|
Cash & Equivalents
|
47.98M | 133.28M | 137.67M | 123.83M | 232.69M | 956.42M | 941.62M | 896.38M | 975.19M | 790.40M | 746.42M | 176.93M | 257.19M | 332.60M | 538.55M | 112.89M | 161.36M | 319.37M | 372.04M | 308.60M | 276.91M | 244.65M | 228.32M | 222.41M | 219.07M | 200.89M | 182.33M |
|
Short-term Investments
|
| | 39.95M | | | 129.91M | 99.96M | 100.00M | 0.80M | | | 497.97M | 372.88M | 249.01M | | 394.31M | 297.33M | 98.72M | | | | | | | | | |
|
Cash & Current Investments
|
47.98M | 133.28M | 177.63M | 123.83M | 232.69M | 1,086.33M | 1,041.58M | 996.38M | 975.98M | 790.40M | 746.42M | 674.91M | 630.07M | 581.61M | 538.55M | 507.20M | 458.68M | 418.09M | 372.04M | 308.60M | 276.91M | 244.65M | 228.32M | 222.41M | 219.07M | 200.89M | 182.33M |
|
Receivables - Net
|
| | 32.73M | | | 39.96M | 45.30M | 37.68M | 35.54M | 39.85M | 51.38M | 47.15M | 44.67M | 45.73M | 58.37M | 55.87M | 48.40M | 46.71M | 54.15M | 80.71M | 76.09M | 89.26M | 71.89M | 72.00M | 53.56M | 55.58M | 49.69M |
|
Receivables - Other
|
| | 2.60M | | | 1.41M | 12.05M | 1.18M | 0.65M | 0.50M | 2.05M | 2.21M | 0.08M | 0.16M | 3.57M | 1.70M | 3.68M | 3.99M | 5.50M | 4.55M | 10.27M | 12.67M | 13.63M | 12.30M | 4.56M | 4.94M | 4.32M |
|
Receivables
|
| | 35.33M | | | 41.37M | 57.35M | 38.86M | 36.19M | 40.35M | 53.43M | 49.36M | 44.76M | 45.89M | 61.94M | 57.57M | 52.08M | 50.71M | 59.65M | 85.26M | 86.36M | 101.93M | 85.51M | 84.30M | 58.12M | 60.52M | 54.02M |
|
Inventory
|
| | 3.10M | | | 7.78M | 9.13M | 9.37M | 8.93M | 9.10M | 7.53M | 8.03M | 7.92M | 7.97M | 8.74M | 8.44M | 8.53M | 7.83M | 6.65M | 6.58M | 5.57M | 4.76M | 2.86M | 2.53M | 2.18M | 1.82M | 1.19M |
|
Current Deferred Tax Assets
|
| | 1.13M | | | 0.86M | 2.13M | 2.21M | 2.45M | 1.34M | 1.70M | 1.25M | 1.78M | 1.34M | 1.39M | 1.47M | 1.53M | 1.93M | 2.26M | 2.30M | 2.33M | 2.39M | 2.51M | 2.56M | 2.59M | 2.63M | 2.66M |
|
Prepaid Assets
|
| | 8.94M | | | 8.41M | 14.05M | 14.88M | 13.49M | 13.90M | 20.28M | 21.82M | 22.15M | 20.60M | 19.57M | 15.28M | 18.29M | 14.28M | 14.48M | 16.01M | 17.28M | 15.81M | 11.42M | 11.99M | 12.25M | 10.25M | 10.81M |
|
Current Assets
|
| | 223.53M | | | 1,143.64M | 1,113.29M | 1,061.31M | 1,036.40M | 854.59M | 827.30M | 753.15M | 706.59M | 657.24M | 626.62M | 588.25M | 535.44M | 488.84M | 449.58M | 414.20M | 378.17M | 356.88M | 316.99M | 311.50M | 289.65M | 271.17M | 246.68M |
|
Property, Plant & Equipment (Net)
|
| | 2.66M | | | 4.35M | 3.84M | 3.38M | 2.98M | 2.71M | 2.23M | 1.89M | 1.50M | 1.08M | 1.01M | 0.72M | 0.59M | 0.58M | 0.57M | 0.55M | 0.49M | 0.42M | 0.38M | 0.34M | 0.29M | 0.25M | 0.23M |
|
Long-Term Investments
|
| | | | | 1.69M | 0.75M | 2.48M | 1.76M | 1.21M | 0.17M | | 1.37M | 0.77M | | 0.18M | 2.49M | 1.89M | 1.18M | 1.97M | 1.20M | 0.49M | 1.50M | 0.72M | | | |
|
Goodwill
|
127.27M | | 193.88M | | | 193.88M | 193.88M | 193.88M | 193.88M | 443.90M | 442.76M | 440.70M | 433.84M | 425.20M | 435.28M | 106.71M | 79.42M | | | | | | | | | | |
|
Intangibles
|
| | 63.53M | | | 57.72M | 55.53M | 53.60M | 51.67M | 159.93M | 152.41M | 145.35M | 136.43M | 127.29M | 134.98M | 135.40M | 134.95M | 125.89M | 120.25M | 114.34M | 111.22M | 108.88M | 101.54M | 90.79M | 84.03M | 74.56M | 66.07M |
|
Goodwill & Intangibles
|
127.27M | | 257.41M | | | 251.59M | 249.41M | 247.48M | 245.55M | 603.83M | 595.17M | 586.04M | 570.27M | 552.49M | 570.26M | 242.11M | 214.37M | 125.89M | 120.25M | 114.34M | 111.22M | 108.88M | 101.54M | 90.79M | 84.03M | 74.56M | 66.07M |
|
Other Non-Current Assets
|
6.09M | 1.09M | 1.64M | | | 2.63M | 1.43M | 1.39M | 1.25M | 1.92M | 2.03M | 2.58M | 2.20M | 3.06M | 3.39M | 3.65M | 4.52M | 3.60M | 4.79M | 5.11M | 5.16M | 5.20M | 5.35M | 5.36M | 5.13M | 4.87M | 4.46M |
|
Non-Current Assets
|
| | 276.35M | | | 270.39M | 263.36M | 260.86M | 255.92M | 629.76M | 618.54M | 608.65M | 591.88M | 574.53M | 590.94M | 262.25M | 236.74M | 146.16M | 140.12M | 134.19M | 129.65M | 126.11M | 118.97M | 107.97M | 99.00M | 88.26M | 77.11M |
|
Assets
|
| | 499.88M | | | 1,414.03M | 1,376.65M | 1,322.16M | 1,292.32M | 1,484.36M | 1,445.84M | 1,361.80M | 1,298.47M | 1,231.77M | 1,217.56M | 850.50M | 772.18M | 635.00M | 589.71M | 548.38M | 507.82M | 482.99M | 435.97M | 419.47M | 388.66M | 359.43M | 323.79M |
|
Accounts Payables
|
| | 27.35M | | | 38.30M | 42.13M | 23.39M | 24.86M | 45.91M | 58.71M | 35.92M | 43.65M | 45.18M | 54.26M | 39.92M | 42.58M | 37.38M | 38.99M | 39.03M | 44.09M | 47.91M | 49.33M | 39.14M | 39.43M | 47.35M | 45.31M |
|
Payables
|
| | 27.35M | | | 38.30M | 42.13M | 23.39M | 24.86M | 45.91M | 58.71M | 35.92M | 43.65M | 45.18M | 54.26M | 39.92M | 42.58M | 37.38M | 38.99M | 39.03M | 44.09M | 47.91M | 49.33M | 39.14M | 39.43M | 47.35M | 45.31M |
|
Accumulated Expenses
|
| | 27.35M | | | 38.30M | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 9.59M | | | 9.80M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 11.85M | | 13.87M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 6.23M | | | 6.32M | 6.36M | 4.93M | 3.47M | 3.12M | 1.92M | 2.66M | 3.17M | 3.62M | 3.06M | 3.01M | 2.93M | 3.40M | 3.58M | 3.60M | 3.62M | 3.66M | 3.69M | 3.72M | 3.70M | 3.68M | 3.63M |
|
Current Deferred Revenue
|
64.13M | | 66.49M | | | 61.80M | 66.69M | 63.20M | 57.84M | 60.95M | 68.84M | 68.84M | 63.97M | 50.15M | 49.51M | 65.61M | 60.21M | 53.08M | 46.37M | 59.08M | 64.27M | 62.46M | 53.23M | 57.43M | 41.06M | 29.50M | 22.62M |
|
Total Current Liabilities
|
| | 106.58M | | | 106.62M | 120.98M | 98.32M | 91.34M | 127.11M | 141.63M | 128.79M | 116.28M | 105.13M | 114.06M | 115.59M | 110.25M | 98.68M | 93.80M | 108.43M | 117.90M | 122.17M | 111.26M | 106.73M | 87.92M | 86.49M | 73.21M |
|
Non-Current Deffered Revenue
|
29.17M | | 10.90M | | | 7.48M | 8.11M | 7.46M | 7.53M | 7.05M | 7.05M | 5.99M | 4.78M | 6.91M | 6.29M | 8.18M | 6.60M | 5.95M | 6.09M | 7.89M | 4.28M | 3.82M | 2.78M | 2.19M | 2.20M | 2.54M | 0.82M |
|
Minority Interest
|
| | 655.80M | | | 22.34M | 22.07M | 21.45M | 21.17M | 21.73M | 21.62M | 21.40M | 20.89M | 20.40M | 19.97M | 19.15M | 18.11M | 17.42M | 15.97M | 14.62M | 13.96M | 13.39M | 11.47M | 11.82M | 11.98M | 12.45M | 12.21M |
|
Operating Leases
|
| | 7.16M | | | 3.06M | 1.30M | 0.97M | 0.78M | 14.99M | 14.69M | 13.72M | 12.84M | 12.21M | 11.79M | 10.85M | 9.99M | 9.09M | 8.21M | 7.29M | 6.36M | 5.44M | 4.51M | 3.57M | 2.69M | 1.78M | 0.89M |
|
Other Non-Current Liabilities
|
| | 0.31M | | | 0.12M | 0.06M | 0.04M | 0.03M | 45.19M | 16.45M | 13.87M | 3.68M | 2.67M | 1.57M | 1.61M | 1.65M | 1.59M | 1.43M | 1.41M | 1.42M | 1.50M | 1.17M | 1.21M | 1.28M | 1.25M | 1.07M |
|
Total Non-Current Liabilities
|
| | 124.64M | | | 117.15M | 130.38M | 106.74M | 99.65M | 141.51M | 168.51M | 139.14M | 133.90M | 124.25M | 132.13M | 134.62M | 126.84M | 113.72M | 108.09M | 123.61M | 128.54M | 131.44M | 118.55M | 112.49M | 92.81M | 90.81M | 74.92M |
|
Total Liabilities
|
204.41M | 262.05M | 124.95M | 301.76M | 320.14M | 117.27M | 130.45M | 106.79M | 99.68M | 186.70M | 184.96M | 153.01M | 137.58M | 126.92M | 133.71M | 136.23M | 128.49M | 115.31M | 109.52M | 125.03M | 129.95M | 132.94M | 119.72M | 113.69M | 94.08M | 92.06M | 76.00M |
|
Total Debt
|
| | | | | | | | | 11.85M | | 13.87M | | | | | | | | | | | | | | | |
|
Common Equity
|
-204.41M | -262.05M | -280.86M | -301.76M | -320.14M | 1,296.76M | 1,246.20M | 1,215.38M | 1,192.64M | 1,297.66M | 1,260.88M | 1,208.79M | 1,160.89M | 1,104.85M | 1,083.85M | 714.28M | 643.69M | 519.70M | 480.19M | 423.36M | 377.87M | 350.05M | 316.24M | 305.77M | 294.57M | 267.36M | 247.79M |
|
Shareholder's Equity
|
-204.41M | -262.05M | -280.86M | -301.76M | -320.14M | 1,296.76M | 1,246.20M | 1,215.38M | 1,192.64M | 1,297.66M | 1,260.88M | 1,208.79M | 1,160.89M | 1,104.85M | 1,083.85M | 714.28M | 643.69M | 519.70M | 480.19M | 423.36M | 377.87M | 350.05M | 316.24M | 305.77M | 294.57M | 267.36M | 247.79M |
|
Liabilities and Shareholders Equity
|
| | 499.88M | | | 1,414.03M | 1,376.65M | 1,322.16M | 1,292.32M | 1,484.36M | 1,445.84M | 1,361.80M | 1,298.47M | 1,231.77M | 1,217.56M | 850.50M | 772.18M | 635.00M | 589.71M | 548.38M | 507.82M | 482.99M | 435.97M | 419.47M | 388.66M | 359.43M | 323.79M |
|
Treasury Shares
|
| 0.04M | 0.04M | | 0.06M | 1.40M | 0.06M | | | | 11.72M | 18.24M | 23.85M | 25.71M | 25.60M | 28.11M | 27.03M | 27.00M | 1.34M | 37.70M | 1.89M | 1.63M | 1.35M | 1.81M | 1.55M | 1.37M | 1.19M |
|
Retained Earnings
|
| | -357.93M | | | -532.05M | -582.36M | -668.87M | -708.59M | -762.44M | -811.28M | -881.32M | -950.47M | -1020.87M | -1082.03M | -1479.72M | -1572.78M | -1709.19M | -1757.78M | -1829.88M | -1879.80M | -1923.27M | -1965.92M | -1984.63M | -2004.33M | -2036.70M | -2061.63M |