|
Cash & Equivalents
|
4.85M | 3.11M | 37.43M | 19.36M | 28.68M | 100.95M | 83.30M | 104.61M | 134.01M | 149.16M | 124.06M | 84.20M | 67.63M | 96.19M | 76.93M | 92.44M | 121.95M | 187.37M | 129.03M | 163.83M | 182.66M | 220.79M | 199.37M | 240.02M | 181.02M | 214.68M | 198.13M | 206.76M | 226.08M | 189.76M | 154.88M | 173.11M | 243.15M | 221.71M | 230.41M | 281.01M | 382.14M | 315.69M | 211.65M | 270.86M | 235.87M | 228.03M | 171.22M | 224.17M | 170.75M | 90.56M | 161.99M | 172.72M | 153.44M | 149.70M | 85.95M | 117.36M |
|
Short-term Investments
|
| | | | | | | | | | | 51.07M | 89.76M | 79.86M | 75.11M | 81.78M | 48.38M | 27.45M | 56.91M | 72.33M | 82.81M | 73.56M | 94.83M | 85.49M | 120.70M | 137.44M | 121.06M | 118.91M | 124.47M | 143.86M | 169.77M | 169.51M | 158.26M | 134.49M | 147.17M | 116.90M | 183.87M | 218.99M | 253.04M | 211.76M | 253.43M | 132.52M | 164.86M | 116.71M | 168.88M | 198.31M | 119.81M | 126.08M | 189.67M | 119.38M | 136.46M | 129.42M |
|
Cash & Current Investments
|
4.85M | 3.11M | 37.43M | 19.36M | 28.68M | 100.95M | 83.30M | 104.61M | 134.01M | 149.16M | 124.06M | 135.27M | 157.40M | 176.04M | 152.05M | 174.21M | 170.33M | 214.82M | 185.94M | 236.16M | 265.48M | 294.35M | 294.20M | 325.50M | 301.72M | 352.12M | 319.19M | 325.67M | 350.56M | 333.62M | 324.65M | 342.62M | 401.41M | 356.20M | 377.59M | 397.91M | 566.01M | 534.68M | 464.69M | 482.62M | 489.31M | 360.55M | 336.08M | 340.89M | 339.63M | 288.87M | 281.80M | 298.80M | 343.11M | 269.08M | 222.41M | 246.78M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M |
|
Receivables - Other
|
| 60.39M | | | -13.53M | 0.23M | 0.22M | 0.22M | 0.22M | 0.22M | 0.11M | 0.16M | 0.21M | | | | | | | | | | | | | 2.10M | 2.20M | 2.50M | 2.60M | 3.50M | 2.70M | 2.40M | 3.20M | 2.00M | 2.60M | 3.10M | 4.10M | 2.60M | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M |
|
Current Deferred Tax Assets
|
| | | | | 8.66M | 7.49M | 6.84M | 9.40M | 13.60M | 12.23M | 11.84M | 14.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.90M | | | 6.77M | 5.00M | 4.50M | 6.27M | 5.47M | 7.54M | 4.19M | 6.51M | 8.18M | 9.07M | 10.18M | 11.48M | 12.63M | 13.29M | 14.60M | 15.09M | 15.12M | 15.39M | 15.19M | 14.91M | 14.52M | 7.90M | 8.83M | 9.59M | 12.35M | 9.07M | 8.39M | 8.69M | 10.15M | 10.08M | 10.40M | 9.23M | 13.22M | 10.37M | 10.05M | 8.66M | 9.41M | 8.74M | 8.87M | 14.80M | 16.20M | 16.01M | 17.80M | 10.97M | 15.54M | 13.56M | 14.90M | 17.45M |
|
Current Assets
|
| 12.58M | | | 39.91M | 119.83M | 98.82M | 123.77M | 154.79M | 164.87M | 149.09M | 162.00M | 185.57M | 196.11M | 167.54M | 189.17M | 185.64M | 234.01M | 204.94M | 252.32M | 280.46M | 320.43M | 309.10M | 344.95M | 321.36M | 371.34M | 340.17M | 352.02M | 386.34M | 352.06M | 347.67M | 373.29M | 429.08M | 382.24M | 411.34M | 429.97M | 608.13M | 570.83M | 498.36M | 515.76M | 527.14M | 405.22M | 381.74M | 389.86M | 393.69M | 343.54M | 344.02M | 356.55M | 410.32M | 325.10M | 302.08M | 309.81M |
|
Property, Plant & Equipment (Net)
|
| 6.69M | | | 8.48M | 8.56M | 8.54M | 8.26M | 7.83M | 7.69M | 8.04M | 8.59M | 9.72M | 11.58M | 12.45M | 14.30M | 15.59M | 16.36M | 16.27M | 17.07M | 17.13M | 17.15M | 17.10M | 17.16M | 18.17M | 19.55M | 19.94M | 20.85M | 21.61M | 23.17M | 23.43M | 23.37M | 23.44M | 22.93M | 22.75M | 22.89M | 23.19M | 23.25M | 25.34M | 26.82M | 27.64M | 28.22M | 28.46M | 28.09M | 27.45M | 27.83M | 27.37M | 26.75M | 26.14M | 24.86M | 24.18M | 24.49M |
|
Long-Term Investments
|
| 2.90M | | | 3.83M | 4.07M | 4.13M | 4.28M | 4.22M | 14.75M | 25.33M | 51.79M | 45.00M | 54.40M | 57.01M | 64.18M | 94.28M | 77.47M | 66.47M | 51.33M | 45.44M | 52.10M | 35.57M | 31.92M | 85.14M | 83.21M | 75.04M | 80.33M | 70.78M | 45.21M | 42.78M | 46.51M | 47.77M | 66.93M | 97.51M | 130.50M | 112.61M | 52.98M | 77.59M | 89.33M | 68.59M | 70.49M | 70.71M | 70.51M | 67.46M | 57.40M | 53.70M | 50.21M | 51.15M | 61.11M | 110.21M | 134.72M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 4.19M | 4.19M | 11.46M | 11.46M | 11.46M | 11.46M | 19.06M | 24.32M | 24.32M | 33.38M | 34.05M | 34.07M | 34.07M | 34.07M | 4.00M | 38.10M | 38.10M | 37.91M | 37.93M | 38.05M | 37.91M | 38.05M | 37.93M | 37.87M | 37.93M | 37.60M | 37.60M | 37.90M | 37.77M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | -4.16M | 2.67M | 3.67M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 5.73M | 5.64M | 15.38M | 15.13M | 14.89M | 14.65M | 31.25M | 37.83M | 36.88M | 52.05M | 50.82M | 49.84M | 48.97M | 48.10M | 59.43M | 58.26M | 57.09M | 55.70M | 54.55M | 53.52M | 52.09M | 51.18M | 50.04M | 48.97M | 46.82M | 43.52M | 42.97M | 42.71M | 42.03M |
|
Long-Term Deferred Tax
|
| | | | | 27.18M | 27.04M | 27.45M | 24.97M | 34.87M | 21.09M | 21.94M | 23.67M | 35.28M | 33.44M | 33.90M | 35.49M | 35.57M | 34.36M | 34.29M | 33.82M | 22.64M | 21.05M | 21.37M | 23.64M | 27.95M | 20.43M | 18.52M | 18.51M | 20.96M | 17.71M | 15.84M | 21.37M | 20.63M | 20.71M | 24.41M | 33.74M | 33.47M | 35.23M | 37.88M | 41.32M | 37.43M | 35.93M | 46.01M | 46.93M | 51.73M | 49.59M | 50.13M | 48.08M | 57.47M | 50.01M | 48.71M |
|
Other Non-Current Assets
|
| 3.96M | | | 3.43M | 2.48M | 3.04M | 3.92M | 4.14M | 3.44M | 4.30M | 5.20M | 6.58M | 9.12M | 9.98M | 9.66M | 9.06M | 9.98M | 19.34M | 21.47M | 23.03M | 23.16M | 26.19M | 29.25M | 32.57M | 31.78M | 39.95M | 50.84M | 53.43M | 4.37M | 4.50M | 4.32M | 4.18M | 4.08M | 3.99M | 13.32M | 13.15M | 12.27M | 13.57M | 15.17M | 15.86M | 17.29M | 18.09M | 9.66M | 14.97M | 16.12M | 15.23M | 25.57M | 23.63M | 23.87M | 24.93M | 25.16M |
|
Non-Current Assets
|
| 77.15M | | | 20.88M | 47.48M | 47.34M | 48.34M | 45.43M | 68.73M | 68.24M | 98.63M | 98.66M | 125.11M | 130.04M | 140.63M | 174.35M | 160.00M | 158.54M | 147.63M | 143.09M | 139.23M | 123.86M | 129.22M | 188.78M | 195.04M | 263.34M | 287.65M | 278.25M | 318.26M | 323.15M | 322.83M | 350.04M | 368.84M | 406.43M | 445.11M | 437.07M | 409.34M | 468.40M | 484.13M | 476.57M | 505.27M | 501.77M | 492.25M | 484.72M | 483.11M | 481.41M | 477.17M | 459.48M | 476.92M | 490.13M | 502.69M |
|
Assets
|
| 89.73M | | | 60.79M | 167.31M | 146.16M | 172.12M | 200.22M | 233.60M | 217.33M | 260.63M | 284.23M | 321.23M | 297.58M | 329.80M | 360.00M | 394.02M | 363.49M | 399.95M | 423.55M | 459.66M | 432.97M | 474.17M | 510.13M | 566.38M | 603.52M | 639.67M | 664.59M | 670.33M | 670.82M | 696.12M | 779.12M | 751.08M | 817.77M | 875.08M | 1,045.20M | 980.16M | 966.76M | 999.89M | 1,003.71M | 910.49M | 883.51M | 882.11M | 878.41M | 826.65M | 825.43M | 833.71M | 869.80M | 802.02M | 792.21M | 812.49M |
|
Accounts Payables
|
| 14.35M | | | 6.82M | 6.91M | 8.18M | 6.33M | 9.73M | 9.59M | 10.53M | 9.70M | 7.57M | 9.13M | 8.82M | 8.34M | 9.87M | 10.13M | 8.61M | 9.10M | 8.57M | 9.20M | 6.48M | 8.28M | 8.78M | 11.04M | 13.18M | 11.12M | 11.00M | 10.64M | 10.91M | 10.60M | 18.29M | 18.92M | 20.96M | 20.02M | 15.49M | 24.39M | 13.02M | 10.24M | 11.45M | 12.39M | 11.89M | 9.15M | 8.13M | 9.36M | 10.04M | 12.62M | 13.74M | 9.57M | 10.91M | 14.71M |
|
Notes Payables
|
| | | | | 0.85M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.94M | 0.94M | 0.94M | 0.94M | 0.99M | 0.99M | 0.99M | 0.99M | 1.03M | 1.03M | 1.03M | 1.03M | 1.09M | 1.09M | 1.09M | 1.09M | 6.56M | 6.56M | 6.56M | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.69M | | | | | | | | | | | | | | |
|
Payables
|
| 14.35M | | | 6.82M | 7.76M | 9.07M | 7.22M | 10.63M | 10.48M | 11.42M | 10.63M | 8.51M | 10.07M | 9.76M | 9.33M | 10.85M | 11.12M | 9.60M | 10.13M | 9.61M | 10.24M | 7.52M | 9.37M | 9.87M | 12.12M | 14.26M | 17.68M | 17.57M | 17.21M | 10.91M | 10.60M | 18.29M | 18.92M | 20.96M | 20.02M | 15.49M | 75.08M | 13.02M | 10.24M | 11.45M | 12.39M | 11.89M | 9.15M | 8.13M | 9.36M | 10.04M | 12.62M | 13.74M | 9.57M | 10.91M | 14.71M |
|
Accumulated Expenses
|
| 22.58M | | | 12.10M | 25.09M | 11.36M | 15.02M | 21.87M | 28.93M | 17.64M | 21.81M | 23.38M | 30.85M | 21.07M | 23.54M | 20.15M | 22.30M | 7.96M | 14.64M | 20.30M | 23.84M | 10.74M | 16.91M | 23.10M | 28.34M | 8.22M | 14.05M | 16.96M | 5.34M | 4.21M | 10.24M | 21.01M | 11.48M | 23.85M | 32.07M | 49.85M | 15.86M | 30.59M | 34.57M | 38.33M | 6.58M | 11.09M | 15.34M | 19.12M | 7.26M | 10.76M | 16.99M | 25.48M | 10.77M | 15.95M | 18.76M |
|
Other Accumulated Expenses
|
| | | | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | | 7.57M | 20.60M | 9.93M | 20.78M | 4.90M | 14.45M | 3.92M | 17.92M | 7.79M | 17.05M | 8.08M | 17.59M | 4.10M | 18.24M |
|
Short term Debt
|
| | | | | 0.51M | 0.43M | 0.07M | 0.17M | 0.10M | 0.27M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 17.36M | 17.40M | 17.50M | 17.71M | 17.88M | 17.95M | 19.19M | 19.21M | 20.16M | 19.75M | 18.97M | 18.28M | 18.63M | 18.68M | 16.98M | 16.91M | 17.84M | 18.27M | 18.34M | 17.54M | 17.86M | 18.15M | 18.52M | 18.79M | 18.63M | 19.28M |
|
Current Taxes
|
| | | | 13.53M | 6.46M | 3.30M | 4.94M | 4.92M | | | 9.70M | 7.54M | | | 5.30M | 4.18M | | | 2.91M | 1.29M | | 3.13M | 0.22M | 5.96M | 4.49M | 7.60M | | | | | | 3.73M | 8.51M | 2.38M | 5.66M | 17.85M | 28.04M | 2.85M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 54.45M | | | 42.67M | 56.76M | 31.62M | 40.91M | 54.78M | 67.20M | 37.88M | 58.34M | 62.22M | 75.01M | 39.87M | 53.17M | 64.83M | 78.18M | 40.92M | 58.14M | 60.67M | 83.26M | 48.30M | 60.60M | 68.77M | 92.86M | 73.36M | 80.77M | 84.48M | 65.51M | 58.55M | 76.04M | 120.32M | 91.32M | 115.52M | 130.56M | 225.63M | 192.26M | 128.04M | 146.64M | 152.01M | 102.92M | 89.07M | 103.36M | 105.27M | 92.59M | 93.09M | 113.22M | 133.02M | 86.25M | 87.01M | 113.19M |
|
Non-Current Debt
|
| | | | | 11.50M | 11.46M | 10.61M | 10.61M | 10.61M | 10.61M | 9.67M | 9.67M | 9.67M | 9.67M | 8.69M | 8.69M | 8.69M | 8.69M | 7.65M | 7.65M | 7.65M | 7.65M | 6.56M | 6.56M | 6.56M | 6.56M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 9.12M | | | 9.43M | 32.18M | 29.01M | 30.47M | 32.58M | 36.58M | 34.05M | 36.40M | 38.59M | 43.68M | 38.95M | 38.58M | 40.28M | 44.45M | 37.95M | 40.12M | 43.59M | 49.36M | 38.97M | 41.56M | 45.42M | 49.89M | 36.91M | 38.96M | 41.70M | 28.22M | 31.39M | 33.92M | 38.74M | 28.75M | 32.19M | 38.64M | 53.54M | 45.60M | 48.10M | 55.83M | 64.46M | 34.42M | 41.30M | 45.15M | 47.77M | 27.30M | 28.19M | 28.58M | 33.26M | 26.16M | 26.32M | 29.79M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 75.85M | 84.83M | 81.82M | 79.39M | 78.14M | 74.96M | 59.41M | 76.34M | 81.45M | 80.72M | 58.33M | 74.58M | 63.37M | 62.84M | 65.11M | 82.77M | 78.71M | 73.92M | 69.41M | 73.94M | 70.59M | 66.69M | 65.70M | 65.15M | 63.79M | 59.28M |
|
Other Non-Current Liabilities
|
| 4.53M | | | 5.01M | 4.37M | 4.03M | 5.35M | 2.47M | 2.40M | 2.33M | 3.48M | 3.40M | 3.88M | 4.15M | 4.34M | 4.29M | 3.85M | 4.50M | 4.41M | 4.32M | 4.50M | 4.64M | 6.55M | 6.69M | 7.50M | 2.10M | 2.00M | 2.00M | 5.63M | 7.70M | 8.13M | 13.82M | 12.22M | 11.91M | 12.64M | 11.39M | 10.61M | 10.09M | 10.62M | 8.61M | 8.23M | 10.52M | 10.33M | 10.69M | 7.26M | 6.89M | 7.50M | 7.01M | 6.91M | 7.31M | 8.00M |
|
Total Non-Current Liabilities
|
| 63.57M | | | 52.10M | 100.44M | 72.09M | 81.99M | 97.97M | 114.39M | 82.54M | 104.42M | 110.47M | 128.36M | 88.49M | 100.43M | 113.79M | 131.32M | 87.55M | 105.91M | 111.92M | 140.27M | 94.92M | 108.72M | 120.75M | 149.31M | 175.33M | 187.16M | 190.49M | 155.41M | 150.20M | 166.96M | 218.47M | 177.20M | 209.00M | 230.17M | 337.50M | 294.17M | 239.50M | 265.30M | 281.58M | 220.10M | 209.07M | 222.43M | 222.45M | 193.83M | 191.87M | 208.49M | 231.97M | 177.56M | 177.12M | 202.26M |
|
Total Liabilities
|
| 68.10M | | | 57.10M | 104.81M | 76.12M | 87.34M | 100.44M | 116.80M | 84.87M | 107.90M | 113.88M | 132.24M | 92.64M | 104.77M | 118.08M | 135.16M | 92.05M | 110.32M | 116.24M | 144.78M | 99.56M | 115.27M | 127.44M | 156.81M | 177.42M | 189.16M | 192.49M | 161.04M | 157.90M | 175.09M | 232.29M | 189.41M | 220.92M | 242.81M | 348.89M | 304.77M | 249.59M | 275.93M | 290.20M | 228.33M | 219.59M | 232.76M | 233.14M | 201.10M | 198.76M | 215.99M | 238.98M | 184.47M | 184.43M | 210.25M |
|
Total Debt
|
| | | | | 12.01M | 11.90M | 10.68M | 10.78M | 10.71M | 10.88M | 9.76M | 9.76M | 9.67M | 9.67M | 8.69M | 8.69M | 8.69M | 8.69M | 7.65M | 7.65M | 7.65M | 7.65M | 6.56M | 6.56M | 6.56M | 6.56M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 21.63M | | | 3.68M | 62.50M | 70.04M | 84.78M | 99.78M | 116.81M | 132.46M | 152.73M | 170.35M | 188.99M | 204.94M | 225.03M | 241.91M | 258.89M | 271.44M | 289.62M | 307.31M | 314.89M | 333.41M | 358.90M | 382.69M | 409.57M | 426.09M | 450.51M | 472.10M | 509.29M | 512.91M | 521.03M | 546.84M | 561.67M | 596.85M | 632.27M | 696.30M | 675.39M | 717.17M | 723.96M | 713.51M | 682.16M | 663.92M | 649.35M | 645.27M | 625.55M | 626.67M | 617.73M | 630.82M | 617.55M | 607.77M | 602.24M |
|
Shareholder's Equity
|
| 21.63M | | | 3.68M | 62.50M | 70.04M | 84.78M | 99.78M | 116.81M | 132.46M | 152.73M | 170.35M | 188.99M | 204.94M | 225.03M | 241.91M | 258.89M | 271.44M | 289.62M | 307.31M | 314.89M | 333.41M | 358.90M | 382.69M | 409.57M | 426.09M | 450.51M | 472.10M | 509.29M | 512.91M | 521.03M | 546.84M | 561.67M | 596.85M | 632.27M | 696.30M | 675.39M | 717.17M | 723.96M | 713.51M | 682.16M | 663.92M | 649.35M | 645.27M | 625.55M | 626.67M | 617.73M | 630.82M | 617.55M | 607.77M | 602.24M |
|
Liabilities and Shareholders Equity
|
| 89.73M | | | 60.79M | 167.31M | 146.16M | 172.12M | 200.22M | 233.60M | 217.33M | 260.63M | 284.23M | 321.23M | 297.58M | 329.80M | 360.00M | 394.02M | 363.49M | 399.95M | 423.55M | 459.66M | 432.97M | 474.17M | 510.13M | 566.38M | 603.52M | 639.67M | 664.59M | 670.33M | 670.82M | 696.12M | 779.12M | 751.08M | 817.77M | 875.08M | 1,045.20M | 980.16M | 966.76M | 999.89M | 1,003.71M | 910.49M | 883.51M | 882.11M | 878.41M | 826.65M | 825.43M | 833.71M | 869.80M | 802.02M | 792.21M | 812.49M |
|
Retained Earnings
|
| -3.18M | | | 0.78M | -7.94M | -1.16M | 11.64M | 25.16M | 41.59M | 55.26M | 72.82M | 87.99M | 107.94M | 122.76M | 140.28M | 155.43M | 172.60M | 184.55M | 200.12M | 215.59M | 224.07M | 242.09M | 264.26M | 285.12M | 311.34M | 326.98M | 348.26M | 367.55M | 401.31M | 401.41M | 407.45M | 431.08M | 446.09M | 477.62M | 511.54M | 573.55M | 554.19M | 596.36M | 599.71M | 585.58M | 551.70M | 526.37M | 507.05M | 492.30M | 471.67M | 466.13M | 450.59M | 458.91M | 443.83M | 425.82M | 415.29M |
|
Preferred Shares
|
| 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.03M | 0.03M | | | 0.03M | 0.91M | 0.94M | 0.99M | 0.99M | 1.21M | 1.05M | 1.04M | 1.06M | 1.03M | 1.02M | 1.03M | 1.05M | 1.05M | 0.95M | 0.94M | 0.98M | 0.98M | 0.86M | 0.86M | 0.90M | 0.89M | 0.80M | 0.78M | 0.79M | 0.87M | 0.90M | 0.92M | 0.92M | 0.98M | 0.97M | 0.99M | 0.98M | 1.58M | 1.59M | 1.72M | 1.74M | 1.90M | 1.94M | 1.89M | 2.00M | 1.62M | 2.11M | 2.00M | 1.99M | 1.86M | 1.82M | 1.75M |