|
Cash & Equivalents
|
0.14M | 0.17M | 4.72M | 8.90M | 1.95M | 36.60M | 27.43M | 20.56M | 11.50M | 18.39M | 17.81M | 25.46M | 28.34M | 9.54M | 19.77M | 13.55M | 187.34M | 56.95M | 43.77M | 67.72M | 53.72M | 52.19M | 51.51M | 39.07M | 30.45M | 18.13M | 31.92M | 31.71M | 18.84M | 28.61M | 49.09M | 39.20M | 31.36M | 29.07M | 49.57M | 50.67M | 31.43M | 27.70M | 55.07M |
|
Cash & Current Investments
|
0.14M | 0.17M | 4.72M | 8.90M | 1.95M | 36.60M | 27.43M | 20.56M | 11.50M | 18.39M | 17.81M | 25.46M | 28.34M | 9.54M | 19.77M | 13.55M | 187.34M | 56.95M | 43.77M | 67.72M | 53.72M | 52.19M | 51.51M | 39.07M | 30.45M | 18.13M | 31.92M | 31.71M | 18.84M | 28.61M | 49.09M | 39.20M | 31.36M | 29.07M | 49.57M | 50.67M | 31.43M | 27.70M | 55.07M |
|
Receivables - Net
|
| | | 98.30M | 91.44M | 90.06M | 93.08M | 100.86M | 108.27M | 105.18M | 107.69M | 108.92M | 95.59M | 95.20M | 101.78M | 101.76M | 95.07M | 74.55M | 89.09M | 93.65M | 93.24M | 100.49M | 99.23M | 98.89M | 96.01M | 104.40M | 106.97M | 107.93M | 114.03M | 111.24M | 118.28M | 125.37M | 125.67M | 128.53M | 125.21M | 133.74M | 130.97M | 132.85M | 128.82M |
|
Receivables
|
| | | 98.30M | 91.44M | 90.06M | 93.08M | 100.86M | 108.27M | 105.18M | 107.69M | 108.92M | 95.59M | 95.20M | 101.78M | 101.76M | 95.07M | 74.55M | 89.09M | 93.65M | 93.24M | 100.49M | 99.23M | 98.89M | 96.01M | 104.40M | 106.97M | 107.93M | 114.03M | 111.24M | 118.28M | 125.37M | 125.67M | 128.53M | 125.21M | 133.74M | 130.97M | 132.85M | 128.82M |
|
Prepaid Assets
|
| | | 11.40M | 12.10M | 24.98M | 18.30M | 11.41M | 17.42M | 13.77M | 11.66M | 10.29M | 9.52M | 7.92M | 7.59M | 6.53M | 8.09M | 7.07M | 10.62M | 10.22M | 9.95M | 8.30M | 9.96M | 7.81M | 8.51M | 11.33M | 10.54M | 8.38M | 11.37M | 10.10M | 13.54M | 12.55M | 12.49M | 10.32M | 15.54M | 16.13M | 11.93M | 11.32M | 15.48M |
|
Current Assets
|
| | | 119.54M | 105.50M | 151.64M | 138.80M | 142.64M | 148.01M | 147.92M | 146.72M | 153.94M | 140.87M | 112.84M | 129.57M | 122.44M | 291.29M | 141.52M | 154.05M | 178.08M | 158.24M | 162.28M | 161.71M | 147.44M | 138.40M | 137.66M | 154.52M | 148.63M | 144.65M | 157.31M | 189.34M | 178.44M | 177.17M | 178.06M | 199.90M | 214.33M | 182.73M | 179.65M | 212.35M |
|
Property, Plant & Equipment (Net)
|
| | | 20.46M | 22.72M | 40.60M | 40.88M | 39.74M | 40.55M | 40.91M | 40.85M | 41.48M | 40.55M | 40.98M | 42.86M | 43.70M | 43.78M | 40.67M | 41.07M | 41.32M | 43.48M | 46.45M | 46.19M | 43.01M | 42.95M | 43.53M | 45.40M | 45.22M | 45.69M | 45.20M | 44.01M | 43.85M | 43.38M | 42.98M | 42.83M | 40.70M | 36.52M | 36.00M | 35.28M |
|
Long-Term Investments
|
| | | 11.79M | 11.26M | 11.10M | 11.17M | 11.05M | 10.41M | 10.44M | 10.45M | 10.27M | 27.48M | 26.82M | 26.79M | 26.47M | 16.63M | 16.50M | 16.27M | 21.14M | 20.58M | 19.99M | 19.39M | 21.11M | 21.54M | 21.67M | 21.52M | 21.03M | 21.09M | 20.15M | 20.43M | 20.98M | 20.53M | 23.22M | 24.28M | 27.33M | 26.92M | 26.31M | 25.69M |
|
Goodwill
|
| | | 788.11M | 788.11M | 788.11M | 788.11M | 788.11M | 884.90M | 884.48M | 884.34M | 884.45M | 885.05M | 885.05M | 505.88M | 505.88M | | | | | | | | 26.23M | 101.76M | 103.19M | 102.48M | 102.86M | 102.86M | 102.86M | 102.86M | 147.06M | 146.10M | 145.36M | 145.84M | 143.28M | 165.25M | 167.56M | 166.60M |
|
Intangibles
|
| | | 872.32M | 1,587.90M | 1,568.43M | 1,548.97M | 872.32M | 1,580.22M | 1,556.65M | 1,533.44M | 872.32M | 1,486.32M | 1,461.70M | 1,354.78M | 790.02M | 904.22M | 878.94M | 857.05M | 390.02M | 813.51M | 792.17M | 770.83M | 390.02M | 764.56M | 745.40M | 726.25M | 390.02M | 687.93M | 668.77M | 649.07M | 669.17M | 647.30M | 625.70M | 605.13M | 585.69M | 571.01M | 555.36M | 537.17M |
|
Goodwill & Intangibles
|
| | | 1,660.43M | 2,376.01M | 2,356.54M | 2,337.07M | 1,660.43M | 2,465.12M | 2,441.13M | 2,417.78M | 1,756.77M | 2,371.37M | 2,346.75M | 1,860.66M | 1,295.90M | 904.22M | 878.94M | 857.05M | 390.02M | 813.51M | 792.17M | 770.83M | 416.25M | 866.33M | 848.60M | 828.72M | 492.88M | 790.79M | 771.63M | 751.93M | 816.23M | 793.41M | 771.06M | 750.97M | 728.97M | 736.25M | 722.92M | 703.78M |
|
Long-Term Deferred Tax
|
| | | | | | 8.00M | | | | | | | | | | 96.50M | 94.30M | | | | | | | | | | 0.05M | | 91.25M | 97.49M | 112.95M | 108.65M | 105.23M | 100.53M | 100.53M | 101.26M | 99.77M | 94.28M |
|
Non-Current Assets
|
| | | 2,427.72M | 2,410.00M | 2,408.24M | 2,389.12M | 2,368.40M | 2,516.08M | 2,492.48M | 2,469.08M | 2,446.61M | 2,439.39M | 2,414.55M | 1,930.31M | 1,905.55M | 964.64M | 936.12M | 914.40M | 897.63M | 877.57M | 858.61M | 836.42M | 859.77M | 930.81M | 913.80M | 895.65M | 876.24M | 857.57M | 928.23M | 913.85M | 994.01M | 965.96M | 942.48M | 918.61M | 897.53M | 900.95M | 885.01M | 859.03M |
|
Assets
|
| | | 2,547.27M | 2,515.50M | 2,559.89M | 2,527.92M | 2,511.04M | 2,664.09M | 2,640.40M | 2,615.80M | 2,600.55M | 2,580.27M | 2,527.39M | 2,059.88M | 2,027.99M | 1,255.92M | 1,077.64M | 1,068.45M | 1,075.71M | 1,035.81M | 1,020.88M | 998.13M | 1,007.21M | 1,069.22M | 1,051.46M | 1,050.17M | 1,024.87M | 1,002.22M | 1,085.54M | 1,103.19M | 1,172.45M | 1,143.13M | 1,120.54M | 1,118.51M | 1,111.87M | 1,083.68M | 1,064.65M | 1,071.39M |
|
Accounts Payables
|
| | | 7.84M | 4.42M | 5.76M | 6.79M | 6.58M | 12.25M | 7.50M | 8.04M | 11.63M | 12.13M | 13.47M | 6.28M | 12.43M | 17.63M | 14.40M | 19.90M | 16.51M | 22.89M | 25.39M | 15.74M | 15.42M | 16.81M | 13.21M | 18.62M | 18.23M | 17.42M | 19.89M | 18.70M | 22.26M | 25.58M | 29.57M | 32.23M | 33.50M | 29.41M | 30.93M | 33.04M |
|
Payables
|
| | | 7.84M | 4.42M | 5.76M | 6.79M | 6.58M | 12.25M | 7.50M | 8.04M | 11.63M | 12.13M | 13.47M | 6.28M | 12.43M | 17.63M | 14.40M | 19.90M | 16.51M | 22.89M | 25.39M | 15.74M | 15.42M | 16.81M | 13.21M | 18.62M | 18.23M | 17.42M | 19.89M | 18.70M | 22.26M | 25.58M | 29.57M | 32.23M | 33.50M | 29.41M | 30.93M | 33.04M |
|
Accumulated Expenses
|
| | | 12.02M | 61.46M | 73.68M | 69.14M | 14.19M | 9.21M | 12.61M | 10.89M | 16.82M | 12.75M | 10.59M | 14.59M | 16.74M | 9.06M | 10.80M | 16.95M | 18.32M | 9.18M | 13.93M | 17.95M | 23.61M | 10.12M | 13.71M | 15.73M | 19.32M | 12.41M | 16.34M | 21.06M | 31.67M | 18.00M | 22.70M | 29.56M | 36.30M | 28.21M | 22.53M | 28.89M |
|
Other Accumulated Expenses
|
| | | 42.12M | | | | 23.02M | 41.25M | 37.91M | 45.74M | 36.52M | 52.83M | 49.68M | 68.42M | 38.25M | 40.20M | 40.02M | 43.38M | 47.78M | 58.62M | 48.92M | 55.01M | 46.32M | 58.64M | 46.38M | 59.05M | 54.33M | 62.07M | 67.57M | 73.14M | 68.69M | 65.78M | 64.31M | 49.60M | 47.09M | 53.33M | 45.46M | 54.89M |
|
Short term Debt
|
| | | | | 21.15M | 21.16M | 21.16M | 21.20M | 21.21M | 24.02M | 26.85M | 29.67M | 32.49M | 32.52M | 31.39M | 31.43M | 29.78M | 32.65M | 7.76M | 7.73M | 7.73M | 7.69M | 8.94M | 10.23M | 11.52M | 12.83M | 14.13M | 15.44M | 16.76M | 18.06M | 23.13M | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.89M | | | | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 71.98M | 65.89M | 100.59M | 97.09M | 90.15M | 109.10M | 104.43M | 113.87M | 110.71M | 119.96M | 112.52M | 121.81M | 98.81M | 98.31M | 95.00M | 112.88M | 90.37M | 98.42M | 95.97M | 96.39M | 94.29M | 95.80M | 84.83M | 106.23M | 106.01M | 107.35M | 120.56M | 130.97M | 145.75M | 109.36M | 116.58M | 111.39M | 116.89M | 110.95M | 98.93M | 116.82M |
|
Non-Current Debt
|
| | | | | 647.75M | 597.47M | 557.19M | 681.85M | 701.53M | 678.43M | 665.31M | 652.18M | 644.05M | 630.91M | 611.28M | 763.36M | 609.07M | 558.72M | 576.14M | 524.26M | 502.36M | 470.52M | 457.38M | 499.18M | 495.97M | 482.74M | 458.25M | 438.74M | 434.21M | 429.68M | 460.12M | 473.75M | 469.67M | 464.98M | 455.29M | 455.59M | 455.90M | 451.21M |
|
Non-Current Deffered Revenue
|
| | | 3.91M | 2.04M | 1.90M | 1.68M | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 8.32M | 8.15M | 276.79M | 282.50M | 246.00M | 162.24M | 164.37M | 168.36M | 177.92M | 175.35M | 159.66M | 125.17M | 133.00M | | | 30.86M | 30.80M | 30.79M | 30.79M | 30.79M | 31.09M | | | | 1.40M | | | | 8.76M | 8.69M | 8.22M | 8.29M | 6.77M | 6.80M | 7.21M | 6.66M |
|
Other Non-Current Liabilities
|
| | | 1.67M | 2.51M | 17.83M | 17.53M | 19.20M | 19.95M | 19.68M | 20.30M | 19.69M | 40.12M | 42.02M | 40.50M | 43.84M | 46.36M | 44.80M | 43.62M | 38.23M | 36.33M | 34.32M | 33.87M | 57.51M | 78.15M | 79.28M | 84.67M | 74.78M | 71.15M | 53.31M | 59.53M | 65.72M | 69.88M | 29.17M | 31.42M | 21.43M | 20.43M | 19.41M | 19.14M |
|
Total Non-Current Liabilities
|
| | | 58.00M | 50.49M | 975.76M | 924.37M | 741.76M | 876.62M | 891.87M | 867.08M | 862.92M | 867.64M | 845.73M | 796.59M | 788.12M | 809.72M | 653.86M | 633.20M | 645.17M | 591.38M | 567.47M | 535.18M | 514.89M | 577.33M | 575.25M | 567.41M | 534.43M | 509.89M | 487.52M | 489.21M | 534.59M | 552.32M | 507.07M | 504.69M | 483.50M | 482.82M | 482.51M | 477.00M |
|
Total Liabilities
|
| | | 129.98M | 116.38M | 1,076.35M | 1,021.45M | 831.91M | 985.73M | 996.30M | 980.96M | 973.63M | 987.60M | 958.24M | 918.39M | 886.92M | 908.03M | 748.86M | 746.08M | 735.54M | 689.80M | 663.44M | 631.57M | 609.18M | 673.13M | 660.07M | 673.64M | 640.44M | 617.23M | 608.09M | 620.18M | 680.34M | 661.68M | 623.65M | 616.08M | 600.38M | 593.77M | 581.44M | 593.82M |
|
Total Debt
|
| | | | | 668.90M | 618.63M | 578.35M | 703.04M | 722.75M | 702.45M | 692.16M | 681.85M | 676.54M | 663.43M | 642.67M | 794.79M | 638.85M | 591.37M | 583.90M | 531.99M | 510.08M | 478.21M | 466.32M | 509.41M | 507.49M | 495.57M | 472.38M | 454.18M | 450.97M | 447.74M | 483.25M | 473.75M | 469.67M | 464.98M | 455.29M | 455.59M | 455.90M | 451.21M |
|
Common Equity
|
2,314.53M | 2,315.01M | 2,420.80M | 2,417.28M | 2,399.12M | 1,483.53M | 1,506.47M | 1,679.13M | 1,678.36M | 1,644.10M | 1,634.84M | 1,626.92M | 1,592.67M | 1,569.15M | 1,141.48M | 1,141.07M | 347.89M | 328.78M | 322.37M | 368.19M | 346.00M | 357.44M | 366.56M | 398.02M | 396.09M | 391.39M | 376.53M | 384.43M | 384.99M | 477.46M | 483.01M | 492.11M | 481.45M | 496.89M | 502.43M | 511.49M | 489.92M | 483.22M | 477.57M |
|
Shareholder's Equity
|
2,314.53M | 2,315.01M | 2,420.80M | 2,417.28M | 2,399.12M | 1,483.53M | 1,506.47M | 1,679.13M | 1,678.36M | 1,644.10M | 1,634.84M | 1,626.92M | 1,592.67M | 1,569.15M | 1,141.48M | 1,141.07M | 347.89M | 328.78M | 322.37M | 368.19M | 346.00M | 357.44M | 366.56M | 398.02M | 396.09M | 391.39M | 376.53M | 384.43M | 384.99M | 477.46M | 483.01M | 492.11M | 481.45M | 496.89M | 502.43M | 511.49M | 489.92M | 483.22M | 477.57M |
|
Liabilities and Shareholders Equity
|
| | | 2,547.27M | 2,515.50M | 2,559.89M | 2,527.92M | 2,511.04M | 2,664.09M | 2,640.40M | 2,615.80M | 2,600.55M | 2,580.27M | 2,527.39M | 2,059.88M | 2,027.99M | 1,255.92M | 1,077.64M | 1,068.45M | 1,075.71M | 1,035.81M | 1,020.88M | 998.13M | 1,007.21M | 1,069.22M | 1,051.46M | 1,050.17M | 1,024.87M | 1,002.22M | 1,085.54M | 1,103.19M | 1,172.45M | 1,143.13M | 1,120.54M | 1,118.51M | 1,111.87M | 1,083.68M | 1,064.65M | 1,071.39M |
|
Retained Earnings
|
| | | | | 3.84M | 24.82M | 176.58M | 177.51M | 140.26M | 128.88M | 118.24M | 89.22M | 63.20M | -362.96M | -367.07M | -1154.50M | -1179.14M | -1191.41M | -1156.17M | -1178.91M | -1172.94M | -1170.51M | -1145.38M | -1141.04M | -1135.50M | -1138.44M | -1128.18M | -1116.70M | -1022.57M | -1018.08M | -1009.73M | -1008.95M | -997.57M | -978.85M | -961.55M | -963.56M | -956.55M | -948.89M |
|
Treasury Shares
|
| | | 2.12M | | | | 0.53M | | 2.01M | 0.97M | 3.79M | 0.88M | 0.87M | | 1.75M | 3.80M | 3.80M | 4.00M | 4.06M | 4.20M | 3.92M | 3.83M | 3.68M | -0.34M | -1.72M | -1.43M | 4.17M | -0.41M | -0.53M | -0.34M | 3.73M | 0.53M | 0.27M | 1.19M | 3.64M | 1.55M | 2.11M | 4.58M |