|
Cash & Equivalents
|
| 74.55M | 170.19M | 80.43M | 114.56M | 54.56M | 78.83M |
|
Short-term Investments
|
| 45.80M | 86.95M | 60.53M | | 29.01M | 31.57M |
|
Cash & Current Investments
|
| 120.35M | 257.13M | 140.96M | 114.56M | 83.57M | 110.39M |
|
Receivables - Net
|
| 24.18M | 115.97M | 64.19M | 58.48M | 39.65M | 34.15M |
|
Receivables - Other
|
| 148.50M | 142.99M | 28.69M | 116.11M | 150.39M | 168.44M |
|
Receivables
|
| 172.68M | 258.97M | 92.88M | 174.59M | 190.04M | 202.59M |
|
Inventory
|
| 0.10M | 9.82M | 5.10M | | | |
|
Prepaid Assets
|
| 13.73M | 40.76M | 10.49M | 11.92M | 7.70M | 9.79M |
|
Current Assets
|
| 281.21M | 546.30M | 519.47M | 258.71M | 205.84M | 258.38M |
|
Property, Plant & Equipment (Net)
|
31.04M | 32.88M | 63.21M | 4.94M | 4.55M | 6.97M | 6.28M |
|
Goodwill
|
385.78M | 385.78M | 314.58M | 314.58M | 313.70M | 313.70M | 313.70M |
|
Intangibles
|
| 692.14M | 1,621.08M | 546.98M | 432.48M | 347.17M | 301.18M |
|
Goodwill & Intangibles
|
385.78M | 1,077.93M | 1,935.66M | 861.56M | 746.18M | 660.87M | 614.88M |
|
Long-Term Deferred Tax
|
| 3.66M | 7.04M | 1.91M | 35.28M | 23.89M | 31.03M |
|
Other Non-Current Assets
|
| 71.34M | 153.27M | 949.43M | 40.75M | 28.25M | 33.94M |
|
Non-Current Assets
|
| 766.73M | 2,154.87M | 1,950.55M | 951.81M | 899.71M | 839.59M |
|
Assets
|
| 1,047.94M | 2,701.18M | 2,470.02M | 1,210.53M | 1,105.56M | 1,097.96M |
|
Accounts Payables
|
| 4.65M | 13.04M | 0.45M | 8.55M | 9.62M | 8.04M |
|
Payables
|
| 4.65M | 13.04M | 0.45M | 8.55M | 9.62M | 8.04M |
|
Accumulated Expenses
|
| 41.43M | 129.03M | 21.75M | 26.34M | 17.34M | 24.52M |
|
Other Accumulated Expenses
|
| 3.09M | 19.65M | 1.82M | 1.72M | 2.13M | 3.67M |
|
Short term Debt
|
| | 43.69M | 36.09M | 109.81M | 66.14M | 21.02M |
|
Current Leases
|
| 5.84M | 17.89M | 16.47M | | | |
|
Current Taxes
|
| | 4.68M | 0.74M | 0.36M | 0.33M | 0.33M |
|
Current Deferred Revenue
|
| 0.72M | 33.12M | 6.97M | 17.08M | 7.13M | 19.52M |
|
Total Current Liabilities
|
| 48.12M | 224.67M | 189.75M | 166.71M | 102.04M | 73.11M |
|
Non-Current Debt
|
| 334.68M | 795.66M | 729.39M | 619.58M | 519.55M | 454.44M |
|
Non-Current Deffered Revenue
|
| | 39.77M | 13.44M | 10.68M | 17.67M | 64.56M |
|
Minority Interest
|
| -2.81M | -5.76M | -9.21M | | | |
|
Liabilities from Discontinued Operations
|
| | | 119.50M | | | |
|
Non-Current Deferred Tax Liability
|
| 29.73M | 24.75M | 7.08M | | | |
|
Operating Leases
|
| 13.41M | 66.24M | 5.64M | 4.79M | 9.73M | 9.48M |
|
Other Non-Current Liabilities
|
| 76.90M | 98.95M | 91.44M | 87.30M | 81.83M | 84.58M |
|
Total Non-Current Liabilities
|
| 425.95M | 1,151.10M | 1,038.15M | 821.81M | 667.10M | 616.80M |
|
Total Liabilities
|
| 502.85M | 1,250.06M | 1,129.59M | 909.11M | 748.93M | 701.39M |
|
Total Debt
|
| 334.68M | 839.35M | 765.49M | 729.39M | 585.70M | 475.46M |
|
Common Equity
|
618.15M | 545.10M | 1,451.12M | 1,340.43M | 301.41M | 356.62M | 396.57M |
|
Shareholder's Equity
|
618.15M | 545.10M | 1,451.12M | 1,340.43M | 301.41M | 356.62M | 396.57M |
|
Liabilities and Shareholders Equity
|
| 1,047.94M | 2,701.18M | 2,470.02M | 1,210.53M | 1,105.56M | 1,097.96M |
|
Treasury Shares
|
2.91M | 2.92M | 6.72M | 8.34M | 10.57M | 13.35M | 15.88M |
|
Retained Earnings
|
-2.86M | 148.32M | 264.25M | 187.81M | -123.70M | -56.33M | 2.83M |