|
Assets
|
590.04M | 601.53M | 664.64M | 1,250.89M | 1,681.85M | 1,850.70M | 1,975.79M | 1,902.30M | 1,861.64M | 2,122.45M | 3,257.53M | 3,386.90M | 3,158.74M | 3,209.89M | 3,444.74M | 3,025.29M |
|
Cash & Equivalents
|
125.92M | 171.31M | 197.10M | 76.33M | 95.06M | 77.30M | 102.24M | 75.75M | 69.71M | 148.50M | 121.40M | 165.37M | 122.06M | 124.98M | 164.24M | 216.39M |
|
Cash & Current Investments
|
125.92M | 171.31M | 197.10M | 76.33M | 95.06M | 77.30M | 102.24M | 75.75M | 69.71M | 148.50M | 121.40M | 165.37M | 122.06M | 124.98M | 164.24M | 216.39M |
|
Receivables - Net
|
98.92M | 77.77M | 93.36M | 217.32M | 203.57M | 227.11M | 219.12M | 268.16M | 262.85M | 537.19M | 572.24M | 605.01M | 596.57M | 701.60M | 766.32M | 774.48M |
|
Receivables - Other
|
9.47M | 9.58M | 6.69M | 41.01M | 34.93M | 31.52M | 32.12M | 21.92M | 27.51M | 336.86M | 399.30M | | | | | |
|
Receivables
|
108.38M | 87.35M | 100.05M | 258.33M | 238.51M | 258.63M | 251.23M | 290.08M | 290.35M | 874.05M | 971.54M | 605.01M | 596.57M | 701.60M | 766.32M | 774.48M |
|
Current Deferred Tax Assets
|
17.46M | 13.35M | 25.94M | 34.34M | 47.59M | 44.10M | | | | | | | | | | |
|
Prepaid Assets
|
12.08M | 13.37M | 9.45M | 16.75M | 65.33M | 40.42M | 27.46M | 33.58M | 58.13M | 23.28M | 24.54M | 24.29M | 24.70M | 28.01M | 35.55M | 29.22M |
|
Current Assets
|
274.06M | 294.81M | 341.86M | 356.13M | 436.36M | 373.92M | 382.50M | 407.99M | 421.82M | 566.48M | 920.38M | 1,154.91M | 937.43M | 1,114.81M | 1,406.64M | 990.82M |
|
Property, Plant & Equipment (Net)
|
17.57M | 18.54M | 20.48M | 41.29M | 57.35M | 60.36M | 60.63M | 78.95M | 80.23M | 72.73M | 70.38M | 64.73M | 63.05M | 52.50M | 37.86M | 35.07M |
|
Goodwill
|
252.28M | 251.37M | 501.14M | 548.57M | 716.65M | 828.60M | 913.26M | 909.69M | 909.69M | 909.69M | 1,280.53M | 1,280.23M | 1,280.23M | 1,226.03M | 1,226.03M | 1,226.03M |
|
Intangibles
|
30.04M | 48.29M | 52.42M | 174.46M | 302.65M | 349.18M | 364.81M | 311.75M | 321.86M | 168.13M | 356.97M | 321.98M | 283.00M | 228.70M | 195.65M | 165.38M |
|
Goodwill & Intangibles
|
282.32M | 299.66M | 553.56M | 723.03M | 1,019.30M | 1,177.78M | 1,278.07M | 1,221.44M | 1,231.56M | 1,077.82M | 1,637.49M | 1,602.21M | 1,563.23M | 1,454.72M | 1,421.67M | 1,391.40M |
|
Long-Term Deferred Tax
|
26.02M | 44.38M | 13.47M | 63.37M | 48.85M | 94.54M | 90.87M | 77.48M | 66.75M | 110.71M | 51.61M | 57.48M | 50.78M | 53.74M | 58.50M | 72.71M |
|
Other Non-Current Assets
|
10.59M | 10.29M | 33.75M | 31.75M | 40.91M | 69.78M | 33.66M | 39.05M | 36.48M | 52.15M | 72.73M | 54.10M | 62.48M | 67.17M | 63.33M | 53.45M |
|
Non-Current Assets
|
315.98M | 278.58M | 309.31M | 831.39M | 1,196.64M | 1,382.24M | 1,502.41M | 1,416.83M | 1,373.07M | 1,528.93M | 2,337.16M | 2,231.99M | 2,221.31M | 2,095.09M | 2,038.09M | 2,034.47M |
|
Accounts Payables
|
17.59M | 15.26M | 11.53M | 33.93M | 43.66M | 50.35M | 55.42M | 42.87M | 34.72M | 39.60M | 37.01M | 41.22M | 41.31M | 48.00M | 45.96M | 45.42M |
|
Notes Payables
|
| | | | 6.41M | 7.34M | | | | | | | | | | |
|
Payables
|
17.59M | 15.26M | 11.53M | 33.93M | 50.07M | 57.69M | 55.42M | 42.87M | 34.72M | 39.60M | 37.01M | 41.22M | 41.31M | 48.00M | 45.96M | 45.42M |
|
Accumulated Expenses
|
24.49M | 26.17M | 27.95M | 35.19M | 35.62M | 35.30M | 31.21M | 47.80M | 48.93M | 38.12M | 29.32M | 48.56M | 51.38M | 45.29M | 53.89M | 55.57M |
|
Other Accumulated Expenses
|
25.78M | 24.29M | 23.48M | 36.40M | 95.02M | 67.50M | 75.22M | 78.84M | 102.90M | 61.69M | 76.97M | 81.61M | 79.59M | 102.64M | 82.24M | 73.81M |
|
Short term Debt
|
| 75.00M | | 17.50M | 47.31M | 87.35M | 89.71M | 90.32M | 17.79M | 20.77M | 34.15M | 34.27M | 45.87M | 65.52M | 74.41M | 34.93M |
|
Current Taxes
|
10.68M | 6.18M | 10.43M | 3.54M | 1.19M | 6.28M | 4.73M | 11.33M | 9.90M | 5.24M | | | | | | |
|
Current Deferred Revenue
|
106.35M | 121.94M | 133.00M | 139.86M | 122.05M | 131.81M | 128.56M | 105.19M | 145.34M | 156.13M | 118.94M | 129.41M | 110.35M | 81.54M | 84.36M | 94.72M |
|
Curent Deferred Tax Liability
|
| | | 0.17M | 0.75M | 0.20M | | | | | | | | | | |
|
Total Current Liabilities
|
195.40M | 270.76M | 227.06M | 266.60M | 345.60M | 378.59M | 384.86M | 376.37M | 321.78M | 296.62M | 611.95M | 905.61M | 754.15M | 858.84M | 1,037.25M | 602.63M |
|
Non-Current Debt
|
75.00M | | 75.00M | 356.75M | 708.07M | 804.58M | 834.45M | 653.60M | 667.94M | 650.99M | 1,339.01M | 1,120.74M | 1,019.87M | 1,024.35M | 963.60M | 889.65M |
|
Non-Current Deffered Revenue
|
31.53M | 31.05M | 32.72M | 51.52M | 45.66M | 49.22M | 42.08M | 49.86M | 51.97M | 51.29M | 53.16M | 33.56M | 25.93M | 23.23M | 24.78M | 19.30M |
|
Non-Current Deferred Tax Liability
|
| 9.41M | 8.54M | 14.94M | 11.00M | 13.44M | 28.07M | 26.35M | 16.91M | 31.71M | 109.09M | 90.56M | 84.21M | 79.58M | 77.20M | 39.92M |
|
Operating Leases
|
| | | | | | | | | | 61.81M | 53.40M | 54.86M | 45.13M | 38.42M | 22.59M |
|
Other Non-Current Liabilities
|
30.07M | 24.00M | 24.00M | 26.72M | 27.83M | 23.45M | 31.93M | 41.20M | 38.44M | 43.61M | 44.63M | 39.93M | 34.54M | 36.00M | 25.00M | 26.87M |
|
Total Non-Current Liabilities
|
323.91M | 321.90M | 323.31M | 689.81M | 1,110.33M | 1,245.84M | 1,289.46M | 1,106.17M | 1,058.60M | 1,030.62M | 2,082.93M | 2,140.37M | 1,879.42M | 1,980.71M | 2,095.44M | 1,574.09M |
|
Total Liabilities
|
353.98M | 345.91M | 347.31M | 716.53M | 1,138.16M | 1,269.30M | 1,321.39M | 1,147.38M | 1,097.04M | 1,074.22M | 2,127.57M | 2,180.31M | 1,913.96M | 2,016.71M | 2,120.44M | 1,600.97M |
|
Total Debt
|
75.00M | 75.00M | 75.00M | 374.25M | 755.38M | 891.93M | 924.16M | 743.92M | 685.73M | 671.76M | 1,373.15M | 1,155.01M | 1,065.74M | 1,089.87M | 1,038.00M | 924.58M |
|
Common Equity
|
236.06M | 255.62M | 317.33M | 534.36M | 543.69M | 581.40M | 654.40M | 754.92M | 764.60M | 1,048.23M | 1,129.97M | 1,206.60M | 1,244.78M | 1,193.19M | 1,324.30M | 1,424.33M |
|
Shareholder's Equity
|
236.06M | 255.62M | 317.33M | 534.36M | 543.69M | 581.40M | 654.40M | 754.92M | 764.60M | 1,048.23M | 1,129.97M | 1,206.60M | 1,244.78M | 1,193.19M | 1,324.30M | 1,424.33M |
|
Liabilities and Shareholders Equity
|
590.04M | 601.53M | 664.64M | 1,250.89M | 1,681.85M | 1,850.70M | 1,975.79M | 1,902.30M | 1,861.64M | 2,122.45M | 3,257.53M | 3,386.90M | 3,158.74M | 3,209.89M | 3,444.74M | 3,025.29M |
|
Treasury Shares
|
0.31M | 0.50M | 2.79M | 3.30M | 2.72M | 1.15M | 0.94M | 3.02M | 1.65M | 2.35M | 1.23M | 1.00M | 3.00M | 8.62M | 32.45M | 35.27M |
|
Retained Earnings
|
78.09M | 105.29M | -17.26M | -14.03M | -23.32M | 331.42M | 416.85M | 545.73M | 550.87M | 863.77M | 930.83M | 1,003.49M | 1,131.28M | 1,273.46M | 1,394.97M | 1,598.09M |