|
Cash & Equivalents
|
14.52M | 18.32M | 303.51M | 18.15M | 2.98M | 27.59M | 25.21M | 30.95M | 51.66M | 68.95M | 70.13M | 60.57M | 25.24M | 62.13M | 56.64M | 67.86M | 71.31M | 494.36M | 495.46M | 511.40M | 495.68M | 514.97M | 483.71M | 464.56M | 408.87M | 404.72M | 406.49M | 412.28M | 386.53M | 401.09M | 449.95M | 379.78M | 373.40M | 385.09M | 398.90M | 406.10M | 365.24M |
|
Cash & Current Investments
|
14.52M | 18.32M | 303.51M | 18.15M | 2.98M | 27.59M | 25.21M | 30.95M | 51.66M | 68.95M | 70.13M | 60.57M | 25.24M | 62.13M | 56.64M | 67.86M | 71.31M | 494.36M | 495.46M | 511.40M | 495.68M | 514.97M | 483.71M | 464.56M | 408.87M | 404.72M | 406.49M | 412.28M | 386.53M | 401.09M | 449.95M | 379.78M | 373.40M | 385.09M | 398.90M | 406.10M | 365.24M |
|
Receivables - Net
|
20.04M | 21.99M | 23.46M | 70.88M | 72.57M | 25.63M | 26.97M | 74.17M | 62.74M | 34.29M | 38.50M | 72.90M | 77.03M | 36.69M | 48.28M | 88.34M | 84.87M | 6.65M | 49.33M | 84.46M | 82.39M | 51.45M | 54.88M | 108.34M | 102.97M | 47.35M | 64.50M | 91.25M | 87.62M | 56.15M | 79.71M | 92.83M | 85.31M | 52.91M | 49.22M | 85.60M | 76.07M |
|
Receivables - Other
|
13.68M | 19.30M | 19.99M | 24.08M | 24.00M | 20.93M | 20.84M | 24.28M | 22.34M | 21.12M | 23.23M | 26.96M | 24.19M | 14.23M | 5.24M | 12.29M | 9.52M | 6.65M | 5.18M | 17.19M | 9.36M | 10.17M | 8.10M | 3.12M | 6.09M | | 10.44M | 12.64M | | 17.40M | | 13.79M | 19.61M | | 11.47M | | 17.75M |
|
Receivables
|
33.71M | 41.28M | 43.45M | 94.96M | 96.58M | 46.56M | 47.80M | 98.45M | 85.08M | 55.40M | 61.73M | 99.87M | 101.22M | 50.92M | 53.52M | 100.63M | 94.39M | 13.29M | 54.51M | 101.65M | 91.75M | 61.62M | 62.98M | 111.46M | 109.06M | 47.35M | 74.94M | 103.89M | 87.62M | 73.56M | 79.71M | 106.62M | 104.92M | 52.91M | 60.69M | 85.60M | 93.83M |
|
Property, Plant & Equipment (Net)
|
| | | | | 5.88M | | 6.02M | 6.10M | 6.98M | 7.24M | 7.48M | 7.60M | 7.69M | 10.12M | 10.14M | 10.01M | 9.90M | 9.84M | 9.97M | 9.95M | 9.87M | 9.81M | 9.84M | 9.92M | 9.84M | 9.92M | 10.28M | 10.20M | 9.90M | 9.71M | 7.59M | 7.55M | 7.55M | 7.39M | 7.38M | 7.23M |
|
Long-Term Investments
|
4.17M | 4.29M | 4.50M | 4.44M | | 1.97M | | 1.95M | 1.95M | 1.95M | 1.91M | 1.91M | 1.91M | 1.91M | 2.58M | 2.58M | 2.91M | 2.92M | 2.09M | 2.07M | 2.07M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 14.03M | 14.03M | 2.00M | 2.01M | 2.01M | 2.01M | 2.01M | 1.81M | 1.81M | 1.81M | 1.81M |
|
Goodwill
|
| 2.63M | | | | 2.63M | 2.63M | 2.63M | 7.04M | 4.62M | 3.49M | 3.04M | 2.93M | 2.63M | 9.67M | 9.16M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 9.38M | 2.63M | 2.63M | 2.63M | 2.63M | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 9.35M | | | | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 0.35M | 0.35M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Goodwill & Intangibles
|
| 2.63M | | | | 2.63M | 2.63M | 2.63M | 7.04M | 4.62M | 3.49M | 3.04M | 2.93M | 2.91M | 21.25M | 19.48M | 18.64M | 18.19M | 18.08M | 17.96M | 17.84M | 17.72M | 17.60M | 17.49M | 17.37M | 2.76M | 17.13M | 17.01M | 16.90M | 2.73M | 9.93M | 2.73M | 2.73M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Long-Term Deferred Tax
|
| | | | | 0.39M | | 0.40M | 0.39M | 0.41M | 0.39M | 0.37M | 0.35M | 0.34M | 0.35M | 0.30M | 0.29M | 8.60M | 0.13M | 0.13M | 10.19M | 10.07M | 0.61M | 9.03M | 11.97M | 17.90M | 10.51M | 12.07M | 14.27M | 9.23M | 8.31M | 10.24M | 5.37M | 7.32M | 7.25M | 7.69M | 6.69M |
|
Other Non-Current Assets
|
| | | | | 3.48M | | 3.25M | 3.41M | 5.07M | 4.00M | 3.88M | 3.86M | 5.18M | 5.18M | 5.13M | 4.50M | 5.07M | 5.37M | 8.19M | 8.23M | 8.73M | 8.86M | 11.14M | 9.04M | 1.64M | 10.29M | 10.22M | 10.41M | 162.46M | 11.05M | 12.91M | 10.60M | 11.10M | 11.19M | 11.16M | 11.17M |
|
Assets
|
| | | | | 376.99M | | 441.40M | 490.88M | 458.49M | 477.29M | 538.15M | 529.12M | 508.16M | 536.38M | 624.43M | 630.04M | 617.60M | 621.38M | 708.42M | 696.49M | 651.78M | 624.12M | 681.59M | 636.54M | 614.23M | 627.98M | 687.20M | 657.09M | 654.89M | 674.52M | 570.99M | 559.90M | 526.54M | 525.36M | 620.05M | 543.82M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | 4.96M | 7.06M | 7.10M | 4.70M | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | 3.00M | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | | 3.00M | | | 3.00M | 3.00M | | | | | | | |
|
Payables
|
| | | | | 3.00M | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.96M | 7.06M | 7.10M | 4.70M | 3.00M | | | 3.00M | 3.00M | | | | | | | |
|
Accumulated Expenses
|
| | | | | 8.30M | | 14.71M | 12.08M | 9.38M | 6.65M | 12.99M | 10.35M | 9.43M | 26.97M | 36.16M | 35.18M | 14.82M | 10.63M | 20.04M | 15.61M | 13.10M | 12.80M | 35.68M | 32.47M | 1.84M | 16.66M | 29.43M | 20.91M | 17.76M | 19.80M | 27.75M | 22.58M | 18.13M | 13.18M | 23.45M | 18.68M |
|
Current Taxes
|
| | | | | 0.99M | | | | 0.76M | 0.17M | 0.22M | | 1.65M | 0.47M | 3.65M | | 0.75M | 1.92M | | | | 1.56M | | | | | | | 0.15M | 2.45M | | | | | | |
|
Current Deferred Revenue
|
| 57.45M | | 92.19M | 75.82M | 63.26M | 65.39M | 99.95M | 98.31M | 84.77M | 88.17M | 121.94M | 101.42M | 89.28M | 106.41M | 137.21M | 125.97M | 119.36M | 123.46M | 161.59M | 137.10M | 127.79M | 130.28M | 173.72M | 154.41M | 110.93M | 153.47M | 185.35M | 165.50M | 126.10M | 171.42M | 157.73M | 136.88M | 126.50M | 122.06M | 142.89M | 122.46M |
|
Minority Interest
|
| | | | | 3.18M | | 3.15M | 3.18M | 3.26M | 3.34M | 3.43M | 3.48M | 3.50M | 3.46M | 3.64M | 3.68M | 4.54M | 4.43M | 4.44M | 4.27M | 4.21M | 3.80M | 2.57M | 2.06M | 2.23M | 2.15M | 1.93M | 1.64M | 2.76M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.30M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 2.54M | | 0.69M | 2.39M | 0.71M | 3.06M | 2.75M | 3.39M | 4.59M | 2.42M | 6.68M | 7.40M | 8.76M | 7.85M | 8.05M | 15.36M | 14.57M | | | | 8.20M | | | | 9.25M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 19.29M | 12.72M | 12.82M | 12.92M | 13.02M | 6.45M | 6.45M | 6.65M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 249.44M | 256.07M | 344.67M | 339.59M | 291.35M | 285.39M | 402.52M | 379.06M | | | | | | | | | | | | |
|
Total Liabilities
|
-149.92M | -153.42M | | | -239.91M | 121.42M | -258.65M | 181.83M | 221.49M | 182.74M | 183.83M | 240.84M | 236.81M | 198.36M | 234.59M | 299.71M | 304.52M | 268.73M | 268.80M | 357.49M | 352.51M | 304.37M | 291.85M | 408.98M | 385.72M | 361.02M | 374.91M | 446.81M | 427.16M | 404.49M | 418.68M | 334.92M | 318.53M | 281.91M | 271.36M | 376.73M | 300.01M |
|
Common Equity
|
149.92M | 153.42M | | | 239.91M | 255.57M | 258.65M | 259.57M | 269.39M | 275.75M | 293.45M | 297.31M | 292.31M | 309.80M | 301.79M | 324.72M | 325.51M | 348.87M | 352.59M | 350.94M | 343.98M | 347.41M | 332.28M | 272.61M | 250.82M | 253.21M | 253.07M | 240.38M | 229.94M | 250.40M | 255.85M | 239.45M | 241.37M | 244.63M | 254.00M | 243.32M | 243.80M |
|
Shareholder's Equity
|
149.92M | 153.42M | | | 239.91M | 255.57M | 258.65M | 259.57M | 269.39M | 275.75M | 293.45M | 297.31M | 292.31M | 309.80M | 301.79M | 324.72M | 325.51M | 348.87M | 352.59M | 350.94M | 343.98M | 347.41M | 332.28M | 272.61M | 250.82M | 253.21M | 253.07M | 240.38M | 229.94M | 250.40M | 255.85M | 239.45M | 241.37M | 244.63M | 254.00M | 243.32M | 243.80M |
|
Liabilities and Shareholders Equity
|
| | | | | 376.99M | | 441.40M | 490.88M | 458.49M | 477.29M | 538.15M | 529.12M | 508.16M | 536.38M | 624.43M | 630.04M | 617.60M | 621.38M | 708.42M | 696.49M | 651.78M | 624.12M | 681.59M | 636.54M | 614.23M | 627.98M | 687.20M | 657.09M | 654.89M | 674.52M | 570.99M | 559.90M | 526.54M | 525.36M | 620.05M | 543.82M |
|
Treasury Shares
|
| | | 0.45M | 0.45M | 0.45M | 0.43M | 0.42M | 0.42M | 0.19M | 0.60M | 0.71M | 0.71M | 0.12M | 0.82M | 1.20M | 1.49M | 0.45M | 1.48M | 1.56M | 0.14M | 190.60M | 1.63M | 0.11M | 1.73M | 190.00M | 1.84M | 0.24M | 0.55M | 0.21M | 0.07M | 2.28M | 0.07M | 0.05M | 2.26M | 2.24M | 2.32M |
|
Retained Earnings
|
| | | | | 152.87M | | 159.21M | 169.06M | 183.95M | 205.85M | 208.33M | 201.35M | 218.48M | 214.81M | 233.50M | 237.16M | 258.74M | 268.44M | 265.82M | 261.08M | 267.21M | 269.14M | 223.22M | 213.23M | 214.12M | 209.71M | 201.52M | 201.75M | 208.38M | 218.45M | 197.83M | 191.74M | 201.58M | 208.00M | 195.91M | 194.23M |