|
Cash & Equivalents
|
16.44M | 12.09M | 14.93M | 11.54M | 12.92M | 12.30M | 15.16M | 25.14M | 51.49M | 66.26M | 23.41M | 78.96M | 37.12M | 37.13M | 55.18M | 56.28M | 22.74M | 30.39M | 31.62M | 64.74M | 69.53M | 38.55M | 42.72M | 66.67M | 38.17M | 38.34M | 43.78M | 107.99M | 123.55M | 79.94M | 118.97M | 188.25M | 126.73M | 175.61M | 107.87M | 115.74M |
|
Short-term Investments
|
5.64M | | | | 10.66M | | | | 12.72M | | | | 18.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
22.08M | 12.09M | 14.93M | 11.54M | 23.58M | 12.30M | 15.16M | 25.14M | 64.21M | 66.26M | 23.41M | 78.96M | 55.43M | 37.13M | 55.18M | 56.28M | 22.74M | 30.39M | 31.62M | 64.74M | 69.53M | 38.55M | 42.72M | 66.67M | 38.17M | 38.34M | 43.78M | 107.99M | 123.55M | 79.94M | 118.97M | 188.25M | 126.73M | 175.61M | 107.87M | 115.74M |
|
Receivables - Net
|
| | | | 55.92M | 54.76M | 51.81M | 50.42M | 44.12M | 42.78M | 44.18M | 86.45M | 95.09M | 77.61M | 74.81M | 79.20M | 88.18M | 91.92M | 98.68M | 103.18M | 104.31M | 93.71M | 90.90M | 87.53M | 84.47M | 85.37M | 92.96M | 95.17M | 87.57M | 97.21M | 100.66M | 96.92M | 100.67M | 95.82M | 205.24M | 176.99M |
|
Receivables - Other
|
35.67M | | 5.60M | | 9.73M | 39.49M | 39.56M | 40.62M | 41.13M | 42.51M | 41.73M | 85.79M | 1.46M | 77.48M | 74.71M | 76.10M | 3.25M | 91.80M | 89.28M | 91.29M | 2.90M | 93.51M | 85.34M | 82.31M | 82.73M | | 85.28M | 86.07M | 86.13M | 96.51M | 93.00M | 94.34M | 99.32M | 94.54M | 187.47M | 168.49M |
|
Receivables
|
| | | | 65.64M | 94.25M | 91.38M | 91.04M | 85.25M | 85.30M | 85.92M | 172.24M | 96.55M | 155.09M | 149.51M | 155.29M | 91.44M | 183.72M | 187.97M | 194.47M | 107.20M | 187.22M | 176.24M | 169.85M | 167.20M | 85.37M | 178.25M | 181.24M | 173.70M | 193.72M | 193.66M | 191.26M | 199.99M | 190.37M | 392.71M | 345.48M |
|
Prepaid Assets
|
4.21M | | | | 5.44M | 4.10M | 2.85M | 2.49M | 2.66M | 3.83M | 3.74M | 4.61M | 4.85M | 6.71M | 6.25M | 5.33M | 6.08M | 6.78M | 6.23M | 5.57M | 6.65M | 7.91M | 7.76M | 7.32M | 8.44M | 11.56M | 7.03M | 6.46M | 5.79M | 7.27M | 6.98M | 7.93M | 8.63M | 8.87M | 12.24M | 12.75M |
|
Property, Plant & Equipment (Net)
|
9.54M | | | | 8.84M | 8.78M | 8.97M | 8.63M | 8.78M | 8.87M | 9.44M | 11.32M | 13.24M | 14.03M | 16.01M | 18.74M | 18.75M | 20.70M | 24.29M | 23.69M | 25.30M | 24.76M | 24.61M | 23.12M | 21.15M | 19.65M | 22.48M | 21.20M | 19.58M | 17.55M | 15.60M | 13.72M | 11.87M | 11.12M | 28.04M | 25.82M |
|
Long-Term Investments
|
3.00M | | | | 11.30M | 12.24M | 13.47M | 14.56M | 13.30M | | | | | | | | | | | | | | | | | | | | 0.53M | | | | 0.60M | | | |
|
Goodwill
|
284.11M | | | | 284.11M | 284.11M | 284.11M | 284.11M | 284.11M | 284.11M | 284.11M | 391.51M | 404.75M | 404.75M | 404.75M | 404.75M | 404.75M | 404.75M | 404.75M | 404.75M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 981.80M | 1,232.80M | 1,235.94M |
|
Intangibles
|
367.73M | | | | 367.73M | 402.32M | 397.13M | 392.33M | 366.60M | 383.03M | 378.38M | 1,198.36M | 1,136.70M | 1,172.31M | 1,168.88M | 1,165.76M | 1,136.70M | 1,160.09M | 1,156.92M | 1,154.23M | 1,136.70M | 1,341.14M | 1,332.48M | 1,323.83M | 1,136.70M | 1,304.93M | 1,297.57M | 1,287.54M | 1,281.83M | 1,276.50M | 1,271.20M | 1,265.90M | 1,260.61M | 1,255.35M | 2,515.01M | 2,496.27M |
|
Goodwill & Intangibles
|
651.84M | | | | 651.84M | 686.43M | 681.24M | 676.44M | 650.71M | 667.14M | 662.49M | 1,589.88M | 1,541.45M | 1,577.06M | 1,573.63M | 1,570.51M | 1,541.45M | 1,564.84M | 1,561.67M | 1,558.98M | 2,118.51M | 2,322.95M | 2,314.29M | 2,305.63M | 2,118.51M | 2,286.73M | 2,279.38M | 2,269.35M | 2,263.64M | 2,258.30M | 2,253.01M | 2,247.71M | 2,242.42M | 2,237.16M | 3,747.80M | 3,732.21M |
|
Long-Term Deferred Tax
|
7.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.82M | | | | 6.05M | 6.53M | 7.74M | 8.52M | 9.35M | 9.30M | 71.90M | 3.44M | 3.71M | 3.60M | 3.45M | 4.30M | 4.09M | 8.12M | 4.01M | 5.07M | 10.63M | 52.32M | 57.80M | 69.94M | 64.96M | 57.75M | 62.79M | 61.78M | 10.69M | 12.40M | 12.31M | 22.85M | 22.05M | 20.40M | 52.46M | 51.10M |
|
Assets
|
850.95M | | | | 792.62M | 785.14M | 781.24M | 786.20M | 801.51M | 813.93M | 841.10M | 1,791.64M | 1,753.31M | 1,731.76M | 1,747.84M | 1,753.99M | 1,730.73M | 1,749.67M | 1,756.08M | 1,791.03M | 2,580.00M | 2,572.59M | 2,567.57M | 2,589.12M | 2,540.90M | 2,528.26M | 2,538.42M | 2,591.80M | 2,542.62M | 2,506.20M | 2,541.28M | 2,612.12M | 2,547.59M | 2,583.49M | 4,249.45M | 4,212.47M |
|
Accounts Payables
|
3.71M | | | | 0.33M | | | | 0.61M | | | | 0.27M | | | | 1.36M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.71M | | | | 0.33M | | | | 0.61M | | | | 0.27M | | | | 1.36M | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
40.54M | | | | 29.30M | 21.03M | 23.77M | 30.33M | 30.23M | 19.90M | 21.56M | 44.63M | 88.93M | 33.54M | 33.94M | 40.86M | 47.28M | 34.89M | 38.88M | 44.54M | 53.91M | 43.39M | 48.31M | 52.95M | 58.46M | 42.98M | 46.18M | 52.17M | 55.46M | 48.52M | 54.02M | 45.59M | 51.65M | 42.36M | 72.98M | 78.85M |
|
Non-Current Deferred Tax Liability
|
| | | | 4.07M | 5.58M | 4.41M | 7.15M | 6.21M | 7.58M | 9.29M | 9.52M | 5.49M | 11.13M | 14.79M | 28.12M | 37.68M | 47.41M | 51.02M | 56.91M | 63.12M | 76.18M | 90.91M | 103.39M | 108.14M | 111.22M | 119.76M | 125.00M | 128.71M | 133.26M | 142.42M | 152.34M | 157.12M | 163.44M | 466.25M | 477.87M |
|
Other Non-Current Liabilities
|
6.73M | | | | 10.66M | 13.88M | 16.93M | 15.80M | 12.72M | 16.64M | 17.62M | 20.00M | 118.70M | 25.05M | 118.50M | 120.50M | 92.50M | 95.00M | 100.70M | 103.10M | 239.70M | 305.60M | 278.40M | 267.90M | 230.40M | 237.80M | 239.30M | 249.64M | 217.20M | 149.40M | 141.20M | 139.60M | 139.89M | 143.30M | 114.86M | 120.69M |
|
Total Non-Current Liabilities
|
513.22M | | | | 550.78M | 372.44M | 343.58M | 328.50M | 333.24M | 327.13M | 336.53M | 1,264.96M | 1,096.74M | 1,125.64M | 1,014.50M | 973.93M | 930.69M | 889.29M | 839.22M | 820.26M | 1,410.30M | 1,280.72M | 1,250.99M | 1,254.22M | 1,245.09M | 1,241.91M | 1,253.02M | 1,266.03M | 1,272.41M | 1,279.66M | 1,277.27M | 1,297.86M | 1,286.06M | 1,295.62M | 1,669.47M | 1,692.68M |
|
Total Liabilities
|
519.95M | -218.87M | -219.87M | -231.88M | 561.44M | 386.32M | 360.50M | 344.31M | 345.96M | 343.76M | 354.14M | 1,284.96M | 1,215.44M | 1,150.68M | 1,133.00M | 1,094.43M | 1,023.19M | 984.29M | 939.92M | 923.36M | 1,650.00M | 1,586.32M | 1,529.39M | 1,522.12M | 1,475.49M | 1,479.71M | 1,492.32M | 1,515.67M | 1,489.62M | 1,429.07M | 1,418.47M | 1,437.46M | 1,425.95M | 1,438.92M | 1,784.32M | 1,813.37M |
|
Common Equity
|
331.00M | 218.87M | 219.87M | 231.88M | 231.18M | 398.83M | 420.74M | 441.89M | 455.55M | 470.17M | 486.95M | 506.69M | 537.87M | 581.08M | 614.84M | 659.56M | 707.54M | 765.38M | 816.16M | 867.67M | 929.93M | 986.27M | 1,038.18M | 1,067.01M | 1,065.41M | 1,048.55M | 1,046.10M | 1,076.14M | 1,053.00M | 1,077.13M | 1,122.81M | 1,174.66M | 1,121.64M | 1,144.57M | 2,465.12M | 2,399.10M |
|
Shareholder's Equity
|
331.00M | 218.87M | 219.87M | 231.88M | 231.18M | 398.83M | 420.74M | 441.89M | 455.55M | 470.17M | 486.95M | 506.69M | 537.87M | 581.08M | 614.84M | 659.56M | 707.54M | 765.38M | 816.16M | 867.67M | 929.93M | 986.27M | 1,038.18M | 1,067.01M | 1,065.41M | 1,048.55M | 1,046.10M | 1,076.14M | 1,053.00M | 1,077.13M | 1,122.81M | 1,174.66M | 1,121.64M | 1,144.57M | 2,465.12M | 2,399.10M |
|
Liabilities and Shareholders Equity
|
850.95M | | | | 792.62M | 785.14M | 781.24M | 786.20M | 801.51M | 813.93M | 841.10M | 1,791.64M | 1,753.31M | 1,731.76M | 1,747.84M | 1,753.99M | 1,730.73M | 1,749.67M | 1,756.08M | 1,791.03M | 2,580.00M | 2,572.59M | 2,567.57M | 2,589.12M | 2,540.90M | 2,528.26M | 2,538.42M | 2,591.80M | 2,542.62M | 2,506.20M | 2,541.28M | 2,612.12M | 2,547.59M | 2,583.49M | 4,249.45M | 4,212.47M |
|
Treasury Shares
|
1.02M | 1.52M | 1.51M | 1.29M | 1.29M | 2.06M | -0.07M | 2.99M | 3.00M | 0.12M | 0.11M | 3.54M | 3.22M | 0.24M | 0.46M | 2.83M | 2.83M | 0.29M | 4.02M | 4.41M | 1.35M | 9.16M | 0.64M | 11.81M | 3.00M | 14.62M | 16.11M | 16.31M | 0.85M | | | 0.92M | 20.29M | 20.45M | 0.34M | 22.66M |
|
Retained Earnings
|
-74.53M | | | | -183.89M | -172.11M | -153.58M | -133.49M | -119.71M | -105.28M | -90.93M | -68.85M | 0.06M | 18.86M | 60.14M | 111.40M | 161.58M | 220.30M | 281.34M | 344.75M | 402.81M | 456.47M | 518.38M | 573.74M | 609.12M | 635.87M | 671.46M | 702.30M | 736.85M | 770.16M | 820.41M | 875.68M | 924.60M | 955.65M | 971.68M | 1,026.15M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M |