|
Cash & Equivalents
|
96.03M | 199.47M | 95.59M | 93.99M | 101.20M | 105.23M | 91.47M | 92.62M | 69.79M | 83.07M | 87.33M | 92.61M | 89.98M | 86.70M | 101.57M | 135.78M | 148.41M | 151.06M | 106.90M |
|
Short-term Investments
|
2.30M | 3.11M | 2.76M | 3.57M | 3.80M | 3.91M | 3.75M | 3.20M | 3.52M | 3.78M | 3.49M | 3.57M | | | | | | | |
|
Cash & Current Investments
|
98.34M | 202.58M | 98.34M | 97.56M | 105.00M | 109.15M | 95.22M | 95.82M | 73.31M | 86.84M | 90.82M | 96.18M | 89.98M | 86.70M | 101.57M | 135.78M | 148.41M | 151.06M | 106.90M |
|
Receivables - Net
|
24.97M | 31.46M | 31.70M | 40.51M | 42.32M | 49.02M | 49.76M | 48.03M | 48.04M | 50.22M | 50.73M | 45.42M | 48.41M | 52.61M | 49.88M | 31.09M | 32.36M | 35.10M | 36.75M |
|
Receivables - Other
|
9.84M | 12.14M | 13.60M | 11.04M | 12.86M | 15.42M | 13.78M | 12.97M | 14.75M | 16.45M | 13.23M | 16.12M | 15.95M | 16.35M | 18.18M | 12.84M | 11.12M | 15.60M | 12.79M |
|
Receivables
|
34.80M | 43.60M | 45.29M | 51.55M | 55.18M | 64.44M | 63.54M | 61.00M | 62.79M | 66.67M | 63.96M | 61.53M | 64.36M | 68.96M | 68.06M | 43.93M | 43.47M | 50.70M | 49.55M |
|
Prepaid Assets
|
10.69M | 21.15M | 19.02M | 22.50M | 26.30M | 26.21M | 26.32M | 23.76M | 27.18M | 24.40M | 24.48M | 22.43M | 27.68M | 26.85M | 27.55M | 27.18M | 30.23M | 29.18M | 28.01M |
|
Current Assets
|
143.83M | 267.33M | 162.65M | 171.62M | 186.48M | 199.80M | 185.08M | 180.59M | 163.28M | 177.91M | 179.26M | 180.15M | 194.61M | 195.74M | 197.18M | 218.31M | 268.55M | 279.27M | 236.17M |
|
Property, Plant & Equipment (Net)
|
14.71M | 14.04M | 14.08M | 13.51M | 13.37M | 12.98M | 12.51M | 11.93M | 11.39M | 11.12M | 10.26M | 9.73M | 8.25M | 7.85M | 7.19M | 6.13M | 5.91M | 5.79M | 6.09M |
|
Goodwill
|
668.15M | 719.65M | 796.22M | 921.42M | 921.62M | 914.02M | 907.24M | 914.08M | 913.77M | 912.78M | 923.77M | 927.43M | 917.71M | 918.65M | 920.97M | 863.15M | 863.69M | 867.21M | 893.97M |
|
Intangibles
|
470.73M | 448.31M | 467.85M | 508.54M | 482.54M | 456.36M | 430.23M | 405.72M | 382.78M | 360.02M | 340.84M | 315.52M | 282.58M | 263.93M | 245.39M | 211.17M | 197.48M | 184.04M | 177.67M |
|
Goodwill & Intangibles
|
1,138.88M | 1,167.96M | 1,264.07M | 1,429.95M | 1,404.15M | 1,370.39M | 1,337.48M | 1,319.80M | 1,296.55M | 1,272.80M | 1,264.61M | 1,242.95M | 1,200.29M | 1,182.58M | 1,166.36M | 1,074.32M | 1,061.16M | 1,051.25M | 1,071.64M |
|
Other Non-Current Assets
|
14.10M | 17.27M | 25.79M | 24.30M | 21.04M | 21.52M | 21.69M | 46.85M | 44.53M | 44.64M | 46.56M | 42.72M | 39.75M | 40.28M | 38.21M | 44.78M | 46.44M | 48.34M | 51.71M |
|
Non-Current Assets
|
1,183.76M | 1,219.43M | 1,326.63M | 1,491.76M | 1,464.91M | 1,433.49M | 1,402.77M | 1,411.14M | 1,387.30M | 1,366.26M | 1,362.04M | 1,337.92M | 1,287.91M | 1,271.34M | 1,253.95M | 1,202.95M | 1,145.56M | 1,139.73M | 1,166.97M |
|
Assets
|
1,327.58M | 1,486.76M | 1,489.29M | 1,663.37M | 1,651.39M | 1,633.29M | 1,587.86M | 1,591.73M | 1,550.57M | 1,544.16M | 1,541.30M | 1,518.06M | 1,482.52M | 1,467.08M | 1,451.13M | 1,421.27M | 1,414.10M | 1,419.01M | 1,403.14M |
|
Accounts Payables
|
11.13M | 11.67M | 9.64M | 10.32M | 8.20M | 7.77M | 8.74M | 8.37M | 8.13M | 10.99M | 8.35M | 8.64M | 8.07M | 11.07M | 7.72M | 6.60M | 7.53M | 4.95M | 7.26M |
|
Payables
|
11.13M | 11.67M | 9.64M | 10.32M | 8.20M | 7.77M | 8.74M | 8.37M | 8.13M | 10.99M | 8.35M | 8.64M | 8.07M | 11.07M | 7.72M | 6.60M | 7.53M | 4.95M | 7.26M |
|
Accumulated Expenses
|
46.41M | 45.82M | 41.64M | 49.34M | 53.73M | 54.51M | 47.39M | 56.96M | 57.07M | 58.94M | 57.94M | 66.27M | 57.80M | 55.90M | 56.81M | 50.84M | 54.83M | 58.55M | 55.51M |
|
Short term Debt
|
7.29M | 8.00M | 6.28M | 10.94M | 11.07M | 11.20M | 8.28M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M |
|
Current Deferred Revenue
|
13.62M | 20.48M | 21.68M | 22.99M | 27.07M | 25.52M | 25.30M | 22.89M | 24.20M | 24.90M | 24.64M | 24.08M | 25.89M | 26.87M | 26.27M | 22.11M | 22.12M | 23.16M | 22.99M |
|
Total Current Liabilities
|
86.70M | 94.29M | 87.62M | 103.43M | 108.88M | 108.36M | 99.89M | 105.08M | 105.34M | 111.94M | 108.62M | 117.38M | 113.86M | 116.74M | 108.82M | 110.73M | 117.47M | 117.92M | 116.89M |
|
Non-Current Debt
|
691.04M | 758.24M | 378.79M | 535.18M | 534.12M | 533.06M | 532.01M | 530.95M | 529.89M | 528.82M | 527.76M | 526.70M | 525.63M | 524.57M | 523.51M | 522.44M | 521.36M | 520.29M | 519.11M |
|
Non-Current Deffered Revenue
|
2.30M | 2.65M | 2.51M | 2.80M | 2.98M | 2.74M | 2.60M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
908.31M | 1,033.20M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 5.77M | 5.53M | | 14.30M | 15.63M | 12.72M | 11.28M |
|
Non-Current Deferred Tax Liability
|
44.73M | 11.09M | 19.63M | 17.86M | 7.75M | 7.17M | 6.70M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
17.63M | 17.11M | 16.94M | 39.11M | 19.13M | 18.44M | 17.53M | 49.01M | 52.36M | 44.04M | 42.77M | 47.96M | 42.34M | 41.68M | 48.06M | 36.30M | 35.70M | 36.81M | 38.59M |
|
Total Non-Current Liabilities
|
721.73M | 789.10M | 417.87M | 574.30M | 563.98M | 561.42M | 558.83M | 636.03M | 635.22M | 640.76M | 636.38M | 644.07M | 639.49M | 641.31M | 632.33M | 634.14M | 638.83M | 638.22M | 636.00M |
|
Total Liabilities
|
808.43M | 883.39M | 505.49M | 677.73M | 672.86M | 669.78M | 658.72M | 685.03M | 687.58M | 684.81M | 679.14M | 692.03M | 681.83M | 682.98M | 680.39M | 670.44M | 674.53M | 675.03M | 674.59M |
|
Total Debt
|
698.33M | 766.24M | 385.07M | 546.13M | 545.19M | 544.26M | 540.29M | 536.45M | 535.39M | 534.32M | 533.26M | 532.20M | 531.13M | 530.07M | 529.01M | 527.94M | 526.86M | 525.79M | 524.61M |
|
Common Equity
|
-389.15M | -429.83M | 983.80M | 985.65M | 978.53M | 963.51M | 929.14M | 906.69M | 862.99M | 859.36M | 862.16M | 826.04M | 800.69M | 784.09M | 770.74M | 750.83M | 739.57M | 743.98M | 728.54M |
|
Shareholder's Equity
|
-389.15M | -429.83M | 983.80M | 985.65M | 978.53M | 963.51M | 929.14M | 906.69M | 862.99M | 859.36M | 862.16M | 826.04M | 800.69M | 784.09M | 770.74M | 750.83M | 739.57M | 743.98M | 728.54M |
|
Liabilities and Shareholders Equity
|
1,327.58M | 1,486.76M | 1,489.29M | 1,663.37M | 1,651.39M | 1,633.29M | 1,587.86M | 1,591.73M | 1,550.57M | 1,544.16M | 1,541.30M | 1,518.06M | 1,482.52M | 1,467.08M | 1,451.13M | 1,421.27M | 1,414.10M | 1,419.01M | 1,403.14M |
|
Retained Earnings
|
-431.26M | -471.59M | -508.50M | -513.23M | -526.54M | -539.42M | -555.27M | -573.05M | -595.13M | -596.03M | -596.64M | -619.98M | -636.30M | -639.67M | -648.83M | -661.06M | -668.78M | -660.62M | -649.51M |
|
Treasury Shares
|
2.03M | | | 0.54M | 2.05M | 2.10M | 2.02M | 2.02M | 4.49M | 4.05M | 3.72M | 3.34M | 5.35M | 5.04M | 4.07M | 3.90M | 6.07M | 5.60M | 4.88M |