|
Cash & Equivalents
|
30.96M | 30.96M | 42.42M | 42.42M | 29.72M | 42.42M | 63.19M | 84.44M | 63.19M | 63.19M | 242.06M | 242.06M | 192.91M | 242.06M | 217.35M | 217.35M | 184.47M | 233.94M | 206.91M | 209.86M | 206.91M | 292.65M | 206.91M | 365.66M | 377.42M | 348.34M | 388.89M |
|
Short-term Investments
|
| | | | | | | | | | | 93.29M | 91.53M | | 67.89M | 53.84M | 60.66M | 37.23M | 67.76M | 99.65M | 70.00M | 80.00M | 80.00M | 90.07M | 103.76M | 90.86M | 101.14M |
|
Cash & Current Investments
|
30.96M | 30.96M | 42.42M | 42.42M | 29.72M | 42.42M | 63.19M | 84.44M | 63.19M | 63.19M | 242.06M | 335.35M | 284.43M | 242.06M | 285.24M | 271.19M | 245.13M | 271.17M | 274.67M | 309.52M | 276.91M | 372.65M | 286.91M | 455.74M | 481.18M | 439.19M | 490.03M |
|
Receivables - Net
|
| | 19.81M | | 33.15M | 31.31M | 23.30M | 34.89M | 31.50M | 20.25M | 21.88M | 20.86M | 19.75M | 19.92M | 21.20M | 28.49M | 26.84M | 27.83M | 32.52M | -1.81M | 34.00M | 33.38M | 1.46M | 29.53M | 30.30M | 34.13M | 3.32M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | |
|
Receivables
|
| | 19.81M | | 33.15M | 31.31M | 23.30M | 34.89M | 31.50M | 20.25M | 21.88M | 20.86M | 19.75M | 19.92M | 21.20M | 28.49M | 26.84M | 27.83M | 32.52M | -1.81M | 34.00M | 33.38M | 1.47M | 29.53M | 30.30M | 34.13M | 3.32M |
|
Prepaid Assets
|
| | 3.63M | | 5.25M | 4.24M | 4.02M | 2.31M | 6.26M | 11.01M | 6.82M | 3.45M | 7.55M | 7.65M | 6.44M | 6.46M | 5.18M | 6.31M | 8.57M | 0.58M | 0.37M | 1.66M | 3.14M | 4.30M | 8.84M | 10.19M | 5.52M |
|
Current Assets
|
| | 65.86M | | 68.12M | 61.56M | 90.51M | 121.64M | 144.01M | 254.32M | 270.75M | 292.51M | 311.73M | 338.03M | 312.88M | 339.72M | 277.15M | 305.31M | 315.75M | 353.74M | 380.93M | 415.92M | 453.24M | 489.57M | 520.32M | 483.52M | 527.57M |
|
Property, Plant & Equipment (Net)
|
| | 0.38M | | 0.42M | 0.39M | 0.38M | 0.36M | 0.36M | 0.34M | 0.38M | 0.41M | 0.37M | 0.35M | 0.44M | 0.42M | 0.44M | 0.44M | 0.44M | 0.40M | 0.35M | 0.58M | 1.02M | 0.98M | 0.93M | 1.14M | 1.08M |
|
Goodwill
|
| | 633.97M | | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 633.97M | 379.07M | 379.07M | 379.07M | 379.07M | 396.70M | 396.35M | 396.24M | 396.89M | 395.80M | 396.40M | 397.69M | 433.95M | 426.66M |
|
Intangibles
|
| | 102.70M | | 86.87M | 78.95M | 71.36M | 63.93M | 58.11M | 55.80M | 53.68M | 51.51M | 50.06M | 50.05M | 35.05M | 35.05M | 35.05M | 35.05M | 51.57M | 50.43M | 49.56M | 49.38M | 47.67M | 47.39M | 47.57M | 82.68M | 79.87M |
|
Goodwill & Intangibles
|
| | 736.66M | | 720.83M | 712.91M | 705.33M | 697.90M | 692.07M | 689.77M | 687.64M | 685.48M | 684.02M | 684.01M | 414.12M | 414.12M | 414.12M | 414.12M | 448.27M | 446.78M | 445.80M | 446.26M | 443.47M | 443.79M | 445.26M | 516.63M | 506.52M |
|
Long-Term Deferred Tax
|
| | | | | | 0.56M | 0.54M | 3.24M | 2.72M | 2.62M | 2.18M | 2.00M | 1.84M | 59.29M | 52.55M | 45.31M | 37.68M | 28.95M | 21.88M | 17.43M | 10.94M | 3.37M | 2.82M | | 0.17M | 0.18M |
|
Other Non-Current Assets
|
| | 0.11M | | 4.48M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 1.58M | 1.53M | 1.44M | 1.30M | 1.46M | 1.42M | 1.34M | 1.31M | 2.81M | 0.24M | 1.48M | 1.69M | 1.75M | 0.74M | 0.73M | 0.09M | 0.91M |
|
Non-Current Assets
|
| | 749.54M | | 736.68M | 723.75M | 716.32M | 708.02M | 704.22M | 700.55M | 699.06M | 695.67M | 693.10M | 691.96M | 479.17M | 471.62M | 463.59M | 455.27M | 487.55M | 477.24M | 471.71M | 463.93M | 452.92M | 452.37M | 450.86M | 533.56M | 512.97M |
|
Assets
|
| | 815.40M | | 804.81M | 785.32M | 806.83M | 829.66M | 848.23M | 954.87M | 969.81M | 988.19M | 1,004.83M | 1,029.99M | 792.05M | 811.34M | 740.74M | 760.58M | 803.30M | 830.98M | 852.64M | 879.85M | 906.16M | 941.94M | 971.18M | 1,017.09M | 1,040.54M |
|
Accounts Payables
|
| | 10.91M | | 15.72M | 15.36M | 16.65M | 15.59M | 16.47M | 14.09M | 14.75M | 13.58M | 14.12M | 14.74M | 13.83M | 12.74M | 13.48M | 10.36M | 13.29M | 14.46M | 13.25M | 13.20M | 14.99M | 3.37M | 1.38M | 24.48M | |
|
Notes Payables
|
| | 34.55M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 45.46M | | 15.72M | 15.36M | 16.65M | 15.59M | 16.47M | 14.09M | 14.75M | 13.58M | 14.12M | 14.74M | 13.83M | 12.74M | 13.48M | 10.36M | 13.29M | 14.46M | 13.25M | 13.20M | 14.99M | 3.37M | 1.38M | 24.48M | |
|
Accumulated Expenses
|
| | | | | | | | | 3.50M | | | | 141.75M | 95.25M | 95.25M | | | -95.25M | 9.52M | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.26M | | 0.93M | 0.60M | 0.72M | 0.96M | 2.06M | 2.70M | 0.73M | 0.68M | | 6.11M | 1.93M | 1.50M | 1.56M | 1.16M | 10.64M | 10.62M | 1.47M | 3.73M | 3.97M | 4.86M | 3.88M | 2.51M | 1.76M |
|
Short term Debt
|
| | 34.55M | | | | | | | | | | | | | | 38.09M | 37.18M | 38.78M | 37.12M | | | | | 36.86M | 35.66M | 34.85M |
|
Current Leases
|
| | 2.79M | | 2.82M | 2.89M | 3.03M | 3.01M | 3.06M | 3.04M | 3.08M | 3.09M | 3.13M | 3.14M | 3.05M | 2.69M | 2.36M | 2.02M | 3.16M | 2.56M | 1.36M | 0.92M | 1.16M | 1.11M | 1.02M | 1.31M | 1.44M |
|
Current Taxes
|
| | 0.17M | | 2.73M | 1.38M | 2.84M | 6.62M | | 0.38M | | 1.74M | | | | 0.01M | 0.01M | 0.01M | 0.11M | 1.17M | 2.53M | 0.24M | 1.51M | 6.01M | 0.83M | 3.10M | 3.67M |
|
Current Deferred Revenue
|
-0.01M | -0.27M | 1.80M | -0.16M | 0.25M | -0.19M | 0.00M | 1.97M | -0.52M | -0.87M | 2.25M | 1.57M | 1.61M | 2.17M | 0.18M | 2.22M | -0.22M | -0.38M | 2.52M | 2.41M | -0.74M | -1.04M | 1.75M | -0.34M | 1.60M | 1.52M | -0.10M |
|
Total Current Liabilities
|
| | 50.49M | | 24.26M | 21.84M | 25.65M | 28.15M | 23.48M | 21.75M | 20.80M | 20.67M | 96.54M | 171.40M | 116.48M | 114.40M | 57.70M | 52.77M | 68.50M | 68.35M | 20.39M | 19.57M | 23.38M | 30.53M | 66.70M | 68.58M | 68.15M |
|
Non-Current Debt
|
| | 86.37M | | 66.63M | 42.61M | 45.96M | 44.11M | 44.25M | 42.20M | 42.18M | 41.30M | 38.67M | 34.85M | 39.45M | 38.35M | | | | | 35.99M | 37.89M | 34.01M | 34.09M | | | |
|
Convertible Debt
|
| | 256.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.83M | | 0.86M | 0.83M | 0.88M | | 0.86M | | | | | | 0.82M | 0.73M | | | 447.00M | 365.00M | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | 18.92M | | | | 21.20M | | | | 21.20M | | | | 21.20M | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.09M | 0.08M | 0.12M | 0.18M | 0.22M | 0.26M | 0.19M |
|
Non-Current Deferred Tax Liability
|
| | 36.73M | | 18.06M | 19.67M | 37.88M | 22.08M | 23.41M | 25.99M | 47.62M | 30.88M | 15.90M | 1.23M | 1.49M | | | | 0.85M | 0.57M | 0.54M | 0.36M | | 2.46M | 2.83M | 15.17M | 17.36M |
|
Operating Leases
|
| | 13.22M | | 8.98M | 8.32M | 10.86M | 6.96M | 6.27M | 5.41M | 7.76M | 3.85M | 3.01M | 2.10M | 4.67M | 1.15M | 0.67M | 0.18M | 7.58M | 3.98M | 5.47M | 3.75M | 3.51M | 3.37M | 3.32M | 3.91M | 3.31M |
|
Other Non-Current Liabilities
|
| | 7.30M | | 8.19M | 6.56M | 7.73M | 8.16M | 12.30M | 12.59M | 6.45M | 11.09M | 7.64M | 7.36M | 8.27M | 8.88M | 9.58M | 9.77M | 1.68M | 2.78M | 3.93M | 2.67M | 3.22M | 4.01M | 3.29M | 3.49M | 1.34M |
|
Total Non-Current Liabilities
|
| | 427.43M | | 117.93M | 92.44M | 99.59M | 101.30M | 97.40M | 95.35M | 99.48M | 96.70M | 154.13M | 209.59M | 157.56M | 153.90M | 58.37M | 52.95M | 6.95M | 72.90M | 62.40M | 61.57M | 40.75M | 43.94M | 9.44M | 22.58M | 22.01M |
|
Total Liabilities
|
| | 434.73M | | 126.11M | 99.00M | 107.32M | 109.46M | 109.70M | 107.94M | 105.93M | 107.79M | 161.77M | 216.94M | 165.83M | 162.78M | 67.94M | 62.72M | 75.45M | 75.68M | 66.33M | 64.24M | 64.13M | 74.46M | 76.14M | 91.16M | 90.16M |
|
Total Debt
|
| | 120.92M | | 66.63M | 42.61M | 45.96M | 44.11M | 44.25M | 42.20M | 42.18M | 41.30M | 38.67M | 34.85M | 39.45M | 38.35M | 38.09M | 37.18M | 38.78M | 37.12M | 35.99M | 37.89M | 34.01M | 34.09M | 36.86M | 35.66M | 34.85M |
|
Common Equity
|
| | 380.67M | | 678.69M | 686.31M | 699.51M | 720.20M | 738.52M | 846.93M | 863.88M | 880.40M | 843.06M | 813.04M | 626.23M | 648.56M | 672.80M | 697.86M | 727.69M | 755.30M | 786.31M | 815.61M | 21.20M | 867.48M | 895.05M | 925.93M | 21.20M |
|
Shareholder's Equity
|
| | 380.67M | | | | 699.51M | | | | 863.88M | | 843.06M | | 626.23M | 648.56M | 672.80M | 697.86M | 727.69M | | | | 842.03M | | | | 950.38M |
|
Liabilities and Shareholders Equity
|
| | 815.40M | | 804.81M | 785.32M | 806.83M | 829.66M | 848.23M | 954.87M | 969.81M | 988.19M | 1,004.83M | 1,029.99M | 792.05M | 811.34M | 740.74M | 760.58M | 803.30M | 830.98M | 852.64M | 879.85M | 906.16M | 941.94M | 971.18M | 1,017.09M | 1,040.54M |
|
Retained Earnings
|
| | 9.43M | | 45.94M | 54.23M | 69.71M | 89.12M | 107.55M | 130.38M | 147.82M | 166.31M | 132.25M | 160.62M | 226.39M | 250.06M | -1.46M | 301.35M | 348.02M | 357.58M | 390.76M | 415.80M | 472.12M | 495.97M | 517.81M | 550.53M | 574.62M |