|
Cash & Equivalents
|
184.73M | 184.73M | 192.46M | 192.46M | 312.10M | 133.44M | 107.70M | 180.13M | 224.40M | 242.15M | 175.00M | 213.91M | 246.70M | 122.14M | 156.60M | 170.39M | 114.80M | 177.02M | 150.20M | 185.61M | 160.50M | 155.20M | 103.10M | 164.85M | 190.70M |
|
Short-term Investments
|
| | 0.18M | | | 0.11M | | | | 0.19M | | | | 265.69M | 252.70M | 176.23M | 123.20M | 42.16M | 41.70M | 69.73M | 76.00M | 89.50M | 107.10M | 51.34M | 53.30M |
|
Cash & Current Investments
|
184.73M | 184.73M | 192.64M | 192.46M | 312.10M | 133.55M | 107.70M | 180.13M | 224.40M | 242.33M | 175.00M | 213.91M | 246.70M | 387.83M | 409.30M | 346.62M | 238.00M | 219.18M | 191.90M | 255.34M | 236.50M | 244.70M | 210.20M | 216.18M | 244.00M |
|
Receivables - Net
|
0.01M | | 0.01M | | | 0.01M | | | | 0.01M | | | | 210.40M | | | | 245.22M | 280.10M | 286.50M | 257.60M | 256.00M | 311.30M | 330.00M | 280.80M |
|
Receivables - Other
|
0.11M | -12.96M | 112.97M | -65.48M | 144.40M | 166.60M | 156.10M | -24.95M | 155.10M | 179.40M | 172.00M | -38.75M | 172.70M | 194.40M | 194.10M | 202.60M | 208.60M | 223.10M | 213.70M | 210.60M | 212.30M | 225.70M | 244.70M | 250.70M | 249.60M |
|
Receivables
|
0.12M | | 112.98M | | | 166.62M | | | | 179.41M | | | | 404.80M | | | | 468.32M | 493.80M | 497.10M | 469.90M | 481.70M | 556.00M | 580.70M | 530.40M |
|
Current Deferred Tax Assets
|
| -4.46M | 41.70M | 51.06M | 51.10M | 55.17M | 54.10M | 61.08M | 59.20M | 64.80M | 64.90M | 69.08M | 66.50M | 69.40M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 7.75M | | | 9.56M | | | | 9.94M | | | | 14.32M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 12.73M | | | 13.17M | | | | 14.86M | | | | 13.45M | | | | | | | | | | | |
|
Long-Term Investments
|
245.00M | | 253.72M | 329.58M | 384.20M | 438.09M | 452.40M | 456.50M | 460.20M | 470.22M | 513.10M | 515.30M | 487.00M | 836.65M | 11.60M | 861.98M | 10.20M | 955.67M | 11.40M | 1,047.24M | 12.70M | 1,137.50M | 1,169.30M | 1,100.44M | 1,125.20M |
|
Goodwill
|
| | | | | | | | | 0.04M | | | | 0.04M | | | | | | | | | | | |
|
Intangibles
|
4.02M | | 5.02M | 3.68M | 3.70M | 6.58M | 5.80M | 5.46M | 5.10M | 4.32M | 4.00M | 4.00M | 3.80M | 3.56M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
4.02M | | 5.02M | 3.68M | 3.70M | 6.58M | 5.80M | 5.46M | 5.10M | 4.36M | 4.00M | 4.00M | 3.80M | 3.60M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 0.35M | | | 0.06M | | | | 0.47M | 2.90M | 4.60M | 6.10M | 5.79M | 5.30M | 4.86M | 5.00M | 4.16M | 5.00M | 4.14M | 3.50M | 7.00M | 5.00M | 3.60M | 3.30M |
|
Other Non-Current Assets
|
| -1.69M | 7.60M | -0.93M | 8.70M | 9.56M | 10.40M | -1.22M | 9.90M | 179.34M | 10.90M | -1.69M | 11.80M | 51.97M | 53.70M | 55.42M | 54.40M | 105.14M | 57.00M | 58.04M | 56.10M | 60.50M | 61.20M | 66.30M | 61.50M |
|
Assets
|
903.10M | | 1,009.07M | 1,167.18M | 1,209.20M | 1,279.21M | 1,265.60M | 1,391.50M | 1,392.80M | 1,451.72M | 1,396.80M | 1,461.29M | 1,468.90M | 1,580.03M | 1,621.50M | 1,733.39M | 1,747.40M | 1,837.90M | 1,879.90M | 1,958.35M | 2,009.90M | 2,037.60M | 2,090.90M | 2,124.09M | 2,121.80M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | 26.50M | | -42.00M | -44.10M |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | 26.50M | | -42.00M | -44.10M |
|
Accumulated Expenses
|
| | 7.22M | | | 10.97M | | | | 12.77M | | | | 14.67M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 636.25M | | | | 712.10M | | | | 794.24M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | 23.80M | 23.90M | 27.19M | 28.60M | 17.30M | 11.80M | 5.40M | | | | | |
|
Current Deferred Revenue
|
135.70M | | 172.30 | 206.70 | | | | | | | | | | 389.86M | 412.50M | 445.61M | 439.70M | 443.52M | 465.10M | 500.39M | 461.80M | 465.30M | 502.60M | 521.69M | 486.20M |
|
Non-Current Deferred Tax Liability
|
| | 0.35M | 0.06M | 0.10M | 0.06M | 0.10M | 0.17M | 0.20M | 0.01M | | | | | | | | 0.41M | | | | | | | |
|
Operating Leases
|
| | 1.56M | | | 2.95M | | | | 3.75M | | | | 3.07M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| -2.42M | 14.86M | -2.61M | 16.10M | 20.49M | 23.10M | 20.56M | 23.80M | 29.04M | 29.50M | -5.32M | 22.40M | 28.82M | 19.60M | 23.40M | 30.00M | 34.85M | 46.00M | 26.86M | 32.60M | 33.20M | 55.80M | 23.14M | 22.90M |
|
Total Non-Current Liabilities
|
| 2.42M | 1.53M | 803.51M | 813.50M | 877.71M | 846.50M | 980.70M | 973.50M | 1.26M | 976.40M | 1,072.71M | 1,046.20M | 1,140.26M | 1,171.70M | 1,243.16M | 1,247.30M | 1,262.62M | 1,276.70M | 1,343.28M | 1,325.70M | 1,349.60M | 1,384.70M | 1,438.64M | 1,412.40M |
|
Total Liabilities
|
601.93M | | 696.93M | 800.90M | 829.60M | 898.20M | 869.60M | 1,001.27M | 997.30M | 1,049.86M | 1,005.90M | 1,067.39M | 1,068.60M | 1,169.09M | 1,191.30M | 1,266.56M | 1,277.30M | 1,297.47M | 1,322.70M | 1,370.14M | 1,358.30M | 1,382.80M | 1,440.50M | 1,461.77M | 1,435.30M |
|
Total Debt
|
| | | | | | | | | | | | | 23.80M | 23.90M | 27.19M | 28.60M | 17.30M | 11.80M | 5.40M | | | | | |
|
Common Equity
|
301.17M | | 312.14M | 366.27M | 379.60M | 381.01M | 396.00M | 390.23M | 395.50M | 401.87M | 390.90M | 393.90M | 400.30M | 410.94M | 430.20M | 466.83M | 470.10M | 540.43M | 557.20M | 588.21M | 651.60M | 654.80M | 650.40M | 662.32M | 686.50M |
|
Shareholder's Equity
|
301.17M | | 312.14M | | | 381.01M | | | | 401.87M | | | | 410.94M | | | | 540.43M | | | | 654.83M | | 654.80M | 662.20M |
|
Liabilities and Shareholders Equity
|
903.10M | | 1,009.07M | 1,167.18M | 1,209.20M | 1,279.21M | 1,265.60M | 1,391.50M | 1,392.80M | 1,451.72M | 1,396.80M | 1,461.29M | 1,468.90M | 1,580.03M | 1,621.50M | 1,733.39M | 1,747.40M | 1,837.90M | 1,879.90M | 1,958.35M | 2,009.90M | 2,037.60M | 2,090.90M | 2,124.09M | 2,121.80M |
|
Treasury Shares
|
| | | | | | 0.13M | | | | | | | 0.00M | | | | 3.42M | | | | 0.15M | | | |
|
Retained Earnings
|
| | 182.16M | 193.31M | 198.50M | 205.04M | 215.70M | 215.18M | 223.40M | 232.62M | 242.70M | 264.06M | 282.10M | 306.60M | 340.30M | 380.32M | 390.70M | 423.05M | 437.20M | 469.34M | 502.80M | 531.70M | 519.40M | 551.23M | 582.50M |