|
Cash & Equivalents
|
77.58M | 51.31M | 213.17M | 324.96M | 462.97M | 555.35M | 778.98M | 1,017.04M |
|
Short-term Investments
|
| | | | | | 57.89M | 96.19M |
|
Cash & Current Investments
|
77.58M | 51.31M | 213.17M | 324.96M | 462.97M | 555.35M | 836.87M | 1,113.23M |
|
Receivables - Net
|
| 115.43M | 157.06M | 242.08M | 350.67M | 442.52M | 602.74M | 624.44M |
|
Receivables - Other
|
| | | | | 0.40M | 5.20M | 1.60M |
|
Receivables
|
| 115.43M | 157.06M | 242.08M | 350.67M | 442.92M | 607.94M | 626.04M |
|
Prepaid Assets
|
| 18.77M | 79.04M | 64.25M | 72.19M | 37.29M | 66.75M | 83.90M |
|
Current Assets
|
| 213.22M | 487.78M | 680.28M | 948.42M | 1,118.18M | 1,605.30M | 1,931.46M |
|
Property, Plant & Equipment (Net)
|
| 17.93M | 31.51M | 36.92M | 45.27M | 53.58M | 53.33M | 61.52M |
|
Long-Term Investments
|
| | | | | | 46.35M | 51.65M |
|
Goodwill
|
| 1,270.12M | 1,270.73M | 1,271.19M | 1,281.88M | 1,281.81M | 1,335.49M | 1,336.43M |
|
Intangibles
|
| 259.12M | 201.59M | 149.48M | 105.74M | 63.60M | 50.99M | 25.53M |
|
Goodwill & Intangibles
|
| 1,529.24M | 1,472.33M | 1,420.68M | 1,387.61M | 1,345.41M | 1,386.49M | 1,361.97M |
|
Long-Term Deferred Tax
|
| 10.68M | 7.41M | 16.81M | 28.11M | 79.82M | 138.84M | 529.55M |
|
Other Non-Current Assets
|
| 31.55M | 39.74M | 48.64M | 63.44M | 86.23M | 93.31M | 95.30M |
|
Non-Current Assets
|
| 1,598.15M | 1,559.10M | 1,575.94M | 1,592.89M | 1,647.16M | 1,804.48M | 2,208.22M |
|
Assets
|
| 1,811.37M | 2,046.88M | 2,256.22M | 2,541.31M | 2,765.35M | 3,409.78M | 4,139.68M |
|
Accounts Payables
|
| 6.56M | 11.11M | 9.62M | 22.71M | 21.95M | 21.41M | 27.29M |
|
Payables
|
| 6.56M | 11.11M | 9.62M | 22.71M | 21.95M | 21.41M | 27.29M |
|
Accumulated Expenses
|
| 64.92M | 95.01M | 119.53M | 141.56M | 188.38M | 233.68M | 252.50M |
|
Short term Debt
|
| 597.15M | | | | | | |
|
Current Leases
|
| | | 9.49M | 12.77M | 15.65M | 15.51M | 13.98M |
|
Current Deferred Revenue
|
| 272.77M | 384.06M | 509.27M | 688.55M | 811.06M | 987.95M | 1,087.52M |
|
Total Current Liabilities
|
| 950.90M | 490.18M | 647.91M | 865.60M | 1,037.04M | 1,258.55M | 1,381.29M |
|
Non-Current Debt
|
| 1,011.79M | 509.99M | 391.91M | 273.92M | | | |
|
Non-Current Deffered Revenue
|
| 92.97M | 60.71M | 47.50M | 25.78M | 34.42M | 62.31M | 50.99M |
|
Non-Current Deferred Tax Liability
|
| 59.48M | 41.45M | 40.75M | 39.08M | 62.05M | 62.16M | 0.42M |
|
Operating Leases
|
| | 50.70M | 38.20M | 52.07M | 59.52M | 54.01M | 61.38M |
|
Other Non-Current Liabilities
|
| 98.36M | 20.29M | 16.07M | 19.41M | 29.21M | 18.40M | 24.45M |
|
Total Non-Current Liabilities
|
| 2,103.26M | 1,060.88M | 1,126.55M | 1,217.45M | 1,131.27M | 1,375.88M | 1,494.08M |
|
Total Liabilities
|
| 2,201.62M | 1,081.17M | 1,142.62M | 1,236.86M | 1,160.48M | 1,394.29M | 1,518.53M |
|
Total Debt
|
| 1,608.94M | 509.99M | 391.91M | 273.92M | | | |
|
Common Equity
|
| -390.26M | 965.70M | 1,113.60M | 1,304.45M | 1,604.87M | 2,015.49M | 2,621.15M |
|
Shareholder's Equity
|
| -390.26M | 965.70M | 1,113.60M | 1,304.45M | 1,604.87M | 2,015.49M | 2,621.15M |
|
Liabilities and Shareholders Equity
|
| 1,811.37M | 2,046.88M | 2,256.22M | 2,541.31M | 2,765.35M | 3,409.78M | 4,139.68M |
|
Retained Earnings
|
| -176.00M | -589.82M | -513.80M | -461.35M | -353.39M | -198.76M | 284.93M |
|
Treasury Shares
|
| | | | | 8.84M | 9.85M | 10.02M |