|
Accumulated Depreciation
|
| 1.72M | | | 4.15M | 4.83M | 5.83M | 6.89M | 8.02M | 9.23M | 10.50M | 11.77M | 13.11M | 14.49M | 15.90M | 17.37M | 18.92M | 20.74M | 26.25M | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | 0.80M | 1.10M | 0.60M | 0.80M | 1.10M | 1.10M | 1.80M | 2.80M | 2.50M | 2.10M | 1.90M | 2.90M | 4.00M | 5.70M | | | | | | |
|
Cash & Equivalents
|
47.67M | 47.60M | 64.72M | 80.68M | 93.70M | 109.33M | 168.42M | 371.78M | 462.52M | 436.57M | 521.40M | 741.95M | 714.52M | 347.81M | 812.36M | 1,505.18M | 963.74M | 848.63M | 824.91M | 666.95M | 452.10M | 241.58M | 160.71M | 296.86M | 168.35M | 222.95M | 273.57M | 211.10M | 170.08M |
|
Receivables - Net
|
| | | | | | | 3.80M | | | 112.50M | | 93.00M | 773.08M | 1,223.16M | 7.00M | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | 112.50M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 3.80M | | | 225.00M | | 93.00M | 773.08M | 1,223.16M | 7.00M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 8.58M | | | 8.69M | 13.38M | 12.83M | 15.36M | 13.61M | 27.51M | 26.48M | 29.23M | 27.77M | 73.00M | 69.91M | 72.42M | 54.18M | 104.36M | 97.60M | 85.74M | 59.43M | 52.55M | 50.00M | 40.73M | 43.09M | 47.73M | 42.39M | 41.47M | 36.96M |
|
Current Assets
|
| 117.78M | | | 337.72M | 403.00M | 377.54M | 578.76M | 849.57M | 772.37M | 993.11M | 862.29M | 1,066.34M | 1,562.82M | 2,567.55M | 2,288.27M | 2,413.62M | 2,519.08M | 2,358.63M | 1,946.33M | 1,769.18M | 1,588.23M | 1,213.10M | 1,205.74M | 1,047.16M | 1,042.46M | 932.21M | 735.71M | 545.68M |
|
Property, Plant & Equipment (Net)
|
| 12.29M | | | 15.45M | 16.31M | 16.24M | 16.31M | 16.95M | 17.95M | 17.29M | 20.25M | 26.61M | 42.83M | 65.58M | 85.14M | 100.23M | 105.61M | 103.76M | 104.13M | 99.31M | 96.02M | 92.48M | 66.06M | 64.79M | 63.18M | 61.68M | 60.80M | 58.20M |
|
Long-Term Investments
|
| 6.60M | | | | 24.29M | 6.14M | 5.70M | 5.70M | | | 5.70M | | 201.39M | 103.53M | 97.58M | 34.10M | 23.93M | 49.19M | 52.36M | 39.62M | 105.28M | 359.72M | 279.99M | 271.50M | 190.01M | 218.14M | 286.10M | 304.21M |
|
Goodwill
|
| 16.94M | | | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M | 16.94M |
|
Intangibles
|
| 36.92M | | | 36.00M | 35.69M | 35.39M | 35.08M | 33.94M | 33.82M | 33.69M | 33.55M | 33.42M | 33.29M | 33.15M | 33.02M | 32.89M | 32.76M | 32.62M | 25.59M | 25.46M | 22.57M | 22.46M | 18.90M | 19.26M | 8.12M | 8.07M | 8.00M | 7.92M |
|
Goodwill & Intangibles
|
| 53.85M | | | 52.94M | 52.63M | 52.33M | 52.02M | 50.88M | 50.76M | 50.62M | 50.49M | 50.36M | 50.22M | 50.09M | 49.96M | 49.83M | 49.69M | 49.56M | 42.53M | 42.39M | 39.50M | 39.40M | 35.84M | 36.20M | 25.06M | 25.01M | 24.93M | 24.86M |
|
Other Non-Current Assets
|
1.00M | 1.00M | 1.00M | 1.00M | 2.85M | 7.30M | 1.19M | 1.19M | 1.20M | 6.92M | 7.00M | 7.00M | 7.00M | 7.01M | 9.04M | 8.35M | 7.28M | 6.66M | 6.74M | 6.74M | 7.06M | 12.41M | 6.43M | 6.37M | 6.38M | 12.06M | 94.40M | 95.20M | 15.98M |
|
Non-Current Assets
|
| 73.81M | | | 84.92M | 109.08M | 99.57M | 93.48M | 93.69M | 146.40M | 142.47M | 195.29M | 143.88M | 391.45M | 319.58M | 330.73M | 282.35M | 283.01M | 307.30M | 297.54M | 275.72M | 330.83M | 580.87M | 463.81M | 451.20M | 356.36M | 375.52M | 456.83M | 473.77M |
|
Assets
|
| 191.60M | | | 422.64M | 512.07M | 477.11M | 672.24M | 943.26M | 918.76M | 1,135.58M | 1,057.58M | 1,210.21M | 1,954.27M | 2,887.13M | 2,618.99M | 2,695.97M | 2,802.09M | 2,665.94M | 2,243.87M | 2,044.89M | 1,919.06M | 1,793.97M | 1,669.56M | 1,498.36M | 1,398.81M | 1,307.73M | 1,192.53M | 1,019.45M |
|
Accounts Payables
|
| 6.47M | | | 5.82M | 5.88M | 18.77M | 4.38M | 6.80M | 5.08M | 3.70M | 11.03M | 4.22M | 6.52M | 10.96M | 10.62M | 2.72M | 6.42M | 12.15M | 12.36M | 3.63M | 6.33M | 7.11M | 4.39M | 7.30M | 5.08M | 3.73M | 12.23M | 6.85M |
|
Payables
|
| 6.47M | | | 5.82M | 5.88M | 18.77M | 4.38M | 6.80M | 5.08M | 3.70M | 11.03M | 4.22M | 6.52M | 10.96M | 10.62M | 2.72M | 6.42M | 12.15M | 12.36M | 3.63M | 6.33M | 7.11M | 4.39M | 7.30M | 5.08M | 3.73M | 12.23M | 6.85M |
|
Accumulated Expenses
|
| 14.53M | | | 22.95M | 26.50M | 21.92M | 38.56M | 44.34M | 76.94M | 70.07M | 64.07M | 64.84M | 236.51M | 7.70M | 354.09M | 282.62M | 489.09M | 455.92M | 197.58M | 146.11M | 104.22M | 72.26M | 75.32M | 94.66M | 85.87M | 104.13M | 82.66M | 68.38M |
|
Other Accumulated Expenses
|
| 2.66M | | | 1.73M | 1.16M | 0.77M | 0.59M | 0.89M | 0.81M | 1.72M | 3.33M | 5.32M | 10.25M | 17.55M | 17.78M | 21.39M | 12.71M | 9.72M | | | | | | | | | | |
|
Short term Debt
|
| | | | 6.73M | 12.45M | 10.70M | 4.70M | 20.30M | 10.60M | 24.40M | 26.20M | 68.50M | | | | | | | | | | | | | 16.06M | 17.50M | | |
|
Current Leases
|
| | | | | 0.24M | 0.24M | 0.24M | 0.30M | 0.30M | | | | | | | | 4.14M | 7.27M | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | 6.22M | 404.43M | 157.54M | 98.19M | 15.23M | 15.25M | | | | | | | | | | |
|
Current Deferred Revenue
|
| 8.76M | | | 8.82M | 6.18M | 5.01M | 7.30M | 5.56M | 6.45M | 262.93M | 44.72M | 96.15M | 98.21M | 15.50M | 113.16M | 22.86M | 15.52M | 17.22M | 15.68M | 15.31M | 64.85M | 14.69M | 16.70M | 15.20M | 12.65M | 11.94M | 10.11M | |
|
Total Current Liabilities
|
| 39.91M | | | 44.32M | 59.21M | 56.40M | 54.94M | 77.00M | 99.06M | 361.10M | 146.02M | 233.72M | 341.24M | 702.36M | 477.87M | 308.20M | 511.03M | 485.29M | 225.62M | 165.05M | 175.41M | 94.07M | 96.41M | 117.16M | 119.66M | 137.29M | 105.00M | 75.22M |
|
Non-Current Deffered Revenue
|
| 6.56M | | | 8.41M | 12.67M | 6.56M | 3.81M | 3.81M | 3.81M | 3.81M | 55.50M | 3.81M | 3.81M | 5.87M | 4.42M | 54.65M | 53.21M | 53.21M | 53.21M | 53.21M | 1.53M | 1.53M | | | | | | 9.43M |
|
Pension
|
| | | | | 1.90M | | | | 2.90M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
309.14M | 309.14M | | | 636.61M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 13.53M | 12.76M | 12.09M | 66.56M | 66.61M | 68.94M | 68.60M | 133.56M | 132.81M | 130.21M | 126.94M | 127.97M | 121.46M | 117.81M | 114.12M | 124.54M | 109.17M | 95.02M | 93.41M | 90.14M | 88.17M | 93.41M | 91.22M |
|
Non-Current Deferred Tax Liability
|
| 3.31M | | | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.25M | 3.25M | 3.25M | 3.25M | 18.44M | 18.44M | 18.44M | 18.44M | 3.25M | 3.25M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 9.25M | | | 3.34M | 9.38M | 14.04M | 30.67M | 31.71M | 25.37M | 46.04M | 42.69M | 20.72M | 22.82M | 18.89M | 28.45M | 30.71M | 24.94M | 23.69M | 24.93M | 24.30M | 25.96M | 27.61M | 30.60M | 33.17M | 24.05M | 23.64M | 33.62M | 34.18M |
|
Total Non-Current Liabilities
|
| 52.39M | | | 63.48M | 78.75M | 82.74M | 77.79M | 99.19M | 176.53M | 438.60M | 277.56M | 313.22M | 499.60M | 867.22M | 638.53M | 515.40M | 699.19M | 671.44M | 408.74M | 345.51M | 302.86M | 219.00M | 205.28M | 224.46M | 224.38M | 240.27M | 211.44M | 189.18M |
|
Total Liabilities
|
| 61.64M | | | 66.83M | 88.13M | 96.78M | 108.46M | 130.90M | 201.91M | 484.63M | 320.26M | 333.94M | 522.42M | 886.12M | 666.98M | 546.12M | 724.12M | 695.13M | 433.67M | 369.81M | 328.82M | 246.61M | 235.88M | 257.63M | 248.43M | 263.91M | 245.06M | 223.35M |
|
Total Debt
|
| | | | 6.73M | 12.45M | 10.70M | 4.70M | 20.30M | 10.60M | 24.40M | 26.20M | 68.50M | | | | | | | | | | | | | 16.06M | 17.50M | | |
|
Common Equity
|
-154.02M | -179.18M | -205.22M | -236.97M | -280.80M | 423.94M | 380.33M | 563.78M | 812.36M | 716.85M | 650.95M | 737.33M | 876.27M | 1,431.85M | 2,001.01M | 1,952.01M | 2,149.86M | 2,077.96M | 1,970.80M | 1,810.21M | 1,675.09M | 1,590.24M | 1,547.36M | 1,433.67M | 1,240.73M | 1,150.38M | 1,043.82M | 947.47M | 796.10M |
|
Shareholder's Equity
|
-154.02M | -179.18M | -205.22M | -236.97M | -280.80M | 423.94M | 380.33M | 563.78M | 812.36M | 716.85M | 650.95M | 737.33M | 876.27M | 1,431.85M | 2,001.01M | 1,952.01M | 2,149.86M | 2,077.96M | 1,970.80M | 1,810.21M | 1,675.09M | 1,590.24M | 1,547.36M | 1,433.67M | 1,240.73M | 1,150.38M | 1,043.82M | 947.47M | 796.10M |
|
Liabilities and Shareholders Equity
|
| 191.60M | | | 422.64M | 512.07M | 477.11M | 672.24M | 943.26M | 918.76M | 1,135.58M | 1,057.58M | 1,210.21M | 1,954.27M | 2,887.13M | 2,618.99M | 2,695.97M | 2,802.09M | 2,665.94M | 2,243.87M | 2,044.89M | 1,919.06M | 1,793.97M | 1,669.56M | 1,498.36M | 1,398.81M | 1,307.73M | 1,192.53M | 1,019.45M |
|
Retained Earnings
|
| -193.84M | | | -304.75M | -368.52M | -445.80M | -476.93M | -561.53M | -667.18M | -836.10M | 774.30M | -663.90M | -138.60M | 380.02M | 303.53M | 478.84M | 377.24M | 236.34M | 41.56M | -121.85M | -237.82M | -303.10M | -441.48M | -655.20M | -759.78M | -880.75M | -991.71M | -1154.85M |
|
Treasury Shares
|
| 2.08M | | | 2.69M | 0.09M | 1.46M | 0.84M | 0.28M | 0.09M | 0.93M | 1.02M | 1.17M | 1.27M | 2.74M | | | 2.67M | | | | 4.80M | | | | 4.98M | | | |