|
Cash & Equivalents
|
37.41M | 59.62M | 205.72M | 79.77M | 148.10M | 212.36M | 223.58M | 263.18M | 437.14M | 254.10M | 366.97M | 384.91M | 606.30M | 401.81M | 547.99M | 697.90M |
|
Short-term Investments
|
| | | 76.93M | 296.23M | 359.27M | 404.65M | 310.03M | 630.01M | 870.14M | 766.53M | 734.52M | 369.87M | 396.87M | 455.58M | 451.54M |
|
Cash & Current Investments
|
37.41M | 59.62M | 205.72M | 156.70M | 444.33M | 571.63M | 628.24M | 573.20M | 1,067.15M | 1,124.24M | 1,133.50M | 1,119.43M | 976.17M | 798.68M | 1,003.57M | 1,149.44M |
|
Receivables - Net
|
| 23.28M | 32.31M | 40.88M | 49.84M | 62.06M | 62.79M | 79.43M | 125.91M | 139.88M | 115.52M | 105.12M | 144.16M | 151.25M | 137.99M | 140.64M |
|
Receivables - Other
|
| 0.53M | 3.21M | | | | | | | 46.10M | 84.23M | 103.42M | 85.43M | 98.86M | 91.19M | 131.63M |
|
Receivables
|
| 23.81M | 35.52M | 40.88M | 49.84M | 62.06M | 62.79M | 79.43M | 125.91M | 185.99M | 199.75M | 208.55M | 229.59M | 250.12M | 229.17M | 272.27M |
|
Current Deferred Tax Assets
|
| 6.04M | 13.44M | 2.90M | 11.43M | 13.85M | | | | | | | | | | |
|
Prepaid Assets
|
| 3.67M | 7.27M | 9.61M | 10.83M | 14.10M | 16.64M | 26.60M | 30.46M | 35.57M | 45.99M | 52.73M | 61.22M | 62.13M | 67.60M | 86.37M |
|
Current Assets
|
| 94.84M | 262.46M | 210.09M | 516.43M | 661.64M | 707.67M | 679.24M | 1,222.46M | 1,334.97M | 1,343.22M | 1,355.29M | 1,252.70M | 1,099.60M | 1,295.53M | 1,507.41M |
|
Property, Plant & Equipment (Net)
|
| 4.46M | 11.92M | 12.91M | 12.61M | 12.16M | 12.96M | 14.38M | 18.59M | 65.81M | 65.23M | 80.06M | 80.74M | 54.50M | 55.41M | 60.44M |
|
Long-Term Investments
|
| | | 51.04M | 203.45M | 106.12M | 107.56M | 114.58M | 190.95M | 213.52M | 300.77M | 227.16M | 187.51M | 128.78M | 125.89M | 333.75M |
|
Goodwill
|
| | | 9.05M | 9.21M | 9.21M | 30.08M | 141.85M | 340.90M | 340.90M | 340.90M | 340.88M | 372.19M | 372.21M | 372.21M | 393.98M |
|
Intangibles
|
| | | 6.88M | 5.44M | 4.00M | 14.20M | 71.31M | 95.65M | 66.54M | 39.71M | 19.74M | 21.36M | 14.47M | 9.01M | 12.04M |
|
Goodwill & Intangibles
|
| | | 15.93M | 14.64M | 13.20M | 44.28M | 213.17M | 436.55M | 407.44M | 380.61M | 360.62M | 393.55M | 386.69M | 381.22M | 406.02M |
|
Long-Term Deferred Tax
|
| 22.07M | 9.31M | 20.84M | 22.54M | 20.92M | 31.36M | 41.22M | 90.37M | 90.31M | 101.56M | 138.43M | 191.46M | 226.88M | 253.09M | 297.23M |
|
Other Non-Current Assets
|
| 3.82M | 0.55M | 1.21M | 1.42M | 0.93M | 12.34M | 20.10M | 22.52M | 45.55M | 34.94M | 38.48M | 56.73M | 67.96M | 67.25M | 76.26M |
|
Non-Current Assets
|
| 31.70M | 21.78M | 95.58M | 240.80M | 138.30M | 208.51M | 399.66M | 758.97M | 831.99M | 1,021.63M | 966.56M | 1,014.19M | 928.28M | 930.76M | 1,213.68M |
|
Assets
|
| 126.54M | 284.25M | 305.67M | 757.23M | 799.95M | 916.18M | 1,078.90M | 1,981.43M | 2,166.96M | 2,364.85M | 2,321.84M | 2,266.90M | 2,027.89M | 2,226.29M | 2,721.10M |
|
Accounts Payables
|
| 4.32M | 9.78M | 6.52M | 7.03M | 8.82M | 9.93M | 13.42M | 30.64M | 34.26M | 22.63M | 27.83M | 40.44M | 34.63M | 15.21M | 28.80M |
|
Payables
|
| 4.32M | 9.78M | 6.52M | 7.03M | 8.82M | 9.93M | 13.42M | 30.64M | 34.26M | 22.63M | 27.83M | 40.44M | 34.63M | 15.21M | 28.80M |
|
Accumulated Expenses
|
| 18.11M | 26.50M | 26.30M | 34.91M | 37.23M | 41.27M | 48.88M | 60.13M | 73.36M | 58.55M | 102.14M | 90.96M | 103.98M | 109.08M | 140.61M |
|
Other Accumulated Expenses
|
| 10.00M | 3.96M | 4.61M | 4.51M | 7.59M | 7.62M | 10.07M | 20.28M | 16.35M | 25.71M | 31.65M | 35.34M | 27.73M | 32.58M | 35.14M |
|
Short term Debt
|
| | | | | | | | | | | | | | 398.90M | |
|
Current Deferred Revenue
|
| 48.48M | 52.95M | 37.35M | 48.94M | 50.77M | 60.27M | 95.99M | 127.11M | 108.30M | 118.31M | 138.70M | 170.78M | 206.92M | 281.86M | 344.79M |
|
Total Current Liabilities
|
| 82.30M | 93.19M | 74.78M | 95.39M | 104.41M | 119.08M | 168.37M | 238.16M | 232.27M | 225.20M | 300.31M | 337.52M | 373.26M | 837.63M | 544.80M |
|
Non-Current Debt
|
| | | | | | | | 305.13M | 317.32M | 330.21M | 343.82M | 358.22M | 397.17M | | 674.57M |
|
Non-Current Deffered Revenue
|
| 25.31M | 2.57M | 3.85M | 6.39M | 1.80M | 9.74M | 19.89M | 23.76M | 23.53M | 14.69M | 7.24M | 7.50M | 5.99M | 3.63M | 4.53M |
|
Operating Leases
|
| | | | | | | | | 111.70M | 130.34M | 127.00M | 117.36M | 51.41M | 44.02M | 30.69M |
|
Other Non-Current Liabilities
|
| 0.77M | 4.53M | 5.21M | 4.76M | 4.35M | 3.42M | 2.11M | 0.77M | 19.64M | 18.59M | 10.20M | 6.88M | 9.03M | 7.58M | 9.28M |
|
Total Non-Current Liabilities
|
| 107.61M | 95.76M | 78.63M | 101.78M | 106.21M | 128.83M | 188.26M | 567.04M | 573.12M | 689.50M | 766.75M | 808.36M | 819.39M | 875.98M | 1,254.59M |
|
Total Liabilities
|
| 108.39M | 100.28M | 83.84M | 106.54M | 110.56M | 132.24M | 190.37M | 567.82M | 592.76M | 708.08M | 776.95M | 815.24M | 828.42M | 883.56M | 1,263.87M |
|
Total Debt
|
| | | | | | | | 305.13M | 317.32M | 330.21M | 343.82M | 358.22M | 397.17M | 398.90M | 674.57M |
|
Common Equity
|
-25.14M | 17.06M | 181.00M | 221.83M | 650.69M | 689.39M | 783.93M | 888.53M | 1,413.62M | 1,574.20M | 1,656.77M | 1,544.89M | 1,451.66M | 1,199.47M | 1,342.73M | 1,457.23M |
|
Shareholder's Equity
|
-25.14M | 17.06M | 181.00M | 221.83M | 650.69M | 689.39M | 783.93M | 888.53M | 1,413.62M | 1,574.20M | 1,656.77M | 1,544.89M | 1,451.66M | 1,199.47M | 1,342.73M | 1,457.23M |
|
Liabilities and Shareholders Equity
|
| 126.54M | 284.25M | 305.67M | 757.23M | 799.95M | 916.18M | 1,078.90M | 1,981.43M | 2,166.96M | 2,364.85M | 2,321.84M | 2,266.90M | 2,027.89M | 2,226.29M | 2,721.10M |
|
Retained Earnings
|
| -38.37M | -0.50M | -1.57M | -1.37M | -6.34M | -6.59M | 65.90M | 124.98M | 190.05M | 162.96M | -66.10M | -283.98M | -617.95M | -624.05M | -554.25M |
|
Preferred Shares
|
| 36.50M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 4.32M | 3.99M | 4.03M | 3.38M | 2.88M | 2.73M | 2.63M | 2.93M | 2.38M | 2.45M | 2.39M | 2.79M | 4.04M | 3.20M | 2.67M |