|
Cash & Equivalents
|
14.56M | 141.73M | 180.57M | 199.42M | 26.53M | 34.50M | 25.08M | 70.57M | 81.14M | 65.83M | 74.83M | 133.06M | 137.71M | 108.64M | 125.97M | 276.36M | 280.52M | 256.85M | 284.16M | 384.11M | 377.11M | 358.45M | 385.69M | 377.36M | 393.65M | 369.66M | 383.21M | 376.25M | 397.80M | 159.84M | 181.89M | 181.74M | 195.94M | 189.09M | 200.97M | 197.98M | 295.42M | 267.99M | 202.43M | 192.11M | 207.98M | 118.41M | 147.58M | 137.19M | 121.28M | 42.82M |
|
Short-term Investments
|
12.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
27.08M | 141.73M | 180.57M | 199.42M | 26.53M | 34.50M | 25.08M | 70.57M | 81.14M | 65.83M | 74.83M | 133.06M | 137.71M | 108.64M | 125.97M | 276.36M | 280.52M | 256.85M | 284.16M | 384.11M | 377.11M | 358.45M | 385.69M | 377.36M | 393.65M | 369.66M | 383.21M | 376.25M | 397.80M | 159.84M | 181.89M | 181.74M | 195.94M | 189.09M | 200.97M | 197.98M | 295.42M | 267.99M | 202.43M | 192.11M | 207.98M | 118.41M | 147.58M | 137.19M | 121.28M | 42.82M |
|
Receivables - Net
|
21.41M | -19.49M | | | | 26.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.08M | | | 26.80M | 29.96M | 32.48M | 34.21M | 32.30M | 38.60M | 39.27M | 35.04M | 36.79M | 30.73M |
|
Receivables - Other
|
20.00M | 70.10M | | | | 24.43M | 88.33M | 28.01M | 27.36M | 32.62M | 32.71M | 32.71M | 32.71M | 32.71M | 37.03M | 31.22M | 30.93M | 37.03M | 195.92M | 67.61M | 80.52M | 102.76M | 85.27M | 79.13M | 85.15M | 90.37M | 79.73M | 92.62M | 99.52M | 102.99M | 108.93M | 121.46M | 109.11M | 123.38M | 138.28M | 147.47M | 108.73M | 118.58M | 122.99M | 93.57M | 103.58M | 143.38M | 127.59M | 95.67M | 90.35M | 90.08M |
|
Receivables
|
41.41M | 50.61M | | | | 50.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.46M | | | 135.53M | 148.55M | 155.47M | 127.78M | 135.88M | 181.98M | 166.86M | 130.71M | 127.15M | 120.80M |
|
Prepaid Assets
|
-0.52M | 2.68M | | | | 2.86M | | | | 4.69M | 5.88M | 7.03M | 8.31M | 7.09M | 3.37M | 8.43M | 10.07M | 10.39M | 6.86M | 6.81M | 7.38M | 5.85M | 5.01M | 5.05M | 3.60M | 3.88M | 5.62M | 8.55M | 5.47M | 6.02M | 4.93M | 6.05M | 6.00M | 5.37M | 5.75M | 5.53M | 6.49M | 7.00M | 9.27M | 11.56M | 8.62M | 9.79M | 13.37M | 16.68M | 15.75M | 13.73M |
|
Current Assets
|
| 245.36M | | | | 55.35M | 110.71M | 97.32M | 108.57M | 95.39M | 155.17M | 161.44M | 173.04M | 140.89M | 309.93M | 309.51M | 314.85M | 296.09M | 481.80M | 453.44M | 459.52M | 457.82M | 466.97M | 456.56M | 476.56M | 456.14M | 457.27M | 466.00M | 490.89M | 254.52M | 270.73M | 284.00M | 295.88M | 303.28M | 326.78M | 322.36M | 404.01M | 386.31M | 325.70M | 291.01M | 315.29M | 294.12M | 291.05M | 243.89M | 221.37M | 192.69M |
|
Property, Plant & Equipment (Net)
|
-2.96M | -1.42M | | | | 4.68M | 4.58M | 4.22M | 4.04M | 3.80M | 3.45M | 3.43M | 3.33M | 3.28M | 3.00M | 2.73M | 2.71M | 2.59M | 2.44M | 2.34M | 2.17M | 2.38M | 2.31M | 2.20M | 2.15M | 2.30M | 2.35M | 2.32M | 2.30M | 2.22M | 2.16M | 2.60M | 2.63M | 2.50M | 3.77M | 4.54M | 5.50M | 5.45M | 14.73M | 15.21M | 15.91M | 76.43M | 76.76M | 75.50M | 91.14M | 228.66M |
|
Long-Term Investments
|
| 18.70M | | | | | | | | | 0.44M | 0.27M | 0.21M | 12.16M | 11.89M | 11.59M | 11.42M | 7.05M | 7.09M | 7.13M | 6.61M | 6.66M | 6.56M | 6.53M | 6.97M | 19.62M | 7.87M | 7.33M | 7.20M | 39.48M | 40.67M | 35.90M | 39.68M | 49.11M | 43.37M | 70.94M | 17.52M | 18.65M | 22.10M | 22.07M | 21.66M | 23.73M | 26.45M | 36.18M | 35.47M | 31.90M |
|
Goodwill
|
| | | | | | | | | 2.29M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | | 1.86M | | | | 1.86M | | | | 1.86M | 71.62M | 71.62M | 71.62M | 71.76M | 71.76M | 71.76M | 71.76M | 71.76M |
|
Intangibles
|
| | | | | | | | | 1.08M | 0.90M | 0.75M | 0.61M | 0.46M | 0.44M | 0.42M | 0.40M | 0.38M | 0.36M | 0.35M | 0.34M | 0.32M | 0.31M | 0.30M | 0.29M | 0.28M | 0.27M | 0.26M | | | | | | | | | | 0.17M | 21.36M | 20.48M | 19.59M | 20.30M | 19.17M | 18.00M | 21.95M | 26.14M |
|
Goodwill & Intangibles
|
| | | | | | | | | 3.38M | 2.76M | 2.61M | 2.47M | 2.32M | 2.30M | 2.28M | 2.25M | 2.23M | 2.22M | 2.21M | 2.19M | 2.18M | 2.17M | 2.16M | 2.15M | 2.14M | 2.12M | 2.12M | 2.10M | 2.09M | 2.08M | 2.08M | 2.07M | 2.06M | 2.05M | 2.04M | 2.03M | 2.03M | 92.98M | 92.10M | 91.21M | 92.06M | 90.93M | 89.76M | 93.72M | 97.90M |
|
Long-Term Deferred Tax
|
0.45M | 0.31M | | | | 46.61M | 46.27M | 45.83M | 45.38M | 45.82M | 43.96M | 43.32M | 43.33M | 45.54M | 25.39M | 25.09M | 24.79M | 25.73M | 25.80M | 25.36M | 26.02M | 25.73M | 25.30M | 25.26M | 24.62M | 23.90M | 22.28M | 22.47M | 21.92M | 18.67M | 18.17M | 18.39M | 18.80M | 17.11M | 17.55M | 13.25M | 18.58M | 18.22M | 17.36M | 16.95M | 16.68M | 15.16M | 14.35M | 14.03M | 13.64M | 13.18M |
|
Other Non-Current Assets
|
| | | | | 190.81M | 188.45M | 186.10M | 183.75M | 181.39M | 179.04M | 176.68M | 174.33M | 171.97M | 169.62M | 167.27M | 164.91M | 162.56M | 160.21M | 157.85M | 155.50M | 153.14M | 150.79M | 148.44M | 146.08M | 143.73M | 141.37M | 139.02M | 136.66M | 134.31M | 131.96M | 129.60M | 127.25M | 124.89M | 122.54M | 120.19M | 117.83M | 115.48M | 113.12M | 110.77M | 108.42M | 106.06M | 103.71M | 101.36M | 99.00M | 96.65M |
|
Non-Current Assets
|
| 41.87M | | | | 248.55M | 245.38M | 241.41M | 238.01M | 242.15M | 237.50M | 234.15M | 230.94M | 242.83M | 219.86M | 215.45M | 212.76M | 202.95M | 206.13M | 203.42M | 200.92M | 203.01M | 238.16M | 229.37M | 228.16M | 234.11M | 241.12M | 235.63M | 233.70M | 243.39M | 251.67M | 244.58M | 235.16M | 239.12M | 237.75M | 269.90M | 197.38M | 196.12M | 299.74M | 292.69M | 287.01M | 406.38M | 401.69M | 405.85M | 426.65M | 525.55M |
|
Assets
|
| 287.22M | | | | 303.89M | 356.09M | 338.73M | 346.58M | 337.53M | 392.67M | 395.59M | 403.99M | 383.72M | 529.79M | 524.96M | 527.61M | 499.04M | 687.92M | 656.86M | 660.44M | 660.83M | 705.13M | 685.92M | 704.72M | 690.25M | 698.39M | 701.63M | 724.59M | 497.91M | 522.40M | 528.58M | 531.04M | 542.40M | 564.54M | 592.26M | 601.38M | 582.42M | 625.44M | 583.70M | 602.30M | 700.49M | 692.73M | 649.74M | 648.02M | 718.25M |
|
Accounts Payables
|
2.32M | 17.37M | | | | 18.44M | 23.60M | 29.46M | 35.15M | 20.58M | 30.20M | 33.26M | 41.21M | 26.41M | 60.22M | 50.21M | 51.02M | 28.31M | 115.75M | 87.28M | 94.65M | 20.27M | 94.94M | 22.07M | 30.86M | 16.98M | 27.88M | 27.75M | 35.71M | 15.03M | 22.31M | 22.53M | 32.06M | 16.75M | 28.02M | 23.46M | 40.32M | 22.58M | 42.49M | 32.57M | 42.61M | 31.60M | 41.32M | 38.19M | 45.20M | 38.70M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.15M | 45.22M | 45.29M | 45.36M | 136.17M |
|
Payables
|
2.32M | 17.37M | | | | 18.44M | 23.60M | 29.46M | 35.15M | 20.58M | 30.20M | 33.26M | 41.21M | 26.41M | 60.22M | 50.21M | 51.02M | 28.31M | 115.75M | 87.28M | 94.65M | 20.27M | 94.94M | 22.07M | 30.86M | 16.98M | 27.88M | 27.75M | 35.71M | 15.03M | 22.31M | 22.53M | 32.06M | 16.75M | 28.02M | 23.46M | 40.32M | 22.58M | 42.49M | 32.57M | 42.61M | 76.75M | 86.54M | 83.48M | 90.56M | 174.87M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 4.81M | | 1.67M | 1.00M | 4.30M | 3.35M | 2.46M | 1.44M | 6.08M | 5.06M | 3.39M | 2.80M | 7.52M | 6.91M | 8.83M | 1.04M | 3.43M | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 65.91M | | 50.58M | 59.13M | 56.08M | 44.62M | 50.59M | 61.73M | 55.12M | 57.24M | 64.90M | 67.32M | 80.22M | 87.21M | 80.82M | 74.26M | 77.92M | 77.71M | 51.10M | 64.62M | 90.44M | 79.38M | 53.15M | 46.68M | 43.55M |
|
Short term Debt
|
| | | | | | 26.61M | | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 0.52M | 1.50M | 0.12M | | 26.33M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.34M | 4.41M | 4.46M | 4.74M | 4.87M | 4.92M | 5.06M | 5.07M | 4.87M | 4.69M | 4.82M | 5.01M | 5.06M | 5.07M | 5.88M | 5.94M | 6.02M | 5.91M | 5.66M | 5.70M | 5.57M | 5.60M |
|
Total Current Liabilities
|
| 49.39M | | | | 18.44M | 50.21M | 29.46M | 35.15M | 20.58M | 30.56M | 33.26M | 41.21M | 26.41M | 60.22M | 50.21M | 51.02M | 28.31M | 115.75M | 87.28M | 94.65M | 90.99M | 94.94M | 78.62M | 95.33M | 81.77M | 80.31M | 85.53M | 103.75M | 81.14M | 89.67M | 95.88M | 107.05M | 109.17M | 126.96M | 118.12M | 120.67M | 105.57M | 126.08M | 89.61M | 115.84M | 133.44M | 132.75M | 97.17M | 97.45M | 117.82M |
|
Non-Current Debt
|
| | | | | | 26.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.11M | 41.03M | 41.08M | 46.68M | 18.26M |
|
Non-Current Deffered Revenue
|
| 7.18M | | | | 6.45M | 6.08M | 5.26M | 4.85M | 7.75M | 7.86M | 7.83M | 7.28M | 7.55M | 7.66M | 6.50M | 6.67M | 8.18M | 5.13M | 5.10M | 5.49M | 9.24M | 9.00M | 4.98M | 5.84M | 7.76M | 11.29M | 11.43M | 11.90M | 14.33M | 25.02M | 25.24M | 15.17M | 14.56M | 18.21M | 28.62M | 6.63M | 7.26M | | | 4.88M | 9.35M | 6.16M | 5.65M | 6.01M | 10.37M |
|
Minority Interest
|
| | | | | 112.82M | 124.88M | 122.70M | 123.30M | 124.68M | 150.03M | 146.63M | 144.60M | 140.13M | 209.30M | 209.51M | 206.47M | 201.90M | 255.23M | 249.65M | 243.85M | 240.38M | 244.23M | 244.02M | 245.25M | 244.98M | 248.52M | 246.10M | 248.80M | 152.59M | 156.37M | 155.79M | 156.53M | 163.12M | 162.38M | 175.87M | 186.88M | 183.60M | 183.67M | 182.66M | 182.25M | 181.84M | 184.82M | 180.64M | 178.00M | 174.36M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97M | 4.88M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 38.55M | 38.57M | 37.50M | 32.03M | 30.89M | 31.17M | 30.39M | 29.15M | 28.26M | 27.31M | 26.23M | 25.63M | 26.76M | 26.59M | 25.41M | 25.04M | 25.58M | 24.35M | 23.05M | 22.15M | 20.35M | 20.03M | 18.63M | 23.29M |
|
Other Non-Current Liabilities
|
| | | | | 64.91M | 64.91M | 64.91M | 64.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55M | 19.93M | 14.55M | 14.55M | 7.05M | 7.16M | 6.11M | |
|
Total Non-Current Liabilities
|
| | | | | 25.34M | 56.84M | 35.35M | 40.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.26M | 139.61M | 166.09M | 266.53M | 263.94M | 227.66M | 232.58M | |
|
Total Liabilities
|
| 56.98M | | | | 90.24M | 121.74M | 100.26M | 105.61M | 91.14M | 101.30M | 104.03M | 111.49M | 94.06M | 103.31M | 92.19M | 93.22M | 69.77M | 154.21M | 125.78M | 133.58M | 131.80M | 168.36M | 147.81M | 164.27M | 149.35M | 150.28M | 155.92M | 173.84M | 150.20M | 168.53M | 174.01M | 174.03M | 172.67M | 195.25M | 196.64M | 176.02M | 158.76M | 200.81M | 159.54M | 180.64M | 281.08M | 270.99M | 234.82M | 238.69M | 316.23M |
|
Total Debt
|
| | | | | | 53.22M | | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 41.63M | 42.53M | 41.21M | 46.68M | 44.59M |
|
Common Equity
|
109.51M | 230.24M | | | | 213.65M | 234.35M | 238.47M | 240.98M | 246.39M | 291.37M | 291.56M | 292.50M | 289.66M | 426.48M | 432.78M | 434.38M | 434.66M | 536.09M | 533.78M | 529.33M | 529.03M | 536.77M | 538.11M | 540.45M | 540.90M | 548.12M | 545.71M | 550.75M | 347.71M | 353.88M | 354.57M | 357.01M | 369.74M | 369.29M | 395.62M | 425.37M | 423.66M | 424.63M | 424.16M | 421.66M | 419.42M | 421.74M | 414.93M | 409.33M | 402.01M |
|
Shareholder's Equity
|
109.51M | 230.24M | | | | 213.65M | 234.35M | 238.47M | 240.98M | 246.39M | 291.37M | 291.56M | 292.50M | 289.66M | 426.48M | 432.78M | 434.38M | 434.66M | 536.09M | 533.78M | 529.33M | 529.03M | 536.77M | 538.11M | 540.45M | 540.90M | 548.12M | 545.71M | 550.75M | 347.71M | 353.88M | 354.57M | 357.01M | 369.74M | 369.29M | 395.62M | 425.37M | 423.66M | 424.63M | 424.16M | 421.66M | 419.42M | 421.74M | 414.93M | 409.33M | 402.01M |
|
Liabilities and Shareholders Equity
|
| 287.22M | | | | 303.89M | 356.09M | 338.73M | 346.58M | 337.53M | 392.67M | 395.59M | 403.99M | 383.72M | 529.79M | 524.96M | 527.61M | 499.04M | 687.92M | 656.86M | 660.44M | 660.83M | 705.13M | 685.92M | 704.72M | 690.25M | 698.39M | 701.63M | 724.59M | 497.91M | 522.40M | 528.58M | 531.04M | 542.40M | 564.54M | 592.26M | 601.38M | 582.42M | 625.44M | 583.70M | 602.30M | 700.49M | 692.73M | 649.74M | 648.02M | 718.25M |
|
Retained Earnings
|
| | | | | 7.30M | 24.36M | 30.47M | 37.17M | 44.54M | 68.05M | 74.94M | 81.79M | 86.84M | 157.96M | 166.31M | 174.69M | 182.88M | 235.09M | 243.25M | 249.10M | 257.46M | 266.91M | 273.37M | 280.09M | 286.25M | 295.15M | 300.09M | 308.32M | 321.94M | 329.99M | 336.38M | 343.95M | 355.95M | 362.29M | 380.76M | 405.40M | 413.10M | 420.09M | 425.95M | 430.89M | 436.23M | 442.61M | 446.22M | 450.41M | 453.82M |
|
Treasury Shares
|
| | | | | | | | | 0.06M | | | | 0.10M | | | | 0.11M | | | | 0.13M | | 0.12M | 0.11M | 0.14M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.20M | 0.20M | 0.19M | 0.17M | 0.20M | 0.20M | 0.19M | 0.19M | 0.23M | 0.23M | 0.23M | 0.20M | 0.32M |