|
Cash & Equivalents
|
116.57M | 156.55M | 163.81M | 138.86M | 196.40M | 183.83M | 216.23M | 199.83M | 188.24M | 162.39M | 165.69M | 169.90M | 172.40M | 165.98M | 168.65M | 54.18M | 22.83M | 21.89M | 237.42M | 50.88M | 61.58M | 34.52M | 289.71M | 337.97M | 157.89M | 212.77M | 201.32M | 183.48M | 165.29M | 241.11M | 216.98M | 247.18M | 166.77M | 192.08M | 202.59M | 215.09M | 200.88M | 195.16M | 190.82M | 195.59M | 165.31M | 185.72M | 106.43M | 106.04M | 102.35M | 106.79M | 52.31M | 33.34M | 27.26M | 70.16M | 33.12M | 21.85M | 18.85M | 37.75M | 57.15M | 60.63M | 92.00M | 86.07M | 89.77M | 86.73M | 82.75M | 88.76M | 94.53M | 88.16M | 126.05M |
|
Short-term Investments
|
| | 27.11M | 26.21M | 25.76M | 25.28M | | 24.30M | 23.80M | 23.30M | 22.79M | 22.27M | 21.69M | | | | | | | | | | | | | | | | | | | | | | 44.93M | 38.83M | 35.14M | 36.13M | 38.19M | 36.30M | 37.07M | 9.75M | 2.43M | 2.42M | 2.68M | 2.62M | 1.59M | 0.34M | 0.31M | 0.56M | 2.29M | 3.09M | 4.52M | 4.61M | 3.70M | 4.27M | 4.45M | 3.25M | 3.57M | 3.37M | 2.18M | 2.56M | 2.02M | 1.69M | 1.41M |
|
Cash & Current Investments
|
116.57M | 156.55M | 190.91M | 165.07M | 222.16M | 209.11M | 216.23M | 224.13M | 212.04M | 185.69M | 188.48M | 192.17M | 194.09M | 165.98M | 168.65M | 54.18M | 22.83M | 21.89M | 237.42M | 50.88M | 61.58M | 34.52M | 289.71M | 337.97M | 157.89M | 212.77M | 201.32M | 183.48M | 165.29M | 241.11M | 216.98M | 247.18M | 166.77M | 192.08M | 247.51M | 253.93M | 236.03M | 231.29M | 229.01M | 231.89M | 202.38M | 195.46M | 108.86M | 108.45M | 105.03M | 109.42M | 53.90M | 33.67M | 27.57M | 70.72M | 35.40M | 24.94M | 23.36M | 42.36M | 60.85M | 64.90M | 96.45M | 89.32M | 93.33M | 90.10M | 84.92M | 91.32M | 96.56M | 89.85M | 127.46M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 3.83M | | | | 4.38M | 3.79M | 4.40M | 4.40M | 4.38M | 4.58M | 4.34M | 4.13M | 4.62M | 3.86M | 5.58M | 7.55M | 8.46M | 11.22M | 9.66M | 7.99M | 14.06M | 7.37M | 9.90M | 8.54M | 6.96M | 5.00M | 8.19M | 9.21M | 10.79M | 10.58M | 13.35M | 13.98M | 13.80M | 13.77M | 14.36M | 9.76M | 9.00M | 9.65M | 16.81M | 19.84M | 20.30M | 20.72M | 21.55M | 17.36M | 14.60M | 14.08M | 15.09M | 14.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.76M | 2.69M | 2.36M | 2.98M | 2.69M | 3.77M | 3.76M | 5.21M | 4.55M | 4.92M | 5.05M | 5.67M | 6.46M | 7.17M | 5.97M | 7.65M | 8.84M | 9.09M | 9.09M | 10.09M | 12.41M | 23.71M | 27.90M | 29.86M | 30.42M | 29.01M | 27.23M | 25.79M | 25.25M | 24.56M | 22.62M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 3.83M | | | | 4.38M | 3.79M | 4.40M | 4.40M | 4.38M | 4.58M | 4.34M | 4.13M | 4.62M | 3.86M | 5.58M | 7.55M | 11.04M | 13.99M | 12.36M | 10.35M | 17.04M | 10.06M | 13.67M | 12.30M | 12.17M | 9.55M | 13.11M | 14.26M | 16.47M | 17.03M | 20.53M | 19.95M | 21.45M | 22.60M | 23.45M | 18.85M | 19.09M | 22.06M | 40.52M | 47.74M | 50.16M | 51.14M | 50.56M | 44.59M | 40.39M | 39.32M | 39.65M | 37.03M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 2.03M | 2.33M | 2.52M | 2.64M | 2.80M | 3.33M | 3.50M | 3.69M | 3.98M | 4.13M | 4.54M | 4.52M | 4.25M | 4.57M | 4.52M | 4.40M | 4.04M | 4.59M | 4.29M | 3.90M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | | 8.51M | 7.07M | 6.75M | 6.73M | 7.91M | 7.01M | 6.59M | 6.87M | 8.12M | 7.58M | 7.13M | 6.55M | 7.58M | 8.05M | 7.17M | 7.91M | 10.33M | 9.21M | 9.39M | 8.83M | 14.84M | 13.49M | 12.09M | 10.37M | 15.04M | 13.77M | 12.56M | 11.02M | 15.46M | 12.94M |
|
Construction in Progress
|
| | | | | 0.89M | | | | 0.55M | 0.43M | 0.39M | 0.40M | 0.37M | | | | 0.52M | | | | 0.65M | | | | 0.33M | | | | 0.35M | | | | 0.49M | | | | 1.05M | | | | 1.26M | | | | 0.70M | | | | 1.52M | | | | 0.78M | | | | 0.95M | | | | 0.65M | | | |
|
Property, Plant & Equipment (Net)
|
| | 15.27M | 13.68M | 13.70M | 13.01M | | 16.10M | 15.29M | 14.95M | 14.51M | 13.58M | 13.08M | 12.15M | 12.12M | 11.88M | 11.65M | 11.41M | 10.91M | 10.95M | 10.48M | 10.20M | 10.51M | 10.09M | 10.27M | 10.14M | 9.73M | 9.41M | 9.17M | 8.99M | 9.07M | 9.54M | 9.28M | 11.78M | 11.70M | 11.67M | 12.34M | 12.03M | 12.75M | 18.95M | 18.75M | 19.02M | 19.40M | 19.50M | 18.75M | 20.85M | 27.46M | 27.12M | 32.29M | 31.14M | 35.97M | 35.45M | 36.98M | 39.64M | 42.41M | 68.95M | 69.13M | 66.05M | 65.08M | 62.37M | 62.20M | 59.11M | 56.19M | 52.61M | 44.75M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 114.52M | 146.05M | 146.97M | 281.79M | 628.54M | 596.01M | 636.88M | 385.38M | 375.52M | 252.03M | 191.24M | 193.54M | 216.27M | 236.66M | 175.72M | 175.62M | 167.74M | 145.24M | 111.27M | | | | 1.10M | 3.09M | 3.09M | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -57.28M | -45.67M | -38.23M | -34.62M | | -40.29M | -38.75M | 11.71M | 11.59M | 11.59M | 11.73M | 120.58M | 11.96M | 11.95M | 12.05M | 120.54M | -11.05M | 134.04M | | 128.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 26.29M | 29.53M | 25.14M | 27.46M | | 4.60M | 4.60M | 21.98M | 21.68M | 22.82M | 22.63M | 20.64M | 22.48M | 23.37M | 22.08M | 22.61M | 25.35M | 31.38M | 32.13M | 31.99M | 34.40M | 33.95M | 32.65M | 36.85M | 33.54M | 35.87M | 33.34M | 38.41M | 36.47M | 40.53M | 40.50M | 47.13M | 42.70M | 46.43M | 40.60M | 59.20M | 52.54M | 61.50M | 59.95M | 52.07M | 48.39M | 54.98M | 58.47M | 65.87M | 62.31M | 73.00M | 69.90M | 70.23M | 69.88M | 69.88M | 62.19M | 7.56M | 57.66M | 93.55M | 87.03M | 82.24M | 4.46M | 4.57M | 84.49M | 80.32M | 74.67M | 81.79M | 72.17M |
|
Assets
|
| | 1,116.94M | 1,073.67M | 1,058.90M | 1,051.69M | | 1,066.55M | 1,048.66M | 661.29M | 662.87M | 666.38M | 652.72M | 645.52M | 651.32M | 662.52M | 667.07M | 669.47M | 1,169.08M | 1,340.87M | 1,318.85M | 1,303.13M | 1,305.49M | 1,319.46M | 1,012.46M | 982.74M | 978.99M | 984.44M | 986.43M | 1,027.94M | 11.00M | 10.80M | 919.69M | 920.99M | 905.58M | 883.77M | 870.60M | 870.96M | 875.84M | 906.25M | 898.03M | 909.23M | 913.02M | 966.32M | 1,003.91M | 1,037.32M | 1,053.39M | 1,102.01M | 1,136.55M | 1,208.15M | 1,256.35M | 1,319.83M | 1,339.54M | 1,430.84M | 1,466.26M | 1,522.10M | 1,542.11M | 1,523.53M | 1,537.66M | 1,550.44M | 1,545.57M | 1,538.57M | 1,547.39M | 1,548.40M | 1,533.91M |
|
Accounts Payables
|
| | 13.78M | 16.31M | 12.38M | 14.98M | | 19.63M | 14.87M | 16.45M | 19.84M | 19.51M | 14.32M | 14.77M | 47.34M | 17.47M | 14.76M | 12.08M | 16.35M | 18.22M | 8.31M | 12.55M | 14.83M | 12.15M | 6.47M | 6.16M | | | | | | | | 7.52M | | 7.90M | 10.53M | 10.15M | 9.19M | 14.48M | 17.54M | 16.21M | 23.60M | 24.80M | 27.84M | 25.38M | 26.40M | 30.26M | 36.96M | 48.60M | 46.06M | 60.23M | 61.25M | 94.37M | 60.70M | 48.61M | 91.20M | 58.57M | 0.50M | 65.33M | 61.69M | 53.97M | 62.05M | 60.74M | 56.14M |
|
Payables
|
| | 13.78M | 16.31M | 12.38M | 14.98M | | 19.63M | 14.87M | 16.45M | 19.84M | 19.51M | 14.32M | 14.77M | 47.34M | 17.47M | 14.76M | 12.08M | 16.35M | 18.22M | 8.31M | 12.55M | 14.83M | 12.15M | 6.47M | 6.16M | | | | | | | | 7.52M | | 7.90M | 10.53M | 10.15M | 9.19M | 14.48M | 17.54M | 16.21M | 23.60M | 24.80M | 27.84M | 25.38M | 26.40M | 30.26M | 36.96M | 48.60M | 46.06M | 60.23M | 61.25M | 94.37M | 60.70M | 48.61M | 91.20M | 58.57M | 0.50M | 65.33M | 61.69M | 53.97M | 62.05M | 60.74M | 56.14M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | 3.53M | 1.96M | 2.44M | 3.56M | 3.71M | | 3.02M | | | | | | | | | | | | | | 2.85M | | 2.85M | 2.88M | 3.11M | 3.82M | 5.81M | 7.08M | 3.28M | 4.62M | 5.86M | 7.23M | 6.89M | 8.76M | 10.85M | 7.81M | 4.88M | 4.36M | 5.98M | 8.37M | 5.73M | 5.53M | 7.61M | 10.16M | 6.04M | 6.77M | 9.17M | 11.86M | 7.63M | 7.82M | 10.47M | 12.96M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 41.88M | | | | 40.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 1.00M | 0.50M | 2.02M | 1.51M | 0.99M | 0.41M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 1.77M | | 0.07M | | | | | 0.22M | | | | | 0.30M | 84.37M | 28.93M | 10.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 3.17M | 4.38M | | 3.50M | 11.24M | 2.42M | 26.30M | 9.24M | 8.20M | 2.10M | 4.23M | 1.85M | 2.30M | 4.00M | 4.11M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 27.96M | 27.85M | 30.29M | 29.77M | 28.55M | 15.12M | 15.23M | 15.44M | 15.31M | 15.11M | 15.30M | 15.48M | 15.22M | | | | | | | | | | | | | | | | | | | | 10.72M | 12.64M | 16.21M | 19.82M | 22.85M | 23.57M | 24.69M | 24.99M | 25.09M | 26.01M | 32.31M | 40.72M | 62.84M | 50.40M | 49.41M | 47.79M | 59.27M | 60.90M | 60.36M | 60.25M |
|
Minority Interest
|
| | 0.37M | 0.34M | 0.33M | 0.31M | | 0.29M | 0.28M | 0.33M | 0.33M | 0.32M | 0.32M | 0.31M | 1.02M | 2.04M | 3.39M | 5.17M | 8.66M | 8.66M | 8.55M | 8.49M | 8.51M | 8.47M | 8.45M | 8.18M | 8.07M | 7.84M | 7.83M | 17.51M | 17.33M | 17.32M | 16.03M | 15.03M | 14.66M | 15.85M | 15.51M | 14.94M | 16.61M | 19.25M | 9.85M | 10.15M | 10.35M | 15.51M | 17.51M | 17.55M | 18.74M | 19.65M | 18.93M | 18.69M | 20.75M | 19.92M | 21.21M | 20.31M | 17.24M | 17.05M | 16.25M | 15.43M | 14.47M | 14.27M | 13.20M | 12.46M | 11.20M | 11.19M | 10.16M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 5.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 11.05M | 40.10M | 39.66M | 34.82M | 35.47M | 36.99M | 37.54M | 36.85M | 37.92M | 37.50M | 39.38M | 160.71M | 70.28M | 69.94M | 70.84M | 48.98M | 48.52M | 49.09M | 47.45M | 44.31M | 44.52M | 48.21M | 52.08M | 52.81M | 53.52M | 57.86M | 60.12M | 60.91M | 61.27M | 65.46M | 72.58M | 77.26M | 79.75M | 77.88M | 81.56M | 82.71M | 78.26M | 90.12M | 70.58M | 71.83M | 72.62M | 72.88M | 70.39M | 72.36M | 71.99M | 71.45M | 68.92M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.31M | 0.74M | 0.69M | 0.71M | 0.67M | 0.61M | 0.81M | 0.89M | 0.86M | 0.79M | 0.73M | 0.89M | 0.84M | 0.76M | 0.68M | 1.03M | 1.02M | 0.94M | 0.79M | 5.66M | 5.25M | 4.84M | 4.37M | 3.91M | 3.23M | 2.77M |
|
Other Non-Current Liabilities
|
| | | | | 1.47M | | | | 1.15M | | | | 0.76M | | | | 8.54M | | 8.57M | | | | | | 41.88M | 43.15M | 47.72M | 43.41M | 40.95M | 47.72M | 60.62M | 49.88M | 47.26M | 43.82M | 49.32M | 50.01M | 47.39M | 46.37M | 58.76M | 60.85M | 57.20M | 63.16M | 68.13M | 70.77M | 72.03M | 76.93M | 87.51M | 91.76M | 67.98M | 67.80M | 86.34M | 83.34M | 94.37M | 96.14M | 78.28M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 177.79M | | | | 116.25M | | | | 92.43M | | | | 97.40M | | 347.12M | | | | | | 267.42M | 268.71M | 267.90M | 269.86M | 300.20M | 302.17M | 301.86M | 303.06M | 281.15M | 280.56M | 284.91M | 286.49M | 290.46M | 299.15M | 305.35M | 314.63M | 322.36M | 328.95M | 355.54M | 380.72M | 397.12M | 408.36M | 425.98M | 446.17M | 514.07M | 551.51M | 586.04M | 619.74M | 685.36M | 717.74M | 762.12M | | | | | | | | | |
|
Total Liabilities
|
| | 220.62M | 189.87M | 185.65M | 179.26M | | 186.42M | 172.80M | 117.40M | 118.56M | 121.62M | 92.72M | 93.19M | 100.69M | 106.30M | 105.74M | 105.95M | 199.34M | 355.69M | 334.50M | 323.43M | 326.73M | 339.62M | 335.29M | 309.30M | 311.86M | 315.62M | 313.27M | 341.15M | 349.88M | 362.48M | 352.93M | 328.41M | 324.39M | 334.23M | 336.50M | 337.85M | 345.52M | 364.11M | 375.48M | 379.56M | 392.11M | 423.67M | 451.49M | 469.15M | 485.29M | 513.49M | 537.93M | 582.05M | 619.31M | 672.38M | 703.08M | 779.73M | 813.88M | 840.39M | 848.47M | 825.04M | 832.79M | 828.06M | 815.97M | 801.84M | 808.33M | 798.45M | 763.04M |
|
Total Debt
|
| | | | | | | 1.00M | 0.50M | 2.02M | 1.51M | 0.99M | 0.41M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 896.32M | 883.80M | 873.25M | 872.44M | | 880.12M | 875.86M | 543.89M | 544.31M | 544.76M | 560.00M | 552.33M | 550.63M | 556.23M | 561.33M | 563.52M | 969.75M | 985.18M | 984.35M | 979.70M | 978.76M | 979.84M | 677.16M | 673.45M | 667.13M | 668.82M | 673.16M | 572.04M | 657.56M | 657.87M | 566.75M | 592.58M | 581.20M | 549.54M | 534.10M | 533.11M | 530.32M | 542.14M | 522.55M | 529.67M | 520.91M | 542.65M | 552.42M | 568.17M | 568.10M | 588.51M | 598.62M | 626.10M | 637.03M | 647.44M | 636.47M | 651.11M | 652.38M | 681.71M | 693.64M | 698.49M | 704.87M | 722.39M | 729.61M | 736.74M | 739.05M | 749.95M | 770.87M |
|
Shareholder's Equity
|
| | 896.32M | 883.80M | 873.25M | 872.44M | | 880.12M | 875.86M | 543.89M | 544.31M | 544.76M | 560.00M | 552.33M | 550.63M | 556.23M | 561.33M | 563.52M | 969.75M | 985.18M | 984.35M | 979.70M | 978.76M | 979.84M | 677.16M | 673.45M | 667.13M | 668.82M | 673.16M | 572.04M | 657.56M | 657.87M | 566.75M | 592.58M | 581.20M | 549.54M | 534.10M | 533.11M | 530.32M | 542.14M | 522.55M | 529.67M | 520.91M | 542.65M | 552.42M | 568.17M | 568.10M | 588.51M | 598.62M | 626.10M | 637.03M | 647.44M | 636.47M | 651.11M | 652.38M | 681.71M | 693.64M | 698.49M | 704.87M | 722.39M | 729.61M | 736.74M | 739.05M | 749.95M | 770.87M |
|
Liabilities and Shareholders Equity
|
| | 1,116.94M | 1,073.67M | 1,058.90M | 1,051.69M | | 1,066.55M | 1,048.66M | 661.29M | 662.87M | 666.38M | 652.72M | 645.52M | 651.32M | 662.52M | 667.07M | 669.47M | 1,169.08M | 1,340.87M | 1,318.85M | 1,303.13M | 1,305.49M | 1,319.46M | 1,012.46M | 982.74M | 978.99M | 984.44M | 986.43M | 1,027.94M | 11.00M | 10.80M | 919.69M | 920.99M | 905.58M | 883.77M | 870.60M | 870.96M | 875.84M | 906.25M | 898.03M | 909.23M | 913.02M | 966.32M | 1,003.91M | 1,037.32M | 1,053.39M | 1,102.01M | 1,136.55M | 1,208.15M | 1,256.35M | 1,319.83M | 1,339.54M | 1,430.84M | 1,466.26M | 1,522.10M | 1,542.11M | 1,523.53M | 1,537.66M | 1,550.44M | 1,545.57M | 1,538.57M | 1,547.39M | 1,548.40M | 1,533.91M |
|
Treasury Shares
|
| | 0.04M | 30.30M | 30.31M | 0.04M | 30.49M | 30.49M | 30.49M | 0.18M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 17.00M | 16.98M | 18.00M | 18.00M | 1.00M | 1.00M | 2.04M | 2.42M | 7.81M | 8.45M | 0.76M | 4.07M | 5.24M | 5.24M | 0.47M | 0.47M | 1.14M | 1.26M | 0.41M | 0.53M | 0.53M | 0.53M | | | | | 0.03M | 0.00M | 0.58M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.07M | 0.07M | 0.07M | 0.12M | 0.36M | 0.54M |
|
Retained Earnings
|
| | 914.36M | 894.33M | 881.21M | 878.50M | | 879.26M | 876.83M | -336.87M | -337.75M | -337.57M | -322.23M | -8.65M | -8.55M | -6.94M | -7.38M | -7.52M | -7.78M | -7.12M | -7.83M | -1.32M | -0.55M | 78.62M | 81.39M | 78.85M | 87.52M | 89.33M | 92.04M | 94.75M | 99.11M | 109.88M | 115.82M | 154.32M | 155.84M | 182.03M | 187.52M | 187.45M | 189.45M | 199.82M | 205.54M | 214.22M | 212.60M | 231.80M | 239.55M | 255.22M | 253.70M | 273.21M | 283.70M | 310.93M | 318.45M | 329.59M | 336.05M | 358.34M | 362.90M | 391.79M | 404.19M | 410.37M | 417.28M | 434.79M | 443.45M | 454.19M | 463.49M | 484.89M | 515.49M |