|
Cash & Equivalents
|
165.18M | 236.66M | 327.35M | 336.10M | 329.74M | 313.50M | 268.16M | 259.94M | 264.41M | 249.03M | 267.06M | 260.29M | 314.16M | 330.38M | 325.76M | 398.46M |
|
Short-term Investments
|
| | | 1.93M | | 1.80M | 1.70M | 15.44M | 18.33M | | 2.24M | 0.19M | 2.23M | 2.22M | 2.26M | |
|
Cash & Current Investments
|
165.18M | 236.66M | 327.35M | 338.03M | 329.74M | 315.30M | 269.86M | 275.37M | 282.74M | 249.03M | 269.30M | 260.48M | 316.39M | 332.60M | 328.02M | 398.46M |
|
Receivables - Net
|
129.77M | | | 193.62M | 187.60M | 167.12M | 148.58M | 77.23M | 139.18M | 137.16M | 168.13M | 104.54M | 145.23M | 142.98M | 156.91M | 142.97M |
|
Receivables - Other
|
3.39M | | | 3.95M | | | | 3.16M | | | | 11.02M | | | | 8.99M |
|
Receivables
|
133.16M | | | 197.57M | 187.60M | 167.12M | 148.58M | 80.39M | 139.18M | 137.16M | 168.13M | 115.55M | 145.23M | 142.98M | 156.91M | 151.95M |
|
Prepaid Assets
|
| | | 0.11M | | | | | | | | | | | | |
|
Current Assets
|
314.14M | | | 639.65M | 630.74M | | | 571.51M | | | | 529.76M | | | | 575.57M |
|
Property, Plant & Equipment (Net)
|
13.34M | | | 25.52M | 15.38M | 13.79M | 14.52M | 28.52M | 17.22M | 15.16M | 16.86M | 18.73M | 18.82M | 18.58M | 18.39M | 21.39M |
|
Long-Term Investments
|
| | | 1.93M | 1.89M | | | 1.82M | 1.91M | 1.94M | 1.04M | | 0.19M | 2.43M | 2.83M | 2.85M |
|
Goodwill
|
22.47M | | | 28.63M | 28.06M | 26.66M | | 62.80M | 149.76M | 132.90M | | 102.12M | 104.33M | 96.41M | 98.24M | 97.14M |
|
Intangibles
|
237.02M | | | 197.85M | 186.20M | 170.42M | | 168.01M | 232.34M | 220.82M | | 208.08M | 209.77M | 177.54M | 180.07M | 181.75M |
|
Goodwill & Intangibles
|
259.49M | | | 226.48M | 214.26M | 197.08M | 244.77M | 230.81M | 382.10M | 353.72M | 362.83M | 310.20M | 314.10M | 273.95M | 278.31M | 278.89M |
|
Long-Term Deferred Tax
|
16.37M | | | 27.58M | 33.02M | 32.93M | 28.17M | 23.77M | 27.16M | 27.13M | 35.56M | 39.49M | 38.42M | 45.39M | 47.39M | 41.50M |
|
Other Non-Current Assets
|
14.42M | | | 68.98M | 99.02M | 116.70M | 137.95M | 151.24M | 182.44M | 43.83M | 46.49M | 41.19M | 41.00M | 40.47M | 41.63M | 9.30M |
|
Non-Current Assets
|
342.99M | | | 325.94M | 298.64M | | | 323.25M | | | | 504.08M | | | | 549.33M |
|
Assets
|
657.13M | | | 965.59M | 929.39M | 836.09M | 911.74M | 894.76M | 1,133.73M | 973.63M | 1,079.34M | 1,033.84M | 1,043.71M | 1,017.68M | 1,076.95M | 1,124.90M |
|
Accounts Payables
|
170.87M | | 509.78M | 168.57M | 168.98M | 133.04M | 164.77M | 158.45M | 201.71M | 174.69M | 200.35M | 210.23M | 252.88M | 245.27M | 265.41M | 289.43M |
|
Dividends payables
|
| | | | | | | | | | | | | 50.32M | | 77.51M |
|
Payables
|
170.87M | | 509.78M | 168.57M | 168.98M | 133.04M | 164.77M | 158.45M | 201.71M | 174.69M | 200.35M | 210.23M | 252.88M | 295.59M | 265.41M | 366.94M |
|
Short term Debt
|
219.05M | | | 3.44M | | | | 1.23M | | | | 0.09M | | | | 0.04M |
|
Current Leases
|
2.76M | | 12.00M | 6.12M | 12.28M | 10.61M | 10.78M | 7.09M | 11.16M | 9.31M | 23.29M | 5.62M | 24.39M | 23.98M | 71.38M | 6.19M |
|
Current Taxes
|
19.55M | | | 46.36M | 53.54M | 44.96M | 50.25M | 51.79M | 63.55M | 25.71M | 40.70M | 27.80M | 41.44M | 19.58M | 33.95M | 20.51M |
|
Current Deferred Revenue
|
52.11M | | | 59.44M | 59.35M | 52.82M | 55.92M | 51.26M | 53.49M | 50.88M | 60.41M | 72.72M | 62.56M | 60.70M | 62.68M | 54.61M |
|
Total Current Liabilities
|
521.40M | | | 353.62M | 788.23M | | | 314.45M | | | | 420.79M | | | | 458.73M |
|
Non-Current Debt
|
32.19M | | 5.13M | 0.87M | 3.70M | 1.32M | 1.23M | 1.23M | 146.92M | 0.11M | 0.11M | 0.09M | 0.07M | 0.04M | 0.04M | |
|
Convertible Debt
|
| | 17.13M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
2.49M | | | 15.10M | | | | | | | 1.13M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 7.84M | 14.99M | 7.68M | | | | |
|
Non-Current Deferred Tax Liability
|
10.98M | | | 10.58M | 10.81M | 9.25M | 7.58M | 8.88M | 8.16M | 7.33M | 6.54M | 5.04M | 3.89M | 3.16M | 2.48M | 2.24M |
|
Operating Leases
|
10.82M | | | 18.59M | | | | 17.61M | | | | 31.36M | | | | 75.19M |
|
Other Non-Current Liabilities
|
| | | | 32.97M | 18.59M | 19.54M | | | | | | 0.36M | 0.36M | 0.37M | 1.17M |
|
Total Non-Current Liabilities
|
51.23M | | | 23.92M | 23.69M | 387.37M | 424.54M | 34.84M | | | | 33.33M | 402.85M | 419.72M | 452.89M | 72.41M |
|
Total Liabilities
|
572.63M | | -460.29M | 377.53M | 811.92M | 405.96M | 444.08M | 349.29M | 558.80M | 355.29M | 442.29M | 454.13M | 403.21M | 420.08M | 453.26M | 531.14M |
|
Total Debt
|
251.24M | | 5.13M | 4.32M | 3.70M | 1.32M | 1.23M | 2.45M | 146.92M | 0.11M | 0.11M | 0.19M | 0.07M | 0.04M | 0.04M | 0.04M |
|
Common Equity
|
| | 460.29M | 588.06M | 117.47M | | | 528.57M | 556.63M | 598.72M | 616.63M | 559.83M | 620.66M | 577.96M | 603.56M | 595.78M |
|
Shareholder's Equity
|
| | | 588.06M | | | | 528.57M | 574.93M | 618.34M | 637.05M | 559.83M | 640.51M | 597.60M | 623.69M | 595.78M |
|
Liabilities and Shareholders Equity
|
657.13M | | | 965.59M | 929.39M | 836.09M | 911.74M | 894.76M | 1,133.73M | 973.63M | 1,079.34M | 1,033.84M | 1,043.71M | 1,017.68M | 1,076.95M | 1,124.90M |
|
Treasury Shares
|
| -12.95M | -12.92M | | -202.00M | -237.25M | | | | | | | | | | |
|
Retained Earnings
|
13.03M | | 136.58M | 282.34M | 92.21M | 409.85M | 432.59M | 239.08M | 254.61M | 291.01M | 305.76M | 258.89M | 310.17M | 259.89M | 275.29M | 277.94M |