|
Cash & Equivalents
|
| | 146.73M | 133.75M | 82.69M | 81.71M | 132.63M | 126.35M | 261.36M | 162.88M | 156.55M | 188.70M | 205.63M | 150.37M | 186.26M | 161.79M |
|
Short-term Investments
|
| | 12.10M | 35.57M | 128.15M | 120.09M | 108.31M | 150.15M | 139.12M | 23.60M | 26.11M | 51.60M | 28.04M | 0.07M | | |
|
Cash & Current Investments
|
| | 158.83M | 169.32M | 210.84M | 201.80M | 240.94M | 276.50M | 400.48M | 186.48M | 182.66M | 240.30M | 233.67M | 150.44M | 186.26M | 161.79M |
|
Receivables - Net
|
| 155.00M | 179.80M | 191.94M | 178.51M | 184.37M | 178.85M | 208.93M | 219.53M | 235.83M | 244.06M | 226.62M | 244.32M | 274.19M | 267.68M | 330.77M |
|
Receivables - Other
|
9.14M | 30.80M | 30.98M | 28.46M | 38.37M | 42.44M | 41.11M | 30.83M | 33.10M | 37.23M | 33.45M | 37.78M | 35.80M | 52.83M | 82.16M | 80.17M |
|
Receivables
|
| 185.81M | 210.78M | 220.41M | 216.88M | 226.81M | 219.96M | 239.76M | 252.63M | 273.05M | 277.51M | 264.41M | 280.12M | 327.02M | 349.84M | 410.94M |
|
Current Deferred Tax Assets
|
| 13.85M | 21.77M | 23.68M | 16.36M | 14.65M | 18.10M | | | | | | | | | |
|
Prepaid Assets
|
9.57M | 17.24M | 16.22M | 21.91M | 28.76M | 28.47M | 35.15M | 30.39M | 28.35M | 32.29M | 35.29M | 41.69M | 41.73M | 48.58M | 50.08M | 46.18M |
|
Current Assets
|
343.84M | 441.49M | 409.96M | 440.36M | 475.38M | 474.37M | 500.09M | 558.57M | 554.27M | 599.57M | 669.08M | 714.59M | 748.20M | 765.96M | 862.23M | 900.88M |
|
Buildings
|
14.30M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-40.31M | 52.26M | 41.15M | 39.43M | 35.06M | 38.33M | 35.99M | 33.12M | 44.65M | 81.81M | 84.43M | 81.76M | 73.58M | 71.79M | 65.55M | 56.59M |
|
Goodwill
|
107.05M | 209.16M | 220.01M | 233.37M | 233.60M | 225.27M | 219.72M | 201.09M | 210.08M | 255.82M | 259.16M | 272.32M | 321.33M | 304.04M | 308.60M | 316.04M |
|
Intangibles
|
| 31.12M | 344.12M | | 130.57M | 135.49M | 130.19M | 137.40M | 276.63M | 155.78M | 157.96M | 166.29M | 182.04M | 173.11M | 171.82M | 347.23M |
|
Goodwill & Intangibles
|
107.05M | 240.28M | 564.13M | 233.37M | 364.17M | 360.76M | 349.91M | 338.49M | 486.71M | 411.60M | 417.13M | 438.61M | 503.37M | 477.15M | 480.42M | 663.27M |
|
Long-Term Deferred Tax
|
| 9.68M | 10.62M | 22.60M | 16.73M | 26.67M | 17.46M | 14.22M | 14.06M | 11.09M | 9.39M | 10.21M | 8.58M | 26.21M | 57.85M | 73.30M |
|
Other Non-Current Assets
|
4.92M | 19.66M | 14.39M | 16.23M | 16.81M | 16.14M | 14.63M | 13.78M | 10.95M | 26.93M | 27.74M | 20.66M | 15.84M | 7.96M | 10.02M | 9.60M |
|
Non-Current Assets
|
-343.84M | -441.49M | 404.94M | 406.59M | 393.61M | 380.26M | 362.64M | 333.31M | 350.27M | 514.79M | 613.95M | 617.41M | 638.95M | 244.40M | 580.82M | 599.80M |
|
Assets
|
| | 814.90M | 846.94M | 868.98M | 854.63M | 862.73M | 891.88M | 904.53M | 1,114.36M | 1,283.03M | 1,332.00M | 1,387.15M | 1,348.55M | 1,443.05M | 1,500.69M |
|
Accounts Payables
|
26.86M | 25.38M | 27.20M | 30.47M | 33.38M | 37.05M | 43.39M | 35.12M | 38.42M | 45.39M | 32.70M | 29.83M | 35.40M | 47.72M | 46.41M | 36.37M |
|
Payables
|
26.86M | 25.38M | 27.20M | 30.47M | 33.38M | 37.05M | 43.39M | 35.12M | 38.42M | 45.39M | 32.70M | 29.83M | 35.40M | 47.72M | 46.41M | 36.37M |
|
Accumulated Expenses
|
26.60M | 53.37M | 42.01M | 61.08M | 58.43M | 51.44M | 59.61M | 65.34M | 62.98M | 61.11M | 77.53M | 86.29M | 91.11M | 68.32M | 84.38M | 67.94M |
|
Other Accumulated Expenses
|
9.89M | 32.02M | 23.50M | 21.56M | 19.62M | 23.38M | 22.98M | 22.34M | 24.54M | 35.44M | 20.78M | 19.38M | 24.85M | 22.89M | 33.45M | 46.73M |
|
Short term Debt
|
| 69.53M | 27.00M | 15.00M | 15.00M | 22.50M | 148.87M | 49.43M | 22.50M | 7.50M | 10.31M | 14.06M | 237.50M | 229.10M | 7.50M | 7.50M |
|
Current Leases
|
| | | | | | | | | | 22.44M | 22.65M | 23.27M | 21.01M | 15.95M | 11.07M |
|
Current Taxes
|
5.89M | 2.03M | 2.33M | 2.12M | 2.81M | 2.67M | 8.96M | 0.82M | 1.22M | 0.22M | 2.81M | 6.63M | 0.40M | 5.46M | 4.10M | 7.80M |
|
Current Deferred Revenue
|
| 56.18M | 44.82M | 47.69M | 47.13M | 40.00M | 41.91M | 45.06M | 47.61M | 57.76M | 63.65M | 69.63M | 73.35M | 68.02M | 77.65M | 54.42M |
|
Total Current Liabilities
|
119.56M | 270.41M | 197.38M | 211.73M | 206.81M | 212.84M | 359.41M | 252.03M | 222.59M | 350.39M | 418.69M | 436.26M | 695.10M | 527.21M | 560.84M | 615.21M |
|
Non-Current Debt
|
| | 282.74M | 259.70M | 250.05M | 233.33M | 130.26M | 326.99M | 309.24M | 352.33M | 346.51M | 337.15M | 137.22M | 375.47M | 535.00M | 531.00M |
|
Non-Current Deffered Revenue
|
26.31M | 16.10M | 8.63M | 6.50M | 9.22M | 9.65M | 9.83M | 6.69M | 12.35M | 17.53M | 18.55M | 17.27M | 19.60M | 21.99M | 23.45M | 26.47M |
|
Minority Interest
|
| | | | | | | 39.84M | 40.00M | | | | 3.63M | | | |
|
Liabilities from Discontinued Operations
|
1.47M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 33.25M | 28.19M | 21.67M | 20.27M | 20.45M | 0.18M | 0.10M | 4.58M | 8.21M | 6.38M | 5.11M | 7.75M | 0.12M | 0.12M | 0.09M |
|
Operating Leases
|
| | | | | | | | | | 78.94M | 95.93M | 70.07M | 53.21M | 34.36M | 25.02M |
|
Other Non-Current Liabilities
|
8.47M | 16.75M | 19.12M | 19.53M | 14.62M | 15.82M | 12.79M | 16.01M | 10.61M | 22.61M | 14.76M | 15.45M | 13.11M | 11.90M | 12.92M | 17.60M |
|
Total Non-Current Liabilities
|
234.51M | 372.21M | 342.80M | 308.57M | 296.07M | 283.16M | 157.48M | 348.65M | 339.19M | 402.95M | 467.68M | 473.35M | 251.80M | 466.10M | 608.88M | 602.91M |
|
Total Liabilities
|
354.07M | 642.62M | 540.18M | 520.30M | 502.88M | 496.00M | 516.89M | 600.68M | 561.79M | 753.34M | 886.37M | 909.61M | 946.90M | 993.30M | 1,169.72M | 1,218.12M |
|
Total Debt
|
| 69.53M | 309.74M | 274.70M | 265.05M | 255.83M | 279.13M | 376.42M | 331.74M | 359.83M | 356.82M | 351.22M | 374.72M | 604.57M | 542.50M | 538.50M |
|
Common Equity
|
-675.62M | -704.96M | -714.89M | 324.88M | 358.26M | 358.63M | 345.85M | 251.36M | 342.75M | 361.02M | 396.66M | 422.39M | 440.24M | 355.25M | 273.33M | 282.57M |
|
Shareholder's Equity
|
-675.62M | -704.96M | -714.89M | 324.88M | 358.26M | 358.63M | 345.85M | 251.36M | 342.75M | 361.02M | 396.66M | 422.39M | 440.24M | 355.25M | 273.33M | 282.57M |
|
Liabilities and Shareholders Equity
|
| | 814.90M | 846.94M | 868.98M | 854.63M | 862.73M | 891.88M | 904.53M | 1,114.36M | 1,283.03M | 1,332.00M | 1,387.15M | 1,348.55M | 1,443.05M | 1,500.69M |
|
Treasury Shares
|
| | 0.75M | 0.82M | 0.76M | 0.70M | 1.60M | 0.30M | 0.50M | 0.70M | 0.58M | 0.62M | 0.73M | 1.50M | 0.04M | 41.58M |
|
Retained Earnings
|
479.28M | 501.71M | 544.00M | 592.87M | 629.01M | 635.72M | 675.43M | 714.85M | 749.44M | 795.13M | 848.62M | 876.40M | 916.06M | 936.22M | 968.13M | 1,020.15M |