|
Cash & Equivalents
|
26.77M | 25.14M | 23.13M | 21.76M | 130.74M | 122.61M | 123.08M | 95.12M | 94.50M | 96.80M | 101.21M | 389.76M | 399.32M | 290.39M | 171.61M | 224.89M | 272.20M | | | 362.40M | 547.85M | 392.33M | 389.42M | 423.50M | 332.76M | 295.28M | 139.46M | 123.40M | 170.28M | 364.58M | 525.69M | 590.79M | 595.88M | 588.59M | 558.23M | 531.62M | 479.78M | 465.12M | 421.16M | 330.97M | 306.38M | 289.30M | 270.26M | 305.10M | 313.91M | 296.05M | 252.44M | 261.59M | 217.32M | 222.03M | 197.69M | 231.07M |
|
Short-term Investments
|
| | | | | | | | | | | | | 60.43M | | | 207.33M | | | 195.77M | 273.37M | 422.28M | 413.95M | 414.00M | 423.10M | 331.14M | 272.75M | 258.41M | 242.00M | 122.62M | | | | | | | | | | 90.87M | 94.24M | 124.90M | 126.91M | 121.47M | 127.48M | 124.75M | 132.38M | 135.43M | 100.58M | 102.38M | 103.44M | 102.48M |
|
Cash & Current Investments
|
26.77M | 25.14M | 23.13M | 21.76M | 130.74M | 122.61M | 123.08M | 95.12M | 94.50M | 96.80M | 101.21M | 389.76M | 399.32M | 350.81M | 171.61M | 224.89M | 479.53M | | | 558.17M | 821.22M | 814.62M | 803.36M | 837.50M | 755.86M | 626.41M | 412.22M | 381.82M | 412.28M | 487.19M | 525.69M | 590.79M | 595.88M | 588.59M | 558.23M | 531.62M | 479.78M | 465.12M | 421.16M | 421.84M | 400.62M | 414.20M | 397.17M | 426.57M | 441.40M | 420.79M | 384.81M | 397.01M | 317.91M | 324.41M | 301.12M | 333.55M |
|
Receivables - Net
|
| | | 8.26M | 7.18M | 10.12M | 10.72M | 11.74M | 12.33M | 14.77M | 17.19M | 21.32M | 21.38M | 25.45M | 52.76M | 66.59M | 68.72M | 68.12M | 68.78M | 68.48M | 76.17M | 75.53M | 78.45M | 81.83M | 87.31M | 89.30M | 95.73M | 101.44M | 106.83M | 85.88M | 72.03M | 84.81M | 88.40M | 88.75M | 101.54M | 105.84M | 107.36M | 111.76M | 124.69M | 127.23M | 131.90M | 140.40M | 151.66M | 159.63M | 146.15M | 147.69M | 153.87M | 155.13M | 155.32M | 158.18M | 156.00M | 153.48M |
|
Receivables - Other
|
| | | | | | | | | | | 9.50M | 9.50M | 9.50M | | 3.40M | | | | | 28.75M | 28.75M | 28.75M | 28.75M | 28.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 8.26M | 7.18M | 10.12M | 10.72M | 11.74M | 12.33M | 14.77M | 17.19M | 30.82M | 30.88M | 34.95M | 52.76M | 69.99M | 68.72M | 68.12M | 68.78M | 68.48M | 104.92M | 104.28M | 107.20M | 110.58M | 116.06M | 89.30M | 95.73M | 101.44M | 106.83M | 85.88M | 72.03M | 84.81M | 88.40M | 88.75M | 101.54M | 105.84M | 107.36M | 111.76M | 124.69M | 127.23M | 131.90M | 140.40M | 151.66M | 159.63M | 146.15M | 147.69M | 153.87M | 155.13M | 155.32M | 158.18M | 156.00M | 153.48M |
|
Prepaid Assets
|
| | | 1.73M | 2.51M | 2.63M | 2.87M | 4.47M | 6.88M | 6.44M | 6.81M | 5.75M | 9.09M | 7.96M | | | 12.92M | | | 15.69M | 15.70M | 19.98M | 20.62M | 17.57M | 17.10M | 59.33M | 23.34M | 16.04M | 14.20M | 21.80M | 19.68M | 18.59M | 28.45M | 26.00M | 29.41M | 29.64M | 57.54M | 60.46M | 65.33M | 74.03M | 63.47M | 36.99M | 38.69M | 39.73M | 36.67M | 38.42M | 45.00M | 38.08M | 43.65M | 45.12M | 52.29M | 63.26M |
|
Current Assets
|
| | | 31.73M | 140.42M | 135.36M | 136.70M | 111.33M | 113.70M | 118.00M | 125.22M | 416.83M | 429.78M | 384.23M | | | 561.18M | | | 786.22M | 913.09M | 910.13M | 902.43M | 936.90M | 860.27M | 775.04M | 531.29M | 499.30M | 533.31M | 594.87M | 617.39M | 694.19M | 712.73M | 703.35M | 689.18M | 667.11M | 644.68M | 637.34M | 611.19M | 623.10M | 595.99M | 591.59M | 587.51M | 625.94M | 624.22M | 606.90M | 583.68M | 590.23M | 516.88M | 527.71M | 509.41M | 550.30M |
|
Property, Plant & Equipment (Net)
|
| | | 9.88M | 10.65M | 11.63M | 12.62M | 14.80M | 15.77M | 19.78M | 25.92M | 30.67M | 33.30M | 37.46M | | | 92.44M | | | 94.35M | 103.65M | 107.89M | 109.67M | 110.90M | 114.80M | 111.48M | 114.11M | 113.94M | 110.95M | 110.14M | 106.73M | 105.49M | 101.72M | 98.00M | 92.63M | 92.43M | 83.86M | 83.14M | 82.21M | 78.70M | 77.22M | 76.94M | 75.59M | 72.37M | 68.68M | 68.17M | 70.62M | 73.99M | 75.67M | 79.24M | 84.23M | 89.76M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 61.70M | | | | | | | 25.03M | 14.90M | | | | 49.65M | 45.38M | 34.96M | 53.50M | 3.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | 48.60M | 45.99M | 46.68M | 58.81M | 59.69M | 59.63M | 59.27M | 172.20M | | 170.67M | | | 107.19M | 107.95M | 109.42M | 106.53M | 106.32M | 105.62M | 104.66M | 105.31M | 103.46M | 104.59M | 103.98M | 104.80M | 106.77M | 109.26M | 106.91M | 107.63M | 106.50M | 105.13M | 104.32M | 101.53M | 98.26M | 102.33M | 103.19M | 103.26M | 101.93M | 103.89M | 102.83M | 102.49M | 104.43M | 130.98M | 133.81M | 136.53M | 135.68M |
|
Intangibles
|
| | | 0.13M | | | | 5.94M | 5.18M | 4.72M | 7.99M | 5.24M | 4.62M | 4.00M | | | 32.61M | | | 17.82M | 16.89M | 16.01M | 15.12M | 14.24M | 13.36M | 12.48M | 11.59M | 10.78M | 10.08M | 9.30M | 8.73M | 14.24M | 13.52M | 12.81M | 12.10M | 11.38M | 10.67M | 10.02M | 9.68M | 9.34M | 9.00M | 8.66M | 8.31M | 7.98M | 7.64M | 7.31M | 6.97M | 6.64M | 58.79M | 56.40M | 53.94M | 51.49M |
|
Goodwill & Intangibles
|
| | | 0.13M | | | | 54.54M | 51.18M | 51.39M | 66.80M | 64.92M | 64.25M | 63.27M | 172.20M | | 203.28M | | | 125.00M | 124.85M | 125.43M | 121.65M | 120.56M | 118.98M | 117.14M | 116.90M | 114.24M | 114.67M | 113.28M | 113.53M | 121.01M | 122.78M | 119.72M | 119.72M | 117.88M | 115.80M | 114.34M | 111.20M | 107.59M | 111.33M | 111.85M | 111.58M | 109.90M | 111.52M | 110.14M | 109.46M | 111.07M | 189.77M | 190.20M | 190.47M | 187.17M |
|
Other Non-Current Assets
|
| | | 1.72M | 1.50M | 6.36M | 6.40M | 6.40M | 6.33M | 8.10M | 8.17M | 3.25M | 3.65M | 3.68M | | | 8.95M | | | 143.87M | 40.43M | 41.36M | 42.30M | 42.77M | 59.44M | 32.88M | 35.88M | 36.35M | 38.37M | 42.05M | 46.66M | 40.83M | 48.85M | 51.65M | 59.07M | 59.84M | 65.41M | 77.27M | 94.81M | 115.38M | 133.99M | 154.20M | 179.02M | 147.00M | 161.73M | 163.75M | 160.54M | 176.54M | 177.14M | 167.20M | 176.20M | 145.10M |
|
Non-Current Assets
|
| | | 12.10M | 12.66M | 18.48M | 19.83M | 14.98M | 73.59M | 79.54M | 26.36M | 99.14M | 103.69M | 168.93M | | | 324.03M | | | 240.90M | 312.51M | 308.37M | 295.79M | 296.36M | 315.29M | 562.82M | 552.14M | 529.47M | 537.39M | 490.35M | 456.09M | 444.76M | 442.22M | 432.03M | 416.06M | 411.96M | 405.85M | 407.56M | 411.98M | 407.23M | 419.93M | 430.09M | 445.78M | 401.38M | 390.51M | 386.58M | 381.30M | 389.98M | 466.69M | 457.49M | 470.76M | 439.59M |
|
Assets
|
| | | 43.82M | 153.09M | 153.85M | 156.53M | 187.70M | 187.29M | 197.54M | 224.33M | 515.98M | 533.47M | 553.16M | | | 885.21M | | | 1,027.12M | 1,225.60M | 1,218.50M | 1,198.22M | 1,233.26M | 1,175.56M | 1,337.86M | 1,083.43M | 1,028.77M | 1,070.70M | 1,085.22M | 1,073.48M | 1,138.95M | 1,154.95M | 1,135.38M | 1,105.24M | 1,079.07M | 1,050.53M | 1,044.91M | 1,023.17M | 1,030.33M | 1,015.92M | 1,021.68M | 1,033.29M | 1,027.32M | 1,014.72M | 993.48M | 964.98M | 980.21M | 983.57M | 985.20M | 980.17M | 989.88M |
|
Accounts Payables
|
| | | 2.97M | 3.44M | 2.70M | 2.22M | 2.28M | 3.02M | 1.93M | 2.84M | 3.36M | 1.58M | 1.68M | | | 2.00M | | | 2.27M | 9.03M | 6.62M | 9.81M | 6.83M | 61.06M | 2.93M | 2.88M | 3.14M | 72.33M | 74.70M | 60.21M | 103.38M | 87.76M | 97.29M | 106.19M | 106.41M | 119.62M | 146.28M | 132.69M | 150.80M | 137.95M | 152.86M | 171.87M | 143.89M | 132.81M | 144.94M | 117.76M | 134.75M | 131.32M | 163.64M | 142.04M | 168.55M |
|
Payables
|
| | | 2.97M | 3.44M | 2.70M | 2.22M | 2.28M | 3.02M | 1.93M | 2.84M | 3.36M | 1.58M | 1.68M | | | 2.00M | | | 2.27M | 9.03M | 6.62M | 9.81M | 6.83M | 61.06M | 2.93M | 2.88M | 3.14M | 72.33M | 74.70M | 60.21M | 103.38M | 87.76M | 97.29M | 106.19M | 106.41M | 119.62M | 146.28M | 132.69M | 150.80M | 137.95M | 152.86M | 171.87M | 143.89M | 132.81M | 144.94M | 117.76M | 134.75M | 131.32M | 163.64M | 142.04M | 168.55M |
|
Accumulated Expenses
|
| | | 7.68M | 8.03M | 9.19M | 10.11M | 14.97M | 15.15M | 17.69M | 22.04M | 19.00M | 23.99M | 21.62M | | | 36.73M | | | 48.32M | 73.67M | 83.41M | 52.47M | 58.56M | 61.06M | 68.09M | 71.71M | 71.74M | 72.33M | | | | 87.76M | 97.29M | 106.19M | 106.41M | 119.62M | 146.28M | 132.69M | 150.80M | 137.95M | 152.86M | 171.87M | 143.89M | 132.81M | 144.94M | 117.76M | 134.75M | 131.32M | 163.64M | 142.04M | 168.55M |
|
Other Accumulated Expenses
|
| | | | | | | 4.21M | | | 5.60M | | | | | | 13.75M | | | 19.09M | 16.84M | | | | 17.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 55.80M | 56.50M | 57.01M | 57.51M | 62.34M | 56.41M | 54.40M | 51.16M | 53.56M | 47.86M | 39.62M | 40.24M | 41.13M | 41.18M | 40.18M | 39.67M | 39.02M | 38.25M | 38.73M | 39.23M | 39.37M | 35.08M | 28.02M | 20.68M | 13.11M | 9.83M | 8.45M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 5.46M | | | 3.30M | 32.62M | | | | 5.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 2.07M | 1.00M | 1.28M | 1.24M | 2.86M | 3.09M | 2.74M | 2.22M | 2.62M | 2.18M | 2.19M | | | 3.31M | | | 3.67M | 3.47M | 3.47M | 3.67M | 3.39M | 3.84M | 3.92M | 4.62M | 4.22M | 4.32M | 3.64M | 3.92M | 4.73M | 4.11M | 5.20M | 5.17M | 4.50M | 4.16M | 8.22M | 6.14M | 8.40M | 5.20M | 7.41M | 5.41M | 7.06M | 3.82M | 6.99M | 5.23M | 7.60M | 2.97M | 5.65M | 3.87M | 7.12M |
|
Total Current Liabilities
|
| | | 12.73M | 12.47M | 13.17M | 13.57M | 20.11M | 21.26M | 22.36M | 27.10M | 24.99M | 27.75M | 25.49M | | | 60.40M | | | 80.30M | 86.17M | 93.51M | 65.94M | 68.78M | 64.91M | 130.75M | 135.71M | 136.11M | 134.16M | 140.68M | 120.53M | 162.50M | 143.03M | 156.05M | 159.22M | 150.53M | 164.01M | 195.63M | 180.01M | 199.38M | 182.82M | 199.30M | 215.53M | 189.69M | 175.86M | 191.30M | 158.07M | 170.37M | 154.97M | 182.39M | 155.73M | 184.12M |
|
Non-Current Debt
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 1.92M | 0.60M | 0.69M | 0.80M | 4.50M | 5.78M | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | 16.90M | | | 20.02M | 26.90M | | | | 31.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 55.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 25.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 264.12M | 253.77M | 243.07M | 174.76M | 237.41M | 220.94M | 209.69M | 148.94M | 197.80M | 182.31M | 178.06M | 127.98M | 158.53M | 146.99M | 135.32M | 86.66M | 116.21M | 106.02M | 96.26M | 48.06M | 77.37M | 67.62M | 53.93M | 22.47M | 33.51M | 30.58M | 27.40M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.72M | | | 1.50M | 3.83M | | | | 35.14M | | | | 6.80M | 7.04M | 7.10M | 5.52M | 8.45M | 7.99M | 8.11M | 8.28M | 7.22M | 7.53M | 18.75M | 34.43M | 36.11M | 41.07M | 41.38M | 40.53M | 41.26M | 42.20M | 39.02M | 44.39M | 62.15M | 54.39M | 57.29M | 53.66M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 17.62M | | | 21.52M | 30.74M | 32.84M | 33.84M | 34.98M | 35.14M | 3.95M | 4.00M | 4.04M | 308.91M | 315.75M | 285.07M | 317.80M | 291.96M | 300.29M | 293.67M | 288.96M | 291.99M | 313.03M | 285.81M | 294.52M | 269.49M | 276.48M | 283.31M | 247.21M | 223.93M | 229.30M | 190.61M | 196.27M | 177.44M | 202.80M | 176.48M | 203.07M |
|
Total Liabilities
|
| | | 12.73M | 12.47M | 13.17M | 13.58M | 22.03M | 21.86M | 23.05M | 27.90M | 29.49M | 33.54M | 31.91M | | | 78.02M | | | 101.82M | 116.90M | 126.35M | 99.79M | 103.76M | 100.05M | 343.02M | 336.98M | 326.20M | 315.71M | 322.79M | 292.17M | 323.32M | 300.41M | 308.28M | 301.78M | 297.25M | 299.21M | 320.56M | 304.56M | 328.96M | 305.60M | 317.55M | 324.69M | 287.74M | 265.19M | 271.50M | 229.63M | 240.67M | 239.60M | 257.19M | 233.77M | 256.73M |
|
Total Debt
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 1.92M | 0.60M | 0.69M | 0.80M | 4.50M | 5.78M | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -24.35M | 140.61M | 140.68M | 142.96M | 165.66M | 165.43M | 174.50M | 196.43M | 486.48M | 499.94M | 521.25M | 693.62M | | 816.14M | | | 925.30M | 1,108.70M | 1,092.15M | 1,098.43M | 1,129.49M | 1,075.52M | 994.84M | 746.46M | 702.56M | 754.99M | 762.43M | 781.32M | 815.63M | 854.53M | 827.10M | 803.46M | 781.82M | 751.32M | 724.35M | 718.60M | 701.38M | 710.32M | 704.13M | 708.60M | 739.57M | 749.53M | 721.97M | 735.35M | 739.54M | 743.97M | 728.02M | 746.40M | 733.15M |
|
Shareholder's Equity
|
| | | -24.35M | 140.61M | 140.68M | 142.96M | 165.66M | 165.43M | 174.50M | 196.43M | 486.48M | 499.94M | 521.25M | 693.62M | | 816.14M | | | 925.30M | 1,108.70M | 1,092.15M | 1,098.43M | 1,129.49M | 1,075.52M | 994.84M | 746.46M | 702.56M | 754.99M | 762.43M | 781.32M | 815.63M | 854.53M | 827.10M | 803.46M | 781.82M | 751.32M | 724.35M | 718.60M | 701.38M | 710.32M | 704.13M | 708.60M | 739.57M | 749.53M | 721.97M | 735.35M | 739.54M | 743.97M | 728.02M | 746.40M | 733.15M |
|
Liabilities and Shareholders Equity
|
| | | 43.82M | 153.09M | 153.85M | 156.53M | 187.70M | 187.29M | 197.54M | 224.33M | 515.98M | 533.47M | 553.16M | | | 885.21M | | | 1,027.12M | 1,225.60M | 1,218.50M | 1,198.22M | 1,233.26M | 1,175.56M | 1,337.86M | 1,083.43M | 1,028.77M | 1,070.70M | 1,085.22M | 1,073.48M | 1,138.95M | 1,154.95M | 1,135.38M | 1,105.24M | 1,079.07M | 1,050.53M | 1,044.91M | 1,023.17M | 1,030.33M | 1,015.92M | 1,021.68M | 1,033.29M | 1,027.32M | 1,014.72M | 993.48M | 964.98M | 980.21M | 983.57M | 985.20M | 980.17M | 989.88M |
|
Treasury Shares
|
| | | | | | | 0.02M | | | | 0.02M | 0.55M | 0.79M | 0.01M | 6.97M | 7.09M | 7.56M | 7.53M | 7.58M | 0.00M | 0.36M | 7.09M | 6.80M | 6.56M | 7.40M | 0.18M | | 7.63M | | | | 0.10M | 0.09M | 0.10M | 0.11M | | 0.08M | 0.11M | | | | | | | 0.20M | | 0.08M | 6.71M | 0.04M | 0.03M | 0.08M |
|
Retained Earnings
|
| | | -41.24M | -51.08M | -53.06M | -55.07M | -60.39M | -65.19M | -66.06M | -68.39M | -70.46M | -73.09M | -70.35M | | | -70.22M | | | -67.23M | 79.17M | 54.83M | 21.74M | 30.52M | -52.92M | -153.68M | -430.92M | -504.19M | -493.05M | -508.59M | -532.58M | -533.60M | -533.94M | -588.92M | -648.40M | -694.09M | -760.16M | -808.20M | -849.94M | -893.97M | -923.82M | -975.00M | -1010.27M | -1002.05M | -1024.65M | -1065.28M | -1098.39M | -1120.70M | -1140.29M | -1181.09M | -1203.78M | -1238.51M |