|
Cash & Equivalents
|
8.54M | 7.59M | 5.30M | 2.83M | 88.94M | 78.85M | 72.84M | 89.48M | 93.23M | 81.26M | 78.69M | 79.02M | 89.71M | 86.50M | 78.00M | 82.26M | 101.45M | 103.47M | 97.40M | 111.03M | 129.53M | 137.19M | 63.66M | 84.11M | 90.86M | 132.48M | 100.53M | 75.90M | 114.33M | 250.85M | 221.51M | 218.70M | 175.45M | 202.29M | 66.43M | 84.10M | 96.47M | 139.76M | 65.48M | 120.05M | 233.69M | 288.77M | 305.03M | 366.90M | 492.69M | 401.81M | 778.55M | 482.36M | 477.79M | 398.07M | 165.19M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.73M | 21.23M | 19.93M | 48.16M | 29.31M | 29.13M | 69.85M | 66.31M | 34.56M | 18.55M | 13.64M | 6.82M | 4.46M | 3.15M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.54M | 7.59M | 5.30M | 2.83M | 88.94M | 78.85M | 72.84M | 89.48M | 93.23M | 81.26M | 78.69M | 79.02M | 89.71M | 86.50M | 78.00M | 82.26M | 101.45M | 103.47M | 97.40M | 111.03M | 129.53M | 137.93M | 84.89M | 104.05M | 139.01M | 161.79M | 129.66M | 145.75M | 180.63M | 285.41M | 240.07M | 232.33M | 182.28M | 206.74M | 69.58M | 84.10M | 96.47M | 139.76M | 65.48M | 120.05M | 233.69M | 288.77M | 305.03M | 366.90M | 492.69M | 401.81M | 778.55M | 482.36M | 477.79M | 398.07M | 165.19M |
|
Receivables - Net
|
| 0.74M | | | 0.79M | 0.76M | 0.80M | 1.03M | 1.07M | 1.11M | 1.33M | 1.47M | 1.73M | 1.68M | 1.76M | 2.07M | 2.18M | 2.04M | 2.56M | 2.74M | 3.38M | 3.45M | 2.99M | 4.27M | 5.14M | 4.36M | 3.91M | 4.35M | 5.76M | 4.92M | 4.67M | 6.12M | 9.21M | 6.27M | 8.09M | 9.83M | 17.79M | 16.59M | 21.52M | 24.54M | 27.45M | 26.70M | 30.11M | 32.48M | 33.71M | 35.37M | 34.32M | 43.47M | 43.63M | 41.64M | 41.72M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 4.35M | | | | 7.07M | | | | 8.70M | |
|
Receivables
|
| 0.74M | | | 0.79M | 0.76M | 0.80M | 1.03M | 1.07M | 1.11M | 1.33M | 1.47M | 1.73M | 1.68M | 1.76M | 2.07M | 2.18M | 2.04M | 2.56M | 2.74M | 3.38M | 3.45M | 2.99M | 4.27M | 5.14M | 4.36M | 3.91M | 4.35M | 5.76M | 4.92M | 4.67M | 6.12M | 9.21M | 6.27M | 8.09M | 9.83M | 17.79M | 18.10M | 21.52M | 24.54M | 27.45M | 31.05M | 30.11M | 32.48M | 33.71M | 42.44M | 34.32M | 43.47M | 43.63M | 50.34M | 41.72M |
|
Current Deferred Tax Assets
|
| 0.60M | | | 0.56M | 0.71M | 0.71M | 0.68M | 0.68M | 0.78M | 0.39M | 0.40M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.88M | | | 3.16M | 2.69M | 3.07M | 2.98M | 4.84M | 4.42M | 5.05M | 5.52M | 7.06M | 7.41M | 6.43M | 11.29M | 13.09M | 14.88M | 13.49M | 7.46M | 16.92M | 11.25M | 14.22M | 12.55M | 21.92M | 13.89M | 13.94M | 12.88M | 13.34M | 13.19M | 15.20M | 15.63M | 14.20M | 15.97M | 21.90M | 22.80M | 23.43M | 28.90M | 29.12M | 30.18M | 28.88M | 35.06M | 36.97M | 48.52M | 36.48M | 39.77M | 40.58M | 62.82M | 40.23M | 50.94M | 59.42M |
|
Current Assets
|
| 366.72M | | | 635.31M | 500.26M | 509.64M | 952.31M | 831.44M | 678.78M | 628.07M | 969.55M | 1,521.85M | 1,335.21M | 857.13M | 1,188.09M | 1,287.06M | 1,062.85M | 1,055.45M | 1,466.92M | 1,497.36M | 1,378.24M | 1,286.47M | 1,397.31M | 1,908.15M | 1,596.19M | 1,325.74M | 2,034.42M | 1,957.99M | 1,663.15M | 1,673.04M | 2,495.82M | 2,298.32M | 2,032.88M | 3,332.03M | 2,087.09M | 4,516.99M | 4,231.68M | 2,479.62M | 3,309.02M | 3,566.01M | 3,048.44M | 2,982.90M | 3,806.70M | 4,246.53M | 3,524.49M | 3,296.27M | 4,237.26M | 4,103.00M | 3,311.97M | 3,162.96M |
|
Property, Plant & Equipment (Net)
|
| 8.59M | | | 12.14M | 13.12M | 14.04M | 15.22M | 15.71M | 16.06M | 17.20M | 21.12M | 24.93M | 26.79M | 28.68M | 33.63M | 34.30M | 40.76M | 44.97M | 48.35M | 50.38M | 62.03M | 61.82M | 62.66M | 64.89M | 70.06M | 72.58M | 71.09M | 68.70M | 66.74M | 66.07M | 64.07M | 62.19M | 59.84M | 62.27M | 62.42M | 64.00M | 62.84M | 60.94M | 59.51M | 60.07M | 64.07M | 63.34M | 63.15M | 60.77M | 60.64M | 57.95M | 55.91M | 53.93M | 54.21M | 51.72M |
|
Goodwill
|
| | | | | 3.04M | 3.04M | 3.04M | 3.04M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 9.75M | 9.59M | 9.59M | 9.59M | 9.59M | 9.59M | 9.59M | 9.59M | 9.59M | 21.66M | 21.66M | 33.18M | 33.18M | 33.65M | 68.02M | 68.33M | 102.18M | 101.95M | 102.05M | 102.05M | 102.05M | 102.05M | 102.05M | 109.56M | 108.53M | 108.94M | 108.86M | 342.95M | 342.80M | 343.10M | 343.16M |
|
Intangibles
|
| 2.61M | | | 3.80M | 6.40M | 6.40M | 6.40M | 6.40M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 13.05M | 14.94M | 16.70M | 17.39M | 17.98M | 18.79M | 20.00M | 21.09M | 22.03M | 23.16M | 24.58M | 27.49M | 29.63M | 31.62M | 34.07M | 36.50M | 39.23M | 40.62M | 42.70M | 45.02M | 52.87M | 53.11M | 57.71M | 61.98M | 66.69M | 71.08M | 78.37M | 86.13M | 95.52M | 103.28M | 110.68M | 116.41M | 121.93M | 124.35M | 129.47M | 132.32M | 133.72M |
|
Goodwill & Intangibles
|
| 2.61M | | | 3.80M | 9.44M | 9.44M | 9.44M | 9.44M | 18.94M | 18.94M | 18.94M | 18.94M | 18.94M | 19.05M | 20.95M | 22.71M | 23.40M | 23.98M | 24.79M | 29.76M | 30.68M | 31.62M | 32.75M | 34.17M | 37.08M | 39.22M | 41.21M | 43.66M | 58.16M | 60.89M | 73.81M | 75.89M | 78.67M | 120.89M | 121.43M | 159.90M | 163.93M | 168.75M | 173.14M | 180.43M | 188.18M | 197.58M | 212.84M | 219.21M | 225.35M | 230.79M | 467.30M | 472.27M | 475.42M | 476.88M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 18.91M | 22.14M | 9.55M | 7.89M | -24.68M | 6.47M | 7.11M | 7.76M | 7.23M | 4.96M | 5.92M | 9.52M | 7.27M | 11.60M | 32.60M | 34.70M | 21.80M | 19.06M | 43.30M | 40.53M | 17.69M | 15.85M | 16.36M | 16.64M | 19.15M | 17.82M | 17.17M | 19.61M | 18.14M | 17.75M | 14.13M |
|
Other Non-Current Assets
|
| | | | 0.34M | 0.31M | 0.30M | 0.22M | 0.21M | 0.40M | 0.41M | 0.69M | 0.86M | 0.84M | 0.53M | 0.62M | 1.59M | 1.53M | 1.32M | 1.07M | 1.02M | 1.50M | 59.06M | 64.60M | 73.70M | 81.42M | 89.38M | 99.38M | 111.84M | 125.71M | 134.33M | 144.03M | 156.94M | 170.66M | 179.08M | 191.38M | 209.58M | 229.07M | 244.55M | 262.31M | 280.31M | 294.22M | 305.79M | 317.92M | 333.39M | 348.00M | 357.16M | 366.18M | 378.46M | 393.67M | 400.42M |
|
Non-Current Assets
|
| 11.20M | | | 16.29M | 27.89M | 29.08M | 30.12M | 30.92M | 41.77M | 43.89M | 48.31M | 52.77M | 55.48M | 58.31M | 64.86M | 67.87M | 74.59M | 78.82M | 82.40M | 113.52M | 129.36M | 177.63M | 183.05M | 186.85M | 207.75M | 272.74M | 289.01M | 298.94M | 322.49M | 331.81M | 355.15M | 365.23M | 382.00M | 479.51M | 501.50M | 562.25M | 577.33M | 615.49M | 628.75M | 627.51M | 647.24M | 663.87M | 686.02M | 706.50M | 720.97M | 728.51M | 1,056.52M | 1,064.96M | 1,077.46M | 1,073.17M |
|
Assets
|
| 377.92M | | | 651.60M | 528.15M | 538.73M | 982.43M | 862.36M | 720.55M | 671.96M | 1,017.86M | 1,574.63M | 1,390.69M | 915.44M | 1,252.94M | 1,354.94M | 1,137.44M | 1,134.27M | 1,549.33M | 1,610.88M | 1,507.60M | 1,464.10M | 1,580.35M | 2,095.00M | 1,803.94M | 1,598.47M | 2,323.43M | 2,256.93M | 1,985.65M | 2,004.85M | 2,850.96M | 2,663.55M | 2,414.89M | 3,811.54M | 2,588.59M | 5,079.24M | 4,809.01M | 3,095.11M | 3,937.77M | 4,193.52M | 3,695.68M | 3,646.78M | 4,492.72M | 4,953.04M | 4,245.46M | 4,024.78M | 5,293.77M | 5,167.97M | 4,389.43M | 4,236.13M |
|
Accounts Payables
|
| 0.88M | | | 3.09M | 2.13M | 1.52M | 3.37M | 2.12M | 1.33M | 1.97M | 2.89M | 0.85M | 1.62M | 2.78M | 3.13M | 1.63M | 2.05M | 1.86M | 1.79M | 2.37M | 2.99M | 3.56M | 3.50M | 5.34M | 3.95M | 5.06M | 3.71M | 3.63M | 1.75M | 3.21M | 2.77M | 3.32M | 4.23M | 6.91M | 6.60M | 5.05M | 8.37M | 6.24M | 7.61M | 7.97M | 6.15M | 8.75M | 7.97M | 5.18M | 8.64M | 16.04M | 5.46M | 8.72M | 17.35M | 6.01M |
|
Payables
|
| 0.88M | | | 3.09M | 2.13M | 1.52M | 3.37M | 2.12M | 1.33M | 1.97M | 2.89M | 0.85M | 1.62M | 2.78M | 3.13M | 1.63M | 2.05M | 1.86M | 1.79M | 2.37M | 2.99M | 3.56M | 3.50M | 5.34M | 3.95M | 5.06M | 3.71M | 3.63M | 1.75M | 3.21M | 2.77M | 3.32M | 4.23M | 6.91M | 6.60M | 5.05M | 8.37M | 6.24M | 7.61M | 7.97M | 6.15M | 8.75M | 7.97M | 5.18M | 8.64M | 16.04M | 5.46M | 8.72M | 17.35M | 6.01M |
|
Accumulated Expenses
|
| 6.79M | | | 10.57M | 10.74M | 10.78M | 11.72M | 15.98M | 16.43M | 16.86M | 17.70M | 24.96M | 24.98M | 18.26M | 22.10M | 27.14M | 30.30M | 26.73M | 29.13M | 35.47M | 42.24M | 35.68M | 43.21M | 48.40M | 57.62M | 51.50M | 62.85M | 64.00M | 79.88M | 62.34M | 64.20M | 83.14M | 103.11M | 81.02M | 79.51M | 108.82M | 124.38M | 105.91M | 115.80M | 144.28M | 143.29M | 131.69M | 147.12M | 170.57M | 158.31M | 156.00M | 162.00M | 193.64M | 193.08M | 174.18M |
|
Other Accumulated Expenses
|
| 0.76M | | | 1.24M | 1.39M | 1.40M | 1.57M | 1.34M | 1.43M | 2.60M | 2.96M | 3.58M | 3.32M | 3.14M | 3.06M | 5.79M | 5.17M | 9.69M | 6.72M | 10.11M | 8.24M | 11.99M | 12.91M | 10.67M | 11.48M | 10.55M | 11.41M | 9.35M | 9.74M | 10.14M | 10.91M | 11.92M | 12.15M | 16.90M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 7.73M | 7.69M | 7.96M | 8.08M | 7.98M | 7.77M | 7.83M | 7.55M | 7.73M | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.21M | | | | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.23M | | | 0.51M | 0.58M | 0.62M | 0.67M | 0.68M | 0.73M | 0.28M | 0.19M | 0.37M | 0.50M | 0.81M | 0.24M | 0.36M | | | | | 0.65M | | | 5.25M | 5.57M | 6.24M | 7.41M | 8.31M | 8.78M | 8.78M | 9.09M | 9.62M | 9.44M | 10.17M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 364.41M | | | 555.38M | 433.13M | 445.13M | 873.65M | 749.72M | 609.49M | 561.74M | 904.02M | 1,448.79M | 1,266.22M | 791.99M | 1,117.70M | 1,199.11M | 974.81M | 970.58M | 1,376.62M | 1,385.37M | 1,270.85M | 1,207.39M | 1,305.48M | 1,776.05M | 1,456.05M | 1,211.08M | 1,911.86M | 1,796.80M | 1,408.94M | 1,444.53M | 2,271.26M | 2,138.37M | 1,867.02M | 3,273.45M | 2,006.17M | 4,438.44M | 4,120.53M | 2,411.58M | 3,189.10M | 3,354.66M | 2,774.80M | 2,672.23M | 3,422.86M | 3,765.19M | 3,117.36M | 2,500.70M | 3,705.62M | 3,624.98M | 2,905.27M | 2,945.33M |
|
Non-Current Debt
|
| 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 2.32M | | | 2.65M | 3.17M | 3.09M | 2.90M | 3.02M | 2.61M | 3.26M | 3.40M | 4.64M | 4.65M | 4.48M | 9.55M | 9.60M | 14.62M | 14.53M | 14.24M | 20.96M | 22.81M | 22.66M | 22.34M | 29.91M | 31.26M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 27.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.27M | | | 0.17M | 0.71M | 0.73M | 0.73M | 0.75M | 0.87M | 0.57M | 0.65M | 0.60M | 0.25M | 0.33M | 0.35M | 0.38M | 0.40M | 0.44M | 0.31M | | | | | 0.89M | 6.94M | 0.15M | 1.72M | 9.17M | 8.75M | 0.37M | | | 89.50M | 1.93M | 1.78M | 1.78M | 113.42M | 2.22M | 2.22M | 2.22M | 121.63M | 17.74M | 27.94M | 33.53M | 138.36M | 41.01M | 35.65M | 33.60M | 32.56M | 51.35M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 76.35M | 76.93M | 74.91M | 73.30M | 71.46M | 69.67M | 68.66M | 67.20M | 66.68M | 71.88M | 71.18M | 69.12M | 67.04M | 65.35M | 64.06M | 62.47M | 60.58M | 50.96M | 48.89M | 46.81M | 45.66M | 49.05M | 49.03M | 46.77M | 46.24M |
|
Other Non-Current Liabilities
|
| | | | | 2.98M | 0.60M | 0.40M | | 0.51M | 0.30M | 0.30M | | | | | | | | | | 1.12M | 1.42M | 1.59M | 1.93M | 1.72M | 1.43M | 1.36M | 1.67M | 1.75M | 1.68M | 1.81M | 1.91M | 1.96M | 1.91M | 2.07M | 2.42M | 3.68M | 3.43M | 3.33M | 3.83M | 3.73M | 3.58M | 4.18M | 6.01M | 6.40M | 6.49M | 6.32M | 7.87M | 8.58M | 8.49M |
|
Total Non-Current Liabilities
|
| | | | | 434.03M | 448.36M | 876.89M | | 612.46M | 565.27M | 907.77M | | | | | | | | | | 1,293.66M | 1,230.05M | 1,327.82M | 1,806.85M | 1,494.25M | 1,287.59M | 1,990.51M | 1,880.88M | 1,590.99M | 1,616.36M | 2,440.93M | 2,207.03M | 1,936.00M | 3,342.06M | 2,079.83M | 4,511.40M | 4,191.87M | 2,480.84M | 3,256.67M | 3,420.94M | 2,849.09M | 2,750.55M | 3,501.77M | 3,847.61M | 3,206.00M | 2,912.38M | 4,115.32M | 3,951.36M | 3,147.10M | 3,124.17M |
|
Total Liabilities
|
| 367.94M | | | 558.20M | 437.02M | 448.95M | 877.29M | 753.49M | 612.97M | 565.57M | 908.07M | 1,454.03M | 1,271.12M | 796.79M | 1,127.60M | 1,209.09M | 989.83M | 985.55M | 1,391.17M | 1,406.33M | 1,294.78M | 1,231.48M | 1,329.41M | 1,808.77M | 1,495.98M | 1,289.02M | 1,991.87M | 1,882.55M | 1,592.74M | 1,618.03M | 2,442.74M | 2,208.94M | 1,937.95M | 3,343.96M | 2,081.90M | 4,513.82M | 4,195.55M | 2,484.26M | 3,260.01M | 3,424.77M | 2,852.82M | 2,754.14M | 3,505.95M | 3,853.62M | 3,212.40M | 2,918.87M | 4,121.63M | 3,959.23M | 3,155.68M | 3,132.65M |
|
Total Debt
|
| 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -26.59M | | | 93.40M | 91.13M | 89.77M | 105.14M | 108.87M | 107.58M | 106.39M | 109.79M | 120.59M | 119.57M | 118.65M | 125.34M | 145.85M | 147.61M | 148.72M | 158.15M | 204.55M | 212.82M | 232.63M | 250.94M | 286.23M | 307.96M | 309.46M | 331.56M | 374.38M | 392.91M | 386.82M | 408.22M | 454.61M | 476.93M | 467.57M | 506.69M | 565.42M | 613.46M | 610.85M | 677.77M | 768.75M | 842.86M | 892.64M | 986.77M | 1,099.41M | 1,033.06M | 1,105.91M | 1,172.14M | 1,208.73M | 1,233.75M | 1,103.48M |
|
Shareholder's Equity
|
| -26.59M | | | 93.40M | 91.13M | 89.77M | 105.14M | 108.87M | 107.58M | 106.39M | 109.79M | 120.59M | 119.57M | 118.65M | 125.34M | 145.85M | 147.61M | 148.72M | 158.15M | 204.55M | 212.82M | 232.63M | 250.94M | 286.23M | 307.96M | 309.46M | 331.56M | 374.38M | 392.91M | 386.82M | 408.22M | 454.61M | 476.93M | 467.57M | 506.69M | 565.42M | 613.46M | 610.85M | 677.77M | 768.75M | 842.86M | 892.64M | 986.77M | 1,099.41M | 1,033.06M | 1,105.91M | 1,172.14M | 1,208.73M | 1,233.75M | 1,103.48M |
|
Liabilities and Shareholders Equity
|
| 377.92M | | | 651.60M | 528.15M | 538.73M | 982.43M | 862.36M | 720.55M | 671.96M | 1,017.86M | 1,574.63M | 1,390.69M | 915.44M | 1,252.94M | 1,354.94M | 1,137.44M | 1,134.27M | 1,549.33M | 1,610.88M | 1,507.60M | 1,464.10M | 1,580.35M | 2,095.00M | 1,803.94M | 1,598.47M | 2,323.43M | 2,256.93M | 1,985.65M | 2,004.85M | 2,850.96M | 2,663.55M | 2,414.89M | 3,811.54M | 2,588.59M | 5,079.24M | 4,809.01M | 3,095.11M | 3,937.77M | 4,193.52M | 3,695.68M | 3,646.78M | 4,492.72M | 4,953.04M | 4,245.46M | 4,024.78M | 5,293.77M | 5,167.97M | 4,389.43M | 4,236.13M |
|
Retained Earnings
|
| -27.06M | | | -27.47M | -34.17M | -39.05M | -45.47M | -43.71M | -48.14M | -51.58M | -52.74M | -46.58M | -51.99M | -54.56M | -56.23M | -41.43M | -45.28M | -44.73M | -44.30M | -5.12M | -6.68M | 55.85M | 61.55M | 89.58M | 99.82M | 113.72M | 119.19M | 159.32M | 164.27M | 176.73M | 186.37M | 223.21M | 235.09M | 266.02M | 275.88M | 310.72M | 325.87M | 356.22M | 371.82M | 429.44M | 466.69M | 501.21M | 539.32M | 624.64M | 673.46M | 723.03M | 760.49M | 851.98M | 900.58M | 948.57M |
|
Treasury Shares
|
0.27M | | | | | 0.10M | 0.48M | 0.38M | 0.37M | 0.39M | 1.00M | 0.99M | 0.98M | 1.00M | 1.52M | 1.50M | 1.48M | 1.46M | 1.88M | 1.86M | 1.87M | 1.88M | 1.92M | 1.90M | 1.85M | 1.81M | 1.70M | 1.68M | 1.65M | 1.63M | 1.45M | 1.44M | 1.42M | 1.39M | 1.34M | 1.35M | 1.34M | 1.33M | 1.42M | 1.36M | 1.30M | 1.24M | 1.60M | 1.50M | 1.40M | 1.29M | 1.85M | 1.67M | 1.52M | 1.36M | 1.89M |