|
Cash & Equivalents
|
27.05M | 1.88M | 3.96M | 5.68M | 15.58M | 13.07M | 9.58M | 51.03M | 15.15M | 13.86M | 82.98M | 29.21M | 180.93M | 64.52M | 32.94M | 10.65M |
|
Cash & Current Investments
|
27.05M | 1.88M | 3.96M | 5.68M | 15.58M | 13.07M | 9.58M | 51.03M | 15.15M | 13.86M | 82.98M | 29.21M | 180.93M | 64.52M | 32.94M | 10.65M |
|
Receivables - Net
|
| 127.46M | 146.65M | 142.51M | 147.48M | 186.27M | 278.00M | 341.98M | 350.50M | 365.87M | 352.69M | 376.10M | 789.13M | 675.65M | 623.49M | 437.82M |
|
Receivables - Other
|
| | 4.25M | | | | | | | | | | 0.07M | | | |
|
Receivables
|
| 127.46M | 150.90M | 142.51M | 147.48M | 186.27M | 278.00M | 341.98M | 350.50M | 365.87M | 352.69M | 376.10M | 789.20M | 675.65M | 623.49M | 437.82M |
|
Current Deferred Tax Assets
|
| 20.17M | 19.34M | 18.12M | 24.94M | 27.33M | | | | | | | | | | |
|
Prepaid Assets
|
1.90M | 6.97M | 12.71M | 18.96M | 26.63M | 17.20M | 23.72M | 34.61M | 50.99M | 39.89M | 40.45M | 40.81M | 72.46M | 66.04M | 45.67M | 53.46M |
|
Current Assets
|
137.44M | 179.26M | 212.47M | 203.74M | 232.90M | 282.67M | 375.63M | 450.63M | 474.15M | 482.17M | 560.50M | 533.74M | 1,349.07M | 1,093.64M | 841.68M | 594.91M |
|
Property, Plant & Equipment (Net)
|
19.97M | 21.78M | 16.86M | 14.81M | 21.16M | 32.88M | 50.13M | 59.95M | 73.43M | 90.42M | 104.83M | 116.17M | 127.11M | 149.28M | 191.38M | 186.27M |
|
Long-Term Investments
|
22.02M | 20.96M | | | | | 27.35M | 31.29M | 64.31M | 59.33M | 62.17M | 61.35M | 64.48M | 61.22M | 68.84M | 71.84M |
|
Goodwill
|
79.87M | 154.18M | 123.32M | 123.32M | 144.64M | 154.39M | 204.78M | 341.75M | 340.60M | 438.51M | 595.55M | 864.49M | 892.34M | 935.36M | 1,111.55M | 897.46M |
|
Intangibles
|
| 165.58M | 143.57M | 136.91M | 150.20M | 152.52M | 174.97M | 245.72M | 227.10M | 326.15M | 398.47M | 564.91M | 514.46M | 476.83M | 474.13M | 381.36M |
|
Goodwill & Intangibles
|
115.34M | 165.58M | 266.90M | 260.23M | 294.84M | 306.90M | 379.75M | 587.48M | 567.69M | 764.65M | 994.02M | 1,429.40M | 1,406.80M | 1,412.20M | 1,585.68M | 1,278.82M |
|
Long-Term Deferred Tax
|
| 0.24M | 1.82M | | | | | | | | | | | | | 25.83M |
|
Other Non-Current Assets
|
| 20.96M | 21.15M | 19.73M | 32.28M | 38.71M | 47.57M | 57.53M | 74.37M | 96.15M | 120.25M | 135.12M | 156.67M | 172.02M | 236.80M | 258.05M |
|
Non-Current Assets
|
251.57M | 382.85M | 323.16M | 313.64M | 371.39M | 398.06M | 504.80M | 736.25M | 779.80M | 1,010.55M | 1,371.15M | 1,819.77M | 1,782.84M | 1,794.71M | 2,082.71M | 1,820.81M |
|
Assets
|
389.00M | 562.11M | 535.63M | 517.39M | 604.29M | 680.73M | 880.43M | 1,186.88M | 1,253.96M | 1,492.72M | 1,931.65M | 2,353.51M | 3,131.91M | 2,888.35M | 2,924.39M | 2,415.73M |
|
Accounts Payables
|
18.06M | 45.87M | 49.81M | 52.62M | 71.31M | 78.99M | 118.82M | 137.51M | 130.32M | 149.60M | 156.14M | 167.88M | 425.26M | 476.45M | 343.85M | 184.31M |
|
Notes Payables
|
5.50M | 13.88M | 28.12M | | | 7.50M | 7.50M | 3.75M | | | | 4.69M | | | | |
|
Payables
|
23.56M | 59.74M | 77.93M | 52.62M | 71.31M | 86.49M | 126.32M | 141.26M | 130.32M | 149.60M | 156.14M | 172.57M | 425.26M | 476.45M | 343.85M | 184.31M |
|
Accumulated Expenses
|
24.05M | 38.06M | 43.65M | 49.44M | 55.95M | 68.00M | 83.70M | 107.99M | 121.42M | 135.06M | 170.93M | 213.41M | 354.38M | 333.24M | 278.54M | 287.54M |
|
Other Accumulated Expenses
|
10.40M | 8.44M | 13.98M | 7.46M | 4.45M | 2.63M | 5.37M | 16.61M | 5.15M | 10.24M | 25.30M | 10.94M | 162.42M | 48.24M | 33.74M | 73.93M |
|
Short term Debt
|
| | 3.00M | | 10.00M | 18.00M | 30.00M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 13.94M | 15.03M | 11.38M | 8.09M | | |
|
Current Deferred Revenue
|
5.08M | 7.19M | 2.15M | | 1.37M | 3.18M | 5.62M | 8.92M | 8.38M | 12.37M | 11.79M | 11.00M | 15.95M | 11.82M | | |
|
Total Current Liabilities
|
63.10M | 117.89M | 140.05M | 109.53M | 143.09M | 178.29M | 251.02M | 274.79M | 265.27M | 307.27M | 378.11M | 422.96M | 969.39M | 857.93M | 656.12M | 545.78M |
|
Non-Current Debt
|
100.12M | 200.81M | 174.20M | 158.18M | 148.67M | 135.69M | 128.49M | 359.19M | 319.84M | 320.61M | 617.16M | 857.96M | 842.32M | 843.50M | 844.69M | 845.87M |
|
Preferred Stock Liabilities
|
| | 24.08M | | | | | | | | | | | | | |
|
Minority Interest
|
| 28.38M | 24.08M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 1.49M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
8.53M | 20.17M | | | 17.76M | 32.49M | 22.43M | 21.42M | 27.04M | 76.32M | 122.83M | 177.07M | 169.26M | 147.45M | 141.53M | 86.37M |
|
Operating Leases
|
| | | | | | | | | | 91.21M | 77.80M | 13.36M | 17.45M | | |
|
Other Non-Current Liabilities
|
54.15M | 61.58M | 61.65M | 67.57M | 77.02M | 77.67M | 78.13M | 82.10M | 79.28M | 78.53M | 61.81M | 107.91M | 96.99M | 120.57M | 108.98M | 107.45M |
|
Total Non-Current Liabilities
|
164.01M | 318.70M | 314.25M | 267.70M | 309.53M | 346.48M | 454.44M | 655.40M | 612.15M | 775.20M | 1,133.09M | 1,425.92M | 1,872.89M | 1,724.15M | 1,984.16M | 1,601.66M |
|
Total Liabilities
|
218.16M | 380.28M | 375.90M | 335.27M | 386.55M | 424.15M | 532.57M | 737.50M | 691.43M | 853.73M | 1,194.90M | 1,533.83M | 1,969.88M | 1,844.72M | 2,093.14M | 1,709.11M |
|
Total Debt
|
100.12M | 200.81M | 177.20M | 158.18M | 158.67M | 153.69M | 158.49M | 359.19M | 319.84M | 320.61M | 617.16M | 857.96M | 842.32M | 843.50M | 844.69M | 845.87M |
|
Common Equity
|
170.84M | 153.46M | 135.66M | 182.11M | 217.74M | 256.58M | 347.86M | 449.38M | 562.53M | 638.99M | 736.74M | 819.68M | 1,162.03M | 1,043.63M | 831.26M | 706.62M |
|
Shareholder's Equity
|
170.84M | 153.46M | 135.66M | 182.11M | 217.74M | 256.58M | 347.86M | 449.38M | 562.53M | 638.99M | 736.74M | 819.68M | 1,162.03M | 1,043.63M | 831.26M | 706.62M |
|
Liabilities and Shareholders Equity
|
389.00M | 562.11M | 535.63M | 517.39M | 604.29M | 680.73M | 880.43M | 1,186.88M | 1,253.96M | 1,492.72M | 1,931.65M | 2,353.51M | 3,131.91M | 2,888.35M | 2,924.39M | 2,415.73M |
|
Treasury Shares
|
1.35M | 1.72M | 1.53M | 1.66M | 1.64M | 1.57M | 1.24M | 1.07M | 0.85M | 0.82M | 0.76M | 0.72M | 0.76M | 5.64M | 12.61M | 12.61M |
|
Retained Earnings
|
-16.71M | -233.07M | -259.33M | -242.19M | -211.28M | -178.06M | -96.17M | 9.67M | 142.23M | 286.06M | 400.05M | 469.56M | 796.95M | 1,241.00M | 1,451.67M | 1,304.70M |