|
Cash & Equivalents
|
202.49M | 150.01M | 146.71M | 116.16M | 128.10M | 133.81M | 441.80M | 420.26M | 471.49M | 493.24M |
|
Short-term Investments
|
| | 1.40M | | | 0.69M | 0.71M | 0.21M | 0.21M | 0.21M |
|
Cash & Current Investments
|
202.49M | 150.01M | 148.11M | 116.16M | 128.10M | 134.50M | 442.51M | 420.48M | 471.69M | 493.45M |
|
Receivables - Net
|
| | 28.05M | | | 41.22M | 44.47M | 46.02M | 51.89M | 52.49M |
|
Receivables - Other
|
27.49M | | 39.33M | | | 43.96M | 45.93M | 47.27M | 49.45M | 54.16M |
|
Receivables
|
| | 67.38M | | | 85.18M | 90.39M | 93.28M | 101.35M | 106.65M |
|
Prepaid Assets
|
| | 22.65M | | | 18.81M | 24.79M | 23.55M | 31.98M | 25.34M |
|
Current Assets
|
| | 249.23M | | | 252.59M | 572.77M | 552.97M | 622.96M | 644.01M |
|
Property, Plant & Equipment (Net)
|
| | 97.17M | | | 60.12M | 56.67M | 48.20M | 45.64M | 43.58M |
|
Goodwill
|
830.87M | | 830.87M | 14.96M | 845.84M | 845.84M | 845.84M | 845.84M | 845.84M | 860.25M |
|
Intangibles
|
| | 251.35M | | | 226.39M | 214.95M | 203.57M | 192.19M | 187.78M |
|
Goodwill & Intangibles
|
830.87M | | 1,082.22M | 14.96M | 845.84M | 1,072.23M | 1,060.79M | 1,049.41M | 1,038.02M | 1,048.03M |
|
Other Non-Current Assets
|
| | 8.40M | | | 11.93M | 10.61M | 12.07M | 12.42M | 13.45M |
|
Non-Current Assets
|
| | 1,268.43M | | | 1,215.56M | 1,195.88M | 1,174.42M | 1,160.92M | 1,172.56M |
|
Assets
|
| | 1,517.67M | | | 1,468.14M | 1,768.65M | 1,727.40M | 1,783.88M | 1,816.57M |
|
Accounts Payables
|
| | 45.29M | | | 45.31M | 40.18M | 44.04M | 43.23M | 47.35M |
|
Notes Payables
|
| | 1.80M | | | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M |
|
Payables
|
| | 47.09M | | | 46.38M | 41.26M | 45.11M | 44.30M | 48.42M |
|
Accumulated Expenses
|
| | 55.32M | | | 64.74M | 80.16M | 37.97M | 57.38M | 73.95M |
|
Other Accumulated Expenses
|
| | 0.69M | | | 1.13M | 1.90M | 2.99M | 6.92M | 1.25M |
|
Short term Debt
|
| | 1.80M | | | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M |
|
Current Leases
|
| | 11.01M | | | 11.71M | 13.00M | 12.39M | 12.85M | 13.20M |
|
Current Deferred Revenue
|
10.80M | | 11.20M | | | 16.02M | 16.80M | 16.40M | 17.30M | 18.80M |
|
Total Current Liabilities
|
| | 125.27M | | | 139.98M | 153.12M | 114.83M | 138.73M | 155.61M |
|
Non-Current Debt
|
| | 174.58M | | | 104.17M | 104.01M | | | |
|
Preferred Stock Liabilities
|
1,362.29M | 1,395.88M | 1,395.88M | 1,395.88M | 1,395.88M | 1,395.88M | | | | |
|
Operating Leases
|
| | 58.58M | | | 50.20M | 47.33M | 44.30M | 40.82M | 40.23M |
|
Other Non-Current Liabilities
|
| | 7.68M | | | 9.53M | 9.61M | 10.47M | 11.19M | 12.22M |
|
Total Non-Current Liabilities
|
| | 358.42M | | | 364.35M | 304.46M | 263.00M | 283.27M | 299.43M |
|
Total Liabilities
|
| | 366.11M | | | 373.88M | 314.06M | 273.47M | 294.47M | 311.65M |
|
Total Debt
|
| | 176.38M | | | 105.24M | 105.09M | 1.07M | 1.07M | 1.07M |
|
Common Equity
|
-335.15M | -442.13M | -477.86M | -505.96M | -537.37M | -576.77M | 1,454.58M | 1,453.93M | 1,489.41M | 1,504.92M |
|
Shareholder's Equity
|
-335.15M | -442.13M | -477.86M | -505.96M | -537.37M | -576.77M | 1,454.58M | 1,453.93M | 1,489.41M | 1,504.92M |
|
Liabilities and Shareholders Equity
|
| | 1,517.67M | | | 1,468.14M | 1,768.65M | 1,727.40M | 1,783.88M | 1,816.57M |
|
Retained Earnings
|
| | -866.64M | | | -1004.79M | -1105.73M | -1152.09M | -1184.32M | -1223.85M |
|
Treasury Shares
|
0.55M | | 2.77M | 0.04M | | 8.00M | 7.93M | 7.93M | 7.36M | 7.22M |