|
Cash & Equivalents
|
0.51M | 0.36M | 0.13M | 0.12M | 0.48M | 27.97M | 38.13M | 17.20M | 15.63M | 9.09M | 27.21M | | 3.23M | | | | 9.24M | | | | 20.30M | 13.56M | 22.16M | 12.71M | 18.45M | 15.88M | 17.57M | 24.59M | 39.60M | 34.29M | 34.63M | 41.07M | 58.60M | 47.59M | 50.56M | 56.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 78.88M | | | 17.26M | 28.86M | | | | 10.58M | | | | 11.92M | | | | | | | |
|
Cash & Current Investments
|
0.51M | 0.36M | 0.13M | 0.12M | 0.48M | 27.97M | 38.13M | 17.20M | 15.63M | 9.09M | 27.21M | | 3.23M | | | | 88.12M | | | 17.26M | 49.16M | 13.56M | 22.16M | 12.71M | 29.04M | 15.88M | 17.57M | 24.59M | 51.53M | 34.29M | 34.63M | 41.07M | 58.60M | 47.59M | 50.56M | 56.98M |
|
Receivables - Net
|
| | | | | 47.43M | | 40.43M | 36.26M | 47.90M | 49.56M | 47.49M | 37.99M | 37.36M | 35.33M | 40.12M | 41.32M | 50.89M | 50.60M | 480.31M | 479.47M | 498.62M | 504.13M | 516.69M | 532.02M | 612.15M | 710.71M | 712.17M | 756.48M | 752.59M | 802.39M | 879.36M | 940.80M | 1,003.03M | 1,125.93M | 1,187.42M |
|
Receivables - Other
|
| | | | | 0.20M | | 0.27M | 0.30M | | | | 0.20M | | | | 0.20M | | | | | | | | | | | | | | | | | | 0.30M | 0.30M |
|
Receivables
|
| | | | | 47.63M | | 40.70M | 36.56M | 47.90M | 49.56M | 47.49M | 38.19M | 37.36M | 35.33M | 40.12M | 41.52M | 50.89M | 50.60M | 480.31M | 479.47M | 498.62M | 504.13M | 516.69M | 532.02M | 612.15M | 710.71M | 712.17M | 756.48M | 752.59M | 802.39M | 879.36M | 940.80M | 1,003.03M | 1,126.23M | 1,187.72M |
|
Prepaid Assets
|
| 0.06M | | 0.12M | 0.04M | 3.75M | 0.04M | 3.21M | 3.64M | 4.39M | 3.70M | 4.32M | 3.90M | 3.44M | 2.93M | 3.97M | 3.50M | 4.08M | 5.44M | 13.33M | 15.81M | 12.38M | 18.20M | 16.73M | 11.83M | 10.44M | 14.61M | 13.27M | 13.27M | 13.70M | 19.48M | 19.10M | 22.99M | 19.96M | 25.87M | 35.04M |
|
Current Assets
|
| 0.42M | | 0.24M | 0.51M | 105.99M | 0.08M | 84.41M | 75.09M | 83.98M | 82.88M | 80.77M | 94.21M | 82.26M | 91.38M | 104.68M | 135.88M | 122.78M | 86.33M | 580.68M | 603.13M | 611.65M | 627.43M | 628.42M | 652.47M | 729.11M | 817.90M | 826.62M | 881.29M | 882.35M | 937.06M | 1,028.89M | 1,105.09M | 1,164.58M | 1,305.88M | 1,386.60M |
|
Property, Plant & Equipment (Net)
|
| | | | | 11.94M | | 17.01M | 17.48M | 18.38M | 21.03M | 21.40M | 23.52M | 24.06M | 24.13M | 23.49M | 22.88M | 23.79M | 24.25M | 24.91M | 25.23M | 25.40M | 26.75M | 29.77M | 34.69M | 36.98M | 38.98M | 41.85M | 44.68M | 48.12M | 49.80M | 51.60M | 52.48M | 53.72M | 57.53M | 59.31M |
|
Goodwill
|
| | | | | 101.53M | | 109.37M | 109.52M | 109.52M | 109.52M | 109.52M | 109.52M | 109.52M | 109.52M | 106.83M | 106.83M | 106.83M | 124.08M | 372.70M | 365.74M | 365.74M | 365.74M | 365.35M | 369.34M | 368.74M | 368.74M | 375.79M | 376.10M | 376.11M | 376.09M | 376.09M | 376.09M | 386.82M | 382.50M | 382.39M |
|
Intangibles
|
| | | | | 42.06M | | 65.58M | 124.64M | 206.92M | 195.88M | 188.06M | 182.83M | 175.30M | 168.75M | 97.24M | 98.06M | 91.06M | 145.84M | 346.69M | 340.21M | 325.08M | 316.96M | 301.73M | 288.79M | 277.48M | 269.43M | 285.49M | 273.35M | 261.66M | 258.63M | 248.82M | 240.87M | 231.56M | 225.03M | 302.44M |
|
Goodwill & Intangibles
|
| | | | | 143.59M | | 174.94M | 234.15M | 316.44M | 305.40M | 297.57M | 292.34M | 284.82M | 278.27M | 204.07M | 204.89M | 197.89M | 269.91M | 719.40M | 705.95M | 690.82M | 682.70M | 667.08M | 658.13M | 646.22M | 638.17M | 661.28M | 649.45M | 637.77M | 634.72M | 624.91M | 616.97M | 618.38M | 607.53M | 684.82M |
|
Long-Term Deferred Tax
|
| | | | | | | 48.47M | 50.42M | 51.31M | 45.47M | 47.21M | 49.66M | 50.89M | 50.59M | 42.96M | 46.70M | 49.00M | 47.58M | 3.46M | 8.27M | 11.49M | 11.32M | 12.06M | 16.45M | 22.16M | 26.07M | 18.88M | 22.53M | 24.41M | 25.56M | 25.48M | 24.70M | 26.93M | 27.02M | 50.43M |
|
Other Non-Current Assets
|
| | | | | 16.19M | | 18.27M | 18.20M | 20.15M | 21.69M | 22.65M | 47.23M | 36.87M | 45.15M | 37.13M | 78.88M | 58.93M | 18.23M | 2.75M | 9.26M | 13.59M | 11.72M | 11.62M | 8.44M | 11.01M | 12.36M | 13.89M | 13.65M | 12.77M | 21.29M | 25.06M | 22.72M | 21.57M | 22.75M | 24.10M |
|
Non-Current Assets
|
| 54.73M | | 54.83M | 54.95M | 160.72M | 55.38M | 242.90M | 304.20M | 388.13M | 377.43M | 371.51M | 370.29M | 365.66M | 358.32M | 275.73M | 281.94M | 277.71M | 356.54M | 754.50M | 748.81M | 738.68M | 733.87M | 721.33M | 720.89M | 716.88M | 714.38M | 736.77M | 734.04M | 727.61M | 736.37M | 730.77M | 721.77M | 727.07M | 721.53M | 830.53M |
|
Assets
|
| 55.15M | | 55.07M | 55.46M | 266.71M | 55.46M | 327.31M | 379.30M | 472.12M | 460.31M | 452.28M | 464.50M | 447.92M | 449.70M | 380.41M | 417.83M | 400.49M | 442.88M | 1,335.18M | 1,351.94M | 1,350.34M | 1,361.30M | 1,349.75M | 1,373.36M | 1,445.98M | 1,532.28M | 1,563.40M | 1,615.34M | 1,609.96M | 1,673.43M | 1,759.67M | 1,826.86M | 1,891.66M | 2,027.42M | 2,217.13M |
|
Accounts Payables
|
| 0.11M | | 0.26M | 0.47M | 18.60M | 0.56M | 26.61M | 27.64M | 23.57M | 23.51M | 22.03M | 26.96M | 24.41M | 19.95M | 23.74M | 29.82M | 29.88M | 37.42M | 42.10M | 42.52M | 43.46M | 55.20M | 50.95M | 51.86M | 57.11M | 59.84M | 56.11M | 52.64M | 49.33M | 66.72M | 67.01M | 62.15M | 54.41M | 53.69M | 65.73M |
|
Notes Payables
|
| 0.03M | | 0.03M | 0.03M | 4.85M | 0.13M | 1.80M | 3.28M | 10.00M | 14.00M | 3.53M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.14M | | 0.29M | 0.50M | 23.46M | 0.70M | 28.41M | 30.92M | 33.57M | 37.51M | 25.57M | 26.96M | 24.41M | 19.95M | 23.74M | 29.82M | 29.88M | 37.42M | 42.10M | 42.52M | 43.46M | 55.20M | 50.95M | 51.86M | 57.11M | 59.84M | 56.11M | 52.64M | 49.33M | 66.72M | 67.01M | 62.15M | 54.41M | 53.69M | 65.73M |
|
Accumulated Expenses
|
| | | | | 23.47M | | 17.47M | 18.71M | 18.29M | 18.68M | 17.85M | 19.32M | 18.33M | 22.43M | 22.03M | 23.82M | 30.30M | 28.20M | 27.98M | 29.53M | 34.37M | 34.51M | 32.59M | 35.98M | 41.05M | 34.61M | 31.02M | 33.02M | 35.97M | 36.09M | 35.82M | 37.56M | 40.48M | 40.53M | 38.68M |
|
Short term Debt
|
| | | | | 7.58M | | 2.68M | 3.29M | 10.00M | 14.00M | 4.01M | 4.01M | 7.87M | 11.72M | 15.58M | 19.44M | 24.30M | 3.00M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 6.71M | 6.71M | 8.35M | 8.35M | 9.50M | 1.88M | 4.25M | 10.00M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 5.95M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 1.78M | | 1.74M | | 1.91M | 1.68M | 1.64M | 1.63M | 1.49M | 1.16M | 1.49M | 1.49M | 1.30M | 1.28M | 0.30M | | 0.20M | 0.60M | 0.50M | 0.40M | 0.60M | 0.60M | 0.60M | 0.50M | 0.20M | 0.40M | 0.40M | 0.30M |
|
Total Current Liabilities
|
| 0.15M | | 0.33M | 0.57M | 66.48M | 0.74M | 60.37M | 63.28M | 72.27M | 80.38M | 76.47M | 93.00M | 84.55M | 96.16M | 101.04M | 148.85M | 140.79M | 84.17M | 569.21M | 583.57M | 592.77M | 603.67M | 609.87M | 630.00M | 720.18M | 814.46M | 810.03M | 852.07M | 849.95M | 913.49M | 991.20M | 1,051.67M | 1,102.67M | 1,229.17M | 1,304.63M |
|
Non-Current Debt
|
| | | | | 267.94M | | 342.29M | 402.10M | 472.54M | 472.50M | 473.34M | 485.58M | 483.32M | 480.64M | 371.21M | 357.87M | 350.67M | 318.19M | 619.96M | 604.11M | 598.40M | 602.22M | 593.07M | 598.93M | 592.28M | 589.93M | 616.78M | 631.97M | 631.35M | 809.04M | 808.08M | 920.89M | 918.94M | 917.02M | 997.55M |
|
Non-Current Deffered Revenue
|
| 1.06M | | 1.06M | 1.06M | 1.06M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 48.94M | | 48.67M | 48.83M | 48.81M | 48.67M | | | | | | | | | | | | 133.76M | 205.32M | 210.16M | 215.05M | 220.03M | 225.09M | 235.58M | 235.44M | 240.73M | 252.92M | 258.61M | 264.24M | 105.68M | 105.10M | | | | |
|
Minority Interest
|
| | | | | | | | | 5.65M | 5.65M | 5.65M | 5.65M | 5.65M | 5.65M | | | | | | | | | | 1.25M | 0.85M | 0.85M | 1.37M | 1.65M | 5.84M | 1.83M | 1.89M | 1.81M | 1.90M | 1.98M | 1.78M |
|
Other Non-Current Liabilities
|
| | | | | 8.70M | | 7.04M | 7.94M | 12.41M | 8.03M | 7.74M | 6.61M | 6.27M | 6.40M | 6.42M | 9.67M | 8.79M | 8.33M | 14.11M | 18.35M | 15.68M | 15.53M | 13.58M | 11.64M | 11.86M | 11.75M | 18.55M | 18.76M | 16.70M | 15.49M | 19.24M | 19.33M | 26.47M | 25.37M | 23.47M |
|
Total Non-Current Liabilities
|
| | | | | 290.38M | | 349.33M | 410.03M | 484.95M | 480.53M | 481.08M | 492.19M | 489.59M | 487.04M | 377.63M | 367.55M | 359.46M | 326.52M | 634.07M | 622.45M | 614.08M | 617.76M | 606.65M | 610.57M | 604.14M | 601.68M | 635.33M | 1,484.03M | 1,481.30M | 1,722.53M | 1,799.28M | 1,972.56M | 2,021.62M | 2,146.19M | 2,302.18M |
|
Total Liabilities
|
| 1.21M | | 1.39M | 1.64M | 356.86M | 1.80M | 409.70M | 473.31M | 557.22M | 560.91M | 557.55M | 585.19M | 574.14M | 583.20M | 478.67M | 516.39M | 500.25M | 410.69M | 1,203.28M | 1,206.02M | 1,206.86M | 1,221.43M | 1,216.52M | 1,240.57M | 1,324.32M | 1,416.14M | 1,445.36M | 1,502.80M | 1,498.00M | 1,738.02M | 1,818.52M | 1,991.88M | 2,048.08M | 2,171.55M | 2,325.65M |
|
Total Debt
|
| | | | | 275.52M | | 344.98M | 405.39M | 482.54M | 486.50M | 477.35M | 489.58M | 491.19M | 492.36M | 386.79M | 377.31M | 374.97M | 321.19M | 626.16M | 610.30M | 604.60M | 608.42M | 599.27M | 605.13M | 598.48M | 596.13M | 622.98M | 638.68M | 638.06M | 817.39M | 816.43M | 930.39M | 920.82M | 921.27M | 1,007.55M |
|
Common Equity
|
| 5.00M | | 5.00M | 5.00M | -95.98M | 5.00M | -82.39M | -94.02M | -90.76M | -106.25M | -110.93M | -120.69M | -131.87M | -139.15M | -98.26M | -98.56M | -99.75M | -101.57M | -73.41M | -64.24M | -71.57M | -80.15M | -91.86M | -104.04M | -114.62M | -125.44M | -136.25M | -147.72M | -159.87M | -172.11M | -165.84M | -166.84M | -158.33M | -146.12M | -110.30M |
|
Shareholder's Equity
|
| 5.00M | | 5.00M | 5.00M | -95.98M | 5.00M | -82.39M | -94.02M | -90.76M | -106.25M | -110.93M | -120.69M | -131.87M | -139.15M | -98.26M | -98.56M | -99.75M | -101.57M | -73.41M | -64.24M | -71.57M | -80.15M | -91.86M | -104.04M | -114.62M | -125.44M | -136.25M | -147.72M | -159.87M | -172.11M | -165.84M | -166.84M | -158.33M | -146.12M | -110.30M |
|
Liabilities and Shareholders Equity
|
| 55.15M | | 55.07M | 55.46M | 266.71M | 55.46M | 327.31M | 379.30M | 472.12M | 460.31M | 452.28M | 464.50M | 447.92M | 449.70M | 380.41M | 417.83M | 400.49M | 442.88M | 1,335.18M | 1,351.94M | 1,350.34M | 1,361.30M | 1,349.75M | 1,373.36M | 1,445.98M | 1,532.28M | 1,563.40M | 1,615.34M | 1,609.96M | 1,673.43M | 1,759.67M | 1,826.86M | 1,891.66M | 2,027.42M | 2,217.13M |
|
Treasury Shares
|
| | | | | | | | 0.11M | | 0.45M | | 0.45M | 451.22M | 0.45M | 0.45M | 0.60M | 0.45M | 0.45M | 0.16M | 0.88M | 0.75M | 1.18M | 1.81M | 2.58M | 2.50M | 2.56M | 2.56M | 2.63M | 4.18M | 4.24M | 4.35M | 4.39M | 4.51M | 4.63M | 4.71M |
|
Retained Earnings
|
| -0.12M | | -0.38M | -0.23M | -90.23M | -0.39M | -82.39M | -94.08M | -91.99M | -106.12M | -111.96M | -127.67M | -133.54M | -141.40M | -101.01M | -102.01M | -104.69M | -114.17M | -114.72M | -100.06M | -100.39M | -100.10M | -100.90M | -102.21M | -102.71M | -112.97M | -123.71M | -134.95M | -141.41M | -153.47M | -146.57M | -147.13M | -138.87M | -127.99M | -100.40M |