|
Cash & Equivalents
|
38.53M | 21.59M | 26.46M | 31.33M | 27.05M | 230.07M | 171.81M | 188.00M | 188.51M | 159.60M | 191.93M | 209.05M | 219.71M | 232.46M | 269.06M | 300.17M | 776.61M | 187.21M | 321.59M | 328.11M | 330.68M | 129.38M | 286.63M | 336.15M | 329.19M | 296.42M | 251.99M | 405.85M | 506.87M | 305.76M | 304.45M | 291.07M | 260.84M |
|
Short-term Investments
|
| | | | | | 72.00M | 62.44M | 60.40M | 85.48M | 79.69M | 69.61M | 67.05M | 75.57M | 65.51M | 40.99M | 96.76M | 497.57M | 551.78M | 532.26M | 519.38M | 557.23M | 407.64M | 362.56M | 408.42M | 470.46M | 465.94M | 314.94M | 312.72M | 316.34M | 317.62M | 343.51M | 382.26M |
|
Cash & Current Investments
|
38.53M | 21.59M | 26.46M | 31.33M | 27.05M | 230.07M | 243.81M | 250.44M | 248.91M | 245.08M | 271.62M | 278.65M | 286.76M | 308.03M | 334.57M | 341.16M | 873.37M | 684.77M | 873.37M | 860.36M | 850.06M | 686.61M | 694.28M | 698.71M | 737.60M | 766.88M | 717.93M | 720.79M | 819.59M | 622.10M | 622.07M | 634.58M | 643.10M |
|
Receivables - Net
|
| 30.76M | | | 41.59M | 22.32M | 48.27M | 51.45M | 32.03M | 30.16M | 35.26M | 33.23M | 39.85M | 47.02M | 51.89M | 62.23M | 58.23M | 66.83M | 62.05M | 69.86M | 67.07M | 64.89M | 59.29M | 66.31M | 60.26M | 103.06M | 114.40M | 116.52M | 69.45M | 75.49M | 77.92M | 71.23M | 76.43M |
|
Receivables - Other
|
| 87.19M | | | 107.48M | 98.19M | 120.08M | 118.30M | 114.59M | 108.72M | 123.56M | 129.55M | 128.13M | 135.04M | 161.40M | 165.08M | 172.69M | 160.81M | 196.38M | 188.44M | 169.97M | 161.46M | 179.42M | 177.66M | 177.97M | 212.39M | 222.94M | 218.66M | 214.30M | 195.74M | 215.94M | 212.03M | 211.37M |
|
Receivables
|
| 117.96M | | | 149.07M | 120.50M | 168.35M | 169.75M | 146.63M | 138.88M | 158.82M | 162.78M | 167.98M | 182.06M | 213.30M | 227.31M | 230.92M | 227.64M | 258.43M | 258.30M | 237.04M | 226.34M | 238.71M | 243.96M | 238.23M | 315.45M | 337.34M | 335.18M | 283.75M | 271.23M | 293.86M | 283.26M | 287.81M |
|
Prepaid Assets
|
| 4.57M | | | 5.33M | 6.25M | 6.68M | 6.55M | 7.61M | 7.88M | 8.39M | 9.01M | 8.49M | 9.09M | 10.74M | 12.53M | 12.16M | 17.24M | 18.15M | 18.37M | 16.86M | 17.95M | 19.48M | 19.40M | 16.54M | 17.82M | 20.07M | 22.74M | 19.36M | 17.73M | 22.09M | 21.14M | 18.05M |
|
Current Assets
|
| 144.13M | | | 181.45M | 255.88M | 296.25M | 305.84M | 285.80M | 280.63M | 312.53M | 318.15M | 331.96M | 360.80M | 393.87M | 412.28M | 939.92M | 929.65M | 949.53M | 944.30M | 929.70M | 930.91M | 767.82M | 780.03M | 810.01M | 883.37M | 848.02M | 855.66M | 904.29M | 911.05M | 938.01M | 938.98M | 948.95M |
|
Property, Plant & Equipment (Net)
|
| 3.51M | | | 6.26M | 10.81M | 12.60M | 19.21M | 20.67M | 21.45M | 24.99M | 27.28M | 27.68M | 28.14M | 27.87M | 23.68M | 22.34M | 21.33M | 20.93M | 20.82M | 21.49M | 22.06M | 23.10M | 24.87M | 26.66M | 27.14M | 27.13M | 28.15M | 29.88M | 30.06M | 34.93M | 38.11M | 40.37M |
|
Goodwill
|
| 118.22M | | | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 121.06M | 121.06M | 141.47M | 150.47M |
|
Intangibles
|
| 8.67M | | | 31.86M | 6.00M | 5.34M | 4.67M | 4.00M | 3.33M | 2.67M | 2.00M | 1.33M | 0.67M | | | | | | | | | | | | 3.05M | 2.66M | 2.26M | 1.86M | 12.99M | 11.17M | 9.53M | 39.66M |
|
Goodwill & Intangibles
|
| 126.89M | | | 150.07M | 124.22M | 123.56M | 122.89M | 122.22M | 121.55M | 120.89M | 120.22M | 119.55M | 118.89M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 118.22M | 121.27M | 120.88M | 120.48M | 120.08M | 134.05M | 132.24M | 151.00M | 190.13M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.78M | 127.76M | 126.72M | 125.06M |
|
Other Non-Current Assets
|
| 0.66M | | | 6.24M | 0.65M | 1.39M | 0.98M | 0.90M | 0.83M | 2.74M | 1.55M | 1.78M | 1.67M | 1.56M | 1.41M | 1.27M | 1.18M | 1.66M | 1.50M | 1.43M | 1.45M | 2.12M | 1.47M | 1.38M | 1.43M | 1.31M | 1.65M | 1.97M | 1.92M | 1.58M | 1.54M | 1.50M |
|
Non-Current Assets
|
| 131.06M | | | 137.39M | 135.69M | 137.55M | 143.07M | 143.79M | 165.75M | 169.54M | 170.69M | 169.68M | 168.43M | 166.47M | 156.98M | 154.57M | 151.41M | 150.74M | 149.71M | 149.52M | 149.34M | 150.25M | 150.54M | 151.43M | 154.17M | 152.80M | 152.90M | 158.37M | 300.56M | 302.05M | 322.73M | 362.26M |
|
Assets
|
| 275.19M | | | 318.84M | 391.57M | 433.80M | 448.91M | 429.59M | 446.38M | 482.07M | 488.85M | 501.64M | 529.23M | 560.33M | 569.26M | 1,094.49M | 1,081.06M | 1,100.28M | 1,094.01M | 1,079.23M | 1,080.24M | 918.07M | 930.57M | 961.44M | 1,037.54M | 1,000.82M | 1,008.56M | 1,062.66M | 1,211.61M | 1,240.07M | 1,261.72M | 1,311.21M |
|
Accounts Payables
|
| 0.46M | | | 5.47M | 2.07M | 1.54M | 1.52M | 2.93M | 0.65M | 1.72M | 5.18M | 5.71M | 6.46M | 12.08M | 8.62M | 3.37M | 5.00M | 10.33M | 5.28M | 5.35M | 7.55M | 4.25M | 4.18M | 1.75M | 5.06M | 5.92M | 5.86M | 5.60M | 6.13M | 4.12M | 1.03M | 8.51M |
|
Payables
|
| 0.46M | | | 5.47M | 2.07M | 1.54M | 1.52M | 2.93M | 0.65M | 1.72M | 5.18M | 5.71M | 6.46M | 12.08M | 8.62M | 3.37M | 5.00M | 10.33M | 5.28M | 5.35M | 7.55M | 4.25M | 4.18M | 1.75M | 5.06M | 5.92M | 5.86M | 5.60M | 6.13M | 4.12M | 1.03M | 8.51M |
|
Accumulated Expenses
|
| 16.03M | | | 16.91M | 20.95M | 15.61M | 19.13M | 21.90M | 18.34M | 23.39M | 25.36M | 28.77M | 32.87M | 26.76M | 33.21M | 45.05M | 45.74M | 33.03M | 45.68M | 51.78M | 53.61M | 47.59M | 48.82M | 52.11M | 58.19M | 46.68M | 49.81M | 55.75M | 59.30M | 47.14M | 58.76M | 73.34M |
|
Other Accumulated Expenses
|
| 0.84M | | | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 10.34M | | | 29.59M | 5.67M | 32.57M | 32.57M | 7.58M | 7.58M | 22.59M | 7.59M | 7.58M | 7.58M | 7.59M | 6.34M | | | | | | | | | | | | | | | | | 359.31M |
|
Current Deferred Revenue
|
| 0.61M | | | 0.72M | 0.72M | 0.89M | 1.13M | 1.59M | 13.80M | 14.39M | 14.98M | 15.89M | 16.80M | 18.16M | 19.16M | 20.74M | 22.08M | 23.55M | 23.98M | 24.91M | 25.07M | 25.56M | 24.08M | 21.24M | 17.36M | 13.96M | 10.77M | 8.78M | 7.27M | 7.50M | 7.80M | 7.94M |
|
Total Current Liabilities
|
| 114.64M | | | 160.17M | 127.60M | 170.69M | 172.66M | 148.59M | 149.10M | 185.64M | 182.68M | 186.07M | 198.75M | 225.99M | 232.43M | 241.85M | 233.63M | 263.29M | 263.39M | 252.01M | 247.69M | 256.82M | 254.73M | 253.06M | 293.00M | 289.49M | 285.10M | 284.44M | 268.43M | 274.70M | 279.62M | 660.48M |
|
Non-Current Debt
|
| 23.49M | | | 19.30M | 18.24M | 16.35M | 14.47M | 12.58M | 10.70M | 8.81M | 6.93M | 5.02M | 3.14M | 1.26M | 0.63M | 560.56M | 561.30M | 562.04M | 562.78M | 563.52M | 564.26M | 354.70M | 355.17M | 355.63M | 356.09M | 356.55M | 357.01M | 357.47M | 357.93M | 358.39M | 358.85M | |
|
Preferred Stock Liabilities
|
| 166.49M | | | 166.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 24.40M | 22.49M | 22.11M | 21.69M | 24.23M | 19.71M | 18.76M | 18.07M | 23.07M | 15.41M | 14.04M | 12.62M | 17.68M | 9.71M | 8.22M | 6.93M | 11.78M | 5.31M | 4.83M | 9.22M | 9.57M | 10.38M | 10.35M | 10.13M |
|
Other Non-Current Liabilities
|
| 1.94M | | | 6.11M | 1.99M | 2.78M | 4.15M | 5.82M | 5.97M | 6.38M | 7.00M | 7.28M | 7.52M | 7.87M | 8.92M | 9.17M | 9.86M | 10.19M | 7.48M | 8.49M | 8.24M | 7.87M | 5.54M | 2.88M | 1.29M | 0.60M | 0.53M | 0.36M | 0.31M | 2.25M | 4.24M | 12.48M |
|
Total Non-Current Liabilities
|
| 138.13M | | | 179.48M | 145.84M | 187.05M | 187.13M | 161.18M | 180.98M | 216.95M | 211.71M | 212.79M | 222.40M | 246.97M | 251.82M | 820.49M | 811.69M | 840.74M | 840.21M | 828.15M | 823.13M | 621.24M | 618.11M | 615.62M | 655.18M | 651.35M | 646.94M | 651.13M | 635.93M | 643.47M | 648.82M | 670.61M |
|
Total Liabilities
|
| 140.07M | | | 185.59M | 147.83M | 189.83M | 191.28M | 166.99M | 186.96M | 223.33M | 218.71M | 220.06M | 229.92M | 254.83M | 260.73M | 829.65M | 821.54M | 850.93M | 847.70M | 836.64M | 831.37M | 629.11M | 623.65M | 618.50M | 656.47M | 651.94M | 647.47M | 651.49M | 636.24M | 645.72M | 653.06M | 683.08M |
|
Total Debt
|
| 33.83M | | | 48.90M | 23.91M | 48.92M | 47.04M | 20.16M | 18.28M | 31.40M | 14.52M | 12.60M | 10.72M | 8.85M | 6.98M | 560.56M | 561.30M | 562.04M | 562.78M | 563.52M | 564.26M | 354.70M | 355.17M | 355.63M | 356.09M | 356.55M | 357.01M | 357.47M | 357.93M | 358.39M | 358.85M | 359.31M |
|
Common Equity
|
| -31.37M | -35.05M | -30.61M | -33.23M | 243.75M | 231.74M | 257.63M | 262.60M | 259.42M | 258.74M | 270.14M | 281.57M | 299.31M | 305.50M | 308.53M | 264.83M | 259.52M | 249.35M | 246.32M | 242.58M | 248.88M | 288.96M | 306.92M | 342.94M | 381.07M | 348.88M | 361.10M | 411.17M | 575.38M | 594.34M | 608.65M | 628.13M |
|
Shareholder's Equity
|
| -31.37M | -35.05M | -30.61M | -33.23M | 243.75M | 231.74M | 257.63M | 262.60M | 259.42M | 258.74M | 270.14M | 281.57M | 299.31M | 305.50M | 308.53M | 264.83M | 259.52M | 249.35M | 246.32M | 242.58M | 248.88M | 288.96M | 306.92M | 342.94M | 381.07M | 348.88M | 361.10M | 411.17M | 575.38M | 594.34M | 608.65M | 628.13M |
|
Liabilities and Shareholders Equity
|
| 275.19M | | | 318.84M | 391.57M | 433.80M | 448.91M | 429.59M | 446.38M | 482.07M | 488.85M | 501.64M | 529.23M | 560.33M | 569.26M | 1,094.49M | 1,081.06M | 1,100.28M | 1,094.01M | 1,079.23M | 1,080.24M | 918.07M | 930.57M | 961.44M | 1,037.54M | 1,000.82M | 1,008.56M | 1,062.66M | 1,211.61M | 1,240.07M | 1,261.72M | 1,311.21M |
|
Treasury Shares
|
| | | | | 0.29M | 1.09M | 1.21M | 1.47M | 2.50M | | | | 5.57M | | | | 4.58M | | | | 7.91M | | | | | 0.17M | 8.08M | | 8.84M | | | |
|
Retained Earnings
|
| -123.59M | | | -138.13M | -143.50M | -148.23M | -150.25M | -153.08M | -171.96M | -181.98M | -193.00M | -195.75M | -194.82M | -202.66M | -219.20M | -228.51M | -251.06M | -275.80M | -299.62M | -324.45M | -340.95M | -323.78M | -327.77M | -311.44M | -294.06M | -275.62M | -253.40M | -225.64M | -78.48M | -40.75M | -8.02M | 21.32M |