|
Assets
|
619.77M | 682.22M | 697.81M | 567.76M | 552.18M | 607.76M | 669.05M | 3,592.84M | 3,601.51M | 3,368.61M | 3,269.99M | 3,120.50M | 3,085.04M | 3,194.71M | 2,820.56M | 2,595.30M | 2,186.58M |
|
Cash & Equivalents
|
116.68M | 89.51M | 88.84M | 117.25M | 99.93M | 102.08M | 104.89M | 210.71M | 304.88M | 369.82M | 409.63M | 338.49M | 467.18M | 636.16M | 386.79M | 389.67M | 457.42M |
|
Short-term Investments
|
34.29M | 98.78M | 176.49M | 79.62M | 37.34M | 75.23M | 101.39M | 128.00M | 137.89M | 77.94M | 76.34M | 47.97M | 9.28M | 67.04M | 32.20M | 33.46M | 34.06M |
|
Cash & Current Investments
|
150.97M | 188.29M | 265.33M | 196.87M | 137.27M | 177.31M | 206.28M | 338.71M | 442.77M | 447.76M | 485.98M | 386.46M | 476.45M | 703.20M | 419.00M | 423.13M | 491.47M |
|
Receivables - Net
|
-11.04M | -36.37M | 62.80M | 69.80M | 73.90M | 60.52M | 82.23M | 247.20M | 294.37M | 213.44M | 235.32M | 213.51M | 197.72M | 148.25M | 143.85M | 192.10M | 163.65M |
|
Receivables - Other
|
| | | | | | | | | | 250.17M | | | | | | |
|
Receivables
|
-11.04M | -36.37M | 62.80M | 69.80M | 73.90M | 60.52M | 82.23M | 247.20M | 294.37M | 213.44M | 485.49M | 213.51M | 197.72M | 148.25M | 143.85M | 192.10M | 163.65M |
|
Inventory
|
7.43M | 12.98M | 11.80M | 8.02M | 7.56M | 12.58M | 12.13M | 58.03M | 40.00M | 34.77M | 26.27M | 22.23M | 22.81M | 28.22M | 17.96M | 14.10M | 12.89M |
|
Current Deferred Tax Assets
|
| | 3.38M | 4.24M | 9.54M | 15.85M | 21.75M | | | | | | | | | | |
|
Prepaid Assets
|
12.26M | 7.66M | 6.37M | 6.16M | 9.04M | 11.50M | 13.49M | 78.40M | 40.35M | 33.50M | 35.66M | 24.04M | 23.58M | 32.93M | 34.32M | 32.09M | 31.79M |
|
Current Assets
|
240.09M | 309.28M | 375.28M | 289.69M | 237.31M | 278.76M | 337.28M | 740.48M | 854.47M | 752.41M | 801.22M | 659.74M | 722.47M | 921.94M | 617.36M | 672.49M | 713.18M |
|
Buildings
|
| 4.94M | 6.24M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
19.65M | 18.06M | 17.81M | 16.46M | 19.68M | 23.10M | 23.86M | 62.03M | 61.39M | 52.51M | 58.95M | 57.72M | 48.47M | 41.34M | 34.73M | 26.49M | 21.53M |
|
Long-Term Investments
|
41.90M | 52.80M | 36.88M | 16.64M | 16.82M | 41.48M | 58.57M | 13.36M | 21.93M | | 1.01M | 2.61M | | | 8.94M | 0.99M | 1.00M |
|
Goodwill
|
181.90M | 181.20M | 169.54M | 170.38M | 202.45M | 203.45M | 197.44M | 1,709.37M | 1,718.16M | 1,712.76M | 1,715.48M | 1,725.68M | 1,717.55M | 1,723.16M | 1,724.40M | 1,502.82M | 1,100.00M |
|
Intangibles
|
84.59M | 75.73M | 63.07M | 54.69M | 63.83M | 58.51M | 50.20M | 1,100.00M | 931.30M | 831.40M | 669.12M | 582.20M | 511.90M | 433.42M | 366.60M | 308.70M | 258.70M |
|
Goodwill & Intangibles
|
266.49M | 256.93M | 232.61M | 225.07M | 266.28M | 261.96M | 247.65M | 2,809.37M | 2,649.46M | 2,544.16M | 2,384.60M | 2,307.88M | 2,229.45M | 2,156.57M | 2,091.00M | 1,811.52M | 1,358.70M |
|
Long-Term Deferred Tax
|
| | 25.17M | 17.89M | 43.65M | 43.69M | 41.05M | 82.08M | 60.68M | 6.68M | 7.22M | 6.22M | 8.10M | 6.88M | 4.53M | 30.77M | 66.29M |
|
Other Non-Current Assets
|
1.13M | 2.65M | 1.94M | 2.01M | 2.87M | 2.46M | 1.70M | 7.36M | 7.71M | 12.87M | 16.99M | 17.77M | 15.06M | 12.98M | 12.54M | 10.60M | 11.78M |
|
Non-Current Assets
|
379.68M | 372.94M | 322.53M | 278.07M | 314.86M | 329.00M | 331.76M | 2,852.36M | 2,747.05M | 2,616.20M | 2,468.77M | 2,460.76M | 2,362.57M | 2,272.77M | 2,203.20M | 1,922.81M | 1,473.39M |
|
Accounts Payables
|
| | 9.71M | 7.54M | 10.16M | 11.54M | 13.08M | 43.97M | 37.41M | 30.13M | 24.58M | 20.00M | 17.96M | 21.96M | 16.47M | 14.51M | 18.21M |
|
Payables
|
| | 9.71M | 7.54M | 10.16M | 11.54M | 13.08M | 43.97M | 37.41M | 30.13M | 24.58M | 20.00M | 17.96M | 21.96M | 16.47M | 14.51M | 18.21M |
|
Accumulated Expenses
|
32.86M | 28.00M | 28.91M | 23.05M | 31.59M | 34.90M | 36.55M | 82.30M | 77.61M | 46.55M | 58.50M | 75.63M | 83.06M | 75.79M | 83.28M | 51.36M | 56.70M |
|
Other Accumulated Expenses
|
7.67M | 7.14M | 6.33M | 6.24M | 8.26M | 6.43M | 14.47M | 32.05M | 29.52M | 33.16M | 23.03M | 21.84M | 21.13M | 32.06M | 26.28M | 14.66M | 19.40M |
|
Short term Debt
|
14.19M | 15.90M | 19.84M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 10.34M | 12.35M | 11.41M | 11.65M | 11.98M | 10.99M |
|
Current Taxes
|
0.90M | -2.41M | | | 0.11M | 0.79M | 0.11M | 2.09M | 5.06M | 1.53M | 1.32M | 0.90M | 7.03M | 4.35M | 4.39M | 0.76M | 0.88M |
|
Current Deferred Revenue
|
| | 85.24M | 93.49M | 95.06M | 109.30M | 123.42M | 296.65M | 310.59M | 301.93M | 272.51M | 270.28M | 269.75M | 330.58M | 311.53M | 301.81M | 301.75M |
|
Total Current Liabilities
|
166.69M | 180.39M | 180.67M | 134.09M | 145.17M | 162.96M | 187.63M | 457.06M | 460.19M | 413.30M | 379.94M | 399.00M | 411.27M | 476.16M | 453.61M | 395.08M | 407.93M |
|
Non-Current Debt
|
117.08M | 96.28M | 70.24M | 62.00M | | | | 300.00M | 300.00M | 600.00M | 550.00M | 450.00M | 350.00M | 350.00M | 100.00M | 100.00M | |
|
Non-Current Deffered Revenue
|
12.68M | 25.23M | 19.49M | 18.72M | 25.91M | 24.64M | 26.96M | 68.13M | 86.59M | 91.41M | 94.62M | 104.24M | 103.31M | 133.12M | 129.81M | 130.21M | 147.51M |
|
Non-Current Deferred Tax Liability
|
| | | 1.41M | 0.94M | 2.76M | 10.64M | 285.36M | 277.60M | 151.56M | 124.23M | 114.39M | 92.29M | 78.90M | 24.94M | 4.37M | 2.64M |
|
Operating Leases
|
| | | | | | | | | | | 70.66M | 61.27M | 53.93M | 48.82M | 38.10M | 32.51M |
|
Other Non-Current Liabilities
|
1.09M | 0.78M | 2.28M | 4.83M | 5.09M | 4.29M | 4.48M | 7.29M | 5.45M | 8.31M | 19.49M | 10.04M | 21.64M | 7.47M | 7.68M | 7.05M | 8.21M |
|
Total Non-Current Liabilities
|
-1.09M | 414.60M | 375.97M | 220.56M | 175.19M | 194.31M | 228.81M | 1,142.17M | 1,159.81M | 1,291.52M | 1,185.07M | 1,172.55M | 1,057.62M | 1,126.84M | 783.23M | 696.18M | 617.97M |
|
Total Liabilities
|
| 415.38M | 378.25M | 225.39M | 180.27M | 198.60M | 233.30M | 1,149.46M | 1,165.26M | 1,299.83M | 1,204.56M | 1,182.58M | 1,079.26M | 1,134.31M | 790.91M | 703.24M | 626.18M |
|
Total Debt
|
131.27M | 112.18M | 90.08M | 62.00M | | | | 300.00M | 300.00M | 600.00M | 550.00M | 450.00M | 350.00M | 350.00M | 100.00M | 100.00M | |
|
Common Equity
|
619.77M | 266.84M | 319.56M | 342.37M | 371.90M | 409.16M | 435.75M | 2,443.38M | 2,436.25M | 2,068.78M | 2,065.43M | 1,937.92M | 2,005.78M | 2,060.39M | 2,029.65M | 1,892.07M | 1,560.39M |
|
Shareholder's Equity
|
320.34M | 377.22M | 422.68M | 342.37M | 371.90M | 409.16M | 435.75M | 2,443.38M | 2,436.25M | 2,068.78M | 2,065.43M | 1,937.92M | 2,005.78M | 2,060.39M | 2,029.65M | 1,892.07M | 1,560.39M |
|
Liabilities and Shareholders Equity
|
619.77M | 682.22M | 697.81M | 567.76M | 552.18M | 607.76M | 669.05M | 3,592.84M | 3,601.51M | 3,368.61M | 3,269.99M | 3,120.50M | 3,085.04M | 3,194.71M | 2,820.56M | 2,595.30M | 2,186.58M |
|
Treasury Shares
|
-41.07M | 1.57M | 1.88M | 1.76M | 1.87M | 1.74M | 1.93M | 2.87M | 3.61M | 4.08M | 4.21M | 4.27M | 4.50M | 4.63M | 5.75M | 59.91M | 61.98M |
|
Retained Earnings
|
89.75M | 128.87M | 169.86M | 160.85M | 201.46M | 250.57M | 311.76M | 283.39M | 316.68M | 396.49M | 358.09M | 355.34M | 374.69M | 410.56M | 470.21M | 322.48M | -44.44M |