|
Assets
|
| 1,019.90M | 1,694.10M | 2,699.20M | 2,387.20M | 3,091.30M | 3,110.10M | 2,983.50M | 3,325.20M |
|
Cash & Equivalents
|
352.70M | 430.00M | 519.30M | 551.30M | 314.90M | 533.00M | 232.80M | 614.90M | 1,328.30M |
|
Short-term Investments
|
| | 570.00M | 607.70M | 806.40M | 1,185.10M | 1,110.60M | 741.10M | 265.90M |
|
Cash & Current Investments
|
352.70M | 430.00M | 1,089.30M | 1,159.00M | 1,121.30M | 1,718.10M | 1,343.40M | 1,356.00M | 1,594.20M |
|
Receivables - Net
|
| 29.30M | 28.60M | 36.70M | 43.40M | 49.60M | 53.80M | 68.70M | 70.40M |
|
Receivables - Other
|
| 5.20M | 46.20M | 7.40M | 2.70M | 4.10M | 6.50M | 6.90M | 5.00M |
|
Receivables
|
| 34.50M | 74.80M | 44.10M | 46.10M | 53.70M | 60.30M | 75.60M | 75.40M |
|
Prepaid Assets
|
| 58.80M | 92.30M | 47.50M | 62.80M | 82.10M | 92.60M | 91.90M | 73.80M |
|
Current Assets
|
| 518.10M | 1,210.20M | 1,243.20M | 1,227.50M | 1,849.80M | 1,489.80M | 1,516.60M | 1,738.40M |
|
Property, Plant & Equipment (Net)
|
| 341.90M | 310.60M | 445.30M | 338.70M | 322.00M | 308.40M | 309.20M | 358.80M |
|
Goodwill
|
96.00M | 98.90M | 96.50M | 234.50M | 236.90M | 356.60M | 403.30M | 402.20M | 442.80M |
|
Intangibles
|
| 100.40M | 14.70M | 47.40M | 33.50M | 53.60M | 88.30M | 58.10M | 54.90M |
|
Goodwill & Intangibles
|
96.00M | 199.30M | 111.20M | 281.90M | 270.40M | 410.20M | 491.60M | 460.30M | 497.70M |
|
Long-Term Deferred Tax
|
| | | | | 41.20M | 498.70M | 460.40M | 466.70M |
|
Other Non-Current Assets
|
| 44.00M | 62.10M | 70.90M | 80.10M | 54.20M | 61.00M | 53.20M | 104.70M |
|
Non-Current Assets
|
| 501.80M | 483.90M | 1,456.00M | 1,159.70M | 1,241.50M | 1,620.30M | 1,466.90M | 1,586.80M |
|
Accounts Payables
|
| 31.90M | 33.30M | 40.70M | 18.70M | 25.70M | 38.60M | 38.50M | 36.50M |
|
Payables
|
| 31.90M | 33.30M | 40.70M | 18.70M | 25.70M | 38.60M | 38.50M | 36.50M |
|
Accumulated Expenses
|
| 129.80M | 164.50M | 161.90M | 156.70M | 140.80M | 139.90M | 155.20M | 143.20M |
|
Other Accumulated Expenses
|
| 69.70M | 75.70M | | | | | | |
|
Short term Debt
|
| | | | | | | | 10.00M |
|
Current Leases
|
| 102.70M | 73.80M | 79.90M | 99.60M | 120.40M | 114.80M | 116.20M | 123.30M |
|
Current Taxes
|
| 0.40M | 0.30M | | | | | | |
|
Current Deferred Revenue
|
| 417.90M | 485.00M | 554.20M | 610.50M | 671.50M | 702.60M | 725.00M | 727.70M |
|
Total Current Liabilities
|
| 738.40M | 837.50M | 1,014.80M | 1,087.80M | 1,175.80M | 1,196.50M | 1,201.50M | 1,210.80M |
|
Capital Leases
|
| 71.60M | 89.90M | 138.20M | 171.60M | 167.70M | 151.70M | 168.50M | 203.50M |
|
Non-Current Debt
|
| | | | | | | | 962.90M |
|
Convertible Debt
|
| | | | | 1,370.30M | 1,374.00M | 1,377.80M | 1,381.60M |
|
Non-Current Deffered Revenue
|
| 69.80M | 81.00M | | | | | | |
|
Operating Leases
|
| | | 711.90M | 759.60M | 632.00M | 585.20M | 310.70M | 250.40M |
|
Other Non-Current Liabilities
|
| 37.20M | 89.90M | 25.90M | 34.40M | 39.40M | 112.10M | 90.80M | 68.40M |
|
Total Non-Current Liabilities
|
| 879.80M | 927.40M | 1,864.90M | 2,019.00M | 3,345.80M | 3,307.40M | 3,058.50M | 4,009.20M |
|
Total Liabilities
|
-122.80M | 917.00M | 1,017.30M | 1,890.80M | 2,053.40M | 3,385.20M | 3,419.50M | 3,149.30M | 4,077.60M |
|
Total Debt
|
| | | | | | | | 972.90M |
|
Common Equity
|
122.80M | 102.90M | 676.80M | 808.40M | 333.80M | -293.90M | -309.40M | -165.80M | -752.40M |
|
Shareholder's Equity
|
122.80M | 102.90M | 676.80M | 808.40M | 333.80M | -293.90M | -309.40M | -165.80M | -752.40M |
|
Liabilities and Shareholders Equity
|
| 1,019.90M | 1,694.10M | 2,699.20M | 2,387.20M | 3,091.30M | 3,110.10M | 2,983.50M | 3,325.20M |
|
Retained Earnings
|
| -1049.70M | -1659.50M | -1726.20M | -2241.40M | -2739.40M | -2772.10M | -2742.30M | -3146.50M |
|
Treasury Shares
|
54.00M | 54.90M | 25.00M | 30.70M | 31.90M | 41.10M | 35.60M | 30.40M | 25.70M |