|
Cash & Equivalents
|
0.57M | 0.85M | 14.99M | 28.96M | 321.06M | 305.39M | 209.74M | 369.05M | 286.45M | 183.62M | 193.36M | 199.36M | 141.00M | 71.08M | 36.10M | 92.05M | 83.16M | 48.49M | 10.85M | 37.81M | 42.69M | 10.44M | 12.10M | 84.80M | 35.73M | 14.46M | 22.20M |
|
Short-term Investments
|
| | | | 47.80M | 41.98M | 36.17M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.57M | 0.85M | 14.99M | 28.96M | 368.87M | 347.37M | 245.91M | 369.05M | 286.45M | 183.62M | 193.36M | 199.36M | 141.00M | 71.08M | 36.10M | 92.05M | 83.16M | 48.49M | 10.85M | 37.81M | 42.69M | 10.44M | 12.10M | 84.80M | 35.73M | 14.46M | 22.20M |
|
Receivables - Net
|
59.83M | | | | -2.20M | 69.27M | 146.99M | 137.84M | 10.00M | 96.67M | 149.40M | 168.74M | 129.75M | 122.98M | 134.91M | 211.69M | 154.56M | 115.87M | 142.59M | 253.08M | 150.03M | 99.53M | 115.80M | 184.88M | 151.39M | 104.48M | 127.65M |
|
Receivables - Other
|
0.40M | | | | 2.04M | 0.20M | 0.50M | 0.30M | 0.10M | 0.20M | | | 2.05M | | | | 1.73M | | | | 0.99M | | | | | | |
|
Receivables
|
60.23M | | | | -0.16M | 69.47M | 147.49M | 138.14M | 10.10M | 96.87M | 149.40M | 168.74M | 131.80M | 122.98M | 134.91M | 211.69M | 156.30M | 115.87M | 142.59M | 253.08M | 151.02M | 99.53M | 115.80M | 184.88M | 151.39M | 104.48M | 127.65M |
|
Prepaid Assets
|
6.45M | | | | 10.12M | 7.53M | 7.38M | 4.96M | 4.49M | 7.92M | 10.51M | 13.25M | 15.75M | 14.26M | 13.38M | 11.50M | 14.36M | 16.36M | 27.10M | 24.11M | 20.33M | 20.14M | 19.69M | 15.22M | 21.84M | 19.62M | 21.93M |
|
Current Assets
|
102.96M | | | | 513.83M | 480.49M | 476.54M | 591.42M | 483.42M | 443.69M | 555.56M | 458.50M | 402.77M | 378.29M | 404.38M | 383.77M | 363.22M | 341.09M | 387.82M | 384.17M | 332.92M | 306.88M | 372.37M | 360.22M | 341.04M | 331.96M | 424.81M |
|
Property, Plant & Equipment (Net)
|
13.76M | | | | 22.15M | 24.54M | 24.51M | 23.31M | 29.51M | 38.52M | 42.68M | 45.56M | 41.80M | 38.18M | 34.79M | 31.60M | 27.45M | 24.84M | 23.39M | 22.54M | 18.97M | 18.19M | 16.26M | 15.41M | 14.58M | 14.38M | 14.67M |
|
Goodwill
|
5.36M | | | | 46.58M | 46.46M | 46.46M | 49.95M | 68.02M | 73.73M | 73.73M | 73.73M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.44M | 29.44M | 29.44M | 29.44M | 29.44M | 29.44M | 29.44M |
|
Intangibles
|
4.89M | | | | 19.67M | 18.82M | 18.02M | 41.44M | 40.67M | 39.43M | 37.73M | 36.02M | 31.25M | 29.80M | 28.41M | 27.02M | 14.74M | 14.68M | 14.43M | 13.95M | 13.98M | 14.22M | 14.13M | 14.43M | 15.06M | 15.78M | 16.21M |
|
Goodwill & Intangibles
|
10.26M | | | | 66.25M | 65.28M | 64.47M | 91.39M | 108.69M | 113.16M | 111.46M | 109.75M | 60.39M | 58.94M | 57.55M | 56.16M | 43.88M | 43.81M | 43.56M | 43.09M | 43.42M | 43.66M | 43.56M | 43.86M | 44.50M | 45.22M | 45.65M |
|
Other Non-Current Assets
|
| | 62.88M | 54.67M | 47.80M | 41.98M | 36.17M | 1.52M | 1.44M | 1.36M | 6.05M | 15.79M | 18.42M | 24.62M | 24.48M | 20.99M | 21.59M | 18.90M | 3.35M | 4.12M | 3.52M | 3.36M | 4.80M | 4.69M | 3.88M | 3.68M | 2.38M |
|
Non-Current Assets
|
303.98M | | | | 559.96M | 633.31M | 785.50M | 842.69M | 940.44M | 946.05M | 889.28M | 976.82M | 887.28M | 871.03M | 893.53M | 904.19M | 856.03M | 829.05M | 848.10M | 860.97M | 860.99M | 839.99M | 906.79M | 935.62M | 908.31M | 875.01M | 927.44M |
|
Assets
|
406.94M | | | | 1,073.79M | 1,113.81M | 1,262.05M | 1,434.11M | 1,423.86M | 1,389.74M | 1,444.83M | 1,435.31M | 1,290.05M | 1,249.31M | 1,297.91M | 1,287.96M | 1,219.25M | 1,170.14M | 1,235.92M | 1,245.14M | 1,193.91M | 1,146.87M | 1,279.17M | 1,295.83M | 1,249.36M | 1,206.98M | 1,352.26M |
|
Accounts Payables
|
7.63M | | | | 22.89M | 10.18M | 32.42M | 35.47M | 34.08M | 28.50M | 47.58M | 27.45M | 24.77M | 20.56M | 27.36M | 31.61M | 27.58M | 31.96M | 57.39M | 61.17M | 36.59M | 51.11M | 87.17M | 77.71M | 59.20M | 34.57M | 80.43M |
|
Payables
|
7.63M | | | | 22.89M | 10.18M | 32.42M | 35.47M | 34.08M | 28.50M | 47.58M | 27.45M | 24.77M | 20.56M | 27.36M | 31.61M | 27.58M | 31.96M | 57.39M | 61.17M | 36.59M | 51.11M | 87.17M | 77.71M | 59.20M | 34.57M | 80.43M |
|
Accumulated Expenses
|
12.57M | | | | 22.23M | 24.53M | 35.07M | 41.69M | 40.91M | 43.65M | 43.38M | 46.23M | 42.15M | 38.72M | 46.06M | 49.09M | 49.97M | 37.95M | 48.68M | 57.48M | 57.59M | 44.73M | 55.67M | 59.26M | 58.79M | 49.82M | 62.21M |
|
Other Accumulated Expenses
|
6.01M | | | | 14.94M | 22.41M | 20.94M | 23.09M | 20.68M | 24.62M | 22.90M | 35.59M | 26.00M | 17.09M | 21.86M | 23.16M | 16.99M | 18.28M | 16.70M | 21.06M | 16.90M | 15.41M | 12.62M | 17.48M | 13.86M | 50.00M | 57.48M |
|
Short term Debt
|
3.92M | | | | 30.81M | 31.57M | 31.97M | | 2.36M | 3.54M | 7.17M | 7.17M | 7.17M | 17.39M | 21.40M | 25.41M | 33.88M | 33.88M | 42.77M | 37.72M | 45.85M | 43.29M | 27.58M | 28.99M | 68.52M | 68.34M | 20.10M |
|
Current Leases
|
| | | | | 4.68M | 5.09M | 5.13M | 5.29M | 5.36M | 5.25M | 5.18M | 5.26M | 6.25M | 6.35M | 5.96M | 5.17M | 4.98M | 5.13M | 4.66M | 4.71M | 4.76M | 4.98M | 4.85M | 4.82M | 4.89M | 4.89M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 3.40M | 42.46M | 38.75M | 9.72M | 1.69M | 5.76M | 9.09M | 3.65M | 8.07M | 2.95M | 0.95M | 0.94M | 0.70M | 1.97M | 1.84M |
|
Total Current Liabilities
|
33.22M | | | | 95.81M | 108.04M | 141.02M | 115.25M | 108.82M | 128.49M | 135.41M | 123.70M | 113.51M | 145.25M | 164.16M | 146.52M | 137.26M | 136.75M | 183.97M | 189.97M | 174.59M | 166.75M | 194.40M | 193.70M | 212.91M | 215.73M | 234.78M |
|
Non-Current Debt
|
11.03M | | | | 311.81M | 312.57M | 313.34M | 460.62M | 459.04M | 458.65M | 700.35M | 699.39M | 698.42M | 672.87M | 670.12M | 667.31M | 664.62M | 661.18M | 650.77M | 648.33M | 637.48M | 637.15M | 684.28M | 362.49M | 316.59M | 324.81M | 385.69M |
|
Preferred Stock Liabilities
|
0.80M | | | | | | | | | | | | | | | | | | | | | | | 207.61M | 224.37M | 241.86M | 259.98M |
|
Non-Current Deferred Tax Liability
|
97.57M | | | | 160.09M | 104.55M | 131.12M | 138.87M | 263.00M | 125.18M | 76.94M | 76.81M | 274.05M | 37.67M | 46.90M | 49.13M | 272.03M | 26.04M | 36.67M | 35.06M | 276.29M | 46.02M | 31.87M | 39.98M | 37.87M | 28.70M | 42.09M |
|
Operating Leases
|
| | | | | 42.50M | 42.21M | 43.12M | 43.90M | 42.71M | 42.32M | 40.80M | 39.47M | 39.52M | 38.28M | 36.55M | 33.29M | 31.76M | 30.53M | 27.22M | 30.59M | 30.75M | 29.86M | 32.28M | 25.98M | 31.63M | 30.27M |
|
Other Non-Current Liabilities
|
| | | | 30.44M | 6.07M | 5.48M | 11.15M | 11.74M | 6.45M | 2.78M | 3.53M | 2.98M | 3.76M | 3.23M | 3.24M | 2.93M | 2.84M | 2.75M | 2.65M | 1.88M | 2.95M | 19.07M | 115.65M | 80.48M | 65.99M | 46.48M |
|
Total Non-Current Liabilities
|
143.69M | | | | 497.67M | 562.76M | 622.43M | 752.45M | 745.08M | 749.51M | 949.65M | 935.19M | 895.96M | 888.85M | 912.92M | 893.29M | 869.36M | 850.56M | 896.66M | 895.68M | 875.23M | 874.48M | 934.09M | 622.36M | 593.35M | 594.06M | 686.13M |
|
Total Liabilities
|
143.69M | -262.48M | -38.92M | -63.40M | 528.10M | 568.83M | 627.91M | 763.60M | 756.82M | 755.96M | 952.43M | 938.72M | 898.95M | 892.62M | 916.15M | 896.54M | 872.28M | 853.41M | 899.40M | 898.33M | 877.11M | 877.43M | 953.16M | 738.01M | 673.84M | 660.05M | 732.62M |
|
Total Debt
|
14.95M | | | | 342.63M | 344.15M | 345.30M | 460.62M | 461.40M | 462.19M | 707.52M | 706.55M | 705.59M | 690.26M | 691.52M | 692.72M | 698.51M | 695.07M | 693.54M | 686.05M | 683.33M | 680.45M | 711.86M | 391.48M | 385.11M | 393.15M | 405.80M |
|
Common Equity
|
262.45M | 262.48M | 38.92M | 63.40M | 544.03M | 544.97M | 630.97M | 670.51M | 667.04M | 633.78M | 492.40M | 496.59M | 391.11M | 356.70M | 381.76M | 391.42M | 346.97M | 316.74M | 336.52M | 346.81M | 316.80M | 269.44M | 326.00M | 350.21M | 351.14M | 305.07M | 359.66M |
|
Shareholder's Equity
|
262.45M | 262.48M | 38.92M | 63.40M | 544.03M | 544.97M | 630.97M | 670.51M | 667.04M | 633.78M | 492.40M | 496.59M | 391.11M | 356.70M | 381.76M | 391.42M | 346.97M | 316.74M | 336.52M | 346.81M | 316.80M | 269.44M | 326.00M | 350.21M | 351.14M | 305.07M | 359.66M |
|
Liabilities and Shareholders Equity
|
406.94M | | | | 1,073.79M | 1,113.81M | 1,262.05M | 1,434.11M | 1,423.86M | 1,389.74M | 1,444.83M | 1,435.31M | 1,290.05M | 1,249.31M | 1,297.91M | 1,287.96M | 1,219.25M | 1,170.14M | 1,235.92M | 1,245.14M | 1,193.91M | 1,146.87M | 1,279.17M | 1,295.83M | 1,249.36M | 1,206.98M | 1,352.26M |
|
Treasury Shares
|
0.02M | | | | 0.15M | 0.37M | 0.40M | 0.40M | 0.36M | 0.69M | 0.71M | 0.74M | 0.81M | 3.62M | 4.79M | 5.00M | 4.91M | 9.74M | 9.03M | 8.80M | 8.44M | 7.45M | 8.69M | 8.53M | 8.39M | 9.70M | 9.82M |
|
Retained Earnings
|
200.45M | | | | -2.79M | -1.96M | 88.46M | 124.94M | 120.40M | 82.89M | -62.24M | -68.68M | -177.10M | -219.58M | -197.07M | -187.81M | -235.64M | -266.69M | -247.30M | -238.75M | -269.77M | -314.31M | -261.08M | -235.06M | -222.19M | -252.65M | -183.35M |