|
Cash & Equivalents
|
21.82M | 3.31M | 2.96M | 3.19M | 126.75M | 135.03M | 147.97M | 225.14M | 185.33M | 350.83M | 354.31M | 439.12M |
|
Short-term Investments
|
| | | | | | | | 3.05M | 2.96M | 2.78M | 2.70M |
|
Cash & Current Investments
|
21.82M | 3.31M | 2.96M | 3.19M | 126.75M | 135.03M | 147.97M | 225.14M | 188.38M | 353.79M | 357.09M | 441.82M |
|
Receivables - Net
|
77.07M | | | | 63.20M | 54.12M | 61.13M | 66.56M | 99.91M | 78.21M | 94.00M | 72.32M |
|
Receivables
|
77.07M | | | | 63.20M | 54.12M | 61.13M | 66.56M | 99.91M | 78.21M | 94.00M | 72.32M |
|
Prepaid Assets
|
14.39M | 0.43M | 0.40M | 0.30M | 17.71M | 20.26M | 54.15M | 12.93M | 24.91M | 21.87M | 17.08M | 12.83M |
|
Current Assets
|
115.61M | 3.74M | 3.35M | 3.49M | 208.85M | 211.71M | 281.28M | 306.18M | 319.26M | 454.77M | 469.31M | 528.86M |
|
Property, Plant & Equipment (Net)
|
177.99M | | | | 187.63M | 198.00M | 199.62M | 202.56M | 213.24M | 221.05M | 222.02M | 224.87M |
|
Long-Term Investments
|
| 1,104.05M | 1,104.21M | 1,104.03M | | | | | | | | |
|
Goodwill
|
4,142.01M | | | | 4,257.34M | 4,365.98M | 4,365.78M | 4,364.70M | 4,363.07M | 4,363.12M | 4,363.12M | 4,363.12M |
|
Intangibles
|
3,886.64M | | | | 3,584.19M | 3,540.54M | 3,455.37M | 3,370.20M | 3,285.04M | 3,199.88M | 3,114.76M | 3,029.63M |
|
Goodwill & Intangibles
|
8,028.66M | | | | 7,841.52M | 7,906.52M | 7,821.16M | 7,734.91M | 7,648.11M | 7,563.00M | 7,477.88M | 7,392.75M |
|
Long-Term Deferred Tax
|
| | 0.00M | | | | | | | | | |
|
Other Non-Current Assets
|
8.15M | | | | 14.23M | 8.27M | 7.93M | 8.31M | 9.70M | 9.23M | 22.50M | 22.13M |
|
Non-Current Assets
|
8,244.80M | 1,104.05M | 1,104.21M | 1,104.03M | 8,074.72M | 8,143.54M | 8,057.55M | 7,972.61M | 7,901.15M | 7,820.99M | 7,746.51M | 7,663.58M |
|
Assets
|
8,360.41M | 1,107.79M | 1,107.56M | 1,107.51M | 8,283.58M | 8,355.25M | 8,338.83M | 8,278.79M | 8,220.41M | 8,275.77M | 8,215.82M | 8,192.44M |
|
Accounts Payables
|
9.56M | 0.05M | 1.51M | 8.76M | 15.26M | 11.59M | 10.59M | 10.50M | 13.01M | 10.94M | 12.14M | 13.56M |
|
Payables
|
9.56M | 0.05M | 1.51M | 8.76M | 15.26M | 11.59M | 10.59M | 10.50M | 13.01M | 10.94M | 12.14M | 13.56M |
|
Accumulated Expenses
|
26.31M | | | | 31.53M | 69.72M | 35.24M | 80.28M | 55.69M | 78.15M | 55.20M | 80.62M |
|
Other Accumulated Expenses
|
22.04M | | | | 27.25M | 32.20M | 29.51M | 28.03M | 18.02M | 25.87M | 26.59M | 47.03M |
|
Short term Debt
|
0.12M | | | | | | | | 13.25M | 13.25M | 13.25M | 13.25M |
|
Current Leases
|
9.52M | | | | 6.44M | 7.06M | 6.83M | 6.88M | 6.88M | 7.22M | 7.07M | 6.83M |
|
Current Taxes
|
0.38M | 0.34M | 0.45M | 0.31M | 10.18M | 67.54M | | | | 41.98M | 3.07M | 39.78M |
|
Total Current Liabilities
|
85.79M | 0.39M | 1.96M | 9.07M | 112.50M | 216.10M | 111.77M | 167.16M | 141.91M | 201.97M | 148.00M | 229.97M |
|
Non-Current Debt
|
5,397.12M | | | 1.50M | 4,578.49M | 4,879.34M | 4,882.24M | 4,893.26M | 4,879.14M | 4,878.39M | 4,877.67M | 4,877.01M |
|
Non-Current Deffered Revenue
|
| 38.50M | 38.50M | 38.50M | | | | | | | | |
|
Preferred Stock Liabilities
|
| 1,063.44M | 1,062.10M | 1,053.44M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
959.25M | 0.47M | | | 70.00M | 789.72M | 837.07M | 768.82M | 832.84M | 718.53M | 694.39M | 615.00M |
|
Operating Leases
|
23.09M | | | | 27.50M | 26.73M | 24.72M | 22.89M | 26.73M | 24.04M | 20.41M | 20.37M |
|
Other Non-Current Liabilities
|
| | | | 106.59M | 66.22M | 147.78M | 71.14M | 74.00M | 61.26M | 66.41M | 13.05M |
|
Total Non-Current Liabilities
|
6,375.19M | | | | 5,619.12M | 5,912.43M | 5,855.98M | 5,852.31M | 5,801.74M | 5,823.03M | 5,740.56M | 5,742.41M |
|
Total Liabilities
|
6,375.19M | 39.36M | 40.46M | 49.07M | 5,725.71M | 5,978.65M | 6,003.76M | 5,923.46M | 5,875.74M | 5,884.29M | 5,806.97M | 5,755.46M |
|
Total Debt
|
5,397.25M | | | 1.50M | 4,578.49M | 4,879.34M | 4,882.24M | 4,893.26M | 4,892.39M | 4,891.64M | 4,890.92M | 4,890.26M |
|
Common Equity
|
1,985.22M | 5.00M | 5.00M | 5.00M | 2,557.86M | 2,376.61M | 2,335.06M | 2,355.34M | 2,344.67M | 2,391.48M | 2,408.85M | 2,436.98M |
|
Shareholder's Equity
|
1,985.22M | 5.00M | 5.00M | 5.00M | 2,557.86M | 2,376.61M | 2,335.06M | 2,355.34M | 2,344.67M | 2,391.48M | 2,408.85M | 2,436.98M |
|
Liabilities and Shareholders Equity
|
8,360.41M | 1,107.79M | 1,107.56M | 1,107.51M | 8,283.58M | 8,355.25M | 8,338.83M | 8,278.79M | 8,220.41M | 8,275.77M | 8,215.82M | 8,192.44M |
|
Treasury Shares
|
| | | | 9.11M | 9.14M | 9.42M | 19.46M | 27.12M | 27.12M | 27.12M | 27.12M |
|
Retained Earnings
|
637.56M | 3.03M | 1.70M | -6.96M | 117.00M | 168.91M | 121.98M | 200.17M | 225.11M | 269.09M | 282.60M | 302.34M |