|
Cash & Equivalents
|
| | 136.07M | 128.43M | 94.85M | 101.15M | 121.48M | 84.02M |
|
Short-term Investments
|
| | 11.66M | 30.43M | 20.32M | 9.21M | 5.50M | 3.43M |
|
Cash & Current Investments
|
| | 147.73M | 158.86M | 115.16M | 110.36M | 126.99M | 87.45M |
|
Receivables - Net
|
| 66.65M | 50.90M | 45.60M | 45.10M | 61.30M | 62.80M | 58.94M |
|
Receivables - Other
|
6.47M | 9.22M | 30.28M | 59.14M | 76.29M | 56.71M | 22.22M | 13.98M |
|
Receivables
|
| 75.87M | 81.18M | 104.74M | 121.39M | 118.01M | 85.02M | 72.92M |
|
Current Deferred Tax Assets
|
| 9.20M | 7.26M | 6.09M | 7.10M | 6.93M | 5.29M | 4.48M |
|
Prepaid Assets
|
| 17.34M | 44.22M | 76.53M | 60.18M | 47.16M | 70.48M | 39.89M |
|
Current Assets
|
| 92.33M | 250.10M | 287.05M | 227.52M | 225.73M | 265.51M | 190.76M |
|
Property, Plant & Equipment (Net)
|
| 20.11M | 29.53M | 31.50M | 37.71M | 34.01M | 30.14M | 35.76M |
|
Long-Term Investments
|
| | | 7.34M | 11.58M | 10.61M | 3.45M | |
|
Goodwill
|
1,119.95M | 1,119.33M | 1,128.20M | 1,128.51M | 890.80M | 900.34M | 296.86M | 299.00M |
|
Intangibles
|
| 221.54M | 201.17M | 201.22M | 193.10M | 196.14M | 1.71M | |
|
Goodwill & Intangibles
|
1,119.95M | 1,340.87M | 1,329.37M | 1,329.73M | 1,083.90M | 1,096.49M | 298.56M | 299.00M |
|
Long-Term Deferred Tax
|
| 150.63M | 160.97M | 159.29M | 51.99M | 46.60M | 51.40M | 54.21M |
|
Other Non-Current Assets
|
| 32.43M | 38.16M | 31.70M | 52.04M | 44.16M | 22.36M | 18.60M |
|
Non-Current Assets
|
| 1,391.50M | 1,437.51M | 1,418.68M | 1,090.97M | 1,071.86M | 436.85M | 439.83M |
|
Assets
|
| 1,483.83M | 1,687.62M | 1,705.73M | 1,318.49M | 1,297.59M | 702.36M | 630.59M |
|
Accounts Payables
|
| 16.69M | 8.45M | 11.64M | 10.37M | 16.87M | 3.96M | 0.90M |
|
Payables
|
| 16.69M | 8.45M | 11.64M | 10.37M | 16.87M | 3.96M | 0.90M |
|
Accumulated Expenses
|
| 24.19M | 66.08M | 64.47M | 47.99M | 48.72M | 68.41M | 44.08M |
|
Other Accumulated Expenses
|
| 5.14M | 4.59M | 6.20M | 13.73M | 6.84M | 7.37M | |
|
Short term Debt
|
| | 6.25M | 6.25M | 10.94M | | 87.09M | |
|
Current Leases
|
| | 5.70M | 4.56M | 5.07M | 5.43M | 4.53M | 4.34M |
|
Current Deferred Revenue
|
335.25M | 353.28M | 324.73M | 276.74M | 238.63M | 222.60M | 167.18M | 191.89M |
|
Total Current Liabilities
|
| 129.11M | 198.63M | 165.31M | 147.03M | 148.09M | 216.81M | 101.19M |
|
Non-Current Debt
|
| | 266.87M | 265.09M | 259.44M | 275.95M | 194.81M | 199.69M |
|
Non-Current Deffered Revenue
|
| 265.05M | 212.57M | 198.34M | 165.97M | 145.53M | 114.35M | 140.02M |
|
Pension
|
4.20M | 6.80M | 7.10M | 8.70M | 4.90M | 5.50M | 6.20M | |
|
Operating Leases
|
| | 17.82M | 12.22M | 11.38M | 7.95M | 8.80M | 17.43M |
|
Other Non-Current Liabilities
|
| 21.54M | 31.65M | 32.82M | 21.73M | 25.19M | 26.48M | 25.93M |
|
Total Non-Current Liabilities
|
| 394.17M | 695.90M | 640.96M | 583.82M | 577.52M | 534.78M | 453.99M |
|
Total Liabilities
|
| 415.70M | 727.55M | 673.78M | 605.54M | 602.72M | 561.26M | 479.92M |
|
Total Debt
|
| | 273.12M | 271.34M | 270.37M | 275.95M | 281.91M | 199.69M |
|
Common Equity
|
993.32M | 1,068.13M | 960.07M | 1,031.94M | 712.95M | 694.88M | 141.10M | 150.68M |
|
Shareholder's Equity
|
993.32M | 1,068.13M | 960.07M | 1,031.94M | 712.95M | 694.88M | 141.10M | 150.68M |
|
Liabilities and Shareholders Equity
|
| 1,483.83M | 1,687.62M | 1,705.73M | 1,318.49M | 1,297.59M | 702.36M | 630.59M |
|
Retained Earnings
|
| -29.00M | -18.32M | 27.58M | -283.25M | -333.66M | -921.74M | -940.45M |
|
Treasury Shares
|
| | 2.81M | 2.08M | 1.43M | 3.52M | 3.71M | 6.65M |