|
Cash & Equivalents
|
| 86.92M | 86.92M | 242.81M | 242.81M | 242.81M | 242.81M | 319.32M | 277.93M | 233.74M | 188.48M | 165.89M | 218.85M | 204.59M | 238.26M | 176.11M | 178.53M | 182.20M | 217.23M | 226.58M | 216.22M | 115.24M | 115.47M |
|
Short-term Investments
|
| | | 3.66M | | | | 1.00M | | 74.73M | 119.84M | 96.91M | 55.58M | 42.26M | 12.47M | 5.72M | 2.48M | 1.33M | 1.31M | 3.78M | 0.20M | 0.20M | |
|
Cash & Current Investments
|
| 86.92M | 86.92M | 246.47M | 242.81M | 242.81M | 242.81M | 320.32M | 277.93M | 308.47M | 308.32M | 262.81M | 274.43M | 246.85M | 250.73M | 181.83M | 181.02M | 183.53M | 218.54M | 230.36M | 216.42M | 115.44M | 115.47M |
|
Receivables - Net
|
| | | 158.05M | | | | 245.24M | 199.30M | | | 256.71M | 212.35M | 217.44M | 232.12M | 306.31M | 284.24M | 281.67M | 297.33M | 370.11M | 304.91M | 295.78M | 308.90M |
|
Receivables - Other
|
| | | 10.10M | | | | 14.41M | | | | 15.28M | 5.33M | | | 10.69M | | | | 11.84M | | | |
|
Receivables
|
| | | 168.15M | | | | 259.64M | 199.30M | | | 271.99M | 217.68M | 217.44M | 232.12M | 317.00M | 284.24M | 281.67M | 297.33M | 381.95M | 304.91M | 295.78M | 308.90M |
|
Prepaid Assets
|
| | | 21.61M | | 37.64M | 47.32M | 63.39M | 73.17M | 75.11M | 70.74M | 73.64M | 73.53M | 70.82M | 71.55M | 69.86M | 77.48M | 69.60M | 61.99M | 55.33M | 56.58M | 61.76M | 67.72M |
|
Current Assets
|
| | | 426.13M | | 762.96M | 550.82M | 628.95M | 591.42M | 583.95M | 564.60M | 593.91M | 561.40M | 536.27M | 555.88M | 559.41M | 544.01M | 534.80M | 577.87M | 656.00M | 577.91M | 472.98M | 492.10M |
|
Property, Plant & Equipment (Net)
|
| | | 52.89M | | 58.31M | 60.20M | 63.26M | 64.47M | 72.88M | 73.76M | 73.02M | 71.73M | 71.08M | 75.79M | 72.16M | 72.59M | 71.85M | 73.70M | 69.39M | 75.48M | 79.21M | 77.31M |
|
Long-Term Investments
|
| | | 3.30M | | 3.37M | 3.57M | 3.90M | 3.90M | 4.14M | 4.05M | 4.06M | 4.00M | 3.97M | 4.11M | 4.25M | 4.22M | 4.20M | 4.08M | 1.46M | 1.46M | 1.46M | 1.46M |
|
Goodwill
|
19.21M | | | 19.21M | | 19.21M | 553.85M | 550.38M | 550.57M | 550.57M | 557.56M | 555.87M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M | 555.93M |
|
Intangibles
|
| | | 3.90M | | 2.63M | 259.04M | 250.92M | 235.14M | 219.31M | 205.12M | 189.16M | 173.18M | 157.22M | 141.24M | 125.26M | 109.32M | 93.56M | 78.48M | 65.07M | 51.32M | 37.57M | 25.01M |
|
Goodwill & Intangibles
|
19.21M | | | 23.11M | | 21.83M | 812.89M | 801.30M | 785.71M | 769.88M | 762.68M | 745.02M | 729.11M | 713.15M | 697.17M | 681.19M | 665.25M | 649.50M | 634.42M | 621.00M | 607.25M | 593.50M | 580.94M |
|
Long-Term Deferred Tax
|
| | | 1.38M | | 2.28M | 1.96M | 1.88M | 0.68M | 1.46M | 2.91M | 3.82M | 3.22M | 3.12M | 3.47M | | | | | | | | |
|
Other Non-Current Assets
|
| | | 5.29M | | 20.92M | 19.53M | 32.93M | 30.02M | 30.15M | 40.65M | 42.95M | 41.26M | 40.23M | 40.85M | 39.60M | 27.35M | 25.58M | 24.47M | 25.19M | 24.39M | 24.50M | 17.67M |
|
Non-Current Assets
|
| | | 154.03M | | 165.10M | 954.94M | 968.37M | 946.99M | 939.09M | 949.27M | 935.72M | 1,206.51M | 1,185.37M | 1,175.84M | 1,148.39M | 1,116.16M | 1,096.72M | 1,085.05M | 1,062.66M | 1,072.87M | 1,055.60M | 1,037.25M |
|
Assets
|
| | | 580.17M | | 928.06M | 1,505.77M | 1,597.31M | 1,538.40M | 1,523.03M | 1,513.87M | 1,529.62M | 1,767.91M | 1,721.64M | 1,731.72M | 1,707.80M | 1,660.18M | 1,631.52M | 1,662.92M | 1,718.66M | 1,650.78M | 1,528.58M | 1,529.35M |
|
Accounts Payables
|
| | | 189.35M | | 157.66M | 210.11M | 259.94M | 215.60M | 214.49M | 207.78M | 247.50M | 223.04M | 222.23M | 252.73M | 282.01M | 279.37M | 270.41M | 273.62M | 309.23M | 279.51M | 290.88M | 301.68M |
|
Payables
|
| | | 189.35M | | 157.66M | 210.11M | 259.94M | 215.60M | 214.49M | 207.78M | 247.50M | 223.04M | 222.23M | 252.73M | 282.01M | 279.37M | 270.41M | 273.62M | 309.23M | 279.51M | 290.88M | 301.68M |
|
Accumulated Expenses
|
| | | 95.14M | | 101.03M | 108.78M | 42.00M | 107.74M | 104.40M | 100.98M | 27.56M | | | | 20.78M | | | | 30.74M | | | |
|
Other Accumulated Expenses
|
| | | | | | | 5.17M | | | | 4.50M | | | | 8.23M | | | | | | | |
|
Short term Debt
|
| | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 33.00M | 3.00M | 53.00M | 3.00M | | | | | | | |
|
Current Leases
|
| | | 15.75M | | | | 12.96M | 15.40M | 14.35M | 13.46M | 14.75M | 15.66M | 16.23M | 19.02M | 20.26M | 19.14M | 19.46M | 21.87M | 21.88M | 26.30M | 27.75M | 29.40M |
|
Current Deferred Revenue
|
| | | | | | | 24.31M | | | | 23.80M | | | | 15.01M | | | | | | | |
|
Total Current Liabilities
|
| | | 300.23M | | 273.97M | 338.43M | 400.56M | 341.74M | 336.24M | 325.21M | 368.22M | 366.88M | 346.70M | 432.97M | 423.96M | 416.69M | 408.53M | 442.22M | 485.58M | 437.27M | 439.99M | 466.22M |
|
Non-Current Debt
|
| | | | | | | 285.40M | | | | 223.05M | 192.74M | 192.31M | 141.83M | 142.16M | 145.46M | 145.78M | 146.07M | 116.45M | 126.50M | 88.00M | 74.00M |
|
Preferred Stock Liabilities
|
170.21M | | | 170.21M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.04M | | 0.03M | 50.43M | 51.03M | 45.74M | 38.13M | 42.56M | 34.13M | 31.32M | 26.94M | 25.56M | 47.07M | 11.13M | 6.91M | 3.85M | 5.50M | 2.38M | 0.69M | 0.02M |
|
Operating Leases
|
| | | 63.04M | | 52.56M | 49.29M | 61.53M | 54.81M | 50.98M | 56.08M | 57.93M | 58.22M | 54.58M | 52.23M | 49.45M | 44.99M | 42.72M | 44.97M | 42.56M | 60.67M | 59.70M | 65.24M |
|
Other Non-Current Liabilities
|
| | | | | 53.88M | 53.88M | 31.23M | 17.18M | 5.23M | 4.24M | 6.76M | 5.08M | 5.78M | 6.02M | 6.13M | 14.75M | 15.10M | 12.48M | 13.29M | 14.11M | 12.62M | 11.51M |
|
Total Non-Current Liabilities
|
| | | 63.09M | | 106.75M | 422.38M | 429.18M | 402.75M | 378.95M | 387.15M | 326.87M | 292.36M | 284.61M | 231.64M | 226.78M | 222.50M | 212.76M | 208.88M | 181.17M | 205.30M | 163.56M | 151.66M |
|
Total Liabilities
|
-7.27M | | | 533.53M | | | | 829.74M | | | | 695.09M | 659.24M | 631.31M | 664.62M | 650.74M | 639.19M | 621.29M | 651.10M | 666.75M | 642.57M | 603.55M | 617.88M |
|
Total Debt
|
| | | | | | | 288.40M | 3.00M | 3.00M | 3.00M | 226.05M | 225.74M | 195.31M | 194.83M | 145.16M | 145.46M | 145.78M | 146.07M | 116.45M | 126.50M | 88.00M | 74.00M |
|
Common Equity
|
7.27M | | | 46.64M | | | | 767.57M | | | | 834.53M | 1,108.66M | 1,090.33M | 1,067.11M | 1,057.06M | 1,020.99M | 1,010.23M | 1,011.82M | 1,051.91M | 1,008.21M | 925.03M | 911.46M |
|
Shareholder's Equity
|
7.27M | | | 46.64M | | 547.34M | 744.96M | 767.57M | 793.91M | 807.84M | 801.52M | 834.53M | 1,108.66M | 1,090.33M | 1,067.11M | 1,057.06M | 1,020.99M | 1,010.23M | 1,011.82M | 1,051.91M | 1,008.21M | 925.03M | 911.46M |
|
Liabilities and Shareholders Equity
|
| | | 580.17M | | 928.06M | 1,505.77M | 1,597.31M | 1,538.40M | 1,523.03M | 1,513.87M | 1,529.62M | 1,767.91M | 1,721.64M | 1,731.72M | 1,707.80M | 1,660.18M | 1,631.52M | 1,662.92M | 1,718.66M | 1,650.78M | 1,528.58M | 1,529.35M |
|
Treasury Shares
|
| | | 12.76M | | | | 21.61M | | | | | 30.64M | 1.44M | 6.67M | 15.24M | 21.46M | 27.78M | 14.50M | 33.53M | 49.77M | 13.81M | 91.80M |
|
Retained Earnings
|
| | | -31.50M | | -74.33M | -57.03M | -56.45M | -52.56M | -57.58M | -83.60M | -68.42M | -99.73M | -131.05M | -154.18M | -150.46M | -176.62M | -180.91M | -187.36M | -154.22M | -162.97M | -167.31M | -162.07M |