|
Cash & Equivalents
|
215.45M | 342.21M | 349.84M | 349.84M | 497.71M | 428.57M | 510.21M | 404.07M | 433.01M | 475.06M | 757.10M | 473.47M | 713.22M | 693.48M | 442.96M | 527.36M |
|
Short-term Investments
|
198.94M | 326.22M | 335.78M | 227.44M | 200.74M | 275.36M | 423.50M | 548.69M | 724.98M | 470.72M | 179.20M | 453.17M | 235.34M | 508.30M | 569.28M | 430.85M |
|
Cash & Current Investments
|
414.39M | 668.43M | 685.63M | 577.28M | 698.45M | 703.93M | 933.71M | 952.76M | 1,157.99M | 945.78M | 936.30M | 926.65M | 948.57M | 1,201.78M | 1,012.24M | 958.21M |
|
Receivables - Net
|
212.91M | 33.63M | 28.08M | 169.87M | 92.83M | 51.70M | 53.87M | 228.46M | 216.29M | 35.03M | 28.27M | 16.01M | 31.11M | 53.18M | 117.29M | 188.30M |
|
Receivables - Other
|
| | | | | | | | | 19.70M | 16.20M | 9.70M | 18.90M | 32.90M | 94.60M | 162.80M |
|
Receivables
|
212.91M | 33.63M | 28.08M | 169.87M | 92.83M | 51.70M | 53.87M | 228.46M | 216.29M | 54.73M | 44.47M | 25.71M | 50.01M | 86.08M | 211.89M | 351.10M |
|
Current Deferred Tax Assets
|
68.50M | 35.14M | 53.99M | 37.00M | 26.20M | 54.02M | | | | | | | | | | |
|
Prepaid Assets
|
11.11M | 9.12M | 8.82M | 30.20M | 40.04M | 32.23M | 23.39M | 39.89M | 21.51M | 43.44M | 63.37M | 59.89M | 77.55M | 89.72M | 43.98M | 84.31M |
|
Current Assets
|
702.32M | 619.56M | 768.89M | 814.35M | 857.51M | 787.86M | 1,010.97M | 1,221.12M | 1,395.79M | 1,024.25M | 1,016.33M | 1,002.55M | 1,050.29M | 1,344.67M | 1,167.62M | 1,230.82M |
|
Buildings
|
| 7.65M | 7.76M | 7.80M | 7.90M | 11.08M | 11.36M | 3.58M | 3.62M | 3.71M | 3.70M | 3.55M | 3.57M | 3.52M | | |
|
Land & Improvements
|
| 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
10.40M | 8.34M | 8.00M | 7.82M | 9.54M | 12.55M | 12.15M | 12.63M | 10.67M | 10.05M | 10.22M | 16.63M | 13.38M | 11.34M | 11.57M | 18.54M |
|
Goodwill
|
| | | | | | | | 16.03M | 22.42M | 22.42M | 22.42M | 22.42M | 22.42M | | |
|
Intangibles
|
119.17M | 130.31M | 137.96M | 177.56M | 206.37M | 265.54M | 277.58M | 310.77M | 325.41M | 454.57M | 436.34M | 418.34M | 363.58M | 354.00M | 313.00M | 308.63M |
|
Goodwill & Intangibles
|
119.17M | 130.31M | 137.96M | 177.56M | 206.37M | 265.54M | 277.58M | 310.77M | 341.44M | 476.99M | 458.76M | 440.76M | 386.01M | 376.42M | 313.00M | 308.63M |
|
Long-Term Deferred Tax
|
31.65M | 103.24M | 104.56M | 64.15M | 55.72M | 125.86M | 160.57M | 149.53M | 84.58M | 77.22M | 73.17M | 80.38M | 98.41M | 94.37M | 128.97M | 128.13M |
|
Other Non-Current Assets
|
44.94M | 44.68M | 28.01M | 26.19M | 3.14M | 1.22M | 13.22M | 33.81M | 37.96M | 60.47M | 76.03M | 98.37M | 102.50M | 95.72M | 149.66M | 149.40M |
|
Non-Current Assets
|
206.16M | 255.09M | 228.08M | 242.26M | 255.67M | 405.11M | 463.52M | 506.73M | 458.63M | 602.31M | 595.75M | 613.73M | 577.87M | 555.43M | 603.19M | 604.71M |
|
Assets
|
908.49M | 874.64M | 996.97M | 1,056.61M | 1,113.18M | 1,192.96M | 1,474.48M | 1,727.85M | 1,854.42M | 1,626.56M | 1,612.08M | 1,616.28M | 1,628.16M | 1,900.11M | 1,770.81M | 1,835.53M |
|
Accounts Payables
|
6.28M | 7.57M | 7.11M | 9.60M | 24.50M | 34.65M | 19.00M | 14.05M | 10.26M | 19.37M | 13.39M | 10.98M | 7.16M | 10.00M | 7.85M | 12.21M |
|
Dividends payables
|
| 4.57M | 4.57M | | 4.03M | 7.46M | 7.07M | 10.29M | 12.16M | 11.63M | 10.75M | 10.79M | 10.74M | 10.38M | 10.23M | 11.56M |
|
Payables
|
6.28M | 12.14M | 11.68M | 9.60M | 28.54M | 42.11M | 26.07M | 24.34M | 22.42M | 30.99M | 24.14M | 21.77M | 17.90M | 20.38M | 18.07M | 23.76M |
|
Accumulated Expenses
|
0.60M | 22.93M | 14.13M | 32.39M | 15.40M | 27.09M | 26.01M | 22.07M | 24.57M | 26.84M | 29.16M | 32.41M | 32.64M | 38.40M | 98.04M | 42.58M |
|
Other Accumulated Expenses
|
7.87M | 4.76M | | | | | | | | | 11.38M | 21.65M | 29.35M | 23.51M | | |
|
Short term Debt
|
0.58M | 0.29M | 0.18M | | | | 227.17M | | | | 94.17M | | | | 578.75M | 456.33M |
|
Current Taxes
|
33.83M | 3.67M | 3.27M | 3.96M | 7.06M | | 1.41M | 10.66M | 14.88M | 1.51M | 0.05M | 0.36M | | | | |
|
Current Deferred Revenue
|
193.41M | 134.80M | 134.09M | 106.31M | 60.18M | 124.69M | 106.23M | 360.19M | 616.81M | 111.67M | 146.65M | 219.94M | 291.67M | 189.06M | 153.60M | 178.01M |
|
Total Current Liabilities
|
252.56M | 178.56M | 173.15M | 172.91M | 126.44M | 205.17M | 399.97M | 425.48M | 376.44M | 179.40M | 305.56M | 295.76M | 371.56M | 271.35M | 881.13M | 725.81M |
|
Non-Current Debt
|
0.47M | 0.18M | 192.53M | 200.39M | 208.81M | 216.21M | 259.60M | 272.02M | 285.13M | 317.38M | 350.59M | 367.99M | 422.75M | 607.07M | 29.02M | 15.44M |
|
Total Long Term Debt
|
0.47M | 0.80M | 0.30M | 0.20M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
474.84M | 332.17M | 153.95M | 161.82M | 243.86M | 293.34M | 289.04M | 261.01M | 309.67M | 157.63M | 123.65M | 108.07M | 19.46M | 237.58M | 223.87M | 182.12M |
|
Minority Interest
|
| | | | | | | | | 1.28M | 24.72M | 23.20M | 7.68M | 5.62M | | |
|
Other Non-Current Liabilities
|
11.08M | 10.61M | 5.65M | 2.78M | 0.25M | 2.57M | 3.98M | 14.97M | 10.03M | 34.14M | 46.00M | 47.89M | 61.47M | 53.60M | 55.25M | 54.94M |
|
Total Non-Current Liabilities
|
727.87M | 510.91M | 519.63M | 535.12M | 579.12M | 714.72M | 948.61M | 958.51M | 971.24M | 654.41M | 779.80M | 771.82M | 813.77M | 1,115.99M | 1,134.01M | 923.37M |
|
Total Liabilities
|
738.95M | 521.53M | 525.29M | 537.90M | 579.36M | 717.28M | 952.59M | 973.49M | 981.27M | 688.54M | 825.80M | 819.71M | 875.24M | 1,169.59M | 1,189.27M | 978.31M |
|
Total Debt
|
1.05M | 0.47M | 192.71M | 200.39M | 208.81M | 216.21M | 486.77M | 272.02M | 285.13M | 317.38M | 444.76M | 367.99M | 422.75M | 607.07M | 607.77M | 471.77M |
|
Common Equity
|
169.54M | 353.12M | 471.68M | 518.71M | 533.82M | 475.68M | 521.89M | 739.71M | 873.15M | 938.01M | 786.28M | 796.57M | 752.92M | 730.51M | 581.55M | 857.22M |
|
Shareholder's Equity
|
169.54M | 353.12M | 471.68M | 518.71M | 533.82M | 475.68M | 521.89M | 739.71M | 873.15M | 938.01M | 786.28M | 796.57M | 752.92M | 730.51M | 581.55M | 857.22M |
|
Liabilities and Shareholders Equity
|
908.49M | 874.64M | 996.97M | 1,056.61M | 1,113.18M | 1,192.96M | 1,474.48M | 1,727.85M | 1,854.42M | 1,626.56M | 1,612.08M | 1,616.28M | 1,628.16M | 1,900.11M | 1,770.81M | 1,835.53M |
|
Treasury Shares
|
23.57M | 1.00M | 2.55M | 28.41M | 29.33M | 3.55M | 1.84M | 1.30M | 0.11M | 1.48M | 2.96M | 0.01M | 41.03M | 42.26M | 43.93M | 44.90M |
|
Retained Earnings
|
246.77M | 395.80M | 466.73M | 659.24M | 680.72M | 757.05M | 847.03M | 1,120.77M | 1,249.09M | 1,435.97M | 1,412.78M | 1,413.97M | 1,441.11M | 1,492.05M | 1,462.07M | 1,775.82M |