|
Cash & Equivalents
|
10.54M | 1.46M | | | 262.06M | 363.57M | 360.81M | 346.63M | 300.33M | 232.25M | 201.68M | 195.31M | 206.08M | 147.29M | 127.78M | 171.24M | 168.33M | 191.16M | 193.81M | 216.27M | 229.17M | 228.22M | 240.59M | 273.50M |
|
Cash & Current Investments
|
10.54M | 1.46M | | | 262.06M | 363.57M | 360.81M | 346.63M | 300.33M | 232.25M | 201.68M | 195.31M | 206.08M | 147.29M | 127.78M | 171.24M | 168.33M | 191.16M | 193.81M | 216.27M | 229.17M | 228.22M | 240.59M | 273.50M |
|
Receivables - Net
|
1.85M | | | | 0.78M | 3.39M | 4.71M | 8.19M | 5.83M | 7.26M | 7.15M | 7.00M | 11.17M | 8.11M | 8.80M | 15.00M | 10.52M | 13.49M | 10.09M | 12.05M | 14.91M | 16.47M | 20.79M | 21.89M |
|
Receivables - Other
|
3.13M | | | | 28.76M | 29.99M | 14.63M | 25.88M | 28.16M | 30.76M | 25.46M | 20.21M | 35.90M | 28.75M | 29.80M | 21.80M | 33.50M | 20.60M | 16.80M | 16.90M | 18.21M | 21.04M | 16.31M | 17.41M |
|
Receivables
|
4.99M | | | | 29.54M | 33.38M | 19.34M | 34.07M | 33.99M | 38.02M | 32.62M | 27.21M | 47.08M | 36.87M | 38.60M | 36.80M | 44.02M | 34.09M | 26.89M | 28.95M | 33.12M | 37.51M | 37.10M | 39.30M |
|
Prepaid Assets
|
1.67M | 0.33M | 0.31M | 0.39M | 2.87M | 3.28M | 2.61M | 2.98M | 7.43M | 9.92M | 11.13M | 10.91M | 11.31M | 15.44M | 12.33M | 10.42M | 13.65M | 18.43M | 18.46M | 17.54M | 19.17M | 18.09M | 22.03M | 27.35M |
|
Current Assets
|
17.20M | 1.79M | 1.27M | 0.87M | 294.48M | 411.80M | 394.77M | 397.33M | 341.75M | 308.95M | 272.06M | 263.46M | 264.47M | 227.91M | 202.35M | 223.38M | 228.62M | 246.82M | 244.21M | 266.81M | 285.05M | 287.61M | 301.09M | 344.19M |
|
Property, Plant & Equipment (Net)
|
0.58M | | | | 2.02M | 2.28M | 3.29M | 4.56M | 7.23M | 8.19M | 8.30M | 8.78M | 9.80M | 9.04M | 9.69M | 8.10M | 8.61M | 8.21M | 8.02M | 7.74M | 7.24M | 9.54M | 9.02M | 8.53M |
|
Long-Term Investments
|
| 230.52M | 230.64M | 230.76M | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
8.85M | | | | 9.75M | 11.61M | 12.82M | 14.41M | 53.40M | 53.52M | 60.22M | 65.36M | 69.03M | 75.78M | 75.30M | 75.15M | 74.90M | 77.91M | 78.44M | 78.02M | 77.35M | 78.17M | 77.86M | 77.58M |
|
Goodwill & Intangibles
|
8.85M | | | | 9.75M | 11.61M | 12.82M | 14.41M | 53.40M | 53.52M | 60.22M | 65.36M | 69.03M | 75.78M | 75.30M | 75.15M | 74.90M | 77.91M | 78.44M | 78.02M | 77.35M | 78.17M | 77.86M | 77.58M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 0.52M | | 145.39M | 153.60M |
|
Other Non-Current Assets
|
3.64M | | | | 6.44M | 11.57M | 12.02M | 13.65M | 19.30M | 28.76M | 26.62M | 30.03M | 26.36M | 28.31M | 23.64M | 6.78M | 5.20M | 7.26M | 7.14M | 7.23M | 6.89M | 9.32M | 6.99M | 6.83M |
|
Non-Current Assets
|
8.29M | 230.52M | 230.64M | 230.76M | 14.08M | 17.00M | 19.93M | 23.72M | 66.98M | 67.74M | 74.54M | 81.32M | 85.88M | 91.39M | 92.69M | 91.44M | 89.97M | 94.57M | 96.53M | 95.79M | 94.42M | 99.41M | 241.94M | 248.97M |
|
Assets
|
25.49M | 232.31M | 231.91M | 231.63M | 308.56M | 428.80M | 414.70M | 421.05M | 408.73M | 376.69M | 346.60M | 344.78M | 350.35M | 319.29M | 295.04M | 314.82M | 318.58M | 341.39M | 340.74M | 362.60M | 379.47M | 387.02M | 543.02M | 593.16M |
|
Accounts Payables
|
9.67M | 0.38M | 0.14M | 0.04M | 11.99M | 37.84M | 5.32M | 9.92M | 6.50M | 1.26M | 3.54M | 8.85M | 29.80M | 17.76M | 17.94M | 23.15M | 32.35M | 25.72M | 31.80M | 30.55M | 25.80M | 22.57M | 26.84M | 26.86M |
|
Payables
|
9.67M | 0.38M | 0.14M | 0.04M | 11.99M | 37.84M | 5.32M | 9.92M | 6.50M | 1.26M | 3.54M | 8.85M | 29.80M | 17.76M | 17.94M | 23.15M | 32.35M | 25.72M | 31.80M | 30.55M | 25.80M | 22.57M | 26.84M | 26.86M |
|
Accumulated Expenses
|
0.02M | 0.05M | 0.32M | 2.44M | 27.04M | | 30.93M | 44.99M | 48.30M | 57.90M | 54.22M | 62.21M | 64.90M | 61.16M | 50.89M | 56.31M | 51.13M | 64.62M | 64.77M | 71.14M | 72.70M | 68.62M | 68.43M | 78.18M |
|
Other Accumulated Expenses
|
| | | | 1.98M | | 1.92M | 2.74M | 3.06M | 4.53M | 1.99M | 3.31M | 4.48M | 6.68M | 4.11M | 5.98M | 12.08M | 19.87M | 8.47M | 13.93M | 20.93M | 39.48M | 24.47M | 26.15M |
|
Current Leases
|
| | | | 0.23M | 0.27M | 0.45M | 0.47M | 0.51M | 0.52M | 0.55M | 0.70M | 0.72M | 0.67M | 0.68M | 0.69M | 0.62M | 0.59M | 0.77M | | | | | |
|
Current Taxes
|
2.86M | 0.10M | 0.11M | 0.13M | 3.75M | 0.62M | 0.43M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.16M | | | | 0.20M | 0.26M | 0.33M | 0.36M | 1.42M | 1.47M | 1.50M | 1.51M | 1.53M | 2.01M | 1.62M | 1.67M | 1.71M | 1.73M | 1.75M | | | | | |
|
Total Current Liabilities
|
26.08M | 0.58M | 0.67M | 2.68M | 400.99M | 59.44M | 54.75M | 75.98M | 83.93M | 99.29M | 93.36M | 111.43M | 143.94M | 129.95M | 113.04M | 137.84M | 137.69M | 154.28M | 147.30M | 155.73M | 163.13M | 173.09M | 161.16M | 179.90M |
|
Non-Current Deffered Revenue
|
2.78M | | | | 3.81M | 3.73M | 3.64M | 3.56M | 15.63M | 15.26M | 14.88M | 14.49M | 14.11M | 13.69M | 13.26M | 12.83M | 12.39M | 11.96M | 11.51M | | | | | |
|
Preferred Stock Liabilities
|
| 218.68M | 218.19M | 215.90M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | -205.55M | 266.31M | 258.96M | 248.39M | 222.26M | 185.12M | 168.47M | 154.33M | 134.83M | 121.66M | 116.29M | 110.83M | 112.36M | 111.63M | 114.68M | 119.04M | 119.64M | 114.05M | 129.31M | 141.29M |
|
Operating Leases
|
| | | | 0.98M | 0.87M | 1.07M | 0.94M | 1.15M | 0.97M | 0.90M | 1.36M | 1.18M | 0.84M | 0.73M | 0.75M | 0.67M | 0.62M | 1.72M | | | | | |
|
Other Non-Current Liabilities
|
| | | | 170.11M | | 0.37M | 0.34M | 0.32M | 0.29M | 0.27M | 0.24M | 0.24M | 0.42M | 1.21M | 1.07M | 14.76M | 2.08M | 2.09M | 18.07M | 17.28M | 18.57M | 16.91M | 16.00M |
|
Total Non-Current Liabilities
|
| | | | 405.78M | | 59.46M | 80.48M | 100.72M | 115.52M | 109.14M | 127.28M | 159.23M | 144.48M | 127.03M | 151.42M | 137.69M | 166.86M | 160.53M | 155.73M | 163.87M | 173.09M | 273.87M | 302.80M |
|
Total Liabilities
|
28.86M | 8.63M | 8.72M | 10.73M | 575.89M | 64.04M | 59.83M | 80.82M | 101.03M | 115.81M | 109.40M | 127.53M | 159.47M | 144.90M | 128.24M | 152.49M | 152.45M | 168.94M | 162.62M | 173.80M | 181.15M | 191.66M | 290.78M | 318.80M |
|
Common Equity
|
-3.37M | 5.00M | 5.00M | 5.00M | -267.33M | 98.45M | 95.91M | 340.23M | 307.70M | 260.88M | 237.19M | 217.25M | 190.87M | 174.39M | 166.80M | 162.33M | 166.13M | 172.45M | 178.12M | 188.80M | 198.32M | 195.36M | 252.24M | 274.37M |
|
Shareholder's Equity
|
-3.37M | 5.00M | 5.00M | 5.00M | -267.33M | 98.45M | 95.91M | 340.23M | 307.70M | 260.88M | 237.19M | 217.25M | 190.87M | 174.39M | 166.80M | 162.33M | 166.13M | 172.45M | 178.12M | 188.80M | 198.32M | 195.36M | 252.24M | 274.37M |
|
Liabilities and Shareholders Equity
|
25.49M | 232.31M | 231.91M | 231.63M | 308.56M | 428.80M | 414.70M | 421.05M | 408.73M | 376.69M | 346.60M | 344.78M | 350.35M | 319.29M | 295.04M | 314.82M | 318.58M | 341.39M | 340.74M | 362.60M | 379.47M | 387.02M | 543.02M | 593.16M |
|
Treasury Shares
|
0.52M | | | | | 0.22M | 3.25M | 3.24M | 3.08M | 3.09M | 3.15M | 8.37M | 7.49M | 10.53M | 10.29M | 10.06M | 9.22M | 10.65M | 10.28M | 9.91M | | 0.50M | 0.73M | 0.73M |
|
Retained Earnings
|
| 0.25M | -0.14M | -2.44M | -61.89M | -43.51M | -47.27M | -70.98M | -81.38M | -96.08M | -104.41M | -111.02M | -120.01M | -127.27M | -132.41M | -136.59M | -138.32M | -139.04M | -139.14M | -137.95M | -135.93M | -130.61M | -113.92M | -107.87M |