|
Cash & Equivalents
|
0.98M | 1.12M | 25.37M | 85.22M | 205.32M | 54.12M | 35.51M | 30.08M | 28.11M | 24.84M | 82.05M | 57.65M | 59.88M | 46.66M | 71.87M | 106.89M | 142.42M | 75.56M | 55.85M | 55.14M | 79.59M | 69.51M | 69.41M | 94.22M | 93.22M | 338.43M | 291.48M | 257.07M | 228.39M | 345.21M | 191.87M | 121.37M | 118.54M | 96.95M | 70.09M | 68.60M | 53.05M | 34.52M | 112.97M | 57.77M | 56.62M | 57.53M | 130.10M | 79.56M | 58.80M |
|
Short-term Investments
|
| | | | 8.03M | 60.02M | 65.54M | 64.12M | 63.66M | 64.71M | 63.76M | 104.43M | 106.78M | 114.12M | 158.00M | 179.60M | 230.17M | 244.20M | 229.37M | 286.35M | 252.12M | 226.70M | 209.85M | 174.96M | 148.31M | 137.31M | 149.40M | 117.67M | 111.47M | 112.23M | 202.26M | 281.59M | 263.87M | 267.69M | 261.73M | 251.48M | 248.84M | 240.74M | 225.73M | 232.59M | 198.84M | 177.16M | 137.76M | 243.74M | 215.40M |
|
Cash & Current Investments
|
0.98M | 1.12M | 25.37M | 85.22M | 213.35M | 114.14M | 101.06M | 94.21M | 91.77M | 89.55M | 145.81M | 162.08M | 166.66M | 160.78M | 229.87M | 286.49M | 372.59M | 319.76M | 285.23M | 341.50M | 331.72M | 296.21M | 279.26M | 269.19M | 241.53M | 475.74M | 440.88M | 374.74M | 339.86M | 457.44M | 394.13M | 402.96M | 382.42M | 364.64M | 331.82M | 320.08M | 301.89M | 275.26M | 338.70M | 290.36M | 255.46M | 234.69M | 267.87M | 323.30M | 274.20M |
|
Receivables - Net
|
| 0.81M | | | | 2.14M | 2.04M | 0.78M | 0.68M | 1.03M | 0.23M | 0.05M | 0.88M | 5.85M | 58.62M | 5.22M | 7.23M | 31.60M | 31.13M | 33.63M | 43.52M | 42.30M | 48.90M | 46.49M | 125.68M | 46.27M | 43.90M | 47.20M | 48.75M | 34.70M | 29.11M | 39.53M | 34.35M | 29.59M | 20.16M | 22.52M | 29.12M | 25.49M | 16.35M | 23.27M | 24.01M | 20.95M | 19.40M | 21.78M | 28.11M |
|
Receivables - Other
|
0.60M | 0.75M | | | | | | | | | | | | 0.35M | 0.25M | 30.00M | 2.00M | 0.75M | 30.00M | 33.40M | 42.40M | 0.10M | 0.35M | 0.35M | 0.35M | 0.35M | 0.65M | 0.70M | 1.11M | 1.07M | 1.13M | 33.47M | 32.40M | 27.03M | 2.00M | 2.00M | 2.00M | 24.13M | 15.31M | 0.19M | 0.26M | 0.24M | 0.04M | 0.03M | 0.09M |
|
Receivables
|
| 1.55M | | | | 2.14M | 2.04M | 0.78M | 0.68M | 1.03M | 0.23M | 0.05M | 0.88M | 6.20M | 58.87M | 35.22M | 9.23M | 32.35M | 61.13M | 67.03M | 85.92M | 42.40M | 49.24M | 46.84M | 126.03M | 46.62M | 44.55M | 47.90M | 49.86M | 35.77M | 30.23M | 73.01M | 66.75M | 56.61M | 22.16M | 24.52M | 31.12M | 49.62M | 31.66M | 23.47M | 24.27M | 21.19M | 19.44M | 21.81M | 28.20M |
|
Prepaid Assets
|
| 0.03M | | | 1.40M | 1.02M | 1.30M | 1.48M | 2.17M | 1.77M | 1.84M | 2.43M | 3.23M | 5.33M | 4.67M | 3.69M | 6.31M | 5.73M | 6.29M | 6.04M | 6.92M | 6.47M | 7.42M | 9.75M | 16.11M | 10.51M | 13.84M | 13.09M | 18.40M | 18.75M | 18.54M | 16.25M | 14.82M | 13.90M | 23.00M | 22.23M | 23.35M | 20.40M | 27.30M | 23.50M | 23.33M | 13.77M | 16.08M | 19.48M | 19.47M |
|
Current Assets
|
| 3.03M | | | 215.49M | 118.15M | 105.58M | 97.91M | 96.62M | 93.37M | 148.80M | 165.82M | 172.16M | 168.00M | 262.72M | 293.27M | 386.36M | 337.91M | 303.88M | 359.49M | 360.23M | 345.03M | 338.23M | 329.08M | 386.95M | 531.20M | 498.64M | 437.39M | 410.16M | 518.83M | 446.88M | 465.42M | 436.64M | 415.98M | 389.20M | 378.81M | 365.84M | 334.97M | 395.42M | 346.68M | 313.40M | 278.00M | 313.24M | 373.75M | 331.97M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.39M | 0.54M | 1.33M | 2.86M | 5.80M | 9.32M | 11.06M | 11.52M | 11.55M | 13.98M | 14.83M | 16.70M | 19.86M | 28.70M | 23.14M | 27.33M | 28.29M | 28.97M | 30.41M | 32.70M | 38.87M | 56.47M | 89.34M | 106.69M | 122.23M | 41.20M | 135.26M | 138.81M | 140.91M | 141.69M | 141.57M | 138.68M | 135.53M | 132.10M | 127.66M | 123.97M | 120.55M | 117.59M | 114.50M | 111.02M | 107.52M |
|
Long-Term Investments
|
| 0.30M | | | 11.01M | 102.23M | 107.55M | 104.51M | 93.09M | 69.41M | 63.74M | 46.42M | 24.48M | 15.62M | 5.92M | 19.80M | 102.30M | 150.82M | 159.08M | 108.19M | 85.41M | 103.78M | 77.36M | 70.05M | 48.27M | 46.81M | 215.60M | 218.22M | 193.64M | 391.91M | 370.66M | 279.07M | 234.59M | 200.56M | 141.71M | 95.30M | 62.64M | 38.87M | 41.81M | 36.94M | 23.11M | 10.18M | 4.86M | 40.30M | 27.84M |
|
Other Non-Current Assets
|
| 0.16M | | | 0.13M | 0.17M | 0.22M | 0.27M | 0.24M | 0.23M | 0.30M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 1.05M | 1.05M | 1.05M | 1.05M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 2.03M | 2.03M | 2.03M | 2.03M | 2.03M | 2.03M | 2.25M | 2.25M | 4.81M | 2.03M | 2.03M | 2.03M | 4.00M | 2.99M | 2.03M | 4.27M |
|
Non-Current Assets
|
| 0.46M | | | 11.83M | 103.23M | 109.40M | 108.17M | 99.36M | 79.36M | 75.33M | 58.56M | 37.09M | 30.68M | 54.50M | 42.72M | 128.63M | 205.90M | 215.15M | 169.65M | 149.01M | 152.88M | 125.70M | 120.66M | 154.22M | 176.97M | 380.80M | 399.01M | 390.23M | 595.08M | 578.49M | 488.02M | 447.15M | 417.29M | 358.63M | 303.65M | 267.95M | 239.00M | 233.80M | 222.70M | 205.72M | 187.99M | 177.69M | 207.28M | 193.24M |
|
Assets
|
| 3.49M | | | 227.31M | 221.38M | 214.98M | 206.07M | 195.97M | 172.73M | 224.13M | 224.38M | 209.25M | 198.68M | 317.22M | 335.99M | 514.98M | 543.81M | 519.03M | 529.14M | 509.24M | 497.91M | 463.94M | 449.74M | 541.17M | 708.16M | 879.44M | 836.40M | 800.39M | 1,113.90M | 1,025.37M | 953.44M | 883.79M | 833.27M | 747.83M | 682.46M | 633.79M | 573.97M | 629.22M | 569.38M | 519.11M | 465.99M | 490.93M | 581.03M | 525.20M |
|
Accounts Payables
|
| 0.33M | | | 3.10M | 1.01M | 1.11M | 2.08M | 5.38M | 1.54M | 4.13M | 3.95M | 2.59M | 4.83M | 5.01M | 4.23M | 5.21M | 4.41M | 4.20M | 5.85M | 9.61M | 6.41M | 9.01M | 10.90M | 15.24M | 10.62M | 11.31M | 9.35M | 19.84M | 11.39M | 24.71M | 16.98M | 25.21M | 27.21M | 23.28M | 11.64M | 21.86M | 22.79M | 31.36M | 16.36M | 19.52M | 22.80M | 19.04M | 21.66M | 22.27M |
|
Notes Payables
|
| 2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 2.74M | | | 3.10M | 1.01M | 1.11M | 2.08M | 5.38M | 1.54M | 4.13M | 3.95M | 2.59M | 4.83M | 5.01M | 4.23M | 5.21M | 4.41M | 4.20M | 5.85M | 9.61M | 6.41M | 9.01M | 10.90M | 15.24M | 10.62M | 11.31M | 9.35M | 19.84M | 11.39M | 24.71M | 16.98M | 25.21M | 27.21M | 23.28M | 11.64M | 21.86M | 22.79M | 31.36M | 16.36M | 19.52M | 22.80M | 19.04M | 21.66M | 22.27M |
|
Accumulated Expenses
|
| 1.11M | | | 1.73M | 3.20M | 4.63M | 7.07M | 9.01M | 8.13M | 5.83M | 7.51M | 10.80M | 9.61M | 9.87M | 12.02M | 13.31M | 17.16M | 14.19M | 16.53M | 19.23M | 24.85M | 20.33M | 25.84M | 44.36M | 49.08M | 41.60M | 46.76M | 49.69M | 76.11M | 48.42M | 47.01M | 44.46M | 46.79M | 31.71M | 50.52M | 45.66M | 49.70M | 33.13M | 42.49M | 48.64M | 38.07M | 23.60M | 35.56M | 38.32M |
|
Other Accumulated Expenses
|
| 0.33M | | | | 0.17M | 0.93M | 0.28M | 0.44M | 0.27M | 0.33M | 0.49M | 0.45M | 0.24M | 0.42M | 0.39M | 0.28M | 0.07M | 0.27M | 0.94M | 0.73M | 0.23M | 0.29M | 0.09M | 0.22M | 0.18M | 0.12M | 0.43M | 0.45M | 0.74M | 0.34M | 0.75M | 0.95M | 0.75M | 1.00M | 0.88M | 0.86M | 0.46M | 0.99M | 0.59M | 0.79M | 0.65M | 0.78M | 0.74M | 0.93M |
|
Short term Debt
|
| 1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 2.40M | 2.28M | 2.51M | 2.42M | 2.45M | 3.01M | 3.56M | 2.50M | 1.84M | 1.71M | 1.33M | 1.75M | 2.12M | 2.83M | 3.61M | 6.00M | 6.30M | 6.33M | 6.64M | 7.07M | 7.07M | 7.30M | 7.72M | 7.90M | 7.94M | 8.05M | 9.07M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 2.44M | 1.14M | 0.73M | 1.13M | 0.56M | 0.51M | | | | | 3.13M | 4.00M | | | 11.32M | 12.67M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.15M | 0.15M | 0.13M | 0.13M | 0.13M | 0.04M | | | | | | | | | 0.60M | 0.60M | 3.93M | 3.93M | 3.33M | 3.33M | 3.33M | 3.33M | 4.46M | 4.34M | 4.23M | 4.12M | 4.03M | 3.93M | 3.33M | 3.33M | 6.64M | 5.90M | 1.83M | 1.31M | 0.45M | 0.44M | 0.15M | 0.01M | 0.02M | 0.14M | 0.12M | 39.90M | 37.80M | 34.40M |
|
Total Current Liabilities
|
| 9.19M | | | 5.31M | 4.34M | 5.78M | 9.15M | 14.38M | 9.67M | 9.96M | 11.46M | 13.40M | 14.44M | 14.88M | 16.85M | 19.12M | 22.18M | 21.39M | 24.66M | 31.34M | 33.68M | 31.79M | 40.20M | 63.61M | 81.45M | 83.96M | 91.55M | 106.77M | 130.47M | 119.94M | 114.56M | 123.55M | 130.43M | 112.33M | 117.89M | 127.35M | 130.27M | 110.18M | 98.27M | 102.72M | 103.19M | 106.73M | 119.54M | 124.57M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | 5.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 0.20M | 0.23M | 0.60M | 0.75M | 1.37M | 1.33M | 1.27M | 1.22M | 1.21M | 1.21M | 1.23M | 1.19M | 1.12M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 4.01M | 3.90M | 3.78M | 3.73M | 3.63M | 3.53M | | | | | | | | | | | | | | 26.30M | 23.80M | 21.19M |
|
Minority Interest
|
| 12.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 5.48M | 4.65M | 4.32M | 8.87M | 7.99M | 7.08M | 57.46M | 70.15M | 75.08M | 82.38M | 83.88M | 84.93M | 85.57M | 85.67M | 84.67M | 88.80M | 86.99M | 85.25M | 84.06M | 82.22M | 80.18M | 78.23M | 76.34M | 74.13M | 71.91M | 69.65M | 67.43M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 1.78M | 0.72M | 0.69M | 2.50M | 1.77M | 1.90M | 1.84M | 1.83M | 0.67M | 0.58M | 0.55M | 193.30M | 161.72M | 151.08M | 144.31M | 171.35M | 122.51M | 114.17M | 103.08M | 137.61M | 77.38M | 67.38M | 53.10M | 43.48M | 44.70M | 41.08M | 35.05M | 3.63M | 11.12M | 0.66M | 0.65M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 16.10M | 18.05M | 20.24M | 32.46M | 30.21M | 32.65M | 39.00M | 45.88M | 43.11M | 51.30M | 124.97M | 137.11M | 163.22M | 178.08M | 194.67M | 178.26M | 213.19M | 208.75M | 216.88M | 179.47M | 205.31M | 209.23M | 217.59M | 218.74M | 193.85M | 180.03M | 182.65M | 202.70M | 205.61M | 366.68M | 363.10M |
|
Total Liabilities
|
| 9.19M | | | 5.51M | 4.57M | 6.38M | 9.90M | 15.75M | 10.99M | 11.23M | 12.68M | 14.60M | 15.65M | 17.88M | 18.77M | 20.93M | 34.97M | 31.98M | 34.55M | 40.84M | 47.71M | 43.78M | 51.88M | 125.51M | 330.41M | 324.94M | 329.16M | 338.98M | 349.61M | 335.70M | 322.93M | 319.97M | 317.07M | 282.69M | 276.60M | 270.69M | 262.23M | 238.55M | 221.11M | 217.70M | 206.34M | 216.73M | 367.35M | 363.75M |
|
Total Debt
|
| 1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -18.29M | | | 221.81M | 216.81M | 208.60M | 196.18M | 180.23M | 161.74M | 212.90M | 211.70M | 194.65M | 183.03M | 299.34M | 317.22M | 494.06M | 508.85M | 487.05M | 494.59M | 468.39M | 450.20M | 420.15M | 397.86M | 415.66M | 377.75M | 554.50M | 507.25M | 461.41M | 764.30M | 689.67M | 630.52M | 563.82M | 516.20M | 465.14M | 405.86M | 363.10M | 311.74M | 390.67M | 348.27M | 301.42M | 259.65M | 274.20M | 213.68M | 161.45M |
|
Shareholder's Equity
|
| -18.29M | | | 221.81M | 216.81M | 208.60M | 196.18M | 180.23M | 161.74M | 212.90M | 211.70M | 194.65M | 183.03M | 299.34M | 317.22M | 494.06M | 508.85M | 487.05M | 494.59M | 468.39M | 450.20M | 420.15M | 397.86M | 415.66M | 377.75M | 554.50M | 507.25M | 461.41M | 764.30M | 689.67M | 630.52M | 563.82M | 516.20M | 465.14M | 405.86M | 363.10M | 311.74M | 390.67M | 348.27M | 301.42M | 259.65M | 274.20M | 213.68M | 161.45M |
|
Liabilities and Shareholders Equity
|
| 3.49M | | | 227.31M | 221.38M | 214.98M | 206.07M | 195.97M | 172.73M | 224.13M | 224.38M | 209.25M | 198.68M | 317.22M | 335.99M | 514.98M | 543.81M | 519.03M | 529.14M | 509.24M | 497.91M | 463.94M | 449.74M | 541.17M | 708.16M | 879.44M | 836.40M | 800.39M | 1,113.90M | 1,025.37M | 953.44M | 883.79M | 833.27M | 747.83M | 682.46M | 633.79M | 573.97M | 629.22M | 569.38M | 519.11M | 465.99M | 490.93M | 581.03M | 525.20M |
|
Retained Earnings
|
| -28.81M | | | -46.44M | -51.62M | -62.39M | -76.83M | -94.98M | -114.59M | -136.58M | -151.05M | -171.76M | -187.76M | -78.71M | -68.12M | -87.32M | -83.02M | -115.32M | -116.80M | -151.40M | -177.82M | -217.90M | -251.62M | -242.83M | -289.07M | -339.21M | -396.90M | -455.30M | -161.23M | -238.00M | -306.13M | -381.62M | -441.55M | -508.23M | -580.30M | -642.20M | -705.05M | -768.40M | -821.40M | -881.00M | -932.15M | -926.10M | -996.94M | -1060.00M |
|
Treasury Shares
|
| | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | 0.25M | 0.26M | 0.27M | 0.28M | 0.47M | 0.49M | 0.62M | 0.61M | 1.42M | 1.42M | 1.39M | 1.31M | 1.69M | 1.67M | 2.04M | 2.04M | 2.33M | 2.98M | 2.90M |