|
Cash & Equivalents
|
13.44M | 13.36M | 25.14M | 50.71M | 60.16M | 46.08M | 45.72M | 133.67M | 151.71M | 277.98M | 400.70M | 294.00M | 402.00M |
|
Short-term Investments
|
| 0.37M | | | | | | | | | | | |
|
Cash & Current Investments
|
13.44M | 13.73M | 25.14M | 50.71M | 60.16M | 46.08M | 45.72M | 133.67M | 151.71M | 277.98M | 400.70M | 294.00M | 402.00M |
|
Receivables - Net
|
| 1.71M | 2.79M | 2.35M | 1.34M | 1.58M | 3.41M | 9.30M | 9.13M | 9.49M | 22.84M | 16.40M | 39.20M |
|
Receivables - Other
|
| | | | | 126.21M | 158.99M | 194.96M | | | | | |
|
Receivables
|
| 1.71M | 2.79M | 2.35M | 1.34M | 127.78M | 162.40M | 204.26M | 9.13M | 9.49M | 22.84M | 16.40M | 39.20M |
|
Inventory
|
| 0.58M | 0.20M | 1.09M | 0.68M | 0.98M | 0.80M | 1.16M | 1.15M | 1.13M | 1.61M | 1.40M | 1.40M |
|
Current Deferred Tax Assets
|
| 3.67M | 1.45M | | | 26.40M | 35.29M | 46.62M | 60.82M | 76.72M | 96.38M | 118.20M | 140.40M |
|
Prepaid Assets
|
| 2.13M | 1.95M | 3.53M | 4.47M | 4.98M | 7.66M | 13.56M | 17.85M | 23.73M | 34.06M | 37.60M | 44.40M |
|
Current Assets
|
| 477.75M | 691.95M | 761.14M | 925.58M | 1,176.27M | 1,064.62M | 1,871.10M | 1,864.61M | 2,252.04M | 2,764.17M | 2,813.40M | 4,304.80M |
|
Property, Plant & Equipment (Net)
|
| 38.67M | 47.92M | 58.86M | 96.85M | 147.71M | 176.96M | 238.46M | 285.22M | 348.95M | 402.45M | 498.20M | 561.40M |
|
Goodwill
|
| 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.90M | 51.90M | 51.89M | 51.89M | 51.89M | 51.90M | 51.90M |
|
Intangibles
|
| 17.19M | 17.19M | 17.19M | 17.19M | 3.19M | 3.19M | | 0.32M | 58.03M | 54.02M | 50.10M | 46.20M |
|
Goodwill & Intangibles
|
| 69.08M | 69.08M | 69.08M | 69.08M | 55.08M | 55.09M | 51.90M | 52.21M | 109.92M | 105.91M | 102.00M | 98.10M |
|
Long-Term Deferred Tax
|
| 3.67M | | | 1.21M | -3.29M | | | | | | | |
|
Other Non-Current Assets
|
| 0.46M | 0.65M | 1.29M | 1.22M | 1.46M | 2.99M | 33.34M | 34.52M | 42.38M | 62.01M | 29.80M | 31.40M |
|
Non-Current Assets
|
| 97.73M | 105.55M | 115.52M | 153.03M | 373.87M | 457.30M | 615.82M | 743.31M | 963.11M | 1,138.34M | 1,384.10M | 1,555.10M |
|
Assets
|
| 575.48M | 797.50M | 876.65M | 1,078.61M | 1,550.14M | 1,521.93M | 2,486.92M | 2,607.91M | 3,215.14M | 3,902.51M | 4,197.50M | 5,859.90M |
|
Accounts Payables
|
| 5.02M | 3.04M | 4.90M | 3.74M | 6.49M | 6.29M | 5.05M | 6.79M | 5.77M | 16.05M | 13.90M | 23.90M |
|
Payables
|
| 5.02M | 3.04M | 4.90M | 3.74M | 6.49M | 6.29M | 5.05M | 6.79M | 5.77M | 16.05M | 13.90M | 23.90M |
|
Accumulated Expenses
|
| 4.37M | 5.12M | 9.73M | 17.80M | 19.99M | 22.44M | 45.60M | 44.17M | 63.40M | 59.99M | 64.00M | 74.80M |
|
Short term Debt
|
| 9.54M | 0.85M | 0.89M | 1.11M | 0.89M | 1.77M | 1.77M | 1.77M | 1.77M | | | |
|
Current Leases
|
| | | | | | | | | | | 19.20M | 20.40M |
|
Current Deferred Revenue
|
| 1.58M | 2.54M | 3.73M | 5.23M | 6.98M | 8.98M | 11.11M | 13.57M | 16.28M | 19.82M | 22.80M | 30.00M |
|
Total Current Liabilities
|
| 482.98M | 678.77M | 727.53M | 898.89M | 1,140.15M | 1,028.68M | 1,753.52M | 1,718.03M | 1,990.41M | 2,377.04M | 2,534.60M | 3,906.80M |
|
Non-Current Debt
|
| 60.88M | 26.12M | 24.86M | 28.71M | 34.41M | 32.61M | 30.86M | 29.12M | 27.38M | 29.00M | | |
|
Non-Current Deffered Revenue
|
| 10.99M | 16.80M | 25.31M | 34.48M | 44.64M | 55.67M | 65.14M | 73.26M | 85.15M | 97.59M | 107.70M | 114.60M |
|
Minority Interest
|
| -0.00M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.90M | 1.66M | 0.64M | | 49.13M | 70.21M | 91.22M | 112.60M | 145.50M | 141.03M | 143.80M | 149.70M |
|
Operating Leases
|
| | | | | | | | | | | 56.70M | 63.00M |
|
Other Non-Current Liabilities
|
| 1.11M | 0.50M | | | 0.55M | | 19.55M | 19.26M | 72.99M | 75.25M | 51.70M | 49.90M |
|
Total Non-Current Liabilities
|
| 87.41M | 44.59M | 50.81M | 63.19M | 128.74M | 158.49M | 206.77M | 234.24M | 331.02M | 342.87M | 359.90M | 377.20M |
|
Total Liabilities
|
| | | | | 1,268.89M | 1,187.17M | 1,960.29M | 1,952.27M | 2,321.43M | 2,719.91M | 2,894.50M | 4,284.00M |
|
Total Debt
|
| 70.42M | 26.98M | 25.74M | 29.82M | 35.30M | 34.39M | 32.63M | 30.89M | 29.16M | 29.00M | | |
|
Common Equity
|
9.78M | 5.08M | 74.14M | 98.31M | 205.69M | 281.25M | 334.75M | 526.63M | 655.64M | 893.71M | 1,182.60M | 1,303.00M | 1,575.90M |
|
Shareholder's Equity
|
9.78M | 5.08M | 74.14M | 98.31M | 205.69M | 281.25M | 334.75M | 526.63M | 655.64M | 893.71M | 1,182.60M | 1,303.00M | 1,575.90M |
|
Liabilities and Shareholders Equity
|
| 575.48M | 797.50M | 876.65M | 1,078.61M | 1,550.14M | 1,521.93M | 2,486.92M | 2,607.91M | 3,215.14M | 3,902.51M | 4,197.50M | 5,859.90M |
|
Treasury Shares
|
| 8.12M | 4.54M | 1.98M | -1.12M | -1.24M | 1.11M | 0.22M | 0.43M | 0.16M | 0.40M | 6.10M | 7.10M |
|
Retained Earnings
|
| -29.35M | 5.66M | 26.61M | 70.45M | 258.52M | 395.59M | 576.17M | 719.62M | 915.58M | 1,196.97M | 1,470.00M | 1,887.50M |