|
Cash & Equivalents
|
134.78M | 162.12M | 1.52M | 1.44M | 160.47M | 182.54M | 195.50M | 227.64M | 248.15M | 323.79M | 338.35M | 403.58M | 448.73M | 195.57M | 191.19M | 237.89M | 286.30M | 398.98M | 130.32M | 55.05M | 97.14M |
|
Short-term Investments
|
| | | | | | | | 12.30M | 12.00M | 9.35M | 13.00M | 12.51M | 6.21M | 6.93M | 6.10M | 1.43M | 1.00M | 0.60M | 0.20M | |
|
Cash & Current Investments
|
134.78M | 162.12M | 1.52M | 1.44M | 160.47M | 182.54M | 195.50M | 227.64M | 260.45M | 335.79M | 347.70M | 416.58M | 461.25M | 201.78M | 198.11M | 243.99M | 287.74M | 399.98M | 130.92M | 55.25M | 97.14M |
|
Receivables - Net
|
| 74.11M | | | 82.37M | 78.79M | 80.91M | 82.82M | 102.88M | 98.35M | 92.27M | 96.14M | 117.80M | 107.94M | 102.01M | 120.93M | 134.00M | 106.58M | 99.59M | 132.45M | 144.80M |
|
Receivables - Other
|
| 9.10M | | | 5.90M | 8.32M | 9.41M | 1.67M | 1.11M | 0.69M | 0.12M | 0.08M | | | | | | | | | 1.60M |
|
Receivables
|
| 83.20M | | | 88.27M | 87.11M | 90.32M | 84.49M | 103.99M | 99.04M | 92.39M | 96.22M | 117.80M | 107.94M | 102.01M | 120.93M | 134.00M | 106.58M | 99.59M | 132.45M | 146.40M |
|
Current Deferred Tax Assets
|
| 11.92M | | | 13.83M | 15.07M | 15.64M | 16.02M | 15.79M | 16.56M | 17.34M | 16.87M | 16.99M | 17.90M | 18.69M | 19.43M | 19.71M | 22.37M | 22.88M | 23.16M | 22.94M |
|
Prepaid Assets
|
0.38M | 31.59M | 0.33M | 0.25M | 36.26M | 46.18M | 44.01M | 30.64M | 33.90M | 36.36M | 34.77M | 29.24M | 29.81M | 32.36M | 31.29M | 26.59M | 31.86M | 28.97M | 36.27M | 31.48M | 31.42M |
|
Current Assets
|
2.13M | 281.76M | 1.85M | 1.70M | 299.84M | 322.90M | 331.97M | 357.19M | 396.10M | 479.07M | 485.04M | 551.66M | 613.75M | 350.00M | 343.18M | 408.93M | 467.77M | 564.65M | 297.91M | 277.70M | 330.68M |
|
Property, Plant & Equipment (Net)
|
| 101.44M | | | 121.02M | 135.84M | 139.80M | 143.63M | 147.53M | 146.44M | 150.50M | 153.54M | 158.19M | 160.42M | 164.82M | 176.39M | 178.46M | 172.08M | 172.64M | 170.34M | 167.96M |
|
Long-Term Investments
|
690.00M | | 690.01M | 690.02M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M |
|
Goodwill
|
| | | | | 1,466.88M | 1,520.05M | 1,494.27M | 1,494.27M | 1,495.13M | 1,495.13M | | | 1,520.93M | 1,520.93M | 1,520.93M | 1,520.93M | 1,417.72M | 1,956.48M | 1,956.48M | 1,956.50M |
|
Intangibles
|
| 1,311.92M | | | 1,237.95M | 1,673.66M | 1,678.46M | 1,678.17M | 1,678.17M | 1,118.82M | 1,678.17M | 1,666.94M | 1,666.94M | 1,666.94M | 1,666.94M | 1,666.94M | 1,666.94M | 1,487.10M | 1,655.00M | 1,655.00M | 1,655.00M |
|
Goodwill & Intangibles
|
| 1,311.92M | | | 1,237.95M | 3,140.55M | 3,198.51M | 3,172.44M | 3,172.44M | 2,613.95M | 3,173.30M | 1,666.94M | 1,666.94M | 3,187.87M | 3,187.87M | 3,187.87M | 3,187.87M | 2,904.82M | 3,611.49M | 3,611.49M | 3,611.50M |
|
Other Non-Current Assets
|
| 18.42M | | | 21.58M | 26.16M | 36.63M | 35.74M | 50.00M | 45.91M | 51.77M | 52.07M | 49.88M | 43.20M | 43.70M | 42.55M | 35.24M | 34.06M | 36.41M | 35.14M | 33.92M |
|
Non-Current Assets
|
690.00M | 2,913.79M | 690.01M | 690.02M | 2,918.38M | 135.78M | 139.75M | 143.59M | 147.48M | 146.40M | 150.44M | 153.39M | 158.06M | 160.06M | 164.50M | 176.14M | 178.24M | 171.86M | 172.44M | 170.17M | 167.80M |
|
Assets
|
692.13M | 3,195.55M | 691.85M | 691.72M | 3,218.22M | 3,237.53M | 3,264.90M | 3,265.58M | 3,297.92M | 3,350.92M | 3,341.43M | 3,302.39M | 3,341.78M | 3,051.04M | 3,023.66M | 3,079.16M | 3,114.55M | 3,183.22M | 3,611.81M | 3,565.42M | 3,591.63M |
|
Accounts Payables
|
0.00M | 13.16M | 4.24M | 5.09M | 16.08M | 12.92M | 16.93M | 15.35M | 14.58M | 27.60M | 15.79M | 19.08M | 18.23M | 16.32M | 23.72M | 20.95M | 21.80M | 18.39M | 23.77M | 18.00M | 22.63M |
|
Payables
|
0.00M | 13.16M | 4.24M | 5.09M | 16.08M | 12.92M | 16.93M | 15.35M | 14.58M | 27.60M | 15.79M | 19.08M | 18.23M | 16.32M | 23.72M | 20.95M | 21.80M | 18.39M | 23.77M | 18.00M | 22.63M |
|
Accumulated Expenses
|
| 52.99M | | | 81.77M | 66.69M | 50.26M | 60.64M | 63.87M | 71.44M | 45.97M | 54.71M | 61.01M | 71.48M | 39.50M | 61.15M | 57.60M | 72.54M | 58.17M | 66.50M | 73.31M |
|
Other Accumulated Expenses
|
| | | | | 4.17M | 3.02M | 2.47M | 3.33M | 3.60M | 4.43M | 1.40M | 2.31M | 2.55M | 3.00M | 3.93M | 2.79M | 3.19M | 7.34M | 3.56M | 3.87M |
|
Short term Debt
|
1.12M | 25.38M | 0.00M | 0.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 10.01M | 10.01M | 10.01M |
|
Current Leases
|
| | | | 38.77M | 8.05M | 5.82M | 4.14M | 3.71M | 5.48M | 6.82M | 7.05M | 6.88M | 6.79M | 7.14M | 7.13M | 7.66M | 7.66M | 7.52M | 7.63M | 7.71M |
|
Current Taxes
|
| 5.13M | | | 7.16M | 7.24M | 27.37M | 20.85M | 17.02M | 0.92M | 5.00M | 3.51M | 9.54M | 3.69M | 9.13M | 0.21M | 1.99M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Current Deferred Revenue
|
| 26.51M | | | 29.38M | 31.04M | 33.40M | 33.30M | 33.60M | 35.24M | 40.27M | 40.06M | 41.88M | 43.57M | 45.25M | 45.99M | 46.58M | 44.91M | 67.98M | 71.21M | 76.45M |
|
Total Current Liabilities
|
1.12M | 125.72M | 5.24M | 7.09M | 153.91M | 136.65M | 144.52M | 145.06M | 143.62M | 151.56M | 124.78M | 135.38M | 148.55M | 152.91M | 135.85M | 146.59M | 146.83M | 154.85M | 193.80M | 200.51M | 218.05M |
|
Non-Current Debt
|
| 1,292.60M | | | 780.22M | 780.61M | 779.00M | 777.38M | 775.77M | 774.13M | 772.46M | 770.79M | 769.14M | 767.50M | 765.87M | 764.25M | 762.64M | 761.05M | 975.40M | 973.30M | 971.21M |
|
Convertible Debt
|
| 2.00M | 1.00M | 2.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 1.57M | 1.50M | 1.44M | 1.34M | 1.24M | 1.15M | 1.14M | 1.14M | 1.37M | 2.31M | 2.11M | 1.77M | 1.42M | 1.19M | 1.08M | 1.68M |
|
Minority Interest
|
14.18M | 14.18M | 690.00M | 690.00M | 14.18M | 14.18M | 14.18M | 14.18M | 14.18M | 14.18M | 14.18M | 14.49M | 15.50M | 16.58M | 17.73M | 18.95M | 20.27M | 21.68M | | | |
|
Non-Current Deferred Tax Liability
|
| 349.18M | | | 255.85M | 275.75M | 254.21M | 231.73M | 222.37M | 241.70M | 234.94M | 217.91M | 200.91M | 195.37M | 183.31M | 170.63M | 162.42M | 164.84M | 168.41M | 161.24M | 180.55M |
|
Operating Leases
|
| | | | 59.41M | 56.13M | 56.38M | 55.85M | 58.11M | 54.24M | 53.33M | 52.43M | 51.67M | 50.80M | 50.07M | 48.66M | 47.68M | 47.23M | 54.92M | 53.80M | 52.75M |
|
Other Non-Current Liabilities
|
| 32.77M | | | 6.81M | 5.79M | 4.77M | 2.86M | 2.73M | 2.66M | 1.98M | 1.55M | 2.25M | 6.41M | 7.35M | 10.35M | 9.32M | 11.30M | 18.25M | 17.50M | 17.39M |
|
Total Non-Current Liabilities
|
| 1,776.99M | | | 1,360.20M | 1,345.24M | 1,327.37M | 1,281.57M | 1,270.39M | 1,288.80M | 1,250.72M | 1,261.34M | 1,280.56M | 1,245.77M | 1,215.08M | 1,156.21M | 1,144.85M | 1,152.41M | 1,416.11M | 1,411.58M | 1,444.41M |
|
Total Liabilities
|
141.76M | 1,809.76M | 85.16M | 102.66M | 1,367.01M | 1,351.03M | 1,332.14M | 1,284.43M | 1,273.12M | 1,291.45M | 1,252.69M | 1,262.89M | 1,282.80M | 1,252.18M | 1,222.42M | 1,166.57M | 1,154.16M | 1,163.72M | 1,434.35M | 1,429.07M | 1,461.81M |
|
Total Debt
|
1.12M | 1,317.98M | 0.00M | 0.00M | 788.22M | 788.61M | 787.00M | 785.38M | 783.77M | 782.13M | 780.46M | 778.79M | 777.14M | 775.50M | 773.87M | 772.25M | 770.64M | 769.05M | 985.41M | 983.31M | 981.22M |
|
Common Equity
|
1,364.15M | 1,371.62M | -83.31M | -100.94M | 1,837.04M | 1,872.32M | 1,918.58M | 1,966.97M | 2,010.62M | 2,045.29M | 2,074.55M | 2,025.01M | 2,043.48M | 1,782.28M | 1,783.51M | 1,893.65M | 1,940.12M | 1,997.82M | 2,177.46M | 2,136.35M | 2,129.82M |
|
Shareholder's Equity
|
1,364.15M | 1,371.62M | -83.31M | -100.94M | 1,837.04M | 1,872.32M | 1,918.58M | 1,966.97M | 2,010.62M | 2,045.29M | 2,074.55M | 2,025.01M | 2,043.48M | 1,782.28M | 1,783.51M | 1,893.65M | 1,940.12M | 1,997.82M | 2,177.46M | 2,136.35M | 2,129.82M |
|
Liabilities and Shareholders Equity
|
692.13M | 3,195.55M | 691.85M | 691.72M | 3,218.22M | 3,237.53M | 3,264.90M | 3,265.58M | 3,297.92M | 3,350.92M | 3,341.43M | 3,302.39M | 3,341.78M | 3,051.04M | 3,023.66M | 3,079.16M | 3,114.55M | 3,183.22M | 3,611.81M | 3,565.42M | 3,591.63M |
|
Retained Earnings
|
-81.47M | -129.37M | -83.31M | -100.94M | -688.48M | -746.35M | -734.38M | -718.81M | -709.02M | -707.95M | -705.76M | -803.11M | -824.31M | -1126.47M | -1127.06M | -1105.62M | -1101.49M | -1095.23M | -1184.92M | -1272.18M | -1319.14M |
|
Treasury Shares
|
| | | | | 18.56M | 32.68M | 33.31M | 31.34M | 31.29M | 39.01M | 38.32M | 36.75M | 36.33M | 33.96M | 33.13M | 31.55M | 31.04M | 31.58M | 30.34M | 27.15M |