|
Cash & Equivalents
|
66.39M | 594.32M | 79.52M | 85.08M | 112.81M | 110.09M | 73.67M | 136.45M | 158.03M | 306.73M | 108.40M | 123.09M | 96.78M | 111.44M | 184.25M | 165.27M | 209.61M | 137.26M | 169.25M | 64.84M |
|
Short-term Investments
|
76.14M | 132.13M | 663.14M | 680.50M | 685.30M | 666.16M | 676.32M | 664.51M | 682.97M | 566.44M | 621.45M | 587.15M | 666.12M | 639.05M | 621.31M | 679.67M | 706.05M | 703.71M | 709.12M | 670.29M |
|
Cash & Current Investments
|
142.53M | 726.45M | 742.66M | 765.58M | 798.11M | 776.25M | 749.99M | 800.97M | 841.00M | 873.17M | 729.85M | 710.24M | 762.90M | 750.49M | 805.56M | 844.94M | 915.66M | 840.97M | 878.37M | 735.13M |
|
Receivables - Net
|
50.32M | 45.99M | 55.68M | 69.82M | 81.07M | 76.02M | 79.24M | 74.86M | 107.05M | 92.92M | 97.22M | 97.58M | 101.33M | 120.91M | 124.79M | 137.50M | 128.35M | 141.66M | 129.31M | 156.59M |
|
Receivables - Other
|
0.70M | 1.30M | 1.90M | 1.80M | 1.40M | 1.90M | 1.80M | 2.80M | 2.20M | 1.50M | 1.80M | 1.60M | 2.30M | 2.60M | 1.30M | 2.00M | 1.70M | 3.20M | 5.50M | 1.50M |
|
Receivables
|
51.02M | 47.29M | 57.58M | 71.62M | 82.47M | 77.92M | 81.04M | 77.66M | 109.25M | 94.42M | 99.02M | 99.18M | 103.63M | 123.51M | 126.09M | 139.50M | 130.05M | 144.86M | 134.81M | 158.09M |
|
Prepaid Assets
|
10.69M | 14.05M | 28.16M | 17.92M | 19.44M | 18.26M | 15.69M | 17.12M | 27.41M | 19.83M | 32.79M | 27.19M | 48.71M | 37.07M | 27.36M | 30.26M | 44.60M | 51.59M | 84.53M | 101.74M |
|
Current Assets
|
209.40M | 790.60M | 829.61M | 858.38M | 904.14M | 874.14M | 847.92M | 898.52M | 975.45M | 989.66M | 862.82M | 840.90M | 912.94M | 908.47M | 957.71M | 1,012.70M | 1,088.62M | 1,034.23M | 1,092.20M | 993.45M |
|
Property, Plant & Equipment (Net)
|
7.60M | 7.65M | 8.00M | 8.22M | 8.49M | 11.38M | 11.65M | 11.52M | 11.28M | 11.64M | 11.78M | 11.84M | 12.32M | 12.87M | 12.82M | 13.48M | 13.66M | 14.28M | 15.71M | 17.05M |
|
Goodwill
|
18.91M | 18.91M | 18.91M | 18.91M | 18.91M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 67.94M | 84.97M | 84.97M |
|
Intangibles
|
9.60M | 9.33M | 9.07M | 8.80M | 7.91M | 35.43M | 34.23M | 33.03M | 31.84M | 30.64M | 29.44M | 28.38M | 27.32M | 26.26M | 25.20M | 24.13M | 23.07M | 22.07M | 39.14M | 37.27M |
|
Goodwill & Intangibles
|
28.51M | 28.25M | 27.98M | 27.72M | 26.82M | 103.37M | 102.17M | 100.97M | 99.78M | 98.58M | 97.38M | 96.32M | 95.26M | 94.20M | 93.14M | 92.07M | 91.01M | 90.01M | 124.12M | 122.24M |
|
Long-Term Deferred Tax
|
2.11M | 2.11M | 2.11M | 35.43M | 48.56M | 49.35M | 50.58M | 40.34M | 34.91M | 38.90M | 39.29M | 37.20M | 45.07M | 44.74M | 43.76M | 43.08M | 60.01M | 55.46M | 15.07M | 14.84M |
|
Other Non-Current Assets
|
2.76M | 0.52M | 0.78M | 0.84M | 2.26M | 1.13M | 1.13M | 1.38M | 1.65M | 1.46M | 1.56M | 1.58M | 1.46M | 1.33M | 1.32M | 1.49M | 2.12M | 2.04M | 2.02M | 1.91M |
|
Non-Current Assets
|
42.32M | 39.59M | 39.65M | 73.79M | 87.22M | 176.79M | 180.43M | 168.57M | 161.44M | 163.85M | 162.75M | 159.75M | 166.43M | 164.99M | 160.80M | 159.45M | 175.69M | 170.22M | 164.91M | 163.57M |
|
Assets
|
251.72M | 830.18M | 869.25M | 932.17M | 991.36M | 1,050.93M | 1,028.34M | 1,067.09M | 1,136.89M | 1,153.51M | 1,025.57M | 1,000.65M | 1,079.37M | 1,073.46M | 1,118.52M | 1,172.16M | 1,264.31M | 1,204.45M | 1,257.11M | 1,157.03M |
|
Accounts Payables
|
1.51M | 2.70M | 0.78M | 1.23M | 0.46M | 0.92M | 1.11M | 1.60M | 1.27M | 0.58M | 0.71M | 1.88M | 2.25M | 1.66M | 2.77M | 1.64M | 1.36M | 1.96M | 4.39M | 4.79M |
|
Payables
|
1.51M | 2.70M | 0.78M | 1.23M | 0.46M | 0.92M | 1.11M | 1.60M | 1.27M | 0.58M | 0.71M | 1.88M | 2.25M | 1.66M | 2.77M | 1.64M | 1.36M | 1.96M | 4.39M | 4.79M |
|
Accumulated Expenses
|
16.29M | 14.28M | 15.66M | 23.98M | 25.27M | 25.25M | 26.41M | 33.15M | 31.25M | 31.74M | 29.09M | 34.08M | 43.70M | 28.49M | 33.54M | 42.79M | 38.41M | 38.36M | 33.72M | 76.68M |
|
Current Leases
|
0.97M | 0.62M | 0.50M | 0.93M | 0.64M | 0.68M | 1.01M | 1.46M | 1.75M | 2.05M | 1.94M | 2.11M | 2.15M | 2.19M | 2.22M | 2.25M | 2.21M | 2.17M | 2.12M | 2.08M |
|
Current Deferred Revenue
|
83.49M | 82.58M | 78.68M | 65.58M | 84.98M | 93.91M | 89.62M | 69.67M | 105.44M | 98.32M | 91.45M | 66.69M | 99.36M | 102.94M | 93.75M | 69.20M | 114.28M | 117.42M | 100.03M | 66.31M |
|
Total Current Liabilities
|
102.04M | 100.18M | 95.62M | 91.71M | 111.28M | 120.75M | 118.14M | 105.88M | 139.51M | 132.69M | 123.18M | 104.76M | 147.25M | 135.28M | 132.28M | 115.88M | 156.26M | 159.91M | 140.27M | 149.85M |
|
Non-Current Deffered Revenue
|
0.22M | 0.35M | 0.05M | 0.04M | 0.08M | 0.20M | 0.17M | 0.14M | 0.20M | 0.19M | 0.24M | 0.17M | 0.21M | 0.12M | 0.15M | 0.07M | 0.28M | 0.12M | 0.26M | 0.17M |
|
Preferred Stock Liabilities
|
81.46M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
0.28M | 0.16M | 0.12M | 0.67M | 0.45M | 11.77M | 15.64M | 15.64M | 13.88M | 15.63M | 15.05M | 15.06M | 12.40M | 14.03M | 13.49M | 12.95M | 10.19M | 11.84M | 11.27M | 10.69M |
|
Other Non-Current Liabilities
|
0.97M | 1.04M | 0.90M | 0.91M | 0.96M | 15.67M | 15.42M | 15.62M | 15.94M | 10.45M | 10.45M | 10.79M | 10.89M | 7.29M | 8.15M | 8.89M | 9.38M | 9.15M | 11.90M | 19.09M |
|
Total Non-Current Liabilities
|
102.55M | 100.69M | 95.79M | 92.42M | 111.81M | 133.10M | 133.96M | 121.29M | 154.83M | 152.27M | 143.66M | 125.25M | 167.08M | 152.58M | 149.17M | 132.14M | 172.30M | 169.70M | 149.68M | 158.63M |
|
Total Liabilities
|
103.52M | 101.73M | 96.69M | 93.32M | 112.76M | 148.76M | 149.38M | 136.91M | 170.77M | 162.72M | 154.10M | 136.03M | 177.98M | 159.88M | 157.32M | 141.04M | 181.68M | 178.85M | 161.58M | 177.73M |
|
Common Equity
|
66.74M | 728.45M | 772.56M | 838.85M | 878.59M | 902.17M | 878.96M | 930.17M | 966.12M | 990.79M | 871.47M | 864.61M | 901.40M | 913.58M | 961.20M | 1,031.12M | 1,082.62M | 1,025.60M | 1,095.53M | 979.30M |
|
Shareholder's Equity
|
66.74M | 728.45M | 772.56M | 838.85M | 878.59M | 902.17M | 878.96M | 930.17M | 966.12M | 990.79M | 871.47M | 864.61M | 901.40M | 913.58M | 961.20M | 1,031.12M | 1,082.62M | 1,025.60M | 1,095.53M | 979.30M |
|
Liabilities and Shareholders Equity
|
251.72M | 830.18M | 869.25M | 932.17M | 991.36M | 1,050.93M | 1,028.34M | 1,067.09M | 1,136.89M | 1,153.51M | 1,025.57M | 1,000.65M | 1,079.37M | 1,073.46M | 1,118.52M | 1,172.16M | 1,264.31M | 1,204.45M | 1,257.11M | 1,157.03M |
|
Retained Earnings
|
36.32M | 62.65M | 98.73M | 154.38M | 191.11M | 204.62M | 169.75M | 203.22M | 217.85M | 225.16M | 85.40M | 61.00M | 79.99M | 72.93M | 95.22M | 151.22M | 186.89M | 117.11M | 157.69M | 20.97M |
|
Treasury Shares
|
| 0.03M | 0.22M | 0.33M | 0.53M | 1.03M | 1.30M | 1.83M | 1.95M | 2.18M | 1.94M | 1.83M | 2.09M | 3.59M | 3.87M | 3.67M | 3.35M | 3.54M | 3.64M | 3.51M |