|
Cash & Equivalents
|
121.26M | 118.23M | 155.99M | 229.66M | 274.52M | 303.82M | 320.29M | 358.56M | 383.90M | 414.27M | 472.39M | 367.63M |
|
Short-term Investments
|
150.48M | 161.78M | 134.79M | 94.35M | 63.94M | 68.23M | 87.56M | 88.07M | 102.15M | 117.80M | 96.34M | 65.06M |
|
Cash & Current Investments
|
271.73M | 280.01M | 290.78M | 324.01M | 338.46M | 372.05M | 407.85M | 446.63M | 486.05M | 532.07M | 568.73M | 432.69M |
|
Receivables - Net
|
39.81M | 38.67M | 44.45M | 42.90M | 54.29M | 59.44M | 57.92M | 42.08M | 62.60M | 60.32M | 69.88M | 51.72M |
|
Receivables - Other
|
9.81M | 11.36M | 10.85M | 7.40M | 8.58M | 8.78M | 7.23M | 7.70M | 6.37M | 8.03M | 6.24M | 8.60M |
|
Receivables
|
49.62M | 50.03M | 55.30M | 50.30M | 62.87M | 68.21M | 65.15M | 49.78M | 68.97M | 68.36M | 76.11M | 60.31M |
|
Prepaid Assets
|
15.47M | 11.95M | 14.63M | 11.62M | 15.54M | 12.54M | 17.56M | 23.51M | 21.73M | 20.32M | 20.41M | 28.23M |
|
Current Assets
|
375.12M | 379.20M | 396.69M | 427.96M | 458.50M | 491.38M | 526.34M | 558.66M | 618.77M | 659.75M | 707.27M | 556.05M |
|
Property, Plant & Equipment (Net)
|
53.01M | 48.46M | 44.81M | 41.18M | 37.87M | 35.49M | 34.25M | 31.53M | 28.02M | 27.07M | 24.57M | 27.78M |
|
Goodwill
|
512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M | 512.90M |
|
Intangibles
|
139.97M | 134.69M | 128.35M | 121.57M | 115.25M | 108.40M | 101.15M | 94.63M | 90.53M | 86.77M | 82.32M | 78.38M |
|
Goodwill & Intangibles
|
652.87M | 647.59M | 641.25M | 634.47M | 628.15M | 621.30M | 614.05M | 607.53M | 603.43M | 599.67M | 595.22M | 591.28M |
|
Other Non-Current Assets
|
2.27M | 2.30M | 3.44M | 3.98M | 4.26M | 2.98M | 3.49M | 2.70M | 2.57M | 2.29M | 2.49M | 3.15M |
|
Non-Current Assets
|
809.28M | 793.49M | 782.55M | 773.46M | 769.89M | 757.64M | 746.48M | 736.13M | 731.08M | 725.67M | 719.43M | 720.23M |
|
Assets
|
1,184.39M | 1,172.69M | 1,179.25M | 1,201.42M | 1,228.39M | 1,249.02M | 1,272.82M | 1,294.80M | 1,349.86M | 1,385.41M | 1,426.70M | 1,276.28M |
|
Accounts Payables
|
13.91M | 14.14M | 15.11M | 19.35M | 12.60M | 14.25M | 13.23M | 9.35M | 14.58M | 6.14M | 8.13M | 20.47M |
|
Payables
|
13.91M | 14.14M | 15.11M | 19.35M | 12.60M | 14.25M | 13.23M | 9.35M | 14.58M | 6.14M | 8.13M | 20.47M |
|
Accumulated Expenses
|
20.03M | 18.17M | 18.52M | 26.58M | 23.23M | 21.36M | 25.91M | 32.95M | 24.25M | 23.85M | 26.79M | 31.75M |
|
Short term Debt
|
| | | | | | | 190.33M | 190.51M | 493.44M | 493.93M | 303.37M |
|
Current Leases
|
9.23M | 9.21M | 9.07M | 10.44M | 10.63M | 10.89M | 10.78M | 10.33M | 10.08M | 9.36M | 9.09M | 8.91M |
|
Current Deferred Revenue
|
122.06M | 111.47M | 115.78M | 118.72M | 132.39M | 134.36M | 141.27M | 137.70M | 174.09M | 179.44M | 170.29M | 155.00M |
|
Total Current Liabilities
|
176.90M | 168.90M | 176.09M | 191.56M | 192.65M | 201.20M | 210.80M | 398.90M | 432.16M | 732.28M | 731.65M | 544.09M |
|
Convertible Debt
|
488.98M | 489.47M | 489.97M | 490.46M | 490.96M | 491.46M | 491.95M | 302.12M | 302.43M | | | |
|
Non-Current Deffered Revenue
|
23.31M | 19.68M | 17.93M | 17.35M | 26.85M | 24.33M | 25.32M | 27.28M | 26.98M | 25.29M | 28.64M | 26.83M |
|
Operating Leases
|
60.16M | 57.91M | 55.96M | 45.59M | 55.06M | 52.67M | 50.14M | 38.35M | 46.10M | 45.89M | 45.15M | 42.75M |
|
Other Non-Current Liabilities
|
5.17M | 4.53M | 7.34M | 7.98M | 8.52M | 9.59M | 10.26M | 10.36M | 6.81M | 6.99M | 7.46M | 9.72M |
|
Total Non-Current Liabilities
|
740.12M | 726.75M | 730.88M | 744.97M | 754.89M | 758.76M | 767.44M | 766.64M | 797.59M | 794.09M | 796.36M | 604.74M |
|
Total Liabilities
|
745.29M | 731.28M | 738.22M | 752.95M | 763.42M | 768.36M | 777.70M | 777.00M | 804.40M | 801.08M | 803.82M | 614.47M |
|
Total Debt
|
| | | | | | | 190.33M | 190.51M | 493.44M | 493.93M | 303.37M |
|
Common Equity
|
439.10M | 441.41M | 441.03M | 448.48M | 464.97M | 480.67M | 495.12M | 517.80M | 545.46M | 584.34M | 622.88M | 661.81M |
|
Shareholder's Equity
|
439.10M | 441.41M | 441.03M | 448.48M | 464.97M | 480.67M | 495.12M | 517.80M | 545.46M | 584.34M | 622.88M | 661.81M |
|
Liabilities and Shareholders Equity
|
1,184.39M | 1,172.69M | 1,179.25M | 1,201.42M | 1,228.39M | 1,249.02M | 1,272.82M | 1,294.80M | 1,349.86M | 1,385.41M | 1,426.70M | 1,276.28M |
|
Retained Earnings
|
-560.83M | -584.45M | -607.62M | -625.69M | -639.54M | -652.60M | -664.39M | -664.23M | -659.48M | -647.71M | -632.66M | -612.22M |
|
Treasury Shares
|
| | | 3.60M | | | | 3.52M | | | | 2.60M |