|
Cash & Equivalents
|
22.32M | 129.17M | 131.26M | 477.65M | 8.84M | 14.18M | 17.57M | 24.41M | 21.90M | | | | | | | 27.53M | | | | 43.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
3.00M | | | 8.60M | | 8.55M | 8.53M | 210.69M | 8.50M | 95.37M | 121.60M | 86.00M | 83.49M | 129.24M | 150.48M | 132.35M | 112.38M | 130.98M | 296.51M | 312.69M | 380.76M | 327.01M | 191.91M | 154.40M | 210.82M | 251.47M | 252.60M | 315.36M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
25.32M | 129.17M | 131.26M | 486.25M | 8.84M | 22.73M | 26.10M | 235.10M | 30.40M | 95.37M | 121.60M | 86.00M | 83.49M | 129.24M | 150.48M | 159.88M | 112.38M | 130.98M | 296.51M | 356.22M | 380.76M | 327.01M | 191.91M | 154.40M | 210.82M | 251.47M | 252.60M | 315.36M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| | | 10.01M | 10.35M | 12.25M | 13.17M | 15.81M | 15.76M | 14.97M | 17.05M | 16.64M | 17.20M | 21.12M | 20.25M | 21.63M | 23.48M | 26.65M | 29.28M | 29.75M | 45.95M | 35.28M | 35.60M | 36.88M | 38.19M | 40.40M | 40.22M | 40.66M | | | | 50.14M | | | | 46.16M | | | | 57.40M | | | | 63.27M | | | | 55.56M | | | |
|
Receivables - Other
|
| | | 0.52M | 0.32M | 0.89M | 0.34M | 2.60M | 1.72M | 0.69M | 1.36M | 0.60M | 0.42M | 2.68M | 0.62M | 0.37M | | | | 0.72M | | | | 0.75M | | | | 1.57M | | | | 3.17M | | | | 3.17M | | | | 11.17M | | | 0.10M | 11.41M | | | | 5.41M | | | |
|
Receivables
|
| | | 10.52M | 10.67M | 13.14M | 13.51M | 18.41M | 17.48M | 15.67M | 18.41M | 17.24M | 17.62M | 23.81M | 20.87M | 22.00M | 23.48M | 26.65M | 29.28M | 30.48M | 45.95M | 35.28M | 35.60M | 37.63M | 38.19M | 40.40M | 40.22M | 42.23M | | | | 53.31M | | | | 49.33M | | | | 68.57M | | | | 74.68M | | | | 60.98M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 4.41M | 4.37M | 4.87M | 5.20M | 5.84M | 8.07M | 8.63M | 8.13M | 9.02M | 9.23M | 9.03M | 8.29M | 8.12M | 8.21M | 7.96M | 7.83M | 6.98M | 6.59M | 7.29M | 7.39M | 7.63M | 17.94M | 17.32M | 16.79M | 17.31M | 16.32M | 15.46M | 14.60M | 15.10M | 14.26M | 12.99M | 12.48M | 11.92M | 20.31M | 20.57M | 19.78M | 19.57M | 18.51M | 31.32M | 40.71M | 41.30M | 43.75M | 42.91M | 41.22M | 41.87M | 43.21M | 42.43M | 49.96M |
|
Long-Term Investments
|
| | | 476.07M | | | | 1,057.61M | 117.80M | 1,159.38M | 1,240.51M | 1,276.63M | 1,368.50M | 1,435.17M | 1,582.16M | 1,615.10M | 1,724.53M | 1,841.04M | 2,123.31M | 2,305.57M | 2,461.13M | 2,556.01M | 2,690.62M | 2,791.02M | 3,008.82M | 3,170.07M | 3,309.89M | 3,429.62M | 3,780.91M | 4,430.64M | 4,585.41M | 4,654.28M | 4,801.87M | 4,891.64M | 5,031.27M | 5,133.36M | 4,875.43M | 4,838.10M | 4,847.97M | 4,999.57M | 5,205.32M | 5,288.65M | 5,270.31M | 5,540.97M | 5,648.70M | 5,737.76M | 6,245.43M | 6,180.62M | 6,204.22M | 6,326.36M | 6,459.94M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.01M | 49.86M | 48.76M | 48.76M | 48.80M | 48.80M | 48.80M | 48.80M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.27M | 72.83M | 72.27M | 70.26M | 69.91M | 79.56M | 79.21M | 78.86M | 78.50M |
|
Long-Term Deferred Tax
|
| | | 27.04M | 2.87M | 28.70M | 30.03M | 31.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 2.85M | 3.05M | 2.02M | 2.02M | 2.77M | 4.35M | 6.25M | 1.50M | 3.49M | 2.95M | 6.21M | 5.80M | 6.45M | 7.43M | 9.41M | 7.30M | 8.23M | 13.35M | 20.25M | 10.81M | 13.44M | 11.58M | 22.26M | 24.16M | 18.37M | 21.82M | 27.61M | 27.96M | 40.79M | 48.12M | 50.47M | 45.94M | 49.71M | 46.21M | 103.87M | 104.70M | 104.49M | 108.89M | 40.53M | 46.39M | 51.05M | 55.09M | 55.25M | 61.98M | 79.57M | 77.57M | 75.92M | 75.87M |
|
Assets
|
283.33M | | | 853.97M | 905.05M | 925.37M | 991.60M | 1,181.46M | 1,250.09M | 1,327.49M | 1,411.93M | 1,469.10M | 1,565.73M | 1,658.21M | 1,817.73M | 1,883.00M | 1,987.70M | 2,152.89M | 2,485.59M | 2,674.37M | 2,741.22M | 2,849.43M | 2,993.42M | 3,149.97M | 3,353.24M | 3,539.90M | 3,722.05M | 3,873.43M | 4,186.93M | 4,899.95M | 5,107.09M | 5,202.72M | 5,331.85M | 5,521.79M | 5,589.52M | 5,722.17M | 5,586.15M | 5,521.10M | 5,556.90M | 5,723.80M | 5,927.51M | 5,983.31M | 6,094.20M | 6,426.67M | 6,564.98M | 6,692.74M | 7,126.54M | 7,111.65M | 7,204.71M | 7,220.56M | 7,352.00M |
|
Accounts Payables
|
| | | | 35.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 35.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | 13.08M | 5.12M | 9.03M | 13.83M | 14.59M | 20.89M | 9.76M | 12.21M | 28.09M | 10.95M | 12.69M | 25.38M | 33.88M | 19.25M | 22.27M | 30.04M | 36.18M | 21.40M | 26.45M | 32.02M | 43.02M | 34.24M | 39.58M | 54.65M | 66.47M | 58.32M | 69.89M | 88.11M | 87.89M | 123.42M | 129.09M | 124.92M | 99.75M | 128.23M | 102.31M | 119.56M | 104.46M | 100.77M | 129.37M | 145.77M | 139.07M | 147.13M | 121.49M | 171.87M | 176.75M | 171.28M | 158.75M | 186.15M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 28.14M | | | | 46.85M | | | | 49.46M | | | | 69.36M | 73.34M | 250.89M | 307.74M | 374.94M | 411.12M | 421.87M | 412.96M | 407.44M | 293.07M | 209.97M | 212.49M | 216.46M | 216.02M | 216.94M | 241.33M | 260.10M | 267.32M | 260.69M | 288.32M | 328.87M | 356.65M | 364.75M | 397.14M |
|
Current Taxes
|
0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 103.40M | 110.84M | 124.00M | 141.54M | 156.95M | 164.17M | 178.21M | 191.99M | 201.04M | 207.11M | 214.91M | 220.00M | 219.62M | 221.26M | 228.76M | 245.88M | 259.67M | 272.34M | 283.79M | 292.33M | 295.47M | 295.32M | 295.23M | 290.06M | 278.89M | 264.13M | 258.57M | 258.53M | 250.44M | 235.73M | 220.58M | 204.21M | 185.38M | 169.79M | 168.12M | 169.41M | 162.89M | 157.53M | 153.92M | 147.71M | 140.28M | 133.24M | 126.94M | 120.94M | 115.98M | 108.41M | 102.38M | 96.58M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 50.00M | 100.00M | 125.00M | 173.19M | 173.49M | 248.59M | 263.70M | 223.34M | 223.49M | 223.66M | 223.81M | 223.95M | 224.09M | 224.24M | 424.38M | 424.52M | 424.66M | 321.72M | 322.02M | 322.32M | 322.61M | 419.82M | 420.07M | 420.34M | 420.60M | 420.86M | 421.13M | 421.39M | 421.66M | 421.92M | 422.18M | 422.45M | 493.67M | 493.96M | 494.29M | 494.63M | 494.96M |
|
Non-Current Deferred Tax Liability
|
| | | 16.70M | | 38.13M | 52.07M | 37.09M | 53.48M | 64.16M | 77.29M | 87.96M | 108.92M | 126.99M | 140.64M | 142.59M | 162.65M | 181.21M | 198.04M | 156.33M | 132.32M | 147.81M | 155.35M | 206.01M | 196.04M | 216.66M | 236.64M | 279.01M | 287.55M | 300.87M | 310.93M | 334.69M | 318.62M | 343.10M | 356.83M | 402.75M | 359.92M | 348.37M | 340.63M | 448.54M | 383.12M | 328.34M | 329.72M | 438.62M | 368.95M | 381.39M | 410.76M | 392.43M | 414.77M | 427.20M | 438.19M |
|
Other Non-Current Liabilities
|
| | | 4.95M | 4.97M | 2.48M | 2.49M | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 126.88M | 159.95M | 154.92M | 194.21M | 225.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
64.21M | | | 131.83M | 164.92M | 157.41M | 196.71M | 225.72M | 254.07M | 299.71M | 335.70M | 349.86M | 384.24M | 409.60M | 507.51M | 539.23M | 574.95M | 655.00M | 705.02M | 733.93M | 745.93M | 745.86M | 778.28M | 784.25M | 825.44M | 835.61M | 866.88M | 888.58M | 1,079.86M | 1,276.62M | 1,360.54M | 1,340.09M | 1,410.91M | 1,436.96M | 1,421.53M | 1,486.06M | 1,371.08M | 1,249.11M | 1,262.70M | 1,261.49M | 1,278.57M | 1,249.96M | 1,286.19M | 1,324.12M | 1,338.83M | 1,312.95M | 1,485.55M | 1,507.99M | 1,545.40M | 1,547.71M | 1,613.03M |
|
Total Debt
|
| | | | | | | | | | | | | | 50.00M | 100.00M | 125.00M | 173.19M | 173.49M | 248.59M | 263.70M | 223.34M | 223.49M | 223.66M | 223.81M | 223.95M | 224.09M | 224.24M | 424.38M | 424.52M | 424.66M | 321.72M | 322.02M | 322.32M | 322.61M | 419.82M | 420.07M | 420.34M | 420.60M | 420.86M | 421.13M | 421.39M | 421.66M | 421.92M | 422.18M | 422.45M | 493.67M | 493.96M | 494.29M | 494.63M | 494.96M |
|
Common Equity
|
219.12M | | | 722.14M | 740.13M | 767.96M | 794.89M | 955.74M | 996.02M | 1,027.77M | 1,076.24M | 1,119.24M | 1,181.49M | 1,248.61M | 1,310.21M | 918.30M | 1,412.75M | 1,497.90M | 1,780.57M | 1,940.44M | 1,995.29M | 2,103.57M | 2,215.14M | 2,365.72M | 2,527.80M | 2,704.29M | 2,855.17M | 2,984.84M | 3,107.07M | 3,623.33M | 3,746.54M | 3,862.63M | 3,920.94M | 4,084.83M | 4,167.98M | 4,236.11M | 4,215.07M | 4,271.99M | 4,294.21M | 4,462.31M | 4,648.94M | 4,733.35M | 4,808.01M | 5,102.55M | 5,226.15M | 5,379.79M | 5,640.98M | 5,603.66M | 5,659.31M | 5,672.85M | 5,738.97M |
|
Shareholder's Equity
|
219.12M | | | 722.14M | 740.13M | 767.96M | 794.89M | 955.74M | 996.02M | 1,027.77M | 1,076.24M | 1,119.24M | 1,181.49M | 1,248.61M | 1,310.21M | 918.30M | 1,412.75M | 1,497.90M | 1,780.57M | 1,940.44M | 1,995.29M | 2,103.57M | 2,215.14M | 2,365.72M | 2,527.80M | 2,704.29M | 2,855.17M | 2,984.84M | 3,107.07M | 3,623.33M | 3,746.54M | 3,862.63M | 3,920.94M | 4,084.83M | 4,167.98M | 4,236.11M | 4,215.07M | 4,271.99M | 4,294.21M | 4,462.31M | 4,648.94M | 4,733.35M | 4,808.01M | 5,102.55M | 5,226.15M | 5,379.79M | 5,640.98M | 5,603.66M | 5,659.31M | 5,672.85M | 5,738.97M |
|
Liabilities and Shareholders Equity
|
283.33M | | | 853.97M | 905.05M | 925.37M | 991.60M | 1,181.46M | 1,250.09M | 1,327.49M | 1,411.93M | 1,469.10M | 1,565.73M | 1,658.21M | 1,817.73M | 1,883.00M | 1,987.70M | 2,152.89M | 2,485.59M | 2,674.37M | 2,741.22M | 2,849.43M | 2,993.42M | 3,149.97M | 3,353.24M | 3,539.90M | 3,722.05M | 3,873.43M | 4,186.93M | 4,899.95M | 5,107.09M | 5,202.72M | 5,331.85M | 5,521.79M | 5,589.52M | 5,722.17M | 5,586.15M | 5,521.10M | 5,556.90M | 5,723.80M | 5,927.51M | 5,983.31M | 6,094.20M | 6,426.67M | 6,564.98M | 6,692.74M | 7,126.54M | 7,111.65M | 7,204.71M | 7,220.56M | 7,352.00M |
|
Retained Earnings
|
2.41M | -1.64M | -1.01M | -1.45M | -0.97M | 3.95M | 27.53M | 56.40M | 91.24M | 128.43M | 169.25M | 213.73M | 261.68M | 313.94M | 373.65M | 436.33M | 502.86M | 574.98M | 653.37M | 815.08M | 926.14M | 1,037.90M | 1,153.91M | 1,282.44M | 1,410.16M | 1,546.56M | 1,676.38M | 1,808.53M | 1,942.20M | 1,939.51M | 2,045.98M | 2,151.51M | 2,269.04M | 2,409.57M | 2,594.80M | 2,754.81M | 3,007.16M | 3,216.30M | 3,370.57M | 3,493.11M | 3,636.76M | 3,782.05M | 3,933.07M | 4,081.58M | 4,233.39M | 4,406.91M | 4,553.10M | 4,691.11M | 4,834.68M | 4,998.68M | 5,132.38M |
|
Treasury Shares
|
5.46M | | | 2.84M | 2.17M | 1.65M | 1.58M | 1.47M | 1.27M | 1.29M | 1.29M | 1.29M | 1.50M | 1.50M | 1.50M | 1.50M | 1.59M | 1.59M | 1.59M | 1.59M | 0.48M | 0.48M | 0.48M | 0.48M | 0.41M | 0.41M | 0.39M | 0.39M | 0.49M | 0.50M | 0.49M | 0.49M | 0.53M | 0.52M | 0.52M | 0.50M | 0.60M | 0.67M | 0.67M | 0.65M | 0.84M | 1.13M | 1.23M | 0.84M | 0.84M | 0.86M | 0.86M | 0.84M | 0.78M | 0.78M | 0.78M |