|
Cash & Equivalents
|
39.61M | 37.13M | 128.30M | 127.88M | 338.04M | 306.32M | 176.35M | 124.02M | 139.46M | 376.64M | 336.66M | 339.17M | 326.03M | 354.52M | 359.74M | 349.79M | 273.86M | 278.33M | 262.33M | 274.02M | 300.61M | 298.56M | 380.31M | 363.01M | 382.54M | 385.67M | 326.44M | 346.46M | 371.83M | 339.71M | 324.26M |
|
Short-term Investments
|
| | | | | 34.80M | 169.74M | 227.38M | 211.35M | 224.93M | 219.60M | 221.11M | 230.93M | 192.30M | 185.54M | 193.57M | 193.60M | 192.46M | 197.10M | 202.95M | 194.53M | 205.92M | 195.01M | 208.18M | 210.24M | 213.64M | 215.72M | 224.37M | 225.29M | 228.14M | 223.52M |
|
Cash & Current Investments
|
39.61M | 37.13M | 128.30M | 127.88M | 338.04M | 341.12M | 346.09M | 351.40M | 350.81M | 601.57M | 556.26M | 560.28M | 556.97M | 546.82M | 545.28M | 543.36M | 467.46M | 470.80M | 459.44M | 476.97M | 495.13M | 504.48M | 575.31M | 571.19M | 592.78M | 599.31M | 542.16M | 570.83M | 597.11M | 567.85M | 547.78M |
|
Receivables - Net
|
| | | 33.54M | 31.67M | 36.08M | 29.20M | 37.13M | 36.53M | 37.43M | 41.50M | 55.12M | 37.57M | 48.15M | 53.97M | 2.20M | 60.11M | 1.30M | 72.63M | 91.34M | 61.12M | 65.63M | 71.11M | 100.41M | 4.00M | 66.80M | 75.18M | 107.35M | 79.66M | 70.40M | 78.88M |
|
Receivables - Other
|
| | | | | | | | | | | 1.10M | | | | 2.20M | 1.20M | 1.30M | | 1.80M | 3.20M | | | | | | | | | | |
|
Receivables
|
| | | 33.54M | 31.67M | 36.08M | 29.20M | 37.13M | 36.53M | 37.43M | 41.50M | 56.22M | 37.57M | 48.15M | 53.97M | 4.40M | 61.31M | 2.60M | 72.63M | 93.14M | 64.33M | 65.63M | 71.11M | 100.41M | 4.00M | 66.80M | 75.18M | 107.35M | 79.66M | 70.40M | 78.88M |
|
Prepaid Assets
|
| | | 5.42M | 7.29M | 9.13M | 9.98M | 7.16M | 10.21M | 11.95M | 11.93M | 10.59M | 12.29M | 14.99M | 11.83M | 9.78M | 13.28M | 12.09M | 13.54M | 13.35M | 15.39M | 14.34M | 15.74M | 12.09M | 17.05M | 14.68M | 17.16M | 13.76M | 17.20M | 14.49M | 13.86M |
|
Current Assets
|
| | | 172.84M | 383.56M | 393.69M | 393.53M | 404.99M | 407.31M | 661.27M | 620.89M | 638.31M | 619.69M | 623.78M | 626.16M | 645.08M | 557.92M | 559.58M | 563.62M | 600.34M | 590.23M | 602.89M | 681.05M | 703.20M | 706.98M | 700.48M | 654.13M | 711.72M | 713.29M | 671.75M | 658.90M |
|
Property, Plant & Equipment (Net)
|
| | | 5.77M | 7.70M | 10.13M | 10.03M | 12.37M | 13.21M | 12.80M | 12.15M | 12.64M | 13.50M | 14.12M | 14.62M | 18.23M | 17.95M | 18.50M | 18.34M | 18.39M | 18.34M | 17.89M | 18.75M | 17.63M | 17.40M | 18.24M | 19.57M | 21.34M | 21.93M | 25.21M | 27.39M |
|
Goodwill
|
| | | | | | | | | | 71.95M | 72.13M | 72.13M | 72.13M | 72.13M | 72.13M | 119.26M | 118.86M | 118.86M | 118.86M | 118.86M | 118.86M | 118.86M | 137.40M | 137.40M | 137.40M | 137.40M | 137.40M | 137.40M | 137.40M | 137.40M |
|
Intangibles
|
| | | | | | | | | | 27.51M | 26.63M | 25.76M | 24.88M | 24.01M | 23.13M | 43.09M | 42.66M | 40.03M | 37.22M | 34.42M | 31.61M | 28.81M | 32.62M | 29.47M | 26.53M | 23.70M | 20.86M | 18.96M | 17.73M | 16.59M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 99.45M | 98.76M | 97.88M | 97.01M | 96.13M | 95.26M | 162.35M | 161.52M | 158.89M | 156.09M | 153.28M | 150.47M | 147.67M | 170.02M | 166.87M | 163.93M | 161.10M | 158.27M | 156.36M | 155.13M | 153.99M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.47M |
|
Other Non-Current Assets
|
| | | 11.47M | 12.09M | 13.35M | 14.67M | 16.39M | 16.34M | 16.50M | 17.53M | 19.26M | 19.20M | 20.43M | 22.70M | 26.16M | 26.30M | 26.21M | 26.97M | 27.71M | 26.19M | 24.55M | 24.50M | 25.12M | 24.53M | 24.37M | 24.17M | 25.28M | 24.85M | 25.09M | 24.25M |
|
Non-Current Assets
|
| | | 24.40M | 23.41M | 24.62M | 26.46M | 30.41M | 59.01M | 57.91M | 157.00M | 157.13M | 155.66M | 154.73M | 155.93M | 161.36M | 226.78M | 225.18M | 220.39M | 217.54M | 211.60M | 209.01M | 205.68M | 222.11M | 217.07M | 215.53M | 212.62M | 215.55M | 213.51M | 219.78M | 368.86M |
|
Assets
|
| | | 197.23M | 406.97M | 418.31M | 420.00M | 435.40M | 466.32M | 719.19M | 777.90M | 795.44M | 775.36M | 778.51M | 782.09M | 806.45M | 784.70M | 784.76M | 784.01M | 817.87M | 801.83M | 811.90M | 886.73M | 925.31M | 924.04M | 916.01M | 866.75M | 927.27M | 926.80M | 891.53M | 1,027.76M |
|
Accounts Payables
|
| | | 7.66M | 6.25M | 4.30M | 5.25M | 6.43M | 4.62M | 4.78M | 5.11M | 5.75M | 4.15M | 6.95M | 9.56M | 9.51M | 9.32M | 6.60M | 7.69M | 7.40M | 6.12M | 7.14M | 6.76M | 6.24M | 6.56M | 6.94M | 7.12M | 7.33M | 7.77M | 7.05M | 6.70M |
|
Payables
|
| | | 7.66M | 6.25M | 4.30M | 5.25M | 6.43M | 4.62M | 4.78M | 5.11M | 5.75M | 4.15M | 6.95M | 9.56M | 9.51M | 9.32M | 6.60M | 7.69M | 7.40M | 6.12M | 7.14M | 6.76M | 6.24M | 6.56M | 6.94M | 7.12M | 7.33M | 7.77M | 7.05M | 6.70M |
|
Accumulated Expenses
|
| | | 10.05M | 8.73M | 12.08M | 15.67M | 13.91M | 14.91M | 15.20M | 24.88M | 28.37M | 23.96M | 24.54M | 32.25M | 35.33M | 27.77M | 28.86M | 34.95M | 41.83M | 24.61M | 23.12M | 28.83M | 30.24M | 28.61M | 29.55M | 34.47M | 37.51M | 29.28M | 28.42M | 28.18M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 57.24M | 57.33M | 57.43M | 57.50M | | |
|
Current Leases
|
| | | | | | | | 4.63M | 5.08M | 5.15M | 5.26M | 5.39M | 5.47M | 5.55M | 5.64M | 5.74M | 5.84M | 6.44M | 5.90M | 5.89M | 6.02M | 6.09M | 6.18M | 5.50M | 4.60M | 3.55M | 3.31M | 3.58M | 3.65M | 4.10M |
|
Current Deferred Revenue
|
| | 0.05M | 64.10M | 66.55M | 77.80M | 80.62M | 92.57M | 96.45M | 101.18M | 107.72M | 129.97M | 126.06M | 134.00M | 142.85M | 170.22M | 167.31M | 169.53M | 179.72M | 209.05M | 201.81M | 196.60M | 196.42M | 228.16M | 223.59M | 217.89M | 216.72M | 245.75M | 239.71M | 229.91M | 223.04M |
|
Total Current Liabilities
|
| | | 88.81M | 88.76M | 100.50M | 106.33M | 115.03M | 122.19M | 129.77M | 150.81M | 172.69M | 165.26M | 179.21M | 195.89M | 226.99M | 219.92M | 226.06M | 237.35M | 271.08M | 245.33M | 239.57M | 247.93M | 281.65M | 273.13M | 328.93M | 332.33M | 369.16M | 353.71M | 281.14M | 278.07M |
|
Convertible Debt
|
| | | | | | | | | 210.98M | 214.21M | 217.53M | 279.70M | 280.16M | 280.62M | 281.07M | 281.51M | 281.98M | 282.44M | 282.91M | 283.36M | 283.84M | 447.39M | 448.03M | 448.67M | 392.10M | 392.70M | 393.28M | 393.87M | 394.54M | 395.13M |
|
Non-Current Deffered Revenue
|
| | | 0.15M | 0.37M | 2.06M | 2.04M | 5.08M | 4.80M | 4.17M | 3.39M | 6.29M | 5.97M | 5.86M | 5.50M | 7.34M | 4.42M | 3.03M | 4.33M | 4.91M | 4.42M | 4.30M | 3.50M | 4.64M | 4.02M | 3.40M | 2.66M | 2.48M | 2.64M | 2.90M | 1.23M |
|
Preferred Stock Liabilities
|
83.20M | 83.20M | 173.02M | 173.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 1.81M | 1.55M | 1.11M | 0.49M | 3.43M | 5.47M | 7.29M | 14.00M | 16.06M | 16.49M | 18.22M | 17.34M | 16.97M | 18.82M |
|
Operating Leases
|
| | | | | | | | 34.89M | 34.14M | 32.93M | 26.54M | 25.28M | 23.83M | 22.44M | 20.91M | 19.41M | 17.93M | 14.15M | 12.70M | 11.23M | 9.94M | 8.39M | 6.81M | 5.98M | 6.62M | 6.12M | 9.64M | 8.68M | 10.19M | 9.29M |
|
Other Non-Current Liabilities
|
| | | 4.18M | 4.21M | 6.59M | 7.13M | 7.35M | 1.53M | 3.33M | 7.15M | 5.67M | 5.08M | 4.28M | 4.26M | 3.16M | 3.27M | 3.67M | 3.83M | 4.18M | 4.52M | 4.92M | 4.93M | 5.28M | 4.21M | 4.22M | 4.86M | 4.66M | 4.92M | 5.08M | 4.72M |
|
Total Non-Current Liabilities
|
| | | 88.96M | 89.12M | 102.56M | 108.37M | 120.11M | 157.25M | 373.98M | 396.19M | 423.05M | 476.21M | 489.06M | 504.44M | 536.31M | 525.26M | 529.01M | 538.28M | 571.60M | 544.34M | 537.66M | 707.21M | 741.13M | 731.80M | 731.04M | 733.81M | 774.56M | 758.89M | 688.77M | 683.72M |
|
Total Liabilities
|
| | | 93.14M | 93.34M | 109.15M | 115.51M | 127.46M | 158.78M | 377.32M | 403.34M | 428.72M | 481.30M | 493.34M | 508.70M | 539.47M | 528.54M | 532.68M | 542.11M | 575.79M | 548.86M | 542.58M | 712.14M | 746.41M | 736.01M | 735.26M | 738.66M | 779.22M | 763.81M | 693.85M | 688.45M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 57.24M | 57.33M | 57.43M | 57.50M | | |
|
Common Equity
|
-59.42M | -62.81M | -66.50M | -68.93M | 313.63M | 309.16M | 304.49M | 307.94M | 307.54M | 341.87M | 374.56M | 366.73M | 294.06M | 285.17M | 273.39M | 266.98M | 256.16M | 250.27M | 240.35M | 240.98M | 252.48M | 265.89M | 169.12M | 171.60M | 174.03M | 164.68M | 111.60M | 129.83M | 145.66M | 180.71M | 320.50M |
|
Shareholder's Equity
|
-59.42M | -62.81M | -66.50M | -68.93M | 313.63M | 309.16M | 304.49M | 307.94M | 307.54M | 341.87M | 374.56M | 366.73M | 294.06M | 285.17M | 273.39M | 266.98M | 256.16M | 250.27M | 240.35M | 240.98M | 252.48M | 265.89M | 169.12M | 171.60M | 174.03M | 164.68M | 111.60M | 129.83M | 145.66M | 180.71M | 320.50M |
|
Liabilities and Shareholders Equity
|
| | | 197.23M | 406.97M | 418.31M | 420.00M | 435.40M | 466.32M | 719.19M | 777.90M | 795.44M | 775.36M | 778.51M | 782.09M | 806.45M | 784.70M | 784.76M | 784.01M | 817.87M | 801.83M | 811.90M | 886.73M | 925.31M | 924.04M | 916.01M | 866.75M | 927.27M | 926.80M | 891.53M | 1,027.76M |
|
Treasury Shares
|
| | | | | 0.12M | 0.71M | 1.11M | 3.41M | 3.52M | 3.98M | | 5.41M | 5.05M | 6.33M | | 9.10M | 9.45M | 8.62M | | | | 2.33M | 2.33M | 2.33M | 0.08M | 5.14M | 5.22M | | | 6.90M |
|
Retained Earnings
|
| | | -128.87M | -140.93M | -153.50M | -168.77M | -179.21M | -190.67M | -205.35M | -225.96M | -248.11M | -263.93M | -293.59M | -319.93M | -348.82M | -381.64M | -420.14M | -452.68M | -477.25M | -489.46M | -511.52M | -524.28M | -552.43M | -569.57M | -580.49M | -586.41M | -595.17M | -602.33M | -592.76M | -431.17M |