|
Cash & Equivalents
|
29.30M | 28.10M | 28.43M | 20.82M | 52.06M | 18.03M | 60.97M | 104.19M | 111.24M | 91.95M | 132.63M | 205.09M | 275.76M | 193.23M | 198.43M | 176.98M | 124.22M | 116.31M | 133.48M | 115.69M | 94.97M | 106.28M | 201.37M | 201.90M | 328.33M | 249.65M | 341.97M | 50.71M | 40.30M |
|
Short-term Investments
|
2.68M | 9.23M | 4.76M | 33.26M | 189.36M | 210.25M | 143.59M | 248.93M | 163.90M | 178.92M | 133.81M | 57.66M | 179.42M | 251.75M | 226.99M | 226.37M | 255.92M | 247.18M | 223.45M | 228.14M | 252.73M | 211.45M | 126.42M | 106.36M | 58.93M | 142.35M | | 46.63M | 51.23M |
|
Cash & Current Investments
|
31.98M | 37.34M | 33.19M | 54.08M | 241.42M | 228.28M | 204.56M | 353.12M | 275.14M | 270.87M | 266.43M | 262.76M | 455.19M | 444.98M | 425.42M | 403.35M | 380.14M | 363.49M | 356.93M | 343.83M | 347.70M | 317.73M | 327.79M | 308.26M | 387.26M | 392.00M | 341.97M | 97.34M | 91.54M |
|
Receivables - Net
|
| | 27.70M | 34.47M | 31.02M | 27.57M | 35.37M | 34.43M | 36.34M | 48.30M | 45.91M | 46.97M | 47.68M | 48.80M | 42.63M | 47.75M | 49.54M | 47.97M | 61.86M | 52.38M | 46.09M | 60.29M | 53.87M | 54.90M | 51.65M | 57.18M | 64.05M | 68.38M | 60.11M |
|
Receivables - Other
|
| | 3.40M | 3.30M | 3.50M | 2.90M | 2.30M | 2.50M | 1.90M | 1.60M | 1.30M | 1.20M | 0.80M | 0.80M | 0.70M | 0.50M | 0.60M | 0.90M | 1.70M | 1.80M | 2.90M | 4.70M | 3.50M | 6.50M | 8.30M | 11.80M | 7.70M | 8.70M | 8.50M |
|
Receivables
|
| | 31.10M | 37.77M | 34.52M | 30.47M | 37.67M | 36.93M | 38.24M | 49.90M | 47.20M | 48.17M | 48.48M | 49.60M | 43.33M | 48.25M | 50.14M | 48.87M | 63.56M | 54.18M | 48.98M | 64.99M | 57.37M | 61.40M | 59.95M | 68.98M | 71.75M | 77.08M | 68.61M |
|
Current Deferred Tax Assets
|
| | 0.65M | 0.84M | 0.98M | 0.94M | 0.49M | 0.46M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.32M | 5.63M | 6.40M | 8.39M | 9.44M | 8.96M | 11.29M | 10.63M | 12.40M | 11.32M | 12.47M | 14.61M | 14.45M | 14.27M | 13.76M | 16.34M | 15.73M | 14.74M | 14.67M | 15.38M | 15.48M | 12.91M | 18.51M | 16.47M | 16.70M | 14.86M | 13.70M |
|
Current Assets
|
| | 66.86M | 95.03M | 279.82M | 264.24M | 249.86M | 396.95M | 322.77M | 329.80M | 324.74M | 321.05M | 515.34M | 508.39M | 482.49M | 465.37M | 443.45M | 427.80M | 434.52M | 410.95M | 408.45M | 393.40M | 397.14M | 376.07M | 457.41M | 465.65M | 422.72M | 180.58M | 165.35M |
|
Property, Plant & Equipment (Net)
|
| | 4.68M | 4.18M | 4.23M | 4.29M | 3.94M | 3.83M | 5.32M | 12.86M | 18.65M | 20.20M | 21.00M | 23.32M | 24.89M | 26.53M | 25.04M | 25.93M | 26.44M | 26.12M | 26.10M | 25.71M | 24.70M | 25.55M | 27.91M | 29.39M | 31.65M | 33.40M | 32.61M |
|
Goodwill
|
| | 3.69M | 3.69M | 3.69M | 3.69M | 18.42M | 18.42M | 107.82M | 107.82M | 107.82M | 107.82M | 169.66M | 169.97M | 180.34M | 185.98M | 185.98M | 185.98M | 185.98M | 185.98M | 185.98M | 190.65M | 190.65M | 206.29M | 234.39M | 259.76M | 313.38M | 286.10M | 285.59M |
|
Intangibles
|
| | 28.30M | 27.54M | 26.68M | 25.54M | 31.75M | 29.43M | 105.93M | 98.92M | 91.84M | 85.91M | 113.59M | 104.79M | 112.17M | 109.51M | 100.65M | 92.19M | 84.41M | 79.04M | 72.00M | 73.38M | 66.22M | 66.76M | 76.46M | 86.05M | 106.40M | 98.35M | 89.55M |
|
Goodwill & Intangibles
|
| | 32.00M | 31.23M | 30.38M | 29.23M | 50.17M | 47.85M | 213.75M | 206.74M | 199.66M | 193.73M | 283.25M | 274.76M | 292.50M | 295.49M | 286.63M | 278.17M | 270.39M | 265.02M | 257.98M | 264.04M | 256.87M | 273.06M | 310.85M | 345.81M | 419.78M | 384.44M | 375.14M |
|
Other Non-Current Assets
|
| | 1.10M | 4.04M | 1.05M | 0.81M | 1.68M | 2.34M | 3.00M | 3.61M | 4.07M | 4.53M | 4.28M | 4.50M | 4.42M | 3.72M | 3.82M | 3.73M | 4.79M | 5.08M | 5.12M | 4.74M | 4.41M | 5.41M | 5.66M | 6.02M | 5.52M | 5.42M | 6.77M |
|
Non-Current Assets
|
| | 44.12M | 44.65M | 40.15M | 38.12M | 58.90M | 69.44M | 247.90M | 247.94M | 246.48M | 241.91M | 330.18M | 323.70M | 342.43M | 345.97M | 332.75M | 324.49M | 317.78M | 311.95M | 304.47M | 308.42M | 297.98M | 315.65M | 355.64M | 393.28M | 468.83M | 435.60M | 421.77M |
|
Assets
|
| | 110.97M | 139.68M | 319.97M | 302.36M | 308.76M | 466.40M | 570.66M | 577.74M | 571.22M | 562.96M | 845.51M | 832.10M | 824.92M | 811.34M | 776.20M | 752.29M | 752.30M | 722.90M | 712.92M | 701.81M | 695.11M | 691.72M | 813.05M | 858.93M | 891.54M | 616.18M | 587.13M |
|
Accounts Payables
|
| | 1.81M | 3.04M | 5.18M | 3.62M | 2.74M | 2.40M | 5.19M | 5.33M | 4.63M | 5.26M | 4.77M | 4.69M | 5.87M | 5.69M | 6.82M | 4.42M | 9.24M | 7.97M | 6.33M | 6.64M | 5.70M | 10.60M | 14.28M | 11.43M | 8.95M | 8.94M | 4.94M |
|
Payables
|
| | 1.81M | 3.04M | 5.18M | 3.62M | 2.74M | 2.40M | 5.19M | 5.33M | 4.63M | 5.26M | 4.77M | 4.69M | 5.87M | 5.69M | 6.82M | 4.42M | 9.24M | 7.97M | 6.33M | 6.64M | 5.70M | 10.60M | 14.28M | 11.43M | 8.95M | 8.94M | 4.94M |
|
Accumulated Expenses
|
| | 9.20M | 8.11M | 9.54M | 8.94M | 6.83M | 7.49M | 14.06M | 16.51M | 12.95M | 13.98M | 20.52M | 23.73M | 20.23M | 18.61M | 24.41M | 19.69M | 23.95M | 15.79M | 21.46M | 23.28M | 19.61M | 18.05M | 23.55M | 26.34M | 23.80M | 17.37M | 18.64M |
|
Short term Debt
|
| | 2.17M | 2.20M | 3.40M | | 3.11M | 3.16M | 5.89M | 14.43M | 15.90M | 2.62M | 2.60M | 4.58M | 1.38M | 1.62M | | | | | | | | 0.89M | 230.42M | 231.18M | 231.56M | 1.63M | 1.63M |
|
Current Leases
|
| | 2.58M | 2.76M | 2.79M | 2.81M | 2.30M | 1.96M | 2.42M | 2.62M | 2.45M | 2.33M | 2.30M | 3.42M | 3.38M | 3.50M | 3.46M | 3.43M | 3.39M | 3.47M | 3.40M | 3.36M | 3.35M | 3.33M | 3.33M | 3.61M | 3.76M | 3.88M | 3.85M |
|
Current Deferred Revenue
|
| | 32.00M | 41.70M | 39.60M | 32.10M | 36.80M | 37.30M | 36.70M | 49.00M | 52.80M | 56.50M | 56.50M | 57.60M | 62.40M | 61.40M | 56.70M | 55.10M | 66.10M | 59.60M | 53.40M | 55.80M | 63.60M | 56.40M | 52.50M | 53.50M | 71.90M | 67.30M | 59.20M |
|
Total Current Liabilities
|
| | 41.81M | 50.51M | 53.05M | 48.22M | 50.43M | 50.19M | 65.87M | 88.04M | 259.43M | 254.59M | 263.36M | 93.05M | 92.65M | 90.31M | 91.07M | 82.51M | 102.50M | 86.76M | 84.25M | 89.03M | 92.21M | 318.02M | 323.78M | 325.85M | 339.56M | 98.82M | 87.89M |
|
Non-Current Debt
|
| | 18.81M | 47.63M | 47.92M | 48.20M | 48.48M | 163.48M | 166.20M | 168.99M | 171.86M | 174.81M | 177.84M | 180.94M | 225.40M | 225.77M | 226.15M | 226.52M | 226.90M | 227.28M | 227.66M | 228.03M | 228.41M | 228.79M | 114.61M | 151.18M | 151.29M | 151.40M | 151.51M |
|
Non-Current Deffered Revenue
|
| | 7.28M | 7.31M | 7.50M | 1.46M | 1.36M | 2.18M | 1.64M | 1.88M | 1.14M | 0.89M | 1.13M | 0.93M | 0.63M | 0.55M | 0.32M | 0.10M | 0.19M | 0.09M | 0.31M | 0.08M | 0.08M | 0.05M | 0.26M | 0.25M | 0.41M | 0.33M | 0.39M |
|
Preferred Stock Liabilities
|
| | 409.85M | 584.60M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 6.80M | 3.21M | 2.44M | 4.46M | 1.38M | 15.88M | 26.67M | 26.29M | 23.08M | 22.50M | 21.95M | 23.67M | 19.70M | 19.14M | 18.59M | 21.45M | 17.45M | 18.78M | 18.23M | 21.03M | 17.11M | 16.54M | 15.97M | 16.29M | 15.75M | 15.88M | 15.12M |
|
Other Non-Current Liabilities
|
| | 3.77M | 2.94M | 1.83M | 0.33M | 2.67M | 1.46M | 10.28M | 16.84M | 16.51M | 6.83M | 7.63M | 14.72M | 5.51M | 6.39M | 0.12M | 0.12M | 0.12M | 0.12M | 0.07M | 0.07M | 0.09M | 0.10M | 3.40M | 0.15M | 7.31M | 2.15M | 0.25M |
|
Total Non-Current Liabilities
|
| | 72.13M | 109.31M | 111.59M | 101.39M | 101.97M | 230.98M | 260.77M | 284.80M | 285.87M | 280.23M | 288.68M | 295.28M | 338.50M | 335.89M | 336.11M | 327.15M | 347.03M | 332.91M | 330.45M | 334.82M | 337.81M | 334.62M | 454.62M | 493.57M | 507.42M | 266.49M | 254.96M |
|
Total Liabilities
|
| | 75.90M | 112.25M | 113.42M | 101.72M | 104.64M | 232.43M | 271.05M | 301.64M | 302.38M | 287.05M | 296.31M | 310.00M | 344.01M | 342.28M | 336.23M | 327.28M | 347.15M | 333.04M | 330.53M | 334.89M | 337.90M | 334.72M | 458.01M | 493.72M | 514.73M | 268.63M | 255.21M |
|
Total Debt
|
| | 20.99M | 49.84M | 51.32M | 48.20M | 51.59M | 166.64M | 172.09M | 183.42M | 187.77M | 177.44M | 180.44M | 185.52M | 226.78M | 227.40M | 226.15M | 226.52M | 226.90M | 227.28M | 227.66M | 228.03M | 228.41M | 229.69M | 345.03M | 382.36M | 382.85M | 153.03M | 153.14M |
|
Common Equity
|
| | -374.77M | -557.15M | 206.55M | 200.64M | 204.12M | 233.96M | 299.62M | 276.10M | 268.84M | 275.90M | 549.21M | 522.10M | 480.91M | 469.06M | 439.97M | 425.01M | 405.15M | 389.87M | 382.39M | 366.92M | 357.21M | 357.00M | 355.04M | 365.21M | 376.81M | 347.55M | 331.92M |
|
Shareholder's Equity
|
| | -374.77M | -557.15M | 206.55M | 200.64M | 204.12M | 233.96M | 299.62M | 276.10M | 268.84M | 275.90M | 549.21M | 522.10M | 480.91M | 469.06M | 439.97M | 425.01M | 405.15M | 389.87M | 382.39M | 366.92M | 357.21M | 357.00M | 355.04M | 365.21M | 376.81M | 347.55M | 331.92M |
|
Liabilities and Shareholders Equity
|
| | 110.97M | 139.68M | 319.97M | 302.36M | 308.76M | 466.40M | 570.66M | 577.74M | 571.22M | 562.96M | 845.51M | 832.10M | 824.92M | 811.34M | 776.20M | 752.29M | 752.30M | 722.90M | 712.92M | 701.81M | 695.11M | 691.72M | 813.05M | 858.93M | 891.54M | 616.18M | 587.13M |
|
Retained Earnings
|
| | -374.77M | -557.16M | -596.25M | -610.51M | -628.12M | -655.31M | -682.63M | -725.65M | -754.02M | -789.85M | -829.87M | -878.86M | -884.08M | -917.51M | -963.24M | -999.02M | -1032.21M | -1064.83M | -1086.86M | -1117.17M | -1137.76M | -1151.27M | -1166.00M | -1186.67M | -1210.41M | -1251.39M | -1273.62M |
|
Treasury Shares
|
0.80M | 0.80M | 0.80M | 0.04M | 0.26M | 0.50M | 2.15M | 2.10M | 2.11M | 1.84M | 2.94M | 2.81M | 2.76M | 2.27M | 4.18M | 4.02M | 0.71M | 0.71M | 0.15M | 0.15M | 0.15M | 3.11M | | | | 3.51M | 5.71M | 5.19M | 5.09M |