|
Cash & Equivalents
|
0.09M | 0.00M | 1.24M | 1.08M | 0.63M | 15.70M | 29.78M | 51.95M | 65.05M | 91.48M | 92.25M | 135.56M | 131.51M | 113.58M | 113.24M | 129.16M | 120.26M | 249.60M | 147.35M | 128.25M | 101.28M | 93.38M | 86.39M | 51.58M | 105.20M | 64.27M | 210.08M | 114.38M | 136.31M | 149.52M | 122.02M | 206.09M | 77.56M | 108.45M | 147.65M | 196.10M |
|
Short-term Investments
|
| | | | | 2.17M | 1.92M | 1.73M | 2.03M | 1.70M | 1.74M | 2.16M | 0.92M | 1.51M | 0.71M | 0.55M | 0.63M | 0.82M | 3.16M | 2.94M | 3.15M | 4.02M | 4.17M | 4.05M | 3.91M | 3.55M | 3.42M | 3.95M | 3.41M | 3.71M | 3.38M | 7.12M | 3.59M | 6.08M | 6.27M | 4.20M |
|
Cash & Current Investments
|
0.09M | 0.00M | 1.24M | 1.08M | 0.63M | 17.87M | 31.69M | 53.68M | 67.08M | 93.19M | 93.99M | 137.72M | 132.43M | 115.09M | 113.95M | 129.71M | 120.89M | 250.42M | 150.50M | 131.19M | 104.43M | 97.39M | 90.56M | 55.63M | 109.11M | 67.82M | 213.50M | 118.33M | 139.72M | 153.23M | 125.40M | 213.21M | 81.15M | 114.53M | 153.93M | 200.30M |
|
Receivables - Net
|
| | | | | | | | 87.51M | 94.63M | 106.26M | 108.68M | 93.51M | 109.84M | 125.25M | 141.02M | 168.78M | 192.99M | 214.93M | 174.46M | 160.98M | 171.91M | 172.82M | 175.15M | 163.79M | 178.25M | 179.94M | 191.75M | 197.82M | 181.96M | 210.21M | 194.59M | 206.50M | 212.11M | 217.36M | 228.76M |
|
Receivables - Other
|
| 436.00 | | | | | | | 12.96M | 16.75M | 13.57M | 15.07M | 20.00M | 16.36M | 12.53M | 16.14M | 14.04M | 14.88M | 23.87M | 27.42M | 29.11M | 39.48M | 33.83M | 32.78M | 30.80M | 34.18M | 36.84M | 40.07M | 37.10M | 43.32M | 44.15M | 51.10M | 48.19M | 46.78M | 51.43M | 59.20M |
|
Receivables
|
| | | | | | | | 100.47M | 111.38M | 119.83M | 123.75M | 113.52M | 126.20M | 137.78M | 157.16M | 182.83M | 207.87M | 238.80M | 201.88M | 190.09M | 211.39M | 206.65M | 207.94M | 194.59M | 212.44M | 216.79M | 231.82M | 234.92M | 225.28M | 254.36M | 245.69M | 254.70M | 258.88M | 268.79M | 287.96M |
|
Inventory
|
| | | | | | | | | | | | 0.68M | | | 2.37M | 0.11M | | | | 12.09M | 15.45M | 16.55M | 17.92M | 19.31M | 18.92M | 19.79M | 19.94M | 17.97M | 17.30M | 17.16M | 18.71M | 15.50M | 15.95M | 16.09M | 21.70M |
|
Prepaid Assets
|
| | 0.27M | 0.25M | 0.20M | 0.16M | 0.26M | 0.20M | 17.60M | 19.01M | 21.65M | 26.62M | 26.49M | 24.62M | 18.96M | 24.71M | 24.20M | 24.51M | 32.26M | 39.05M | 41.46M | 38.74M | 34.62M | 35.95M | 39.60M | 33.26M | 92.51M | 41.20M | 46.96M | 42.77M | 52.72M | 51.41M | 42.65M | 36.69M | 36.34M | 47.87M |
|
Current Assets
|
| 0.42M | 1.51M | 1.34M | 0.83M | 1.83M | 0.43M | 0.20M | 185.15M | 223.58M | 235.47M | 288.10M | 272.44M | 265.91M | 270.70M | 311.58M | 328.04M | 482.80M | 421.56M | 372.13M | 348.07M | 362.98M | 348.37M | 317.44M | 362.59M | 332.43M | 542.59M | 411.29M | 439.54M | 438.58M | 449.64M | 529.01M | 394.00M | 426.05M | 475.13M | 557.83M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 69.24M | 71.69M | 65.91M | 69.48M | 72.27M | 73.63M | 73.60M | 73.16M | 70.28M | 67.74M | 94.31M | 95.79M | 96.07M | 99.35M | 102.75M | 105.27M | 109.78M | 111.38M | 114.47M | 117.83M | 123.25M | 126.97M | 133.31M | 136.81M | 141.60M | 154.11M | 177.80M | 195.79M |
|
Long-Term Investments
|
| | 400.34M | 401.06M | 402.04M | 402.95M | 404.61M | 405.99M | -132.80M | 141.77M | 146.77M | -165.33M | -224.34M | -250.24M | -235.56M | -249.91M | -223.51M | -213.19M | -358.78M | -278.26M | -247.72M | | -216.96M | | | | | | | | | | | | | |
|
Goodwill
|
| 7.55M | | | | | | | 564.72M | 565.60M | 564.64M | 563.45M | 584.15M | 581.73M | 581.62M | 583.34M | 586.43M | 586.22M | 55.20M | 637.74M | 838.87M | 837.91M | 832.81M | 827.69M | 833.48M | 834.30M | 835.32M | 832.82M | 835.84M | 834.59M | 834.75M | 838.15M | 735.62M | 737.57M | 742.39M | 741.45M |
|
Intangibles
|
| | | | | | | | 614.02M | 614.51M | 613.91M | 613.22M | 626.92M | 625.61M | 625.51M | 626.53M | 628.54M | 628.26M | 670.98M | 669.23M | 863.32M | 863.08M | 858.54M | 853.75M | 857.80M | 858.01M | 858.50M | 856.43M | 859.69M | 603.63M | 604.07M | 606.51M | 601.78M | 602.94M | 606.35M | 606.02M |
|
Goodwill & Intangibles
|
| 7.55M | | | | | | | 1,178.74M | 1,180.11M | 1,178.55M | 1,176.67M | 1,211.07M | 1,207.34M | 1,207.12M | 1,209.87M | 1,214.98M | 1,214.48M | 726.18M | 1,306.97M | 1,702.18M | 1,700.99M | 1,691.35M | 1,681.44M | 1,691.28M | 1,692.31M | 1,693.82M | 1,689.25M | 1,695.52M | 1,438.22M | 1,438.81M | 1,444.66M | 1,337.40M | 1,340.51M | 1,348.74M | 1,347.47M |
|
Other Non-Current Assets
|
| | | | | | | | 1.84M | 2.07M | 2.20M | 2.39M | 3.64M | 3.51M | 3.35M | 3.63M | 3.47M | 3.17M | 16.32M | 15.67M | 14.56M | 8.73M | 12.58M | 12.51M | 12.48M | 12.61M | 15.44M | 16.96M | 33.92M | 32.85M | 34.63M | 34.43M | 44.45M | 46.35M | 44.39M | 34.66M |
|
Non-Current Assets
|
| | 400.34M | 401.06M | 402.04M | 402.95M | 404.61M | 405.99M | 1,159.63M | 1,142.03M | 1,110.98M | 1,087.76M | 1,134.99M | 1,108.22M | 1,084.42M | 1,060.39M | 1,039.29M | 1,014.41M | 1,137.63M | 1,109.79M | 1,488.99M | 1,461.51M | 1,431.49M | 1,400.89M | 1,393.67M | 1,378.46M | 1,363.57M | 1,344.78M | 1,350.44M | 1,331.28M | 1,323.36M | 1,321.57M | 1,220.49M | 1,217.05M | 1,220.30M | 1,220.51M |
|
Assets
|
| 0.42M | 401.85M | 402.40M | 402.87M | 404.78M | 405.04M | 406.20M | 1,344.78M | 1,365.61M | 1,346.45M | 1,375.86M | 1,407.43M | 1,374.13M | 1,355.12M | 1,371.97M | 1,367.33M | 1,497.21M | 1,559.19M | 1,481.92M | 1,837.06M | 1,824.48M | 1,779.86M | 1,718.33M | 1,756.27M | 1,710.89M | 1,906.16M | 1,756.08M | 1,789.98M | 1,769.86M | 1,773.00M | 1,850.58M | 1,614.49M | 1,643.10M | 1,695.43M | 1,778.34M |
|
Accounts Payables
|
| | | | | | | | 45.19M | 52.24M | 49.32M | 57.19M | 50.83M | 39.20M | 36.35M | 45.60M | 34.51M | 41.33M | 47.40M | 48.63M | 67.56M | 63.05M | 69.11M | 69.14M | 79.87M | 71.47M | 78.41M | 89.76M | 78.75M | 75.57M | 84.89M | 100.22M | 91.22M | 89.83M | 111.45M | 122.03M |
|
Payables
|
| | | | | | | | 45.19M | 52.24M | 49.32M | 57.19M | 50.83M | 39.20M | 36.35M | 45.60M | 34.51M | 41.33M | 47.40M | 48.63M | 67.56M | 63.05M | 69.11M | 69.14M | 79.87M | 71.47M | 78.41M | 89.76M | 78.75M | 75.57M | 84.89M | 100.22M | 91.22M | 89.83M | 111.45M | 122.03M |
|
Accumulated Expenses
|
| 0.28M | 0.43M | 0.42M | 0.04M | 0.16M | 3.08M | 4.91M | 14.44M | 30.45M | 20.30M | 24.02M | 19.55M | 23.70M | 19.57M | 17.31M | 14.89M | 17.39M | 44.73M | 53.66M | 38.44M | 46.67M | 49.60M | 45.07M | 48.85M | 52.04M | 51.64M | 59.46M | 93.12M | 54.07M | 58.91M | 66.97M | 73.98M | 73.54M | 61.59M | 71.22M |
|
Other Accumulated Expenses
|
| | | | | | | | 1.19M | 0.64M | 1.12M | 1.48M | 2.13M | 1.56M | 2.02M | 0.74M | 1.38M | 1.97M | 2.81M | 2.04M | 5.23M | 4.51M | 5.21M | 3.51M | 2.82M | 4.36M | 2.73M | 2.76M | 7.47M | 3.05M | 3.99M | 3.84M | 22.02M | 13.01M | 11.89M | 10.69M |
|
Short term Debt
|
| 0.15M | | | | | | | 9.10M | 9.10M | 9.10M | 9.10M | 28.78M | 9.10M | 9.10M | 9.10M | 9.10M | 6.50M | 9.41M | 9.43M | 36.95M | 11.95M | 11.95M | 9.02M | 21.93M | 9.02M | 9.02M | 9.02M | 9.02M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 2.97M | 2.99M | 2.93M | 3.14M | 3.18M | 3.16M | 3.92M | 3.47M | 5.76M | 5.99M | 5.79M | 5.78M | 6.36M | 6.87M | 7.12M | 7.09M | 7.13M | 6.67M | 6.53M | 6.68M | 6.92M | 6.92M | 6.91M | 6.81M |
|
Current Taxes
|
| | | | | 1.06M | | | 0.86M | 6.00M | 0.19M | 0.36M | 0.35M | 4.67M | 1.95M | | 0.42M | | 5.99M | 16.21M | 1.52M | 9.44M | 3.93M | | 0.27M | 3.79M | 1.27M | 0.96M | 1.78M | 1.87M | 2.38M | | 0.66M | 8.36M | 2.81M | 4.54M |
|
Current Deferred Revenue
|
| | | | | | | | 0.52M | 0.48M | 0.43M | 0.37M | 0.69M | | | | 0.75M | | 2.90M | 2.01M | 27.14M | 27.37M | 29.74M | 32.76M | 31.16M | 31.11M | 36.74M | 34.32M | 28.79M | 24.71M | 26.40M | 30.20M | 29.37M | 26.29M | 29.81M | 29.30M |
|
Total Current Liabilities
|
| 0.43M | 0.43M | 0.44M | 0.11M | 1.27M | 3.10M | 4.94M | 68.74M | 91.79M | 78.72M | 90.32M | 104.88M | 72.00M | 65.02M | 72.01M | 64.04M | 70.43M | 106.74M | 116.93M | 175.19M | 154.15M | 165.50M | 161.09M | 186.81M | 168.64M | 180.81M | 197.57M | 214.77M | 159.44M | 175.30M | 202.49M | 199.74M | 194.83M | 208.00M | 227.89M |
|
Non-Current Debt
|
| | | | | | | | 860.25M | 3.63M | 859.13M | 858.19M | 837.69M | 835.51M | 834.32M | 833.62M | 832.94M | 965.95M | 966.07M | 965.36M | 1,206.80M | 1,206.28M | 1,205.17M | 1,204.01M | 1,190.05M | 1,140.71M | 1,129.69M | 1,030.35M | 1,029.11M | 1,037.70M | 1,036.34M | 1,037.17M | 1,034.21M | 1,032.84M | 1,031.43M | 1,029.94M |
|
Non-Current Deffered Revenue
|
| | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 382.41M | 382.96M | 383.21M | 384.49M | 382.94M | 382.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.34M | 0.01M | 0.00M | 0.00M | 33.63M | 32.65M | 22.04M | 24.05M | 25.72M | 24.47M | 22.69M | 21.51M | 21.15M | 21.32M | 20.79M | 12.38M | 47.52M | 28.29M | 21.83M | 18.64M | 21.15M | 20.92M | 20.58M | 19.02M | 18.36M | 17.54M | 16.84M | 16.89M | 14.70M | 14.49M | 15.67M | 14.08M |
|
Operating Leases
|
| | | | | | | | | | | | 30.13M | 29.92M | 29.24M | 28.72M | 27.99M | 28.45M | 32.72M | 31.57M | 34.98M | 35.85M | 34.35M | 32.69M | 33.36M | 33.34M | 32.33M | 30.55M | 29.12M | 27.70M | 26.67M | 26.87M | 25.76M | 25.82M | 14.29M | 29.99M |
|
Other Non-Current Liabilities
|
| 6.65M | | | 0.21M | | | | 6.75M | 6.86M | 6.87M | 6.74M | 6.31M | 6.39M | 6.24M | 6.39M | 6.41M | 32.93M | 41.00M | 35.93M | 11.82M | 42.20M | 35.60M | 33.33M | 12.99M | 38.67M | 13.73M | 14.07M | 14.58M | 15.13M | 15.61M | 17.03M | 16.49M | 16.73M | 18.78M | 18.04M |
|
Total Non-Current Liabilities
|
| -6.21M | | | 14.45M | | | | 1,035.98M | 1,053.94M | 1,029.75M | 1,041.53M | 1,091.50M | 1,037.61M | 1,039.73M | 1,039.86M | 1,045.34M | 1,155.76M | 1,201.77M | 1,202.32M | 1,565.27M | 1,506.47M | 1,500.04M | 1,490.11M | 1,512.21M | 1,435.12M | 1,427.13M | 1,337.94M | 1,353.94M | 1,305.73M | 1,318.77M | 1,347.00M | 1,332.88M | 1,326.79M | 1,324.55M | 1,357.15M |
|
Total Liabilities
|
| 0.43M | 14.43M | 14.44M | 14.66M | 15.29M | 17.10M | 18.95M | 1,042.73M | 1,060.79M | 1,036.62M | 1,048.27M | 1,097.81M | 1,043.99M | 1,045.97M | 1,046.25M | 1,051.75M | 1,188.69M | 1,242.77M | 1,238.25M | 1,577.09M | 1,548.67M | 1,535.64M | 1,523.44M | 1,525.20M | 1,473.78M | 1,440.86M | 1,352.02M | 1,368.52M | 1,320.86M | 1,334.37M | 1,364.04M | 1,349.36M | 1,343.53M | 1,343.33M | 1,375.19M |
|
Total Debt
|
| 0.15M | | | | | | | 869.35M | 12.74M | 868.24M | 867.29M | 866.47M | 844.61M | 843.42M | 842.73M | 842.04M | 972.45M | 975.48M | 974.79M | 1,243.75M | 1,218.23M | 1,217.12M | 1,213.03M | 1,211.98M | 1,149.73M | 1,138.71M | 1,039.37M | 1,038.13M | 1,037.70M | 1,036.34M | 1,037.17M | 1,034.21M | 1,032.84M | 1,031.43M | 1,029.94M |
|
Common Equity
|
| 75.51M | 5.00M | 5.00M | 5.00M | 182.38M | 234.16M | 239.94M | 288.59M | 304.82M | 309.83M | 327.59M | 309.61M | 330.13M | 309.15M | 325.72M | 315.57M | 308.52M | 316.43M | 243.67M | 259.96M | 275.81M | 244.22M | 194.89M | 231.07M | 237.11M | 465.30M | 404.06M | 421.47M | 449.00M | 438.63M | 486.55M | 265.12M | 299.57M | 352.10M | 403.15M |
|
Shareholder's Equity
|
| 75.51M | 5.00M | 5.00M | 5.00M | 182.38M | 234.16M | 239.94M | 288.59M | 304.82M | 309.83M | 327.59M | 309.61M | 330.13M | 309.15M | 325.72M | 315.57M | 308.52M | 316.43M | 243.67M | 259.96M | 275.81M | 244.22M | 194.89M | 231.07M | 237.11M | 465.30M | 404.06M | 421.47M | 449.00M | 438.63M | 486.55M | 265.12M | 299.57M | 352.10M | 403.15M |
|
Liabilities and Shareholders Equity
|
| 0.42M | 401.85M | 402.40M | 402.87M | 404.78M | 405.04M | 406.20M | 1,344.78M | 1,365.61M | 1,346.45M | 1,375.86M | 1,407.43M | 1,374.13M | 1,355.12M | 1,371.97M | 1,367.33M | 1,497.21M | 1,559.19M | 1,481.92M | 1,837.06M | 1,824.48M | 1,779.86M | 1,718.33M | 1,756.27M | 1,710.89M | 1,906.16M | 1,756.08M | 1,789.98M | 1,769.86M | 1,773.00M | 1,850.58M | 1,614.49M | 1,643.10M | 1,695.43M | 1,778.34M |
|
Retained Earnings
|
| -0.04M | 0.11M | 0.65M | 0.91M | 2.19M | 0.64M | -0.06M | -113.31M | -110.74M | -107.15M | -89.40M | -89.58M | -68.13M | -91.85M | -80.77M | -94.85M | -103.77M | -99.77M | -100.48M | -81.42M | -71.38M | -90.85M | -128.24M | -98.08M | -93.50M | -74.39M | -128.91M | -125.89M | -94.95M | -105.88M | -71.15M | -269.29M | -234.61M | -196.04M | -149.20M |
|
Treasury Shares
|
| 10.65M | | | | | | | 4.44M | | | | 3.00M | | | | 2.20M | | | | 1.69M | | | | 1.50M | | | | 2.10M | | | | 2.17M | | | |