|
Cash & Equivalents
|
47.85M | 61.97M | 71.94M | 238.80M | 206.00M | 176.97M | 90.76M | 97.94M | 93.51M | 80.84M | 75.54M | 78.45M | 83.81M | 90.79M | 84.83M | 86.37M | 84.25M | 83.56M | 84.00M | 79.89M | 71.08M | 66.50M | 65.99M | 63.85M | 57.39M | 60.94M | 61.16M | 55.70M | 40.92M | 45.26M | 47.18M | 47.14M | 47.87M |
|
Short-term Investments
|
| | | | | | 63.24M | 35.93M | 22.43M | 18.00M | 12.57M | 4.90M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
47.85M | 61.97M | 71.94M | 238.80M | 206.00M | 176.97M | 154.00M | 133.87M | 115.94M | 98.84M | 88.11M | 83.35M | 83.81M | 90.79M | 84.83M | 86.37M | 84.25M | 83.56M | 84.00M | 79.89M | 71.08M | 66.50M | 65.99M | 63.85M | 57.39M | 60.94M | 61.16M | 55.70M | 40.92M | 45.26M | 47.18M | 47.14M | 47.87M |
|
Receivables - Net
|
| 35.48M | | 27.27M | 29.80M | 48.42M | 36.21M | 31.14M | 34.05M | 47.97M | 29.64M | 34.93M | 37.79M | 48.27M | 33.00M | 31.15M | 38.90M | 64.15M | 46.63M | 49.15M | 53.31M | 78.96M | 56.89M | 52.19M | 55.21M | 67.20M | 47.85M | 48.69M | 57.18M | 71.54M | 43.92M | 47.32M | 52.27M |
|
Receivables - Other
|
| 0.60M | | 0.10M | | 0.60M | 0.10M | 0.60M | | 0.10M | 0.10M | 0.01M | | 0.30M | | | | | | | | | | | | | | | | 0.90M | | 2.60M | 2.60M |
|
Receivables
|
| 36.08M | | 27.37M | 29.80M | 49.02M | 36.31M | 31.74M | 34.05M | 48.07M | 29.74M | 34.94M | 37.79M | 48.57M | 33.00M | 31.15M | 38.90M | 64.15M | 46.63M | 49.15M | 53.31M | 78.96M | 56.89M | 52.19M | 55.21M | 67.20M | 47.85M | 48.69M | 57.18M | 72.44M | 43.92M | 49.92M | 54.87M |
|
Prepaid Assets
|
| 6.14M | | 8.66M | 8.06M | 10.94M | 15.54M | 13.62M | 10.41M | 12.81M | 12.51M | 9.76M | 9.11M | 12.22M | 9.78M | 8.04M | 7.31M | 9.97M | 15.49M | 9.21M | 7.46M | 7.45M | 8.44M | 8.05M | 7.88M | 9.60M | 9.76M | 9.17M | 7.08M | 9.09M | 10.28M | 6.34M | 6.08M |
|
Current Assets
|
| 113.26M | | 281.71M | 252.66M | 246.75M | 216.58M | 189.97M | 172.55M | 172.26M | 142.78M | 140.91M | 143.73M | 165.18M | 141.40M | 139.29M | 144.25M | 173.10M | 161.18M | 153.35M | 147.00M | 168.81M | 147.01M | 139.96M | 136.27M | 153.74M | 134.17M | 128.83M | 120.47M | 141.68M | 117.10M | 117.41M | 122.72M |
|
Property, Plant & Equipment (Net)
|
| 14.95M | | 13.83M | 12.66M | 12.60M | 12.58M | 12.68M | 12.89M | 12.82M | 13.11M | 14.05M | 14.26M | 14.74M | 15.84M | 16.57M | 17.00M | 17.58M | 18.24M | 18.88M | 19.83M | 21.38M | 22.16M | 24.00M | 26.13M | 27.00M | 27.24M | 27.20M | 27.94M | 28.62M | 28.98M | 29.44M | 29.27M |
|
Goodwill
|
| 9.48M | | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M |
|
Intangibles
|
| 3.03M | | 2.99M | 4.57M | 4.42M | 4.26M | 4.11M | 3.95M | 3.87M | 3.81M | 3.66M | 3.52M | 3.36M | 3.20M | 3.05M | 2.90M | 2.88M | 2.85M | 2.83M | 2.81M | 2.79M | 2.77M | 2.78M | 2.76M | 2.74M | 2.55M | 2.41M | 2.27M | 2.12M | 1.98M | 1.84M | 1.70M |
|
Goodwill & Intangibles
|
| 12.50M | | 12.46M | 14.05M | 13.89M | 13.74M | 13.59M | 13.43M | 13.34M | 13.29M | 13.14M | 12.99M | 12.83M | 12.68M | 12.53M | 12.37M | 12.35M | 12.33M | 12.31M | 12.29M | 12.27M | 12.25M | 12.26M | 12.24M | 12.22M | 12.03M | 11.89M | 11.74M | 11.60M | 11.46M | 11.32M | 11.18M |
|
Other Non-Current Assets
|
| 11.52M | | 16.09M | 15.49M | 18.03M | 16.89M | 16.33M | 16.72M | 17.08M | 15.64M | 16.01M | 16.20M | 18.61M | 18.39M | 18.21M | 18.47M | 23.18M | 22.05M | 21.69M | 21.39M | 22.30M | 20.91M | 20.19M | 19.60M | 19.54M | 17.73M | 17.34M | 17.42M | 19.55M | 20.15M | 22.37M | 23.96M |
|
Non-Current Assets
|
| 42.09M | | 44.06M | 43.87M | 45.88M | 44.40M | 44.56M | 45.31M | 44.48M | 54.44M | 54.22M | 49.42M | 51.26M | 50.97M | 67.51M | 66.88M | 71.49M | 70.69M | 70.66M | 70.33M | 73.30M | 72.18M | 72.14M | 71.95M | 71.92M | 70.23M | 68.93M | 69.74M | 72.66M | 72.58M | 78.31M | 78.89M |
|
Assets
|
| 155.35M | | 325.77M | 296.53M | 292.63M | 260.98M | 234.53M | 217.86M | 216.74M | 197.22M | 195.13M | 193.14M | 216.44M | 192.38M | 206.80M | 211.13M | 244.59M | 231.87M | 224.01M | 217.33M | 242.12M | 219.19M | 212.10M | 208.22M | 225.66M | 204.40M | 197.76M | 190.21M | 214.34M | 189.68M | 195.72M | 201.60M |
|
Accounts Payables
|
| 12.12M | | 8.41M | 4.25M | 2.61M | 3.14M | 2.02M | 2.90M | 2.30M | 2.35M | 1.77M | 4.76M | 1.08M | 4.46M | 7.38M | 12.02M | 4.77M | 12.76M | 17.56M | 17.84M | 12.12M | 12.45M | 9.15M | 10.45M | 4.31M | 10.87M | 18.42M | 8.40M | 10.03M | 12.65M | 19.89M | 25.05M |
|
Payables
|
| 12.12M | | 8.41M | 4.25M | 2.61M | 3.14M | 2.02M | 2.90M | 2.30M | 2.35M | 1.77M | 4.76M | 1.08M | 4.46M | 7.38M | 12.02M | 4.77M | 12.76M | 17.56M | 17.84M | 12.12M | 12.45M | 9.15M | 10.45M | 4.31M | 10.87M | 18.42M | 8.40M | 10.03M | 12.65M | 19.89M | 25.05M |
|
Accumulated Expenses
|
| 49.43M | | 45.85M | 46.60M | 48.14M | 37.94M | 40.86M | 42.83M | 46.47M | 30.89M | 41.10M | 45.91M | 51.95M | 35.56M | 40.17M | 44.90M | 59.98M | 45.03M | 43.36M | 45.93M | 49.31M | 39.66M | 44.85M | 43.51M | 43.43M | 41.14M | 39.00M | 58.39M | 49.70M | 49.78M | 44.66M | 52.11M |
|
Current Leases
|
| | | | | | | | | | 3.61M | 4.08M | 4.17M | 3.81M | 3.36M | 3.86M | 3.12M | 3.44M | 4.10M | 4.22M | 4.06M | 4.91M | 4.91M | 5.35M | 4.41M | 4.81M | 5.38M | 5.60M | 5.51M | 5.73M | 6.00M | 7.35M | 7.65M |
|
Current Deferred Revenue
|
| 70.96M | | 74.12M | 76.07M | 93.90M | 94.17M | 91.30M | 90.97M | 109.74M | 107.72M | 104.23M | 106.26M | 132.25M | 130.43M | 127.61M | 132.74M | 170.75M | 169.22M | 166.01M | 161.01M | 185.88M | 176.72M | 167.61M | 162.76M | 187.99M | 173.38M | 163.60M | 157.23M | 181.10M | 164.90M | 155.51M | 149.31M |
|
Total Current Liabilities
|
| 128.26M | | 124.95M | 123.71M | 139.71M | 130.30M | 130.50M | 133.94M | 154.06M | 141.65M | 148.94M | 157.91M | 185.92M | 171.89M | 177.79M | 190.43M | 236.52M | 228.99M | 228.59M | 225.75M | 248.60M | 230.67M | 224.24M | 216.89M | 237.80M | 228.20M | 224.62M | 226.22M | 254.95M | 231.37M | 246.37M | 249.87M |
|
Non-Current Debt
|
| 46.33M | | 97.10M | 98.09M | 97.25M | 98.16M | 99.11M | 100.09M | 101.07M | 102.06M | 103.08M | 98.55M | 99.61M | 100.65M | 101.74M | 102.85M | 103.99M | 105.09M | 106.25M | 107.42M | 108.61M | 109.77M | 111.00M | 112.25M | 113.53M | 114.12M | 115.21M | 115.57M | 117.67M | 119.75M | 121.94M | 124.19M |
|
Non-Current Deffered Revenue
|
| 4.24M | | 3.43M | 3.21M | 4.94M | 4.95M | 3.69M | 2.75M | 4.45M | 2.92M | 2.25M | 3.18M | 3.17M | 1.92M | 1.23M | 2.35M | 2.42M | 2.13M | 2.56M | 3.10M | 3.61M | 3.08M | 2.73M | 4.24M | 2.74M | 2.57M | 2.00M | 3.31M | 2.83M | 1.96M | 1.54M | 3.04M |
|
Preferred Stock Liabilities
|
| 693.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 11.78M | 11.23M | 6.86M | 1.56M | 4.30M | 21.24M | 20.68M | 16.76M | 20.57M | 20.29M | 19.30M | 15.27M | 19.01M | 18.21M | 16.57M | 11.13M | 15.70M | 14.71M | 13.63M | 7.70M | 12.20M | 15.24M | 14.27M |
|
Other Non-Current Liabilities
|
| 5.32M | | 5.79M | 4.66M | 6.21M | 6.03M | 6.14M | 6.27M | 6.33M | 6.42M | 6.58M | 9.32M | 9.64M | 9.92M | 10.19M | 10.49M | 10.88M | 11.16M | 11.49M | 11.95M | 12.43M | 12.74M | 13.11M | 13.45M | 14.00M | 12.67M | 13.18M | 8.15M | 8.45M | 9.11M | 9.47M | 9.82M |
|
Total Non-Current Liabilities
|
| 178.84M | | 225.49M | 225.01M | 241.90M | 233.40M | 233.29M | 236.78M | 259.59M | 254.79M | 261.42M | 262.33M | 290.26M | 275.41M | 298.14M | 313.19M | 359.69M | 352.67M | 353.47M | 351.51M | 376.09M | 357.62M | 350.84M | 345.54M | 365.20M | 355.21M | 350.94M | 353.23M | 383.14M | 359.28M | 377.74M | 383.72M |
|
Total Liabilities
|
| 184.16M | | 231.27M | 229.67M | 248.10M | 239.43M | 239.44M | 243.04M | 265.92M | 261.21M | 268.00M | 271.66M | 299.90M | 285.32M | 308.33M | 323.69M | 370.57M | 363.83M | 364.95M | 363.46M | 388.52M | 370.36M | 363.94M | 358.99M | 379.21M | 367.88M | 364.12M | 361.38M | 391.59M | 368.38M | 387.20M | 393.54M |
|
Total Debt
|
| 46.33M | | 97.10M | 98.09M | 97.25M | 98.16M | 99.11M | 100.09M | 101.07M | 102.06M | 103.08M | 98.55M | 99.61M | 100.65M | 101.74M | 102.85M | 103.99M | 105.09M | 106.25M | 107.42M | 108.61M | 109.77M | 111.00M | 112.25M | 113.53M | 114.12M | 115.21M | 115.57M | 117.67M | 119.75M | 121.94M | 124.19M |
|
Common Equity
|
| -721.96M | | 94.50M | 66.86M | 44.53M | 21.55M | -4.91M | -25.18M | -49.18M | -63.99M | -72.87M | -78.52M | -83.46M | -92.95M | -101.54M | -112.56M | -125.98M | -131.95M | -140.95M | -146.12M | -146.40M | -151.17M | -151.84M | -150.77M | -153.55M | -163.48M | -166.36M | -171.17M | -177.25M | -178.70M | -191.49M | -191.93M |
|
Shareholder's Equity
|
| -721.96M | | 94.50M | 66.86M | 44.53M | 21.55M | -4.91M | -25.18M | -49.18M | -63.99M | -72.87M | -78.52M | -83.46M | -92.95M | -101.54M | -112.56M | -125.98M | -131.95M | -140.95M | -146.12M | -146.40M | -151.17M | -151.84M | -150.77M | -153.55M | -163.48M | -166.36M | -171.17M | -177.25M | -178.70M | -191.49M | -191.93M |
|
Liabilities and Shareholders Equity
|
| 155.35M | | 325.77M | 296.53M | 292.63M | 260.98M | 234.53M | 217.86M | 216.74M | 197.22M | 195.13M | 193.14M | 216.44M | 192.38M | 206.80M | 211.13M | 244.59M | 231.87M | 224.01M | 217.33M | 242.12M | 219.19M | 212.10M | 208.22M | 225.66M | 204.40M | 197.76M | 190.21M | 214.34M | 189.68M | 195.72M | 201.60M |
|
Retained Earnings
|
| -757.77M | | -849.66M | -882.21M | -912.08M | -947.62M | -978.78M | -1007.88M | -1037.74M | -1062.63M | -1080.54M | -1102.76M | -1122.37M | -1140.48M | -1162.72M | -1191.23M | -1224.48M | -1257.37M | -1286.51M | -1310.22M | -1330.03M | -1354.44M | -1370.51M | -1386.92M | -1405.60M | -1431.61M | -1451.10M | -1469.86M | -1487.54M | -1505.59M | -1528.52M | -1538.91M |
|
Treasury Shares
|
| 1.00M | | 1.37M | 1.28M | 2.33M | 2.19M | 2.50M | 2.44M | 2.18M | 3.85M | 3.41M | 3.99M | 3.86M | 3.72M | 4.77M | 4.54M | 4.34M | 5.06M | 4.35M | 4.00M | 3.89M | 4.12M | 5.37M | 5.18M | 4.73M | 3.99M | 5.72M | 5.54M | 5.07M | 4.97M | 6.33M | 6.08M |