|
Cash & Equivalents
|
150.66M | 130.54M | 106.72M | 125.15M | 181.46M | 121.24M | 100.85M | 110.14M | 244.68M | 96.20M | 82.24M |
|
Short-term Investments
|
22.15M | 52.03M | 19.81M | 12.57M | 27.56M | 40.12M | 15.17M | 2.46M | 22.31M | 57.42M | 32.38M |
|
Cash & Current Investments
|
172.81M | 182.57M | 126.53M | 137.72M | 209.02M | 161.36M | 116.02M | 112.60M | 266.99M | 153.62M | 114.62M |
|
Receivables - Net
|
70.23M | 54.49M | 99.09M | 62.92M | 40.24M | 58.73M | 88.05M | 49.99M | 27.62M | 60.66M | 86.93M |
|
Receivables - Other
|
46.25M | | | 35.08M | | | | 22.36M | | | |
|
Receivables
|
116.49M | 54.49M | 99.09M | 98.01M | 40.24M | 58.73M | 88.05M | 72.35M | 27.62M | 60.66M | 86.93M |
|
Prepaid Assets
|
24.33M | 27.07M | 18.22M | 17.38M | 38.18M | 28.21M | 20.07M | 16.56M | 26.75M | 22.25M | 15.54M |
|
Current Assets
|
267.38M | 264.13M | 243.85M | 218.02M | 287.44M | 248.30M | 224.14M | 179.15M | 321.36M | 236.53M | 217.08M |
|
Property, Plant & Equipment (Net)
|
729.80M | 738.86M | 749.49M | 766.75M | 788.25M | 801.06M | 801.14M | 807.49M | 818.53M | 881.07M | 877.55M |
|
Long-Term Investments
|
94.56M | 98.89M | 105.61M | 99.21M | 100.14M | 107.32M | 113.93M | 108.79M | 108.91M | 114.61M | 121.17M |
|
Goodwill
|
175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M | 175.76M |
|
Intangibles
|
123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M | 123.70M |
|
Goodwill & Intangibles
|
299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M | 299.47M |
|
Other Non-Current Assets
|
99.45M | 107.76M | 120.42M | 120.88M | 126.89M | 117.67M | 118.58M | 128.96M | 133.18M | 152.19M | 156.19M |
|
Non-Current Assets
|
2,237.85M | 1,244.97M | 1,274.99M | 2,401.49M | 1,314.75M | 1,325.52M | 1,333.11M | 2,798.35M | 1,360.08M | 1,447.33M | 1,454.38M |
|
Assets
|
1,490.66M | 1,509.10M | 1,518.84M | 1,504.33M | 1,602.19M | 1,573.82M | 1,557.25M | 1,523.85M | 1,681.44M | 1,683.86M | 1,671.47M |
|
Accounts Payables
|
54.75M | 65.43M | 68.34M | 73.10M | 99.12M | 99.48M | 92.53M | 63.71M | 82.30M | 111.04M | 65.50M |
|
Payables
|
54.75M | 65.43M | 68.34M | 73.10M | 99.12M | 99.48M | 92.53M | 63.71M | 82.30M | 111.04M | 65.50M |
|
Other Accumulated Expenses
|
6.36M | 5.52M | 7.06M | 6.44M | 5.84M | 4.73M | 9.09M | 6.91M | 7.11M | 11.23M | 6.18M |
|
Short term Debt
|
74.81M | 7.21M | 7.79M | 42.15M | 42.55M | 137.67M | 137.63M | 104.19M | 104.34M | 104.44M | 104.83M |
|
Current Deferred Revenue
|
105.00M | 142.01M | 106.12M | 111.98M | 212.37M | 146.28M | 82.41M | 111.85M | 220.11M | 144.44M | 73.19M |
|
Total Current Liabilities
|
240.91M | 220.16M | 189.30M | 233.67M | 359.87M | 388.17M | 321.66M | 286.66M | 413.87M | 371.16M | 249.70M |
|
Capital Leases
|
107.22M | 106.01M | 106.75M | 103.59M | 105.84M | 102.45M | 103.52M | 103.84M | 103.88M | 100.84M | 101.88M |
|
Non-Current Debt
|
467.16M | 531.49M | 547.49M | 527.12M | 537.37M | 462.36M | 502.47M | 512.93M | 595.12M | 598.66M | 655.09M |
|
Pension
|
15.40M | 10.45M | 10.71M | 15.22M | 13.04M | 13.26M | 11.01M | 6.56M | 4.28M | 4.39M | 2.08M |
|
Minority Interest
|
| 11.29M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.17M |
|
Non-Current Deferred Tax Liability
|
54.10M | 46.97M | 56.68M | 50.41M | 57.16M | 47.57M | 40.49M | 43.52M | 30.93M | 37.76M | 54.56M |
|
Other Non-Current Liabilities
|
28.25M | 31.25M | 32.26M | 33.68M | 37.66M | 35.29M | 35.63M | 34.12M | 35.20M | 36.18M | 35.70M |
|
Total Non-Current Liabilities
|
626.47M | 1,255.97M | 910.93M | 570.41M | 1,073.29M | 1,013.81M | 979.15M | 517.99M | 1,148.08M | 1,112.81M | 1,063.31M |
|
Total Liabilities
|
1,191.15M | 1,287.22M | 943.19M | 963.69M | 1,110.94M | 1,049.10M | 1,014.78M | 987.62M | 1,183.27M | 1,148.99M | 1,099.01M |
|
Total Debt
|
541.97M | 538.70M | 555.27M | 569.27M | 579.91M | 600.04M | 640.10M | 617.12M | 699.47M | 703.10M | 759.92M |
|
Common Equity
|
299.51M | 221.88M | 575.65M | 540.64M | 491.25M | 524.72M | 542.47M | 536.22M | 498.17M | 534.87M | 572.46M |
|
Shareholder's Equity
|
299.51M | 221.88M | 575.65M | 540.64M | 491.25M | 524.72M | 542.47M | 536.22M | 498.17M | 534.87M | 572.46M |
|
Liabilities and Shareholders Equity
|
1,490.66M | 1,509.10M | 1,518.84M | 1,504.33M | 1,602.19M | 1,573.82M | 1,557.25M | 1,523.85M | 1,681.44M | 1,683.86M | 1,671.47M |
|
Retained Earnings
|
-429.08M | -515.97M | -522.02M | -554.38M | -605.65M | -576.54M | -566.52M | -585.64M | -627.03M | -597.54M | -567.56M |
|
Treasury Shares
|
| 0.20M | 0.30M | 0.51M | 0.51M | 0.51M | 0.41M | 0.34M | 0.30M | 0.80M | 0.80M |