|
Cash & Equivalents
|
178.16M | 146.20M | 135.75M | 71.61M | 83.18M | 105.08M | 86.12M | 75.93M | 105.62M | 90.02M | 106.43M | 157.39M | 195.35M | 133.20M | 136.78M | 150.67M | 134.14M |
|
Short-term Investments
|
139.67M | 68.61M | 105.83M | 22.01M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
317.83M | 214.81M | 241.58M | 93.62M | 83.18M | 105.08M | 86.12M | 75.93M | 105.62M | 90.02M | 106.43M | 157.39M | 195.35M | 133.20M | 136.78M | 150.67M | 134.14M |
|
Receivables - Net
|
101.74M | 113.19M | 104.97M | 142.59M | 143.73M | 155.29M | 158.77M | 167.79M | 168.59M | 266.74M | 331.80M | 388.25M | 349.56M | 364.52M | 433.66M | 475.74M | 574.32M |
|
Receivables - Other
|
| 26.86M | 27.83M | 32.49M | 31.25M | 35.14M | 46.44M | 45.25M | 44.64M | 73.22M | 127.65M | 181.55M | 155.41M | 165.39M | 203.90M | 210.79M | 246.60M |
|
Receivables
|
101.74M | 140.05M | 132.80M | 175.08M | 174.98M | 190.43M | 205.21M | 213.03M | 213.23M | 339.96M | 459.45M | 569.80M | 504.97M | 529.90M | 637.56M | 686.53M | 820.92M |
|
Prepaid Assets
|
22.99M | 19.17M | 17.93M | 23.11M | 22.28M | 28.16M | 41.71M | 23.93M | 36.73M | 39.62M | 51.85M | 42.50M | 43.51M | 29.10M | 31.72M | 40.10M | 41.88M |
|
Current Assets
|
442.56M | 347.18M | 364.48M | 259.32M | 249.19M | 288.53M | 286.60M | 267.64M | 310.93M | 396.39M | 455.71M | 534.08M | 550.97M | 484.71M | 556.45M | 617.41M | 705.16M |
|
Property, Plant & Equipment (Net)
|
34.34M | 30.98M | 33.02M | 41.08M | 45.16M | 36.68M | 38.21M | 45.12M | 40.70M | 48.84M | 53.03M | 46.42M | 27.91M | 17.58M | 10.97M | 38.47M | 67.71M |
|
Long-Term Investments
|
61.37M | 11.07M | 10.93M | 11.08M | 11.03M | 11.03M | 10.96M | 11.02M | 13.79M | 18.06M | 20.22M | 25.51M | 31.88M | 24.52M | 33.01M | 45.29M | 54.62M |
|
Goodwill
|
667.64M | 665.95M | 664.69M | 757.50M | 773.93M | 779.93M | 814.75M | 798.41M | 804.41M | 800.89M | 803.54M | 812.36M | 788.18M | 761.07M | 773.33M | 782.75M | 783.34M |
|
Intangibles
|
38.26M | 27.24M | 19.50M | 52.30M | 57.36M | 47.91M | 47.32M | 33.62M | 21.18M | 14.54M | 14.14M | 9.24M | 4.10M | 2.02M | 0.92M | | |
|
Goodwill & Intangibles
|
705.89M | 693.20M | 684.19M | 809.80M | 831.29M | 827.84M | 862.07M | 832.03M | 825.60M | 815.43M | 817.68M | 821.60M | 792.28M | 763.08M | 774.24M | 782.75M | 783.34M |
|
Long-Term Deferred Tax
|
38.10M | 27.77M | 25.03M | 22.86M | 48.78M | 51.92M | 21.24M | 47.60M | 47.20M | 13.80M | 6.01M | 14.63M | 20.55M | 11.80M | 59.14M | 86.51M | 118.55M |
|
Other Non-Current Assets
|
10.55M | 9.15M | 7.65M | 9.05M | 6.64M | 6.41M | 7.56M | 6.35M | 5.67M | 36.25M | 79.16M | 105.28M | 95.58M | 102.51M | 115.77M | 117.87M | 112.52M |
|
Non-Current Assets
|
861.33M | 776.54M | 764.99M | 899.29M | 912.36M | 903.77M | 943.56M | 953.04M | 944.69M | 934.08M | 977.74M | 1,072.16M | 1,016.80M | 957.32M | 1,018.83M | 1,100.47M | 1,162.97M |
|
Assets
|
1,303.89M | 1,123.72M | 1,129.47M | 1,158.61M | 1,161.55M | 1,192.30M | 1,230.16M | 1,220.68M | 1,255.62M | 1,330.47M | 1,433.45M | 1,606.24M | 1,567.78M | 1,442.03M | 1,575.28M | 1,717.88M | 1,868.13M |
|
Accounts Payables
|
8.59M | 8.77M | 11.14M | 18.96M | 19.22M | 22.00M | 19.85M | 22.95M | 19.51M | 20.25M | 23.12M | 23.03M | 20.75M | 17.27M | 19.01M | 22.47M | 32.31M |
|
Payables
|
8.59M | 8.77M | 11.14M | 18.96M | 19.22M | 22.00M | 19.85M | 22.95M | 19.51M | 20.25M | 23.12M | 23.03M | 20.75M | 17.27M | 19.01M | 22.47M | 32.31M |
|
Accumulated Expenses
|
28.14M | 33.70M | 47.03M | 50.04M | 39.28M | 56.65M | 54.37M | 71.22M | 77.61M | 84.29M | 106.24M | 117.95M | 103.51M | 97.89M | 102.47M | 106.10M | 115.37M |
|
Other Accumulated Expenses
|
38.18M | 14.78M | 21.49M | 22.14M | 19.86M | | | | | | | | | | | | |
|
Short term Debt
|
| 8.00M | 8.00M | 49.00M | 23.00M | 170.00M | 92.00M | 77.00M | 142.00M | 235.00M | 218.00M | 95.00M | 250.00M | 30.00M | 50.00M | 15.00M | 399.54M |
|
Current Taxes
|
| 3.80M | 15.59M | 11.75M | 6.82M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
39.67M | 42.95M | 41.77M | 47.96M | 49.18M | 56.52M | 46.70M | 47.13M | 55.43M | 103.33M | 111.02M | 115.16M | 105.42M | 120.05M | 136.73M | 156.90M | 187.37M |
|
Curent Deferred Tax Liability
|
| | 2.09M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
114.59M | 122.15M | 146.50M | 209.60M | 165.88M | 341.40M | 243.88M | 246.08M | 326.65M | 473.90M | 490.83M | 414.51M | 559.21M | 331.46M | 367.69M | 380.29M | 849.22M |
|
Non-Current Debt
|
295.00M | 512.00M | 504.00M | 455.00M | 447.00M | 376.00M | 516.00M | 493.62M | 462.80M | 528.94M | 606.79M | 739.43M | 1,009.02M | 1,823.67M | 1,811.66M | 2,194.02M | 2,656.15M |
|
Operating Leases
|
| | | | | | | | | | | 101.26M | 75.74M | 58.56M | 23.90M | 21.96M | 28.80M |
|
Other Non-Current Liabilities
|
19.03M | 14.65M | 13.48M | 19.60M | 17.99M | 20.28M | 33.29M | 34.15M | 39.63M | 40.18M | 46.06M | 48.01M | 56.82M | 49.66M | 60.02M | 84.29M | 89.36M |
|
Total Non-Current Liabilities
|
684.59M | 634.15M | 650.50M | 664.61M | 612.88M | 717.40M | 759.88M | 739.70M | 789.46M | 1,002.85M | 1,097.62M | 1,227.15M | 1,621.89M | 2,194.32M | 2,203.25M | 2,596.27M | 3,524.55M |
|
Total Liabilities
|
703.62M | 648.80M | 663.97M | 684.21M | 630.87M | 737.68M | 793.16M | 773.85M | 829.08M | 1,043.03M | 1,143.68M | 1,275.16M | 1,678.72M | 2,243.98M | 2,263.27M | 2,680.56M | 3,613.92M |
|
Total Debt
|
295.00M | 520.00M | 512.00M | 504.00M | 470.00M | 546.00M | 608.00M | 570.62M | 604.80M | 763.94M | 824.79M | 834.43M | 1,259.02M | 1,853.67M | 1,861.66M | 2,209.02M | 3,055.69M |
|
Common Equity
|
600.27M | 474.91M | 465.49M | 474.41M | 530.68M | 454.61M | 437.00M | 481.32M | 466.18M | 287.44M | 289.77M | 331.08M | -110.94M | -801.95M | -687.99M | -962.68M | -1745.78M |
|
Shareholder's Equity
|
600.27M | 474.91M | 465.49M | 474.41M | 530.68M | 454.61M | 437.00M | 481.32M | 466.18M | 287.44M | 289.77M | 331.08M | -110.94M | -801.95M | -687.99M | -962.68M | -1745.78M |
|
Liabilities and Shareholders Equity
|
1,303.89M | 1,123.72M | 1,129.47M | 1,158.61M | 1,161.55M | 1,192.30M | 1,230.16M | 1,220.68M | 1,255.62M | 1,330.47M | 1,433.45M | 1,606.24M | 1,567.78M | 1,442.03M | 1,575.28M | 1,717.88M | 1,868.13M |
|
Treasury Shares
|
0.83M | 8.79M | 3.60M | 5.19M | 1.70M | 3.65M | 1.71M | 1.33M | 1.47M | 1.86M | 0.93M | 0.68M | 1.88M | 2.68M | 0.61M | 64.47M | 65.09M |
|
Retained Earnings
|
886.32M | 947.20M | 1,015.62M | 1,104.83M | 1,192.10M | 1,284.26M | 1,368.26M | 1,471.38M | 1,598.39M | 1,764.52M | 1,956.65M | 2,193.06M | 2,585.14M | 2,958.68M | 3,388.06M | 3,900.87M | 4,552.82M |