|
Cash & Equivalents
|
21.50M | 42.05M | 58.34M | 63.59M | 71.33M | 37.64M | 54.94M | 56.02M | 42.69M | 50.78M | 40.33M | 51.56M | 53.16M | 130.38M | 141.55M | 166.36M | 187.43M | 208.37M | 253.85M | 285.63M | 323.21M | 313.11M | 273.44M | 191.15M |
|
Short-term Investments
|
1.12M | 1.11M | | | | 3.83M | 3.73M | 3.73M | 3.53M | 3.53M | 3.53M | 1.01M | 0.81M | 0.81M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Cash & Current Investments
|
22.62M | 43.16M | 58.34M | 63.59M | 71.33M | 41.46M | 58.66M | 59.75M | 46.21M | 54.31M | 43.85M | 52.57M | 53.97M | 131.19M | 141.75M | 166.56M | 187.63M | 208.57M | 254.05M | 285.83M | 323.41M | 313.31M | 273.64M | 191.35M |
|
Receivables - Net
|
-14.03M | 23.00M | | | | 48.57M | 31.70M | 40.51M | 47.03M | 66.95M | 52.56M | 68.19M | 68.40M | 92.97M | 68.81M | 78.97M | 80.42M | 95.10M | 62.05M | 87.60M | 61.01M | 89.67M | 60.94M | 119.32M |
|
Receivables - Other
|
-3.78M | 8.58M | | | | 6.84M | 7.01M | 6.90M | 8.53M | 6.76M | 8.96M | 9.15M | 12.64M | 10.66M | 14.55M | 16.43M | 16.46M | 13.30M | 12.78M | 13.79M | 17.57M | 19.46M | 17.59M | 15.46M |
|
Receivables
|
-17.81M | 31.58M | | | | 55.41M | 38.71M | 47.41M | 55.56M | 73.71M | 61.52M | 77.35M | 81.04M | 103.63M | 83.36M | 95.40M | 96.89M | 108.40M | 74.83M | 101.38M | 78.58M | 109.13M | 78.53M | 134.78M |
|
Current Deferred Tax Assets
|
-3.84M | -3.40M | | | | 6.55M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-3.49M | 0.39M | | | | 9.59M | 8.61M | 7.74M | 8.32M | 5.98M | 9.06M | 7.49M | 8.64M | 7.33M | 8.97M | 8.03M | 8.44M | 9.03M | 11.29M | 11.28M | 11.43M | 11.97M | 11.31M | 11.43M |
|
Current Assets
|
| 84.40M | | | | 113.88M | 114.07M | 124.50M | 120.49M | 147.39M | 125.96M | 149.24M | 156.04M | 254.84M | 246.73M | 284.10M | 308.14M | 342.65M | 356.58M | 417.14M | 432.98M | 455.88M | 384.27M | 359.40M |
|
Property, Plant & Equipment (Net)
|
| 8.17M | | | | 10.67M | 10.77M | 11.25M | 11.67M | 12.28M | 14.05M | 14.83M | 15.49M | 16.37M | 17.70M | 17.31M | 18.28M | 18.94M | 19.44M | 20.17M | 21.09M | 23.16M | 23.96M | 24.71M |
|
Goodwill
|
| 227.99M | 228.37M | 228.92M | 229.00M | 262.27M | 262.01M | 262.04M | 261.79M | 269.10M | 269.23M | 269.87M | 270.04M | 278.89M | 278.60M | 278.95M | 278.88M | 285.97M | 286.47M | 285.91M | 286.16M | 326.26M | 326.10M | 326.10M |
|
Intangibles
|
| 46.81M | | | | 104.63M | 104.63M | 104.63M | 104.63M | 114.23M | 114.23M | 114.23M | 114.23M | 119.83M | 119.83M | 119.83M | 119.83M | 127.90M | 127.90M | 127.90M | 127.90M | 40.70M | 37.83M | 34.96M |
|
Goodwill & Intangibles
|
| 274.80M | 228.37M | 228.92M | 229.00M | 366.90M | 366.65M | 366.67M | 366.42M | 383.33M | 383.46M | 384.10M | 384.27M | 398.72M | 398.43M | 398.79M | 398.71M | 413.87M | 414.37M | 413.80M | 414.06M | 366.96M | 363.93M | 361.06M |
|
Other Non-Current Assets
|
| 8.24M | | | | 10.41M | 11.08M | 11.89M | 11.94M | 14.76M | 14.86M | 15.60M | 15.82M | 16.53M | 16.14M | 16.82M | 17.04M | 18.50M | 17.06M | 18.34M | 17.55M | 20.76M | 20.04M | 20.87M |
|
Non-Current Assets
|
| 292.62M | | | | 345.95M | 333.91M | 332.48M | 329.06M | 347.02M | 363.34M | 361.89M | 359.31M | 374.07M | 370.86M | 369.43M | 376.06M | 390.35M | 385.84M | 383.45M | 380.52M | 438.28M | 438.99M | 435.78M |
|
Assets
|
| 377.01M | | | | 459.83M | 447.98M | 456.97M | 449.55M | 494.41M | 489.30M | 511.12M | 515.35M | 628.91M | 617.58M | 653.53M | 684.20M | 733.00M | 742.42M | 800.59M | 813.50M | 894.16M | 823.26M | 795.18M |
|
Accounts Payables
|
| 4.13M | | | | 2.20M | 5.05M | 1.30M | 2.55M | 4.22M | 4.54M | 6.09M | 4.70M | 6.02M | 6.18M | 10.56M | 15.36M | 13.35M | 16.01M | 16.63M | 14.75M | 16.50M | 19.82M | 16.40M |
|
Payables
|
| 4.13M | | | | 2.20M | 5.05M | 1.30M | 2.55M | 4.22M | 4.54M | 6.09M | 4.70M | 6.02M | 6.18M | 10.56M | 15.36M | 13.35M | 16.01M | 16.63M | 14.75M | 16.50M | 19.82M | 16.40M |
|
Accumulated Expenses
|
| 18.10M | | | | 29.22M | 20.52M | 25.92M | 29.76M | 40.00M | 24.99M | 31.34M | 33.82M | 39.76M | 25.57M | 31.62M | 35.97M | 42.07M | 33.96M | 35.05M | 40.07M | 51.65M | 30.07M | 36.88M |
|
Other Accumulated Expenses
|
| 11.27M | | | | 22.62M | 28.38M | 31.67M | 20.73M | 27.75M | 23.22M | 26.71M | 13.10M | 10.90M | 7.54M | 8.90M | 12.88M | 14.27M | 11.57M | 12.24M | 11.35M | 12.07M | 15.49M | 15.19M |
|
Current Deferred Revenue
|
18.87M | 13.08M | 13.22M | | | 107.89M | 109.44M | 117.54M | 121.55M | 142.77M | 151.27M | 162.95M | 165.88M | 191.04M | 191.44M | 195.51M | 195.50M | 218.92M | 203.11M | 234.96M | 220.42M | 256.99M | 237.58M | 283.07M |
|
Total Current Liabilities
|
| 116.81M | | | | 171.88M | 170.69M | 182.98M | 181.80M | 223.52M | 211.62M | 235.01M | 227.25M | 259.35M | 244.10M | 259.14M | 271.13M | 300.65M | 273.26M | 306.15M | 297.32M | 349.86M | 311.46M | 358.72M |
|
Non-Current Debt
|
| 279.46M | | | | 275.59M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.84M | | | | 1.91M | 0.94M | 2.28M | 1.78M | 2.71M | 1.32M | 1.30M | 1.85M | 1.35M | 1.18M | 1.72M | 1.83M | 3.56M | 2.10M | 3.03M | 2.06M | 2.00M | 1.64M | 4.01M |
|
Preferred Stock Liabilities
|
| 144.15M | 144.15M | 144.15M | 144.15M | 144.15M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.62M | | | | 5.71M | 5.46M | 5.10M | 4.62M | 2.10M | 1.94M | 1.79M | 1.65M | 1.42M | 1.31M | 1.21M | 1.10M | 1.34M | 1.30M | 1.25M | 0.95M | 1.72M | 1.56M | 1.42M |
|
Operating Leases
|
| | | | | | | | | | 16.41M | 16.57M | 16.17M | 16.20M | 14.99M | 14.66M | 20.39M | 19.61M | 18.63M | 17.41M | 16.62M | 16.11M | 23.74M | 21.93M |
|
Other Non-Current Liabilities
|
2.48M | 9.04M | | | | 18.17M | 5.46M | 3.29M | 3.94M | 10.20M | 7.57M | 3.59M | 3.53M | 9.38M | 9.32M | 5.14M | 3.77M | 4.61M | 5.02M | 4.35M | 4.25M | 4.71M | 6.12M | 5.94M |
|
Total Non-Current Liabilities
|
-2.48M | 394.49M | | | | 455.09M | 177.09M | 190.36M | 188.21M | 228.33M | 231.29M | 254.67M | 246.92M | 278.32M | 261.58M | 276.73M | 294.45M | 325.15M | 295.28M | 327.84M | 316.95M | 369.69M | 330.78M | 378.99M |
|
Total Liabilities
|
| 403.53M | 143.23M | 147.12M | 150.98M | 473.26M | 182.54M | 193.65M | 192.14M | 238.53M | 238.85M | 258.27M | 250.45M | 287.70M | 270.91M | 281.87M | 298.23M | 329.76M | 300.30M | 332.20M | 321.20M | 374.40M | 336.90M | 384.93M |
|
Total Debt
|
| 279.46M | | | | 275.59M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -170.66M | -143.23M | -147.12M | -150.98M | -157.58M | 265.44M | 263.32M | 257.41M | 255.88M | 250.45M | 252.86M | 264.89M | 341.21M | 346.67M | 371.66M | 385.97M | 403.24M | 442.12M | 468.39M | 492.30M | 519.76M | 486.36M | 410.25M |
|
Shareholder's Equity
|
| -170.66M | -143.23M | -147.12M | -150.98M | -157.58M | 265.44M | 263.32M | 257.41M | 255.88M | 250.45M | 252.86M | 264.89M | 341.21M | 346.67M | 371.66M | 385.97M | 403.24M | 442.12M | 468.39M | 492.30M | 519.76M | 486.36M | 410.25M |
|
Liabilities and Shareholders Equity
|
| 377.01M | | | | 459.83M | 447.98M | 456.97M | 449.55M | 494.41M | 489.30M | 511.12M | 515.35M | 628.91M | 617.58M | 653.53M | 684.20M | 733.00M | 742.42M | 800.59M | 813.50M | 894.16M | 823.26M | 795.18M |
|
Retained Earnings
|
| -238.20M | | | | -286.06M | -311.19M | -335.41M | -364.15M | -385.74M | -405.79M | -425.54M | -443.69M | -455.16M | -470.48M | -479.69M | -486.58M | -487.18M | -491.70M | -501.92M | -504.87M | -505.40M | -569.77M | -675.75M |
|
Treasury Shares
|
| | 0.20M | 0.20M | 0.20M | 3.95M | 4.11M | 4.06M | 3.67M | 3.47M | 4.66M | 4.47M | 4.14M | 3.65M | 4.33M | 3.43M | 2.86M | 2.55M | 4.02M | 3.64M | 3.37M | 3.31M | 4.19M | 3.85M |