|
Cash & Equivalents
|
12.55M | 8.44M | 6.41M | 210.97M | 203.52M | 12.35M | 232.65M | 807.15M | 603.72M | 1,180.17M | 966.66M | 953.65M | 914.79M | 862.58M | 838.12M | 800.15M | 780.28M | 761.49M | 749.41M | 800.15M | 673.95M | 659.02M | 661.57M | 558.47M | 447.60M | 462.55M | 479.00M |
|
Short-term Investments
|
| | | | | | | 1.32M | | | 0.46M | 260.00 | | 0.14M | 252.00 | 408.00 | 405.00 | 0.32M | 384.00 | 0.37M | 0.37M | | | 0.51M | 0.39M | | 0.47M |
|
Cash & Current Investments
|
12.55M | 8.44M | 6.41M | 210.97M | 203.52M | 12.35M | 232.65M | 808.48M | 603.72M | 1,180.17M | 967.12M | 953.65M | 914.79M | 862.71M | 838.12M | 800.15M | 780.28M | 761.82M | 749.41M | 800.52M | 674.32M | 659.02M | 661.57M | 558.98M | 447.99M | 462.55M | 479.48M |
|
Receivables - Net
|
1.66M | -0.58M | 2.67M | 10.88M | 0.25M | 0.47M | -4.63M | 24.77M | -0.88M | -0.32M | -11.10M | 45.77M | 51.09M | -10.43M | -19.69M | 54.84M | 81.97M | 4.83M | 113.25M | 62.28M | 15.58M | 49.19M | 18.91M | 53.08M | 0.47M | 44.64M | 40.13M |
|
Receivables - Other
|
0.42M | | 3.78M | 1.13M | | 1.41M | 1.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
2.08M | -0.58M | 6.45M | 12.01M | 0.25M | 1.87M | -3.64M | 24.77M | -0.88M | -0.32M | -11.10M | 45.77M | 51.09M | -10.43M | -19.69M | 54.84M | 81.97M | 4.83M | 113.25M | 62.28M | 15.58M | 49.19M | 18.91M | 53.08M | 0.47M | 44.64M | 40.13M |
|
Inventory
|
-0.16M | | 0.58M | 0.93M | | 0.59M | | 1.57M | | | | 7.54M | | | | 12.84M | | | | 16.49M | | | | 14.61M | | | |
|
Current Deferred Tax Assets
|
| | 0.73M | | | 0.96M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.14M | -0.33M | 2.27M | 10.43M | | -1.07M | 24.76M | 24.17M | 26.89M | 19.29M | 35.12M | 35.53M | 30.06M | 31.53M | 33.93M | 37.01M | 39.31M | 38.54M | 44.15M | 42.79M | 47.39M | 47.69M | 55.90M | 65.70M | 69.48M | 67.08M | 68.34M |
|
Current Assets
|
17.18M | | 16.44M | 233.21M | | 19.96M | 278.76M | 857.66M | 660.78M | 1,234.44M | 1,056.95M | 1,042.49M | 1,004.52M | 961.24M | 950.77M | 934.33M | 916.20M | 918.57M | 925.40M | 917.90M | 873.52M | 880.59M | 878.31M | 798.02M | 687.77M | 693.33M | 705.21M |
|
Property, Plant & Equipment (Net)
|
0.99M | | 0.96M | 15.02M | | 0.78M | 8.82M | 17.85M | 9.55M | 11.50M | 15.67M | 27.04M | 17.69M | 18.77M | 19.59M | 31.22M | 19.09M | 18.52M | 19.28M | 20.50M | 19.30M | 18.53M | 17.54M | 17.10M | 17.04M | 17.53M | 17.04M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 1.55M | 0.00M | 0.00M | 0.00M | 1.47M | 0.00M | | | | | | | | |
|
Goodwill
|
8.84M | | 8.84M | 146.60M | | 8.84M | 999.69M | 971.94M | 1,266.03M | 1,557.29M | 2,103.36M | 2,104.37M | 2,097.10M | 2,091.06M | 1,350.01M | 1,350.64M | 1,350.07M | 1,347.38M | 1,352.20M | 1,349.23M | 1,349.38M | 1,359.88M | 1,351.49M | 797.96M | 805.32M | 805.90M | 806.13M |
|
Intangibles
|
| | | 90.06M | | 58.05M | 227.06M | 292.97M | 309.39M | 396.78M | 435.91M | 559.54M | 382.83M | 357.18M | 334.60M | 561.30M | 289.19M | 267.87M | 247.11M | 227.03M | 207.42M | 191.24M | 174.30M | 159.54M | 135.39M | 113.67M | 93.11M |
|
Goodwill & Intangibles
|
8.84M | | 8.84M | 236.66M | | 66.89M | 1,226.75M | 1,264.91M | 1,575.42M | 1,954.07M | 2,539.27M | 2,663.91M | 2,479.93M | 2,448.24M | 1,684.61M | 1,911.94M | 1,639.26M | 1,615.25M | 1,599.32M | 1,576.27M | 1,556.79M | 1,551.12M | 1,525.79M | 957.50M | 940.71M | 919.57M | 899.24M |
|
Long-Term Deferred Tax
|
| | | 0.11M | | 0.08M | 0.04M | 0.17M | 0.14M | 0.05M | 0.06M | 0.15M | 0.15M | 0.14M | 0.14M | 0.30M | 0.37M | 0.18M | 0.71M | 0.55M | 0.32M | 0.56M | 0.51M | 0.30M | 0.36M | 0.38M | 0.45M |
|
Other Non-Current Assets
|
0.17M | | -0.47M | 11.75M | | 0.12M | 11.12M | 11.50M | 14.72M | 17.11M | 20.96M | 21.40M | 26.47M | 26.45M | 29.23M | 31.54M | 34.82M | 39.56M | 42.00M | 42.87M | 41.14M | 39.76M | 41.22M | 40.56M | 38.96M | 37.39M | 37.48M |
|
Non-Current Assets
|
14.98M | | 16.43M | 245.22M | | 15.85M | 1,267.96M | 11.50M | 1,624.98M | 2,008.32M | 20.96M | 0.02M | 2,548.13M | 26.45M | 0.03M | 0.03M | 0.03M | 39.56M | 0.04M | 42.87M | 41.14M | 1,625.65M | 1,599.56M | 40.56M | 38.96M | 988.35M | 37.48M |
|
Assets
|
32.15M | | 32.88M | 478.43M | | 35.82M | 1,546.72M | 2,105.32M | 2,285.76M | 3,242.76M | 3,660.45M | 3,619.98M | 3,552.64M | 3,477.77M | 2,706.65M | 2,668.73M | 2,628.74M | 2,610.86M | 2,604.59M | 2,575.15M | 2,508.64M | 2,506.24M | 2,477.86M | 1,826.20M | 1,696.62M | 1,681.68M | 1,675.68M |
|
Accounts Payables
|
1.92M | -0.19M | 3.18M | 4.18M | 3.41M | 3.97M | 72.07M | 65.05M | 7.74M | 78.63M | 69.89M | 6.84M | -7.88M | -8.03M | 69.75M | -9.02M | 60.74M | 1.87M | 77.67M | -0.19M | 65.49M | 2.92M | 77.20M | 73.08M | 72.87M | 70.67M | |
|
Notes Payables
|
30.19M | | 42.41M | | | 57.11M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
32.11M | -0.19M | 45.60M | 4.18M | 3.41M | 61.09M | 72.07M | 65.05M | 7.74M | 78.63M | 69.89M | 6.84M | -7.88M | -8.03M | 69.75M | -9.02M | 60.74M | 1.87M | 77.67M | -0.19M | 65.49M | 2.92M | 77.20M | 73.08M | 72.87M | 70.67M | |
|
Accumulated Expenses
|
0.92M | | 4.50M | | | 3.77M | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
3.51M | | 2.50M | | | 1.84M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
10.80M | | 10.80M | | | 14.81M | | | | | | | 29.86M | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.04M | 0.10M | 13.55M | 0.06M | 13.86M | 20.34M | 20.56M | 0.63M | 23.00M | 24.92M | 23.04M | 0.26M | 19.35M | 0.82M | 18.57M | 1.22M | 1.97M | 2.12M | 16.27M | 0.80M | 2.49M | 12.97M | 11.32M | 1.69M | 11.83M | 3.92M |
|
Current Taxes
|
| -0.07M | -0.01M | -0.06M | 0.00M | 0.07M | 0.08M | 0.11M | 0.67M | 0.28M | 0.45M | 6.72M | 6.64M | -0.05M | -0.09M | 6.92M | -3.82M | 2.46M | -5.67M | 1.71M | -0.47M | 1.80M | -0.95M | 1.54M | 0.29M | 0.27M | |
|
Current Deferred Revenue
|
| | | 36.62M | | 33.28M | 39.96M | 43.12M | 50.06M | 58.42M | 62.13M | 65.19M | | | | 68.09M | | | | 67.34M | | | | 68.71M | | | |
|
Total Current Liabilities
|
13.47M | | 14.68M | 70.81M | | 32.91M | 117.56M | 113.40M | 134.66M | 144.54M | 145.61M | 157.85M | 181.05M | 149.87M | 144.94M | 150.46M | 138.09M | 143.24M | 148.91M | 144.67M | 141.03M | 144.94M | 144.06M | 148.98M | 149.59M | 148.75M | 156.02M |
|
Non-Current Debt
|
| | | 29.69M | | 29.73M | 29.75M | 29.77M | 29.79M | 29.80M | 29.82M | 29.84M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
2.95M | 1.16M | 4.27M | 5.47M | -5.10M | -5.17M | -5.88M | -3.99M | 2.63M | 1.84M | 2.36M | 4.55M | 65.65M | 62.93M | -4.04M | 2.00M | 67.47M | -5.00M | -5.30M | 67.34M | -0.20M | 63.25M | -7.61M | 68.71M | 69.46M | 1.84M | -0.04M |
|
Preferred Stock Liabilities
|
76.04M | | 76.04M | | | 76.04M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.14M | | 0.18M | 6.58M | | 0.18M | 2.82M | 1.36M | 7.93M | 6.37M | 3.93M | 6.83M | 4.46M | 1.61M | 0.22M | | | | | | | 0.38M | 0.33M | 0.28M | 0.22M | 0.14M | 0.07M |
|
Operating Leases
|
| | | 13.55M | | | | 20.56M | | | | 23.04M | | | | 18.57M | | | | 16.27M | | | | 11.32M | | | 14.80M |
|
Other Non-Current Liabilities
|
| 0.20M | 0.94M | 8.20M | 0.83M | 0.87M | 4.89M | 3.15M | 0.78M | | | 1.01M | -0.03M | -0.08M | -0.16M | 1.03M | 0.23M | 0.19M | 1.04M | 0.97M | 0.79M | 0.19M | 0.17M | 0.56M | 0.74M | 0.87M | 1.10M |
|
Total Non-Current Liabilities
|
| -0.20M | 81.54M | 126.09M | -0.83M | 108.82M | 174.54M | 57.63M | 201.61M | | 62.30M | 219.68M | 209.24M | 173.43M | 167.28M | 170.26M | 158.00M | 162.42M | 167.33M | 18.09M | 17.76M | 162.09M | 159.11M | 13.25M | 12.94M | 13.87M | 17.38M |
|
Total Liabilities
|
68.84M | | 82.47M | 134.29M | | 109.69M | 179.43M | 171.04M | 202.40M | 210.90M | 207.91M | 220.69M | 209.22M | 173.35M | 167.13M | 171.28M | 158.24M | 162.61M | 168.37M | 162.75M | 158.79M | 162.28M | 159.28M | 162.24M | 162.53M | 162.62M | 173.40M |
|
Total Debt
|
10.80M | | 10.80M | 29.69M | | 44.54M | 29.75M | 29.77M | 29.79M | 29.80M | 29.82M | 29.84M | 29.86M | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 344.14M | | 652.11M | 1,367.29M | 1,934.28M | 2,083.37M | 3,031.86M | 3,452.54M | 3,399.29M | 3,343.43M | 3,304.42M | 2,539.52M | 2,497.45M | 2,470.50M | 2,448.25M | 2,436.22M | 2,412.40M | 2,349.85M | 2,343.95M | 2,318.59M | 1,663.97M | 1,534.10M | 1,519.06M | |
|
Shareholder's Equity
|
-112.73M | | -125.64M | | | -149.92M | | | | | | | | | | | | | | | | | | 1,663.97M | | | 1,502.29M |
|
Liabilities and Shareholders Equity
|
32.15M | | 32.88M | 478.43M | | 35.82M | 1,546.72M | 2,105.32M | 2,285.76M | 3,242.76M | 3,660.45M | 3,619.98M | 3,552.64M | 3,477.77M | 2,706.65M | 2,668.73M | 2,628.74M | 2,610.86M | 2,604.59M | 2,575.15M | 2,508.64M | 2,506.24M | 2,477.86M | 1,826.20M | 1,696.62M | 1,681.68M | 1,675.68M |
|
Retained Earnings
|
-129.93M | | -143.90M | -6.27M | | 12.97M | 21.04M | 9.71M | 0.30M | -746.18M | -811.67M | 2.68M | -9.55M | -1106.93M | -1921.73M | -3.06M | 0.38M | -3.93M | 6.28M | -2160.16M | -0.27M | 5.19M | -12.35M | -2686.60M | -2553.53M | -2585.80M | 11.22M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | -39.95M | -39.95M | -39.95M | -132.32M | -86.24M | -86.24M | -86.24M |