|
Cash & Equivalents
|
8.23M | 6.08M | 8.89M | 11.78M | 10.58M | 275.33M | 234.24M | 222.38M | 174.17M | 138.48M | 116.91M | 159.02M | 94.44M | | 91.99M | 100.33M | 92.78M | 67.72M | 69.08M | 110.21M | 209.82M | 221.56M | 207.79M |
|
Short-term Investments
|
| | | | | | | | | | | 12.10M | | | | | | | | 25.03M | | | |
|
Cash & Current Investments
|
8.23M | 6.08M | 8.89M | 11.78M | 10.58M | 275.33M | 234.24M | 222.38M | 174.17M | 138.48M | 116.91M | 171.12M | 94.44M | | 91.99M | 100.33M | 92.78M | 67.72M | 69.08M | 135.24M | 209.82M | 221.56M | 207.79M |
|
Receivables - Net
|
19.20M | | | 26.10M | | | | 50.10M | | 16.28M | | 35.90M | | 61.84M | | 76.20M | | | | 90.50M | | | |
|
Receivables - Other
|
5.65M | | | 10.10M | 4.07M | | | 21.80M | | -7.21M | | 38.40M | 0.30M | 37.07M | 0.74M | 38.80M | 0.07M | 0.33M | 0.52M | 0.05M | 0.39M | 0.50M | 0.86M |
|
Receivables
|
24.85M | | | 36.20M | | | | 71.90M | | 9.06M | | 74.30M | | 98.91M | | 115.00M | | | | 90.55M | | | |
|
Inventory
|
| | | | | | | | | | | | | | | 0.35M | | 0.49M | | 0.48M | 0.43M | 0.41M | 0.37M |
|
Prepaid Assets
|
3.28M | | | 10.58M | 11.44M | | | 24.44M | | 2.55M | | 28.21M | 0.62M | 0.91M | 1.13M | 27.23M | 11.81M | 15.15M | 6.35M | 9.90M | 10.36M | 11.63M | 16.17M |
|
Current Assets
|
38.74M | | | 61.34M | | | | 324.68M | | | | 236.52M | | 222.22M | | 244.78M | | | | 288.60M | | | |
|
Property, Plant & Equipment (Net)
|
4.88M | | | 5.00M | | | | 14.45M | | | | 12.88M | | 11.76M | | 11.55M | | | | 19.02M | | | |
|
Long-Term Investments
|
| | | | | | | | | -0.15M | | 23.68M | | 24.05M | | 26.40M | | | | 31.72M | | | |
|
Goodwill
|
192.98M | | | 200.62M | | | | 346.42M | | | | 309.89M | | 324.55M | | 326.01M | | | | 326.01M | | | |
|
Intangibles
|
126.44M | | | 114.54M | | | | 191.22M | | | | 149.25M | | 144.91M | | 387.50M | | | | 439.44M | | | |
|
Goodwill & Intangibles
|
319.42M | | | 315.17M | | | | 537.64M | | | | 459.14M | | 469.46M | | 713.51M | | | | 765.46M | | | |
|
Long-Term Deferred Tax
|
0.17M | | | 0.01M | | | | | | | | | | | | | | | | 1.19M | | | |
|
Other Non-Current Assets
|
12.08M | | | 9.50M | 11.86M | | | 10.32M | | -3.66M | | 24.20M | 10.45M | 0.49M | 8.39M | 25.46M | 3.29M | 3.44M | 3.69M | 2.71M | 3.61M | 3.58M | 3.52M |
|
Non-Current Assets
|
336.56M | | | 329.67M | | | | 562.40M | | | | -236.52M | | -222.22M | | 0.02M | | | | 0.03M | | | |
|
Assets
|
375.30M | | | 391.00M | | | | 887.08M | | 778.00M | 734.00M | | 757.86M | | 772.20M | 775.72M | 745.42M | 715.99M | 724.88M | 792.27M | 906.69M | 927.78M | 1,049.10M |
|
Accounts Payables
|
13.29M | | | 10.11M | | | | 19.88M | | -5.93M | 30.64M | 15.74M | 21.36M | -10.84M | 43.70M | 57.38M | 51.38M | 39.46M | 26.41M | 36.66M | 39.96M | 30.12M | 59.92M |
|
Payables
|
13.29M | | | 10.11M | | | | 19.88M | | -5.93M | 30.64M | 15.74M | 21.36M | -10.84M | 43.70M | 57.38M | 51.38M | 39.46M | 26.41M | 36.66M | 39.96M | 30.12M | 59.92M |
|
Accumulated Expenses
|
21.86M | | | 35.22M | | | | 55.89M | | -9.66M | | 56.96M | | 0.04M | | 56.33M | | | | 79.17M | | | |
|
Other Accumulated Expenses
|
3.46M | | | 3.71M | | | | 30.35M | | 12.31M | | 22.00M | | -1.89M | | 13.68M | | | | 9.33M | | | |
|
Short term Debt
|
0.03M | | | 10.27M | | | | 0.02M | | | | 7.41M | | 7.40M | | 7.57M | | | | 0.02M | | | |
|
Current Leases
|
| | | | | | | | | | | 3.46M | | 3.08M | | 3.61M | | | | 3.00M | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | 1.80M | | | | 1.29M | | | |
|
Current Deferred Revenue
|
16.02M | | | 26.04M | | | | 29.90M | | 7.38M | | 44.30M | | -1.60M | | 44.34M | | | | 73.40M | | | |
|
Total Current Liabilities
|
54.65M | | | 85.35M | | | | 152.81M | | | | 171.14M | | 148.80M | | 182.91M | | | | 201.57M | | | |
|
Non-Current Debt
|
73.17M | | | 82.72M | | | | 0.07M | | | | 7.09M | | 0.03M | | 0.02M | | | | | | | |
|
Preferred Stock Liabilities
|
318.81M | | | 350.68M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
23.39M | | | 23.70M | | | | 45.98M | | | | 39.12M | | 15.77M | | 15.34M | | | | 13.80M | | | |
|
Operating Leases
|
| | | | | | | | | -3.42M | | 3.28M | | -2.05M | | 3.50M | | | | 4.49M | | | |
|
Other Non-Current Liabilities
|
3.81M | | | 3.59M | | | | 11.13M | | -9.81M | | | | | | 0.94M | | | | | | | |
|
Total Non-Current Liabilities
|
134.04M | | | 176.17M | | | | 169.78M | | 9.81M | | 196.52M | | 167.54M | | 201.77M | | | | 219.86M | | | |
|
Total Liabilities
|
137.85M | | | 179.76M | -359.94M | -1265.15M | | 180.91M | | | | 196.52M | | 167.54M | 767.48M | 202.71M | | | | 219.86M | | | |
|
Total Debt
|
73.19M | | | 93.00M | | | | 0.09M | | | | 14.49M | | 7.43M | | 7.59M | | | | 0.02M | | | |
|
Common Equity
|
-81.36M | | | -139.43M | 359.94M | 1,265.15M | | 706.18M | | | | 576.82M | | | 4.72M | 573.02M | | | | 572.40M | | | |
|
Shareholder's Equity
|
-81.36M | | | -139.43M | | | | 706.18M | | | | 576.82M | | 601.26M | | 573.02M | | | | 572.40M | | | |
|
Liabilities and Shareholders Equity
|
375.30M | | | 391.00M | | | | 887.08M | | 778.00M | 734.00M | | 757.86M | | 772.20M | 775.72M | 745.42M | 715.99M | 724.88M | 792.27M | 906.69M | 927.78M | 1,049.10M |
|
Treasury Shares
|
| | | | | | | 8.89M | | | | | | | | | | | | 4.11M | | | |
|
Retained Earnings
|
-91.02M | | | -153.24M | | | | -757.32M | | | | -938.95M | | -974.42M | | -1024.49M | | | | -1087.53M | | | |