|
Cash & Equivalents
|
| 74.55M | 174.01M | 115.72M | 170.19M | 134.76M | 128.96M | 165.44M | 80.43M | 214.09M | 275.32M | 271.09M | 114.56M | 82.43M | 60.47M | 51.85M | 54.56M | 58.02M | 66.45M | 60.70M | 78.83M | 84.18M | 84.25M | 56.09M |
|
Short-term Investments
|
| 45.80M | 91.55M | 87.26M | 86.95M | 102.14M | 70.20M | 71.86M | 60.53M | 52.72M | 10.49M | 1.40M | | | 23.84M | 30.25M | 29.01M | 30.96M | 28.00M | 28.49M | 31.57M | 32.32M | 32.23M | 58.98M |
|
Cash & Current Investments
|
| 120.35M | 265.56M | 202.98M | 257.13M | 236.90M | 199.16M | 237.30M | 140.96M | 266.81M | 285.81M | 272.49M | 114.56M | 82.43M | 84.31M | 82.10M | 83.57M | 88.99M | 94.45M | 89.18M | 110.39M | 116.50M | 116.48M | 115.07M |
|
Receivables - Net
|
| 24.18M | 124.75M | 111.92M | 115.97M | 122.47M | 124.00M | 130.29M | 64.19M | 100.20M | 128.98M | 107.02M | 58.48M | 36.93M | 30.17M | 44.19M | 39.65M | 26.84M | 25.73M | 43.95M | 34.15M | 28.46M | 28.63M | 30.13M |
|
Receivables - Other
|
| 148.50M | 205.69M | 181.15M | 142.99M | 140.74M | 136.48M | 111.87M | 28.69M | 168.26M | 168.05M | 176.96M | 116.11M | 143.71M | 141.63M | 150.52M | 150.39M | 148.97M | 154.74M | 166.01M | 168.44M | 160.48M | 156.51M | 165.01M |
|
Receivables
|
| 172.68M | 330.43M | 293.06M | 258.97M | 263.20M | 260.48M | 242.16M | 92.88M | 268.47M | 297.03M | 283.97M | 174.59M | 180.64M | 171.81M | 194.71M | 190.04M | 175.81M | 180.48M | 209.96M | 202.59M | 188.94M | 185.14M | 195.14M |
|
Inventory
|
| 0.10M | 3.10M | 6.15M | 9.82M | 8.60M | 9.35M | 9.44M | 5.10M | 6.79M | 7.60M | 9.08M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 13.73M | 36.36M | 36.08M | 40.76M | 57.53M | 70.50M | 47.84M | 10.49M | 42.74M | 41.26M | 45.25M | 11.92M | 11.49M | 10.95M | 10.15M | 7.70M | 8.03M | 10.01M | 9.98M | 9.79M | 11.91M | 15.17M | 16.41M |
|
Current Assets
|
| 281.21M | 544.79M | 515.12M | 546.30M | 545.65M | 520.21M | 518.71M | 519.47M | 531.53M | 577.75M | 553.96M | 258.71M | 208.80M | 200.37M | 219.78M | 205.84M | 206.12M | 219.38M | 244.71M | 258.38M | 263.25M | 267.29M | 280.56M |
|
Property, Plant & Equipment (Net)
|
31.04M | 32.88M | 71.03M | 65.43M | 63.21M | 59.21M | 65.96M | 61.27M | 4.94M | 59.25M | 58.10M | 56.73M | 4.55M | 4.56M | 5.01M | 5.44M | 6.97M | 6.78M | 6.70M | 6.47M | 6.28M | 5.98M | 5.69M | 6.09M |
|
Goodwill
|
385.78M | 385.78M | 461.13M | 846.91M | 314.58M | 847.03M | 461.25M | 851.09M | 314.58M | 850.10M | 850.10M | 564.22M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M | 313.70M |
|
Intangibles
|
| 692.14M | 1,570.69M | 1,570.84M | 1,621.08M | 1,620.86M | 1,629.38M | 1,637.96M | 546.98M | 1,638.01M | 1,637.77M | 1,670.68M | 432.48M | 408.79M | 385.23M | 367.15M | 347.17M | 330.99M | 310.96M | 297.36M | 301.18M | 291.69M | 277.52M | 264.10M |
|
Goodwill & Intangibles
|
385.78M | 1,077.93M | 2,031.82M | 2,417.75M | 1,935.66M | 2,467.89M | 2,090.62M | 2,489.05M | 861.56M | 2,488.11M | 2,487.87M | 2,234.90M | 746.18M | 722.49M | 698.93M | 680.85M | 660.87M | 644.69M | 624.66M | 611.06M | 614.88M | 605.39M | 591.23M | 577.80M |
|
Long-Term Deferred Tax
|
| 3.66M | | 5.74M | 7.04M | 7.42M | 8.53M | 8.56M | 1.91M | 3.91M | 3.78M | 3.98M | 35.28M | 32.91M | 33.78M | 35.28M | 23.89M | 26.93M | 27.48M | 25.70M | 31.03M | 35.07M | 35.94M | 28.77M |
|
Other Non-Current Assets
|
| 71.34M | 123.90M | 136.40M | 153.27M | 147.58M | 149.62M | 153.49M | 949.43M | 150.64M | 150.83M | 141.93M | 40.75M | 37.85M | 38.56M | 40.03M | 28.25M | 30.90M | 31.09M | 28.87M | 33.94M | 37.70M | 37.85M | 30.55M |
|
Non-Current Assets
|
| 766.73M | 2,207.82M | 2,153.57M | 2,154.87M | 2,089.26M | 2,056.58M | 2,005.84M | 1,950.55M | 1,947.30M | 1,903.55M | 1,606.76M | 951.81M | 945.01M | 922.23M | 904.29M | 899.71M | 873.22M | 849.29M | 838.46M | 839.59M | 823.80M | 815.61M | 788.11M |
|
Assets
|
| 1,047.94M | 2,752.61M | 2,668.70M | 2,701.18M | 2,634.91M | 2,576.79M | 2,524.54M | 2,470.02M | 2,478.83M | 2,481.30M | 2,160.73M | 1,210.53M | 1,153.82M | 1,122.61M | 1,124.07M | 1,105.56M | 1,079.34M | 1,068.67M | 1,083.16M | 1,097.96M | 1,087.06M | 1,082.89M | 1,068.67M |
|
Accounts Payables
|
| 4.65M | 21.24M | 18.83M | 13.04M | 24.47M | 14.35M | 16.08M | 0.45M | 11.84M | 14.68M | 25.29M | 8.55M | 4.08M | 15.53M | 10.14M | 9.62M | 4.86M | 4.79M | 7.72M | 8.04M | 5.06M | 3.08M | 3.09M |
|
Payables
|
| 4.65M | 21.24M | 18.83M | 13.04M | 24.47M | 14.35M | 16.08M | 0.45M | 11.84M | 14.68M | 25.29M | 8.55M | 4.08M | 15.53M | 10.14M | 9.62M | 4.86M | 4.79M | 7.72M | 8.04M | 5.06M | 3.08M | 3.09M |
|
Accumulated Expenses
|
| 41.43M | 105.37M | 98.76M | 129.03M | 83.45M | 90.85M | 108.93M | 21.75M | 99.54M | 116.01M | 125.92M | 26.34M | 29.43M | 14.09M | 18.51M | 17.34M | 11.89M | 13.43M | 16.24M | 24.52M | 12.06M | 19.17M | 21.49M |
|
Other Accumulated Expenses
|
| 3.09M | 19.82M | 12.53M | 19.65M | 8.51M | 8.38M | 6.84M | 1.82M | 23.93M | 4.11M | 3.94M | 1.72M | 1.75M | 2.41M | 3.04M | 2.13M | 2.17M | 1.98M | 1.92M | 3.67M | 2.29M | 2.42M | 2.42M |
|
Short term Debt
|
| | 43.61M | 43.70M | 43.69M | 43.83M | 36.03M | 36.04M | 36.09M | 36.15M | 36.21M | 36.27M | 109.81M | 36.34M | 36.40M | 36.99M | 66.14M | 36.93M | 24.75M | 24.73M | 21.02M | 21.02M | 21.01M | 20.99M |
|
Current Leases
|
| 5.84M | 18.02M | 17.58M | 17.89M | 16.92M | 16.84M | 16.44M | 16.47M | 16.28M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 4.68M | | | 19.52M | 0.74M | | 24.66M | 10.19M | 0.36M | 0.17M | | | 0.33M | 0.21M | 0.03M | 0.05M | 0.33M | | | |
|
Current Deferred Revenue
|
| 0.72M | 38.64M | 37.05M | 33.12M | 32.53M | 35.91M | 43.99M | 6.97M | 48.91M | 44.00M | 37.92M | 17.08M | 28.71M | 20.09M | 16.28M | 7.13M | 36.98M | 26.93M | 20.58M | 19.52M | 48.66M | 37.96M | 29.78M |
|
Total Current Liabilities
|
| 48.12M | 214.46M | 207.95M | 224.67M | 187.89M | 179.89M | 208.62M | 189.75M | 196.44M | 210.90M | 225.40M | 166.71M | 98.56M | 86.11M | 81.91M | 102.04M | 92.60M | 73.22M | 71.50M | 73.11M | 89.68M | 86.53M | 75.34M |
|
Non-Current Debt
|
| 334.68M | 967.47M | 956.53M | 795.66M | 784.67M | 747.47M | 738.44M | 729.39M | 720.33M | 711.26M | 752.17M | 619.58M | 610.59M | 591.48M | 576.78M | 519.55M | 509.41M | 510.86M | 499.69M | 454.44M | 438.17M | 427.92M | 417.69M |
|
Non-Current Deffered Revenue
|
| | 22.62M | 23.40M | 39.77M | 37.88M | 29.29M | 28.60M | 13.44M | 34.13M | 32.15M | 30.90M | 10.68M | 9.88M | 9.11M | 11.16M | 17.67M | 16.54M | 15.11M | 24.47M | 64.56M | 60.28M | 55.94M | 52.52M |
|
Minority Interest
|
| -2.81M | -3.84M | -4.61M | -5.76M | -6.52M | -7.27M | -8.57M | -9.21M | -10.17M | -11.02M | -13.33M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 119.50M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 29.73M | 28.88M | 29.75M | 24.75M | 25.79M | 24.44M | 19.18M | 7.08M | 19.09M | 18.23M | 26.24M | | | | | | | | | | | | |
|
Operating Leases
|
| 13.41M | 73.47M | 69.46M | 66.24M | 61.47M | 61.28M | 57.12M | 5.64M | 51.93M | 48.45M | 47.09M | 4.79M | 4.23M | 3.65M | 3.07M | 9.73M | 9.69M | 9.41M | 9.18M | 9.48M | 9.21M | 8.92M | 8.92M |
|
Other Non-Current Liabilities
|
| 76.90M | 96.24M | 95.64M | 98.95M | 100.34M | 100.16M | 101.42M | 91.44M | 102.27M | 104.09M | 99.88M | 87.30M | 87.92M | 88.77M | 89.25M | 81.83M | 82.17M | 81.85M | 82.42M | 84.58M | 85.02M | 85.34M | 85.92M |
|
Total Non-Current Liabilities
|
| 425.95M | 1,306.90M | 1,287.09M | 1,151.10M | 1,097.70M | 1,042.36M | 1,051.97M | 1,038.15M | 1,021.92M | 1,020.99M | 1,081.79M | 821.81M | 743.29M | 710.82M | 691.00M | 667.10M | 647.22M | 627.69M | 622.53M | 616.80M | 612.57M | 594.63M | 569.02M |
|
Total Liabilities
|
| 502.85M | 1,403.14M | 1,382.73M | 1,250.06M | 1,198.04M | 1,142.52M | 1,153.39M | 1,129.59M | 1,124.18M | 1,125.08M | 1,181.67M | 909.11M | 831.20M | 799.59M | 780.25M | 748.93M | 729.39M | 709.54M | 704.95M | 701.39M | 697.59M | 679.98M | 654.95M |
|
Total Debt
|
| 334.68M | 1,011.08M | 1,000.23M | 839.35M | 828.49M | 783.50M | 774.48M | 765.49M | 756.49M | 747.47M | 788.44M | 729.39M | 646.94M | 627.88M | 613.77M | 585.70M | 546.33M | 535.61M | 524.42M | 475.46M | 459.19M | 448.93M | 438.69M |
|
Common Equity
|
618.15M | 545.10M | 1,349.47M | 1,290.57M | 1,451.12M | 1,443.39M | 1,434.27M | 1,379.73M | 1,340.43M | 1,364.82M | 1,367.24M | 992.39M | 301.41M | 322.61M | 323.02M | 343.82M | 356.62M | 349.95M | 359.14M | 378.21M | 396.57M | 389.47M | 402.92M | 413.72M |
|
Shareholder's Equity
|
618.15M | 545.10M | 1,349.47M | 1,290.57M | 1,451.12M | 1,443.39M | 1,434.27M | 1,379.73M | 1,340.43M | 1,364.82M | 1,367.24M | 992.39M | 301.41M | 322.61M | 323.02M | 343.82M | 356.62M | 349.95M | 359.14M | 378.21M | 396.57M | 389.47M | 402.92M | 413.72M |
|
Liabilities and Shareholders Equity
|
| 1,047.94M | 2,752.61M | 2,668.70M | 2,701.18M | 2,634.91M | 2,576.79M | 2,524.54M | 2,470.02M | 2,478.83M | 2,481.30M | 2,160.73M | 1,210.53M | 1,153.82M | 1,122.61M | 1,124.07M | 1,105.56M | 1,079.34M | 1,068.67M | 1,083.16M | 1,097.96M | 1,087.06M | 1,082.89M | 1,068.67M |
|
Treasury Shares
|
2.91M | 2.92M | 1.08M | 3.91M | 6.72M | -1.07M | 1.52M | -2.75M | 8.34M | -1.03M | -1.03M | 1.03M | 10.57M | 12.89M | 10.00M | 13.26M | 13.35M | 14.02M | 14.14M | | 15.88M | 17.41M | 18.02M | 18.11M |
|
Retained Earnings
|
-2.86M | 148.32M | 124.89M | 89.71M | 264.25M | 264.27M | 257.90M | 207.60M | 187.81M | 207.54M | 196.72M | -197.43M | -123.70M | -94.68M | -93.26M | -69.03M | -56.33M | -55.43M | -47.04M | -27.73M | 2.83M | 9.23M | 20.51M | 23.87M |