|
Cash & Equivalents
|
39.24M | 30.00M | 32.79M | 32.38M | 22.68M | 38.42M | 177.46M | 194.87M | 196.19M | 226.49M | 227.15M | 177.15M | 164.59M | 182.35M | 225.48M | 224.34M | 200.34M | 211.47M | 227.62M | 243.58M | 224.50M | 200.86M | 218.43M | 224.68M | 222.35M | 481.54M | 547.19M |
|
Cash & Current Investments
|
39.24M | 30.00M | 32.79M | 32.38M | 22.68M | 38.42M | 177.46M | 194.87M | 196.19M | 226.49M | 227.15M | 177.15M | 164.59M | 182.35M | 225.48M | 224.34M | 200.34M | 211.47M | 227.62M | 243.58M | 224.50M | 200.86M | 218.43M | 224.68M | 222.35M | 481.54M | 547.19M |
|
Receivables - Net
|
30.85M | | | 6.00M | | 53.27M | 64.15M | 19.80M | 75.88M | 66.67M | 69.49M | 79.14M | 81.12M | 96.45M | 92.88M | 88.16M | 84.39M | 100.18M | 95.36M | 108.24M | 95.48M | 109.07M | 114.02M | 138.79M | 138.42M | 150.33M | 154.68M |
|
Receivables - Other
|
0.20M | | | 0.50M | | 0.20M | 0.10M | 0.95M | 1.19M | 1.60M | 1.73M | 1.79M | 1.89M | 1.84M | 1.77M | 0.82M | 0.64M | 0.76M | | | | | | | | | |
|
Receivables
|
31.05M | | | 6.50M | | 53.48M | 64.25M | 20.75M | 77.07M | 68.26M | 71.21M | 80.94M | 83.01M | 98.29M | 94.66M | 88.98M | 85.03M | 100.94M | 95.36M | 108.24M | 95.48M | 109.07M | 114.02M | 138.79M | 138.42M | 150.33M | 154.68M |
|
Prepaid Assets
|
6.47M | | | 8.09M | | 10.88M | 16.57M | 13.28M | 15.01M | 14.43M | 18.68M | 17.58M | 19.62M | 17.51M | 16.19M | 14.33M | 22.90M | 18.09M | 15.94M | 14.26M | 21.31M | 19.82M | 20.79M | 20.55M | 23.12M | 22.02M | 24.69M |
|
Current Assets
|
79.87M | | | 95.31M | | 115.44M | 268.14M | 287.24M | 299.25M | 321.32M | 331.23M | 291.60M | 284.08M | 317.18M | 357.65M | 351.05M | 333.76M | 358.99M | 372.02M | 402.63M | 386.72M | 374.00M | 398.74M | 424.66M | 431.58M | 702.27M | 777.21M |
|
Property, Plant & Equipment (Net)
|
9.55M | | | 15.20M | | 14.04M | 10.93M | 15.13M | 16.78M | 17.22M | 17.53M | 18.05M | 18.24M | 17.33M | 19.12M | 19.42M | 18.61M | 17.51M | 16.40M | 15.18M | 14.86M | 14.26M | 18.77M | 19.32M | 20.71M | 18.84M | 17.93M |
|
Long-Term Investments
|
| | | 503.88M | | | | 815.48M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
501.14M | 529.14M | 539.82M | 539.82M | 539.82M | 539.82M | 539.82M | 541.48M | 541.85M | 541.85M | 846.06M | 845.73M | 3.00M | 823.67M | 800.52M | 856.92M | 862.75M | 867.91M | 876.82M | 887.12M | 885.04M | 885.40M | 900.09M | 882.59M | 891.05M | 1,063.11M | 1,057.69M |
|
Intangibles
|
252.17M | | | 235.10M | | 218.43M | 210.12M | 202.88M | 197.50M | 189.02M | 276.75M | 264.59M | 251.07M | 233.56M | 215.06M | 218.74M | 209.51M | 200.13M | 196.51M | 187.89M | 177.25M | 167.78M | 160.50M | 147.82M | 139.45M | 200.32M | 186.12M |
|
Goodwill & Intangibles
|
753.32M | 529.14M | 539.82M | 774.92M | 539.82M | 758.25M | 749.94M | 744.36M | 739.35M | 730.87M | 1,122.81M | 1,110.33M | 254.07M | 1,057.23M | 1,015.59M | 1,075.67M | 1,072.26M | 1,068.04M | 1,073.34M | 1,075.01M | 1,062.29M | 1,053.18M | 1,060.60M | 1,030.42M | 1,030.50M | 1,263.43M | 1,243.81M |
|
Other Non-Current Assets
|
7.10M | | | 13.42M | | 16.63M | 23.43M | 22.20M | 28.90M | 28.11M | 30.68M | 30.61M | 39.16M | 39.53M | 38.13M | 43.76M | 42.41M | 46.15M | 48.87M | 53.07M | 54.04M | 55.90M | 56.68M | 59.66M | 59.06M | 59.41M | 57.42M |
|
Non-Current Assets
|
772.06M | | | 12.48M | | 791.48M | 787.15M | 12.76M | 808.67M | 802.20M | 1,198.85M | 1,188.82M | 1,182.24M | 1,148.91M | 1,109.79M | 1,178.50M | 1,175.21M | 1,174.04M | 1,180.03M | 1,187.02M | 1,177.03M | 1,172.74M | 1,185.47M | 1,155.57M | 1,157.05M | 1,387.61M | 1,361.96M |
|
Assets
|
851.93M | | | 904.28M | | 906.92M | 1,055.28M | 1,074.29M | 1,107.92M | 1,123.52M | 1,530.08M | 1,480.42M | 1,466.32M | 1,466.09M | 1,467.44M | 1,529.54M | 1,508.97M | 1,533.03M | 1,552.05M | 1,589.65M | 1,563.75M | 1,546.74M | 1,584.21M | 1,580.23M | 1,588.63M | 2,089.87M | 2,139.17M |
|
Accounts Payables
|
2.34M | | | 3.55M | | 3.71M | 6.67M | 6.97M | 5.74M | 9.04M | 12.72M | 9.31M | 8.81M | 9.51M | 16.87M | 15.39M | 14.98M | 15.17M | 21.07M | 25.91M | 20.39M | 18.90M | 21.96M | 18.41M | 20.27M | 16.57M | 20.46M |
|
Payables
|
2.34M | | | 3.55M | | 3.71M | 6.67M | 6.97M | 5.74M | 9.04M | 12.72M | 9.31M | 8.81M | 9.51M | 16.87M | 15.39M | 14.98M | 15.17M | 21.07M | 25.91M | 20.39M | 18.90M | 21.96M | 18.41M | 20.27M | 16.57M | 20.46M |
|
Accumulated Expenses
|
18.90M | | | 27.27M | | 26.44M | 21.52M | 31.92M | 28.13M | 38.26M | 98.60M | 54.02M | 45.56M | 50.76M | 57.35M | 67.05M | 48.99M | 56.90M | 68.09M | 77.45M | 70.53M | 73.78M | 69.53M | 68.36M | 51.66M | 96.73M | 101.38M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 371.41M |
|
Current Taxes
|
0.15M | | | 0.82M | | 1.08M | 1.29M | 0.71M | 1.07M | 0.42M | 0.73M | 0.17M | 0.38M | 0.20M | 0.75M | 0.49M | 0.55M | 0.87M | 1.02M | 1.25M | 1.35M | 1.47M | 1.43M | 1.01M | 0.12M | 3.56M | 0.37M |
|
Current Deferred Revenue
|
100.03M | 117.92M | 133.31M | 140.45M | 145.31M | 157.28M | 187.64M | 205.51M | 221.58M | 238.46M | 270.37M | 282.13M | 292.50M | 316.95M | 341.23M | 346.15M | 340.84M | 355.05M | 369.75M | 373.43M | 364.50M | 370.21M | 378.22M | 385.71M | 379.09M | 408.19M | 440.49M |
|
Total Current Liabilities
|
106.98M | | | 151.46M | | 161.09M | 181.02M | 199.60M | 202.81M | 228.42M | 323.07M | 286.53M | 289.13M | 309.84M | 346.69M | 360.97M | 342.93M | 363.60M | 401.31M | 422.15M | 403.96M | 409.04M | 419.03M | 421.36M | 399.06M | 482.79M | 893.81M |
|
Non-Current Debt
|
| | | 201.32M | | 201.89M | | | | | | | | | | | | | | | | | | | | 382.69M | 377.84M |
|
Convertible Debt
|
| | | | | | | | | | 361.47M | 362.03M | 362.65M | 363.26M | 363.88M | 364.50M | 365.13M | 365.75M | 366.37M | 367.00M | 367.63M | 368.25M | 368.88M | 369.51M | 370.15M | 370.78M | |
|
Non-Current Deffered Revenue
|
14.44M | | | 20.62M | | 27.43M | 36.71M | 45.51M | 53.71M | 57.75M | 59.34M | 59.10M | 58.11M | 67.58M | 69.51M | 68.11M | 62.44M | 64.39M | 58.62M | 55.89M | 52.80M | 55.31M | 52.11M | 52.14M | 52.09M | 57.25M | 60.31M |
|
Non-Current Deferred Tax Liability
|
26.61M | | | 18.44M | | 15.36M | 12.77M | 55.38M | 4.29M | 4.31M | 11.46M | 75.40M | 8.10M | 7.60M | 5.42M | 68.57M | 5.54M | 5.15M | 5.62M | 64.69M | 5.51M | 5.02M | 5.33M | 5.18M | 5.13M | 4.84M | 4.80M |
|
Other Non-Current Liabilities
|
0.46M | | | 11.71M | | 9.08M | 9.40M | 13.08M | 33.84M | 29.08M | 27.97M | 25.64M | 26.42M | 23.86M | 22.17M | 29.11M | 27.48M | 25.78M | 20.71M | 21.12M | 17.77M | 16.87M | 18.33M | 16.06M | 14.98M | 16.36M | 15.69M |
|
Total Non-Current Liabilities
|
319.78M | | | 391.84M | | 405.77M | 230.50M | 250.19M | 260.81M | 290.48M | 755.34M | 716.35M | 717.99M | 748.28M | 785.51M | 799.09M | 776.03M | 798.88M | 831.93M | 850.99M | 829.91M | 837.62M | 845.35M | 848.18M | 826.42M | 1,298.35M | 1,336.76M |
|
Total Liabilities
|
320.25M | | | 403.56M | | 414.85M | 239.90M | 263.27M | 294.64M | 319.56M | 783.31M | 741.99M | 744.40M | 772.14M | 807.68M | 828.20M | 803.51M | 824.67M | 852.63M | 872.11M | 847.68M | 854.49M | 863.68M | 864.25M | 841.41M | 1,314.71M | 1,352.45M |
|
Total Debt
|
| | | 201.32M | | 201.89M | | | | | | | | | | | | | | | | | | | | 397.69M | 749.25M |
|
Common Equity
|
531.68M | 518.29M | 514.38M | 500.72M | 492.14M | 492.07M | 810.32M | 811.01M | 813.28M | 803.96M | 746.77M | 738.43M | 721.92M | 693.95M | 659.76M | 701.34M | 705.46M | 708.36M | 699.42M | 717.55M | 716.07M | 692.25M | 720.53M | 715.98M | 747.22M | 775.16M | 786.72M |
|
Shareholder's Equity
|
531.68M | 518.29M | 514.38M | 500.72M | 492.14M | 492.07M | 810.32M | 811.01M | 813.28M | 803.96M | 746.77M | 738.43M | 721.92M | 693.95M | 659.76M | 701.34M | 705.46M | 708.36M | 699.42M | 717.55M | 716.07M | 692.25M | 720.53M | 715.98M | 747.22M | 775.16M | 786.72M |
|
Liabilities and Shareholders Equity
|
851.93M | | | 904.28M | | 906.92M | 1,055.28M | 1,074.29M | 1,107.92M | 1,123.52M | 1,530.08M | 1,480.42M | 1,466.32M | 1,466.09M | 1,467.44M | 1,529.54M | 1,508.97M | 1,533.03M | 1,552.05M | 1,589.65M | 1,563.75M | 1,546.74M | 1,584.21M | 1,580.23M | 1,588.63M | 2,089.87M | 2,139.17M |
|
Treasury Shares
|
0.03M | | | 0.04M | | 0.04M | 1.29M | 1.29M | 1.37M | 3.09M | 3.43M | 6.89M | 8.22M | 9.10M | 8.82M | 8.42M | 12.29M | 11.49M | 11.09M | | 13.41M | 12.73M | 12.23M | 0.04M | | | |
|
Retained Earnings
|
-33.79M | | | -68.14M | | -78.47M | -78.79M | -92.22M | -96.81M | -113.28M | -143.66M | -167.41M | -193.04M | -256.18M | -287.48M | -308.71M | -332.91M | -369.11M | -401.38M | -418.80M | -439.32M | -493.94M | -506.18M | -522.61M | -522.08M | -542.95M | -547.46M |