|
Cash & Equivalents
|
89.33M | 83.85M | 93.64M | 95.04M | 111.33M | 482.45M | 455.40M | 410.88M | 391.41M | 137.87M | 105.58M | 73.21M | 59.80M | 64.55M | 70.89M | 71.36M | 75.08M | 57.06M | 89.09M | 136.31M | 149.45M | 130.75M |
|
Short-term Investments
|
| | | | | | | | | 136.26M | 166.91M | 178.53M | 113.17M | 104.05M | 94.31M | 91.91M | 87.59M | 73.47M | 77.03M | 19.57M | 16.69M | 7.50M |
|
Cash & Current Investments
|
89.33M | 83.85M | 93.64M | 95.04M | 111.33M | 482.45M | 455.40M | 410.88M | 391.41M | 274.13M | 272.49M | 251.74M | 172.97M | 168.60M | 165.20M | 163.27M | 162.67M | 130.53M | 166.13M | 155.88M | 166.14M | 138.25M |
|
Receivables - Net
|
| | 169.62M | | 172.93M | 165.84M | 197.22M | 183.42M | 185.21M | 170.65M | 186.77M | 188.93M | 176.95M | 179.95M | 199.71M | 167.98M | 164.23M | 167.49M | 155.09M | 333.75M | 343.90M | 325.27M |
|
Receivables
|
| | 169.62M | | 172.93M | 165.84M | 197.22M | 183.42M | 185.21M | 170.65M | 186.77M | 188.93M | 176.95M | 179.95M | 199.71M | 167.98M | 164.23M | 167.49M | 155.09M | 333.75M | 343.90M | 325.27M |
|
Prepaid Assets
|
| | 18.33M | | 22.20M | 27.73M | 27.87M | 26.25M | 30.90M | 42.60M | 46.76M | 47.56M | 47.34M | 47.01M | 47.24M | 39.00M | 40.08M | 38.13M | 27.84M | 49.82M | 47.49M | 43.17M |
|
Current Assets
|
| | 277.42M | | 301.66M | 671.51M | 676.08M | 616.39M | 602.72M | 482.21M | 500.50M | 480.79M | 389.19M | 386.85M | 401.78M | 358.66M | 356.56M | 326.20M | 343.13M | 534.08M | 551.31M | 493.71M |
|
Property, Plant & Equipment (Net)
|
| | 24.76M | | 23.46M | 24.78M | 28.01M | 29.60M | 34.10M | 35.06M | 39.89M | 40.37M | 42.09M | 43.20M | 42.46M | 41.74M | 42.86M | 43.93M | 45.25M | 47.88M | 48.27M | 49.70M |
|
Long-Term Investments
|
| | | | | | | | | 70.80M | 78.76M | 65.95M | 44.83M | 45.34M | 65.77M | 68.35M | 66.22M | | | | | |
|
Goodwill
|
| | 32.88M | | 32.90M | 32.90M | 32.88M | 63.06M | 63.06M | 63.06M | 63.10M | 63.10M | 63.10M | 63.10M | 63.06M | 63.10M | 63.10M | 63.10M | 63.06M | 587.49M | 633.25M | 632.96M |
|
Intangibles
|
| | 9.81M | | 7.43M | 6.70M | 5.72M | 29.53M | 28.22M | 25.98M | 24.57M | 22.98M | 22.12M | 21.23M | 20.40M | 19.52M | 18.65M | 17.83M | 16.93M | 391.02M | 403.44M | 389.86M |
|
Goodwill & Intangibles
|
| | 42.69M | | 40.33M | 39.60M | 38.60M | 92.60M | 91.28M | 89.04M | 87.67M | 86.08M | 85.22M | 84.33M | 83.46M | 82.62M | 81.75M | 80.93M | 79.99M | 978.52M | 1,036.68M | 1,022.82M |
|
Long-Term Deferred Tax
|
| | 2.80M | | | | 32.87M | 32.91M | 36.26M | 41.25M | 35.73M | 35.64M | 34.83M | 37.05M | 38.40M | 38.35M | 42.65M | 42.17M | 40.83M | 49.96M | 62.36M | 71.31M |
|
Other Non-Current Assets
|
| | 8.82M | | 12.38M | 11.47M | 20.33M | 18.46M | 16.93M | 22.91M | 27.56M | 25.60M | 23.79M | 21.09M | 20.67M | 19.88M | 20.18M | 21.14M | 24.97M | 24.18M | 23.57M | 22.79M |
|
Non-Current Assets
|
| | 79.07M | | 76.15M | 75.84M | 119.81M | 187.87M | 191.42M | 270.99M | 280.64M | 264.98M | 244.42M | 243.62M | 262.86M | 268.00M | 269.65M | 203.93M | 206.08M | 1,153.96M | 1,223.60M | 1,218.39M |
|
Assets
|
| | 356.49M | | 377.81M | 747.34M | 795.89M | 804.26M | 794.14M | 753.20M | 781.15M | 745.77M | 633.61M | 630.47M | 664.64M | 626.66M | 626.21M | 530.13M | 549.21M | 1,688.04M | 1,774.91M | 1,712.10M |
|
Accounts Payables
|
| | 118.49M | | 131.17M | 139.21M | 160.79M | 135.59M | 130.47M | 128.62M | 147.65M | 137.76M | 140.92M | 125.72M | 150.81M | 139.76M | 129.38M | 123.36M | 206.92M | 274.06M | 290.48M | 265.75M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 16.20M | 17.56M | 17.61M |
|
Payables
|
| | 118.49M | | 131.17M | 139.21M | 160.79M | 135.59M | 130.47M | 128.62M | 147.65M | 137.76M | 140.92M | 125.72M | 150.81M | 139.76M | 129.38M | 123.36M | 206.92M | 290.26M | 308.04M | 283.35M |
|
Accumulated Expenses
|
| | 109.75M | | 93.32M | 104.10M | 99.59M | 113.32M | 130.80M | 115.69M | 126.09M | 114.81M | 102.78M | 117.46M | 119.70M | 95.59M | 107.61M | 124.05M | 56.19M | 118.46M | 140.60M | 125.87M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 16.20M | 17.56M | 17.61M |
|
Current Deferred Revenue
|
| | 5.51M | | 5.51M | 5.46M | 4.78M | 6.35M | 5.39M | 6.11M | 6.70M | 6.46M | 6.61M | 6.83M | 8.49M | 6.99M | 6.64M | 6.60M | 6.93M | 13.07M | 11.52M | 10.34M |
|
Total Current Liabilities
|
| | 256.75M | | 247.91M | 270.82M | 288.50M | 276.94M | 284.35M | 265.91M | 300.11M | 275.21M | 267.18M | 266.53M | 297.62M | 261.40M | 261.35M | 272.73M | 289.47M | 472.55M | 502.61M | 455.47M |
|
Preferred Stock Liabilities
|
162.44M | 162.44M | 162.44M | | 162.44M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 1.55M | 62.10M | 67.22M | 62.87M |
|
Operating Leases
|
| | | | | | | 19.04M | 16.87M | 15.26M | 13.69M | 13.53M | 15.48M | 13.94M | 13.15M | 17.86M | 16.85M | 16.50M | 11.78M | 29.01M | 28.50M | 26.75M |
|
Other Non-Current Liabilities
|
| | 17.11M | | 16.59M | 15.96M | 14.62M | 18.77M | 17.43M | 17.30M | 18.81M | 17.74M | 17.24M | 17.60M | 16.73M | 16.09M | 17.70M | 17.61M | 5.72M | 36.63M | 12.14M | 12.66M |
|
Total Non-Current Liabilities
|
| | 256.75M | | 247.91M | 506.82M | 524.50M | 523.80M | 530.12M | 510.92M | 544.55M | 520.10M | 396.14M | 394.47M | 424.84M | 393.64M | 392.54M | 285.36M | 312.15M | 1,176.74M | 1,230.81M | 1,180.10M |
|
Total Liabilities
|
| | 273.86M | | 264.50M | 522.78M | 539.12M | 542.56M | 547.54M | 528.22M | 563.36M | 537.85M | 413.39M | 412.07M | 441.57M | 409.73M | 410.23M | 302.98M | 317.87M | 1,213.38M | 1,242.95M | 1,192.77M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 16.20M | 17.56M | 17.61M |
|
Common Equity
|
-101.27M | -96.76M | -79.81M | -66.01M | -49.13M | 224.56M | 256.77M | 261.70M | 246.60M | 224.98M | 217.79M | 207.92M | 220.22M | 218.41M | 223.06M | 216.93M | 215.98M | 227.16M | 231.34M | 474.67M | 531.96M | 519.34M |
|
Shareholder's Equity
|
-101.27M | -96.76M | -79.81M | -66.01M | -49.13M | 224.56M | 256.77M | 261.70M | 246.60M | 224.98M | 217.79M | 207.92M | 220.22M | 218.41M | 223.06M | 216.93M | 215.98M | 227.16M | 231.34M | 474.67M | 531.96M | 519.34M |
|
Liabilities and Shareholders Equity
|
| | 356.49M | | 377.81M | 747.34M | 795.89M | 804.26M | 794.14M | 753.20M | 781.15M | 745.77M | 633.61M | 630.47M | 664.64M | 626.66M | 626.21M | 530.13M | 549.21M | 1,688.04M | 1,774.91M | 1,712.10M |
|
Treasury Shares
|
| | 0.28M | 0.31M | 0.31M | | 1.31M | 1.43M | 2.86M | 6.30M | 7.95M | 9.31M | 9.55M | 10.62M | 11.84M | 12.82M | 13.34M | 13.37M | 13.41M | 0.06M | 0.13M | 0.18M |
|
Retained Earnings
|
| | -168.25M | | -142.30M | -196.20M | -157.25M | -159.14M | -169.46M | -174.08M | -179.02M | -184.63M | -173.35M | -172.84M | -168.78M | -173.82M | -176.02M | -169.33M | -169.49M | -224.34M | -238.65M | -258.34M |