|
Cash & Equivalents
|
103.94M | 119.35M | 103.54M | 82.43M | 158.07M | 749.65M | 801.07M | 582.72M | 361.31M | 380.00M | 424.80M | 320.82M | 269.35M | 364.54M | 508.92M | 658.10M | 727.20M | 710.50M | 721.70M | 726.10M | 748.00M | 775.10M | 797.70M |
|
Short-term Investments
|
| | | 205.40M | 122.73M | 51.09M | 15.03M | 241.12M | 419.10M | 403.14M | 361.02M | 459.65M | 511.68M | 355.71M | 214.00M | 65.75M | | | | | | | |
|
Cash & Current Investments
|
103.94M | 119.35M | 103.54M | 287.83M | 280.80M | 800.74M | 816.10M | 823.84M | 780.42M | 783.14M | 785.82M | 780.47M | 781.03M | 720.25M | 722.92M | 723.85M | 727.20M | 710.50M | 721.70M | 726.10M | 748.00M | 775.10M | 797.70M |
|
Receivables - Net
|
| | | 40.72M | 35.58M | 51.76M | 35.96M | 34.40M | 54.19M | 57.42M | 54.57M | 53.73M | 68.20M | 73.21M | 62.10M | 67.42M | 58.25M | 57.73M | 47.57M | 59.70M | 59.90M | 67.20M | 58.70M |
|
Receivables - Other
|
| | | 40.72M | 35.58M | 51.76M | 35.96M | 34.40M | 54.19M | 57.42M | 54.57M | 53.73M | 68.20M | 73.21M | 62.10M | 67.42M | 58.25M | 57.73M | 47.57M | 59.70M | 59.90M | 67.20M | 58.70M |
|
Receivables
|
| | | 81.44M | 71.16M | 103.51M | 71.93M | 68.79M | 108.37M | 114.84M | 109.13M | 107.47M | 136.40M | 146.42M | 124.21M | 134.84M | 116.51M | 115.47M | 95.14M | 119.40M | 119.80M | 134.40M | 117.40M |
|
Current Deferred Tax Assets
|
| | | 14.08M | 16.15M | 17.88M | 19.17M | 19.67M | 20.03M | 22.50M | 25.61M | 24.15M | 23.98M | 24.73M | 26.43M | 26.39M | 25.20M | 25.68M | 24.59M | 24.70M | 24.20M | 20.20M | 20.30M |
|
Prepaid Assets
|
| | | 14.99M | 18.67M | 17.98M | 17.45M | 16.49M | 23.27M | 20.49M | 22.29M | 17.64M | 17.34M | 22.15M | 19.45M | 16.61M | 24.43M | 28.52M | 29.59M | 20.20M | 21.90M | 19.40M | 20.60M |
|
Current Assets
|
| | | 355.07M | 351.20M | 888.36M | 888.69M | 892.33M | 877.90M | 883.55M | 888.29M | 875.99M | 888.97M | 837.01M | 829.13M | 832.49M | 833.25M | 820.69M | 821.20M | 830.70M | 854.00M | 881.90M | 897.30M |
|
Property, Plant & Equipment (Net)
|
| | | 18.64M | 21.08M | 23.05M | 24.52M | 24.73M | 26.40M | 27.86M | 28.12M | 27.10M | 26.81M | 28.84M | 29.70M | 30.41M | 31.11M | 33.07M | 36.15M | 36.90M | 37.90M | 40.00M | 41.80M |
|
Intangibles
|
| 0.60M | 0.57M | 3.96M | 0.17M | 10.34M | 10.30M | 10.09M | 0.26M | 9.16M | 8.98M | 8.55M | 8.47M | 9.18M | 10.69M | 11.72M | 12.61M | 14.95M | 20.54M | 24.50M | 24.90M | 26.40M | 25.60M |
|
Goodwill & Intangibles
|
| 0.60M | 0.57M | 3.96M | 0.17M | 10.34M | 10.30M | 10.09M | 0.26M | 9.16M | 8.98M | 8.55M | 8.47M | 9.18M | 10.69M | 11.72M | 12.61M | 14.95M | 20.54M | 24.50M | 24.90M | 26.40M | 25.60M |
|
Other Non-Current Assets
|
6.58M | 3.04M | 3.04M | 9.76M | 2.55M | 2.55M | 2.55M | 15.44M | 15.74M | 18.24M | 18.01M | 26.36M | 31.39M | 36.48M | 38.85M | 41.18M | 36.13M | 33.66M | 32.47M | 38.20M | 31.60M | 31.60M | 30.60M |
|
Non-Current Assets
|
| | | 40.27M | 41.36M | 41.95M | 42.09M | 41.05M | 41.45M | 39.37M | 38.91M | 36.70M | 75.08M | 81.70M | 85.21M | 88.05M | 83.06M | 83.67M | 92.94M | 99.60M | 97.20M | 98.00M | 98.00M |
|
Assets
|
| | | 417.62M | 414.82M | 953.58M | 954.85M | 958.91M | 946.86M | 952.39M | 956.26M | 947.60M | 964.05M | 918.71M | 914.35M | 920.53M | 916.30M | 904.36M | 914.14M | 930.30M | 951.20M | 979.90M | 995.30M |
|
Accounts Payables
|
| | | 39.01M | 41.36M | 41.67M | 44.33M | 49.21M | 53.90M | 55.32M | 62.18M | 66.38M | 93.23M | 88.72M | 98.06M | 101.04M | 103.26M | 100.92M | 97.79M | 104.10M | 100.50M | 102.00M | 103.80M |
|
Payables
|
| | | 39.01M | 41.36M | 41.67M | 44.33M | 49.21M | 53.90M | 55.32M | 62.18M | 66.38M | 93.23M | 88.72M | 98.06M | 101.04M | 103.26M | 100.92M | 97.79M | 104.10M | 100.50M | 102.00M | 103.80M |
|
Accumulated Expenses
|
| | | 13.00M | 8.35M | 15.47M | 18.64M | 18.35M | 16.04M | 16.52M | 13.56M | 21.16M | 17.24M | 23.02M | 18.91M | 22.28M | 18.32M | 22.64M | 22.32M | 31.60M | 17.80M | 22.20M | 32.00M |
|
Other Accumulated Expenses
|
| | | 4.74M | 5.05M | 6.86M | 7.40M | 7.64M | 7.75M | 7.97M | 7.61M | 7.20M | 8.64M | 9.09M | 7.50M | 7.70M | 7.86M | 12.24M | 15.32M | 12.90M | 14.10M | 13.30M | 10.00M |
|
Current Leases
|
| | | 7.93M | 7.97M | 7.97M | 7.96M | 8.03M | 8.06M | 8.04M | 8.09M | 8.66M | 7.87M | 7.66M | 7.38M | 6.56M | 4.37M | 2.43M | 0.76M | 0.04M | | | |
|
Current Deferred Revenue
|
| | | 76.08M | 85.25M | 95.92M | 91.37M | 94.64M | 106.84M | 115.58M | 116.59M | 118.78M | 134.16M | 141.81M | 141.23M | 140.09M | 150.56M | 158.45M | 154.36M | 159.70M | 184.70M | 186.00M | 177.40M |
|
Total Current Liabilities
|
| | | 153.64M | 157.81M | 177.14M | 181.45M | 201.12M | 203.84M | 224.31M | 235.73M | 242.44M | 273.84M | 284.68M | 295.64M | 298.26M | 302.59M | 315.90M | 314.81M | 327.50M | 334.50M | 346.20M | 349.50M |
|
Non-Current Deffered Revenue
|
| | | 4.56M | 3.51M | 5.36M | 3.38M | 3.85M | 3.11M | 2.67M | 3.24M | 3.08M | 3.26M | 3.21M | 2.54M | 2.86M | 2.18M | 1.76M | 1.48M | 1.60M | 2.20M | 1.80M | 1.60M |
|
Preferred Stock Liabilities
|
332.68M | 332.68M | 462.29M | 462.29M | 462.29M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 18.30M | 16.68M | 15.07M | 13.47M | 11.86M | 10.28M | 8.71M | 7.42M | 5.79M | 4.21M | 2.65M | 1.09M | 0.04M | | | 2.97M | 3.00M | 3.10M | | |
|
Other Non-Current Liabilities
|
| | | 0.64M | 0.62M | 0.59M | 0.57M | 0.56M | 0.95M | 0.91M | 0.89M | 1.71M | 1.73M | 1.69M | 1.67M | 3.18M | 2.42M | 1.53M | 1.60M | 3.80M | 0.90M | 4.90M | 4.70M |
|
Total Non-Current Liabilities
|
| | | 176.51M | 178.00M | 197.58M | 198.30M | 216.84M | 217.22M | 235.69M | 246.39M | 251.31M | 281.31M | 290.54M | 299.28M | 301.16M | 304.76M | 317.66M | 319.26M | 329.10M | 339.80M | 348.00M | 351.10M |
|
Total Liabilities
|
197.69M | 206.19M | 208.25M | 177.16M | 178.62M | 198.17M | 198.87M | 217.40M | 218.18M | 236.60M | 247.28M | 253.02M | 283.04M | 292.23M | 300.94M | 304.34M | 307.19M | 319.19M | 320.86M | 332.90M | 340.70M | 352.90M | 355.80M |
|
Common Equity
|
-197.69M | -206.19M | -208.25M | -221.82M | -226.09M | 755.41M | 755.98M | 741.51M | 728.68M | 715.79M | 708.98M | 694.58M | 681.01M | 626.48M | 613.40M | 616.19M | 609.11M | 585.17M | 593.28M | 597.40M | 610.50M | 627.00M | 639.50M |
|
Shareholder's Equity
|
-197.69M | -206.19M | -208.25M | -221.82M | -226.09M | 755.41M | 755.98M | 741.51M | 728.68M | 715.79M | 708.98M | 694.58M | 681.01M | 626.48M | 613.40M | 616.19M | 609.11M | 585.17M | 593.28M | 597.40M | 610.50M | 627.00M | 639.50M |
|
Liabilities and Shareholders Equity
|
| | | 417.62M | 414.82M | 953.58M | 954.85M | 958.91M | 946.86M | 952.39M | 956.26M | 947.60M | 964.05M | 918.71M | 914.35M | 920.53M | 916.30M | 904.36M | 914.14M | 930.30M | 951.20M | 979.90M | 995.30M |
|
Treasury Shares
|
| | | 2.75M | 2.75M | 2.75M | -2.75M | -2.75M | -2.75M | 2.75M | 2.75M | -2.75M | -2.75M | -7.27M | 4.83M | -7.60M | -8.00M | -8.50M | 3.10M | 5.20M | 4.00M | 1.80M | |
|
Retained Earnings
|
| | | -343.55M | -362.21M | -408.58M | -441.03M | -488.77M | -527.03M | -576.37M | -612.41M | -664.12M | -696.49M | -728.23M | -760.32M | -780.68M | -801.93M | -824.91M | -838.60M | -860.20M | -868.00M | -875.80M | -884.40M |