|
Cash & Equivalents
|
53.85M | 55.67M | 29.94M | 271.38M | 272.99M | 267.76M | 416.85M | 185.80M | 184.31M | 194.75M | 210.51M | 236.59M | 244.13M | 245.19M | 272.31M | 234.95M | 224.78M | 224.60M | 233.02M | 179.18M | 179.09M | 162.27M | 172.71M |
|
Short-term Investments
|
0.51M | 3.68M | 1.81M | 1.91M | 0.73M | 1.84M | 1.11M | 0.83M | 0.74M | 3.50M | 3.43M | 3.10M | 4.26M | 3.02M | | | | | | | | | |
|
Cash & Current Investments
|
54.36M | 59.35M | 31.75M | 273.29M | 273.72M | 269.60M | 417.96M | 186.62M | 185.06M | 198.25M | 213.94M | 239.69M | 248.40M | 248.21M | 272.31M | 234.95M | 224.78M | 224.60M | 233.02M | 179.18M | 179.09M | 162.27M | 172.71M |
|
Receivables - Net
|
| | | 54.09M | 54.40M | 56.59M | 62.86M | 69.56M | 72.72M | 73.87M | 74.81M | 82.58M | 82.40M | 83.95M | 76.55M | 84.86M | 80.95M | 90.38M | 95.96M | 102.19M | 93.44M | 97.51M | 89.05M |
|
Receivables - Other
|
| | | 7.70M | | | | 9.07M | | | | 11.31M | 12.98M | 0.39M | 0.31M | 10.40M | 10.77M | 16.91M | 16.23M | 13.45M | 17.48M | 16.38M | 13.68M |
|
Receivables
|
| | | 61.79M | 54.40M | 56.59M | 62.86M | 78.63M | 72.72M | 73.87M | 74.81M | 93.89M | 95.38M | 84.35M | 76.86M | 95.26M | 91.72M | 107.29M | 112.19M | 115.64M | 110.92M | 113.89M | 102.73M |
|
Prepaid Assets
|
| | | 19.20M | 19.44M | 18.63M | 24.03M | 18.55M | 17.41M | 13.90M | 16.50M | 19.98M | 18.61M | 20.88M | 20.91M | 20.39M | 22.73M | 22.10M | 21.63M | 29.48M | 27.65M | 21.62M | 21.54M |
|
Current Assets
|
| | | 346.58M | 347.56M | 344.81M | 504.85M | 274.73M | 275.19M | 286.02M | 305.09M | 342.25M | 348.25M | 353.04M | 369.78M | 340.20M | 328.46M | 337.08M | 350.61M | 310.85M | 300.18M | 281.39M | 283.30M |
|
Property, Plant & Equipment (Net)
|
| | | 3.87M | 3.50M | 3.07M | 3.00M | 2.94M | 2.93M | 2.75M | 2.61M | 2.40M | 2.32M | 2.21M | 2.13M | 2.67M | 2.85M | 2.81M | 2.55M | 2.17M | 1.91M | 1.95M | 1.85M |
|
Long-Term Investments
|
| | | | | | | 0.06M | 0.18M | 0.71M | 4.96M | 3.74M | 1.83M | | | | | | | | | | |
|
Goodwill
|
| | | 518.59M | 519.23M | 524.26M | 522.81M | 703.37M | 704.79M | 700.80M | 696.92M | 717.74M | 718.84M | 721.85M | 673.16M | 716.33M | 715.62M | 715.52M | 718.48M | 757.04M | 764.34M | 49.43M | 773.04M |
|
Intangibles
|
| | | 523.62M | 388.23M | 387.94M | 378.99M | 681.15M | 504.31M | 493.05M | 481.54M | 486.78M | 476.55M | 473.81M | 463.11M | 487.04M | 473.69M | 463.15M | 453.23M | 485.21M | 475.40M | 469.28M | 459.54M |
|
Goodwill & Intangibles
|
| | | 1,042.21M | 907.45M | 912.21M | 901.80M | 1,384.52M | 1,209.10M | 1,193.85M | 1,178.46M | 1,204.53M | 1,195.39M | 1,195.66M | 1,136.27M | 1,203.38M | 1,189.31M | 1,178.68M | 1,171.71M | 1,242.25M | 1,239.74M | 518.71M | 1,232.58M |
|
Long-Term Deferred Tax
|
| | | 2.74M | 2.92M | 2.94M | 2.92M | 4.07M | 4.09M | 4.15M | 4.16M | 3.70M | 3.70M | 3.70M | 3.70M | 4.24M | 4.24M | 4.24M | 4.24M | 3.96M | 3.96M | 3.96M | 3.96M |
|
Other Non-Current Assets
|
| | | 1.16M | 1.18M | 1.17M | 1.15M | 2.17M | 2.10M | 2.68M | 6.90M | 5.62M | 3.68M | 5.28M | 5.22M | 3.05M | 3.24M | 2.69M | 2.05M | 2.03M | 2.01M | 1.83M | 1.80M |
|
Non-Current Assets
|
| | | 922.82M | 915.06M | 920.53M | 909.94M | 1,237.00M | 1,231.84M | 1,215.73M | 1,203.60M | 1,230.67M | 1,218.50M | 1,219.18M | 1,157.04M | 1,222.94M | 1,213.92M | 1,202.54M | 1,192.62M | 1,264.25M | 1,260.84M | 1,262.05M | 1,252.55M |
|
Assets
|
| | | 1,269.40M | 1,262.62M | 1,265.34M | 1,414.79M | 1,511.73M | 1,507.03M | 1,501.75M | 1,508.69M | 1,572.92M | 1,566.76M | 1,572.22M | 1,526.82M | 1,563.14M | 1,542.38M | 1,539.61M | 1,543.23M | 1,575.10M | 1,561.01M | 1,543.45M | 1,535.86M |
|
Accounts Payables
|
| | | 6.39M | 6.59M | 5.55M | 11.26M | 7.46M | 6.25M | 5.24M | 3.00M | 7.53M | 4.33M | 3.79M | 5.26M | 5.17M | 3.73M | 4.80M | 2.49M | 3.50M | 5.07M | 5.48M | 3.46M |
|
Payables
|
| | | 6.39M | 6.59M | 5.55M | 11.26M | 7.46M | 6.25M | 5.24M | 3.00M | 7.53M | 4.33M | 3.79M | 5.26M | 5.17M | 3.73M | 4.80M | 2.49M | 3.50M | 5.07M | 5.48M | 3.46M |
|
Accumulated Expenses
|
| | | 30.73M | 19.41M | 18.89M | 25.27M | 29.83M | 18.59M | 22.39M | 26.55M | 35.40M | 30.01M | 38.65M | 44.73M | 56.78M | 32.74M | 55.61M | 53.29M | 56.45M | 23.44M | 47.40M | 59.87M |
|
Other Accumulated Expenses
|
| | | 2.88M | | | | 1.38M | 0.93M | 0.54M | 0.59M | 4.99M | 1.13M | 4.64M | 4.45M | 4.38M | 4.33M | 4.72M | 4.58M | 5.31M | 4.54M | 4.32M | 4.17M |
|
Short term Debt
|
| | | 4.68M | 4.68M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Current Leases
|
| | | 0.28M | 0.28M | 0.28M | 0.29M | 5.04M | 4.90M | 4.60M | 3.42M | 4.97M | 4.81M | | | | | | | | | | |
|
Current Taxes
|
| | | 0.85M | | | | 1.40M | 1.07M | 2.85M | 1.80M | 2.22M | 3.70M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 30.66M | 29.80M | 29.12M | 27.99M | 45.50M | 48.17M | 46.12M | 40.43M | 52.21M | 51.65M | 52.79M | 47.98M | 60.68M | 56.80M | 60.99M | 59.34M | 77.83M | 72.03M | 70.24M | 65.02M |
|
Total Current Liabilities
|
| | | 75.34M | 63.37M | 59.25M | 69.63M | 92.22M | 81.62M | 81.55M | 76.53M | 103.16M | 93.82M | 102.90M | 105.43M | 130.02M | 100.63M | 129.12M | 122.70M | 146.09M | 108.08M | 130.44M | 135.52M |
|
Capital Leases
|
| | | 0.32M | 0.25M | 0.17M | 0.10M | 0.03M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 294.10M | 293.69M | 292.62M | 292.18M | 291.75M | 291.31M | 290.87M | 290.43M | 289.99M | 289.55M | 289.10M | 288.66M | 288.22M | 287.77M | 293.68M | 293.05M | 292.43M | 291.80M | 291.17M | 290.54M |
|
Non-Current Deffered Revenue
|
| | | 0.55M | 0.85M | 1.16M | 1.23M | 1.53M | 1.08M | 2.28M | 1.88M | 2.81M | 2.78M | 2.06M | 1.24M | 1.07M | 1.44M | 1.19M | 1.18M | 1.05M | 1.28M | 0.98M | 0.86M |
|
Non-Current Deferred Tax Liability
|
| | | 75.89M | 76.08M | 76.93M | 79.63M | 76.10M | 75.27M | 70.38M | 75.52M | 89.11M | 62.92M | 54.68M | 46.40M | 76.43M | 46.31M | 37.52M | 37.55M | 40.42M | 39.14M | 36.56M | 30.85M |
|
Operating Leases
|
| | | | | | | 8.26M | 9.35M | 8.29M | 8.51M | 10.13M | 9.24M | 12.93M | 11.68M | 11.33M | 15.96M | 15.87M | 15.00M | 16.47M | 14.37M | 13.69M | 13.06M |
|
Other Non-Current Liabilities
|
| | | 1.38M | 0.68M | 0.69M | 0.69M | 0.03M | | 1.39M | 1.42M | 22.12M | 23.40M | 18.03M | 26.11M | 39.21M | 40.24M | 23.54M | 24.91M | 25.30M | 26.60M | 4.36M | 4.32M |
|
Total Non-Current Liabilities
|
| | | 445.88M | 434.68M | 430.13M | 442.78M | 469.86M | | 451.98M | 452.87M | 471.14M | 458.31M | 457.02M | 448.96M | 477.09M | 447.78M | 472.67M | 464.91M | 491.15M | 450.13M | 468.51M | 466.73M |
|
Total Liabilities
|
-488.17M | -492.19M | -497.54M | 447.27M | 435.36M | 430.82M | 443.47M | 469.88M | 458.62M | 453.37M | 454.30M | 493.26M | 481.70M | 475.05M | 475.07M | 516.30M | 488.02M | 496.21M | 489.82M | 516.45M | 476.73M | 472.87M | 471.05M |
|
Total Debt
|
| | | 298.78M | 298.37M | 295.64M | 295.20M | 294.77M | 294.33M | 293.89M | 293.45M | 293.01M | 292.57M | 292.12M | 291.68M | 291.24M | 290.79M | 296.68M | 296.05M | 295.43M | 294.80M | 294.17M | 293.54M |
|
Common Equity
|
488.17M | 492.19M | 497.54M | 822.13M | 827.27M | 834.51M | 971.32M | 1,041.85M | 1,048.40M | 1,048.38M | 1,054.40M | 1,079.66M | 1,085.06M | 1,097.17M | 1,051.75M | 1,046.84M | 1,054.36M | 1,043.40M | 1,053.40M | 1,058.66M | 1,084.28M | 1,070.58M | 1,064.81M |
|
Shareholder's Equity
|
488.17M | 492.19M | 497.54M | 822.13M | 827.27M | 834.51M | 971.32M | 1,041.85M | 1,048.40M | 1,048.38M | 1,054.40M | 1,079.66M | 1,085.06M | 1,097.17M | 1,051.75M | 1,046.84M | 1,054.36M | 1,043.40M | 1,053.40M | 1,058.66M | 1,084.28M | 1,070.58M | 1,064.81M |
|
Liabilities and Shareholders Equity
|
| | | 1,269.40M | 1,262.62M | 1,265.34M | 1,414.79M | 1,511.73M | 1,507.03M | 1,501.75M | 1,508.69M | 1,572.92M | 1,566.76M | 1,572.22M | 1,526.82M | 1,563.14M | 1,542.38M | 1,539.61M | 1,543.23M | 1,575.10M | 1,561.01M | 1,543.45M | 1,535.86M |
|
Treasury Shares
|
5.50M | 5.51M | 6.33M | | 5.63M | 5.26M | 4.08M | 0.00M | 0.00M | 0.11M | 0.14M | 0.15M | 0.38M | 0.39M | 0.43M | 0.44M | 0.50M | 0.88M | 0.89M | 0.95M | 0.95M | 3.24M | 4.48M |
|
Retained Earnings
|
| | | -62.34M | -61.29M | -64.14M | -65.91M | -75.60M | -73.39M | -73.98M | -70.05M | -60.87M | -59.52M | -54.81M | -103.77M | -116.23M | -120.91M | -133.49M | -134.86M | -128.28M | -123.54M | -125.51M | -123.98M |