M | 1.42M | 22.35M | 21.74M | 20.47M | 20.00M | 19.50M | 18.99M | 18.47M | 17.09M | 16.57M | 16.06M | | | | | |
|
Goodwill & Intangibles
|
| | 0.83M | | 7.62M | 7.16M | 7.29M | 6.84M | 6.40M | 5.95M | 5.09M | 4.52M | 3.96M | 3.39M | 2.83M | 2.26M | 1.70M | 1.13M | 0.56M | | | | | | | | 1.46M | 1.44M | 1.45M | 1.43M | 1.42M | 22.35M | 21.74M | 20.47M | 20.00M | 19.50M | 18.99M | 18.47M | 17.09M | 16.57M | 16.06M | 16.48M | 15.93M | 15.44M | 14.98M | 14.47M |
|
Other Non-Current Assets
|
| | 0.41M | | 3.76M | 1.33M | 1.36M | 1.70M | 1.14M | 0.86M | 0.18M | 0.66M | 0.18M | 0.18M | 0.18M | 0.37M | 0.35M | 1.58M | 0.18M | 0.31M | 0.31M | 3.28M | 4.39M | 4.05M | 2.60M | 2.03M | 2.60M | 1.91M | 6.80M | 7.44M | 6.78M | 6.48M | 6.02M | 5.13M | 4.86M | 4.54M | 3.77M | 3.43M | 2.88M | 2.73M | 2.66M | 3.64M | 4.45M | 4.53M | 3.55M | 4.47M |
|
Non-Current Assets
|
| | 0.62M | | 14.35M | 12.63M | 69.31M | 131.89M | 124.98M | 117.94M | 112.35M | 107.73M | 120.06M | 120.88M | 117.98M | 103.04M | 101.34M | 101.07M | 93.18M | 94.83M | 88.65M | 88.59M | 87.37M | 82.90M | 80.88M | 82.52M | 109.67M | 109.86M | 132.57M | 119.97M | 134.56M | 177.25M | 202.73M | 209.85M | 221.78M | 229.91M | 224.40M | 217.34M | 210.37M | 204.96M | 201.50M | 201.42M | 198.35M | 194.60M | 193.94M | 189.49M |
|
Assets
|
| | 60.00M | | 135.22M | 372.92M | 366.85M | 357.43M | 342.94M | 332.41M | 317.50M | 303.68M | 301.62M | 277.74M | 250.44M | 229.84M | 211.43M | 201.64M | 181.95M | 208.26M | 175.70M | 160.21M | 143.12M | 127.02M | 196.16M | 180.53M | 221.38M | 209.43M | 246.30M | 214.42M | 468.91M | 389.59M | 317.72M | 352.94M | 362.36M | 343.40M | 291.23M | 432.42M | 504.45M | 400.68M | 444.32M | 364.57M | 382.93M | 303.76M | 402.08M | 518.99M |
|
Accounts Payables
|
| | 1.13M | | 3.18M | 4.95M | 2.08M | 1.10M | 3.30M | 2.25M | 4.04M | 4.28M | 4.27M | 9.48M | 5.87M | 3.57M | 5.50M | 3.52M | 2.79M | 2.80M | 1.93M | 2.12M | 1.75M | 3.15M | 3.97M | 6.16M | 36.77M | 36.79M | 36.13M | 38.52M | 51.39M | 62.47M | 52.35M | 46.22M | 41.83M | 54.12M | 62.34M | 64.87M | 42.71M | 32.71M | 0.04M | 0.50M | 40.58M | 27.89M | 35.70M | 43.60M |
|
Notes Payables
|
| | 0.27M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | 299.24M | 299.61M | 300.08M | | 431.90M | 441.63M | 481.89M | | | | | | | | | |
|
Payables
|
| | 1.40M | | 3.18M | 5.95M | 2.08M | 1.10M | 3.30M | 2.25M | 4.04M | 4.28M | 4.27M | 9.48M | 5.87M | 3.57M | 5.50M | 3.52M | 2.79M | 2.80M | 1.93M | 2.12M | 1.75M | 3.15M | 3.97M | 6.16M | 36.77M | 36.79M | 36.13M | 38.52M | 350.62M | 362.08M | 352.44M | 46.22M | 473.73M | 495.75M | 544.23M | 64.87M | 42.71M | 32.71M | 0.04M | 0.50M | 40.58M | 27.89M | 35.70M | 43.60M |
|
Accumulated Expenses
|
| | 0.31M | | 2.62M | 1.37M | 2.58M | 4.72M | 4.72M | 5.91M | 5.86M | 6.86M | 14.38M | 15.84M | 11.27M | 12.08M | 11.52M | 22.79M | 21.10M | 20.24M | 6.47M | 5.25M | 5.34M | 6.63M | 7.45M | 5.50M | 36.77M | | | 38.52M | 51.39M | 62.47M | 52.35M | 46.22M | 41.83M | 54.12M | 62.34M | 64.87M | 42.71M | 32.71M | 35.34M | 43.60M | 40.58M | 27.89M | 35.70M | 43.60M |
|
Other Accumulated Expenses
|
| | 0.44M | | 0.22M | 0.18M | 0.14M | 0.36M | 0.29M | 0.22M | 0.89M | 0.94M | 1.13M | 1.36M | 1.37M | 1.30M | 1.37M | 12.00M | 12.00M | 12.50M | 3.08M | 4.29M | 0.78M | 3.61M | 3.40M | 2.30M | 8.82M | | | 0.59M | 2.60M | 2.89M | 1.65M | 1.54M | 1.63M | 0.99M | 0.82M | 1.10M | 0.72M | 0.56M | 0.69M | 1.41M | 1.05M | 2.65M | 1.94M | 2.12M |
|
Short term Debt
|
| | 0.18M | | 0.06M | 1.23M | 1.35M | 1.67M | 1.73M | 1.85M | 1.75M | 2.12M | | 1.99M | 2.36M | 2.46M | 1.81M | 2.17M | 1.70M | 1.53M | 0.96M | 0.87M | 0.49M | 0.85M | 2.23M | 1.36M | 14.84M | 17.82M | 16.71M | 8.70M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.25M | 0.26M | 14.61M | 0.28M | 0.28M | 0.29M | 0.58M | 1.20M | 0.96M | 2.94M | 3.00M | 3.10M | 3.21M | 3.15M | 3.09M | 5.35M | 5.01M | 5.16M | 2.43M | 3.07M | 3.01M | 3.51M | 1.40M | 1.36M | 2.65M | 2.84M | 5.98M | 4.36M | 5.24M | 6.08M | 6.25M | 7.03M | 7.47M | 7.46M | 7.39M | 7.32M |
|
Current Deferred Revenue
|
| | 0.52M | | 0.24M | 0.34M | 0.01M | | | | 0.20M | 0.21M | 0.48M | 0.50M | 0.52M | 0.54M | 0.56M | 0.58M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.88M | | 5.97M | 7.72M | 6.15M | 7.86M | 10.04M | 10.23M | 12.55M | 14.20M | 36.88M | 28.67M | 20.87M | 19.40M | 20.19M | 30.40M | 27.26M | 27.70M | 12.43M | 12.52M | 11.56M | 14.25M | 17.05M | 20.66M | 68.13M | 79.86M | 74.43M | 65.41M | 369.00M | 381.01M | 376.05M | 70.84M | 500.86M | 564.95M | 613.48M | 90.32M | 58.28M | 53.76M | 62.11M | 60.96M | 54.94M | 49.20M | 50.64M | 57.13M |
|
Capital Leases
|
| | | | | | | | | 2.39M | 2.02M | 1.96M | 1.89M | 1.81M | 1.74M | 1.66M | 6.27M | 6.11M | 5.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 254.35M | 297.29M | 300.25M | 303.24M | 306.35M | 309.43M | 312.54M | 373.29M | | 245.64M | | 480.02M | 155.41M | 163.42M | 263.34M | 273.66M | 284.40M | 296.29M | 307.05M | 316.14M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.27M | | 250.10M | 165.29M | 576.95M | 580.45M | 584.11M | 587.98M | 461.88M | 485.72M | 492.08M | 500.80M |
|
Non-Current Deffered Revenue
|
| | 0.52M | | 0.00M | 0.34M | 0.84M | 1.34M | 1.92M | 2.49M | 2.43M | 2.37M | 3.60M | 3.46M | 3.33M | 3.19M | 3.05M | 2.90M | 2.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 0.45M | -0.65M | -1.45M | -1.74M | -1.91M | -2.16M | -2.38M | -2.49M | -2.73M | -3.07M | 1.07M | 1.05M | 1.03M | 1.01M | 0.99M | 0.97M | 0.95M | 0.93M | 0.91M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 1.17M | 1.07M | 0.97M | 0.88M | 1.00M | 0.90M | 0.78M | 0.68M | 0.50M | 0.37M | 0.25M | 0.12M | | | | | | | | | 4.84M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 12.75M | 12.00M | 11.73M | 10.88M | 10.18M | 9.46M | 11.25M | 16.18M | 16.55M | 29.12M | 37.71M | 40.08M | 39.76M | 52.05M | 51.09M | 50.74M | 49.26M | 50.65M | 43.76M | 45.25M | 44.32M | 42.70M | 43.79M | 34.82M | 40.56M | 43.23M | 41.45M |
|
Other Non-Current Liabilities
|
| | 0.18M | | | | | | 0.03M | 0.02M | 0.24M | 0.22M | 0.37M | 0.34M | 0.26M | 0.07M | 0.04M | 0.02M | | | | | | | | | 1.03M | 0.89M | 0.92M | 0.91M | 0.41M | 0.29M | 0.29M | 0.57M | 21.64M | 17.78M | 27.80M | 39.37M | 118.77M | 109.99M | 65.39M | 19.22M | 26.12M | 20.54M | 66.96M | 115.16M |
|
Total Non-Current Liabilities
|
| | 2.23M | | | | | | 15.55M | 21.50M | 23.84M | 25.09M | 48.33M | 39.69M | 31.34M | 29.42M | 29.76M | 39.53M | | | | | | | | | 338.84M | 393.87M | 403.97M | 403.46M | 712.41M | 726.86M | 739.40M | 781.46M | 790.54M | 857.34M | 908.61M | 803.69M | 971.62M | 981.67M | 1,076.31M | 1,089.51M | 844.94M | 873.70M | 904.94M | 927.24M |
|
Total Liabilities
|
| | 2.40M | | 8.71M | 10.78M | 10.85M | 12.93M | 15.58M | 21.52M | 24.08M | 25.31M | 48.70M | 40.03M | 31.60M | 29.48M | 29.80M | 39.55M | 35.94M | 40.45M | 24.43M | 24.25M | 22.44M | 24.43M | 26.51M | 31.91M | 339.87M | 394.76M | 404.89M | 404.37M | 712.82M | 727.14M | 739.69M | 782.02M | 812.18M | 875.12M | 936.41M | 843.06M | 1,090.39M | 1,091.66M | 1,141.70M | 1,108.73M | 871.06M | 894.24M | 971.89M | 1,042.40M |
|
Total Debt
|
| | 0.18M | | 0.06M | 1.23M | 1.35M | 1.67M | 1.73M | 1.85M | 1.75M | 2.12M | | 1.99M | 2.36M | 2.46M | 1.81M | 2.17M | 1.70M | 1.53M | 0.96M | 0.87M | 0.49M | 0.85M | 2.23M | 1.36M | 269.19M | 315.10M | 316.96M | 311.94M | 306.35M | 309.43M | 312.54M | 373.29M | | 245.64M | | 480.02M | 155.41M | 163.42M | 263.34M | 273.66M | 284.40M | 296.29M | 307.05M | 316.14M |
|
Common Equity
|
| | 57.59M | | 126.52M | 362.93M | 356.00M | 344.50M | 327.36M | 310.89M | 293.42M | 278.37M | 252.92M | 237.70M | 218.84M | 200.36M | 181.63M | 162.09M | 146.01M | 167.81M | 151.27M | 135.96M | 16.33M | -20.70M | 14.38M | -51.07M | -118.49M | -185.34M | -158.59M | -189.94M | -243.91M | -337.56M | -421.97M | -429.08M | -449.82M | -531.72M | -645.18M | -410.64M | -586.99M | -690.98M | -697.38M | -744.16M | -489.10M | -591.43M | -570.75M | -524.32M |
|
Shareholder's Equity
|
| | 57.59M | | 126.52M | 362.93M | 356.00M | 344.50M | 327.36M | 310.89M | 293.42M | 278.37M | 252.92M | 237.70M | 218.84M | 200.36M | 181.63M | 162.09M | 146.01M | 167.81M | 151.27M | 135.96M | 16.33M | -20.70M | 14.38M | -51.07M | -118.49M | -185.34M | -158.59M | -189.94M | -243.91M | -337.56M | -421.97M | -429.08M | -449.82M | -531.72M | -645.18M | -410.64M | -586.99M | -690.98M | -697.38M | -744.16M | -489.10M | -591.43M | -570.75M | -524.32M |
|
Liabilities and Shareholders Equity
|
| | 60.00M | | 135.22M | 372.92M | 366.85M | 357.43M | 342.94M | 332.41M | 317.50M | 303.68M | 301.62M | 277.74M | 250.44M | 229.84M | 211.43M | 201.64M | 181.95M | 208.26M | 175.70M | 160.21M | 143.12M | 127.02M | 196.16M | 180.53M | 221.38M | 209.43M | 246.30M | 214.42M | 468.91M | 389.59M | 317.72M | 352.94M | 362.36M | 343.40M | 291.23M | 432.42M | 504.45M | 400.68M | 444.32M | 364.57M | 382.93M | 303.76M | 402.08M | 518.99M |
|
Retained Earnings
|
| | -13.57M | | -177.17M | 223.56M | -250.38M | -281.03M | -324.40M | -358.88M | -387.06M | -412.63M | -447.49M | -471.45M | -498.71M | -526.05M | -553.78M | -577.41M | -594.98M | -613.79M | -630.97M | -646.55M | -662.19M | -680.57M | -700.70M | -722.44M | -1615.13M | -1700.00M | -1800.00M | -1900.00M | -1961.92M | -2100.00M | -2200.00M | -2300.00M | -2378.49M | -2500.00M | -2632.71M | -2728.29M | -2961.68M | -3100.00M | -3230.36M | -3316.09M | -3375.25M | -3504.89M | -3600.00M | -3700.00M |
|
Treasury Shares
|
| | | | 0.25M | 0.49M | 1.13M | 0.30M | 0.58M | 1.59M | 0.81M | 1.06M | 0.98M | 1.07M | 0.89M | 0.87M | 0.89M | 0.95M | 0.87M | 0.82M | 1.38M | 1.27M | 0.68M | 1.10M | 0.57M | 0.48M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |