|
Cash & Equivalents
|
118.16M | 128.71M | 133.85M | 133.85M | 109.89M | 145.97M | 145.97M | 91.69M | 145.97M | 87.64M | 98.97M | 110.50M | 110.50M | 189.52M | 189.52M | 106.96M | 136.35M | 189.52M | 191.66M | 191.66M | 191.66M | 124.46M |
|
Short-term Investments
|
55.99M | 5.14M | 7.85M | 29.57M | 47.13M | | 18.18M | 17.40M | | 51.34M | | | | 74.71M | | | | 153.75M | | | | |
|
Cash & Current Investments
|
174.14M | 133.85M | 141.69M | 163.41M | 157.01M | 145.97M | 164.15M | 109.08M | 145.97M | 138.98M | 98.97M | 110.50M | 110.50M | 264.23M | 189.52M | 106.96M | 136.35M | 343.26M | 191.66M | 191.66M | 191.66M | 124.46M |
|
Receivables - Net
|
| 66.32M | | | | 67.50M | | | | 78.76M | | | | 77.27M | | | | 82.36M | | | | |
|
Receivables - Other
|
| 33.90M | | | | 72.26M | | | | 81.53M | | | | 89.17M | | | | 81.34M | | | | |
|
Receivables
|
| 100.23M | | | | 139.76M | | | | 160.29M | | | | 166.44M | | | | 163.70M | | | | |
|
Inventory
|
| 4.75M | | | 4.81M | 6.51M | 7.86M | 8.12M | 9.35M | 10.18M | 11.40M | 10.82M | 11.21M | 9.94M | 9.26M | 8.78M | 9.72M | 8.94M | 8.97M | 9.54M | 8.65M | 7.60M |
|
Prepaid Assets
|
| 7.44M | | | 14.05M | 12.82M | 11.60M | 11.66M | 13.02M | 17.09M | 20.26M | 22.18M | 24.48M | 26.40M | 25.65M | 24.44M | 20.67M | 23.25M | 17.62M | 23.49M | 20.81M | 19.63M |
|
Current Assets
|
| 324.27M | | | 271.33M | 273.21M | 250.13M | 233.64M | 262.50M | 295.93M | 310.29M | 337.40M | 374.31M | 422.08M | 378.06M | 414.75M | 501.45M | 567.59M | 523.48M | 606.11M | 668.40M | 575.85M |
|
Property, Plant & Equipment (Net)
|
| 16.11M | | | 16.39M | 16.76M | 17.75M | 17.77M | 17.63M | 17.26M | 16.73M | 15.81M | 15.27M | 15.90M | 15.58M | 15.81M | 15.92M | 17.00M | 17.77M | 19.96M | 22.53M | 22.21M |
|
Long-Term Investments
|
| | | | | | 22.73M | 32.44M | 43.41M | 22.12M | 48.94M | 57.60M | 46.31M | 28.86M | 70.71M | 71.63M | 91.04M | 101.82M | 141.26M | 146.91M | 117.14M | 151.54M |
|
Goodwill
|
| 9.46M | | | 9.46M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 26.83M | 28.71M | 28.71M | 28.71M | 28.71M | 28.71M | 119.56M |
|
Intangibles
|
| 6.61M | | | 8.31M | 11.23M | 10.56M | 9.90M | 9.81M | 11.25M | 10.46M | 9.62M | 11.15M | 10.59M | 10.42M | 9.81M | 11.32M | 11.31M | 10.92M | 10.24M | 9.81M | 81.47M |
|
Goodwill & Intangibles
|
| 16.07M | | | 17.77M | 38.06M | 37.39M | 36.73M | 36.64M | 38.08M | 37.29M | 36.45M | 37.98M | 37.42M | 37.25M | 36.64M | 40.03M | 40.02M | 39.64M | 38.96M | 38.52M | 201.03M |
|
Long-Term Deferred Tax
|
| 7.37M | | | 9.47M | 9.80M | 10.88M | 12.04M | 12.63M | 12.51M | 11.89M | 12.00M | 9.60M | 7.02M | -0.63M | 8.81M | -2.20M | 11.07M | -0.39M | 12.59M | -1.82M | 10.88M |
|
Other Non-Current Assets
|
| 0.56M | | | 0.18M | 1.96M | 1.99M | 1.83M | 1.82M | 1.73M | 2.66M | 2.79M | 7.57M | 7.34M | 6.73M | 8.22M | 7.63M | 7.68M | 6.90M | 6.69M | 6.29M | 14.62M |
|
Non-Current Assets
|
| 40.12M | | | 43.82M | 66.57M | 74.49M | 91.20M | 89.99M | 107.36M | 102.40M | 88.49M | 102.63M | 110.80M | 151.08M | 141.83M | 127.79M | 122.97M | 186.41M | 181.32M | 165.92M | 363.00M |
|
Assets
|
| 364.39M | | | 315.15M | 339.78M | 324.62M | 324.84M | 352.49M | 403.29M | 412.69M | 425.89M | 476.94M | 532.88M | 529.14M | 556.58M | 629.25M | 690.57M | 709.89M | 787.42M | 834.32M | 938.85M |
|
Accounts Payables
|
| 49.11M | | | 51.73M | 54.04M | 43.48M | 47.45M | 49.42M | 45.45M | 37.20M | 35.62M | 43.49M | 44.84M | 36.71M | 42.26M | 54.48M | 63.33M | 53.93M | 67.97M | 62.49M | 71.24M |
|
Payables
|
| 49.11M | | | 51.73M | 54.04M | 43.48M | 47.45M | 49.42M | 45.45M | 37.20M | 35.62M | 43.49M | 44.84M | 36.71M | 42.26M | 54.48M | 63.33M | 53.93M | 67.97M | 62.49M | 71.24M |
|
Other Accumulated Expenses
|
| 0.69M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 5.00M | 10.11M | 8.63M | 7.32M | 4.97M | 8.11M | 7.16M | 7.79M | 6.84M | 6.39M | 18.09M | 17.82M | 18.67M |
|
Current Deferred Revenue
|
| 138.98M | | | 115.02M | 159.41M | 117.78M | 121.64M | 135.64M | 194.88M | 157.90M | 158.94M | 170.66M | 242.82M | 186.03M | 183.94M | 206.68M | 216.97M | 219.44M | 227.18M | 239.68M | 277.58M |
|
Total Current Liabilities
|
| 159.38M | | | 403.72M | 186.57M | 170.56M | 172.87M | 189.78M | 207.78M | 204.74M | 204.51M | 226.84M | 253.82M | 234.62M | 237.23M | 272.92M | 295.50M | 287.80M | 309.97M | 316.92M | 369.66M |
|
Non-Current Deffered Revenue
|
| 33.44M | | | 34.40M | 36.43M | | | | 42.17M | | | | 47.10M | | | | 45.25M | | | | |
|
Pension
|
| 0.37M | | | 0.36M | 0.38M | 0.37M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 101.20M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 10.35M | | | | 9.16M | | | | 10.97M | | | | |
|
Other Non-Current Liabilities
|
| 6.19M | | | 6.65M | 56.48M | 6.51M | 25.46M | 19.64M | 20.02M | 29.82M | 42.28M | 44.33M | 54.12M | 76.70M | 93.51M | 7.88M | 6.95M | 6.57M | 6.85M | 7.51M | 16.68M |
|
Total Non-Current Liabilities
|
| 40.00M | | | 41.41M | 226.56M | 166.29M | 127.91M | 103.25M | 121.65M | 168.59M | 203.83M | 212.16M | 244.85M | 321.23M | 359.51M | 58.01M | 59.05M | 58.60M | 69.04M | 69.72M | 84.88M |
|
Total Liabilities
|
| 199.38M | | | 445.13M | 413.13M | 336.85M | 300.78M | 293.03M | 329.43M | 373.33M | 408.34M | 439.00M | 498.67M | 555.84M | 596.74M | 330.93M | 354.55M | 346.40M | 379.01M | 386.63M | 454.53M |
|
Common Equity
|
| 63.80M | | | | -73.35M | | | | 73.86M | 39.36M | 17.56M | 37.94M | 34.21M | -26.71M | | 298.32M | 336.02M | 363.49M | 408.41M | 447.69M | |
|
Shareholder's Equity
|
| 63.80M | | | -129.98M | -73.35M | -12.22M | 24.06M | 59.46M | 73.86M | | | | 34.21M | | | | 336.02M | | | | 484.32M |
|
Liabilities and Shareholders Equity
|
| 364.39M | | | 315.15M | 339.78M | 324.62M | 324.84M | 352.49M | 403.29M | 412.69M | 425.89M | 476.94M | 532.88M | 529.14M | 556.58M | 629.25M | 690.57M | 709.89M | 787.42M | 834.32M | 938.85M |
|
Treasury Shares
|
| | | | | | | | | 6.39M | | | | 8.16M | | | | 0.04M | | | | |
|
Retained Earnings
|
| 28.34M | | 10.18M | 26.52M | 78.44M | 133.88M | 86.25M | 111.58M | 199.24M | 158.64M | 126.29M | 132.79M | 118.14M | 46.77M | 0.20M | -184.13M | -164.86M | -147.46M | 0.55M | -107.80M | -86.54M |