|
Cash & Equivalents
|
9.70M | 2.11M | 1.33M | 6.41M | 78.88M | 206.17M | 33.09M | 36.15M | 185.93M | 134.28M | 232.68M | 603.62M | 309.17M | 173.86M | 165.49M | 744.72M |
|
Short-term Investments
|
| 0.03M | 0.03M | | | | 13.42M | 20.27M | 43.16M | 44.31M | 39.40M | 72.19M | 52.30M | 37.03M | 10.38M | 23.26M |
|
Cash & Current Investments
|
9.70M | 2.14M | 1.35M | 6.41M | 78.88M | 206.17M | 46.51M | 56.42M | 229.09M | 178.59M | 272.08M | 675.81M | 361.47M | 210.89M | 175.88M | 767.98M |
|
Receivables - Net
|
| 81.86M | 90.01M | 99.21M | 106.57M | 112.66M | 176.36M | 226.80M | 258.30M | 314.90M | 396.50M | 403.70M | 535.00M | 585.50M | 628.70M | 594.80M |
|
Receivables
|
| 81.86M | 90.01M | 99.21M | 106.57M | 112.66M | 176.36M | 226.80M | 258.30M | 314.90M | 396.50M | 403.70M | 535.00M | 585.50M | 628.70M | 594.80M |
|
Current Deferred Tax Assets
|
| 3.11M | 5.09M | 5.96M | 7.76M | 9.67M | | | | | | | | | | |
|
Prepaid Assets
|
| 7.80M | 8.35M | 9.00M | 13.52M | 17.85M | 22.33M | 21.04M | 32.21M | 33.26M | 24.72M | 30.86M | 55.51M | 50.86M | 54.70M | 65.14M |
|
Current Assets
|
| 98.45M | 107.09M | 122.05M | 217.24M | 337.04M | 268.21M | 282.96M | 520.82M | 518.86M | 679.70M | 1,113.07M | 964.33M | 847.24M | 860.59M | 1,440.78M |
|
Buildings
|
| 26.40M | 29.30M | 33.30M | | | | | | | | | | | | |
|
Land & Improvements
|
| 3.96M | 7.55M | 7.80M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 34.85M | 40.91M | 45.38M | 64.84M | 65.91M | 101.11M | 124.27M | 152.31M | 155.18M | 171.86M | 168.00M | 181.19M | 172.79M | 169.72M | 163.78M |
|
Long-Term Investments
|
| 2.13M | 1.95M | 2.04M | 1.29M | 0.74M | 20.42M | 30.74M | 38.51M | 70.34M | 42.23M | 82.64M | 46.35M | 18.51M | 7.05M | 10.76M |
|
Goodwill
|
90.26M | 92.83M | 106.09M | 121.01M | 121.01M | 124.14M | 653.67M | 650.24M | 657.99M | 753.72M | 840.12M | 838.43M | 2,359.67M | 2,489.31M | 2,532.11M | 2,531.65M |
|
Intangibles
|
| 32.31M | 35.63M | 45.80M | 97.05M | 97.76M | 295.38M | 267.26M | 229.62M | 276.85M | 378.91M | 322.07M | 1,052.49M | 1,002.16M | 928.87M | 831.97M |
|
Goodwill & Intangibles
|
90.26M | 125.14M | 141.72M | 166.81M | 218.06M | 221.90M | 949.04M | 917.50M | 887.60M | 1,030.57M | 1,219.03M | 1,160.50M | 3,412.17M | 3,491.47M | 3,460.98M | 3,363.62M |
|
Long-Term Deferred Tax
|
| | | | | 5.50M | | | | 41.79M | 48.44M | | | | | |
|
Other Non-Current Assets
|
| 2.24M | 1.61M | 1.20M | 1.82M | 0.74M | | | | | 37.37M | 33.79M | 45.97M | 49.96M | 63.18M | 86.38M |
|
Non-Current Assets
|
| 165.58M | 188.30M | 216.61M | 227.25M | 232.78M | 1,088.36M | 1,095.54M | 1,090.54M | 1,272.11M | 1,511.92M | 1,494.20M | 3,767.83M | 3,840.18M | 3,816.08M | 3,739.24M |
|
Assets
|
270.67M | 264.03M | 295.39M | 338.67M | 444.49M | 569.81M | 1,356.57M | 1,378.50M | 1,611.35M | 1,790.96M | 2,191.61M | 2,607.27M | 4,732.16M | 4,687.42M | 4,676.66M | 5,180.02M |
|
Accounts Payables
|
| 2.63M | 3.21M | 3.17M | 2.53M | 4.12M | 6.79M | 7.29M | 8.17M | 6.91M | 14.98M | 14.01M | 119.99M | 104.81M | 146.34M | 156.82M |
|
Payables
|
| 2.63M | 3.21M | 3.17M | 2.53M | 4.12M | 6.79M | 7.29M | 8.17M | 6.91M | 14.98M | 14.01M | 119.99M | 104.81M | 146.34M | 156.82M |
|
Accumulated Expenses
|
| 19.43M | 24.75M | 26.02M | 32.84M | 39.51M | 49.16M | 55.99M | 64.67M | 66.48M | 75.23M | 83.08M | 158.42M | 131.94M | 158.56M | 197.71M |
|
Other Accumulated Expenses
|
| 6.37M | 6.51M | 8.14M | 7.37M | 8.53M | 17.15M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | 30.00M | 30.00M | 49.80M | |
|
Current Leases
|
| | | | | | | | | | 6.39M | 5.90M | 10.56M | 10.74M | 11.06M | 9.64M |
|
Current Taxes
|
| | 0.60M | | | | | | | | | | | 43.67M | 2.47M | |
|
Current Deferred Revenue
|
| 102.59M | 123.68M | 140.55M | 156.74M | 189.21M | 281.63M | 298.22M | 299.89M | 350.94M | 412.69M | 461.38M | 510.57M | 570.58M | 633.21M | 723.81M |
|
Total Current Liabilities
|
| 124.65M | 151.64M | 169.74M | 192.11M | 232.84M | 337.57M | 361.50M | 371.46M | 423.90M | 509.09M | 564.28M | 829.50M | 889.70M | 1,001.14M | 1,065.61M |
|
Non-Current Debt
|
| 26.50M | 60.70M | 18.00M | | | 66.00M | 10.00M | | | | | 718.51M | 362.90M | | |
|
Convertible Debt
|
| | | | | | | | | | | | 592.76M | 594.48M | 596.21M | 597.93M |
|
Non-Current Deffered Revenue
|
| | | | | | 3.12M | 2.14M | 1.27M | 0.42M | 0.20M | 0.10M | 0.04M | 2.04M | 0.29M | 22.38M |
|
Non-Current Deferred Tax Liability
|
| 5.91M | 4.94M | 5.63M | 6.06M | 4.17M | 91.03M | 68.78M | 46.88M | 41.79M | 99.88M | 93.55M | 287.64M | 277.54M | 263.07M | 47.50M |
|
Operating Leases
|
| | | | | | | | | | 23.21M | 22.18M | 36.34M | 48.05M | 39.82M | 30.79M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 2.89M | 16.97M | 22.62M | 27.38M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 2,405.24M | 2,046.06M | 1,716.05M | 1,764.21M |
|
Total Liabilities
|
| | | | | | | | | | | 621.16M | 2,408.13M | 2,063.03M | 1,738.67M | 1,791.59M |
|
Total Debt
|
| 26.50M | 60.70M | 18.00M | | | 66.00M | 10.00M | | | | | 748.51M | 392.90M | 49.80M | |
|
Common Equity
|
134.36M | 106.97M | 78.11M | 145.30M | 246.32M | 336.97M | 874.03M | 934.54M | 1,191.74M | 1,324.85M | 1,617.06M | 1,986.11M | 2,324.03M | 2,624.39M | 2,937.99M | 3,388.42M |
|
Shareholder's Equity
|
134.36M | 106.97M | 78.11M | 145.30M | 246.32M | 336.97M | 874.03M | 934.54M | 1,191.74M | 1,324.85M | 1,617.06M | 1,986.11M | 2,324.03M | 2,624.39M | 2,937.99M | 3,388.42M |
|
Liabilities and Shareholders Equity
|
270.67M | 264.03M | 295.39M | 338.67M | 444.49M | 569.81M | 1,356.57M | 1,378.50M | 1,611.35M | 1,790.96M | 2,191.61M | 2,607.27M | 4,732.16M | 4,687.42M | 4,676.66M | 5,180.02M |
|
Treasury Shares
|
-1.24M | -3.56M | 3.00M | 16.82M | 15.31M | 0.29M | 0.01M | 0.88M | 0.04M | 0.78M | 8.84M | 7.61M | 6.83M | 6.37M | 5.86M | 5.18M |
|
Retained Earnings
|
| 102.56M | 130.12M | 163.11M | 202.21M | 261.15M | 326.02M | 435.88M | 624.46M | 771.92M | 917.34M | 1,112.16M | 1,273.61M | 1,437.85M | 1,603.77M | 1,866.80M |