|
Cash & Equivalents
|
120.72M | 139.80M | 176.09M | 128.03M | 246.00M | 252.02M | 291.57M | 369.18M | 308.79M | 334.64M | 262.70M | 402.56M | 388.95M | 381.02M | 439.18M | 355.64M | 262.70M | 286.66M | 252.06M | 204.32M | 202.24M | 261.74M | 307.88M |
|
Short-term Investments
|
| | | | | | | | | | | | | 16.86M | 13.06M | 8.30M | 9.90M | 10.00M | 1.30M | 5.90M | 3.20M | | |
|
Cash & Current Investments
|
120.72M | 139.80M | 176.09M | 128.03M | 246.00M | 252.02M | 291.57M | 369.18M | 308.79M | 334.64M | 262.70M | 402.56M | 388.95M | 397.88M | 452.25M | 363.94M | 272.60M | 296.66M | 253.36M | 210.22M | 205.44M | 261.74M | 307.88M |
|
Receivables - Net
|
| | | 41.59M | 62.17M | 66.75M | 44.95M | 47.54M | 46.69M | 54.73M | 56.52M | 66.93M | 92.82M | 98.52M | 102.01M | 102.68M | 100.69M | 101.80M | 102.55M | 99.69M | 98.06M | 97.39M | 92.50M |
|
Receivables - Other
|
| | | 7.02M | 5.28M | 4.52M | 4.08M | 3.02M | 4.29M | 3.68M | 5.46M | 7.27M | 7.52M | 4.84M | 4.83M | 12.51M | 3.36M | 6.77M | 5.05M | 10.18M | 6.79M | 10.00M | 11.32M |
|
Receivables
|
| | | 48.62M | 67.45M | 71.27M | 49.03M | 50.55M | 50.98M | 58.41M | 61.98M | 74.20M | 100.33M | 103.36M | 106.83M | 115.19M | 104.05M | 108.57M | 107.60M | 109.86M | 104.85M | 107.39M | 103.83M |
|
Prepaid Assets
|
| | | 81.39M | 86.34M | 85.28M | 83.54M | 52.75M | 58.28M | 28.32M | 30.38M | 31.88M | 39.25M | 47.41M | 42.95M | 34.73M | 30.71M | 31.12M | 28.73M | 38.24M | 37.55M | 38.93M | 36.96M |
|
Current Assets
|
| | | 251.01M | 394.51M | 404.05M | 420.07M | 469.46M | 413.76M | 417.69M | 452.01M | 501.37M | 521.02M | 526.95M | 584.14M | 493.05M | 394.09M | 419.58M | 383.33M | 342.24M | 337.85M | 398.07M | 437.35M |
|
Property, Plant & Equipment (Net)
|
| | | 16.83M | 16.45M | 15.00M | 13.94M | 14.63M | 15.07M | 13.50M | 12.97M | 14.47M | 17.30M | 15.65M | 13.59M | 12.46M | 11.68M | 10.06M | 8.97M | 8.49M | 7.89M | 8.62M | 7.25M |
|
Goodwill
|
| | | 1,540.91M | 1,540.11M | 1,540.11M | 1,540.11M | 1,540.11M | 1,581.83M | 1,579.05M | 1,576.27M | 1,579.77M | 1,580.52M | 1,585.28M | 1,584.06M | 1,585.75M | 1,584.84M | 1,584.55M | 1,389.00M | 1,386.23M | 1,387.71M | 1,129.01M | 1,129.01M |
|
Intangibles
|
| | | 1,902.51M | 1,903.32M | 1,905.58M | 1,907.88M | 1,911.27M | 1,956.41M | 1,955.91M | 1,955.17M | 1,960.91M | 1,964.19M | 1,973.47M | 1,975.94M | 1,979.74M | 1,980.26M | 1,981.29M | 2,001.74M | 748.91M | 2,002.82M | 588.87M | 587.66M |
|
Goodwill & Intangibles
|
| | | 3,443.43M | 3,443.43M | 3,445.69M | 3,447.99M | 3,451.38M | 3,538.25M | 3,534.96M | 3,531.44M | 3,540.68M | 3,544.71M | 3,558.76M | 3,560.00M | 3,565.49M | 3,565.10M | 3,565.83M | 3,390.74M | 2,135.14M | 3,390.53M | 1,717.87M | 1,716.66M |
|
Long-Term Deferred Tax
|
| | | 0.10M | 14.81M | 15.18M | 14.65M | 19.57M | 21.56M | 23.46M | 23.11M | 24.05M | 26.73M | 31.51M | 32.38M | 27.03M | 26.01M | 24.25M | 22.56M | 16.30M | 15.43M | 15.49M | 14.19M |
|
Other Non-Current Assets
|
| | | 4.24M | 5.13M | 4.72M | 4.99M | 10.01M | 20.78M | 23.44M | 34.92M | 31.12M | 26.53M | 8.13M | 7.69M | 7.12M | 16.65M | 16.88M | 7.84M | 11.48M | 9.56M | 10.65M | 7.51M |
|
Non-Current Assets
|
| | | 3,386.48M | 3,376.47M | 3,351.39M | 3,329.89M | 3,307.53M | 3,382.28M | 3,351.81M | 3,340.82M | 3,191.25M | 3,181.57M | 3,165.35M | 3,149.05M | 3,132.08M | 3,122.86M | 3,104.66M | 2,206.08M | 2,182.64M | 2,170.44M | 1,763.43M | 1,755.51M |
|
Assets
|
| | | 3,637.49M | 3,770.98M | 3,755.44M | 3,749.96M | 3,777.00M | 3,796.04M | 3,769.50M | 3,792.84M | 3,692.62M | 3,702.59M | 3,692.30M | 3,733.19M | 3,625.13M | 3,516.95M | 3,524.24M | 2,589.41M | 2,524.89M | 2,508.29M | 2,161.49M | 2,192.85M |
|
Accounts Payables
|
| | | 23.74M | 15.05M | 15.69M | 14.30M | 19.17M | 15.48M | 13.54M | 13.87M | 13.34M | 12.53M | 10.47M | 12.81M | 11.64M | 14.69M | 13.50M | 13.53M | 6.61M | 4.80M | 8.87M | 3.71M |
|
Payables
|
| | | 23.74M | 15.05M | 15.69M | 14.30M | 19.17M | 15.48M | 13.54M | 13.87M | 13.34M | 12.53M | 10.47M | 12.81M | 11.64M | 14.69M | 13.50M | 13.53M | 6.61M | 4.80M | 8.87M | 3.71M |
|
Accumulated Expenses
|
| | | 180.99M | 145.19M | 115.08M | 104.76M | 111.48M | 114.13M | 154.68M | 78.48M | 156.44M | 146.35M | 124.31M | 136.47M | 185.80M | 140.54M | 117.90M | 125.08M | 82.80M | 67.23M | 65.04M | 74.81M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 8.83M | 8.95M | 0.00M | | | | | | | | | |
|
Short term Debt
|
| | | 8.50M | 10.00M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 52.33M | 51.68M | 39.39M | 28.09M | 22.76M | 7.07M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M |
|
Current Leases
|
| | | 4.93M | 4.20M | 4.26M | 4.19M | 3.90M | 4.53M | 4.60M | 5.04M | 3.13M | 2.65M | 2.06M | 1.39M | 1.17M | 1.11M | 1.72M | 2.55M | 3.10M | 3.24M | | |
|
Current Taxes
|
| | | 71.32M | 73.56M | 44.00M | 41.92M | 42.32M | 44.65M | 10.06M | 4.34M | 3.09M | 8.03M | 4.82M | 9.04M | 0.96M | 4.62M | 5.32M | 9.05M | 2.79M | 2.89M | | |
|
Current Deferred Revenue
|
| | | 31.27M | 33.37M | 37.33M | 39.04M | 39.60M | 40.68M | 44.47M | 44.90M | 46.11M | 47.13M | 48.11M | 49.30M | 48.75M | 46.80M | 46.70M | 45.33M | 43.41M | 41.70M | 40.84M | 38.91M |
|
Total Current Liabilities
|
| | | 244.14M | 201.12M | 173.50M | 160.73M | 175.97M | 169.04M | 214.67M | 139.63M | 211.67M | 208.56M | 186.54M | 196.88M | 244.91M | 201.17M | 176.19M | 182.99M | 138.57M | 119.46M | 120.50M | 123.18M |
|
Non-Current Debt
|
| | | 821.62M | 626.20M | 625.21M | 624.22M | 638.56M | 622.24M | 621.24M | 634.25M | 632.81M | 631.38M | 629.94M | 628.50M | 615.18M | 625.62M | 613.19M | 612.23M | 611.35M | 610.38M | 609.42M | 583.60M |
|
Minority Interest
|
| | | 0.81M | 1,081.96M | 1,007.46M | 861.86M | 861.57M | 868.95M | 863.71M | 866.82M | 825.76M | 712.49M | 781.03M | 790.44M | 702.26M | 658.85M | 645.07M | 514.30M | 524.52M | 539.73M | 426.88M | 361.58M |
|
Non-Current Deferred Tax Liability
|
| | | 428.67M | | | | 441.50M | 11.18M | 10.13M | 9.40M | 8.08M | 7.69M | 10.72M | 8.77M | 5.67M | 5.04M | 4.52M | 0.97M | 0.78M | 0.78M | 0.25M | 0.17M |
|
Operating Leases
|
| | | 5.83M | 5.57M | 4.56M | 6.64M | 21.71M | 20.23M | 19.81M | 18.52M | 13.75M | 13.83M | 13.89M | 13.25M | 13.27M | 12.41M | 11.61M | 11.37M | 9.32M | 8.77M | | |
|
Other Non-Current Liabilities
|
| | | 62.19M | 356.80M | 356.80M | 381.20M | 388.78M | 389.00M | 389.00M | 389.00M | 385.49M | 416.75M | 416.75M | 416.75M | 407.39M | 419.32M | 419.32M | 412.96M | 400.93M | 399.70M | 399.74M | 419.09M |
|
Total Non-Current Liabilities
|
| | | 1,494.43M | 950.66M | 921.52M | 915.08M | 918.45M | 902.60M | 867.29M | 841.53M | 853.56M | 849.14M | 829.21M | 836.28M | 880.47M | 834.43M | 806.92M | 809.59M | 774.91M | 754.35M | 757.26M | 736.72M |
|
Total Liabilities
|
| | | 1,556.62M | 1,307.46M | 1,278.32M | 1,296.28M | 1,307.23M | 1,291.60M | 1,256.30M | 1,230.53M | 1,239.04M | 1,265.90M | 1,245.96M | 1,253.03M | 1,287.85M | 1,253.75M | 1,226.24M | 1,222.55M | 1,175.83M | 1,154.05M | 1,157.00M | 1,155.81M |
|
Total Debt
|
| | | 830.12M | 636.20M | 630.96M | 629.97M | 644.31M | 627.99M | 626.99M | 640.00M | 685.14M | 683.06M | 669.33M | 656.59M | 637.93M | 632.69M | 618.94M | 617.98M | 617.10M | 616.13M | 615.17M | 589.35M |
|
Common Equity
|
2,191.77M | 2,195.98M | 2,284.92M | 2,080.87M | 2,474.21M | 2,477.12M | 2,453.68M | 2,469.77M | 2,504.44M | 2,513.20M | 2,562.30M | 2,453.58M | 2,436.70M | 2,446.33M | 2,480.16M | 2,337.27M | 2,263.20M | 2,298.00M | 1,366.86M | 1,349.05M | 1,354.24M | 1,004.49M | 1,037.04M |
|
Shareholder's Equity
|
2,191.77M | 2,195.98M | 2,284.92M | 2,080.87M | 2,474.21M | 2,477.12M | 2,453.68M | 2,469.77M | 2,504.44M | 2,513.20M | 2,562.30M | 2,453.58M | 2,436.70M | 2,446.33M | 2,480.16M | 2,337.27M | 2,263.20M | 2,298.00M | 1,366.86M | 1,349.05M | 1,354.24M | 1,004.49M | 1,037.04M |
|
Liabilities and Shareholders Equity
|
| | | 3,637.49M | 3,770.98M | 3,755.44M | 3,749.96M | 3,777.00M | 3,796.04M | 3,769.50M | 3,792.84M | 3,692.62M | 3,702.59M | 3,692.30M | 3,733.19M | 3,625.13M | 3,516.95M | 3,524.24M | 2,589.41M | 2,524.89M | 2,508.29M | 2,161.49M | 2,192.85M |
|
Treasury Shares
|
| | | 91.91M | 5.81M | 5.67M | 5.26M | 5.17M | 4.32M | 4.32M | 4.46M | | 6.81M | 1.30M | 1.30M | 7.83M | 13.12M | 13.12M | 27.29M | 7.20M | 12.31M | 12.96M | 14.84M |
|
Retained Earnings
|
| | | 180.85M | 178.67M | 175.20M | 173.23M | 78.60M | 79.81M | 73.67M | 62.08M | -139.87M | -141.48M | -134.73M | -118.06M | -144.08M | -119.47M | -77.11M | -705.27M | -701.09M | -687.65M | -941.39M | -904.05M |