|
Cash & Equivalents
|
9.50M | 8.26M | 36.82M | 33.34M | 27.00M | 123.98M | 86.55M | 83.51M | 84.75M | 87.72M | 53.15M | 50.66M | 53.07M | 49.05M | 51.56M | 99.65M | 100.73M | 131.16M | 99.56M | 89.87M | 126.57M | 114.92M | 123.41M | 204.43M | 279.34M | 239.41M | 173.62M | 503.80M | 493.57M | 227.10M | 164.58M | 141.37M | 163.47M | 168.35M | 207.29M | 205.76M | 185.93M | 182.73M | 213.63M | 198.72M | 236.97M | 222.57M | 334.69M | 291.46M | 261.33M | 130.61M |
|
Short-term Investments
|
| | | | | | | | | | 18.78M | 28.56M | 31.21M | 34.83M | 39.18M | 29.63M | 13.98M | 140.63M | 159.21M | 161.60M | 119.14M | 131.81M | 116.16M | 36.38M | 36.31M | 81.21M | 138.84M | 102.00M | 114.28M | 77.14M | 58.85M | 93.16M | 76.24M | 83.23M | 84.16M | 56.48M | 107.57M | 139.43M | 169.54M | 213.00M | 205.67M | 221.12M | 187.03M | 202.01M | 250.41M | 276.51M |
|
Cash & Current Investments
|
9.50M | 8.26M | 36.82M | 33.34M | 27.00M | 123.98M | 86.55M | 83.51M | 84.75M | 87.72M | 71.93M | 79.22M | 84.28M | 83.88M | 90.74M | 129.28M | 114.71M | 271.79M | 258.77M | 251.47M | 245.71M | 246.74M | 239.57M | 240.82M | 315.66M | 320.62M | 312.46M | 605.80M | 607.85M | 304.25M | 223.43M | 234.52M | 239.71M | 251.58M | 291.45M | 262.24M | 293.50M | 322.16M | 383.17M | 411.72M | 442.65M | 443.69M | 521.71M | 493.47M | 511.74M | 407.13M |
|
Receivables - Net
|
| | 25.41M | | 26.36M | 31.97M | 44.16M | 29.82M | 38.66M | 38.29M | 49.15M | 33.70M | 47.56M | 48.69M | 73.66M | 38.72M | 48.48M | 53.77M | 74.94M | 59.71M | 69.29M | 62.42M | 87.93M | 64.39M | 76.82M | 73.62M | 111.60M | 76.71M | 98.48M | 96.78M | 146.09M | 107.32M | 124.70M | 121.02M | 152.04M | 116.68M | 136.30M | 137.69M | 164.86M | 124.59M | 143.67M | 141.89M | 168.24M | 140.54M | 150.68M | 141.34M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.50M | 0.70M | 0.60M | 0.30M | 0.40M | 0.50M | 0.50M | 0.80M | 1.00M | 1.50M | 2.00M | 1.20M | 1.10M | 0.90M | 1.60M | 1.20M | 1.10M | 1.00M | 1.20M | 1.10M | 1.10M | 2.50M | 2.40M | 2.00M | 2.50M | 2.40M | 3.60M | 2.50M | 2.40M | 2.20M | 3.10M |
|
Receivables
|
| | 25.41M | | 26.36M | 31.97M | 44.16M | 29.82M | 38.66M | 38.29M | 49.15M | 33.70M | 47.56M | 48.69M | 73.66M | 39.22M | 49.18M | 54.37M | 75.23M | 60.11M | 69.79M | 62.92M | 88.73M | 65.39M | 78.32M | 75.62M | 112.80M | 77.81M | 99.38M | 98.38M | 147.29M | 108.42M | 125.70M | 122.22M | 153.15M | 117.78M | 138.80M | 140.09M | 166.86M | 127.09M | 146.07M | 145.49M | 170.74M | 142.94M | 152.88M | 144.44M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 8.58M | 9.48M | 10.38M | 12.32M | 12.99M | 13.85M | 14.90M | 17.05M | 17.49M | 18.44M | 19.27M | 21.54M | 22.60M | 23.96M | 25.86M | 29.97M | 30.98M | 31.37M | 33.31M | 34.91M | 36.17M | 38.66M | 40.91M | 45.01M | 47.00M | 48.88M | 49.71M | 52.13M | 50.67M | 49.29M | 47.56M |
|
Prepaid Assets
|
| | 4.21M | | 6.30M | 4.17M | 6.15M | 6.62M | 7.18M | 6.71M | 9.15M | 7.74M | 8.89M | 8.75M | 8.88M | 12.23M | 13.21M | 11.62M | 9.75M | 15.77M | 15.42M | 15.83M | 20.05M | 19.62M | 20.71M | 20.52M | 27.84M | 28.94M | 27.55M | 27.08M | 33.24M | 38.05M | 34.22M | 33.40M | 31.91M | 39.53M | 56.46M | 35.09M | 41.41M | 42.55M | 39.19M | 37.33M | 44.02M | 47.96M | 42.80M | 39.00M |
|
Current Assets
|
| | 66.44M | | 59.66M | 160.12M | 136.87M | 119.94M | 130.60M | 132.71M | 130.23M | 120.67M | 140.73M | 141.32M | 173.28M | 188.81M | 185.88M | 347.56M | 355.78M | 339.94M | 344.26M | 339.89M | 364.60M | 342.32M | 431.63M | 434.03M | 473.44M | 734.05M | 757.85M | 453.97M | 432.74M | 410.88M | 430.00M | 439.31M | 510.31M | 454.62M | 524.93M | 535.85M | 634.45M | 625.87M | 674.39M | 672.62M | 786.11M | 732.64M | 754.52M | 635.02M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 4.00M | 19.00M | 30.50M | 29.40M | 30.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 7.92M | | 7.61M | 7.36M | 7.53M | 7.61M | 7.39M | 8.01M | 8.09M | 8.01M | 8.29M | 8.00M | 8.59M | 9.24M | 11.18M | 11.86M | 17.52M | 32.77M | 51.86M | 51.52M | 50.67M | 50.08M | 48.90M | 50.30M | 53.11M | 51.14M | 49.43M | 49.03M | 50.23M | 49.80M | 50.53M | 55.00M | 57.89M | 56.64M | 47.10M | 42.45M | 39.64M | 37.27M | 34.88M | 33.94M | 32.24M | 31.66M | 29.64M | 31.97M |
|
Long-Term Investments
|
| | | | | | | | | | 20.16M | 16.80M | 8.80M | 1.11M | 1.10M | 1.10M | 3.93M | 39.27M | 44.89M | 33.61M | 18.68M | 11.00M | 22.89M | 12.80M | 5.37M | 10.81M | 10.12M | 11.13M | 5.38M | 5.36M | 34.07M | 28.30M | 14.33M | 16.71M | 9.76M | 7.34M | 2.44M | 50.60M | 56.17M | 52.45M | 51.43M | 60.38M | 37.27M | 99.14M | 88.01M | 227.42M |
|
Goodwill
|
| | 11.27M | | 15.76M | 15.85M | 74.56M | 74.94M | 75.05M | 75.11M | 75.11M | 75.11M | 75.11M | 83.20M | 83.16M | 83.20M | 83.20M | 83.20M | 88.42M | 88.42M | 97.90M | 97.90M | 97.87M | 97.90M | 213.70M | 213.73M | 213.60M | 253.32M | 254.42M | 515.30M | 515.26M | 515.33M | 515.63M | 515.63M | 515.63M | 538.04M | 536.33M | 536.30M | 536.40M | 536.40M | 536.40M | 575.20M | 575.30M | 575.30M | 575.30M | 575.30M |
|
Intangibles
|
| | 3.60M | | 5.68M | 5.68M | 15.11M | 15.11M | 15.11M | 12.79M | 8.95M | 8.46M | 8.29M | 17.21M | 16.64M | 16.32M | 16.00M | 16.02M | 23.95M | 23.98M | 29.73M | 29.18M | 28.56M | 27.87M | 47.71M | 45.94M | 44.30M | 52.71M | 54.18M | 115.75M | 111.59M | 108.25M | 105.78M | 103.66M | 101.27M | 111.43M | 104.70M | 99.99M | 94.55M | 88.84M | 84.02M | 90.75M | 85.72M | 79.76M | 74.98M | 69.88M |
|
Goodwill & Intangibles
|
| | 14.86M | | 21.44M | 21.53M | 89.67M | 90.05M | 90.16M | 87.90M | 84.06M | 83.57M | 83.40M | 100.41M | 99.80M | 99.52M | 99.20M | 99.22M | 112.38M | 112.40M | 127.63M | 127.08M | 126.43M | 125.77M | 261.41M | 259.67M | 257.90M | 306.03M | 308.60M | 631.05M | 626.85M | 623.58M | 621.42M | 619.29M | 616.90M | 649.47M | 641.02M | 636.30M | 630.95M | 625.24M | 620.42M | 665.95M | 661.02M | 655.06M | 650.28M | 645.18M |
|
Other Non-Current Assets
|
| | 0.18M | | 0.68M | 0.73M | 0.21M | 0.48M | 0.60M | 0.76M | 0.76M | 0.72M | 0.63M | 0.64M | 1.36M | 20.30M | 22.21M | 23.17M | 27.63M | 28.05M | 29.27M | 30.45M | 34.21M | 34.29M | 35.81M | 37.27M | 43.10M | 44.00M | 46.13M | 48.55M | 57.19M | 59.12M | 60.88M | 61.86M | 68.17M | 69.14M | 70.38M | 71.65M | 76.60M | 75.29M | 74.69M | 72.39M | 73.67M | 69.84M | 66.71M | 64.11M |
|
Non-Current Assets
|
| | 20.52M | | 26.81M | 26.42M | 93.70M | 93.84M | 93.25M | 93.33M | 113.07M | 109.10M | 101.12M | 110.12M | 110.86M | 131.66M | 137.89M | 174.40M | 203.59M | 223.96M | 292.02M | 286.70M | 300.32M | 291.36M | 428.79M | 432.78M | 439.69M | 488.64M | 482.46M | 806.91M | 863.27M | 863.00M | 855.55M | 856.24M | 848.68M | 874.84M | 830.73M | 863.45M | 870.90M | 862.61M | 852.20M | 901.91M | 865.92M | 912.16M | 894.22M | 1,031.38M |
|
Assets
|
| | 86.97M | | 86.47M | 186.54M | 230.56M | 213.78M | 223.85M | 226.03M | 243.30M | 229.77M | 241.85M | 251.44M | 284.14M | 320.47M | 323.77M | 521.96M | 559.37M | 563.91M | 636.28M | 626.59M | 664.91M | 633.68M | 860.41M | 866.82M | 913.12M | 1,222.69M | 1,240.31M | 1,260.88M | 1,296.01M | 1,273.87M | 1,285.55M | 1,295.55M | 1,358.99M | 1,329.46M | 1,355.66M | 1,399.30M | 1,505.35M | 1,488.47M | 1,526.59M | 1,574.53M | 1,652.03M | 1,644.81M | 1,648.74M | 1,666.41M |
|
Accounts Payables
|
| | 3.54M | | 2.99M | 2.87M | 2.04M | 1.66M | 4.20M | 2.67M | 4.01M | 3.50M | 2.26M | 3.57M | 2.24M | 5.67M | 4.61M | 2.77M | 7.05M | 6.30M | 12.97M | 6.55M | 6.84M | 10.06M | 7.08M | 9.03M | 3.86M | 4.30M | 2.06M | 7.51M | 3.52M | 12.16M | 6.83M | 13.86M | 10.26M | 8.47M | 8.99M | 8.95M | 15.81M | 11.52M | 12.82M | 6.00M | 18.91M | 12.32M | 15.94M | 15.57M |
|
Payables
|
| | 3.54M | | 2.99M | 2.87M | 2.04M | 1.66M | 4.20M | 2.67M | 4.01M | 3.50M | 2.26M | 3.57M | 2.24M | 5.67M | 4.61M | 2.77M | 7.05M | 6.30M | 12.97M | 6.55M | 6.84M | 10.06M | 7.08M | 9.03M | 3.86M | 4.30M | 2.06M | 7.51M | 3.52M | 12.16M | 6.83M | 13.86M | 10.26M | 8.47M | 8.99M | 8.95M | 15.81M | 11.52M | 12.82M | 6.00M | 18.91M | 12.32M | 15.94M | 15.57M |
|
Accumulated Expenses
|
| | 11.91M | | 12.77M | 15.72M | 24.71M | 14.42M | 19.80M | 22.23M | 23.50M | 16.35M | 20.67M | 23.74M | 29.73M | 18.37M | 21.83M | 27.39M | 37.38M | 25.06M | 33.07M | 33.17M | 41.02M | 26.49M | 36.16M | 48.03M | 61.68M | 47.81M | 55.63M | 57.98M | 82.62M | 56.50M | 66.35M | 64.43M | 80.31M | 57.55M | 69.46M | 63.39M | 85.03M | 60.60M | 67.24M | 82.32M | 88.80M | 69.46M | 78.12M | 80.54M |
|
Other Accumulated Expenses
|
| | 0.64M | | 0.99M | 1.03M | 1.10M | 0.77M | 1.05M | 1.35M | 1.20M | 1.24M | 1.33M | 1.39M | 1.71M | 1.70M | 1.08M | 0.84M | 0.71M | 7.38M | 0.13M | 0.28M | 0.12M | 0.04M | | 0.09M | | 0.13M | 0.30M | 0.81M | 0.84M | 1.26M | 3.47M | 5.25M | 1.66M | 0.81M | 0.56M | 0.89M | 0.54M | | | | | | | |
|
Short term Debt
|
| | | | 3.98M | | | | | | | | | | | | | | | | | | | | | | | | 44.73M | 44.80M | | | | | | | | | | | 45.74M | 45.82M | 45.90M | 45.97M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 5.23M | 6.06M | 6.46M | 7.18M | 8.87M | 9.44M | 9.57M | 9.61M | 9.26M | 9.29M | 9.39M | 9.63M | 11.34M | 11.81M | 11.86M | 12.44M | 12.85M | 12.12M | 12.47M | 13.45M | 14.26M | 15.59M | 15.85M | 15.49M | 13.61M | 15.19M | 15.96M |
|
Current Deferred Revenue
|
| | 58.16M | | 66.04M | 74.35M | 87.92M | 90.08M | 99.36M | 104.66M | 116.90M | 116.56M | 126.08M | 133.12M | 155.81M | 140.45M | 153.63M | 159.41M | 189.85M | 184.45M | 199.05M | 200.31M | 231.52M | 219.43M | 227.32M | 231.56M | 278.58M | 282.25M | 302.19M | 316.05M | 372.07M | 378.34M | 395.21M | 391.76M | 426.60M | 413.99M | 429.33M | 421.90M | 455.50M | 437.69M | 437.22M | 423.64M | 461.12M | 447.80M | 446.69M | 422.94M |
|
Total Current Liabilities
|
| | 74.25M | | 86.76M | 93.97M | 115.77M | 106.93M | 124.41M | 130.92M | 145.61M | 137.64M | 150.34M | 161.81M | 189.49M | 166.19M | 181.16M | 190.40M | 234.99M | 228.43M | 251.28M | 246.78M | 286.67M | 264.88M | 280.00M | 298.28M | 353.73M | 343.74M | 414.20M | 436.54M | 468.68M | 459.60M | 483.67M | 487.16M | 531.27M | 493.67M | 520.45M | 507.60M | 569.79M | 524.07M | 578.61M | 573.63M | 630.22M | 589.15M | 555.94M | 535.01M |
|
Non-Current Debt
|
| | 16.87M | | 13.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 172.16M | 174.69M | 177.20M | 179.79M | 182.47M | 185.20M | 187.94M | 368.16M | 373.32M | 378.59M | 855.71M | 810.09M | 811.07M | 812.06M | 813.00M | 813.95M | 814.95M | 815.95M | 816.89M | 817.87M | 928.89M | 930.00M | 931.00M | 886.27M | 887.36M | 888.36M | 889.30M | 890.28M | 891.28M |
|
Non-Current Deffered Revenue
|
| | 26.89M | | 31.47M | 35.80M | 42.40M | 41.78M | 45.36M | 44.60M | 52.16M | 51.08M | 54.34M | 55.53M | 68.69M | 78.45M | 70.77M | 63.68M | 58.72M | 52.01M | 44.94M | 36.62M | 36.23M | 31.64M | 33.28M | 30.63M | 31.36M | 28.83M | 30.12M | 27.91M | 33.06M | 30.62M | 33.10M | 31.66M | 31.04M | 31.59M | 30.06M | 29.34M | 32.58M | 29.21M | 27.51M | 28.24M | 27.08M | 27.52M | 29.18M | 28.34M |
|
Minority Interest
|
| | 80.29M | | 91.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 21.62M | 77.78M | 79.73M | 79.47M | 80.45M | 89.52M | 87.43M | 85.35M | 82.73M | 80.98M | 78.81M | 90.86M | 105.29M | 101.28M | 102.28M | 85.95M | 96.97M | 96.87M | 93.54M | 81.13M | 77.07M | 73.42M | 72.56M | 68.43M | 65.48M | 62.19M | 63.55M |
|
Other Non-Current Liabilities
|
| | 4.22M | | 5.05M | 4.30M | 4.32M | 4.46M | 2.94M | 2.87M | 3.50M | 3.19M | 2.54M | 2.33M | 1.81M | 1.91M | 2.31M | 2.61M | 3.66M | 1.02M | 1.02M | 1.28M | 1.35M | 1.32M | 8.20M | 1.37M | 2.16M | 2.17M | 9.60M | 20.95M | 17.34M | 13.25M | 13.51M | 13.64M | 14.86M | 13.36M | 13.54M | 14.05M | 10.03M | 13.58M | 13.69M | 19.05M | 20.24M | 20.62M | 20.70M | 21.01M |
|
Total Non-Current Liabilities
|
| | 118.01M | | 131.41M | 129.78M | 158.17M | 148.71M | 169.77M | 175.52M | 197.77M | 188.73M | 204.69M | 217.34M | 258.17M | 244.64M | 251.92M | 426.25M | 468.39M | 474.03M | 547.73M | 539.14M | 580.39M | 556.05M | 761.52M | 780.09M | 839.42M | 1,301.74M | 1,326.11M | 1,344.93M | 1,404.66M | 1,397.17M | 1,420.19M | 1,424.20M | 1,464.20M | 1,426.27M | 1,453.14M | 1,546.90M | 1,613.49M | 1,561.34M | 1,565.82M | 1,561.79M | 1,614.08M | 1,571.47M | 1,537.59M | 1,518.18M |
|
Total Liabilities
|
| | 122.23M | | 136.46M | 134.08M | 162.49M | 153.16M | 172.71M | 178.39M | 201.26M | 191.91M | 207.23M | 219.67M | 259.98M | 246.55M | 254.23M | 428.86M | 472.05M | 475.06M | 548.75M | 540.42M | 581.75M | 557.38M | 769.72M | 781.46M | 841.59M | 1,303.92M | 1,335.70M | 1,365.88M | 1,422.01M | 1,410.42M | 1,433.70M | 1,437.83M | 1,479.07M | 1,439.63M | 1,466.68M | 1,560.94M | 1,623.53M | 1,574.92M | 1,579.51M | 1,580.84M | 1,634.32M | 1,592.09M | 1,558.29M | 1,539.19M |
|
Total Debt
|
| | 16.87M | | 17.15M | | | | | | | | | | | | | | | | | | | | | | | | 44.73M | 44.80M | | | | | | | | | | | 45.74M | 45.82M | 45.90M | 45.97M | | |
|
Common Equity
|
| | -246.86M | | -296.64M | 52.46M | 68.08M | 60.62M | 51.15M | 47.65M | 42.04M | 37.86M | 34.63M | 31.77M | 24.15M | 73.92M | 69.54M | 93.10M | 87.32M | 88.85M | 87.52M | 86.17M | 83.17M | 76.30M | 90.69M | 85.35M | 71.54M | -81.22M | -95.39M | -105.00M | -126.00M | -136.55M | -148.16M | -142.28M | -120.07M | -110.17M | -111.02M | -161.65M | -118.18M | -86.39M | -52.61M | -5.14M | 17.71M | 52.72M | 90.45M | 127.22M |
|
Shareholder's Equity
|
| | -246.86M | | -296.64M | 52.46M | 68.08M | 60.62M | 51.15M | 47.65M | 42.04M | 37.86M | 34.63M | 31.77M | 24.15M | 73.92M | 69.54M | 93.10M | 87.32M | 88.85M | 87.52M | 86.17M | 83.17M | 76.30M | 90.69M | 85.35M | 71.54M | -81.22M | -95.39M | -105.00M | -126.00M | -136.55M | -148.16M | -142.28M | -120.07M | -110.17M | -111.02M | -161.65M | -118.18M | -86.39M | -52.61M | -5.14M | 17.71M | 52.72M | 90.45M | 127.22M |
|
Liabilities and Shareholders Equity
|
| | 86.97M | | 86.47M | 186.54M | 230.56M | 213.78M | 223.85M | 226.03M | 243.30M | 229.77M | 241.85M | 251.44M | 284.14M | 320.47M | 323.77M | 521.96M | 559.37M | 563.91M | 636.28M | 626.59M | 664.91M | 633.68M | 860.41M | 866.82M | 913.12M | 1,222.69M | 1,240.31M | 1,260.88M | 1,296.01M | 1,273.87M | 1,285.55M | 1,295.55M | 1,358.99M | 1,329.46M | 1,355.66M | 1,399.30M | 1,505.35M | 1,488.47M | 1,526.59M | 1,574.53M | 1,652.03M | 1,644.81M | 1,648.74M | 1,666.41M |
|
Treasury Shares
|
| | 0.00M | | 0.40M | 0.40M | 1.15M | 0.40M | 0.45M | 0.45M | 0.73M | 0.47M | 0.47M | 0.48M | 1.99M | 0.49M | 0.49M | 0.49M | 2.77M | 0.49M | 0.49M | 0.49M | 2.94M | 0.49M | 0.49M | 0.49M | 2.94M | 0.49M | 0.49M | 0.49M | 2.78M | 0.49M | 0.49M | 0.49M | 3.00M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M |
|
Retained Earnings
|
| | -243.46M | | -293.25M | -319.23M | -340.34M | -355.92M | -369.37M | -379.56M | -389.34M | -399.99M | -411.62M | -421.91M | -434.91M | -425.40M | -439.73M | -451.56M | -464.58M | -476.26M | -489.68M | -504.08M | -518.43M | -541.35M | -562.82M | -588.36M | -617.28M | -619.54M | -653.70M | -691.40M | -736.03M | -781.03M | -820.63M | -849.36M | -860.75M | -886.66M | -953.44M | -1030.05M | -1013.56M | -1007.75M | -999.55M | -983.00M | -988.03M | -985.93M | -977.59M | -967.78M |