|
Cash & Equivalents
|
127.11M | 127.67M | 112.04M | 110.61M | 131.10M | 266.37M | 287.26M | 297.52M | 173.34M | 167.50M | 143.83M | 170.93M | 151.78M | 165.99M | 96.84M | 143.46M | 200.35M | 140.03M | 124.74M | 129.78M | 249.68M | 193.88M | 137.72M | 130.94M | 113.35M | 138.98M | 193.57M | 239.44M | 256.90M | 227.50M | 196.51M | 162.86M | 137.15M | 113.20M | 108.92M | 113.95M | 114.49M |
|
Short-term Investments
|
1.39M | | 0.25M | 0.25M | 0.25M | | | 0.25M | 84.98M | 109.36M | 147.78M | 143.28M | 145.50M | 134.59M | 144.74M | 143.04M | 187.98M | 166.96M | 98.19M | 101.55M | 62.44M | 73.05M | 97.03M | 82.05M | 90.04M | 82.62M | 50.14M | 18.16M | 5.44M | 2.32M | 48.00M | 84.11M | 116.12M | 105.90M | 125.31M | 120.90M | 129.67M |
|
Cash & Current Investments
|
128.50M | 127.67M | 112.29M | 110.86M | 131.35M | 266.37M | 287.26M | 297.77M | 258.33M | 276.86M | 291.61M | 314.21M | 297.28M | 300.58M | 241.58M | 286.49M | 388.32M | 306.99M | 222.93M | 231.33M | 312.12M | 266.93M | 234.75M | 212.98M | 203.39M | 221.60M | 243.71M | 257.60M | 262.34M | 229.82M | 244.50M | 246.97M | 253.27M | 219.10M | 234.22M | 234.85M | 244.16M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 0.70M | 1.00M | 0.70M | 1.00M | 0.70M | 0.70M | 0.70M | 0.30M | 0.40M | 0.40M | 0.30M | 0.10M | | | | 0.60M | | | | 1.10M | |
|
Inventory
|
| | | 67.59M | 87.58M | 80.09M | 82.22M | 85.09M | 106.70M | 103.17M | 110.10M | 118.22M | 148.50M | 147.24M | 165.08M | 124.82M | 156.79M | 182.42M | 215.63M | 212.29M | 184.13M | 183.46M | 213.00M | 197.25M | 220.16M | 158.93M | 151.61M | 130.55M | 160.72M | 126.03M | 114.47M | 97.90M | 119.14M | 109.59M | 114.41M | 118.37M | 141.50M |
|
Prepaid Assets
|
| | | 19.31M | 16.58M | 11.65M | 17.24M | 34.15M | 33.04M | 33.16M | 40.64M | 49.98M | 39.70M | 38.51M | 51.81M | 32.72M | 52.32M | 49.91M | 56.86M | 50.51M | 48.90M | 53.44M | 58.50M | 39.46M | 42.09M | 32.98M | 33.41M | 27.69M | 24.79M | 21.16M | 25.45M | 21.84M | 20.10M | 24.07M | 24.65M | 20.65M | 49.69M |
|
Current Assets
|
| | | 197.76M | 235.51M | 358.12M | 386.72M | 417.01M | 398.31M | 413.44M | 442.60M | 482.40M | 485.49M | 486.33M | 458.47M | 466.31M | 597.43M | 539.32M | 495.42M | 521.80M | 572.77M | 531.45M | 533.82M | 477.25M | 466.57M | 414.43M | 455.74M | 425.46M | 450.29M | 377.97M | 385.28M | 366.71M | 392.52M | 352.90M | 373.28M | 373.87M | 435.35M |
|
Property, Plant & Equipment (Net)
|
| | | 26.73M | 29.55M | 30.88M | 32.37M | 34.17M | 37.63M | 44.89M | 52.72M | 54.89M | 65.37M | 63.16M | 64.60M | 70.37M | 71.28M | 73.58M | 80.80M | 86.96M | 98.97M | 104.56M | 104.92M | 103.38M | 99.85M | 92.43M | 86.56M | 79.76M | 71.49M | 63.52M | 57.64M | 51.52M | 49.20M | 46.84M | 44.86M | 43.20M | 43.06M |
|
Long-Term Investments
|
| | | | | | | | 83.87M | 66.73M | 62.92M | 53.37M | 90.53M | 96.66M | 86.92M | 95.10M | 41.59M | 62.40M | 79.62M | 59.03M | 88.42M | 82.18M | 48.02M | 17.71M | 5.38M | 2.29M | | | | | | | | 10.73M | 7.88M | 7.89M | |
|
Long-Term Deferred Tax
|
| | | 19.99M | 21.36M | 14.49M | 14.22M | 14.11M | 15.23M | 16.38M | 17.44M | 22.18M | 23.86M | 27.05M | 34.36M | 0.33M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
9.35M | 9.35M | 9.10M | 9.10M | 9.10M | 9.10M | 12.85M | 12.60M | 12.60M | 12.60M | 12.60M | 3.23M | 3.36M | 3.05M | 3.07M | 4.30M | 34.36M | 5.54M | 5.03M | 5.73M | 5.35M | 8.17M | 7.95M | 7.92M | 6.56M | 5.53M | 4.06M | 9.62M | 2.83M | 2.91M | 4.65M | 4.86M | 4.78M | 4.75M | 4.50M | 4.46M | 4.20M |
|
Non-Current Assets
|
| | | 59.44M | 63.20M | 58.28M | 63.15M | 64.58M | 152.48M | 143.62M | 148.88M | 133.66M | 311.84M | 313.40M | 323.16M | 303.12M | 282.79M | 316.70M | 338.31M | 297.35M | 356.65M | 366.80M | 329.83M | 287.28M | 278.12M | 246.17M | 204.23M | 189.02M | 173.75M | 160.34M | 151.68M | 120.15M | 114.60M | 119.73M | 111.47M | 106.75M | 95.39M |
|
Assets
|
| | | 257.20M | 298.71M | 416.40M | 449.87M | 481.58M | 550.79M | 557.05M | 591.48M | 616.07M | 797.33M | 799.73M | 781.63M | 769.43M | 880.22M | 856.02M | 833.72M | 819.15M | 929.42M | 898.25M | 863.65M | 764.53M | 744.69M | 660.60M | 659.97M | 614.48M | 624.04M | 538.32M | 536.96M | 486.86M | 507.12M | 472.64M | 484.75M | 480.62M | 530.74M |
|
Accounts Payables
|
| | | 44.24M | 58.52M | 55.15M | 74.29M | 79.78M | 105.66M | 86.81M | 99.73M | 90.88M | 112.16M | 86.09M | 82.89M | 85.18M | 129.55M | 96.79M | 83.10M | 73.50M | 129.23M | 124.43M | 145.60M | 143.93M | 142.44M | 104.72M | 124.93M | 96.73M | 131.44M | 74.30M | 99.24M | 87.06M | 114.39M | 72.42M | 89.16M | 89.24M | 119.92M |
|
Payables
|
| | | 44.24M | 58.52M | 55.15M | 74.29M | 79.78M | 105.66M | 86.81M | 99.73M | 90.88M | 112.16M | 86.09M | 82.89M | 85.18M | 129.55M | 96.79M | 83.10M | 73.50M | 129.23M | 124.43M | 145.60M | 143.93M | 142.44M | 104.72M | 124.93M | 96.73M | 131.44M | 74.30M | 99.24M | 87.06M | 114.39M | 72.42M | 89.16M | 89.24M | 119.92M |
|
Accumulated Expenses
|
| | | 46.36M | 64.31M | 51.08M | 48.17M | 43.04M | 67.10M | 66.08M | 66.04M | 69.73M | 86.25M | 84.90M | 70.67M | 77.59M | 110.80M | 116.65M | 118.66M | 99.03M | 115.28M | 95.02M | 112.98M | 94.42M | 97.72M | 91.86M | 81.38M | 69.89M | 75.11M | 75.69M | 65.01M | 73.01M | 69.35M | 74.09M | 75.16M | 76.35M | 101.24M |
|
Other Accumulated Expenses
|
| | | 4.30M | 9.44M | 10.31M | 9.25M | 3.73M | 1.76M | 1.85M | 2.66M | 2.78M | 2.59M | 3.93M | 3.72M | 3.41M | 5.90M | 8.34M | 6.18M | 2.03M | 1.76M | 2.86M | 2.76M | 3.21M | 3.23M | 6.04M | 6.62M | 8.80M | 9.48M | 9.15M | 8.33M | 5.20M | 5.23M | 5.81M | 4.58M | 3.03M | 3.60M |
|
Current Leases
|
| | | | | | | | | | | | 23.04M | 23.48M | 23.07M | 24.33M | 25.53M | 25.72M | 25.67M | 25.70M | 25.88M | 26.72M | 27.33M | 29.01M | 30.20M | 32.41M | 32.70M | 28.21M | 27.65M | 27.09M | 26.79M | 21.82M | 22.00M | 22.20M | 22.33M | 22.75M | 22.55M |
|
Current Taxes
|
| | | 3.70M | 4.51M | 4.79M | 7.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 7.15M | 8.81M | 10.43M | 10.27M | 8.87M | 11.21M | 12.50M | 12.96M | 12.00M | 11.98M | 11.27M | 14.69M | 13.06M | 14.96M | 14.95M | 19.98M | 18.15M | 16.62M | 14.45M | 17.21M | 14.44M | 13.76M | 13.43M | 13.56M | 11.37M | 10.70M | 11.36M | 10.33M | 9.22M | 9.26M | 9.04M | 9.02M | 8.62M | 8.37M |
|
Total Current Liabilities
|
| | | 133.92M | 158.97M | 129.76M | 143.69M | 142.23M | 192.00M | 177.16M | 189.05M | 182.63M | 242.89M | 220.07M | 203.93M | 212.16M | 295.06M | 274.71M | 264.19M | 228.31M | 298.23M | 276.64M | 316.99M | 295.57M | 297.38M | 260.95M | 270.09M | 238.11M | 270.89M | 209.42M | 219.85M | 203.55M | 226.55M | 191.15M | 206.82M | 206.23M | 261.60M |
|
Non-Current Deffered Revenue
|
| | | 11.78M | 11.35M | 10.75M | 11.66M | 15.29M | 15.63M | 16.42M | 16.81M | 25.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 42.22M | 42.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 6.68M | 2.06M | 0.14M | 0.50M | 0.03M | | | | |
|
Operating Leases
|
| | | | | | | | | | | 179.79M | 154.74M | 149.40M | 165.63M | 140.18M | 140.30M | 134.34M | 127.92M | 121.62M | 144.01M | 151.70M | 148.69M | 141.33M | 147.84M | 139.64M | 131.91M | 125.42M | 118.74M | 111.94M | 105.11M | 95.69M | 89.47M | 83.12M | 76.93M | 70.76M | 64.40M |
|
Other Non-Current Liabilities
|
| | | 7.42M | 17.61M | 4.79M | 7.78M | 8.99M | 9.66M | 10.18M | 10.48M | 13.00M | 14.13M | 14.82M | 12.55M | 16.06M | 16.28M | 13.44M | 12.22M | 8.36M | 8.58M | 8.82M | 8.46M | 4.98M | 4.70M | 4.73M | 4.19M | 3.64M | 3.66M | 3.69M | 3.11M | 0.61M | 0.61M | 0.61M | 0.61M | 0.66M | 0.66M |
|
Total Non-Current Liabilities
|
| | | 145.70M | 160.61M | 140.51M | 155.35M | 157.52M | 207.63M | 193.58M | 205.86M | 207.07M | 374.59M | 346.00M | 346.50M | 352.33M | 435.36M | 409.05M | 392.12M | 349.94M | 442.25M | 428.35M | 465.68M | 436.90M | 445.22M | 400.59M | 402.00M | 363.53M | 389.63M | 321.36M | 324.96M | 299.24M | 316.02M | 274.27M | 283.75M | 276.99M | 326.00M |
|
Total Liabilities
|
| | | 153.12M | 178.22M | 145.31M | 163.13M | 166.51M | 217.29M | 203.76M | 216.35M | 220.07M | 388.71M | 360.82M | 359.05M | 368.39M | 451.64M | 422.49M | 404.34M | 358.30M | 450.83M | 437.17M | 474.14M | 441.88M | 449.92M | 405.32M | 406.19M | 367.17M | 393.30M | 325.05M | 328.07M | 299.84M | 316.62M | 274.88M | 284.36M | 277.64M | 326.66M |
|
Common Equity
|
| | | 61.86M | 78.27M | 271.10M | 286.74M | 315.07M | 333.50M | 353.29M | 375.13M | 396.00M | 408.61M | 438.91M | 422.58M | 401.04M | 428.59M | 433.53M | 429.38M | 460.85M | 478.60M | 461.08M | 389.51M | 322.65M | 294.77M | 255.28M | 253.78M | 247.31M | 230.74M | 213.27M | 208.89M | 187.02M | 190.50M | 197.76M | 200.39M | 202.98M | 204.08M |
|
Shareholder's Equity
|
| | | 61.86M | 78.27M | 271.10M | 286.74M | 315.07M | 333.50M | 353.29M | 375.13M | 396.00M | 408.61M | 438.91M | 422.58M | 401.04M | 428.59M | 433.53M | 429.38M | 460.85M | 478.60M | 461.08M | 389.51M | 322.65M | 294.77M | 255.28M | 253.78M | 247.31M | 230.74M | 213.27M | 208.89M | 187.02M | 190.50M | 197.76M | 200.39M | 202.98M | 204.08M |
|
Liabilities and Shareholders Equity
|
| | | 257.20M | 298.71M | 416.40M | 449.87M | 481.58M | 550.79M | 557.05M | 591.48M | 616.07M | 797.33M | 799.73M | 781.63M | 769.43M | 880.22M | 856.02M | 833.72M | 819.15M | 929.42M | 898.25M | 863.65M | 764.53M | 744.69M | 660.60M | 659.97M | 614.48M | 624.04M | 538.32M | 536.96M | 486.86M | 507.12M | 472.64M | 484.75M | 480.62M | 530.74M |
|
Treasury Shares
|
| | | 0.50M | 0.02M | 0.02M | 0.02M | 0.02M | 3.04M | 3.57M | 4.07M | | 5.21M | 5.92M | 9.68M | | 11.64M | 11.43M | 11.25M | | | 0.68M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M |
|
Retained Earnings
|
| | | 34.86M | 48.35M | 51.99M | 61.47M | 79.76M | 90.47M | 102.45M | 109.50M | 116.67M | 116.50M | 127.93M | 94.02M | 49.56M | 59.10M | 38.06M | 19.21M | 40.68M | 38.85M | 7.94M | -70.10M | -166.44M | -222.36M | -287.93M | -309.75M | -338.41M | -373.90M | -409.43M | -430.75M | -467.25M | -473.51M | -480.04M | -487.42M | -495.99M | -502.35M |