|
Cash & Equivalents
|
50.11M | 31.92M | 57.07M | 43.69M | 44.64M | 128.43M | 103.92M | 67.26M | 26.49M | 87.77M |
|
Short-term Investments
|
| 61.84M | 17.22M | 7.28M | | 7.30M | 2.60M | 0.16M | 0.14M | 2.71M |
|
Cash & Current Investments
|
50.11M | 93.76M | 74.30M | 50.98M | 44.64M | 135.73M | 106.52M | 67.42M | 26.63M | 90.48M |
|
Receivables - Net
|
| 53.87M | 149.12M | 174.31M | 168.50M | 179.33M | 208.97M | 170.97M | 269.93M | 254.72M |
|
Receivables - Other
|
| | 16.03M | 13.54M | 24.20M | 58.41M | 73.94M | 96.28M | 81.48M | 78.14M |
|
Receivables
|
| 53.87M | 165.16M | 187.85M | 192.71M | 237.74M | 282.92M | 267.24M | 351.42M | 332.86M |
|
Inventory
|
| 18.28M | 21.30M | 22.60M | 14.80M | 45.75M | 54.04M | 75.42M | 77.52M | 79.18M |
|
Prepaid Assets
|
| 12.01M | 21.46M | 17.00M | 27.15M | 28.46M | 37.55M | 68.06M | 46.15M | 39.29M |
|
Current Assets
|
| 177.91M | 282.22M | 278.44M | 279.30M | 447.65M | 480.99M | 477.99M | 418.72M | 463.66M |
|
Property, Plant & Equipment (Net)
|
| 11.74M | 24.78M | 27.04M | 28.98M | 48.89M | 47.69M | 44.83M | 41.82M | 60.36M |
|
Long-Term Investments
|
| 32.37M | 9.03M | | | 115.18M | 43.93M | | | |
|
Goodwill
|
40.31M | 49.39M | 335.72M | 383.65M | 224.90M | 416.89M | 300.89M | 300.89M | 300.89M | 300.89M |
|
Intangibles
|
| 30.20M | 244.41M | 251.39M | 213.37M | 417.36M | 350.73M | 294.73M | 618.96M | 619.27M |
|
Goodwill & Intangibles
|
40.31M | 79.59M | 580.13M | 635.05M | 438.26M | 834.25M | 651.62M | 595.62M | 919.85M | 920.16M |
|
Long-Term Deferred Tax
|
| 1.54M | 8.43M | 9.15M | 4.96M | 10.65M | 47.29M | 53.65M | 128.98M | 88.98M |
|
Other Non-Current Assets
|
| 4.90M | 6.29M | 7.48M | 26.76M | 20.89M | 23.07M | 38.59M | 35.09M | 26.57M |
|
Non-Current Assets
|
| 130.15M | 628.66M | 678.72M | 535.61M | 1,099.62M | 866.75M | 777.58M | 725.43M | 698.89M |
|
Assets
|
| 308.06M | 910.88M | 957.16M | 814.91M | 1,547.27M | 1,347.74M | 1,255.56M | 1,144.15M | 1,162.55M |
|
Accounts Payables
|
| 27.04M | 76.38M | 84.26M | 56.70M | 134.87M | 100.75M | 95.81M | 85.16M | 87.76M |
|
Payables
|
| 27.04M | 76.38M | 84.26M | 56.70M | 134.87M | 100.75M | 95.81M | 85.16M | 87.76M |
|
Accumulated Expenses
|
| 27.04M | 76.38M | 84.26M | 56.70M | 134.87M | 100.75M | 85.27M | 91.69M | 106.25M |
|
Other Accumulated Expenses
|
| 9.92M | 24.86M | 18.42M | 16.20M | 68.83M | 48.35M | 33.93M | 29.92M | |
|
Short term Debt
|
| | 20.00M | 55.00M | 8.00M | 15.53M | 20.06M | 20.06M | 35.10M | 6.12M |
|
Current Leases
|
| | | | 7.72M | 17.02M | 17.40M | 15.42M | 15.74M | 9.44M |
|
Current Deferred Revenue
|
| 43.50M | 100.57M | 105.09M | 100.41M | 96.82M | 109.12M | 113.94M | 113.38M | 119.30M |
|
Total Current Liabilities
|
| 77.07M | 242.80M | 289.65M | 206.74M | 327.63M | 344.45M | 330.49M | 341.07M | 328.87M |
|
Non-Current Debt
|
| | 22.50M | 24.10M | 45.99M | 369.04M | 350.22M | 306.27M | 197.48M | 330.73M |
|
Non-Current Deffered Revenue
|
| 7.19M | 14.18M | 17.57M | 20.48M | 26.01M | 20.62M | 19.25M | 19.22M | 20.99M |
|
Pension
|
| | | | | | | | 7.16M | 7.65M |
|
Preferred Stock Liabilities
|
| | | | | | | | 53.34M | |
|
Non-Current Deferred Tax Liability
|
| 3.05M | 2.79M | 4.74M | 27.30M | 109.14M | 87.54M | 78.17M | 64.83M | 5.94M |
|
Operating Leases
|
| | | | 48.07M | 91.11M | 73.17M | 61.60M | 38.71M | 37.38M |
|
Other Non-Current Liabilities
|
| 3.99M | 24.52M | 47.63M | 20.29M | 48.28M | 41.97M | 31.19M | 30.66M | 25.96M |
|
Total Non-Current Liabilities
|
| 84.94M | 270.94M | 319.23M | 311.37M | 812.13M | 778.60M | 705.95M | 660.73M | 731.97M |
|
Total Liabilities
|
| 88.94M | 295.46M | 366.86M | 331.65M | 860.41M | 820.57M | 737.14M | 691.39M | 757.93M |
|
Total Debt
|
| | 42.50M | 79.10M | 53.99M | 384.57M | 370.27M | 326.33M | 232.58M | 336.85M |
|
Common Equity
|
223.03M | 219.12M | 615.42M | 590.30M | 483.25M | 686.85M | 527.17M | 518.43M | 452.76M | 404.62M |
|
Shareholder's Equity
|
223.03M | 219.12M | 615.42M | 590.30M | 483.25M | 686.85M | 527.17M | 518.43M | 452.76M | 404.62M |
|
Liabilities and Shareholders Equity
|
| 308.06M | 910.88M | 957.16M | 814.91M | 1,547.27M | 1,347.74M | 1,255.56M | 1,144.15M | 1,162.55M |
|
Retained Earnings
|
| -1037.17M | -1072.43M | -1136.99M | -1267.07M | -1178.48M | -1355.66M | -1453.74M | -1519.95M | -1574.18M |
|
Treasury Shares
|
0.64M | 1.26M | 1.70M | 1.51M | 0.98M | 0.32M | 5.39M | 7.65M | 7.09M | 4.00M |