|
Cash & Equivalents
|
303.64M | 281.05M | 310.65M | 329.13M | 372.76M | 428.24M | 507.36M | 389.79M | 446.59M | 510.83M | 590.62M | 609.25M | 654.16M | 725.17M | 837.10M | 894.70M | 533.91M | 369.83M | 460.38M | 543.93M | 531.81M |
|
Cash & Current Investments
|
303.64M | 281.05M | 310.65M | 329.13M | 372.76M | 428.24M | 507.36M | 389.79M | 446.59M | 510.83M | 590.62M | 609.25M | 654.16M | 725.17M | 837.10M | 894.70M | 533.91M | 369.83M | 460.38M | 543.93M | 531.81M |
|
Receivables - Other
|
62.99M | 48.22M | 1.98M | 0.75M | | 95.22M | 108.95M | 132.41M | 139.66M | 103.98M | 106.04M | 120.77M | 126.22M | 128.97M | | | | 1.55M | 138.25M | | |
|
Prepaid Assets
|
| 1.29M | 1.82M | 1.31M | 2.45M | 3.05M | 2.53M | 1.73M | 2.94M | 7.43M | 7.59M | 5.31M | 5.11M | 2.94M | 4.92M | 3.88M | 48.43M | 5.32M | 4.87M | 9.26M | 77.58M |
|
Current Assets
|
| 332.53M | 375.85M | 398.23M | 458.11M | 526.51M | 618.84M | 523.94M | 589.19M | 633.40M | 711.01M | 737.53M | 790.86M | 862.46M | 963.83M | 1,017.68M | 708.97M | 503.37M | 606.92M | 667.50M | 737.17M |
|
Property, Plant & Equipment (Net)
|
88.32M | 79.27M | 78.39M | 76.92M | 79.20M | 79.72M | 80.00M | 83.44M | 81.56M | 85.48M | 86.19M | 84.32M | 86.60M | 89.59M | 92.20M | 95.51M | 119.11M | 122.58M | 128.47M | 127.95M | 137.53M |
|
Intangibles
|
| | | | | | | | | | | | 21.31M | 21.02M | 20.74M | 20.46M | 35.77M | 35.19M | 34.60M | 34.02M | 33.43M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 21.31M | 21.02M | 20.74M | 20.46M | 35.77M | 35.19M | 34.60M | 34.02M | 33.43M |
|
Other Non-Current Assets
|
3.98M | 3.18M | 3.27M | 2.72M | 2.62M | 2.54M | 2.85M | 2.66M | 3.82M | 1.29M | 3.63M | 3.53M | 3.31M | 4.83M | 6.47M | 5.76M | 4.96M | 10.14M | 11.46M | 11.47M | 17.70M |
|
Non-Current Assets
|
| 239.10M | 237.96M | 235.61M | 237.51M | 237.55M | 237.73M | 240.77M | 239.79M | 244.03M | 244.25M | 263.79M | 288.46M | 293.93M | 295.34M | 298.11M | 466.60M | 744.65M | 746.37M | 737.16M | 787.74M |
|
Assets
|
598.18M | 571.63M | 613.80M | 633.84M | 695.62M | 764.06M | 856.57M | 764.71M | 828.97M | 877.43M | 955.25M | 1,001.32M | 1,079.32M | 1,156.40M | 1,259.17M | 1,315.79M | 1,175.57M | 1,248.02M | 1,353.29M | 1,404.66M | 1,524.91M |
|
Accounts Payables
|
19.19M | 13.32M | 12.37M | 13.98M | 18.02M | 17.91M | 12.64M | 29.28M | 30.73M | 23.44M | 27.26M | 27.16M | 29.03M | 22.50M | 23.32M | 31.66M | 40.56M | 26.96M | 25.07M | 26.99M | 38.55M |
|
Payables
|
19.19M | 13.32M | 12.37M | 13.98M | 18.02M | 17.91M | 12.64M | 29.28M | 30.73M | 23.44M | 27.26M | 27.16M | 29.03M | 22.50M | 23.32M | 31.66M | 40.56M | 26.96M | 25.07M | 26.99M | 38.55M |
|
Accumulated Expenses
|
| 2.15M | 2.89M | 3.63M | 4.38M | 0.61M | 2.57M | 3.16M | 4.66M | 0.13M | 1.92M | 1.77M | 1.61M | 0.27M | 1.10M | 0.89M | 0.95M | 0.50M | 0.68M | 0.65M | 0.37M |
|
Other Accumulated Expenses
|
| | | | | 0.10M | | | | 8.50M | 4.56M | 6.36M | 7.96M | 10.76M | 4.18M | 5.66M | 7.86M | 8.42M | 3.44M | 4.96M | 7.53M |
|
Current Taxes
|
5.27M | 4.05M | 16.18M | 3.44M | 7.12M | 29.08M | 49.98M | 22.65M | 8.26M | 3.17M | 22.43M | 5.15M | 4.28M | 4.79M | 36.60M | 0.89M | 2.22M | 4.39M | 37.33M | 4.18M | 9.89M |
|
Current Deferred Revenue
|
17.38M | 4.00M | 21.89M | 20.41M | 20.71M | 3.81M | 4.66M | 5.14M | 4.61M | 4.49M | 6.78M | 6.22M | 6.10M | 6.33M | 6.77M | 6.06M | 6.69M | 6.80M | 12.02M | 9.00M | 11.93M |
|
Total Current Liabilities
|
| 21.38M | 33.85M | 21.81M | 29.10M | 50.90M | 67.28M | 57.07M | 43.60M | 39.59M | 61.04M | 44.88M | 47.37M | 44.39M | 70.87M | 44.27M | 57.33M | 46.56M | 77.86M | 45.13M | 67.90M |
|
Non-Current Deffered Revenue
|
| 22.17M | | | | 20.45M | 20.30M | 21.20M | 21.43M | 21.71M | 22.39M | 26.64M | 25.66M | 25.01M | 22.72M | 21.09M | 20.62M | 20.64M | 20.31M | 21.22M | 19.66M |
|
Non-Current Deferred Tax Liability
|
44.57M | 44.81M | 38.58M | 38.35M | 38.10M | 44.15M | 38.54M | 37.99M | 38.11M | 48.08M | 40.84M | 40.48M | 40.12M | 51.94M | 42.03M | 43.12M | 44.53M | 47.40M | 48.19M | 48.73M | 52.51M |
|
Operating Leases
|
3.40M | 2.80M | 2.65M | 2.46M | 2.29M | 2.10M | | | | 1.96M | | | | 1.17M | | | | 0.45M | | | 17.67M |
|
Total Liabilities
|
86.04M | 86.45M | 99.87M | 86.67M | 94.58M | 112.35M | 128.69M | 119.43M | 107.80M | 104.54M | 126.20M | 113.77M | 114.76M | 113.20M | 136.72M | 109.37M | 123.44M | 115.56M | 147.03M | 115.72M | 156.95M |
|
Common Equity
|
512.14M | 485.18M | 513.93M | 547.18M | 601.04M | 651.71M | 727.88M | 645.28M | 721.17M | 772.89M | 829.05M | 887.55M | 964.56M | 1,043.20M | 1,122.45M | 1,206.42M | 1,052.13M | 1,132.46M | 1,206.26M | 1,288.94M | 1,367.96M |
|
Shareholder's Equity
|
512.14M | 485.18M | 513.93M | 547.18M | 601.04M | 651.71M | 727.88M | 645.28M | 721.17M | 772.89M | 829.05M | 887.55M | 964.56M | 1,043.20M | 1,122.45M | 1,206.42M | 1,052.13M | 1,132.46M | 1,206.26M | 1,288.94M | 1,367.96M |
|
Liabilities and Shareholders Equity
|
598.18M | 571.63M | 613.80M | 633.84M | 695.62M | 764.06M | 856.57M | 764.71M | 828.97M | 877.43M | 955.25M | 1,001.32M | 1,079.32M | 1,156.40M | 1,259.17M | 1,315.79M | 1,175.57M | 1,248.02M | 1,353.29M | 1,404.66M | 1,524.91M |
|
Treasury Shares
|
| | | 0.00M | 0.01M | 0.00M | 0.01M | 0.03M | 0.05M | 0.02M | 0.01M | 0.04M | 0.08M | 0.09M | 0.09M | 0.01M | 0.11M | 0.11M | 0.10M | 0.10M | 0.11M |
|
Retained Earnings
|
513.60M | 487.88M | 516.52M | 552.24M | 614.76M | 668.03M | 741.91M | 682.85M | 789.52M | 866.14M | 927.54M | 1,002.93M | 1,083.51M | 1,171.67M | 1,259.20M | 1,346.83M | 1,196.16M | 1,277.59M | 1,345.21M | 1,424.50M | 1,508.90M |