|
Cash & Equivalents
|
| 113.40M | 95.58M | 132.84M | 136.07M | 110.36M | 119.55M | 120.84M | 128.43M | 117.24M | 111.82M | 17.72M | 94.85M | 90.66M | 95.38M | 86.10M | 101.15M | 98.74M | 99.18M | 115.52M | 121.48M | 104.10M | 117.37M | 73.67M | 84.02M |
|
Short-term Investments
|
| | | | 11.66M | 17.09M | 17.10M | 29.10M | 30.43M | 27.91M | 29.81M | 18.89M | 20.32M | 16.52M | 11.66M | 16.72M | 9.21M | 9.78M | 9.36M | 5.44M | 5.50M | 3.89M | 5.41M | 5.45M | 3.43M |
|
Cash & Current Investments
|
| 113.40M | 95.58M | 132.84M | 147.73M | 127.45M | 136.64M | 149.94M | 158.86M | 145.14M | 141.63M | 36.61M | 115.16M | 107.17M | 107.04M | 102.82M | 110.36M | 108.52M | 108.53M | 120.96M | 126.99M | 107.99M | 122.78M | 79.13M | 87.45M |
|
Receivables - Net
|
66.65M | 64.93M | 92.27M | 62.57M | 50.90M | 60.43M | 59.09M | 53.14M | 45.60M | 37.77M | 48.03M | 62.70M | 45.10M | 66.44M | 61.45M | 56.98M | 61.30M | 58.69M | 66.79M | 72.80M | 62.80M | 47.67M | 65.02M | 62.22M | 58.94M |
|
Receivables - Other
|
9.22M | 22.98M | 16.91M | 25.20M | 30.28M | 34.43M | 37.27M | 48.15M | 59.14M | 77.48M | 85.64M | 80.46M | 76.29M | 79.49M | 71.46M | 64.59M | 56.71M | 56.12M | 40.50M | 23.79M | 22.22M | 16.83M | 17.44M | 16.29M | 13.98M |
|
Receivables
|
75.87M | 87.91M | 109.18M | 87.77M | 81.18M | 94.85M | 96.36M | 101.29M | 104.74M | 115.25M | 133.67M | 143.16M | 121.39M | 145.92M | 132.91M | 121.57M | 118.01M | 114.81M | 107.29M | 96.58M | 85.02M | 64.50M | 82.45M | 78.51M | 72.92M |
|
Current Deferred Tax Assets
|
9.20M | 6.92M | 7.22M | 6.68M | 7.26M | 7.75M | 7.00M | 7.33M | 6.09M | 5.89M | 7.42M | 7.42M | 7.10M | 7.78M | 7.71M | 7.58M | 6.93M | 5.57M | 5.30M | 5.56M | 5.29M | 4.74M | 4.74M | 4.70M | 4.48M |
|
Prepaid Assets
|
17.34M | 35.63M | 27.78M | 34.39M | 44.22M | 43.70M | 51.23M | 61.33M | 76.53M | 92.35M | 68.92M | 57.69M | 60.18M | 60.88M | 55.66M | 51.75M | 47.16M | 55.58M | 52.12M | 40.23M | 70.48M | 39.67M | 39.63M | 44.06M | 39.89M |
|
Current Assets
|
92.33M | 220.87M | 222.85M | 236.48M | 250.10M | 239.32M | 253.97M | 271.74M | 287.05M | 281.15M | 266.00M | 255.15M | 227.52M | 242.28M | 231.86M | 219.13M | 225.73M | 228.36M | 232.74M | 239.56M | 265.51M | 200.07M | 232.17M | 190.10M | 190.76M |
|
Property, Plant & Equipment (Net)
|
20.11M | 24.07M | 26.21M | 28.37M | 29.53M | 29.71M | 29.54M | 30.72M | 31.50M | 34.44M | 37.18M | 38.03M | 37.71M | 36.95M | 35.63M | 34.92M | 34.01M | 32.62M | 32.24M | 30.73M | 30.14M | 29.37M | 29.41M | 34.86M | 35.76M |
|
Long-Term Investments
|
| | | | | | | 7.35M | 7.34M | 7.72M | 4.46M | 8.78M | 11.58M | 13.07M | 15.68M | 13.19M | 10.61M | 7.75M | 6.71M | 5.34M | 3.45M | 2.55M | | | |
|
Goodwill
|
1,119.33M | 1,122.87M | 1,117.58M | 1,121.62M | 1,128.20M | 1,136.36M | 1,130.50M | 1,132.90M | 1,128.51M | 1,125.65M | 1,123.56M | 995.00M | 890.80M | 901.96M | 904.05M | 904.91M | 900.34M | 906.40M | 463.40M | 154.20M | 296.86M | 288.89M | 293.36M | 299.06M | 299.00M |
|
Intangibles
|
221.54M | 199.04M | 197.67M | 198.83M | 201.17M | 203.84M | 201.76M | 202.54M | 201.22M | 200.33M | 199.53M | 196.40M | 193.10M | 196.94M | 197.66M | 197.56M | 196.14M | 198.28M | 197.08M | 196.68M | 1.71M | 195.06M | 196.82M | | |
|
Goodwill & Intangibles
|
1,340.87M | 1,321.90M | 1,315.25M | 1,320.44M | 1,329.37M | 1,340.19M | 1,332.26M | 1,335.44M | 1,329.73M | 1,325.97M | 1,323.10M | 1,191.40M | 1,083.90M | 1,098.91M | 1,101.71M | 1,102.47M | 1,096.49M | 1,104.68M | 660.48M | 350.88M | 298.56M | 483.94M | 490.18M | 299.06M | 299.00M |
|
Long-Term Deferred Tax
|
150.63M | 164.03M | 161.94M | 160.14M | 160.97M | 180.17M | 167.26M | 165.08M | 159.29M | 157.83M | 155.76M | 49.78M | 51.99M | 53.94M | 54.39M | 52.20M | 46.60M | 16.61M | 7.06M | 50.10M | 51.40M | 46.03M | 55.25M | 59.10M | 54.21M |
|
Other Non-Current Assets
|
32.43M | 36.05M | 36.14M | 36.91M | 38.16M | 36.91M | 34.67M | 33.45M | 31.70M | 29.88M | 54.45M | 57.04M | 52.04M | 54.38M | 52.04M | 48.85M | 44.16M | 37.59M | 25.17M | 23.97M | 22.36M | 20.86M | 20.86M | 20.12M | 18.60M |
|
Non-Current Assets
|
1,391.50M | 1,441.06M | 1,430.43M | 1,432.60M | 1,437.51M | 1,461.42M | 1,435.98M | 1,437.30M | 1,418.68M | 1,411.27M | 1,436.53M | 1,321.68M | 1,090.97M | 1,106.01M | 1,103.59M | 1,093.04M | 1,071.86M | 1,036.55M | 754.36M | 434.43M | 436.85M | 417.46M | 433.38M | 446.70M | 439.83M |
|
Assets
|
1,483.83M | 1,661.93M | 1,653.29M | 1,669.08M | 1,687.62M | 1,700.75M | 1,689.95M | 1,709.04M | 1,705.73M | 1,692.42M | 1,702.53M | 1,576.84M | 1,318.49M | 1,348.29M | 1,335.45M | 1,312.18M | 1,297.59M | 1,264.91M | 987.09M | 673.98M | 702.36M | 617.53M | 665.55M | 636.80M | 630.59M |
|
Accounts Payables
|
16.69M | 15.24M | 18.79M | 11.64M | 8.45M | 4.81M | 4.00M | 11.19M | 11.64M | 8.32M | 18.16M | 15.37M | 10.37M | 19.10M | 18.99M | 16.12M | 16.87M | 19.18M | 16.43M | 10.30M | 3.96M | 7.61M | 6.63M | 5.54M | 0.90M |
|
Payables
|
16.69M | 15.24M | 18.79M | 11.64M | 8.45M | 4.81M | 4.00M | 11.19M | 11.64M | 8.32M | 18.16M | 15.37M | 10.37M | 19.10M | 18.99M | 16.12M | 16.87M | 19.18M | 16.43M | 10.30M | 3.96M | 7.61M | 6.63M | 5.54M | 0.90M |
|
Accumulated Expenses
|
24.19M | 51.03M | 42.58M | 54.67M | 66.08M | 52.20M | 55.04M | 60.95M | 64.47M | 50.31M | 45.77M | 48.99M | 47.99M | 52.16M | 52.70M | 46.80M | 48.72M | 51.73M | 39.55M | 37.56M | 68.41M | 32.97M | 37.51M | 44.62M | 44.08M |
|
Other Accumulated Expenses
|
5.14M | 8.71M | 7.75M | 3.48M | 4.59M | 3.43M | 3.57M | 3.67M | 6.20M | 9.57M | 8.80M | 13.04M | 13.73M | 14.44M | 12.51M | 7.24M | 6.84M | 9.85M | 7.52M | 7.14M | 7.37M | 5.82M | 5.32M | | |
|
Short term Debt
|
| 9.40M | 9.45M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 7.81M | 9.38M | 10.94M | 12.50M | 12.50M | 24.70M | | | | 86.94M | 87.09M | 59.95M | 60.06M | | |
|
Current Leases
|
| 4.99M | 5.27M | 5.73M | 5.70M | 6.26M | 5.60M | 5.50M | 4.56M | 5.39M | 5.84M | 5.49M | 5.07M | 5.76M | 6.00M | 5.50M | 5.43M | 5.68M | 5.19M | 4.65M | 4.53M | 3.83M | 3.96M | 4.16M | 4.34M |
|
Current Deferred Revenue
|
353.28M | 359.70M | 348.09M | 336.09M | 324.73M | 320.27M | 301.80M | 289.78M | 276.74M | 264.66M | 261.72M | 248.69M | 238.63M | 238.12M | 236.22M | 228.30M | 222.60M | 144.31M | 148.95M | 153.05M | 167.18M | 161.07M | 169.69M | 185.99M | 191.89M |
|
Total Current Liabilities
|
129.11M | 194.48M | 189.20M | 195.18M | 198.63M | 174.09M | 161.30M | 168.88M | 165.31M | 141.48M | 156.49M | 154.39M | 147.03M | 165.34M | 165.96M | 168.42M | 148.09M | 119.98M | 106.65M | 183.24M | 216.81M | 151.98M | 157.89M | 107.57M | 101.19M |
|
Non-Current Debt
|
| 239.03M | 237.93M | 267.17M | 266.87M | 266.02M | 265.68M | 265.37M | 265.09M | 264.83M | 263.00M | 261.20M | 259.44M | 267.35M | 264.69M | 254.70M | 275.95M | 277.42M | 278.89M | 193.44M | 194.81M | 196.21M | 197.59M | 198.82M | 199.69M |
|
Non-Current Deffered Revenue
|
265.05M | 245.88M | 234.98M | 219.20M | 212.57M | 215.69M | 211.40M | 204.79M | 198.34M | 193.44M | 182.82M | 173.52M | 165.97M | 162.29M | 160.45M | 153.00M | 145.53M | 100.91M | 103.47M | 109.26M | 114.35M | 113.44M | 119.95M | 132.74M | 140.02M |
|
Pension
|
6.80M | | | | 7.10M | | | | 8.70M | | | | 4.90M | | | | 5.50M | | | | 6.20M | | | | |
|
Operating Leases
|
| 17.04M | 15.67M | 16.30M | 17.82M | 16.82M | 13.99M | 13.16M | 12.22M | 13.00M | 14.75M | 13.02M | 11.38M | 12.07M | 10.95M | 9.33M | 7.95M | 8.07M | 7.01M | 7.58M | 8.80M | 10.07M | 14.56M | 18.00M | 17.43M |
|
Other Non-Current Liabilities
|
21.54M | 39.29M | 39.14M | 32.53M | 31.65M | 34.99M | 34.14M | 34.99M | 32.82M | 30.17M | 29.28M | 24.60M | 21.73M | 21.39M | 23.98M | 23.91M | 25.19M | 27.40M | 27.67M | 26.27M | 26.48M | 25.12M | 26.28M | 28.15M | 25.93M |
|
Total Non-Current Liabilities
|
394.17M | 696.43M | 677.77M | 697.85M | 695.90M | 672.63M | 652.37M | 652.20M | 640.96M | 612.75M | 617.06M | 602.13M | 583.82M | 607.05M | 602.05M | 585.46M | 577.52M | 506.38M | 496.02M | 493.52M | 534.78M | 471.71M | 490.00M | 452.98M | 453.99M |
|
Total Liabilities
|
415.70M | 735.71M | 716.91M | 730.38M | 727.55M | 707.62M | 686.51M | 687.19M | 673.78M | 642.92M | 646.34M | 626.73M | 605.54M | 628.44M | 626.02M | 609.36M | 602.72M | 533.77M | 523.69M | 519.78M | 561.26M | 496.83M | 516.28M | 481.13M | 479.92M |
|
Total Debt
|
| 248.42M | 247.38M | 273.42M | 273.12M | 272.27M | 271.93M | 271.62M | 271.34M | 271.08M | 270.81M | 270.58M | 270.37M | 279.85M | 277.19M | 279.40M | 275.95M | 277.42M | 278.89M | 280.38M | 281.91M | 256.16M | 257.65M | 198.82M | 199.69M |
|
Common Equity
|
1,068.13M | 926.22M | 936.38M | 938.69M | 960.07M | 993.13M | 1,003.44M | 1,021.85M | 1,031.94M | 1,049.50M | 1,056.19M | 950.11M | 712.95M | 719.85M | 709.42M | 702.81M | 694.88M | 731.13M | 463.40M | 154.20M | 141.10M | 120.70M | 149.27M | 155.67M | 150.68M |
|
Shareholder's Equity
|
1,068.13M | 926.22M | 936.38M | 938.69M | 960.07M | 993.13M | 1,003.44M | 1,021.85M | 1,031.94M | 1,049.50M | 1,056.19M | 950.11M | 712.95M | 719.85M | 709.42M | 702.81M | 694.88M | 731.13M | 463.40M | 154.20M | 141.10M | 120.70M | 149.27M | 155.67M | 150.68M |
|
Liabilities and Shareholders Equity
|
1,483.83M | 1,661.93M | 1,653.29M | 1,669.08M | 1,687.62M | 1,700.75M | 1,689.95M | 1,709.04M | 1,705.73M | 1,692.42M | 1,702.53M | 1,576.84M | 1,318.49M | 1,348.29M | 1,335.45M | 1,312.18M | 1,297.59M | 1,264.91M | 987.09M | 673.98M | 702.36M | 617.53M | 665.55M | 636.80M | 630.59M |
|
Retained Earnings
|
-29.00M | -11.76M | -14.63M | -27.45M | -18.32M | 17.85M | 13.79M | 19.59M | 27.58M | 46.62M | 46.15M | -53.12M | -283.25M | -279.57M | -305.65M | -322.11M | -333.66M | -309.81M | -587.78M | -901.32M | -921.74M | -946.03M | -924.37M | -927.09M | -940.45M |
|
Treasury Shares
|
| 3.41M | 3.36M | 3.25M | 2.81M | 2.46M | 2.38M | 2.35M | 2.08M | 1.21M | 1.41M | 1.51M | 1.43M | 3.91M | 3.87M | 3.59M | 3.52M | 4.52M | 4.45M | 3.92M | 3.71M | 6.01M | 6.69M | 6.71M | 6.65M |