|
Assets
|
| 299.52M | 349.46M | 279.84M | 353.91M | 379.88M | 439.04M | 528.04M | 581.23M | 695.54M | 954.93M | 1,331.43M | 1,530.45M | 1,607.78M | 2,015.07M | 1,789.22M |
|
Cash & Equivalents
|
103.34M | 124.99M | 169.62M | 128.91M | 132.69M | 168.92M | 199.73M | 168.24M | 167.01M | 246.32M | 270.12M | 460.86M | 506.74M | 430.75M | 451.28M | 544.48M |
|
Short-term Investments
|
| | | 50.35M | 67.63M | | 84.71M | | | | | | | | | |
|
Cash & Current Investments
|
103.34M | 124.99M | 169.62M | 179.26M | 200.32M | 168.92M | 284.43M | 168.24M | 167.01M | 246.32M | 270.12M | 460.86M | 506.74M | 430.75M | 451.28M | 544.48M |
|
Receivables - Net
|
| 25.68M | 36.17M | 31.04M | 34.16M | 33.84M | 40.46M | 50.67M | 52.64M | 57.53M | 62.02M | 79.58M | 63.88M | 78.45M | 89.84M | 91.84M |
|
Receivables - Other
|
| 0.83M | 2.25M | | | | | | | | | | | | | |
|
Receivables
|
| 26.51M | 38.42M | 31.04M | 34.16M | 33.84M | 40.46M | 50.67M | 52.64M | 57.53M | 62.02M | 79.58M | 63.88M | 78.45M | 89.84M | 91.84M |
|
Current Deferred Tax Assets
|
| | 8.09M | 9.44M | 4.95M | | | | | | | | | | | |
|
Prepaid Assets
|
| 7.92M | 8.46M | 8.10M | 10.64M | 6.68M | 9.88M | 11.62M | 18.72M | 22.47M | 31.27M | 29.04M | 27.07M | 68.29M | 84.50M | 82.58M |
|
Property, Plant & Equipment (Net)
|
| 12.54M | 14.46M | 18.01M | 32.70M | 32.19M | 30.90M | 31.10M | 38.55M | 63.01M | 71.80M | 85.20M | 96.06M | 100.26M | 102.67M | 107.30M |
|
Goodwill
|
| 31.80M | 31.80M | 31.80M | 26.09M | | | | | 59.71M | 146.86M | 147.39M | 154.79M | 154.79M | 236.71M | 236.71M |
|
Intangibles
|
| | | | | | | | | 2.96M | 60.99M | 95.35M | 116.38M | 98.06M | 119.11M | 98.08M |
|
Goodwill & Intangibles
|
| 36.01M | 34.54M | 33.13M | 68.70M | 66.42M | 64.14M | 63.44M | 63.06M | 59.71M | 146.90M | 147.40M | 154.80M | 154.80M | 236.70M | 236.70M |
|
Long-Term Deferred Tax
|
| 19.81M | 8.09M | | 7.28M | 6.97M | 9.23M | 8.56M | 1.74M | 3.42M | 0.50M | | | | | |
|
Other Non-Current Assets
|
| | | | 0.90M | 0.90M | 1.50M | 1.10M | 1.20M | 1.10M | 4.10M | | | | | |
|
Accounts Payables
|
| 12.37M | 12.27M | 12.34M | 12.86M | 11.96M | 12.26M | 15.15M | 14.24M | 29.37M | 22.79M | 133.33M | 229.32M | 303.99M | 537.40M | 218.84M |
|
Payables
|
| 12.37M | 12.27M | 12.34M | 12.86M | 11.96M | 12.26M | 15.15M | 14.24M | 29.37M | 22.79M | 133.33M | 229.32M | 303.99M | 537.40M | 218.84M |
|
Accumulated Expenses
|
| 17.79M | 19.43M | 19.92M | 24.00M | 25.31M | 29.30M | 34.78M | 36.50M | 39.05M | 47.37M | 62.33M | 59.72M | 56.30M | 60.12M | 68.05M |
|
Current Taxes
|
| | | | 3.98M | 5.94M | 4.46M | 7.58M | 13.06M | 16.43M | 16.69M | 42.75M | 40.46M | 28.45M | 7.89M | 3.68M |
|
Current Deferred Revenue
|
| 4.57M | 5.33M | 4.86M | 2.71M | 2.46M | 2.31M | 2.52M | 2.66M | 2.81M | 3.50M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 1.62M | 3.44M | 7.35M | 7.19M | 8.23M |
|
Minority Interest
|
| 30.32M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | -0.28M | |
|
Operating Leases
|
| | | | | | | | | | 97.99M | 93.61M | 88.42M | 82.68M | 79.68M | 72.65M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 15.83M | | 14.03M | | 0.94M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 360.54M | | 512.65M | | 399.62M |
|
Total Liabilities
|
-216.50M | 34.73M | 37.02M | 37.12M | 43.55M | 45.68M | 48.33M | 60.03M | 66.46M | 87.66M | 184.84M | 376.37M | 489.14M | 526.68M | 722.10M | 400.56M |
|
Common Equity
|
216.50M | 234.48M | 312.44M | 242.72M | 310.36M | 334.21M | 390.71M | 468.01M | 514.77M | 607.88M | 770.09M | 955.06M | 1,041.31M | 1,081.09M | 1,292.96M | 1,388.66M |
|
Shareholder's Equity
|
216.50M | 234.48M | 312.44M | 242.72M | 310.36M | 334.21M | 390.71M | 468.01M | 514.77M | 607.88M | 770.09M | 955.06M | 1,041.31M | 1,081.09M | 1,292.96M | 1,388.66M |
|
Liabilities and Shareholders Equity
|
| 299.52M | 349.46M | 279.84M | 353.91M | 379.88M | 439.04M | 528.04M | 581.23M | 695.54M | 954.93M | 1,331.43M | 1,530.45M | 1,607.78M | 2,015.07M | 1,789.22M |
|
Treasury Shares
|
1.03M | 1.24M | 0.96M | 0.75M | 0.57M | 0.44M | 0.43M | 0.38M | 0.32M | 0.27M | 0.35M | 0.23M | 0.16M | 0.28M | 3.04M | 3.37M |
|
Retained Earnings
|
| -34.60M | -1.88M | -5.64M | 51.04M | 101.81M | 168.01M | 255.14M | 353.58M | 463.25M | 591.09M | 799.37M | 956.97M | 1,101.53M | 1,244.22M | 1,405.90M |