|
Cash & Equivalents
|
12.53M | 0.70M | 0.64M | 0.48M | 12.19M | 23.12M | 10.39M | 3.54M | 6.79M | 7.50M | 19.93M | 9.10M | 6.98M | 6.37M | 6.47M | 30.64M | 23.41M | 5.82M | 9.70M | 176.99M | 181.67M | 42.44M | 69.58M | 105.10M | 103.93M | 124.30M | 154.30M | 177.75M | 190.67M | 34.47M | 19.24M | 30.39M |
|
Short-term Investments
|
| | | | | | | | | | | | 1.70M | | | | 1.80M | | | | 1.90M | | | | 1.90M | | | | 1.90M | | | |
|
Cash & Current Investments
|
12.53M | 0.70M | 0.64M | 0.48M | 12.19M | 23.12M | 10.39M | 3.54M | 6.79M | 7.50M | 19.93M | 9.10M | 8.68M | 6.37M | 6.47M | 30.64M | 25.21M | 5.82M | 9.70M | 176.99M | 183.57M | 42.44M | 69.58M | 105.10M | 105.83M | 124.30M | 154.30M | 177.75M | 192.57M | 34.47M | 19.24M | 30.39M |
|
Receivables - Net
|
| | | | 57.11M | 55.13M | 51.68M | 48.56M | 48.48M | 49.26M | 43.11M | 33.55M | 28.18M | 30.91M | 29.86M | 33.37M | 28.78M | 41.46M | 78.33M | 41.74M | 42.15M | 52.79M | 53.33M | 59.46M | 67.09M | 53.84M | 48.74M | 47.29M | 49.34M | 56.95M | 57.44M | 42.73M |
|
Receivables - Other
|
| | | | 1.08M | | | | 0.88M | 0.30M | 0.57M | 0.86M | 1.20M | | | | | | | | | | | | | | | | | 1.20M | | 3.80M |
|
Receivables
|
| | | | 58.19M | 55.13M | 51.68M | 48.56M | 49.36M | 49.56M | 43.68M | 34.41M | 29.38M | 30.91M | 29.86M | 33.37M | 28.78M | 41.46M | 78.33M | 41.74M | 42.15M | 52.79M | 53.33M | 59.46M | 67.09M | 53.84M | 48.74M | 47.29M | 49.34M | 58.15M | 57.44M | 46.53M |
|
Prepaid Assets
|
| 0.15M | 0.12M | 0.10M | 3.96M | 4.39M | 3.44M | 3.24M | 4.65M | 5.56M | 5.72M | 4.96M | 7.20M | 6.52M | 5.50M | 5.76M | 8.35M | 7.29M | 6.18M | 9.09M | 12.55M | 7.93M | 6.94M | 6.99M | 9.48M | 7.93M | 5.80M | 6.34M | 9.33M | 8.17M | 6.38M | 6.32M |
|
Current Assets
|
| 0.84M | 0.76M | 0.57M | 74.99M | 82.64M | 66.10M | 55.98M | 60.80M | 62.59M | 69.33M | 48.48M | 43.56M | 43.81M | 41.83M | 69.78M | 60.54M | 54.58M | 94.22M | 227.81M | 236.38M | 103.15M | 129.84M | 171.56M | 180.50M | 186.07M | 208.83M | 231.38M | 249.34M | 99.59M | 83.05M | 79.44M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.70M | 305.46M | 339.30M | 354.06M | 353.69M | 347.46M | 336.22M | 323.11M | 311.49M | 302.24M | 300.33M | 294.37M | 291.79M | 281.84M | 290.65M | 348.28M | 357.13M | 369.76M | 366.23M | 360.16M | 349.06M | 342.99M | 336.44M | 331.58M | 320.85M | 326.13M | 317.38M | 331.69M |
|
Long-Term Investments
|
| 325.90M | 327.25M | 328.85M | 330.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
8.06M | | | | 34.18M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M | 41.04M |
|
Intangibles
|
| | | | 155.72M | 155.72M | 160.72M | 160.52M | 149.12M | 149.12M | 149.12M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 145.31M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M | 149.85M |
|
Goodwill & Intangibles
|
8.06M | | | | 189.90M | 196.76M | 201.76M | 201.56M | 190.16M | 190.16M | 190.16M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 186.34M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M | 190.89M |
|
Long-Term Deferred Tax
|
| | | | 12.42M | 14.46M | 10.92M | 8.01M | 6.43M | 6.47M | 9.10M | 12.21M | 15.18M | 16.91M | 17.31M | 15.98M | 14.71M | 13.98M | 8.36M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 2.87M | 5.78M | 5.47M | 5.01M | 4.69M | 5.89M | 6.12M | 5.88M | 5.41M | 4.99M | 4.52M | 3.96M | 3.42M | 2.88M | 2.56M | 2.23M | 1.91M | 1.60M | 1.68M | 1.59M | 2.48M | 2.33M | 2.18M | 2.02M | 1.87M | 1.72M | 1.57M | 1.42M |
|
Non-Current Assets
|
0.24M | 325.90M | 327.25M | 328.85M | 490.05M | 502.75M | 542.63M | 551.76M | 473.44M | 530.59M | 294.21M | 503.01M | 490.68M | 478.46M | 472.14M | 460.18M | 452.86M | 437.96M | 452.64M | 501.89M | 535.35M | 546.47M | 536.12M | 524.97M | 513.85M | 208.98M | 186.22M | 163.67M | 476.44M | 462.93M | 450.67M | 461.71M |
|
Assets
|
0.24M | 326.74M | 328.01M | 329.43M | 565.03M | 585.39M | 608.73M | 607.74M | 534.24M | 593.19M | 363.54M | 551.49M | 534.24M | 522.27M | 513.98M | 529.96M | 513.39M | 492.54M | 546.86M | 729.70M | 771.73M | 649.62M | 665.97M | 696.52M | 694.35M | 395.05M | 395.05M | 395.05M | 725.77M | 562.52M | 533.71M | 541.15M |
|
Accounts Payables
|
0.23M | 0.11M | 0.21M | 0.17M | 21.60M | 40.94M | 19.16M | 19.81M | 7.79M | 11.01M | 14.18M | 8.19M | 10.64M | 9.17M | 14.77M | 12.32M | 11.80M | 12.25M | 25.25M | 31.91M | 17.56M | 26.91M | 17.25M | 21.25M | 20.93M | 17.27M | 17.54M | 16.92M | 16.19M | 23.13M | 21.43M | 45.81M |
|
Payables
|
0.23M | 0.11M | 0.21M | 0.17M | 21.60M | 40.94M | 19.16M | 19.81M | 7.79M | 11.01M | 14.18M | 8.19M | 10.64M | 9.17M | 14.77M | 12.32M | 11.80M | 12.25M | 25.25M | 31.91M | 17.56M | 26.91M | 17.25M | 21.25M | 20.93M | 17.27M | 17.54M | 16.92M | 16.19M | 23.13M | 21.43M | 45.81M |
|
Accumulated Expenses
|
| | | | 23.30M | 21.59M | 28.07M | 22.23M | 35.33M | 18.78M | 25.41M | 16.93M | 24.70M | 15.04M | 25.47M | 21.21M | 33.13M | 17.77M | 28.51M | 27.04M | 39.64M | 29.20M | 31.93M | 31.46M | 33.65M | 35.93M | 25.76M | 22.68M | 25.78M | 17.44M | 17.17M | 17.54M |
|
Other Accumulated Expenses
|
| | | | 4.84M | 7.41M | 9.65M | 11.80M | 18.48M | 12.51M | 12.02M | 10.26M | 8.87M | 8.66M | 8.52M | 9.98M | 11.03M | 12.96M | 11.97M | 16.48M | 18.23M | 18.41M | 19.91M | 24.13M | 20.66M | 27.68M | 11.80M | 14.08M | 12.14M | 12.04M | 9.59M | 10.39M |
|
Short term Debt
|
| | | | | 0.97M | 0.57M | 0.37M | 0.99M | | | | | | | | | | | | | 206.70M | 207.41M | 208.13M | | | 179.18M | 179.74M | 180.33M | | | |
|
Current Leases
|
| | | | 2.45M | 0.97M | 0.57M | 0.37M | 0.99M | 1.71M | 1.00M | 1.09M | 3.57M | 2.40M | 1.15M | 0.15M | 0.73M | 0.82M | 0.83M | 0.82M | 12.52M | 10.69M | 9.67M | 8.86M | 11.91M | 10.24M | 8.79M | 8.01M | 8.55M | 6.68M | 7.11M | 7.41M |
|
Current Deferred Revenue
|
| | | | 17.80M | 16.85M | 17.15M | 16.68M | 16.81M | 14.97M | 13.33M | 6.89M | 6.62M | 6.70M | 35.65M | 60.99M | 27.14M | 1.96M | 1.84M | 141.92M | 120.04M | 85.50M | 50.58M | 15.27M | 1.79M | 1.79M | 2.72M | 0.40M | 0.70M | 1.01M | 8.51M | 9.43M |
|
Total Current Liabilities
|
0.23M | 0.11M | 0.21M | 0.17M | 65.15M | 80.35M | 64.95M | 59.10M | 60.92M | 46.46M | 53.93M | 33.11M | 45.53M | 33.30M | 77.05M | 94.67M | 72.80M | 32.80M | 56.44M | 201.70M | 190.90M | 366.26M | 323.45M | 294.19M | 70.33M | 66.81M | 235.51M | 229.29M | 233.40M | 50.51M | 56.62M | 82.42M |
|
Capital Leases
|
| | | | 1.20M | 1.00M | 0.60M | 0.40M | 1.00M | 1.00M | 1.02M | 0.39M | 0.27M | 0.08M | | | 0.70M | 0.90M | 0.95M | 0.92M | 1.09M | 1.18M | 1.11M | 1.05M | 1.02M | 1.27M | 1.11M | 0.99M | 1.45M | 2.04M | 2.34M | 2.02M |
|
Non-Current Debt
|
| | | | 20.55M | 40.00M | 70.00M | 0.10M | 323.26M | 323.97M | 324.79M | 325.63M | 326.50M | 327.39M | 328.30M | 329.25M | 330.21M | 331.20M | 332.23M | 333.27M | 328.85M | | | | 178.09M | 178.63M | | | | 40.90M | 24.00M | |
|
Non-Current Deffered Revenue
|
| 11.38M | 11.38M | 11.38M | 19.57M | 16.70M | 14.00M | 12.82M | 9.39M | 5.99M | 4.84M | 12.21M | 11.75M | 11.03M | 10.53M | 6.86M | 7.27M | 6.83M | 6.38M | 19.26M | 5.48M | 5.03M | 4.58M | 4.13M | 3.67M | 3.23M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 5.53M |
|
Preferred Stock Liabilities
|
| 310.26M | 311.43M | 312.88M | 313.52M | 9.12M | 11.84M | 5.92M | 2.88M | 1.23M | 0.69M | 0.43M | 0.53M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | -0.05M | -0.09M | -0.13M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.21M | 15.17M | 23.06M | 34.89M | 48.40M | 53.07M | 52.20M | 54.17M | 52.76M | 49.27M | 47.74M | 44.43M | 44.64M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 11.10M | 10.12M | 9.09M | 8.10M | 8.43M | 7.03M | 6.06M | 6.04M | 17.46M | 2.88M | 1.98M | 1.64M |
|
Other Non-Current Liabilities
|
| | | | 2.61M | 2.66M | 2.71M | 2.77M | 2.83M | 2.87M | 2.91M | 2.39M | 2.30M | 2.33M | 2.38M | 2.04M | 2.10M | 2.10M | 2.16M | 4.54M | 6.31M | 2.29M | 2.33M | 2.38M | 2.42M | 2.47M | 2.50M | 2.53M | 2.56M | 2.60M | 2.63M | 2.66M |
|
Total Non-Current Liabilities
|
| | | | 213.43M | 466.66M | 482.03M | 470.41M | 477.44M | 463.65M | 470.26M | 441.77M | 433.05M | 433.49M | 425.39M | 434.47M | 414.02M | 392.13M | 420.16M | 579.54M | 564.57M | 405.72M | 373.31M | 355.87M | 314.62M | 309.16M | 297.38M | 289.62M | 302.12M | 144.66M | 129.90M | 136.25M |
|
Total Liabilities
|
0.23M | 11.49M | 11.58M | 11.54M | 216.04M | 469.32M | 484.74M | 473.18M | 480.27M | 466.52M | 473.18M | 444.16M | 435.35M | 435.83M | 427.78M | 436.51M | 416.12M | 394.23M | 422.33M | 584.08M | 570.88M | 408.01M | 375.64M | 358.25M | 317.05M | 311.63M | 299.88M | 292.15M | 304.68M | 147.25M | 132.53M | 138.91M |
|
Total Debt
|
| | | | 20.55M | 40.97M | 70.57M | 0.47M | 324.25M | 323.97M | 324.79M | 325.63M | 326.50M | 327.39M | 328.30M | 329.25M | 330.21M | 331.20M | 332.23M | 333.27M | 328.85M | 206.70M | 207.41M | 208.13M | 178.09M | 178.63M | 179.18M | 179.74M | 180.33M | 40.90M | 24.00M | |
|
Common Equity
|
24.90M | 5.00M | 5.00M | 5.00M | 348.99M | 116.06M | 123.99M | 134.56M | 120.52M | 126.67M | 114.01M | 107.33M | 98.89M | 86.44M | 86.20M | 93.45M | 97.27M | 98.31M | 124.53M | 145.62M | 200.85M | 241.61M | 290.32M | 338.27M | 377.31M | 375.53M | 397.17M | 417.63M | 421.09M | 415.31M | 401.28M | 402.38M |
|
Shareholder's Equity
|
24.90M | 5.00M | 5.00M | 5.00M | 348.99M | 116.06M | 123.99M | 134.56M | 120.52M | 126.67M | 114.01M | 107.33M | 98.89M | 86.44M | 86.20M | 93.45M | 97.27M | 98.31M | 124.53M | 145.62M | 200.85M | 241.61M | 290.32M | 338.27M | 377.31M | 375.53M | 397.17M | 417.63M | 421.09M | 415.31M | 401.28M | 402.38M |
|
Liabilities and Shareholders Equity
|
0.24M | 326.74M | 328.01M | 329.43M | 565.03M | 585.39M | 608.73M | 607.74M | 534.24M | 593.19M | 363.54M | 551.49M | 534.24M | 522.27M | 513.98M | 529.96M | 513.39M | 492.54M | 546.86M | 729.70M | 771.73M | 649.62M | 665.97M | 696.52M | 694.35M | 395.05M | 395.05M | 395.05M | 725.77M | 562.52M | 533.71M | 541.15M |
|
Treasury Shares
|
| | | | | | 0.32M | -0.83M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 1.86M | 9.43M | 9.43M | 9.43M | | 101.37M | 101.60M | 101.66M | 9.43M | 11.71M | 11.71M | 11.86M | 13.30M | 13.30M | 13.30M | 13.30M |
|
Retained Earnings
|
-0.01M | 0.74M | 1.91M | 3.37M | 31.48M | 17.00M | 24.86M | 40.34M | 43.45M | 48.91M | 35.24M | 27.64M | 18.32M | 5.18M | 4.27M | 10.95M | 13.74M | 14.24M | 37.09M | 56.11M | 87.68M | 131.24M | 177.69M | 223.27M | 261.12M | 281.50M | 299.88M | 319.88M | 332.38M | 325.92M | 310.99M | 310.19M |