|
Cash & Equivalents
|
281.60M | | | | | | | | | | | | | | 252.10M | 88.80M | 92.20M | 101.40M | | | | | 146.80M | 102.20M | 71.60M | 53.60M | 94.80M | 119.60M | 90.20M | 117.30M |
|
Short-term Investments
|
72.30M | | | | | | | | | | 1.60M | 1.60M | 1.60M | 1.60M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
353.90M | | | | | | | | | | 1.60M | 1.60M | 1.60M | 1.60M | 252.10M | 88.80M | 92.20M | 101.40M | | | | | 146.80M | 102.20M | 71.60M | 53.60M | 94.80M | 119.60M | 90.20M | 117.30M |
|
Receivables - Other
|
| | 25.30M | | | | 15.20M | | | | 7.60M | | | | 14.10M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 49.00M | | 58.30M | 63.50M | 65.80M | 66.60M | 70.90M | 71.80M | 62.80M | 62.60M | 53.20M | 51.60M | 50.20M | 48.90M | 47.80M | 47.90M | 47.70M | 48.40M | 47.40M | 45.60M | 44.20M | 42.00M | 39.50M | 37.50M | 35.70M | 33.90M | 32.80M | 31.40M |
|
Long-Term Investments
|
| | 323.30M | | 381.60M | 378.60M | 376.90M | 339.80M | 357.50M | 218.40M | 90.00M | 114.60M | 62.00M | 54.80M | 54.50M | 53.40M | 49.10M | 45.90M | 50.30M | 52.70M | 56.70M | 78.70M | 98.60M | 104.60M | 121.10M | 139.70M | 221.90M | 208.70M | 225.70M | 222.50M |
|
Goodwill
|
| | 274.60M | 308.50M | 274.60M | 274.60M | 112.80M | 308.50M | 258.20M | 182.10M | 20.30M | 34.00M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M |
|
Intangibles
|
| | 71.70M | | 68.40M | 66.80M | 65.10M | | | | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 346.30M | 308.50M | 343.00M | 341.40M | 177.90M | 308.50M | 258.20M | 182.10M | 20.50M | 34.20M | 20.50M | 20.40M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M |
|
Long-Term Deferred Tax
|
| | 270.10M | | 263.50M | 261.70M | 243.60M | 220.60M | 219.40M | 212.70M | 170.30M | 167.80M | 89.10M | 73.30M | 72.40M | 70.90M | 64.60M | 62.70M | 64.70M | 65.90M | 67.20M | 69.30M | 69.70M | 72.20M | 74.90M | 77.80M | 78.30M | 77.00M | 82.70M | 74.50M |
|
Other Non-Current Assets
|
| | 41.60M | | 98.00M | 92.90M | 85.70M | 87.30M | 117.60M | 151.00M | 326.80M | 241.60M | 136.70M | | 28.20M | 27.80M | 27.30M | 28.10M | 27.70M | 27.30M | 42.40M | 27.50M | 27.20M | 27.20M | 29.20M | 27.70M | 26.70M | 26.50M | 29.90M | 56.20M |
|
Assets
|
| | 1,553.70M | | 1,425.10M | 1,432.30M | 1,419.70M | 1,423.50M | 1,422.80M | 1,417.20M | 1,379.20M | 1,436.90M | 1,748.50M | 1,847.50M | 714.80M | 494.10M | 478.30M | 474.70M | 518.70M | 546.00M | 558.30M | 553.00M | 611.40M | 544.90M | 533.10M | 555.20M | 703.20M | 677.30M | 672.30M | 751.40M |
|
Accounts Payables
|
| | 54.30M | | 38.70M | 37.60M | 41.50M | 24.90M | 33.80M | 27.20M | 31.30M | 23.00M | 25.70M | 24.50M | 35.20M | 21.00M | 24.40M | 22.90M | 31.00M | 20.40M | 27.00M | 24.10M | 39.10M | 21.60M | 29.30M | 35.50M | 37.90M | 26.30M | 31.80M | 34.00M |
|
Payables
|
| | 54.30M | | 38.70M | 37.60M | 41.50M | 24.90M | 33.80M | 27.20M | 31.30M | 23.00M | 25.70M | 24.50M | 35.20M | 21.00M | 24.40M | 22.90M | 31.00M | 20.40M | 27.00M | 24.10M | 39.10M | 21.60M | 29.30M | 35.50M | 37.90M | 26.30M | 31.80M | 34.00M |
|
Accumulated Expenses
|
| | 171.00M | | 98.40M | 130.10M | 137.80M | 63.90M | 94.50M | 120.70M | 78.30M | 34.60M | 47.90M | 71.10M | 117.40M | 28.90M | 47.10M | 64.60M | 92.50M | 24.00M | 45.00M | 71.80M | 101.30M | 30.20M | 54.80M | 84.00M | 119.60M | 34.60M | 66.00M | 96.20M |
|
Current Taxes
|
| | 53.60M | | 55.60M | 12.60M | 12.80M | 12.90M | 13.00M | 13.00M | 4.10M | 4.20M | 79.60M | 70.60M | 1.10M | 8.80M | 2.80M | 2.70M | 4.60M | 8.30M | 1.20M | 1.30M | 2.60M | 7.20M | 1.90M | 2.10M | 3.30M | 6.20M | 2.50M | 2.40M |
|
Non-Current Debt
|
| | 393.30M | | 603.50M | 568.60M | 533.80M | 613.90M | 524.00M | 474.20M | 394.30M | 475.50M | 394.60M | 394.80M | 394.90M | 273.20M | 273.30M | 273.40M | 273.50M | 273.60M | 273.70M | 273.80M | 273.90M | 274.00M | 274.10M | 274.20M | 274.30M | 274.40M | 274.50M | 274.60M |
|
Minority Interest
|
| | 41.90M | | 81.80M | 81.90M | 83.90M | 74.50M | 79.90M | 85.60M | 80.30M | 93.70M | | | | | | | | 0.40M | 2.30M | 8.30M | 9.30M | 11.50M | 12.00M | 14.10M | 67.10M | 70.80M | 77.70M | 90.90M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 80.40M | 313.30M | 224.30M | 119.20M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 42.50M | 119.30M | 124.90M | 110.00M | 94.80M | 96.90M | 79.70M | 77.90M | 77.60M | 76.10M | 76.10M | 75.30M | 75.80M | 77.00M | 75.80M | 73.90M | 72.40M | 70.60M | 69.10M | 67.60M | 67.30M | 65.50M | 63.80M | 62.30M |
|
Other Non-Current Liabilities
|
| | 649.20M | | 432.50M | 432.40M | 404.90M | 356.40M | 367.50M | 313.50M | 73.80M | 145.10M | 81.90M | 89.50M | 103.70M | 94.70M | 74.40M | 60.70M | 59.30M | 60.10M | 62.20M | 60.00M | 67.50M | 72.70M | 81.20M | 87.60M | 92.50M | 76.20M | 99.70M | 115.50M |
|
Total Non-Current Liabilities
|
| | 728.40M | | 889.00M | 847.20M | 816.40M | 873.30M | 822.80M | 832.30M | 921.00M | 861.80M | 802.70M | 674.00M | 628.70M | 497.30M | 474.90M | 469.10M | 481.00M | 494.20M | 490.10M | 461.80M | 494.40M | 482.40M | 470.70M | 471.40M | 523.60M | 508.60M | 485.70M | 524.60M |
|
Total Liabilities
|
| | 1,377.60M | | 1,321.50M | 1,279.60M | 1,221.30M | 1,229.70M | 1,190.30M | 1,145.80M | 994.80M | 1,006.90M | 884.60M | 763.50M | 732.40M | 592.00M | 549.30M | 529.80M | 540.30M | 554.30M | 552.30M | 521.80M | 561.90M | 555.10M | 551.90M | 559.00M | 616.10M | 584.80M | 585.40M | 640.10M |
|
Total Debt
|
| | 393.30M | | 603.50M | 568.60M | 533.80M | 613.90M | 524.00M | 474.20M | 394.30M | 475.50M | 394.60M | 394.80M | 394.90M | 273.20M | 273.30M | 273.40M | 273.50M | 273.60M | 273.70M | 273.80M | 273.90M | 274.00M | 274.10M | 274.20M | 274.30M | 274.40M | 274.50M | 274.60M |
|
Common Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | -30.80M | -17.90M | 24.40M | | 11.30M | 21.90M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | -30.80M | -17.90M | 24.40M | | 11.30M | 21.90M |
|
Liabilities and Shareholders Equity
|
| | 1,553.70M | | 1,425.10M | 1,432.30M | 1,419.70M | 1,423.50M | 1,422.80M | 1,417.20M | 1,379.20M | 1,436.90M | 1,748.50M | 1,847.50M | 714.80M | 494.10M | 478.30M | 474.70M | 518.70M | 546.00M | 558.30M | 553.00M | 611.40M | 544.90M | 533.10M | 555.20M | 703.20M | 677.30M | 672.30M | 751.40M |
|
Retained Earnings
|
| | -20.90M | | -19.80M | -511.70M | -17.50M | -428.30M | -410.10M | -373.70M | -13.60M | -150.30M | 381.60M | 610.40M | -10.80M | -88.00M | -59.80M | -42.40M | -12.50M | -9.30M | 10.10M | 29.20M | 46.90M | -15.50M | -25.40M | -14.00M | 24.40M | 24.90M | 11.30M | 21.90M |
|
Treasury Shares
|
1.80M | 4.40M | 5.55M | 13.50M | 13.80M | 16.60M | 19.48M | 3.23M | 5.67M | 5.67M | 6.41M | | | | | 4.15M | 4.15M | 4.15M | 4.15M | | | | 0.27M | 3.53M | 4.45M | 4.45M | 4.45M | 0.77M | 1.70M | 1.80M |