|
Cash & Equivalents
|
39.24M | 32.38M | 194.87M | 177.15M | 224.34M | 243.58M | 224.68M |
|
Cash & Current Investments
|
39.24M | 32.38M | 194.87M | 177.15M | 224.34M | 243.58M | 224.68M |
|
Receivables - Net
|
30.85M | 6.00M | 19.80M | 79.14M | 88.16M | 108.24M | 138.79M |
|
Receivables - Other
|
0.20M | 0.50M | 0.95M | 1.79M | 0.82M | | |
|
Receivables
|
31.05M | 6.50M | 20.75M | 80.94M | 88.98M | 108.24M | 138.79M |
|
Prepaid Assets
|
6.47M | 8.09M | 13.28M | 17.58M | 14.33M | 14.26M | 20.55M |
|
Current Assets
|
79.87M | 95.31M | 287.24M | 291.60M | 351.05M | 402.63M | 424.66M |
|
Property, Plant & Equipment (Net)
|
9.55M | 15.20M | 15.13M | 18.05M | 19.42M | 15.18M | 19.32M |
|
Long-Term Investments
|
| 503.88M | 815.48M | | | | |
|
Goodwill
|
501.14M | 539.82M | 541.48M | 845.73M | 856.92M | 887.12M | 882.59M |
|
Intangibles
|
252.17M | 235.10M | 202.88M | 264.59M | 218.74M | 187.89M | 147.82M |
|
Goodwill & Intangibles
|
753.32M | 774.92M | 744.36M | 1,110.33M | 1,075.67M | 1,075.01M | 1,030.42M |
|
Other Non-Current Assets
|
7.10M | 13.42M | 22.20M | 30.61M | 43.76M | 53.07M | 59.66M |
|
Non-Current Assets
|
772.06M | 12.48M | 12.76M | 1,188.82M | 1,178.50M | 1,187.02M | 1,155.57M |
|
Assets
|
851.93M | 904.28M | 1,074.29M | 1,480.42M | 1,529.54M | 1,589.65M | 1,580.23M |
|
Accounts Payables
|
2.34M | 3.55M | 6.97M | 9.31M | 15.39M | 25.91M | 18.41M |
|
Payables
|
2.34M | 3.55M | 6.97M | 9.31M | 15.39M | 25.91M | 18.41M |
|
Accumulated Expenses
|
18.90M | 27.27M | 31.92M | 54.02M | 67.05M | 77.45M | 68.36M |
|
Current Taxes
|
0.15M | 0.82M | 0.71M | 0.17M | 0.49M | 1.25M | 1.01M |
|
Current Deferred Revenue
|
100.03M | 140.45M | 205.51M | 282.13M | 346.15M | 373.43M | 385.71M |
|
Total Current Liabilities
|
106.98M | 151.46M | 199.60M | 286.53M | 360.97M | 422.15M | 421.36M |
|
Non-Current Debt
|
| 201.32M | | | | | |
|
Convertible Debt
|
| | | 362.03M | 364.50M | 367.00M | 369.51M |
|
Non-Current Deffered Revenue
|
14.44M | 20.62M | 45.51M | 59.10M | 68.11M | 55.89M | 52.14M |
|
Non-Current Deferred Tax Liability
|
26.61M | 18.44M | 55.38M | 75.40M | 68.57M | 64.69M | 5.18M |
|
Other Non-Current Liabilities
|
0.46M | 11.71M | 13.08M | 25.64M | 29.11M | 21.12M | 16.06M |
|
Total Non-Current Liabilities
|
319.78M | 391.84M | 250.19M | 716.35M | 799.09M | 850.99M | 848.18M |
|
Total Liabilities
|
320.25M | 403.56M | 263.27M | 741.99M | 828.20M | 872.11M | 864.25M |
|
Total Debt
|
| 201.32M | | | | | |
|
Common Equity
|
531.68M | 500.72M | 811.01M | 738.43M | 701.34M | 717.55M | 715.98M |
|
Shareholder's Equity
|
531.68M | 500.72M | 811.01M | 738.43M | 701.34M | 717.55M | 715.98M |
|
Liabilities and Shareholders Equity
|
851.93M | 904.28M | 1,074.29M | 1,480.42M | 1,529.54M | 1,589.65M | 1,580.23M |
|
Treasury Shares
|
0.03M | 0.04M | 1.29M | 6.89M | 8.42M | | 0.04M |
|
Retained Earnings
|
-33.79M | -68.14M | -92.22M | -167.41M | -308.71M | -418.80M | -522.61M |