|
Cash & Equivalents
|
47.02M | 49.09M | 75.90M | 40.42M | 47.30M | 270.27M | 303.05M | 277.68M | 101.59M | 47.48M | 73.33M | 97.34M | 85.55M | 72.37M |
|
Short-term Investments
|
| | | | | | | | | | | | 6.94M | 6.13M |
|
Cash & Current Investments
|
47.02M | 49.09M | 75.90M | 40.42M | 47.30M | 270.27M | 303.05M | 277.68M | 101.59M | 47.48M | 73.33M | 97.34M | 92.50M | 78.50M |
|
Receivables - Net
|
| | 70.37M | 77.16M | 63.74M | 66.79M | 77.16M | 63.80M | 73.13M | 73.23M | 76.93M | 75.81M | 88.96M | 94.53M |
|
Receivables - Other
|
| | 0.28M | | 0.23M | 0.00M | | | | | | | | |
|
Receivables
|
| | 70.65M | 77.16M | 63.97M | 66.79M | 77.16M | 63.80M | 73.13M | 73.23M | 76.93M | 75.81M | 88.96M | 94.53M |
|
Prepaid Assets
|
| | 11.70M | | 13.12M | 16.00M | 13.26M | 26.70M | 17.59M | 18.17M | 20.54M | 21.51M | 22.96M | 22.49M |
|
Current Assets
|
| | 165.56M | | 134.37M | 361.81M | 402.69M | 376.92M | 223.38M | 166.74M | 195.67M | 220.56M | 224.35M | 219.36M |
|
Property, Plant & Equipment (Net)
|
| | 1.46M | 1.36M | 55.66M | 55.94M | 56.56M | 57.41M | 61.61M | 97.87M | 96.71M | 102.23M | 98.86M | 98.02M |
|
Goodwill
|
| | | | 19.36M | 18.67M | 16.33M | | | | | | | |
|
Intangibles
|
| | 32.08M | | 33.76M | 32.62M | 31.99M | 34.64M | 34.36M | 34.02M | 33.44M | 33.05M | 38.36M | 38.56M |
|
Goodwill & Intangibles
|
| | 32.08M | | 53.12M | 51.29M | 48.32M | 34.64M | 34.36M | 34.02M | 33.44M | 33.05M | 38.36M | 38.56M |
|
Long-Term Deferred Tax
|
| | 0.26M | | | 36.30M | 33.83M | 34.23M | 36.43M | 36.67M | 35.30M | 34.55M | 31.19M | 30.72M |
|
Other Non-Current Assets
|
8.76M | 9.08M | 11.20M | 10.56M | 10.39M | 10.37M | 11.74M | 11.69M | 11.54M | 12.58M | 12.55M | 11.68M | 12.17M | 13.76M |
|
Non-Current Assets
|
| | 99.07M | | 124.12M | 156.98M | 156.09M | 185.27M | 390.01M | 482.96M | 474.54M | 476.95M | 465.40M | 457.95M |
|
Assets
|
| | 264.62M | | 258.49M | 518.79M | 558.78M | 562.19M | 613.38M | 649.70M | 670.21M | 697.51M | 689.75M | 677.31M |
|
Accounts Payables
|
| | 10.73M | | 13.77M | 11.83M | 8.88M | 11.12M | 11.69M | 10.70M | 13.00M | 14.58M | 17.71M | 13.05M |
|
Payables
|
| | 10.73M | | 13.77M | 11.83M | 8.88M | 11.12M | 11.69M | 10.70M | 13.00M | 14.58M | 17.71M | 13.05M |
|
Accumulated Expenses
|
| 1.30M | 15.20M | | 22.35M | 20.28M | 19.18M | 18.07M | 22.99M | 26.47M | 22.97M | 27.29M | 23.93M | 28.91M |
|
Other Accumulated Expenses
|
| | | | | | 15.96M | | | | 10.77M | 14.03M | 15.80M | 16.06M |
|
Short term Debt
|
| | 50.80M | | 0.81M | 1.18M | 0.84M | 0.77M | 10.46M | 0.48M | 0.47M | 1.26M | 4.79M | 5.08M |
|
Current Leases
|
| | | | | | 0.88M | 4.67M | 3.64M | 2.48M | 3.93M | 4.14M | 4.31M | 4.28M |
|
Current Deferred Revenue
|
| | 191.75M | 201.48M | 198.44M | 185.44M | 207.56M | 218.13M | 222.61M | 211.04M | 237.34M | 235.24M | 243.81M | 242.64M |
|
Total Current Liabilities
|
| | 334.53M | | 278.52M | 263.51M | 291.97M | 275.19M | 326.73M | 345.69M | 369.13M | 356.56M | 368.88M | 373.97M |
|
Capital Leases
|
| | | | | | 0.23M | 0.33M | 0.33M | 0.33M | 0.07M | 0.07M | 0.04M | 0.02M |
|
Non-Current Debt
|
| | 0.68M | | 173.36M | 0.33M | 0.23M | | | | | 48.55M | 47.94M | 47.32M |
|
Non-Current Deffered Revenue
|
| 1.12M | 18.53M | | 77.50M | 12.10M | 14.70M | 13.16M | 12.03M | 11.54M | 11.67M | 10.48M | 11.26M | 11.10M |
|
Preferred Stock Liabilities
|
| | 17.34M | | 47.22M | | | | | | | | | |
|
Minority Interest
|
| | 0.05M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 26.67M | 26.73M | 26.71M | 24.32M | 23.36M | 22.37M | 21.43M |
|
Other Non-Current Liabilities
|
| | | | 9.83M | 9.48M | 8.90M | 10.29M | 11.61M | 11.05M | 10.83M | 12.15M | 7.49M | 8.01M |
|
Total Non-Current Liabilities
|
| | | | 549.65M | 286.89M | 320.54M | 321.47M | 370.07M | 410.58M | 429.29M | 452.52M | 461.63M | 455.26M |
|
Total Liabilities
|
| | 377.06M | | 559.48M | 296.37M | 329.44M | 331.76M | 381.69M | 421.63M | 440.12M | 464.68M | 469.12M | 463.27M |
|
Total Debt
|
| | 51.49M | | 174.17M | 1.51M | 1.07M | 0.77M | 10.46M | 0.48M | 0.47M | 49.81M | 52.73M | 52.41M |
|
Common Equity
|
-123.49M | -112.34M | -129.78M | -181.09M | -348.21M | 222.42M | 229.34M | 230.43M | 231.70M | 228.07M | 230.08M | 232.83M | 220.63M | 214.04M |
|
Shareholder's Equity
|
-123.49M | -112.34M | -129.78M | -181.09M | -348.21M | 222.42M | 229.34M | 230.43M | 231.70M | 228.07M | 230.08M | 232.83M | 220.63M | 214.04M |
|
Liabilities and Shareholders Equity
|
| | 264.62M | | 258.49M | 518.79M | 558.78M | 562.19M | 613.38M | 649.70M | 670.21M | 697.51M | 689.75M | 677.31M |
|
Treasury Shares
|
| | 41.91M | | 41.91M | | 41.91M | | | | 0.53M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
| | -90.70M | | -305.86M | 25.55M | 25.78M | 28.58M | 29.39M | 25.44M | 24.81M | 24.48M | -31.32M | -42.02M |