|
Assets
|
595.16M | 736.47M | 812.48M | 1,171.34M | 2,685.27M | 3,750.14M | 4,174.82M | 3,670.50M | 4,490.71M | 4,631.88M | 4,909.95M | 4,864.52M | 4,608.12M | 4,508.36M | 4,630.49M | 4,789.73M |
|
Cash & Equivalents
|
8.39M | 10.90M | 8.05M | 17.51M | 126.21M | 91.52M | 123.99M | 149.76M | 212.14M | 157.42M | 192.34M | 189.18M | 189.65M | 143.91M | 158.36M | 199.87M |
|
Cash & Current Investments
|
8.39M | 10.90M | 8.05M | 17.51M | 126.21M | 91.52M | 123.99M | 149.76M | 212.14M | 157.42M | 192.34M | 189.18M | 189.65M | 143.91M | 158.36M | 199.87M |
|
Receivables - Net
|
3.13M | 3.33M | 2.24M | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 135.10M | 212.81M | 259.43M | 11.28M | 18.73M | 37.86M | 47.36M | 17.31M | 12.24M | | | | 18.95M |
|
Receivables
|
3.13M | 3.33M | 2.24M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 6.40M | 23.49M | | | | | | | | | | | |
|
Buildings
|
4.40M | 4.84M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
9.43M | 13.66M | 17.80M | 23.22M | 55.78M | 66.97M | 72.55M | 72.26M | 76.28M | 115.52M | 120.05M | 127.30M | 119.86M | 113.90M | 103.96M | 80.60M |
|
Goodwill
|
15.98M | 15.98M | 15.98M | 55.45M | 504.21M | 897.93M | 924.85M | 785.03M | 928.99M | 868.13M | 884.18M | 906.96M | 897.79M | 821.21M | 606.48M | 507.81M |
|
Intangibles
|
1.14M | 0.75M | 0.46M | 0.57M | 24.48M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
17.12M | 16.73M | 16.45M | 56.02M | 528.69M | 897.93M | 924.85M | 785.03M | 928.99M | 868.13M | 884.18M | 906.96M | 897.79M | 821.21M | 606.48M | 507.81M |
|
Other Non-Current Assets
|
4.25M | 14.93M | 11.97M | 31.54M | 154.78M | 197.67M | 388.76M | 215.45M | 302.73M | 257.00M | 329.22M | 349.16M | 335.27M | 341.07M | 293.26M | 225.09M |
|
Accounts Payables
|
21.82M | 26.54M | 29.63M | 43.91M | 137.27M | 231.97M | 290.61M | 234.40M | 284.77M | 287.94M | 223.91M | 215.92M | 229.59M | 198.22M | 189.93M | 233.54M |
|
Payables
|
21.82M | 26.54M | 29.63M | 43.91M | 137.27M | 231.97M | 290.61M | 234.40M | 284.77M | 287.94M | 223.91M | 215.92M | 229.59M | 198.22M | 189.93M | 233.54M |
|
Short term Debt
|
| | | 1.30M | | | | | | | | | | | | |
|
Current Taxes
|
2.68M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
5.48M | 3.86M | | | | | | | | | | | | | | |
|
Capital Leases
|
-0.54M | -1.85M | 0.57M | 9.25M | 12.22M | 15.33M | 11.05M | 5.09M | 6.07M | 7.56M | | | | | | |
|
Convertible Debt
|
-22.26M | -42.92M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | 9.07M | 6.13M | 3.00M | | | | | | | | |
|
Minority Interest
|
0.53M | | | | 26.56M | 28.89M | 38.62M | 45.76M | 151.98M | 1.68M | 3.21M | 2.47M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 232.43M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
16.98M | 17.63M | 15.71M | 8.24M | 7.16M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.04M | 4.34M | 6.66M | 7.34M | 95.10M | 79.67M | 59.23M | 29.60M | 35.15M | 33.61M | 147.44M | 146.89M | 195.95M | 231.69M | 185.99M | 116.09M |
|
Total Non-Current Liabilities
|
350.03M | 429.43M | 434.29M | 758.18M | 1,987.70M | 3,005.52M | 3,467.11M | 3,040.38M | 3,731.65M | 3,778.58M | 3,737.11M | 3,497.55M | 3,226.92M | 3,097.04M | 3,507.96M | 3,906.31M |
|
Total Liabilities
|
352.07M | 433.77M | 440.95M | 765.52M | 2,082.80M | 3,085.20M | 3,526.33M | 3,069.98M | 3,766.80M | 3,812.19M | 3,884.54M | 3,644.45M | 3,422.86M | 3,328.73M | 3,693.95M | 4,022.40M |
|
Total Debt
|
| | | 1.30M | | | | | | | | | | | | |
|
Common Equity
|
243.09M | 302.70M | 371.54M | 405.82M | 575.91M | 626.98M | 603.74M | 551.76M | 581.86M | 819.69M | 1,025.41M | 1,220.08M | 1,185.26M | 1,179.63M | 936.54M | 767.33M |
|
Shareholder's Equity
|
243.09M | 302.70M | 371.54M | 405.82M | 575.91M | 626.98M | 603.74M | 551.76M | 581.86M | 819.69M | 1,025.41M | 1,220.08M | 1,185.26M | 1,179.63M | 936.54M | 767.33M |
|
Liabilities and Shareholders Equity
|
595.16M | 736.47M | 812.48M | 1,171.34M | 2,685.27M | 3,750.14M | 4,174.82M | 3,670.50M | 4,490.71M | 4,631.88M | 4,909.95M | 4,864.52M | 4,608.12M | 4,508.36M | 4,630.49M | 4,789.73M |
|
Retained Earnings
|
139.84M | 188.89M | 249.85M | 319.33M | 394.63M | 498.35M | 543.49M | 560.57M | 616.31M | 720.19M | 888.06M | 1,055.67M | 1,238.56M | 1,278.21M | 1,049.17M | 909.93M |
|
Treasury Shares
|
| | 0.59M | 1.86M | 0.02M | 0.40M | 0.84M | 1.01M | 0.81M | 0.86M | 0.92M | 0.94M | 7.07M | 1.50M | 0.52M | 0.61M |