|
Cash & Equivalents
|
63.86M | 71.13M | 60.35M | 77.53M | 80.23M | 114.58M | 93.03M | 70.59M | 162.28M | 114.42M | 68.36M | 465.17M | 362.78M | 145.05M | 423.34M | 739.97M |
|
Short-term Investments
|
138.80M | 16.12M | 51.08M | 45.46M | 76.46M | 96.63M | 126.05M | 63.17M | 61.47M | 93.00M | | 293.27M | 202.81M | 152.17M | 193.44M | 402.87M |
|
Cash & Current Investments
|
202.65M | 87.25M | 111.43M | 122.98M | 156.69M | 211.22M | 219.08M | 133.76M | 223.75M | 207.42M | 68.36M | 758.44M | 565.59M | 297.22M | 616.77M | 1,142.84M |
|
Receivables - Net
|
39.40M | 81.06M | 99.22M | 135.03M | 167.64M | 156.38M | 216.48M | 269.15M | 222.74M | 180.87M | 199.72M | 215.83M | 182.72M | 255.15M | 300.17M | 305.47M |
|
Receivables - Other
|
| | 1.30M | | | | | | 160.08M | 172.66M | 180.22M | 207.16M | 226.71M | 213.72M | 237.38M | 173.09M |
|
Receivables
|
39.40M | 81.06M | 100.52M | 135.03M | 167.64M | 156.38M | 216.48M | 269.15M | 382.82M | 353.53M | 379.94M | 422.98M | 409.43M | 468.87M | 537.55M | 478.55M |
|
Current Deferred Tax Assets
|
| 4.77M | 9.83M | 10.20M | 12.34M | 12.97M | -12.40M | | | | | | | | | |
|
Prepaid Assets
|
| 7.47M | 4.87M | 5.50M | 9.15M | 9.54M | 10.79M | 12.19M | 41.13M | 49.68M | 57.31M | 88.76M | 68.01M | 80.39M | 68.14M | 115.18M |
|
Current Assets
|
| 188.66M | 231.96M | 279.01M | 348.21M | 393.08M | 446.49M | 425.13M | 647.70M | 610.63M | 505.61M | 976.91M | 840.22M | 846.48M | 1,029.03M | 1,333.70M |
|
Buildings
|
5.71M | 7.24M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
8.93M | 11.01M | 14.46M | 30.83M | 28.96M | 30.16M | 31.32M | 38.28M | 40.36M | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | 8.35M | | | | |
|
Goodwill
|
2.39M | 20.45M | 20.45M | 20.45M | 43.47M | 46.86M | 46.78M | 73.16M | 72.95M | 72.86M | 79.04M | 79.23M | 81.92M | 81.40M | 81.61M | 81.11M |
|
Intangibles
|
| 80.68M | 90.04M | 90.04M | 100.39M | 103.29M | 103.25M | 127.39M | 127.47M | | | | | | | |
|
Goodwill & Intangibles
|
2.39M | 101.14M | 110.49M | 110.49M | 143.86M | 150.15M | 150.03M | 200.56M | 200.42M | 72.86M | 79.04M | 79.23M | 81.92M | 81.40M | 81.61M | 81.11M |
|
Long-Term Deferred Tax
|
| 38.54M | 43.29M | 49.29M | 56.74M | 69.26M | 65.73M | 69.90M | 14.24M | | | | | | | |
|
Other Non-Current Assets
|
| 2.90M | 2.19M | 1.68M | 2.53M | 2.78M | 4.03M | 3.99M | 416.15M | 147.82M | 278.43M | 434.84M | 541.60M | 333.99M | 314.70M | 292.05M |
|
Non-Current Assets
|
| 148.82M | 149.75M | 160.48M | 188.27M | 194.72M | 181.27M | 229.52M | 365.05M | 371.92M | 479.20M | 627.35M | 753.31M | 511.19M | 481.71M | 434.57M |
|
Assets
|
279.58M | 337.48M | 381.71M | 439.49M | 536.48M | 587.80M | 627.76M | 654.66M | 1,012.75M | 982.55M | 984.81M | 1,604.26M | 1,593.53M | 1,357.67M | 1,510.74M | 1,768.27M |
|
Accounts Payables
|
4.79M | 6.29M | 10.90M | 3.33M | 3.67M | 4.75M | 12.68M | 14.41M | 17.37M | 16.49M | 17.48M | 24.03M | 15.28M | 18.20M | 11.29M | 6.23M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 467.47M |
|
Dividends payables
|
1.10M | 1.12M | 1.13M | | 1.15M | 2.29M | 2.30M | 2.30M | 2.34M | | | | | | | |
|
Payables
|
5.90M | 7.40M | 12.03M | 3.33M | 4.82M | 7.05M | 14.97M | 16.71M | 19.71M | 16.49M | 17.48M | 24.03M | 15.28M | 18.20M | 11.29M | 473.70M |
|
Accumulated Expenses
|
| 27.12M | 39.17M | 40.72M | 44.40M | 47.25M | 55.87M | 60.66M | 66.04M | 84.67M | 104.13M | 123.01M | 120.95M | 127.73M | 39.94M | 31.54M |
|
Other Accumulated Expenses
|
| 9.18M | 6.34M | 4.08M | 10.38M | 10.97M | 10.07M | 6.31M | 10.77M | 2.36M | 18.27M | 20.97M | 9.44M | 17.45M | 21.34M | 18.87M |
|
Short term Debt
|
| | | | | | 1.05M | 0.88M | | | | | | | | |
|
Current Taxes
|
| 1.20M | 1.95M | 1.17M | 1.45M | 8.97M | 5.46M | 10.42M | 7.42M | | | | | | | |
|
Current Deferred Revenue
|
32.87M | 56.90M | 73.84M | 95.55M | 110.69M | 134.67M | 155.87M | 175.65M | 165.85M | 185.15M | 190.08M | 232.87M | 275.84M | 328.76M | 380.32M | 426.03M |
|
Total Current Liabilities
|
| 115.05M | 142.25M | 155.12M | 190.39M | 229.63M | 267.19M | 287.47M | 294.77M | 331.81M | 377.95M | 460.13M | 485.40M | 538.94M | 577.06M | 1,086.06M |
|
Convertible Debt
|
| | | | | | | | | | | 518.20M | 590.72M | 593.61M | 499.37M | |
|
Non-Current Deffered Revenue
|
| 17.75M | 15.37M | 18.72M | 34.20M | 20.86M | 15.80M | 10.99M | 3.71M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 38.46M | 6.94M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 52.61M | 59.05M | 87.82M | 79.15M | 66.90M | 67.65M |
|
Other Non-Current Liabilities
|
| 5.78M | 9.55M | 15.62M | 21.27M | 24.90M | 16.29M | 16.04M | 148.86M | 29.21M | 15.24M | 24.70M | 13.50M | 15.13M | 13.57M | 29.09M |
|
Total Non-Current Liabilities
|
| 136.02M | 163.41M | 187.40M | 243.42M | 268.20M | 288.61M | 302.72M | 208.02M | 331.81M | 430.56M | 1,037.39M | 1,163.94M | 1,211.70M | 1,143.33M | 1,153.70M |
|
Total Liabilities
|
| 141.81M | 172.96M | 203.01M | 264.69M | 293.10M | 304.90M | 318.77M | 356.88M | 361.02M | 445.80M | 1,062.09M | 1,177.44M | 1,226.83M | 1,156.90M | 1,182.79M |
|
Total Debt
|
| | | | | | 1.05M | 0.88M | | | | | | | | |
|
Common Equity
|
205.22M | 195.67M | 208.76M | 236.48M | 271.79M | 294.70M | 526.99M | 548.94M | 655.87M | 621.53M | 539.01M | 542.17M | 416.09M | 130.84M | 353.84M | 585.48M |
|
Shareholder's Equity
|
205.22M | 195.67M | 208.76M | 236.48M | 271.79M | 294.70M | 526.99M | 548.94M | 655.87M | 621.53M | 539.01M | 542.17M | 416.09M | 130.84M | 353.84M | 585.48M |
|
Liabilities and Shareholders Equity
|
279.58M | 337.48M | 381.71M | 439.49M | 536.48M | 587.80M | 627.76M | 654.66M | 1,012.75M | 982.55M | 984.81M | 1,604.26M | 1,593.53M | 1,357.67M | 1,510.74M | 1,768.27M |
|
Retained Earnings
|
| 71.43M | 77.03M | 94.35M | 127.83M | 153.06M | 180.18M | 198.31M | 509.70M | 510.86M | 410.92M | 339.88M | 276.45M | -76.51M | -8.71M | 87.90M |
|
Treasury Shares
|
| 0.29M | 0.14M | 0.37M | 0.93M | 1.72M | 2.61M | 3.16M | 2.90M | 2.65M | 2.56M | 2.46M | 2.05M | 2.35M | 2.62M | 2.61M |