|
Cash & Equivalents
|
182.28M | 148.78M | 166.85M | 246.39M | 233.72M | 659.69M | 664.32M | 601.65M | 565.99M | 543.25M | 303.94M | 294.77M | 280.75M | 317.15M | 271.95M | 226.24M | 182.57M | 209.84M | 214.97M | 252.52M | 224.06M | 291.88M | 258.37M | 265.34M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 228.76M | | | | 46.04M | | | |
|
Cash & Current Investments
|
182.28M | 148.78M | 166.85M | 246.39M | 233.72M | 659.69M | 664.32M | 601.65M | 565.99M | 543.25M | 303.94M | 294.77M | 280.75M | 317.15M | 271.95M | 226.24M | 411.33M | 209.84M | 214.97M | 252.52M | 270.10M | 291.88M | 258.37M | 265.34M |
|
Receivables - Net
|
| | | | 104.14M | 188.52M | 234.17M | 215.65M | 222.75M | 228.13M | 225.86M | 153.41M | 168.73M | 189.17M | 144.04M | 168.80M | 164.01M | 219.31M | 208.56M | 203.73M | 168.77M | 243.65M | 209.88M | 218.95M |
|
Receivables
|
| | | | 104.14M | 188.52M | 234.17M | 215.65M | 222.75M | 228.13M | 225.86M | 153.41M | 168.73M | 189.17M | 144.04M | 168.80M | 164.01M | 219.31M | 208.56M | 203.73M | 168.77M | 243.65M | 209.88M | 218.95M |
|
Prepaid Assets
|
| | | | 8.04M | 12.85M | 12.25M | 12.38M | 10.61M | 16.79M | 11.51M | 15.53M | 11.32M | 11.92M | 9.51M | 16.86M | 12.52M | 14.40M | 11.94M | 16.97M | 15.28M | 17.72M | 16.25M | 28.81M |
|
Current Assets
|
| | | | 354.40M | 877.10M | 937.25M | 864.75M | 857.41M | 872.55M | 826.58M | 745.53M | 754.77M | 831.25M | 751.66M | 741.73M | 706.90M | 696.23M | 614.08M | 639.23M | 593.20M | 759.89M | 737.93M | 762.51M |
|
Property, Plant & Equipment (Net)
|
| | | | 4.91M | 5.50M | 5.33M | 5.16M | 4.92M | 5.58M | 5.62M | 5.78M | 5.71M | 5.56M | 5.52M | 5.17M | 4.92M | 7.90M | 7.49M | 7.93M | 7.62M | 8.47M | 10.13M | 11.74M |
|
Goodwill
|
16.07M | | | | 21.82M | 21.82M | 21.82M | 69.94M | 78.84M | 97.39M | 90.68M | 89.89M | 91.75M | 92.00M | 96.85M | 117.83M | 103.38M | 169.31M | 175.88M | 177.90M | 180.48M | 181.43M | 183.68M | 183.75M |
|
Intangibles
|
0.10M | | | | 3.00M | 10.67M | 9.90M | 21.48M | 4.00M | 16.90M | 25.74M | 31.79M | 4.90M | 18.19M | 48.47M | 52.74M | 55.77M | 78.58M | 102.04M | 98.97M | 90.82M | 88.28M | 86.21M | 83.62M |
|
Goodwill & Intangibles
|
16.17M | | | | 24.82M | 32.49M | 31.72M | 91.41M | 82.84M | 114.29M | 116.42M | 121.68M | 96.66M | 110.19M | 145.31M | 170.57M | 159.15M | 247.89M | 277.92M | 276.87M | 271.29M | 269.71M | 269.88M | 267.37M |
|
Other Non-Current Assets
|
| | | | 2.15M | 1.28M | 1.21M | 2.61M | 5.82M | 2.40M | 2.33M | 2.12M | 6.40M | 5.87M | 11.08M | 20.15M | 17.77M | 32.97M | 34.27M | 44.07M | 43.46M | 42.17M | 44.67M | 45.69M |
|
Non-Current Assets
|
| | | | 50.15M | 50.75M | 51.70M | 115.52M | 125.55M | 146.80M | 150.87M | 154.34M | 160.15M | 163.90M | 184.76M | 217.35M | 216.03M | 348.43M | 396.76M | 395.12M | 390.95M | 392.44M | 400.34M | 403.99M |
|
Assets
|
| | | | 404.55M | 927.85M | 988.95M | 980.26M | 982.96M | 1,019.34M | 977.45M | 899.87M | 914.92M | 995.15M | 936.42M | 959.08M | 922.92M | 1,044.65M | 1,010.85M | 1,034.35M | 984.15M | 1,152.34M | 1,138.27M | 1,166.50M |
|
Accounts Payables
|
| | | | 151.97M | 293.39M | 367.58M | 376.31M | 395.97M | 389.23M | 356.49M | 298.69M | 323.66M | 387.75M | 319.77M | 338.14M | 305.85M | 393.14M | 367.87M | 385.70M | 345.61M | 470.33M | 430.65M | 439.01M |
|
Payables
|
| | | | 151.97M | 293.39M | 367.58M | 376.31M | 395.97M | 389.23M | 356.49M | 298.69M | 323.66M | 387.75M | 319.77M | 338.14M | 305.85M | 393.14M | 367.87M | 385.70M | 345.61M | 470.33M | 430.65M | 439.01M |
|
Accumulated Expenses
|
| | | | 8.11M | 11.86M | 12.32M | 12.98M | 11.96M | 11.31M | 12.00M | 11.97M | 10.05M | 10.21M | 11.36M | 12.37M | 12.24M | 14.13M | 9.93M | 15.04M | 16.73M | 13.09M | 12.10M | 11.17M |
|
Other Accumulated Expenses
|
| | | | 4.38M | 7.46M | 5.94M | 6.18M | 15.43M | 14.88M | 10.79M | 10.09M | 14.50M | 15.41M | 13.39M | 16.86M | 15.85M | 22.79M | 34.34M | 21.50M | 18.84M | 23.68M | 19.91M | 21.50M |
|
Current Leases
|
| | | | 0.75M | 0.77M | 0.79M | 0.81M | 1.31M | 1.39M | 1.51M | 1.41M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 1.50M | 3.79M | 3.69M | 4.38M | 4.32M | 5.33M | 5.07M | 3.31M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 166.70M | 317.26M | 390.32M | 400.66M | 423.36M | 422.14M | 385.86M | 325.48M | 348.22M | 413.37M | 344.51M | 367.37M | 333.94M | 430.06M | 412.14M | 422.24M | 381.17M | 507.10M | 462.66M | 471.69M |
|
Non-Current Debt
|
| | | | 4.83M | 6.58M | 0.50M | 0.50M | 0.50M | 60.50M | 70.50M | 70.50M | 75.50M | 95.50M | 105.00M | 105.00M | 115.00M | 125.00M | 110.00M | 115.00M | 123.00M | 166.50M | 186.50M | 220.00M |
|
Operating Leases
|
| | | | 1.32M | 1.12M | 0.92M | 0.71M | 2.05M | 1.70M | 3.96M | 3.56M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 5.05M | 5.14M | 5.22M | 2.34M | 3.00M | 1.38M | 1.47M | 1.60M | 5.48M | 5.38M | 10.73M | 19.62M | 17.45M | 31.32M | 31.09M | 40.90M | 39.98M | 39.17M | 40.33M | 40.36M |
|
Total Non-Current Liabilities
|
| | | | 172.86M | 324.96M | 391.73M | 401.87M | 423.86M | 484.35M | 460.32M | 399.54M | 423.72M | 508.87M | 449.51M | 472.37M | 448.94M | 555.06M | 522.14M | 537.24M | 504.17M | 673.60M | 649.16M | 691.69M |
|
Total Liabilities
|
106.14M | 131.49M | 134.75M | 130.43M | 177.91M | 330.10M | 396.95M | 404.21M | 426.86M | 485.72M | 461.79M | 401.14M | 429.20M | 514.24M | 460.25M | 491.99M | 466.40M | 586.37M | 553.23M | 578.14M | 544.14M | 712.77M | 689.49M | 732.05M |
|
Total Debt
|
| | | | 4.83M | 6.58M | 0.50M | 0.50M | 0.50M | 60.50M | 70.50M | 70.50M | 75.50M | 95.50M | 105.00M | 105.00M | 115.00M | 125.00M | 110.00M | 115.00M | 123.00M | 166.50M | 186.50M | 220.00M |
|
Common Equity
|
-106.14M | -131.49M | -134.75M | -130.43M | -139.69M | 597.75M | 592.00M | 576.05M | 556.10M | 533.62M | 515.66M | 498.74M | 485.72M | 480.91M | 476.17M | 467.10M | 456.53M | 458.28M | 457.62M | 456.21M | 440.00M | 439.57M | 448.78M | 434.45M |
|
Shareholder's Equity
|
-106.14M | -131.49M | -134.75M | -130.43M | -139.69M | 597.75M | 592.00M | 576.05M | 556.10M | 533.62M | 515.66M | 498.74M | 485.72M | 480.91M | 476.17M | 467.10M | 456.53M | 458.28M | 457.62M | 456.21M | 440.00M | 439.57M | 448.78M | 434.45M |
|
Liabilities and Shareholders Equity
|
| | | | 404.55M | 927.85M | 988.95M | 980.26M | 982.96M | 1,019.34M | 977.45M | 899.87M | 914.92M | 995.15M | 936.42M | 959.08M | 922.92M | 1,044.65M | 1,010.85M | 1,034.35M | 984.15M | 1,152.34M | 1,138.27M | 1,166.50M |
|
Retained Earnings
|
| | | | -166.98M | -184.35M | -194.05M | -218.85M | -245.16M | -274.66M | -299.17M | -322.84M | -347.35M | -365.55M | -381.14M | -399.37M | -422.62M | -443.09M | -460.15M | -476.18M | -502.31M | -517.13M | -524.43M | -548.89M |
|
Treasury Shares
|
0.75M | | | | 0.25M | 2.15M | 2.15M | 3.24M | 3.71M | 3.89M | 5.04M | 6.29M | 5.98M | 7.16M | 7.11M | 8.01M | 7.24M | 6.66M | 9.80M | 8.87M | 8.08M | 7.22M | 8.83M | 9.95M |