|
Cash & Equivalents
|
68.04M | | 433.99M | 522.39M | 321.43M | 131.82M | 154.21M | 156.03M | 188.39M | 186.24M | 147.68M | 172.46M | 164.02M | 126.81M | 119.12M | 93.24M | 145.27M | 126.42M | 125.36M | 189.59M |
|
Cash & Current Investments
|
68.04M | | 433.99M | 522.39M | 321.43M | 131.82M | 154.21M | 156.03M | 188.39M | 186.24M | 147.68M | 172.46M | 164.02M | 126.81M | 119.12M | 93.24M | 145.27M | 126.42M | 125.36M | 189.59M |
|
Receivables - Net
|
116.28M | | 104.90M | 103.58M | 163.68M | 136.14M | 143.73M | 132.93M | 205.04M | 176.69M | 177.44M | 153.66M | 267.73M | 187.77M | 189.00M | 174.22M | 285.66M | 202.79M | 202.47M | 150.19M |
|
Receivables - Other
|
0.80M | | 1.60M | 2.60M | 3.20M | 3.60M | 3.10M | 3.70M | 4.80M | 5.13M | 3.70M | 3.83M | 4.30M | 4.01M | 3.70M | 2.93M | 1.90M | 2.00M | 4.30M | 10.44M |
|
Receivables
|
117.08M | | 106.50M | 106.18M | 166.88M | 139.74M | 146.83M | 136.63M | 209.84M | 181.82M | 181.14M | 157.49M | 272.03M | 191.78M | 192.70M | 177.15M | 287.56M | 204.79M | 206.77M | 160.63M |
|
Work In Process
|
0.82M | | 1.60M | 2.63M | 3.16M | 3.59M | 3.10M | 3.72M | 4.79M | | | | 4.33M | | | | 1.86M | | | |
|
Prepaid Assets
|
101.10M | | 94.17M | 96.81M | 109.17M | 105.39M | 94.05M | 80.56M | 78.86M | 70.32M | 72.04M | 77.23M | 70.69M | 85.97M | 84.16M | 78.92M | 84.98M | 89.15M | 90.71M | 105.11M |
|
Current Assets
|
498.06M | | 747.86M | 741.88M | 805.26M | 772.38M | 778.64M | 757.60M | 862.53M | 851.45M | 877.89M | 887.32M | 1,000.98M | 883.82M | 741.61M | 729.78M | 854.10M | 862.17M | 767.18M | 735.64M |
|
Property, Plant & Equipment (Net)
|
9.01M | | 12.32M | 13.44M | 14.71M | 15.50M | 19.46M | 20.68M | 22.89M | 25.02M | 27.62M | 30.60M | 32.18M | 32.76M | 33.59M | 33.15M | 31.59M | 30.82M | 31.60M | 33.02M |
|
Goodwill
|
46.82M | | 46.85M | 49.85M | 49.91M | | | | 50.03M | | | | 50.03M | | | | 49.96M | | | |
|
Goodwill & Intangibles
|
47.43M | | 47.29M | 50.78M | 50.71M | 50.70M | 50.58M | 50.49M | 50.35M | 50.29M | 50.25M | 50.22M | 50.15M | 50.09M | 49.96M | 49.91M | 49.96M | 50.14M | 50.16M | 50.18M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 90.37M | 87.73M | 80.69M | 75.95M |
|
Other Non-Current Assets
|
42.51M | | 44.01M | 38.61M | 49.38M | 46.83M | 49.51M | 54.72M | 73.50M | 81.62M | 86.79M | 92.00M | 108.75M | 108.84M | 110.38M | 110.00M | 113.56M | 111.80M | 112.17M | 114.25M |
|
Non-Current Assets
|
98.95M | | 103.61M | 102.83M | 114.79M | 127.79M | 132.65M | 139.39M | 162.46M | 172.57M | 194.76M | 200.40M | 222.13M | 240.29M | 242.19M | 240.52M | 330.10M | 327.34M | 318.94M | 318.25M |
|
Assets
|
597.01M | | 851.48M | 844.71M | 920.05M | 900.17M | 911.28M | 897.00M | 1,024.99M | 1,024.02M | 1,072.65M | 1,087.71M | 1,223.11M | 1,124.11M | 983.80M | 970.30M | 1,184.20M | 1,189.51M | 1,086.11M | 1,053.89M |
|
Accounts Payables
|
16.95M | | 10.15M | 11.05M | 15.80M | 21.04M | 39.51M | 15.78M | 30.10M | 22.29M | 22.79M | 22.47M | 34.69M | 19.16M | 25.15M | 32.69M | 27.35M | 26.78M | 28.26M | 22.65M |
|
Payables
|
16.95M | | 10.15M | 11.05M | 15.80M | 21.04M | 39.51M | 15.78M | 30.10M | 22.29M | 22.79M | 22.47M | 34.69M | 19.16M | 25.15M | 32.69M | 27.35M | 26.78M | 28.26M | 22.65M |
|
Accumulated Expenses
|
63.17M | | 60.28M | 78.23M | 100.22M | 76.24M | 69.94M | 88.37M | 97.52M | 77.08M | 70.80M | 72.78M | 93.19M | 64.27M | 64.37M | 67.92M | 79.28M | 56.47M | 62.21M | 80.92M |
|
Current Leases
|
| | | | | 7.66M | 6.53M | 6.69M | 7.13M | 7.15M | 6.87M | 6.21M | 5.73M | 6.66M | 6.29M | 7.23M | 7.46M | 8.39M | 8.39M | 8.32M |
|
Current Deferred Revenue
|
221.44M | | 231.13M | 221.92M | 279.03M | 274.63M | 276.22M | 257.66M | 324.14M | 322.06M | 322.94M | 297.13M | 374.55M | 370.23M | 363.48M | 311.01M | 403.48M | 403.85M | 395.06M | 332.18M |
|
Total Current Liabilities
|
301.56M | | 301.56M | 311.21M | 395.05M | 379.57M | 392.19M | 368.50M | 458.90M | 428.58M | 423.40M | 398.59M | 508.16M | 460.32M | 459.29M | 418.85M | 517.58M | 495.49M | 493.92M | 444.06M |
|
Non-Current Debt
|
78.85M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
19.87M | | 13.20M | 11.85M | 5.33M | 3.41M | 1.26M | 1.01M | 1.37M | 0.63M | 0.49M | 1.16M | 0.51M | 0.71M | 3.03M | 2.74M | 6.28M | 4.72M | 2.02M | 4.18M |
|
Non-Current Deferred Tax Liability
|
17.32M | | 0.87M | 0.87M | 24.04M | 1.10M | 1.09M | 1.09M | 33.59M | 1.29M | 1.30M | 1.30M | 36.11M | 1.47M | 1.48M | 1.48M | 47.80M | | | |
|
Operating Leases
|
| | | | | 15.97M | 13.84M | 14.29M | 9.63M | 16.96M | 31.85M | 29.74M | 27.56M | 51.59M | 51.20M | 51.16M | 41.24M | 50.91M | 48.21M | 48.44M |
|
Other Non-Current Liabilities
|
2.01M | | 1.87M | 2.37M | 2.72M | 1.44M | 1.41M | 1.36M | 4.47M | 4.86M | 5.19M | 4.93M | 5.70M | 5.74M | 6.12M | 6.28M | 7.03M | 7.01M | 6.92M | 7.44M |
|
Total Non-Current Liabilities
|
401.15M | | 315.62M | 323.93M | 401.48M | 392.38M | 401.86M | 378.20M | 471.19M | 440.31M | 450.18M | 424.58M | 537.70M | 507.44M | 508.71M | 467.00M | 565.10M | 542.72M | 535.76M | 488.37M |
|
Total Liabilities
|
403.16M | | 317.49M | 326.30M | 404.20M | 393.81M | 403.27M | 379.57M | 475.66M | 445.17M | 455.37M | 429.51M | 543.41M | 513.18M | 514.83M | 473.28M | 572.14M | 549.74M | 542.68M | 495.80M |
|
Total Debt
|
78.85M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
193.85M | | 533.98M | 518.41M | 515.85M | 506.36M | 508.01M | 517.43M | 549.33M | 578.85M | 617.29M | 658.20M | 679.70M | 610.93M | 468.97M | 497.02M | 612.06M | 639.77M | 543.44M | 558.09M |
|
Shareholder's Equity
|
193.85M | | 533.98M | 518.41M | 515.85M | 506.36M | 508.01M | 517.43M | 549.33M | 578.85M | 617.29M | 658.20M | 679.70M | 610.93M | 468.97M | 497.02M | 612.06M | 639.77M | 543.44M | 558.09M |
|
Liabilities and Shareholders Equity
|
597.01M | | 851.48M | 844.71M | 920.05M | 900.17M | 911.28M | 897.00M | 1,024.99M | 1,024.02M | 1,072.65M | 1,087.71M | 1,223.11M | 1,124.11M | 983.80M | 970.30M | 1,184.20M | 1,189.51M | 1,086.11M | 1,053.89M |
|
Treasury Shares
|
14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 14.13M | 25.46M | 14.13M | 14.13M | 14.13M | 14.13M |
|
Retained Earnings
|
-330.16M | | -389.22M | -418.45M | -441.63M | -466.92M | -490.85M | -496.70M | -496.61M | -493.80M | -483.32M | -466.35M | -474.79M | -565.97M | -735.38M | -724.85M | -626.07M | -627.63M | -756.45M | -763.46M |
|
Preferred Shares
|
424.99M | | | | | | | | | | | | | | | | | | | |