|
Cash & Equivalents
|
10.39M | 7.15M | 9.72M | 2.90M | 4.88M | 5.72M | 10.69M | 8.32M | 10.01M | 3.83M | 3.75M | 4.60M | 4.45M | 4.67M | 4.06M | 3.85M | 3.15M | 3.02M | 12.49M | 13.62M | 17.07M | 9.47M | 12.85M | 31.03M | 45.77M | 48.23M | 40.86M | 39.99M | 43.50M | 50.12M | 48.58M | 287.01M | 165.82M | 173.51M | 184.50M | 196.20M | 188.50M | 77.98M | 90.22M | 108.31M | 96.75M | 83.96M | 315.91M | 251.38M | 227.94M | 237.64M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 4.46M | 4.82M | 4.81M | 4.84M | 4.79M | 4.05M | 4.13M | 4.11M | 4.82M | 4.67M | 4.66M | 3.46M | 3.45M | 10.26M | 17.11M | 13.18M | 13.30M | 13.28M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 11.44M | 20.87M | 25.99M | 25.99M | 25.99M |
|
Cash & Current Investments
|
10.39M | 7.15M | 9.72M | 2.90M | 4.88M | 5.72M | 10.69M | 8.32M | 10.01M | 3.83M | 3.75M | 4.60M | 4.45M | 4.67M | 4.06M | 3.85M | 3.15M | 3.02M | 16.95M | 18.45M | 21.89M | 14.31M | 17.64M | 35.08M | 49.90M | 52.34M | 45.67M | 44.66M | 48.16M | 53.58M | 52.03M | 297.27M | 182.94M | 186.69M | 197.79M | 209.48M | 199.94M | 89.43M | 101.66M | 119.75M | 108.19M | 95.40M | 336.78M | 277.38M | 253.94M | 263.63M |
|
Receivables - Net
|
| | 2.38M | | 2.58M | 2.40M | 3.40M | 2.56M | 2.58M | 2.53M | 3.20M | 3.26M | 3.82M | 4.64M | 4.57M | 3.86M | 4.48M | 3.92M | 5.76M | 4.92M | 5.55M | 5.86M | 5.17M | 5.14M | 5.58M | 5.38M | 4.93M | 5.95M | 5.85M | 6.05M | 6.99M | 6.38M | 7.23M | 8.83M | 9.46M | 10.14M | 10.75M | 11.95M | 12.41M | 13.64M | 16.06M | 16.94M | 19.66M | 18.45M | 28.39M | 19.42M |
|
Receivables
|
| | 2.38M | | 2.58M | 2.40M | 3.40M | 2.56M | 2.58M | 2.53M | 3.20M | 3.26M | 3.82M | 4.64M | 4.57M | 3.86M | 4.48M | 3.92M | 5.76M | 4.92M | 5.55M | 5.86M | 5.17M | 5.14M | 5.58M | 5.38M | 4.93M | 5.95M | 5.85M | 6.05M | 6.99M | 6.38M | 7.23M | 8.83M | 9.46M | 10.14M | 10.75M | 11.95M | 12.41M | 13.64M | 16.06M | 16.94M | 19.66M | 18.45M | 28.39M | 19.42M |
|
Inventory
|
| | 0.17M | | | 0.20M | 0.18M | | | | 0.23M | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 1.41M | | | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.44M | | 4.99M | 3.82M | 1.75M | 1.66M | 2.06M | 2.90M | 1.63M | 1.57M | 3.50M | 3.31M | 4.33M | 2.70M | 3.26M | 3.31M | 2.06M | 1.64M | 3.49M | 3.54M | 2.45M | 1.38M | 4.12M | 5.63M | 5.53M | 8.22M | 9.13M | 4.16M | 4.93M | 3.65M | 5.63M | 5.75M | 4.25M | 3.06M | 5.55M | 5.91M | 4.95M | 3.77M | 6.77M | 7.22M | 6.52M | 6.69M | 9.48M | 14.67M |
|
Current Assets
|
| | 16.71M | | 16.25M | 15.35M | 19.62M | 16.05M | 16.27M | 11.37M | 11.12M | 12.86M | 14.21M | 17.21M | 15.91M | 14.84M | 14.37M | 17.74M | 29.91M | 34.41M | 33.42M | 32.18M | 30.19M | 52.85M | 67.46M | 82.28M | 72.62M | 81.14M | 84.71M | 88.80M | 70.15M | 324.23M | 209.48M | 223.09M | 226.67M | 249.40M | 238.18M | 132.84M | 144.34M | 170.88M | 162.79M | 166.24M | 395.62M | 324.26M | 312.84M | 320.20M |
|
Property, Plant & Equipment (Net)
|
| | 3.62M | | 3.33M | 4.51M | 4.59M | 4.52M | 4.80M | 4.87M | 5.00M | 4.99M | 5.44M | 5.68M | 5.83M | 5.77M | 6.33M | 7.36M | 8.34M | 8.30M | 8.36M | 27.29M | 27.84M | 28.43M | 27.22M | 27.20M | 27.95M | 30.47M | 39.60M | 49.15M | 54.50M | 57.31M | 60.85M | 63.24M | 66.85M | 71.52M | 78.57M | 84.34M | 91.29M | 99.34M | 107.74M | 119.12M | 125.95M | 107.55M | 110.84M | 116.84M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | 76.12M | 83.19M | 83.76M |
|
Goodwill
|
| | 45.13M | | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 45.13M | 46.56M | 46.56M | 47.89M | 49.66M | 49.66M | 49.66M | 49.66M | 49.66M | 50.17M | 50.19M | 50.19M | 50.16M | 53.29M | 53.69M | 53.69M | 53.69M | 56.88M | 56.88M | 56.88M | 56.88M | 58.57M | 62.51M | 62.51M | 65.17M | 65.17M | 67.71M | 67.71M | 68.73M | 74.75M | 74.72M | 74.72M | 79.21M | 79.21M |
|
Intangibles
|
| | 32.70M | | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M |
|
Goodwill & Intangibles
|
| | 77.83M | | 77.83M | 77.83M | 77.83M | 77.83M | 77.83M | 77.83M | 77.83M | 77.83M | 77.83M | 79.26M | 79.26M | 80.59M | 82.36M | 82.36M | 82.36M | 82.36M | 82.36M | 82.87M | 82.89M | 82.89M | 82.86M | 85.99M | 86.39M | 86.39M | 86.39M | 89.58M | 89.58M | 89.58M | 89.58M | 91.27M | 95.21M | 95.21M | 97.88M | 97.88M | 100.41M | 100.41M | 101.43M | 107.45M | 107.42M | 107.42M | 111.91M | 111.91M |
|
Other Non-Current Assets
|
| | 1.00M | | 1.00M | 0.86M | 0.31M | 0.26M | 0.24M | 0.99M | 0.94M | 0.90M | 0.86M | 3.07M | 3.28M | 4.25M | 6.12M | 5.81M | 4.92M | 12.48M | 12.32M | 12.48M | 12.28M | 11.76M | 11.32M | 12.29M | 13.01M | 8.49M | 12.62M | 22.24M | 24.67M | 26.19M | 25.79M | 24.10M | 26.44M | 26.47M | 28.21M | 28.55M | 14.95M | 34.20M | 17.38M | 27.41M | 29.70M | 33.58M | 40.82M | 39.65M |
|
Non-Current Assets
|
| | 102.11M | | 101.13M | 101.84M | 101.03M | 100.56M | 100.49M | 100.97M | 100.68M | 100.30M | 100.37M | 103.92M | 103.93M | 105.84M | 109.70M | 110.10M | 109.84M | 117.03M | 116.61M | 135.88M | 135.92M | 135.67M | 133.66M | 137.41M | 138.94M | 136.63M | 149.56M | 171.60M | 179.05M | 183.06M | 185.88M | 187.94M | 197.52M | 201.90M | 213.03M | 218.83M | 233.48M | 241.38M | 289.03M | 318.52M | 320.63M | 372.55M | 395.45M | 400.83M |
|
Assets
|
| | 118.83M | | 117.38M | 117.19M | 120.65M | 116.61M | 116.76M | 112.34M | 111.80M | 113.16M | 114.58M | 121.12M | 119.84M | 120.68M | 124.07M | 127.84M | 139.75M | 151.45M | 150.03M | 168.07M | 166.11M | 188.51M | 201.11M | 219.69M | 211.56M | 217.77M | 234.26M | 260.40M | 249.20M | 507.30M | 395.36M | 411.04M | 424.19M | 451.30M | 451.22M | 351.68M | 377.82M | 412.25M | 451.82M | 484.76M | 716.25M | 696.80M | 708.29M | 721.03M |
|
Accounts Payables
|
| | 1.50M | | 1.19M | 1.33M | 1.25M | 1.35M | 1.62M | 1.69M | 1.46M | 1.80M | 1.78M | 2.15M | 1.75M | 2.21M | 1.90M | 2.13M | 2.75M | 2.19M | 2.52M | 2.36M | 3.35M | 3.88M | 2.89M | 2.34M | 3.66M | 3.67M | 3.81M | 4.38M | 5.41M | 4.93M | 3.12M | 3.50M | 5.22M | 6.85M | 6.11M | 5.10M | 4.72M | 6.44M | 5.75M | 10.30M | 6.94M | 7.90M | 3.30M | 11.00M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 120.15M | | | | | | | | | | | | | | |
|
Payables
|
| | 1.50M | | 1.19M | 1.33M | 1.25M | 1.35M | 1.62M | 1.69M | 1.46M | 1.80M | 1.78M | 2.15M | 1.75M | 2.21M | 1.90M | 2.13M | 2.75M | 2.19M | 2.52M | 2.36M | 3.35M | 3.88M | 2.89M | 2.34M | 3.66M | 3.67M | 3.81M | 4.38M | 5.71M | 125.08M | 3.12M | 3.50M | 5.22M | 6.85M | 6.11M | 5.10M | 4.72M | 6.44M | 5.75M | 10.30M | 6.94M | 7.90M | 3.30M | 11.00M |
|
Accumulated Expenses
|
| | 1.81M | | | 2.70M | 2.81M | | | | 3.88M | | | | 4.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 6.89M | | 5.22M | 7.06M | 7.54M | 9.21M | 6.34M | 8.55M | 9.24M | 6.47M | 8.16M | 9.02M | 10.93M | 8.59M | 10.65M | 10.11M | 16.20M | 14.22M | 15.65M | 17.96M | 21.45M | 14.15M | 20.83M | 20.14M | 26.73M | 17.40M | 25.07M | 29.91M | 28.07M | 24.51M | 29.19M | 28.04M | 34.73M | 38.44M | 30.73M | 36.67M | 38.57M | 38.67M | 42.95M | 58.39M | 46.78M | 58.37M | 44.30M | 42.55M |
|
Short term Debt
|
| | 4.87M | | | | | | | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 5.00M | 5.00M | 3.75M | 2.40M | 3.20M | 3.20M | 8.20M | 3.20M | 16.00M | 16.00M | 16.00M | 3.60M | 4.80M | 1.20M | | | 4.85M | 6.67M | 7.30M | 7.30M | 7.30M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | | 4.06M | 3.53M | 1.06M | 2.99M | 2.96M | 2.96M |
|
Current Taxes
|
| | | | | | 0.16M | | | | 0.90M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.76M | | | 1.69M | 1.74M | | | | 1.55M | | | | 2.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 16.44M | | 10.22M | 11.80M | 12.57M | 14.08M | 9.56M | 15.86M | 16.73M | 16.36M | 15.88M | 19.35M | 19.12M | 20.24M | 21.02M | 23.47M | 26.48M | 29.02M | 23.86M | 36.99M | 32.93M | 45.29M | 47.58M | 57.42M | 50.47M | 48.18M | 51.65M | 59.31M | 39.68M | 171.37M | 52.66M | 60.66M | 62.41M | 79.31M | 58.79M | 67.33M | 71.00M | 78.83M | 84.54M | 118.89M | 87.44M | 91.01M | 71.59M | 78.98M |
|
Non-Current Debt
|
| | 88.85M | | 100.50M | 95.50M | 95.01M | 85.04M | 85.07M | 153.93M | 147.22M | 141.37M | 137.53M | 136.69M | 129.84M | 217.79M | 214.57M | 211.10M | 309.37M | 308.93M | 308.51M | 308.08M | 307.67M | 310.46M | 310.85M | 311.24M | 466.93M | 466.06M | 468.77M | 469.08M | 469.39M | 710.92M | 709.55M | 708.18M | 706.85M | 705.48M | 711.41M | 711.87M | 712.33M | 712.79M | 713.26M | 713.73M | 1,206.20M | 1,206.91M | 1,207.63M | 1,208.36M |
|
Non-Current Deffered Revenue
|
| | 7.16M | | 7.33M | 7.43M | 7.62M | 6.99M | 7.07M | 7.27M | 7.87M | 8.04M | 8.02M | 8.54M | 21.23M | 21.10M | 21.36M | 21.87M | 21.89M | 21.19M | 21.35M | 22.06M | 22.34M | 22.12M | 22.28M | 23.09M | 24.96M | 25.27M | 26.16M | 27.15M | 28.02M | 26.89M | 27.06M | 26.94M | 27.05M | 27.67M | 28.30M | 28.77M | 30.14M | 31.54M | 32.93M | 37.01M | 38.88M | 41.51M | 42.73M | 46.72M |
|
Non-Current Deferred Tax Liability
|
| | 13.84M | | 14.80M | 14.66M | 13.02M | 13.03M | 12.89M | 12.95M | 12.30M | 12.37M | 12.15M | 12.04M | 5.92M | 5.96M | 5.76M | 5.64M | 4.87M | 4.65M | 4.22M | 4.36M | 12.29M | 5.99M | 6.04M | 6.09M | 14.10M | 5.38M | 5.42M | 6.47M | 19.62M | 6.94M | 5.90M | 6.76M | 19.68M | 3.38M | 3.15M | 2.98M | 19.36M | 5.63M | 4.63M | 2.10M | 1.08M | 14.40M | 13.78M | 31.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.81M | | 53.94M | 60.41M | 58.17M | 57.90M | 58.48M | 58.32M |
|
Other Non-Current Liabilities
|
| | 1.53M | | 1.97M | 2.10M | 2.10M | 2.24M | 2.27M | 2.27M | 2.31M | 2.27M | 2.22M | 2.18M | 2.14M | 2.10M | 2.06M | 2.01M | 1.97M | 8.14M | 8.45M | 8.16M | 8.12M | 7.60M | 7.04M | 5.39M | 6.03M | 4.62M | 4.52M | 12.51M | 14.20M | 15.40M | 15.67M | 15.10M | 14.56M | 15.25M | 14.92M | 16.17M | 0.19M | 17.83M | 0.07M | 0.09M | 0.06M | 0.06M | 0.09M | 0.11M |
|
Total Non-Current Liabilities
|
| | 126.29M | | 132.85M | 129.39M | 128.22M | 119.14M | 114.59M | 190.01M | 184.12M | 178.15M | 173.59M | 176.62M | 176.11M | 265.09M | 262.71M | 262.08M | 362.61M | 363.79M | 357.95M | 371.49M | 367.43M | 383.86M | 386.75M | 397.84M | 546.85M | 544.88M | 551.99M | 562.02M | 544.53M | 916.12M | 795.16M | 802.53M | 800.49M | 815.84M | 801.64M | 810.95M | 835.00M | 828.80M | 889.29M | 932.14M | 1,391.78M | 1,411.72M | 1,394.20M | 1,423.54M |
|
Total Liabilities
|
| | 127.82M | | 134.83M | 131.49M | 130.32M | 121.38M | 116.86M | 192.29M | 186.43M | 180.42M | 175.81M | 178.80M | 178.25M | 267.19M | 264.77M | 264.10M | 364.58M | 371.93M | 366.39M | 379.64M | 375.54M | 391.46M | 393.79M | 403.23M | 552.88M | 549.50M | 556.51M | 574.53M | 558.73M | 931.52M | 810.83M | 817.63M | 815.05M | 831.09M | 816.57M | 827.12M | 835.19M | 846.63M | 889.36M | 932.23M | 1,391.83M | 1,411.79M | 1,394.29M | 1,423.65M |
|
Total Debt
|
| | 93.72M | | 100.50M | 95.50M | 95.01M | 85.04M | 85.07M | 157.43M | 150.72M | 144.87M | 141.03M | 140.19M | 133.34M | 222.79M | 219.57M | 214.85M | 311.77M | 312.13M | 311.71M | 316.28M | 310.87M | 326.46M | 326.85M | 327.24M | 470.53M | 470.86M | 469.97M | 469.08M | 469.39M | 715.77M | 716.22M | 715.48M | 714.15M | 712.78M | 711.41M | 711.87M | 712.33M | 712.79M | 713.26M | 713.73M | 1,206.20M | 1,206.91M | 1,207.63M | 1,208.36M |
|
Common Equity
|
| | -8.99M | | -17.45M | -14.30M | -9.67M | -4.77M | -0.10M | -79.95M | -81.43M | -67.26M | -61.23M | -57.67M | -58.42M | -146.51M | -140.70M | -136.26M | -224.83M | -220.48M | -216.37M | -211.57M | -209.43M | -202.95M | -192.67M | -183.54M | -341.31M | -331.73M | -322.24M | -314.13M | -309.52M | -424.23M | -415.47M | -406.60M | -390.86M | -379.79M | -365.35M | -475.44M | -457.37M | -434.38M | -437.54M | -447.47M | -675.59M | -714.98M | -686.00M | -702.62M |
|
Shareholder's Equity
|
| | -8.99M | | -17.45M | -14.30M | -9.67M | -4.77M | -0.10M | -79.95M | -81.43M | -67.26M | -61.23M | -57.67M | -58.42M | -146.51M | -140.70M | -136.26M | -224.83M | -220.48M | -216.37M | -211.57M | -209.43M | -202.95M | -192.67M | -183.54M | -341.31M | -331.73M | -322.24M | -314.13M | -309.52M | -424.23M | -415.47M | -406.60M | -390.86M | -379.79M | -365.35M | -475.44M | -457.37M | -434.38M | -437.54M | -447.47M | -675.59M | -714.98M | -686.00M | -702.62M |
|
Liabilities and Shareholders Equity
|
| | 118.83M | | 117.38M | 117.19M | 120.65M | 116.61M | 116.76M | 112.34M | 111.80M | 113.16M | 114.58M | 121.12M | 119.84M | 120.68M | 124.07M | 127.84M | 139.75M | 151.45M | 150.03M | 168.07M | 166.11M | 188.51M | 201.11M | 219.69M | 211.56M | 217.77M | 234.26M | 260.40M | 249.20M | 507.30M | 395.36M | 411.04M | 424.19M | 451.30M | 451.22M | 351.68M | 377.82M | 412.25M | 451.82M | 484.76M | 716.25M | 696.80M | 708.29M | 721.03M |
|
Retained Earnings
|
| | -11.57M | | -53.80M | -50.62M | -46.83M | -42.54M | -38.46M | -80.42M | -76.11M | -69.58M | -64.31M | -59.30M | -58.97M | -146.85M | -141.03M | -136.65M | -226.16M | -220.98M | -217.56M | -212.21M | -210.28M | -203.46M | -193.01M | -184.33M | -342.03M | -332.05M | -323.03M | -315.33M | -310.03M | -424.61M | -415.82M | -406.90M | -393.32M | -380.41M | -367.33M | -476.41M | -459.99M | -435.23M | -439.33M | -449.34M | -676.94M | -719.31M | -697.56M | -709.68M |
|
Treasury Shares
|
| | | | | | | | | | 0.01M | 0.10M | 0.09M | 0.09M | 0.09M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.17M | 0.15M | 0.15M | 0.15M | 0.14M | | | | 0.04M | | | | 0.07M | | | 0.57M | 0.65M | | 0.08M | 0.09M | 0.72M | | | |