|
Cash & Equivalents
|
7.25M | 94.00M | 41.09M | 352.31M | 369.73M | 276.06M | 213.08M | 167.67M | 132.68M | 114.38M | 124.20M | 46.20M | 34.98M | 84.56M | 31.00M | 77.58M | 41.76M | 50.57M | 38.01M | 56.24M | 36.50M | 55.02M |
|
Short-term Investments
|
| | 110.63M | | 83.96M | 317.49M | 334.15M | 331.71M | 317.81M | 286.40M | 229.95M | 260.66M | 230.62M | 160.41M | 105.96M | 43.50M | 67.15M | 61.74M | 56.23M | 48.57M | 51.80M | 22.23M |
|
Cash & Current Investments
|
7.25M | 94.00M | 151.72M | 352.31M | 453.69M | 593.55M | 547.23M | 499.38M | 450.50M | 400.78M | 354.15M | 306.86M | 265.60M | 244.96M | 136.96M | 121.08M | 108.91M | 112.31M | 94.24M | 104.82M | 88.30M | 77.25M |
|
Receivables - Net
|
| | 14.98M | | 36.66M | 30.89M | 3.00M | 33.62M | 30.85M | 27.54M | 22.72M | 19.89M | 21.35M | 19.58M | 2.50M | 18.18M | 19.60M | 15.89M | 14.66M | 10.69M | 14.96M | 12.20M |
|
Receivables - Other
|
| | 7.08M | | 108.10M | 71.70M | 56.20M | 21.10M | 12.70M | 8.70M | 1.25M | 26.80M | 23.70M | 25.30M | 27.80M | 25.30M | 26.70M | 35.80M | 2.54M | 2.81M | 1.29M | 3.13M |
|
Receivables
|
| | 22.06M | | 144.76M | 102.59M | 59.20M | 54.72M | 43.55M | 36.24M | 23.97M | 46.69M | 45.05M | 44.88M | 30.30M | 43.48M | 46.30M | 51.69M | 17.20M | 13.50M | 16.26M | 15.34M |
|
Prepaid Assets
|
| | 19.27M | | 27.06M | 37.26M | 31.71M | 27.82M | 21.94M | 25.45M | 19.23M | 23.41M | 22.42M | 18.64M | 14.57M | 13.32M | 10.31M | 13.72M | 16.73M | 15.92M | 17.13M | 20.11M |
|
Current Assets
|
| | 186.15M | | 517.41M | 661.70M | 613.02M | 560.83M | 503.28M | 453.76M | 396.10M | 350.16M | 309.37M | 283.19M | 169.84M | 159.53M | 142.52M | 146.40M | 135.24M | 139.94M | 126.83M | 115.99M |
|
Property, Plant & Equipment (Net)
|
| | 4.59M | | 8.60M | 8.41M | 6.16M | 5.89M | 6.24M | 6.04M | 5.74M | 5.41M | 4.97M | 4.45M | 3.94M | 5.98M | 7.62M | 9.72M | 11.67M | 16.99M | 21.18M | 22.98M |
|
Goodwill
|
| | | | 287.23M | 286.98M | 287.23M | 287.23M | 47.13M | | | | | | | | | | | | | |
|
Intangibles
|
| | 1.21M | | 194.18M | 189.78M | 173.01M | 168.94M | 13.14M | 2.13M | 2.13M | 2.12M | 2.12M | 2.11M | 2.11M | 2.10M | 2.10M | 2.08M | 0.08M | 0.08M | 0.07M | 0.07M |
|
Goodwill & Intangibles
|
| | 1.21M | | 481.40M | 476.76M | 460.24M | 456.16M | 60.27M | 2.13M | 2.13M | 2.12M | 2.12M | 2.11M | 2.11M | 2.10M | 2.10M | 2.08M | 0.08M | 0.08M | 0.07M | 0.07M |
|
Other Non-Current Assets
|
5.82M | 5.82M | 5.20M | 5.20M | 5.36M | 5.61M | 5.36M | 5.36M | 5.36M | 5.36M | 10.08M | 5.36M | 12.31M | 7.29M | 19.16M | 16.30M | 16.34M | 16.85M | 21.82M | 21.93M | 25.94M | 42.56M |
|
Non-Current Assets
|
| | 29.60M | | 526.13M | 516.52M | 499.47M | 493.60M | 96.05M | 39.01M | 36.67M | 35.29M | 41.13M | 35.16M | 36.23M | 42.23M | 42.89M | 39.73M | 42.84M | 48.32M | 56.24M | 73.58M |
|
Assets
|
| | 215.75M | | 1,043.54M | 1,178.23M | 1,112.49M | 1,054.43M | 599.32M | 492.77M | 432.76M | 385.44M | 350.50M | 318.35M | 206.06M | 201.76M | 185.41M | 186.13M | 178.09M | 188.27M | 183.07M | 189.57M |
|
Accounts Payables
|
| | 3.44M | | 6.27M | 6.81M | 6.16M | 2.12M | 3.30M | 2.55M | 1.26M | 1.93M | 3.15M | 2.12M | 2.17M | 1.90M | 1.08M | 1.86M | 1.62M | 2.67M | 1.20M | 0.77M |
|
Payables
|
| | 3.44M | | 6.27M | 6.81M | 6.16M | 2.12M | 3.30M | 2.55M | 1.26M | 1.93M | 3.15M | 2.12M | 2.17M | 1.90M | 1.08M | 1.86M | 1.62M | 2.67M | 1.20M | 0.77M |
|
Accumulated Expenses
|
| | 9.06M | | 13.82M | 13.40M | 18.14M | 13.49M | 9.58M | 13.75M | 10.06M | 11.04M | 4.74M | 9.87M | 5.56M | 5.19M | 3.23M | 6.05M | 3.31M | 3.90M | 2.85M | 4.60M |
|
Other Accumulated Expenses
|
| | 8.91M | | 29.69M | 33.38M | 27.66M | 24.26M | 23.07M | 17.83M | 15.46M | 13.91M | 15.02M | 14.77M | 14.86M | 13.94M | 16.38M | 17.48M | 9.74M | 11.47M | 10.15M | 9.23M |
|
Short term Debt
|
| | | | 195.58M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 13.62M | | 11.48M | 10.03M | 8.07M | 14.17M | 12.05M | 9.96M | 8.70M | 13.05M | 11.97M | 10.06M | 8.98M | 21.54M | 20.83M | 19.86M | 19.24M | 33.27M | 32.75M | 25.32M |
|
Total Current Liabilities
|
| | 35.03M | | 256.84M | 63.62M | 60.03M | 54.04M | 47.99M | 44.09M | 35.47M | 39.92M | 34.88M | 36.81M | 31.57M | 42.56M | 41.52M | 45.24M | 39.02M | 58.09M | 52.74M | 45.67M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | 133.44M | 137.49M | 141.66M | 145.87M | 150.24M | 154.80M |
|
Minority Interest
|
| | | | 46.27M | 46.49M | 35.95M | 37.08M | 38.25M | 39.48M | 40.75M | 42.03M | 43.36M | 44.75M | 46.19M | 47.66M | 49.17M | 50.75M | 52.38M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 5.11M | 6.79M | 5.79M | 5.74M |
|
Operating Leases
|
| | 14.00M | | 18.67M | 17.75M | 14.61M | 17.82M | 16.94M | 16.75M | 11.09M | 14.37M | 13.46M | 12.43M | 6.98M | 10.96M | 9.87M | 5.27M | 3.83M | | | |
|
Other Non-Current Liabilities
|
| | 3.38M | | 225.00M | 12.62M | 13.41M | 8.13M | 6.01M | 5.58M | 5.48M | 4.41M | 3.52M | 3.36M | 2.23M | 2.06M | 1.57M | 1.29M | 0.28M | 0.29M | 1.79M | 1.42M |
|
Total Non-Current Liabilities
|
| | 49.03M | | 285.82M | 290.37M | 288.48M | 282.25M | 275.88M | 272.14M | 263.37M | 267.66M | 262.35M | 263.95M | 176.89M | 187.81M | 46.70M | 46.20M | 40.12M | 59.00M | 53.60M | 45.83M |
|
Total Liabilities
|
| | 52.41M | | 510.82M | 302.99M | 301.89M | 290.38M | 281.88M | 277.72M | 268.84M | 272.07M | 265.87M | 267.31M | 179.12M | 189.87M | 48.27M | 47.49M | 40.40M | 59.29M | 55.40M | 47.25M |
|
Total Debt
|
| | | | 195.58M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
101.13M | 163.62M | 163.34M | 462.46M | 486.45M | 828.75M | 774.64M | 726.97M | 279.19M | 175.57M | 123.17M | 71.35M | 41.27M | 6.29M | -19.24M | -35.76M | -45.47M | -49.60M | -56.36M | -16.89M | -22.57M | -12.48M |
|
Shareholder's Equity
|
101.13M | 163.62M | 163.34M | 462.46M | 486.45M | 828.75M | 774.64M | 726.97M | 279.19M | 175.57M | 123.17M | 71.35M | 41.27M | 6.29M | -19.24M | -35.76M | -45.47M | -49.60M | -56.36M | -16.89M | -22.57M | -12.48M |
|
Liabilities and Shareholders Equity
|
| | 215.75M | | 1,043.54M | 1,178.23M | 1,112.49M | 1,054.43M | 599.32M | 492.77M | 432.76M | 385.44M | 350.50M | 318.35M | 206.06M | 201.76M | 185.41M | 186.13M | 178.09M | 188.27M | 183.07M | 189.57M |
|
Retained Earnings
|
| | -272.85M | | -294.15M | -371.08M | -442.76M | -514.87M | -956.24M | -1082.37M | -1162.94M | -1228.35M | -1269.59M | -1311.35M | -1341.63M | -1362.30M | -1381.70M | -1384.15M | -1384.97M | -1394.20M | -1400.85M | -1388.32M |
|
Preferred Shares
|
| | | | 702.94M | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.13M | 2.59M | 8.01M | 6.98M | 14.08M | 12.39M | 12.86M | 18.82M | 25.49M | 20.14M | 20.76M | 18.27M | 16.02M | 13.77M | 0.92M | 0.34M | 11.54M |