|
Cash & Equivalents
|
| | 34.68M | 24.77M | | | 189.75M | 387.50M | 229.79M | 228.20M | 228.83M | 146.93M | 124.96M | 132.38M | 77.46M | 130.98M | 105.99M | 120.90M | 137.61M | 105.38M | 106.10M | 80.98M | 108.32M |
|
Short-term Investments
|
| | | | | | | | 109.03M | 118.22M | 120.80M | 184.94M | 218.96M | 218.51M | 229.56M | 177.09M | 189.17M | 175.61M | 167.78M | 184.79M | 94.57M | 103.22M | 77.61M |
|
Cash & Current Investments
|
| | 34.68M | 24.77M | | | 189.75M | 387.50M | 338.82M | 346.42M | 349.63M | 331.87M | 343.92M | 350.90M | 307.02M | 308.07M | 295.17M | 296.51M | 305.39M | 290.16M | 200.67M | 184.20M | 185.92M |
|
Receivables - Net
|
| | | 33.96M | | | 28.74M | 0.60M | 39.76M | 32.92M | 35.47M | 0.80M | 53.48M | 46.05M | 43.00M | 61.55M | 58.80M | 46.19M | 38.14M | 55.35M | 44.91M | 39.20M | 35.55M |
|
Receivables - Other
|
| | | 0.10M | | | 0.50M | 0.60M | 1.10M | 1.08M | 0.86M | 0.88M | 0.55M | 0.53M | 0.96M | 1.35M | 0.60M | 0.65M | 0.50M | 0.73M | 0.35M | 0.52M | 0.47M |
|
Receivables
|
| | | 34.06M | | | 29.23M | 1.20M | 40.85M | 34.00M | 36.33M | 1.68M | 54.03M | 46.58M | 43.95M | 62.90M | 59.40M | 46.84M | 38.64M | 56.07M | 45.25M | 39.71M | 36.02M |
|
Current Deferred Tax Assets
|
| | | 2.95M | | | 5.36M | 6.88M | 7.66M | 8.47M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 3.02M | | | 3.64M | 6.52M | 7.21M | 9.59M | 9.72M | 12.69M | 14.71M | 13.73M | 14.67M | 13.12M | 13.30M | 13.93M | 14.05M | 13.04M | 16.17M | 14.30M | 13.21M |
|
Current Assets
|
| | | 63.84M | | | 226.64M | 444.23M | 392.15M | 396.21M | 402.21M | 413.75M | 421.49M | 421.04M | 375.40M | 393.93M | 378.72M | 368.32M | 368.68M | 370.17M | 273.44M | 249.19M | 246.32M |
|
Property, Plant & Equipment (Net)
|
| | | 3.25M | | | 4.70M | 5.07M | 4.82M | 4.70M | 4.58M | 4.46M | 4.45M | 4.49M | 4.63M | 4.47M | 4.10M | 3.53M | 3.70M | 3.79M | 9.48M | 10.51M | 11.66M |
|
Long-Term Investments
|
| | | | | | | | 1.97M | 1.89M | 3.65M | 2.83M | 1.74M | 2.10M | 1.60M | 0.51M | | | | | 1.05M | 0.71M | 0.40M |
|
Goodwill
|
| | | 1,263.08M | 1,263.08M | 1,263.08M | 1,263.08M | 1,263.08M | 1,325.15M | 1,324.59M | 1,324.59M | 1,324.73M | 1,324.73M | 1,324.73M | 1,073.99M | 1,362.48M | 1,082.14M | 1,369.54M | 1,369.54M | 1,369.54M | 1,369.54M | 1,369.54M | 1,369.54M |
|
Intangibles
|
| | | 499.29M | | | 499.29M | 499.71M | 549.21M | 372.01M | 551.22M | 552.52M | 552.54M | 552.44M | 575.26M | 574.93M | 581.81M | 583.05M | 583.16M | 599.00M | 599.19M | 599.31M | 601.38M |
|
Goodwill & Intangibles
|
| | | 1,762.36M | 1,263.08M | 1,263.08M | 1,762.36M | 1,762.79M | 1,874.36M | 1,696.61M | 1,875.81M | 1,877.26M | 1,877.27M | 1,877.17M | 1,649.24M | 1,937.41M | 1,663.94M | 1,952.59M | 1,952.70M | 1,968.54M | 1,968.73M | 1,968.85M | 1,970.92M |
|
Long-Term Deferred Tax
|
| | | 0.16M | | | 0.16M | 0.16M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 5.95M | | | 9.39M | 8.43M | 12.31M | 12.93M | 5.11M | 4.68M | 3.70M | 3.94M | 3.41M | 2.39M | 1.98M | 1.95M | 1.99M | 2.30M | 2.99M | 2.58M | 1.81M |
|
Non-Current Assets
|
| | | 3.25M | | | 4.70M | 5.07M | 4.82M | 4.76M | 4.58M | 4.46M | 1,695.38M | 1,683.82M | 1,444.14M | 4.47M | 1,431.43M | 1,054.10M | 812.98M | 3.79M | 535.22M | 520.95M | 509.21M |
|
Assets
|
1,735.23M | 1,724.61M | 1,702.69M | 1,746.99M | 1,739.47M | 1,731.14M | 1,871.43M | 2,117.62M | 2,143.36M | 2,124.16M | 2,121.40M | 2,122.62M | 2,116.87M | 2,104.86M | 1,819.53M | 1,825.90M | 1,810.14M | 1,422.42M | 1,181.65M | 1,089.39M | 808.66M | 770.14M | 755.53M |
|
Accounts Payables
|
| | | 5.66M | | | 7.05M | 4.65M | 6.21M | 6.69M | 10.27M | 3.95M | 4.54M | 3.65M | 5.57M | 5.79M | 4.89M | 6.08M | 9.96M | 10.76M | 8.22M | 7.90M | 8.57M |
|
Payables
|
| | | 5.66M | | | 7.05M | 4.65M | 6.21M | 6.69M | 10.27M | 3.95M | 4.54M | 3.65M | 5.57M | 5.79M | 4.89M | 6.08M | 9.96M | 10.76M | 8.22M | 7.90M | 8.57M |
|
Accumulated Expenses
|
8.86M | 9.11M | 6.56M | 19.88M | 16.68M | 24.27M | 23.70M | 27.98M | 18.75M | 21.25M | 26.09M | 26.86M | 29.32M | 33.24M | 35.99M | 51.53M | 35.95M | 34.23M | 35.75M | 40.90M | 26.96M | 31.27M | 41.91M |
|
Short term Debt
|
| | | 4.68M | | | 6.88M | 6.88M | 6.88M | 6.88M | 6.88M | 8.59M | 10.31M | 12.03M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 8.75M | 8.75M | 8.75M |
|
Current Leases
|
| | | | | | | | 2.52M | 2.23M | 1.71M | 1.52M | 1.64M | 1.71M | 2.13M | 2.24M | 2.31M | 2.36M | 2.50M | 2.41M | 2.42M | 2.46M | 2.66M |
|
Current Deferred Revenue
|
| | | 61.06M | | | 69.81M | 83.61M | 93.57M | 88.71M | 83.82M | 99.69M | 105.36M | 97.50M | 89.71M | 97.38M | 108.08M | 97.06M | 86.22M | 93.34M | 109.72M | 100.87M | 91.98M |
|
Total Current Liabilities
|
97.83M | 97.16M | 84.73M | 91.28M | 95.10M | 102.39M | 107.44M | 123.12M | 127.92M | 125.76M | 128.75M | 140.61M | 151.17M | 148.13M | 147.14M | 170.68M | 164.98M | 153.48M | 148.18M | 161.16M | 156.08M | 151.25M | 153.88M |
|
Non-Current Debt
|
| | | 457.20M | | | 265.39M | 263.81M | 262.23M | 260.65M | 259.06M | 255.76M | 252.47M | 249.17M | 245.87M | 242.57M | 239.27M | 235.97M | 232.67M | 229.37M | 162.38M | 160.28M | 158.19M |
|
Non-Current Deffered Revenue
|
| | | 0.14M | | | 0.37M | 0.41M | 0.39M | 0.28M | 0.50M | 0.24M | 0.14M | 0.15M | 0.07M | 0.01M | 0.01M | 0.00M | 0.02M | 0.03M | 2.79M | 0.57M | 0.04M |
|
Minority Interest
|
| | | | | | 588.72M | 628.52M | 621.52M | 586.52M | 543.00M | 533.03M | 479.39M | 447.07M | 340.17M | 337.82M | 334.74M | 241.50M | 189.04M | 162.82M | 113.13M | 107.62M | 104.82M |
|
Non-Current Deferred Tax Liability
|
| | | 1.63M | 1.39M | 1.16M | 72.28M | 76.40M | 86.14M | 85.60M | 91.53M | 75.74M | 78.31M | 78.60M | 65.46M | 67.16M | 66.61M | 44.62M | 30.77M | 25.09M | 13.91M | 14.29M | 14.55M |
|
Operating Leases
|
| | | | | | | | 17.73M | 10.60M | 10.45M | 9.97M | 9.49M | 9.00M | 9.87M | 9.37M | 8.69M | 8.12M | 8.28M | 7.59M | 7.05M | 6.46M | 5.81M |
|
Other Non-Current Liabilities
|
| | | 4.17M | | | 0.47M | 1.29M | 1.29M | 1.95M | 1.97M | 3.25M | 1.03M | 1.09M | 8.94M | 9.93M | 10.40M | 10.54M | 7.17M | 9.45M | 7.41M | 3.45M | 2.88M |
|
Total Non-Current Liabilities
|
| | | 550.25M | | | 590.99M | 616.49M | 648.21M | 637.78M | 646.34M | 637.43M | 651.97M | 648.31M | 607.15M | 616.79M | 604.71M | 525.59M | 478.92M | 472.75M | 365.34M | 355.47M | 362.97M |
|
Total Liabilities
|
534.27M | 535.07M | 525.01M | 554.42M | 557.04M | 560.08M | 591.46M | 617.78M | 649.50M | 639.73M | 648.31M | 640.68M | 653.01M | 649.40M | 616.08M | 626.73M | 615.11M | 536.13M | 486.09M | 482.19M | 372.75M | 358.91M | 365.86M |
|
Total Debt
|
| | | 461.88M | | | 272.26M | 270.68M | 269.10M | 267.52M | 265.94M | 264.36M | 262.78M | 261.20M | 259.62M | 256.32M | 253.02M | 249.72M | 246.42M | 243.12M | 171.13M | 169.03M | 166.94M |
|
Common Equity
|
1,200.96M | 1,189.53M | 1,177.68M | 1,192.57M | 1,182.43M | 1,171.06M | 1,279.97M | 1,499.84M | 1,493.86M | 1,484.44M | 1,473.09M | 1,481.94M | 1,463.86M | 1,455.46M | 1,203.45M | 1,199.17M | 1,195.03M | 886.29M | 695.56M | 607.19M | 435.90M | 411.23M | 389.67M |
|
Shareholder's Equity
|
1,200.96M | 1,189.53M | 1,177.68M | 1,192.57M | 1,182.43M | 1,171.06M | 1,279.97M | 1,499.84M | 1,493.86M | 1,484.44M | 1,473.09M | 1,481.94M | 1,463.86M | 1,455.46M | 1,203.45M | 1,199.17M | 1,195.03M | 886.29M | 695.56M | 607.19M | 435.90M | 411.23M | 389.67M |
|
Liabilities and Shareholders Equity
|
1,735.23M | 1,724.61M | 1,702.69M | 1,746.99M | 1,739.47M | 1,731.14M | 1,871.43M | 2,117.62M | 2,143.36M | 2,124.16M | 2,121.40M | 2,122.62M | 2,116.87M | 2,104.86M | 1,819.53M | 1,825.90M | 1,810.14M | 1,422.42M | 1,181.65M | 1,089.39M | 808.66M | 770.14M | 755.53M |
|
Retained Earnings
|
| | | -0.13M | | | -7.98M | -17.84M | -26.42M | -31.91M | -34.93M | -25.06M | -37.12M | -45.69M | -217.22M | -227.45M | -236.97M | -450.60M | -581.50M | -640.57M | -747.80M | -755.35M | -770.19M |
|
Treasury Shares
|
| | | | | | 2.50M | 2.76M | 2.94M | 3.48M | 3.13M | 3.44M | | | | 5.58M | | 1.26M | 1.89M | 6.46M | 5.60M | 5.96M | 2.32M |