|
Cash & Equivalents
|
| 33.41M | 18.41M | 30.92M | 52.46M | 49.02M | 15.26M | 28.33M | 16.13M |
|
Cash & Current Investments
|
| 33.41M | 18.41M | 30.92M | 52.46M | 49.02M | 15.26M | 28.33M | 16.13M |
|
Receivables - Net
|
12.30M | 347.45M | 287.81M | 338.24M | 253.02M | 281.44M | 207.12M | 256.14M | 281.08M |
|
Receivables - Other
|
3.20M | 270.02M | 274.31M | 314.34M | 312.67M | 262.02M | 297.60M | 342.31M | 418.80M |
|
Receivables
|
15.50M | 617.48M | 562.13M | 652.57M | 565.68M | 543.46M | 504.71M | 598.46M | 699.87M |
|
Prepaid Assets
|
| 32.26M | 48.95M | 65.50M | 40.55M | 32.76M | 41.13M | 52.93M | 53.24M |
|
Current Assets
|
| 682.93M | 613.00M | 723.69M | 634.60M | 601.38M | 536.08M | 651.88M | 740.50M |
|
Property, Plant & Equipment (Net)
|
| 545.44M | 537.68M | 533.93M | 498.15M | 511.31M | 501.05M | 505.01M | 494.84M |
|
Goodwill
|
| 375.89M | 373.65M | 372.73M | 373.99M | 368.30M | 368.38M | 373.02M | 371.20M |
|
Intangibles
|
| 369.05M | 361.91M | 355.06M | 348.65M | 340.90M | 334.28M | 328.47M | 321.49M |
|
Goodwill & Intangibles
|
| 744.94M | 735.56M | 727.79M | 722.64M | 709.20M | 702.65M | 701.49M | 692.70M |
|
Other Non-Current Assets
|
| 54.63M | 74.15M | 84.86M | 111.35M | 114.56M | 113.26M | 114.51M | 116.72M |
|
Non-Current Assets
|
| 1,506.98M | 1,506.31M | 1,497.93M | 1,478.11M | 1,473.01M | 1,456.54M | 1,455.89M | 1,436.84M |
|
Assets
|
| 2,189.91M | 2,119.31M | 2,221.62M | 2,112.71M | 2,074.39M | 1,992.62M | 2,107.78M | 2,177.33M |
|
Accounts Payables
|
| 116.58M | 114.61M | 116.59M | 121.30M | 125.73M | 115.98M | 128.15M | 146.62M |
|
Payables
|
| 116.58M | 114.61M | 116.59M | 121.30M | 125.73M | 115.98M | 128.15M | 146.62M |
|
Accumulated Expenses
|
| 187.05M | 238.13M | 158.36M | 183.29M | 173.58M | 142.10M | 162.56M | 201.27M |
|
Short term Debt
|
| 42.55M | 42.77M | 31.19M | 30.26M | 30.02M | 28.93M | 28.10M | 34.30M |
|
Current Leases
|
| 19.36M | 19.94M | 19.63M | 19.37M | 18.70M | 19.54M | 19.96M | 20.57M |
|
Current Deferred Revenue
|
| 43.69M | 13.65M | 17.18M | 21.89M | 24.98M | 25.36M | 32.82M | 32.06M |
|
Total Current Liabilities
|
| 420.61M | 440.20M | 353.53M | 386.23M | 382.33M | 340.48M | 379.52M | 442.18M |
|
Capital Leases
|
| 24.33M | 21.67M | 19.42M | 17.07M | 15.01M | 13.13M | 11.27M | 9.55M |
|
Non-Current Debt
|
| 1,108.30M | 1,146.55M | 1,010.28M | 878.52M | 843.86M | 822.54M | 890.63M | 893.40M |
|
Minority Interest
|
| 99.26M | 4.51M | 3.97M | 4.13M | 4.67M | 4.68M | 4.71M | 4.89M |
|
Non-Current Deferred Tax Liability
|
| 241.80M | 134.94M | 134.76M | 134.88M | 115.11M | 115.12M | 94.52M | 72.55M |
|
Operating Leases
|
| 105.22M | 124.05M | 118.91M | 116.05M | 91.74M | 114.21M | 113.22M | 113.11M |
|
Other Non-Current Liabilities
|
| 71.08M | 69.56M | 69.95M | 67.89M | 66.11M | 65.45M | 66.75M | 77.05M |
|
Total Non-Current Liabilities
|
| 1,793.58M | 1,847.46M | 1,617.27M | 1,513.38M | 1,448.05M | 1,385.94M | 1,469.19M | 1,510.22M |
|
Total Liabilities
|
| 1,864.65M | 1,917.03M | 1,687.22M | 1,581.27M | 1,514.17M | 1,451.39M | 1,535.94M | 1,587.27M |
|
Total Debt
|
| 1,150.85M | 1,189.32M | 1,041.47M | 908.78M | 873.88M | 851.48M | 918.73M | 927.70M |
|
Common Equity
|
| 225.99M | 197.77M | 530.43M | 527.31M | 555.55M | 536.55M | 567.12M | 585.17M |
|
Shareholder's Equity
|
| 225.99M | 197.77M | 530.43M | 527.31M | 555.55M | 536.55M | 567.12M | 585.17M |
|
Liabilities and Shareholders Equity
|
| 2,189.91M | 2,119.31M | 2,221.62M | 2,112.71M | 2,074.39M | 1,992.62M | 2,107.78M | 2,177.33M |
|
Retained Earnings
|
| -144.11M | -169.01M | -157.27M | -160.97M | -150.72M | -168.68M | -160.66M | -158.58M |
|
Treasury Shares
|
| | | | | 0.34M | 0.79M | 0.87M | 0.88M |