|
Cash & Equivalents
|
| 121.10M | | | 137.60M | 122.01M | 569.54M | 131.15M | 155.75M | 329.34M | 129.62M | 93.41M | 72.86M | 71.68M | 93.57M | 82.72M | 66.96M | 68.41M | 141.60M | 51.28M | 72.17M | 64.01M | 83.64M | 89.65M | 165.41M |
|
Cash & Current Investments
|
| 121.10M | | | 137.60M | 122.01M | 569.54M | 131.15M | 155.75M | 329.34M | 129.62M | 93.41M | 72.86M | 71.68M | 93.57M | 82.72M | 66.96M | 68.41M | 141.60M | 51.28M | 72.17M | 64.01M | 83.64M | 89.65M | 165.41M |
|
Receivables - Net
|
| 211.78M | | | 172.60M | 195.78M | 189.53M | 221.76M | 194.68M | 241.81M | 233.03M | 218.78M | 214.46M | 296.38M | 285.19M | 252.86M | 243.49M | 302.50M | 284.20M | 282.92M | 271.69M | 322.86M | 312.30M | 300.17M | 293.94M |
|
Receivables - Other
|
| 0.64M | | | 0.31M | 3.41M | 0.40M | 0.58M | 0.39M | 8.70M | 3.00M | 3.00M | 3.00M | 0.57M | 0.54M | 0.45M | 1.00M | | | | 11.00M | | | | |
|
Receivables
|
| 212.42M | | | 172.91M | 199.19M | 189.93M | 222.34M | 195.07M | 250.51M | 236.03M | 221.78M | 217.46M | 296.95M | 285.73M | 253.31M | 244.49M | 302.50M | 284.20M | 282.92M | 282.69M | 322.86M | 312.30M | 300.17M | 293.94M |
|
Prepaid Assets
|
| 4.54M | | | 7.31M | 3.54M | 3.99M | 32.11M | 20.96M | 16.88M | 26.25M | 17.64M | 17.41M | 18.41M | 21.17M | 20.49M | 25.97M | 12.81M | 10.89M | 18.49M | 15.85M | 50.53M | 50.06M | 50.02M | 57.92M |
|
Current Assets
|
| 353.56M | | | 338.91M | 340.26M | 781.81M | 405.49M | 400.10M | 615.83M | 414.06M | 355.49M | 326.15M | 415.89M | 431.74M | 391.46M | 374.24M | 419.56M | 473.69M | 386.69M | 403.82M | 442.07M | 446.06M | 439.52M | 526.83M |
|
Property, Plant & Equipment (Net)
|
| 29.63M | | | 29.33M | 28.41M | 27.77M | 31.44M | 31.10M | 31.82M | 32.04M | 29.60M | 30.75M | 32.25M | 33.04M | 35.52M | 38.31M | 40.10M | 38.56M | 36.76M | 34.53M | 33.80M | 33.30M | 34.38M | 35.18M |
|
Long-Term Investments
|
| 1.73M | | | 5.22M | 5.69M | 5.25M | 6.87M | 5.43M | 6.44M | 8.68M | 10.67M | 21.69M | 22.27M | 32.01M | 27.00M | 30.33M | 23.48M | 23.64M | 24.26M | 24.72M | 25.76M | 25.87M | 25.84M | 27.69M |
|
Goodwill
|
| 480.06M | | | 542.24M | 581.17M | 622.76M | 1,593.67M | 1,592.40M | 1,588.48M | 2,217.58M | 2,215.91M | 2,193.05M | 2,237.18M | 2,247.80M | 2,252.83M | 2,251.31M | 2,269.34M | 2,261.19M | 2,265.17M | 2,390.39M | 2,367.18M | 2,380.49M | 2,416.82M | 2,410.31M |
|
Intangibles
|
| 46.31M | | | 46.56M | 45.63M | 53.70M | 262.23M | 251.47M | 245.83M | 329.03M | 316.26M | 301.17M | 292.27M | 283.97M | 271.64M | 259.98M | 248.79M | 236.40M | 225.54M | 225.79M | 213.96M | 202.81M | 192.75M | 181.02M |
|
Goodwill & Intangibles
|
| 526.38M | | | 588.80M | 626.80M | 676.45M | 1,855.90M | 1,843.87M | 1,834.31M | 2,546.61M | 2,532.17M | 2,494.23M | 2,529.45M | 2,531.77M | 2,524.47M | 2,511.29M | 2,518.12M | 2,497.59M | 2,490.71M | 2,616.18M | 2,581.14M | 2,583.30M | 2,609.57M | 2,591.33M |
|
Long-Term Deferred Tax
|
| 51.07M | | | 44.54M | 39.22M | 42.13M | 54.70M | 77.42M | 71.38M | 47.68M | 62.47M | 52.75M | 52.64M | 52.48M | 68.68M | 61.66M | 212.83M | 208.15M | 206.26M | 207.82M | 198.29M | 199.41M | 201.70M | 176.38M |
|
Other Non-Current Assets
|
| 32.24M | | | 37.69M | 39.52M | 51.77M | 47.10M | 47.52M | 48.65M | 59.80M | 64.08M | 74.37M | 72.25M | 68.04M | 73.55M | 77.57M | 67.28M | 75.68M | 77.64M | 72.98M | 86.44M | 83.23M | 80.80M | 75.95M |
|
Non-Current Assets
|
| 641.04M | | | 751.59M | 785.78M | 845.06M | 2,048.62M | 2,053.98M | 2,043.41M | 2,744.24M | 2,744.12M | 2,715.29M | 2,749.11M | 2,756.28M | 2,772.47M | 2,760.60M | 2,900.29M | 2,880.08M | 2,870.49M | 2,992.67M | 2,957.73M | 2,956.88M | 2,983.76M | 2,937.62M |
|
Assets
|
| 994.60M | | | 1,090.50M | 1,126.04M | 1,626.87M | 2,454.11M | 2,454.08M | 2,659.24M | 3,158.30M | 3,099.61M | 3,041.44M | 3,165.01M | 3,188.02M | 3,163.93M | 3,134.84M | 3,319.85M | 3,353.77M | 3,257.18M | 3,396.49M | 3,399.81M | 3,402.93M | 3,423.28M | 3,464.45M |
|
Accounts Payables
|
| 17.67M | | | 15.09M | 16.49M | 15.95M | 14.89M | 12.50M | 16.48M | 19.06M | 16.39M | 16.86M | 15.18M | 28.78M | 37.42M | 26.39M | 18.09M | 23.57M | 23.90M | 30.51M | 16.48M | 24.50M | 24.48M | 17.84M |
|
Payables
|
| 17.67M | | | 15.09M | 16.49M | 15.95M | 14.89M | 12.50M | 16.48M | 19.06M | 16.39M | 16.86M | 15.18M | 28.78M | 37.42M | 26.39M | 18.09M | 23.57M | 23.90M | 30.51M | 16.48M | 24.50M | 24.48M | 17.84M |
|
Accumulated Expenses
|
| 167.52M | | | 212.87M | 226.79M | 296.50M | 314.53M | 317.27M | 323.60M | 351.27M | 339.39M | 337.44M | 362.05M | 420.94M | 398.88M | 403.43M | 457.35M | 539.77M | 500.01M | 494.91M | 169.52M | 163.86M | 153.82M | 158.30M |
|
Short term Debt
|
| | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | | | | | | |
|
Current Leases
|
| | | | 15.63M | 16.61M | 15.89M | 18.69M | 18.00M | 17.48M | 16.96M | 16.59M | 15.08M | 14.67M | 14.15M | 12.53M | 11.43M | 11.64M | 11.18M | 11.43M | 12.08M | 11.66M | 11.74M | 11.91M | 11.80M |
|
Current Taxes
|
| 2.24M | | | 5.10M | 3.37M | 11.72M | 5.76M | 11.97M | 6.70M | 5.05M | 12.43M | 8.40M | 4.51M | 14.86M | 21.38M | 18.88M | 9.49M | 11.28M | 13.82M | 19.43M | 4.05M | 13.90M | 6.72M | 9.94M |
|
Current Deferred Revenue
|
| 213.15M | | | 179.90M | 209.31M | 193.50M | 222.99M | 196.30M | 232.59M | 228.45M | 214.81M | 201.61M | 243.07M | 250.75M | 247.75M | 227.00M | 253.78M | 257.24M | 251.88M | 241.11M | 245.73M | 244.07M | 246.65M | 234.82M |
|
Total Current Liabilities
|
| 392.41M | | | 422.26M | 465.56M | 526.46M | 569.55M | 549.43M | 593.87M | 612.79M | 591.41M | 569.14M | 628.36M | 719.75M | 709.20M | 680.69M | 760.36M | 837.83M | 785.78M | 782.23M | 814.33M | 905.99M | 858.36M | 860.46M |
|
Non-Current Debt
|
| 233.75M | | | 589.58M | 246.00M | 672.60M | 1,269.84M | 1,302.85M | 1,430.99M | 1,871.53M | 1,825.51M | 1,776.61M | 1,775.70M | 1,668.78M | 1,629.48M | 1,580.75M | 1,518.40M | 1,425.44M | 1,334.62M | 1,418.87M | 1,388.09M | 1,244.31M | 1,245.84M | 1,247.38M |
|
Non-Current Deffered Revenue
|
| 8.15M | | | 6.32M | 7.02M | 7.11M | 7.31M | 89.17M | 94.89M | 89.28M | 75.53M | 71.01M | 77.01M | 80.67M | 82.64M | 79.54M | 88.18M | 93.40M | 91.17M | 97.93M | 96.68M | 94.96M | 98.89M | 104.86M |
|
Minority Interest
|
| | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.13M | 0.11M | 0.13M | 0.05M |
|
Non-Current Deferred Tax Liability
|
| 15.04M | | | 9.50M | 21.62M | 14.30M | 70.68M | 69.47M | 90.56M | 58.32M | 49.49M | 43.82M | 76.08M | 46.56M | 37.77M | 43.53M | 21.28M | 10.39M | 11.90M | 11.81M | 8.61M | 8.29M | 8.77M | 9.35M |
|
Operating Leases
|
| | | | 48.18M | 31.77M | 43.76M | 54.66M | 50.59M | 35.27M | 51.87M | 47.62M | 43.85M | 27.67M | 26.65M | 32.27M | 31.36M | 30.63M | 28.81M | 26.95M | 27.95M | 26.89M | 26.09M | 24.99M | 24.07M |
|
Other Non-Current Liabilities
|
| 9.26M | | | 15.23M | 12.94M | 16.66M | 21.33M | 17.35M | 14.27M | 13.10M | 9.01M | 8.89M | 8.11M | 8.13M | 7.32M | 7.32M | 7.34M | 7.34M | 3.62M | 4.24M | 3.82M | 5.42M | 6.09M | 5.08M |
|
Total Non-Current Liabilities
|
| 650.72M | | | 1,068.10M | 771.50M | 1,256.21M | 1,960.97M | 2,057.73M | 2,235.75M | 2,687.55M | 2,593.61M | 2,512.34M | 2,583.45M | 2,565.70M | 2,512.84M | 2,435.36M | 2,428.53M | 2,413.82M | 2,269.06M | 2,358.24M | 2,354.87M | 2,299.82M | 2,255.03M | 2,264.02M |
|
Total Liabilities
|
| 659.98M | | | 1,083.32M | 784.44M | 1,272.87M | 1,982.30M | 2,075.09M | 2,250.02M | 2,700.65M | 2,602.62M | 2,521.24M | 2,591.55M | 2,573.83M | 2,520.16M | 2,442.68M | 2,435.87M | 2,421.16M | 2,272.67M | 2,362.48M | 2,358.69M | 2,305.24M | 2,261.11M | 2,269.10M |
|
Total Debt
|
| 233.75M | | | 589.58M | 246.00M | 672.60M | 1,269.84M | 1,302.85M | 1,435.99M | 1,876.53M | 1,830.51M | 1,781.61M | 1,780.70M | 1,675.03M | 1,636.98M | 1,589.50M | 1,528.40M | 1,435.44M | 1,334.62M | 1,418.87M | 1,388.09M | 1,244.31M | 1,245.84M | 1,247.38M |
|
Common Equity
|
| 334.62M | | | 7.17M | 341.60M | 354.00M | 471.81M | 379.00M | 409.22M | 457.65M | 496.99M | 520.20M | 573.45M | 614.19M | 643.77M | 692.16M | 883.98M | 932.61M | 984.51M | 1,034.01M | 1,041.12M | 1,097.69M | 1,162.17M | 1,195.35M |
|
Shareholder's Equity
|
| 334.62M | | | 7.17M | 341.60M | 354.00M | 471.81M | 379.00M | 409.22M | 457.65M | 496.99M | 520.20M | 573.45M | 614.19M | 643.77M | 692.16M | 883.98M | 932.61M | 984.51M | 1,034.01M | 1,041.12M | 1,097.69M | 1,162.17M | 1,195.35M |
|
Liabilities and Shareholders Equity
|
| 994.60M | | | 1,090.50M | 1,126.04M | 1,626.87M | 2,454.11M | 2,454.08M | 2,659.24M | 3,158.30M | 3,099.61M | 3,041.44M | 3,165.01M | 3,188.02M | 3,163.93M | 3,134.84M | 3,319.85M | 3,353.77M | 3,257.18M | 3,396.49M | 3,399.81M | 3,402.93M | 3,423.28M | 3,464.45M |
|
Retained Earnings
|
| -52.67M | | | -407.96M | -376.00M | -345.98M | -387.06M | -463.35M | -439.63M | -427.37M | -397.96M | -385.83M | -370.87M | -360.90M | -357.12M | -325.18M | -161.93M | -132.59M | -102.56M | -88.20M | -104.08M | -97.58M | -69.09M | -77.44M |
|
Treasury Shares
|
0.62M | 0.62M | 0.19M | 3.77M | 3.77M | 3.77M | 1.26M | 1.84M | 1.59M | 0.02M | 2.97M | 0.46M | 0.90M | 0.16M | | | | 3.30M | 0.30M | 0.73M | 0.91M | 3.42M | 4.04M | 3.88M | 3.79M |