|
Cash & Equivalents
|
37.05M | 30.71M | 20.73M | 24.42M | 133.74M | 32.88M | 21.11M | 34.37M | 53.40M | 47.16M | 28.34M | 91.75M | 257.66M | 268.80M | 244.75M | 256.08M | 248.80M | 223.35M | 209.00M | 230.41M | 272.10M | 240.49M | 229.53M | 261.21M | 247.77M | 187.91M | 162.27M | 190.21M | 216.85M | 200.53M | 182.16M | 210.18M | 246.11M | 234.82M | 100.48M | 123.13M | 114.99M | 178.76M | 139.92M |
|
Short-term Investments
|
| | | | | 94.39M | 92.36M | 83.97M | 70.71M | 77.66M | 78.70M | 51.02M | 26.44M | 5.39M | | | | | | | | | | | | | | | | | | | | | 11.67M | 9.67M | 17.02M | 17.02M | 5.26M |
|
Cash & Current Investments
|
37.05M | 30.71M | 20.73M | 24.42M | 133.74M | 127.27M | 113.47M | 118.34M | 124.11M | 124.82M | 107.03M | 142.78M | 284.11M | 274.19M | 244.75M | 256.08M | 248.80M | 223.35M | 209.00M | 230.41M | 272.10M | 240.49M | 229.53M | 261.21M | 247.77M | 187.91M | 162.27M | 190.21M | 216.85M | 200.53M | 182.16M | 210.18M | 246.11M | 234.82M | 112.16M | 132.80M | 132.01M | 195.78M | 145.18M |
|
Receivables - Net
|
| | | 27.65M | 19.03M | 14.49M | 23.86M | 44.66M | 24.12M | 27.88M | 34.45M | 55.34M | 32.84M | 37.03M | 38.84M | 80.58M | 47.31M | 53.12M | 48.69M | 97.45M | 55.51M | 59.11M | 62.14M | 101.61M | 58.01M | 53.42M | 68.03M | 109.73M | 58.34M | 54.52M | 51.39M | 108.20M | 53.55M | 45.87M | 57.78M | 112.94M | 71.46M | 66.40M | 62.86M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 1.00M | 2.00M | 1.70M | 1.10M | 1.00M | 2.30M |
|
Receivables
|
| | | 27.65M | 19.03M | 14.49M | 23.86M | 44.66M | 24.12M | 27.88M | 34.45M | 55.34M | 32.84M | 37.03M | 38.84M | 80.58M | 47.31M | 53.12M | 48.69M | 97.45M | 55.51M | 59.11M | 62.14M | 101.61M | 58.01M | 53.42M | 68.03M | 109.73M | 58.34M | 54.52M | 52.89M | 108.20M | 53.55M | 46.87M | 59.78M | 114.64M | 72.56M | 67.40M | 65.16M |
|
Current Deferred Tax Assets
|
| | | | | | | 9.34M | | | 10.95M | 17.82M | 18.64M | 20.24M | 22.09M | 28.42M | 28.14M | 29.05M | 29.11M | 30.32M | 32.15M | 33.43M | 33.68M | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 3.51M | 4.75M | 6.18M | 5.55M | 7.70M | 7.91M | 11.19M | 10.69M | 14.13M | 14.06M | 13.78M | 12.46M | 12.73M | 17.20M | 20.41M | 17.63M | 17.99M | 16.45M | 16.19M | 18.06M | 13.54M | 19.04M | 18.11M | 14.89M | 15.63M | 17.24M | 16.31M | 18.28M | 14.85M | 15.46M | 18.31M | 17.35M | 18.09M | 23.11M | 20.12M | 17.79M |
|
Current Assets
|
| | | 61.83M | 164.39M | 154.23M | 149.51M | 180.04M | 165.63M | 174.56M | 163.12M | 230.07M | 349.64M | 345.25M | 318.14M | 377.81M | 341.45M | 325.93M | 304.43M | 376.18M | 376.21M | 349.22M | 343.41M | 410.35M | 356.83M | 290.30M | 275.55M | 346.59M | 322.92M | 300.56M | 278.93M | 359.91M | 339.57M | 322.05M | 208.73M | 285.80M | 246.98M | 300.35M | 242.84M |
|
Property, Plant & Equipment (Net)
|
| | | 11.61M | 11.81M | 11.63M | 11.50M | 11.44M | 11.57M | 11.65M | 11.63M | 11.08M | 11.09M | 14.21M | 16.55M | 26.20M | 49.03M | 64.07M | 71.95M | 80.34M | 81.81M | 80.29M | 77.10M | 74.60M | 71.56M | 69.19M | 65.31M | 62.07M | 57.75M | 54.27M | 51.34M | 48.54M | 46.20M | 44.04M | 42.25M | 39.69M | 37.87M | 35.72M | 32.94M |
|
Goodwill
|
| | | 4.44M | 4.50M | 4.73M | 4.70M | 4.92M | 4.83M | 4.73M | 4.62M | 4.70M | 4.60M | 4.60M | 4.60M | 4.53M | 4.50M | 4.80M | 4.71M | 4.84M | 4.83M | 4.80M | 4.70M | 4.60M | 4.40M | 4.31M | 4.24M | 4.50M | 4.53M | 4.54M | 4.43M | 4.48M | 4.45M | 4.48M | 105.02M | 96.78M | 110.67M | 110.69M | 110.73M |
|
Intangibles
|
| | | 3.13M | 3.10M | 2.91M | 2.80M | 2.76M | 2.52M | 2.30M | 2.10M | 1.96M | 1.80M | 1.60M | 1.50M | 1.34M | 1.15M | 1.04M | 0.90M | 0.80M | 0.62M | 0.50M | 0.30M | 0.22M | 0.21M | 0.20M | 0.20M | 0.19M | 0.19M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 87.99M | 94.25M | 97.25M | 93.21M | 89.17M |
|
Goodwill & Intangibles
|
| | | 7.57M | 7.60M | 7.64M | 7.50M | 7.68M | 7.36M | 7.03M | 6.72M | 6.66M | 6.40M | 6.20M | 6.10M | 5.88M | 5.65M | 5.84M | 5.61M | 5.64M | 5.44M | 5.30M | 5.00M | 4.82M | 4.61M | 4.51M | 4.43M | 4.69M | 4.72M | 4.72M | 4.61M | 4.65M | 4.61M | 4.63M | 193.01M | 191.03M | 207.92M | 203.90M | 199.90M |
|
Other Non-Current Assets
|
| | | 4.95M | 2.90M | 3.09M | 3.44M | | | | | | 12.10M | 12.10M | 12.10M | 26.05M | 22.69M | 21.98M | 21.05M | 22.69M | 26.38M | 27.92M | 27.54M | 27.29M | 23.85M | 21.38M | 20.62M | | 18.44M | 16.68M | | 16.71M | | | 17.52M | 11.14M | 17.02M | 30.78M | 19.02M |
|
Non-Current Assets
|
| | | 24.64M | 22.26M | 22.36M | 22.40M | 23.45M | 22.78M | 23.17M | 23.15M | 37.06M | 83.66M | 162.91M | 167.62M | 185.81M | 195.34M | 205.73M | 210.51M | 219.81M | 222.46M | 219.52M | 212.80M | 209.98M | 198.60M | 190.02M | 180.56M | 177.17M | 165.87M | 158.79M | 152.71M | 148.90M | 142.16M | 136.15M | 331.61M | 324.28M | 325.38M | 325.81M | 312.93M |
|
Assets
|
| | | 86.47M | 186.65M | 176.59M | 171.92M | 203.49M | 188.41M | 197.73M | 186.26M | 267.13M | 433.30M | 508.15M | 485.76M | 563.62M | 536.79M | 531.66M | 514.94M | 595.99M | 598.67M | 568.74M | 556.21M | 620.34M | 555.43M | 480.32M | 456.11M | 523.76M | 488.79M | 459.35M | 431.64M | 508.81M | 481.73M | 458.20M | 540.34M | 610.08M | 572.36M | 626.17M | 555.77M |
|
Accounts Payables
|
| | | 25.63M | 19.76M | 20.57M | 22.81M | 27.42M | 19.57M | 30.24M | 27.03M | 44.24M | 35.67M | 43.07M | 45.49M | 59.48M | 55.80M | 54.07M | 47.63M | 54.19M | 50.88M | 49.31M | 50.98M | 48.43M | 54.45M | 47.34M | 48.25M | 49.02M | 32.78M | 35.03M | 38.03M | 38.77M | 33.08M | 33.74M | 62.11M | 70.02M | 72.36M | 72.51M | 39.03M |
|
Payables
|
| | | 25.63M | 19.76M | 20.57M | 22.81M | 27.42M | 19.57M | 30.24M | 27.03M | 44.24M | 35.67M | 43.07M | 45.49M | 59.48M | 55.80M | 54.07M | 47.63M | 54.19M | 50.88M | 49.31M | 50.98M | 48.43M | 54.45M | 47.34M | 48.25M | 49.02M | 32.78M | 35.03M | 38.03M | 38.77M | 33.08M | 33.74M | 62.11M | 70.02M | 72.36M | 72.51M | 39.03M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.94M | 25.31M | 9.70M | 10.20M |
|
Current Leases
|
| | | | | | | | | | | | 2.00M | 6.91M | 8.10M | 8.64M | 8.80M | 7.10M | 6.80M | 14.16M | 14.30M | 14.20M | 18.50M | 18.84M | 18.24M | 18.10M | 17.85M | 18.16M | 17.72M | 17.50M | 16.64M | 16.80M | 17.21M | 17.57M | 18.38M | 18.60M | 18.87M | 18.34M | 18.15M |
|
Current Deferred Revenue
|
| | | 57.11M | 57.36M | 57.57M | 59.56M | 89.47M | 83.86M | 87.47M | 83.19M | 135.54M | 125.37M | 122.73M | 107.51M | 176.81M | 152.60M | 147.20M | 128.71M | 191.81M | 186.61M | 165.40M | 151.46M | 223.43M | 196.40M | 165.90M | 153.30M | 223.71M | 197.05M | 169.50M | 144.50M | 212.21M | 185.22M | 156.20M | 160.90M | 229.14M | 210.70M | 185.60M | 154.63M |
|
Total Current Liabilities
|
| | | 83.68M | 78.37M | 79.40M | 83.64M | 118.18M | 104.69M | 119.00M | 111.70M | 179.78M | 163.05M | 172.71M | 161.06M | 244.93M | 217.16M | 208.33M | 183.14M | 260.16M | 251.78M | 228.88M | 220.91M | 290.70M | 269.06M | 231.32M | 219.37M | 290.88M | 247.55M | 222.00M | 199.12M | 267.77M | 235.51M | 207.51M | 241.35M | 344.71M | 327.24M | 286.10M | 221.96M |
|
Non-Current Debt
|
| | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.28M | 98.17M |
|
Non-Current Deffered Revenue
|
| | | 4.35M | 4.05M | 3.73M | 3.44M | 3.21M | 2.94M | 2.59M | 2.10M | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 120.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.17M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 36.59M | 115.61M | 118.46M | 115.19M | 123.11M | 123.92M | 123.70M | 123.58M | 120.60M | 117.70M | 114.55M | 113.78M | 110.00M | 106.70M | 102.61M | 100.53M | 97.10M | 94.50M | 92.20M | 89.56M | 86.31M | 83.20M | 80.29M | 76.81M | 73.90M | 68.56M | 65.14M |
|
Other Non-Current Liabilities
|
| | | 0.58M | 0.41M | 0.57M | 0.71M | 0.65M | 0.49M | 0.53M | 0.60M | 2.80M | 1.51M | 1.60M | 1.95M | 2.29M | 2.61M | 5.86M | 7.48M | 5.01M | 5.13M | 5.60M | 5.73M | 3.98M | 3.49M | 3.35M | 4.28M | 4.33M | 3.59M | 3.85M | 3.97M | 4.30M | 4.24M | 4.69M | 40.11M | 18.06M | 21.80M | 14.05M | 9.24M |
|
Total Non-Current Liabilities
|
| | | 93.03M | 82.57M | 83.13M | 87.08M | 121.39M | 107.63M | 121.60M | 113.79M | 179.78M | 197.63M | 281.41M | 271.45M | 360.12M | 340.27M | 332.25M | 306.79M | 383.75M | 372.37M | 346.56M | 335.46M | 404.48M | 379.02M | 338.03M | 321.98M | 391.41M | 344.61M | 316.48M | 291.33M | 357.34M | 321.82M | 290.71M | 340.27M | 438.83M | 408.53M | 459.59M | 391.36M |
|
Total Liabilities
|
| | | 93.61M | 82.97M | 83.70M | 87.79M | 122.04M | 108.12M | 122.13M | 114.39M | 182.58M | 199.14M | 283.01M | 273.41M | 362.41M | 342.88M | 338.11M | 314.28M | 388.75M | 377.50M | 352.17M | 341.19M | 408.46M | 382.51M | 341.38M | 326.25M | 395.74M | 348.20M | 320.33M | 295.29M | 361.64M | 326.06M | 295.40M | 380.38M | 456.88M | 430.33M | 473.64M | 400.60M |
|
Total Debt
|
| | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.94M | 25.31M | 107.98M | 108.37M |
|
Common Equity
|
| | | -127.75M | 103.68M | 92.88M | 84.12M | 81.45M | 88.56M | 85.58M | 83.67M | 84.55M | 234.16M | 225.14M | 212.36M | 201.21M | 193.91M | 193.55M | 200.66M | 207.24M | 221.18M | 216.58M | 215.01M | 211.87M | 172.92M | 138.95M | 129.85M | 128.02M | 140.59M | 139.02M | 136.35M | 147.17M | 155.67M | 162.80M | 159.96M | 153.19M | 142.03M | 152.53M | 155.17M |
|
Shareholder's Equity
|
| | | -127.75M | 103.68M | 92.88M | 84.12M | 81.45M | 88.56M | 85.58M | 83.67M | 84.55M | 234.16M | 225.14M | 212.36M | 201.21M | 193.91M | 193.55M | 200.66M | 207.24M | 221.18M | 216.58M | 215.01M | 211.87M | 172.92M | 138.95M | 129.85M | 128.02M | 140.59M | 139.02M | 136.35M | 147.17M | 155.67M | 162.80M | 159.96M | 153.19M | 142.03M | 152.53M | 155.17M |
|
Liabilities and Shareholders Equity
|
| | | 86.47M | 186.65M | 176.59M | 171.92M | 203.49M | 188.41M | 197.73M | 186.26M | 267.13M | 433.30M | 508.15M | 485.76M | 563.62M | 536.79M | 531.66M | 514.94M | 595.99M | 598.67M | 568.74M | 556.21M | 620.34M | 555.43M | 480.32M | 456.11M | 523.76M | 488.79M | 459.35M | 431.64M | 508.81M | 481.73M | 458.20M | 540.34M | 610.08M | 572.36M | 626.17M | 555.77M |
|
Treasury Shares
|
| | | 0.33M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 4.84M | 5.39M | 2.18M | 13.84M | 0.56M | 1.23M | 2.98M | 23.33M | 10.98M | 0.04M | 1.08M | 10.32M | 11.93M | 10.29M | 8.86M |
|
Retained Earnings
|
| | | -166.88M | -182.99M | -199.39M | -216.45M | -233.45M | -251.59M | -272.68M | -297.45M | -301.11M | -320.07M | -349.36M | -392.08M | -422.65M | -451.88M | -476.99M | -499.03M | -517.35M | -534.98M | -562.57M | -587.49M | -610.60M | -636.44M | -656.43M | -668.74M | -676.54M | -676.95M | -680.39M | -680.86M | -679.17M | -682.99M | -687.05M | -699.85M | -707.12M | -706.35M | -679.60M | -673.46M |