|
Cash & Equivalents
|
152.82M | | 257.12M | 275.54M | 292.64M | 307.67M | 352.25M | 390.26M | 391.65M | 400.16M | 399.05M | 164.87M | 213.77M | 245.44M | 269.56M | 307.39M | 168.69M | 171.99M | 184.26M | 216.85M |
|
Short-term Investments
|
1.27M | | 1.35M | 0.96M | 0.94M | 0.93M | 0.90M | 0.14M | 1.96M | 1.95M | 2.15M | 2.17M | 0.14M | 0.60M | 0.09M | 0.09M | 0.80M | 0.80M | 0.08M | 0.08M |
|
Cash & Current Investments
|
154.09M | | 258.47M | 276.50M | 293.58M | 308.60M | 353.15M | 390.40M | 393.61M | 402.11M | 401.20M | 167.04M | 213.91M | 246.04M | 269.65M | 307.48M | 169.48M | 172.79M | 184.34M | 216.93M |
|
Receivables - Net
|
111.36M | | 128.91M | 147.14M | 155.77M | 148.16M | 144.38M | 151.20M | 143.81M | 127.96M | 139.97M | 156.91M | 142.69M | 129.01M | 130.77M | 143.02M | 266.80M | 266.05M | 283.08M | 291.03M |
|
Receivables - Other
|
4.20M | | 8.60M | 11.60M | 7.40M | 9.40M | 9.40M | 13.50M | 6.50M | 7.20M | 7.40M | 7.00M | 4.80M | 6.70M | 5.70M | 8.30M | 5.90M | 6.80M | 11.60M | 13.80M |
|
Receivables
|
115.56M | | 137.51M | 158.74M | 163.17M | 157.56M | 153.78M | 164.70M | 150.31M | 135.16M | 147.37M | 163.91M | 147.49M | 135.71M | 136.47M | 151.32M | 272.70M | 272.85M | 294.68M | 304.83M |
|
Prepaid Assets
|
8.70M | | 11.34M | 17.29M | 14.37M | 19.09M | 23.37M | 27.32M | 25.41M | 22.78M | 21.47M | 19.34M | 13.43M | 21.80M | 19.71M | 13.67M | 31.04M | 29.03M | 25.46M | 20.81M |
|
Current Assets
|
277.78M | | 401.15M | 443.50M | 466.16M | 477.67M | 522.74M | 571.47M | 566.20M | 555.47M | 571.74M | 349.31M | 373.74M | 399.55M | 427.23M | 466.98M | 475.99M | 471.80M | 502.85M | 542.43M |
|
Property, Plant & Equipment (Net)
|
190.28M | | 172.24M | 161.33M | 154.31M | 146.39M | 136.54M | 125.62M | 113.53M | 103.30M | 93.27M | 89.67M | 79.44M | 71.35M | 63.46M | 55.40M | 307.54M | 291.76M | 275.63M | 260.95M |
|
Goodwill
|
770.09M | 3.10M | 774.56M | 772.67M | 793.89M | 802.67M | 796.56M | 791.57M | 793.08M | 793.29M | 793.58M | 820.97M | 820.65M | 819.63M | 819.14M | 822.28M | 2,124.53M | 2,128.02M | 2,143.36M | 2,140.33M |
|
Intangibles
|
596.44M | 3.00M | | | 610.55M | | | | 609.72M | | | | 618.83M | 2.14M | 2.02M | 1.90M | 987.95M | 955.36M | 1,337.60M | 889.90M |
|
Goodwill & Intangibles
|
1,366.53M | 6.10M | 774.56M | 772.67M | 1,404.44M | 802.67M | 796.56M | 791.57M | 1,402.80M | 793.29M | 793.58M | 820.97M | 1,439.48M | 821.77M | 821.15M | 824.17M | 3,112.48M | 3,083.38M | 3,480.96M | 3,030.23M |
|
Long-Term Deferred Tax
|
0.81M | | 1.59M | 1.44M | 1.41M | 1.60M | 1.72M | 1.74M | 2.42M | 2.40M | 2.47M | 3.19M | 2.79M | 2.80M | 2.87M | 3.17M | 5.68M | 5.17M | 4.95M | 5.68M |
|
Other Non-Current Assets
|
1.37M | | 2.40M | 6.84M | 6.46M | 21.92M | 20.70M | 18.02M | 13.42M | 11.23M | 10.49M | 9.05M | 10.02M | 9.20M | 8.27M | 7.60M | 21.20M | 19.58M | 19.09M | 17.19M |
|
Non-Current Assets
|
1,483.83M | | 1,441.03M | 1,413.19M | 1,412.55M | 1,418.20M | 1,382.03M | 1,344.74M | 1,314.46M | 1,287.76M | 1,261.32M | 1,273.99M | 1,251.39M | 1,227.04M | 1,203.46M | 1,184.72M | 3,433.67M | 3,387.24M | 3,355.79M | 3,301.53M |
|
Assets
|
1,763.69M | | 1,842.18M | 1,856.69M | 1,886.58M | 1,903.33M | 1,911.18M | 1,921.92M | 1,885.83M | 1,847.66M | 1,838.11M | 1,629.45M | 1,630.65M | 1,631.91M | 1,635.95M | 1,657.13M | 3,922.89M | 3,871.69M | 3,871.21M | 3,856.49M |
|
Accounts Payables
|
44.12M | | 47.31M | 46.08M | 53.98M | 51.45M | 49.53M | 52.28M | 54.95M | 47.48M | 51.93M | 55.95M | 47.02M | 47.96M | 55.49M | 71.11M | 120.87M | 116.04M | 111.64M | 127.51M |
|
Payables
|
44.12M | | 47.31M | 46.08M | 53.98M | 51.45M | 49.53M | 52.28M | 54.95M | 47.48M | 51.93M | 55.95M | 47.02M | 47.96M | 55.49M | 71.11M | 120.87M | 116.04M | 111.64M | 127.51M |
|
Accumulated Expenses
|
25.20M | | 27.35M | 26.17M | 30.05M | 20.71M | 24.75M | 23.47M | 22.70M | 16.78M | 15.66M | 16.50M | 16.38M | 24.10M | 20.64M | 22.96M | 52.80M | 45.05M | 56.46M | 53.47M |
|
Short term Debt
|
6.70M | | | | | | | | | | | | | | | | 21.85M | 21.85M | 21.85M | |
|
Current Leases
|
| | | | | 6.25M | 6.07M | 5.50M | 4.96M | 5.64M | 5.59M | 4.73M | 3.35M | 3.37M | 2.98M | 2.57M | 4.25M | 3.86M | 3.84M | 3.67M |
|
Current Taxes
|
2.45M | | 1.92M | 2.58M | 2.57M | 3.30M | 2.61M | 1.66M | 0.72M | 0.81M | 0.38M | 0.48M | 0.26M | 2.99M | 0.33M | 3.53M | 1.94M | 4.37M | 1.45M | 2.53M |
|
Current Deferred Revenue
|
0.43M | | 0.54M | 0.50M | 0.87M | 0.72M | 0.70M | 0.85M | 1.06M | 1.26M | 1.31M | 1.16M | 1.86M | 2.04M | 2.23M | 2.50M | 4.27M | 4.77M | 4.82M | 4.94M |
|
Total Current Liabilities
|
97.84M | | 99.37M | 99.30M | 109.31M | 100.42M | 101.44M | 101.64M | 100.79M | 84.96M | 90.11M | 94.78M | 85.04M | 93.20M | 99.10M | 121.35M | 250.69M | 241.00M | 253.39M | 239.83M |
|
Non-Current Debt
|
778.61M | | 553.97M | 554.40M | 554.85M | 555.29M | 555.74M | 556.19M | 556.65M | 557.11M | 557.58M | 558.01M | 558.46M | 558.91M | 559.37M | 559.84M | 2,121.29M | 2,117.43M | 2,104.28M | 2,103.11M |
|
Non-Current Deferred Tax Liability
|
86.77M | | 81.74M | 82.16M | 84.65M | 86.49M | 87.76M | 90.84M | 90.56M | 88.42M | 87.58M | 82.22M | 71.27M | 63.60M | 56.51M | 48.18M | 222.74M | 214.65M | 195.00M | 194.47M |
|
Operating Leases
|
| | | | | 11.58M | 11.51M | 9.95M | 7.88M | 6.67M | 5.73M | 3.85M | 5.93M | 5.63M | 4.96M | 4.34M | 9.15M | 7.92M | 7.34M | 6.41M |
|
Other Non-Current Liabilities
|
6.21M | | 7.31M | 6.61M | 5.54M | 3.41M | 3.10M | 3.32M | 3.34M | 3.17M | 3.01M | 2.59M | 3.22M | 2.83M | 2.70M | 2.70M | 11.99M | 11.94M | 12.04M | 11.04M |
|
Total Non-Current Liabilities
|
963.21M | | 735.08M | 735.87M | 748.80M | 753.78M | 756.45M | 758.62M | 755.87M | 737.17M | 740.99M | 738.86M | 720.70M | 721.34M | 719.94M | 733.72M | 2,603.86M | 2,581.00M | 2,560.01M | 2,543.82M |
|
Total Liabilities
|
969.42M | -778.20M | 742.38M | 742.47M | 754.34M | 757.19M | 759.55M | 761.93M | 759.21M | 740.34M | 744.00M | 741.45M | 723.92M | 724.17M | 722.64M | 736.42M | 2,615.85M | 2,592.94M | 2,572.05M | 2,554.86M |
|
Total Debt
|
785.30M | | 553.97M | 554.40M | 554.85M | 555.29M | 555.74M | 556.19M | 556.65M | 557.11M | 557.58M | 558.01M | 558.46M | 558.91M | 559.37M | 559.84M | 2,143.14M | 2,139.28M | 2,126.14M | 2,103.11M |
|
Common Equity
|
794.27M | 778.20M | 1,099.80M | 1,114.22M | 1,132.24M | 1,146.14M | 1,151.62M | 1,159.98M | 1,126.62M | 1,107.33M | 1,094.11M | 888.00M | 906.73M | 907.74M | 913.31M | 920.71M | 1,307.04M | 1,278.76M | 1,299.16M | 1,301.62M |
|
Shareholder's Equity
|
794.27M | 778.20M | 1,099.80M | 1,114.22M | 1,132.24M | 1,146.14M | 1,151.62M | 1,159.98M | 1,126.62M | 1,107.33M | 1,094.11M | 888.00M | 906.73M | 907.74M | 913.31M | 920.71M | 1,307.04M | 1,278.76M | 1,299.16M | 1,301.62M |
|
Liabilities and Shareholders Equity
|
1,763.69M | | 1,842.18M | 1,856.69M | 1,886.58M | 1,903.33M | 1,911.18M | 1,921.92M | 1,885.83M | 1,847.66M | 1,838.11M | 1,629.45M | 1,630.65M | 1,631.91M | 1,635.95M | 1,657.13M | 3,922.89M | 3,871.69M | 3,871.21M | 3,856.49M |
|
Retained Earnings
|
-47.49M | | -63.11M | -46.83M | -31.44M | -18.43M | -14.47M | -24.73M | -27.36M | -50.95M | -68.51M | -61.35M | -49.55M | -52.45M | -50.59M | -59.44M | -159.81M | -201.00M | -200.69M | -198.10M |
|
Treasury Shares
|
| | 2.92M | 2.92M | 2.61M | 2.28M | 2.28M | 0.16M | 4.67M | 1.87M | 3.90M | 4.14M | 4.37M | 1.37M | 1.37M | 1.37M | 1.18M | 0.99M | 0.98M | 0.98M |