|
Cash & Equivalents
|
260.97M | 41.27M | 49.13M | 47.88M | 328.64M | 237.59M | 180.16M | 180.42M | 95.17M | 63.37M | 114.25M | 90.71M | 724.28M | 131.21M | 120.94M | 147.12M | 128.06M | 158.60M | 190.29M | 172.26M |
|
Short-term Investments
|
| | | | | | | | | | | | 10.95M | | 65.44M | 61.83M | 73.96M | 104.99M | 119.33M | 130.15M |
|
Cash & Current Investments
|
260.97M | 41.27M | 49.13M | 47.88M | 328.64M | 237.59M | 180.16M | 180.42M | 95.17M | 63.37M | 114.25M | 90.71M | 735.22M | 131.21M | 186.38M | 208.95M | 202.02M | 263.60M | 309.61M | 302.41M |
|
Receivables - Net
|
52.63M | | | | 75.30M | 97.64M | 141.93M | 135.29M | 100.70M | 135.03M | 193.27M | 179.17M | 137.53M | 157.10M | 221.79M | 201.99M | 153.75M | 175.52M | 249.83M | 230.92M |
|
Receivables - Other
|
54.54M | | | | 57.60M | 14.14M | 33.79M | 48.21M | 60.15M | 15.98M | 38.24M | 59.63M | 75.89M | 8.02M | 11.79M | 13.58M | 15.86M | 10.85M | 14.69M | 18.69M |
|
Receivables
|
107.17M | | | | 132.89M | 111.78M | 175.72M | 183.51M | 160.85M | 151.00M | 231.51M | 238.80M | 213.42M | 165.12M | 233.58M | 215.57M | 169.61M | 186.37M | 264.52M | 249.61M |
|
Current Deferred Tax Assets
|
0.06M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
34.82M | | 0.99M | 0.81M | 60.72M | 77.58M | 79.42M | 86.54M | 45.65M | 57.77M | 63.93M | 56.78M | 49.29M | 80.86M | 84.37M | 78.00M | 90.78M | 102.04M | 116.05M | 99.07M |
|
Current Assets
|
513.36M | 0.34M | 2.44M | 1.22M | 895.28M | 850.47M | 940.62M | 1,053.56M | 936.78M | 926.41M | 1,179.76M | 1,248.78M | 1,250.22M | 1,244.97M | 1,012.80M | 1,008.87M | 858.40M | 997.93M | 1,212.98M | 1,214.32M |
|
Property, Plant & Equipment (Net)
|
25.82M | | | | 28.36M | 27.80M | 28.16M | 28.14M | 25.26M | 24.62M | 23.40M | 21.52M | 20.76M | 19.82M | 19.90M | 18.67M | 18.20M | 17.92M | 17.26M | |
|
Long-Term Investments
|
| | 116.16M | 116.16M | | 15.15M | 15.11M | | | | | | 5.53M | | 404.80M | 471.96M | 515.57M | 481.12M | 482.25M | 543.77M |
|
Goodwill
|
4.75M | | | 11.07M | 11.49M | 11.51M | 16.52M | 115.03M | 115.04M | 115.04M | 115.06M | 114.20M | 114.21M | 114.19M | 114.17M | 114.17M | 114.12M | 114.13M | 114.17M | 114.15M |
|
Intangibles
|
46.62M | | | | 76.17M | 84.25M | 95.75M | 101.54M | 104.02M | 102.79M | 103.83M | 95.78M | 91.92M | 88.33M | 82.84M | 92.03M | 90.11M | 87.12M | 86.73M | 88.45M |
|
Goodwill & Intangibles
|
51.36M | | | 11.07M | 87.66M | 95.76M | 112.28M | 216.57M | 219.06M | 217.83M | 218.89M | 209.97M | 206.14M | 202.53M | 197.00M | 206.21M | 204.23M | 201.25M | 200.90M | 202.60M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 45.27M |
|
Other Non-Current Assets
|
260.97M | 249.40M | 296.37M | 327.55M | 328.64M | 324.61M | 381.28M | 435.92M | 444.02M | 444.02M | 518.11M | 594.87M | 615.95M | 595.60M | 194.59M | 176.31M | 165.87M | 165.45M | 190.29M | 185.03M |
|
Non-Current Assets
|
97.35M | | 116.16M | 116.16M | 146.59M | 172.63M | 194.36M | 291.17M | 375.74M | 375.54M | 372.77M | 334.89M | 337.99M | 325.28M | 716.83M | 809.14M | 850.93M | 818.26M | 827.59M | 937.63M |
|
Assets
|
610.71M | 0.34M | 118.59M | 117.38M | 1,041.87M | 1,023.09M | 1,134.98M | 1,344.72M | 1,312.52M | 1,301.95M | 1,552.53M | 1,583.68M | 1,588.21M | 1,570.25M | 1,729.63M | 1,818.01M | 1,709.34M | 1,816.19M | 2,040.58M | 2,151.95M |
|
Accounts Payables
|
11.54M | 0.00M | 0.11M | 0.09M | 9.08M | 9.73M | 11.23M | 26.37M | 77.05M | 75.19M | 78.69M | 75.96M | 87.17M | 94.90M | 76.51M | 74.55M | 104.50M | 116.88M | 138.35M | 147.87M |
|
Notes Payables
|
| 0.25M | | | | | | | | | | | | | | | | | | |
|
Payables
|
11.54M | 0.25M | 0.11M | 0.09M | 9.08M | 9.73M | 11.23M | 26.37M | 77.05M | 75.19M | 78.69M | 75.96M | 87.17M | 94.90M | 76.51M | 74.55M | 104.50M | 116.88M | 138.35M | 147.87M |
|
Accumulated Expenses
|
36.27M | | | | 47.96M | 34.24M | 45.45M | 48.17M | 53.21M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
54.99M | 81.19M | 91.14M | 103.59M | 74.87M | 111.87M | 123.92M | 162.93M | 111.74M | | | | 136.51M | | | | 168.49M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.79M | | | 73.12M |
|
Current Leases
|
| | | | | | | | 7.56M | | | | | | | | | | | |
|
Current Deferred Revenue
|
124.71M | | | | 175.20M | 181.47M | 224.59M | 249.82M | 235.46M | 247.25M | 303.58M | 335.90M | 317.27M | 312.70M | 362.51M | 385.62M | 357.54M | 352.16M | 410.50M | 439.39M |
|
Total Current Liabilities
|
384.75M | 0.32M | 0.11M | 0.09M | 495.82M | 513.69M | 647.44M | 720.54M | 667.36M | 695.26M | 848.60M | 890.62M | 842.30M | 849.19M | 970.22M | 1,001.02M | 915.45M | 987.06M | 1,145.98M | 1,216.15M |
|
Non-Current Debt
|
69.00M | | | | 135.50M | 117.50M | 87.00M | 136.00M | 108.28M | 89.03M | 80.84M | 75.76M | 130.68M | 91.47M | 98.03M | 122.87M | 104.97M | 132.60M | 153.38M | 104.39M |
|
Non-Current Deffered Revenue
|
19.67M | | | | 19.67M | 19.17M | 18.83M | 18.83M | 19.17M | 18.67M | 18.34M | 17.84M | 17.34M | 16.84M | 16.34M | 15.83M | 15.33M | 14.83M | 14.33M | |
|
Preferred Stock Liabilities
|
| | 106.23M | 116.15M | 593.28M | | | | | | 79.16M | 81.00M | 82.84M | 84.67M | 80.91M | 82.79M | 84.66M | 86.54M | 82.81M | 84.72M |
|
Minority Interest
|
0.12M | | | | 593.30M | 216.42M | 217.41M | 290.65M | 308.12M | 294.61M | 311.39M | 323.34M | 317.81M | 327.29M | 359.95M | 377.17M | 373.18M | 369.71M | 405.75M | 418.42M |
|
Non-Current Deferred Tax Liability
|
13.23M | | | | 18.49M | 11.00M | 12.97M | 13.55M | 24.64M | 13.85M | 16.50M | 17.89M | 30.48M | 15.30M | 18.00M | 21.01M | 18.07M | 18.42M | 21.86M | 37.91M |
|
Operating Leases
|
| | | | | | | | 88.33M | 86.64M | 85.07M | 58.56M | 56.96M | 55.76M | 53.15M | 51.49M | 49.89M | 48.70M | 47.68M | 47.37M |
|
Other Non-Current Liabilities
|
14.85M | | | | 89.37M | 55.80M | 61.20M | 49.60M | 45.56M | 46.10M | 47.83M | 46.98M | 34.02M | 40.16M | 42.10M | 4.20M | 17.56M | 2.13M | 3.27M | 14.02M |
|
Total Non-Current Liabilities
|
108.64M | | | | 275.25M | 219.01M | 198.02M | 234.43M | 277.79M | 899.14M | 1,046.73M | 1,058.11M | 1,060.85M | 1,024.60M | 1,152.23M | 1,205.59M | 1,083.61M | 1,194.87M | 1,376.46M | 1,423.14M |
|
Total Liabilities
|
493.39M | 0.32M | 7.36M | 15.11M | 771.07M | 732.70M | 845.46M | 954.97M | 945.15M | 945.24M | 1,094.56M | 1,105.09M | 1,094.87M | 1,064.76M | 1,194.33M | 1,209.79M | 1,101.17M | 1,197.00M | 1,379.72M | 1,437.16M |
|
Total Debt
|
69.00M | | | | 135.50M | 117.50M | 87.00M | 136.00M | 108.28M | 89.03M | 80.84M | 75.76M | 130.68M | 91.47M | 98.03M | 122.87M | 105.76M | 132.60M | 153.38M | 177.50M |
|
Common Equity
|
117.32M | 0.02M | | | -322.48M | 290.39M | 289.52M | 389.76M | 367.37M | 356.72M | 378.81M | 397.59M | 410.51M | 420.82M | 454.39M | 525.43M | 523.51M | 532.66M | 578.04M | 630.08M |
|
Shareholder's Equity
|
117.32M | 0.02M | | | -322.48M | 290.39M | 289.52M | 389.76M | 367.37M | 356.72M | 378.81M | 397.59M | 410.51M | 420.82M | 454.39M | 525.43M | 523.51M | 532.66M | 578.04M | 630.08M |
|
Liabilities and Shareholders Equity
|
610.71M | 0.34M | 118.59M | 117.38M | 1,041.87M | 1,023.09M | 1,134.98M | 1,344.72M | 1,312.52M | 1,301.95M | 1,552.53M | 1,583.68M | 1,588.21M | 1,570.25M | 1,729.63M | 1,818.01M | 1,709.34M | 1,816.19M | 2,040.58M | 2,151.95M |
|
Retained Earnings
|
56.83M | -0.00M | -1.61M | -13.88M | -482.28M | -454.77M | -460.30M | -445.59M | -489.60M | -491.70M | -489.30M | -483.57M | -469.00M | -470.35M | -459.97M | -455.08M | -451.98M | -443.61M | -432.63M | -411.79M |
|
Treasury Shares
|
| | | | | | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M | 4.78M | 4.68M | 4.55M | 3.94M | 3.69M | 3.68M | 3.64M | 3.93M | 3.59M |