|
Cash & Equivalents
|
25.63M | 1.19M | 0.74M | 0.26M | 262.73M | 612.60M | 692.80M | 540.31M | 241.33M | 114.60M | 170.00M | 239.90M | 362.52M | 415.33M | 324.80M | 330.20M | 302.03M | 290.60M | 316.42M | 301.44M | 271.92M | 254.34M | 228.66M | 211.80M |
|
Short-term Investments
|
| | 0.01M | 0.01M | | | | | 319.06M | 369.57M | 300.48M | 225.13M | 127.27M | 88.78M | 27.32M | 4.80M | | 10.00M | 10.00M | 10.00M | 9.00M | 9.00M | 9.00M | |
|
Cash & Current Investments
|
25.63M | 1.19M | 0.76M | 0.27M | 262.73M | 612.60M | 692.80M | 540.31M | 560.39M | 484.17M | 470.48M | 465.03M | 489.78M | 504.11M | 352.12M | 335.00M | 302.03M | 300.60M | 326.42M | 311.44M | 280.92M | 263.34M | 237.66M | 211.80M |
|
Receivables - Net
|
| | | | | | | 10.69M | 12.77M | 12.93M | 10.24M | 8.17M | 7.18M | 9.54M | 9.66M | 9.27M | 5.94M | 5.10M | 4.22M | 5.27M | 4.89M | 8.12M | 8.98M | 14.26M |
|
Receivables
|
| | | | | | | 10.69M | 12.77M | 12.93M | 10.24M | 8.17M | 7.18M | 9.54M | 9.66M | 9.27M | 5.94M | 5.10M | 4.22M | 5.27M | 4.89M | 8.12M | 8.98M | 14.26M |
|
Prepaid Assets
|
9.46M | | 0.24M | 0.39M | 10.49M | 14.98M | 14.61M | 17.31M | 16.70M | 21.97M | 21.41M | 18.47M | 4.72M | 7.92M | 6.04M | 6.28M | 6.72M | 5.92M | 4.13M | 5.10M | 17.34M | 15.99M | 7.55M | 7.05M |
|
Current Assets
|
35.09M | 1.19M | 0.98M | 0.64M | 273.22M | 732.12M | 708.57M | 568.30M | 589.86M | 519.02M | 502.12M | 491.62M | 501.68M | 521.57M | 367.79M | 350.50M | 314.69M | 311.61M | 334.77M | 321.82M | 303.15M | 287.46M | 254.19M | 233.12M |
|
Property, Plant & Equipment (Net)
|
3.65M | | | | 5.29M | 5.40M | 5.70M | 10.85M | 9.99M | 8.63M | 7.10M | 4.78M | 2.99M | 13.98M | 13.44M | 13.81M | 14.55M | 14.82M | 14.62M | 14.88M | 16.28M | 17.52M | 19.05M | 20.25M |
|
Long-Term Investments
|
| 690.21M | 690.50M | 690.04M | | | | 55.63M | 182.63M | 169.72M | 119.14M | 93.26M | 56.73M | 55.65M | 55.65M | 55.65M | 52.80M | 52.80M | 52.80M | 52.80M | 52.80M | 52.80M | 52.80M | 52.80M |
|
Goodwill
|
| | | | | | | 86.26M | 85.87M | 85.46M | 85.46M | 85.46M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 83.24M | 79.14M | 75.07M | 71.00M | 20.02M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 169.50M | 165.01M | 160.53M | 156.46M | 105.49M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.15M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.12M | | | | 3.91M | 3.91M | 6.19M | 3.84M | 3.48M | 3.73M | 3.76M | 3.73M | 2.92M | 3.85M | 3.20M | 3.18M | 10.00M | 10.00M | 10.00M | 10.00M | 1.00M | 1.00M | 10.00M | 1.00M |
|
Non-Current Assets
|
3.76M | 690.21M | 690.50M | 690.04M | 9.20M | 9.31M | 11.89M | 239.82M | 431.26M | 412.24M | 355.42M | 275.61M | 119.61M | 90.59M | 79.59M | 77.62M | 81.14M | 70.74M | 68.09M | 68.37M | 71.11M | 72.42M | 74.02M | 76.13M |
|
Assets
|
38.86M | 691.40M | 691.49M | 690.68M | 282.42M | 741.42M | 720.46M | 808.12M | 1,021.12M | 931.26M | 857.54M | 767.23M | 621.29M | 612.16M | 447.39M | 428.12M | 395.83M | 382.35M | 402.86M | 390.19M | 374.27M | 359.88M | 328.20M | 309.25M |
|
Accounts Payables
|
2.94M | 0.40M | 0.75M | 0.40M | 22.04M | 9.51M | 11.07M | 10.05M | 19.75M | 13.30M | 1.70M | 4.90M | 1.70M | 4.68M | 4.20M | 2.40M | 1.71M | 11.37M | 6.35M | 8.67M | 9.80M | 9.39M | 8.62M | 7.99M |
|
Notes Payables
|
| 0.23M | | 0.23M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.94M | 0.63M | 0.75M | 0.63M | 22.04M | 9.51M | 11.07M | 10.05M | 19.75M | 13.30M | 1.70M | 4.90M | 1.70M | 4.68M | 4.20M | 2.40M | 1.71M | 11.37M | 6.35M | 8.67M | 9.80M | 9.39M | 8.62M | 7.99M |
|
Other Accumulated Expenses
|
7.54M | | | | 33.31M | 29.86M | 35.53M | 8.91M | 77.95M | 72.51M | 72.05M | 63.72M | 45.67M | 64.58M | 58.34M | 60.93M | 46.78M | 48.85M | 44.84M | 45.56M | 54.56M | 56.73M | 52.13M | 45.50M |
|
Current Leases
|
| | | | | | | | 2.11M | 2.00M | 1.85M | 2.43M | 2.13M | 2.02M | 1.79M | 1.47M | 1.36M | 1.26M | 1.26M | 1.31M | 1.54M | 1.61M | 0.19M | 0.45M |
|
Total Current Liabilities
|
10.48M | 0.63M | 0.75M | 0.63M | 55.35M | 38.95M | 46.20M | 81.37M | 99.82M | 87.82M | 75.59M | 71.05M | 49.49M | 71.28M | 64.32M | 64.80M | 49.86M | 61.48M | 52.44M | 55.53M | 65.91M | 67.72M | 60.93M | 53.94M |
|
Non-Current Debt
|
9.63M | | | | | | | | 278.89M | 279.71M | 280.90M | 271.97M | 272.78M | 273.62M | 123.15M | 123.53M | 123.94M | 124.34M | 124.77M | 125.20M | 125.65M | 126.12M | 126.59M | 127.08M |
|
Preferred Stock Liabilities
|
| | 661.59M | 660.90M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 13.57M | 13.20M | 12.74M | 12.35M | 11.94M | 11.51M | 11.17M | 10.87M | 10.57M | 10.25M | 9.91M | 9.56M | 9.34M | 8.91M | 0.03M | 0.74M |
|
Other Non-Current Liabilities
|
0.08M | | | | 178.23M | 112.38M | 60.69M | 14.27M | 13.40M | 13.09M | 1.04M | 1.54M | 8.39M | 1.08M | 1.14M | 1.17M | 0.96M | 0.72M | 0.51M | 0.42M | 0.33M | 0.33M | 0.30M | 0.30M |
|
Total Non-Current Liabilities
|
20.11M | | | | 55.40M | -63.19M | 74.92M | 76.00M | 398.56M | 382.57M | 370.04M | 356.26M | 293.40M | 356.70M | 135.60M | 135.59M | 135.48M | 196.08M | 187.12M | 190.30M | 135.32M | 202.74M | 187.56M | 181.77M |
|
Total Liabilities
|
20.19M | 24.78M | 24.90M | 24.78M | 233.63M | 49.19M | 135.60M | 90.28M | 411.96M | 395.66M | 371.08M | 357.80M | 342.89M | 357.78M | 199.92M | 200.38M | 185.34M | 196.79M | 187.63M | 190.72M | 201.23M | 203.07M | 187.86M | 182.07M |
|
Total Debt
|
9.63M | | | | | | | | 278.89M | 279.71M | 280.90M | 271.97M | 272.78M | 273.62M | 123.15M | 123.53M | 123.94M | 124.34M | 124.77M | 125.20M | 125.65M | 126.12M | 126.59M | 127.08M |
|
Common Equity
|
18.66M | 5.00M | 5.00M | 5.00M | 48.79M | 579.82M | 524.14M | 691.25M | 609.16M | 535.60M | 486.46M | 409.43M | 278.40M | 254.39M | 247.47M | 227.73M | 210.49M | 185.56M | 215.23M | 199.46M | 173.04M | 156.81M | 140.34M | 127.18M |
|
Shareholder's Equity
|
18.66M | 5.00M | 5.00M | 5.00M | 48.79M | 579.82M | 524.14M | 691.25M | 609.16M | 535.60M | 486.46M | 409.43M | 278.40M | 254.39M | 247.47M | 227.73M | 210.49M | 185.56M | 215.23M | 199.46M | 173.04M | 156.81M | 140.34M | 127.18M |
|
Liabilities and Shareholders Equity
|
38.86M | 691.40M | 691.49M | 690.68M | 282.42M | 741.42M | 720.46M | 808.12M | 1,021.12M | 931.26M | 857.54M | 767.23M | 621.29M | 612.16M | 447.39M | 428.12M | 395.83M | 382.35M | 402.86M | 390.19M | 374.27M | 359.88M | 328.20M | 309.25M |
|
Treasury Shares
|
| | 0.27M | 0.30M | 0.47M | | | | | | | | | | | | 2.31M | 3.52M | 4.11M | 4.13M | 5.40M | 6.30M | 6.80M | 6.80M |
|
Retained Earnings
|
-90.26M | 0.13M | 0.20M | -0.48M | -246.31M | -301.00M | -382.17M | -333.81M | -434.23M | -583.80M | -646.41M | -729.64M | -873.11M | -908.70M | -930.69M | -958.96M | -974.47M | -1001.19M | -975.15M | -996.26M | -1021.26M | -1038.40M | -1056.32M | -1073.76M |