|
Cash & Equivalents
|
25.71M | 15.21M | 22.12M | 31.10M | 46.18M | 120.23M | 367.41M | 539.74M | 200.97M | 271.12M | 885.91M |
|
Short-term Investments
|
| | 83.13M | 81.48M | 86.40M | 487.51M | 175.21M | 658.96M | 874.08M | 933.36M | |
|
Cash & Current Investments
|
25.71M | 15.21M | 105.25M | 112.58M | 132.58M | 607.75M | 542.62M | 1,198.70M | 1,075.05M | 1,204.47M | 885.91M |
|
Receivables - Net
|
| 24.23M | 42.29M | 61.92M | 74.90M | 102.83M | 111.27M | 125.13M | 150.86M | 171.61M | 178.14M |
|
Receivables - Other
|
| 0.20M | | 7.95M | 5.22M | 0.83M | | | | | |
|
Receivables
|
| 24.43M | 42.29M | 69.86M | 80.12M | 103.66M | 111.27M | 125.13M | 150.86M | 171.61M | 178.14M |
|
Prepaid Assets
|
| 2.80M | 6.61M | 13.96M | 14.04M | 12.83M | 20.23M | 23.86M | 23.66M | 31.24M | 28.35M |
|
Current Assets
|
| 48.49M | 163.82M | 188.45M | 221.52M | 723.41M | 674.12M | 1,347.69M | 1,249.57M | 1,407.32M | 1,092.40M |
|
Property, Plant & Equipment (Net)
|
| 12.42M | 11.32M | 12.77M | 13.54M | 13.02M | 13.24M | 16.32M | 19.81M | 14.87M | 11.84M |
|
Goodwill
|
163.15M | 163.15M | 185.14M | 185.14M | 185.14M | 185.14M | 289.71M | 289.71M | 443.86M | 448.96M | 448.96M |
|
Intangibles
|
| 56.83M | 54.12M | 40.81M | 27.79M | 17.52M | 46.67M | 36.20M | 90.86M | 79.06M | 59.52M |
|
Goodwill & Intangibles
|
163.15M | 219.98M | 239.26M | 225.95M | 212.92M | 202.66M | 336.38M | 325.90M | 534.73M | 528.02M | 508.49M |
|
Long-Term Deferred Tax
|
| 18.65M | 22.29M | 13.06M | | | | | | 0.14M | 53.21M |
|
Other Non-Current Assets
|
| 2.90M | 0.40M | 26.82M | 36.48M | 52.88M | 65.37M | 87.85M | 92.78M | 93.41M | 90.88M |
|
Non-Current Assets
|
| 238.26M | 256.61M | 272.36M | 271.96M | 291.15M | 439.39M | 469.89M | 694.09M | 693.44M | 732.63M |
|
Assets
|
| 286.75M | 420.44M | 460.81M | 493.48M | 1,014.55M | 1,113.51M | 1,817.58M | 1,943.66M | 2,100.76M | 1,825.04M |
|
Accounts Payables
|
| 4.65M | 7.17M | 7.25M | 3.44M | 7.40M | 3.15M | 7.47M | 14.96M | 8.62M | 8.46M |
|
Payables
|
| 4.65M | 7.17M | 7.25M | 3.44M | 7.40M | 3.15M | 7.47M | 14.96M | 8.62M | 8.46M |
|
Accumulated Expenses
|
| 15.01M | 18.93M | 20.87M | 24.48M | 30.10M | 35.96M | 50.93M | 58.60M | 59.69M | 71.57M |
|
Other Accumulated Expenses
|
| 0.95M | 1.81M | 3.22M | 2.63M | 5.12M | | | | | |
|
Short term Debt
|
| 2.31M | 2.08M | 2.99M | 2.01M | 2.01M | 7.94M | 16.44M | 8.00M | 249.23M | |
|
Current Leases
|
| 0.56M | 0.99M | 0.44M | | 4.94M | 4.15M | 4.94M | 5.94M | 4.11M | 3.52M |
|
Current Taxes
|
| 1.05M | 1.55M | 1.80M | 4.32M | 4.20M | | | | | |
|
Current Deferred Revenue
|
| 52.75M | 80.36M | 104.18M | 129.07M | 162.55M | 191.14M | 242.43M | 279.32M | 320.13M | 338.62M |
|
Total Current Liabilities
|
| 74.42M | 108.46M | 134.32M | 159.00M | 207.00M | 242.33M | 322.58M | 367.82M | 642.57M | 422.24M |
|
Capital Leases
|
| 0.56M | | | | | | 0.82M | 0.79M | 0.00M | 0.05M |
|
Non-Current Debt
|
| 28.27M | | | | | | | | | |
|
Convertible Debt
|
| | | | | 384.34M | 407.03M | 1,114.24M | 1,384.31M | 1,140.61M | 892.67M |
|
Non-Current Deffered Revenue
|
| 3.07M | 2.37M | 0.47M | 0.28M | 0.16M | 0.07M | 0.36M | 0.34M | 0.90M | 1.39M |
|
Minority Interest
|
| | | | 4.39M | 4.91M | 12.52M | 28.70M | 23.89M | 30.06M | 36.48M |
|
Non-Current Deferred Tax Liability
|
| 24.56M | 23.55M | 1.74M | 3.26M | 49.51M | 51.26M | 100.84M | 49.86M | 55.03M | 4.53M |
|
Operating Leases
|
| | | | | 10.61M | 7.36M | 13.25M | 9.29M | 15.74M | 20.28M |
|
Other Non-Current Liabilities
|
| 5.50M | 11.38M | 3.86M | 4.31M | 4.35M | 15.55M | 4.29M | 33.55M | 3.61M | 0.71M |
|
Total Non-Current Liabilities
|
| 115.08M | 117.65M | 139.65M | 165.52M | 606.68M | 663.36M | 1,459.55M | 1,774.34M | 1,806.21M | 1,341.18M |
|
Total Liabilities
|
| 120.58M | 129.03M | 143.51M | 169.83M | 611.03M | 678.91M | 1,463.84M | 1,807.89M | 1,809.82M | 1,341.88M |
|
Total Debt
|
| 30.57M | 2.08M | 2.99M | 2.01M | 2.01M | 7.94M | 16.44M | 8.00M | 249.23M | |
|
Common Equity
|
183.95M | 166.17M | 309.08M | 315.91M | 319.27M | 398.61M | 422.07M | 325.04M | 111.87M | 260.88M | 446.67M |
|
Shareholder's Equity
|
183.95M | 166.17M | 309.08M | 315.91M | 319.27M | 398.61M | 422.07M | 325.04M | 111.87M | 260.88M | 446.67M |
|
Liabilities and Shareholders Equity
|
| 286.75M | 420.44M | 460.81M | 493.48M | 1,014.55M | 1,113.51M | 1,817.58M | 1,943.66M | 2,100.76M | 1,825.04M |
|
Treasury Shares
|
0.04M | 0.00M | | 0.00M | 1.30M | 1.65M | 2.07M | 1.50M | 2.20M | 2.21M | 2.81M |
|
Retained Earnings
|
| -48.16M | -87.33M | -102.79M | -132.90M | -163.60M | -201.65M | -301.74M | -272.97M | -214.80M | -48.99M |