|
Cash & Equivalents
|
155.09M | 114.42M | 184.71M | 241.53M | 137.59M | 139.08M | 125.74M | 151.19M | 147.22M | 158.57M | 161.46M | 187.02M | 194.02M | 155.17M | 131.18M | 109.34M | 94.11M | 97.88M | 79.18M | 69.11M | 50.53M |
|
Short-term Investments
|
| 0.51M | | | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
155.09M | 114.93M | 184.71M | 241.53M | 138.09M | 139.58M | 126.24M | 151.19M | 147.22M | 158.57M | 161.46M | 187.02M | 194.02M | 155.17M | 131.18M | 109.34M | 94.11M | 97.88M | 79.18M | 69.11M | 50.53M |
|
Receivables - Net
|
| 12.40M | | | 6.82M | 7.80M | 16.41M | 3.31M | 4.56M | 4.04M | 3.14M | 3.14M | 5.96M | 4.53M | 3.35M | 4.47M | 2.22M | 1.88M | 8.79M | 4.07M | 4.15M |
|
Receivables - Other
|
| 0.87M | | | 0.50M | 0.50M | 0.18M | 0.34M | 0.93M | 1.51M | 0.58M | 1.01M | 1.00M | 5.18M | 2.01M | 1.29M | 0.93M | 0.55M | 1.58M | 0.78M | 0.47M |
|
Receivables
|
| 13.27M | | | 7.32M | 8.30M | 16.60M | 3.65M | 5.49M | 5.55M | 3.72M | 4.15M | 6.96M | 9.71M | 5.36M | 5.77M | 3.15M | 2.42M | 10.37M | 4.85M | 4.62M |
|
Current Deferred Tax Assets
|
| 42.02M | | | 74.47M | 82.69M | 88.44M | 94.09M | 97.29M | 99.96M | 100.63M | 99.85M | 97.53M | 91.48M | 83.42M | 73.27M | 64.76M | 57.21M | 52.18M | 47.95M | 44.91M |
|
Prepaid Assets
|
0.38M | 8.53M | 0.27M | 0.22M | 12.93M | 13.04M | 11.71M | 9.24M | 10.67M | 11.72M | 12.18M | 10.42M | 11.40M | 9.30M | 10.55M | 8.26M | 8.99M | 10.05M | 10.16M | 7.29M | 15.66M |
|
Current Assets
|
1.33M | 180.64M | 0.97M | 0.64M | 235.75M | 246.39M | 244.77M | 261.73M | 264.60M | 279.18M | 280.95M | 304.31M | 312.96M | 267.84M | 232.56M | 198.46M | 172.50M | 168.83M | 152.91M | 130.04M | 117.02M |
|
Property, Plant & Equipment (Net)
|
| 1.42M | | | 1.20M | 1.19M | 1.10M | 1.03M | 0.96M | 0.89M | 0.83M | 0.80M | 0.75M | 0.69M | 0.63M | 0.60M | 0.57M | 0.59M | 0.20M | 0.29M | 0.28M |
|
Long-Term Investments
|
414.09M | 414.21M | 414.26M | 414.27M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 18.10M | | | 23.34M | 23.29M | 23.29M | 23.29M | 8.02M | 31.31M | 31.31M | 31.31M | 31.39M | 31.04M | 33.56M | 33.56M | 33.56M | 30.04M | 30.04M | 30.04M | 30.04M |
|
Intangibles
|
| 5.28M | | | 9.10M | 8.61M | 8.14M | 7.66M | 17.01M | 16.05M | 15.52M | 15.18M | 14.27M | 6.25M | 8.44M | 8.30M | 7.69M | 4.67M | 4.39M | 4.12M | 3.96M |
|
Goodwill & Intangibles
|
| 23.38M | | | 32.43M | 31.90M | 31.43M | 30.95M | 25.03M | 47.35M | 46.82M | 46.49M | 45.66M | 37.29M | 42.00M | 41.86M | 41.25M | 34.72M | 34.43M | 34.16M | 34.01M |
|
Long-Term Deferred Tax
|
| | | | 6.97M | 8.96M | 7.44M | 6.51M | 5.32M | 7.33M | 6.43M | 7.26M | 7.75M | 9.69M | 9.37M | 9.23M | 8.47M | 10.07M | 10.29M | 10.29M | 9.22M |
|
Other Non-Current Assets
|
0.50M | 0.51M | 0.50M | 0.50M | 0.50M | 120.39M | 118.28M | 114.60M | 105.29M | 97.66M | 87.16M | 77.82M | 76.53M | 73.42M | 67.71M | 58.72M | 49.75M | 42.12M | 38.95M | 34.60M | 34.20M |
|
Non-Current Assets
|
414.09M | 0.02M | 414.26M | 414.27M | 0.01M | 0.00M | 0.00M | 0.00M | 0.23M | 0.30M | 0.53M | 0.20M | 138.98M | 128.71M | 126.73M | 116.84M | 105.86M | 90.68M | 86.65M | 81.71M | 84.64M |
|
Assets
|
415.42M | 284.81M | 415.22M | 414.90M | 403.43M | 421.55M | 416.42M | 426.62M | 435.19M | 442.51M | 431.70M | 445.60M | 451.94M | 396.56M | 359.29M | 315.31M | 278.35M | 259.51M | 239.56M | 211.75M | 201.66M |
|
Accounts Payables
|
0.00M | 11.97M | 0.31M | 0.27M | 4.35M | 4.76M | 2.36M | 1.82M | 3.15M | 1.04M | 2.16M | 3.13M | 1.95M | 1.22M | 2.94M | 3.58M | 2.33M | 4.01M | 3.29M | 2.64M | 3.62M |
|
Payables
|
0.00M | 11.97M | 0.31M | 0.27M | 4.35M | 4.76M | 2.36M | 1.82M | 3.15M | 1.04M | 2.16M | 3.13M | 1.95M | 1.22M | 2.94M | 3.58M | 2.33M | 4.01M | 3.29M | 2.64M | 3.62M |
|
Accumulated Expenses
|
0.11M | 32.13M | 0.08M | 2.78M | 63.32M | 46.45M | 41.04M | 43.87M | 39.30M | 45.98M | 29.73M | 38.36M | 42.71M | 55.04M | 22.05M | 25.72M | 22.37M | 23.27M | 18.46M | 23.09M | 24.97M |
|
Other Accumulated Expenses
|
| 19.58M | | | 25.33M | 24.91M | 22.63M | 20.14M | 20.75M | 21.12M | 20.77M | 22.83M | 21.42M | 27.96M | 26.79M | 29.15M | 26.77M | 12.98M | 11.79M | 11.27M | 10.45M |
|
Short term Debt
|
| | 0.01M | 0.01M | 0.55M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 1.08M | | | 1.25M | 1.27M | 1.36M | 1.40M | 1.45M | 1.48M | 1.48M | 1.51M | 1.50M | 1.45M | 1.47M | 1.65M | 1.64M | 1.63M | 1.11M | 0.95M | 0.78M |
|
Current Deferred Revenue
|
| 278.27M | | | 338.19M | 317.13M | 317.86M | 318.91M | 318.80M | 315.23M | 279.32M | 288.38M | 293.53M | 287.75M | 280.31M | 252.30M | 229.74M | 217.97M | 213.00M | 201.14M | 188.68M |
|
Total Current Liabilities
|
0.12M | 345.54M | 0.39M | 3.06M | 434.22M | 395.49M | 385.74M | 385.83M | 383.72M | 385.51M | 333.67M | 354.62M | 362.42M | 373.89M | 333.90M | 312.83M | 283.97M | 260.21M | 248.19M | 239.52M | 229.19M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.71M | | | | | | |
|
Non-Current Deffered Revenue
|
14.49M | 254.48M | 14.49M | 14.49M | 366.68M | 393.04M | 393.76M | 382.14M | 371.92M | 348.27M | 354.92M | 340.03M | 325.69M | 304.34M | 285.23M | 257.27M | 233.10M | 209.01M | 202.10M | 192.33M | 186.25M |
|
Preferred Stock Liabilities
|
395.82M | 341.97M | 363.68M | 341.86M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| -5.87M | | | -383.57M | -356.72M | -342.37M | -321.16M | -300.36M | -277.19M | -248.03M | -242.84M | -233.34M | -277.86M | -260.02M | -240.29M | -227.64M | -205.39M | -201.93M | -211.26M | -211.43M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.09M | 2.10M | 2.15M | 2.47M | 2.95M | 2.67M | 2.67M | 3.74M | 4.26M | 4.26M |
|
Operating Leases
|
| 7.83M | | | 7.19M | 6.93M | 6.71M | 6.56M | 6.25M | 5.83M | 5.47M | 5.12M | 4.74M | 4.37M | 3.99M | 3.45M | 3.10M | 2.74M | 0.65M | 0.56M | 5.36M |
|
Other Non-Current Liabilities
|
| | | | 35.07M | 29.33M | 22.61M | 10.53M | 1.32M | 1.28M | 2.29M | 1.98M | 3.60M | 0.75M | 2.38M | 2.27M | 2.31M | 2.81M | 2.61M | 2.10M | 2.55M |
|
Total Non-Current Liabilities
|
| | | | 810.29M | 797.48M | 787.82M | 775.70M | 761.89M | 739.61M | 694.07M | 700.87M | 694.95M | 684.75M | 626.30M | 0.49M | 0.32M | 474.63M | 454.68M | 436.67M | 425.06M |
|
Total Liabilities
|
61.06M | 1,205.42M | 46.55M | 68.05M | 845.36M | 826.82M | 810.43M | 786.23M | 763.21M | 740.89M | 696.36M | 702.85M | 698.54M | 685.50M | 628.68M | 579.26M | 525.47M | 477.44M | 457.29M | 438.77M | 427.61M |
|
Total Debt
|
| | 0.01M | 0.01M | 0.55M | | | | | | | | | | 0.71M | | | | | | |
|
Common Equity
|
-521.44M | -920.61M | 5.00M | 5.00M | -441.93M | -405.26M | -394.01M | -359.61M | -328.02M | -298.38M | -264.66M | -257.25M | -246.60M | -288.94M | -269.39M | -263.95M | -247.12M | -217.92M | -217.73M | -227.02M | -225.95M |
|
Shareholder's Equity
|
-521.44M | -920.61M | 5.00M | 5.00M | -441.93M | -405.26M | -394.01M | -359.61M | -328.02M | -298.38M | -264.66M | -257.25M | -246.60M | -288.94M | -269.39M | -263.95M | -247.12M | -217.92M | -217.73M | -227.02M | -225.95M |
|
Liabilities and Shareholders Equity
|
415.42M | 284.81M | 415.22M | 414.90M | 403.43M | 421.55M | 416.42M | 426.62M | 435.19M | 442.51M | 431.70M | 445.60M | 451.94M | 396.56M | 359.29M | 315.31M | 278.35M | 259.51M | 239.56M | 211.75M | 201.66M |
|
Retained Earnings
|
-22.23M | -0.02M | -7.92M | -29.74M | -154.69M | -146.12M | -140.29M | -128.41M | -132.42M | -128.12M | -126.66M | -126.62M | -126.48M | -126.34M | -124.69M | -123.14M | -121.42M | -119.28M | -118.39M | -117.10M | -115.59M |
|
Treasury Shares
|
| 0.08M | | | 2.33M | 0.50M | 2.14M | 2.48M | 2.48M | 2.48M | 2.98M | 2.98M | 2.98M | | 6.72M | 0.36M | 0.36M | 1.27M | 1.13M | 0.12M | 0.17M |