|
Cash & Equivalents
|
109.82M | 88.74M | 106.13M | 103.34M | 104.55M | 113.53M | 124.99M | 124.99M | 116.57M | 135.77M | 157.62M | 169.62M | 119.81M | 129.59M | 150.10M | 128.91M | 125.92M | 135.47M | 119.01M | 132.69M | 130.04M | 133.15M | 155.10M | 168.92M | 161.05M | 169.26M | 160.38M | 199.73M | 138.00M | 153.28M | 161.44M | 168.24M | 137.66M | 128.14M | 138.99M | 167.01M | 156.17M | 170.69M | 210.09M | 246.32M | 260.95M | 286.18M | 320.53M | 270.12M | 363.81M | 404.15M | 310.37M | 460.86M | 390.92M | 413.61M | 432.71M | 506.74M | 364.57M | 290.54M | 318.70M | 430.75M | 332.78M | 396.49M | 420.50M | 451.28M | 376.68M | 434.06M | 446.35M | 544.48M | 486.22M | 462.84M | 473.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 50.35M | | 14.46M | 58.39M | 67.63M | 63.32M | 65.57M | | | | | | 84.71M | 147.23M | 146.33M | 170.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
109.82M | 88.74M | 106.13M | 103.34M | 104.55M | 113.53M | 124.99M | 124.99M | 116.57M | 135.77M | 157.62M | 169.62M | 119.81M | 129.59M | 150.10M | 179.26M | 125.92M | 149.93M | 177.40M | 200.32M | 193.37M | 198.73M | 155.10M | 168.92M | 161.05M | 169.26M | 160.38M | 284.43M | 285.22M | 299.61M | 332.10M | 168.24M | 137.66M | 128.14M | 138.99M | 167.01M | 156.17M | 170.69M | 210.09M | 246.32M | 260.95M | 286.18M | 320.53M | 270.12M | 363.81M | 404.15M | 310.37M | 460.86M | 390.92M | 413.61M | 432.71M | 506.74M | 364.57M | 290.54M | 318.70M | 430.75M | 332.78M | 396.49M | 420.50M | 451.28M | 376.68M | 434.06M | 446.35M | 544.48M | 486.22M | 462.84M | 473.30M |
|
Receivables - Net
|
| | | | | | | 25.68M | | 34.49M | 31.86M | 36.17M | 33.04M | 33.21M | 33.41M | 31.04M | 35.47M | 41.83M | 36.88M | 34.16M | 39.08M | 40.90M | 36.95M | 33.84M | 46.06M | 46.94M | 49.28M | 40.46M | 52.76M | 62.86M | 56.58M | 50.67M | 56.64M | 55.22M | 63.03M | 52.64M | 67.53M | 61.88M | 62.00M | 57.53M | 70.95M | 66.33M | 72.81M | 62.02M | 93.57M | 99.22M | 81.71M | 79.58M | 87.45M | 87.12M | 67.77M | 63.88M | 75.52M | 87.47M | 87.55M | 78.45M | 100.18M | 92.97M | 90.55M | 89.84M | 99.88M | 92.35M | 102.76M | 91.84M | 109.17M | 113.24M | 110.52M |
|
Receivables - Other
|
1.93M | 3,961.00M | 5.97M | 7.90M | 2.04M | 2,209.00M | 6.20M | 0.83M | | | | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 26.51M | | 34.49M | 31.86M | 38.42M | 33.04M | 33.21M | 33.41M | 31.04M | 35.47M | 41.83M | 36.88M | 34.16M | 39.08M | 40.90M | 36.95M | 33.84M | 46.06M | 46.94M | 49.28M | 40.46M | 52.76M | 62.86M | 56.58M | 50.67M | 56.64M | 55.22M | 63.03M | 52.64M | 67.53M | 61.88M | 62.00M | 57.53M | 70.95M | 66.33M | 72.81M | 62.02M | 93.57M | 99.22M | 81.71M | 79.58M | 87.45M | 87.12M | 67.77M | 63.88M | 75.52M | 87.47M | 87.55M | 78.45M | 100.18M | 92.97M | 90.55M | 89.84M | 99.88M | 92.35M | 102.76M | 91.84M | 109.17M | 113.24M | 110.52M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 8.09M | | | | 9.44M | 4.64M | 4.51M | 4.31M | 4.95M | 2.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 7.92M | | 12.33M | 10.94M | 8.46M | 6.83M | 13.71M | 8.58M | 8.10M | 8.93M | 11.20M | 10.54M | 10.64M | 9.33M | 12.36M | 8.80M | 6.68M | 7.21M | 12.60M | 7.17M | 9.88M | 1.00M | 13.46M | 11.76M | 11.62M | 13.79M | 21.06M | 16.17M | 18.72M | 17.89M | 21.03M | 18.59M | 22.47M | 17.22M | 22.60M | 18.59M | 31.27M | 20.29M | 41.10M | 26.19M | 29.04M | 25.94M | 33.71M | 30.95M | 27.07M | 29.31M | 65.05M | 70.18M | 68.29M | 65.87M | 81.64M | 88.71M | 84.50M | 86.53M | 85.83M | 84.57M | 82.58M | 79.84M | 50.45M | 42.02M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 12.54M | | 13.41M | 14.08M | 14.46M | 14.88M | 14.96M | 18.47M | 18.01M | 18.74M | 1.60M | 27.62M | 32.70M | 33.39M | 34.40M | 32.80M | 32.19M | 31.19M | 31.29M | 31.03M | 30.90M | 32.09M | 31.50M | 30.77M | 31.10M | 33.89M | 34.64M | 35.32M | 38.55M | 39.62M | 50.09M | 54.32M | 63.01M | 61.05M | 64.21M | 66.53M | 71.80M | 74.93M | 78.46M | 82.07M | 85.20M | 88.66M | 93.11M | 95.58M | 96.06M | 95.30M | 93.25M | 93.51M | 100.26M | 99.13M | 99.02M | 101.65M | 102.67M | 107.24M | 108.80M | 109.48M | 107.30M | 107.86M | 109.21M | 111.62M |
|
Goodwill
|
| | | | | | | 31.80M | | | | 31.80M | 31.80M | 31.80M | 31.80M | 31.80M | | | | 26.09M | | | | | | | | | | | | | | | | | | | | 59.71M | | | | 146.86M | 147.39M | 147.39M | 147.39M | 147.39M | 147.39M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 154.79M | 236.71M | 236.71M | 236.71M | 236.71M | 236.71M | 236.71M | 49.31M | 283.67M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | | | | 60.99M | 60.28M | 59.55M | 58.87M | 95.35M | 90.94M | 119.99M | 119.80M | 116.38M | 111.62M | 105.61M | 99.89M | 98.06M | 94.41M | 89.81M | 84.69M | 119.11M | 113.58M | 108.42M | 104.33M | 98.08M | 94.43M | 30.30M | 115.88M |
|
Goodwill & Intangibles
|
| | | | | | | 36.01M | | 35.28M | 34.91M | 34.54M | 34.19M | 33.84M | 33.48M | 33.13M | 72.12M | 71.45M | 69.51M | 68.70M | 68.13M | 67.56M | 66.99M | 66.42M | 65.85M | 65.28M | 64.71M | 64.14M | 63.73M | 63.63M | 63.54M | 63.44M | 63.35M | 63.25M | 63.16M | 63.06M | 62.96M | 62.87M | 62.77M | 59.71M | 62.58M | 62.48M | 62.39M | 146.90M | 147.40M | 147.40M | 147.40M | 147.40M | 147.40M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 154.80M | 236.70M | 236.70M | 236.70M | 236.70M | 236.70M | 236.70M | 286.00M | 283.70M |
|
Long-Term Deferred Tax
|
| | | | | | | 19.81M | | 14.30M | 9.59M | 8.09M | 5.68M | 5.82M | 6.70M | | | | | 7.28M | | 2.62M | 5.25M | 6.97M | 5.14M | 6.06M | 8.24M | 9.23M | 3.10M | 6.06M | 7.40M | 8.56M | 6.83M | 7.37M | 8.46M | 1.74M | 0.83M | 1.45M | 2.26M | 3.42M | 1.42M | 1.59M | 3.16M | 0.50M | 0.06M | 0.03M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | 0.90M | 6.39M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 1.00M | 1.50M | 1.50M | 1.40M | 1.10M | 1.10M | 1.10M | 1.10M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.10M | 1.20M | 1.10M | 1.10M | 4.10M | 2.20M | 20.60M | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
243.22M | 252.09M | 267.50M | 277.29M | 272.63M | 285.44M | 287.17M | 299.52M | 303.73M | 321.27M | 339.20M | 349.46M | 274.51M | 289.73M | 304.93M | 279.84M | 282.88M | 305.38M | 332.69M | 353.91M | 346.37M | 356.72M | 362.91M | 379.88M | 378.69M | 398.95M | 416.32M | 439.04M | 451.84M | 477.12M | 502.15M | 528.04M | 530.71M | 547.04M | 562.35M | 581.23M | 589.27M | 617.60M | 646.13M | 695.54M | 774.81M | 812.01M | 855.03M | 954.93M | 975.60M | 1,039.22M | 1,245.50M | 1,331.43M | 1,545.87M | 1,537.92M | 1,611.92M | 1,530.45M | 1,707.48M | 1,567.71M | 1,559.75M | 1,607.78M | 1,628.46M | 1,619.19M | 1,737.51M | 2,015.07M | 1,926.96M | 1,886.71M | 1,833.05M | 1,789.22M | 1,878.10M | 1,974.94M | 2,013.91M |
|
Accounts Payables
|
| | | | | | | 12.37M | | 12.04M | 12.66M | 12.27M | 14.55M | 12.36M | 12.49M | 12.34M | 19.23M | 16.87M | 20.43M | 12.86M | 19.21M | 18.59M | 11.28M | 11.96M | 12.76M | 13.27M | 13.39M | 12.26M | 17.00M | 15.15M | 15.27M | 15.15M | 16.27M | 14.97M | 12.71M | 14.24M | 14.53M | 20.04M | 19.34M | 29.37M | 13.72M | 17.05M | 16.29M | 22.79M | 34.76M | 22.62M | 138.12M | 133.33M | 308.27M | 278.30M | 303.44M | 229.32M | 458.48M | 375.21M | 336.88M | 303.99M | 316.27M | 287.36M | 364.09M | 537.40M | 465.70M | 392.85M | 283.31M | 218.84M | 318.87M | 329.79M | 365.83M |
|
Payables
|
| | | | | | | 12.37M | | 12.04M | 12.66M | 12.27M | 14.55M | 12.36M | 12.49M | 12.34M | 19.23M | 16.87M | 20.43M | 12.86M | 19.21M | 18.59M | 11.28M | 11.96M | 12.76M | 13.27M | 13.39M | 12.26M | 17.00M | 15.15M | 15.27M | 15.15M | 16.27M | 14.97M | 12.71M | 14.24M | 14.53M | 20.04M | 19.34M | 29.37M | 13.72M | 17.05M | 16.29M | 22.79M | 34.76M | 22.62M | 138.12M | 133.33M | 308.27M | 278.30M | 303.44M | 229.32M | 458.48M | 375.21M | 336.88M | 303.99M | 316.27M | 287.36M | 364.09M | 537.40M | 465.70M | 392.85M | 283.31M | 218.84M | 318.87M | 329.79M | 365.83M |
|
Accumulated Expenses
|
2.95M | 6.23M | 10.21M | 15.16M | 4.34M | 8.51M | 13.55M | 17.79M | 5.97M | 11.93M | 15.67M | 19.43M | 5.82M | 10.50M | 15.44M | 19.92M | 5.75M | 12.51M | 19.23M | 24.00M | 6.18M | 12.20M | 18.38M | 25.31M | 8.96M | 16.11M | 22.84M | 29.30M | 10.91M | 20.21M | 28.55M | 34.78M | 13.87M | 23.08M | 31.03M | 36.50M | 15.61M | 23.61M | 31.47M | 39.05M | 16.70M | 26.67M | 35.08M | 47.37M | 21.93M | 39.43M | 50.93M | 62.33M | 28.22M | 39.28M | 49.05M | 59.72M | 26.17M | 35.69M | 45.22M | 56.30M | 24.73M | 35.88M | 43.88M | 60.12M | 28.66M | 41.00M | 52.82M | 68.05M | 30.91M | 48.20M | 60.37M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 3.98M | | | 3.67M | 5.94M | 9.58M | 7.06M | 4.41M | 4.46M | 10.91M | 3.00M | 3.63M | 7.58M | 15.03M | 4.69M | 4.51M | 13.06M | 18.41M | 12.97M | 12.92M | 16.43M | 18.86M | 12.86M | 13.27M | 16.69M | 20.78M | 24.91M | 34.82M | 42.75M | 48.19M | 41.34M | 44.87M | 40.46M | 42.61M | 27.66M | 28.26M | 28.45M | 37.93M | 18.52M | 19.38M | 7.89M | 2.93M | 2.06M | 2.15M | 3.68M | 80.99M | 95.20M | 98.74M |
|
Current Deferred Revenue
|
| | | | | | | 4.57M | | 4.44M | 5.04M | 5.33M | 5.23M | 5.13M | 5.06M | 4.86M | 5.40M | 5.44M | 3.11M | 2.71M | 2.72M | 2.95M | 3.27M | 2.46M | 2.73M | 2.65M | 2.21M | 2.31M | 2.60M | 2.61M | 3.01M | 2.52M | 3.19M | 3.08M | 3.19M | 2.66M | 3.55M | 3.60M | 3.79M | 2.81M | 3.54M | 3.81M | 3.73M | 3.50M | 3.95M | 4.07M | 5.09M | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
0.72M | 0.72M | 0.72M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 4.04M | 166.00M | | | 6.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 1.62M | 6.99M | 3.44M | 7.75M | 3.44M | 5.93M | 8.77M | 11.82M | 7.35M | 13.16M | 6.07M | 6.06M | 7.19M | 8.82M | 8.86M | 7.70M | 8.23M | 10.34M | 7.63M | 9.69M |
|
Minority Interest
|
| | | | | | | 30.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | 11.73M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.84M | 89.71M | 92.03M | 97.99M | 96.30M | 94.70M | 93.71M | 93.61M | 92.75M | 91.27M | 89.96M | 88.42M | 86.39M | 85.56M | 83.29M | 82.68M | 81.32M | 79.92M | 79.17M | 79.68M | 78.07M | 76.08M | 75.08M | 72.65M | 70.80M | 69.23M | 66.87M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | | | | | | | 15.03M | 14.03M | 12.45M | | | | 0.20M | 9.17M | | 0.94M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.54M | | | | | | | 525.98M | 512.65M | 494.48M | | | | 608.53M | 548.33M | | 399.62M | | | |
|
Total Liabilities
|
| | | | | | | 34.73M | | 28.41M | 33.37M | 37.02M | 25.59M | 27.99M | 32.99M | 37.12M | 30.38M | 34.81M | 46.07M | 43.55M | 28.11M | 33.74M | 36.61M | 45.68M | 34.02M | 39.09M | 42.85M | 48.33M | 41.43M | 40.96M | 50.45M | 60.03M | 48.36M | 45.81M | 51.44M | 66.46M | 52.11M | 60.22M | 67.51M | 87.66M | 143.66M | 150.10M | 160.40M | 184.84M | 177.72M | 185.73M | 347.96M | 376.37M | 557.64M | 516.06M | 556.62M | 489.14M | 683.94M | 566.91M | 541.01M | 526.68M | 506.93M | 454.10M | 546.53M | 722.10M | 608.73M | 557.49M | 446.80M | 400.56M | 530.78M | 574.04M | 623.73M |
|
Common Equity
|
| | | 216.50M | | | | 234.48M | | 292.86M | 305.83M | 312.44M | 248.92M | 261.74M | 271.93M | 242.72M | 252.50M | 270.56M | 286.62M | 310.36M | 318.26M | 322.98M | 326.30M | 334.21M | 344.67M | 359.86M | 373.47M | 390.71M | 410.42M | 436.15M | 451.70M | 468.01M | 482.36M | 501.23M | 510.91M | 514.77M | 537.16M | 557.38M | 578.62M | 607.88M | 631.15M | 661.91M | 694.62M | 770.09M | 797.88M | 853.48M | 897.54M | 955.06M | 988.23M | 1,021.86M | 1,055.30M | 1,041.31M | 1,023.54M | 1,000.80M | 1,018.74M | 1,081.09M | 1,121.53M | 1,165.09M | 1,190.98M | 1,292.96M | 1,318.23M | 1,329.22M | 1,386.25M | 1,388.66M | 1,347.31M | 1,386.18M | 1,378.45M |
|
Shareholder's Equity
|
307.07M | 309.56M | 311.70M | 216.50M | 315.63M | 0.59M | 330.96M | 234.48M | 329.48M | 292.86M | 305.83M | 312.44M | 248.92M | 261.74M | 271.93M | 242.72M | 252.50M | 270.56M | 286.62M | 310.36M | 318.26M | 322.98M | 326.30M | 334.21M | 344.67M | 359.86M | 373.47M | 390.71M | 410.42M | 436.15M | 451.70M | 468.01M | 482.36M | 501.23M | 510.91M | 514.77M | 537.16M | 557.38M | 578.62M | 607.88M | 631.15M | 661.91M | 694.62M | 770.09M | 797.88M | 853.48M | 897.54M | 955.06M | 988.23M | 1,021.86M | 1,055.30M | 1,041.31M | 1,023.54M | 1,000.80M | 1,018.74M | 1,081.09M | 1,121.53M | 1,165.09M | 1,190.98M | 1,292.96M | 1,318.23M | 1,329.22M | 1,386.25M | 1,388.66M | 1,347.31M | 1,386.18M | 1,378.45M |
|
Liabilities and Shareholders Equity
|
243.22M | 252.09M | 267.50M | 277.29M | 272.63M | 285.44M | 287.17M | 299.52M | 303.73M | 321.27M | 339.20M | 349.46M | 274.51M | 289.73M | 304.93M | 279.84M | 282.88M | 305.38M | 332.69M | 353.91M | 346.37M | 356.72M | 362.91M | 379.88M | 378.69M | 398.95M | 416.32M | 439.04M | 451.84M | 477.12M | 502.15M | 528.04M | 530.71M | 547.04M | 562.35M | 581.23M | 589.27M | 617.60M | 646.13M | 695.54M | 774.81M | 812.01M | 855.03M | 954.93M | 975.60M | 1,039.22M | 1,245.50M | 1,331.43M | 1,545.87M | 1,537.92M | 1,611.92M | 1,530.45M | 1,707.48M | 1,567.71M | 1,559.75M | 1,607.78M | 1,628.46M | 1,619.19M | 1,737.51M | 2,015.07M | 1,926.96M | 1,886.71M | 1,833.05M | 1,789.22M | 1,878.10M | 1,974.94M | 2,013.91M |
|
Treasury Shares
|
| | | | | | | | | 1.30M | 1.30M | 0.96M | 1.36M | 1.36M | 1.41M | 0.75M | 1.50M | 1.50M | 1.50M | 0.57M | 1.55M | 1.74M | 1.95M | 0.44M | 2.26M | 2.32M | 0.24M | 0.43M | 2.42M | 2.45M | 2.50M | 0.38M | 2.63M | 2.69M | 2.75M | 0.32M | 2.81M | 2.84M | 2.87M | 0.27M | 2.92M | 2.93M | 2.94M | 0.35M | 2.82M | 2.84M | 2.84M | 0.23M | 2.84M | 2.87M | 2.88M | 0.16M | 3.09M | 3.27M | 3.27M | 0.28M | 3.27M | 3.27M | 3.27M | 3.04M | 3.08M | 3.25M | 3.31M | 3.37M | 3.56M | 3.72M | 3.96M |
|
Retained Earnings
|
| | | | | | | -34.60M | | -18.69M | -8.68M | -1.88M | 8.71M | 17.26M | 26.63M | -5.64M | 4.98M | 19.47M | 32.79M | 51.04M | 62.47M | 74.65M | 86.16M | 101.81M | 118.94M | 135.72M | 150.97M | 168.01M | 2.10M | 210.61M | 231.74M | 255.14M | 285.15M | 310.78M | 332.51M | 353.58M | 385.73M | 410.42M | 433.23M | 463.25M | 496.56M | 525.43M | 560.16M | 591.09M | 643.13M | 704.22M | 749.21M | 799.37M | 854.75M | 896.98M | 929.85M | 956.97M | 995.19M | 1,035.72M | 1,068.66M | 1,101.53M | 1,148.09M | 1,180.82M | 1,208.61M | 1,244.22M | 1,288.25M | 1,325.14M | 1,368.66M | 1,405.90M | 1,392.28M | 1,434.95M | 1,474.75M |