|
Assets
|
895.14M | | 657.44M | 694.14M | 690.20M | 663.21M | 736.67M | 1,019.16M | 1,413.32M | 1,419.45M | 1,560.13M | 2,083.39M | 2,224.94M | 4,014.30M | 3,962.92M | 4,055.04M | 4,304.27M |
|
Cash & Equivalents
|
305.44M | | 181.69M | 189.04M | 196.63M | 116.38M | 158.91M | 228.41M | 194.73M | 208.62M | 359.80M | 585.61M | 681.87M | 503.27M | 425.44M | 422.98M | 337.65M |
|
Short-term Investments
|
| | | 13.92M | 12.72M | 20.01M | 23.50M | 24.22M | 32.44M | 29.26M | 25.81M | 19.57M | 35.98M | 33.22M | 32.21M | 69.62M | 17.45M |
|
Cash & Current Investments
|
305.44M | | 181.69M | 202.96M | 209.35M | 136.39M | 182.41M | 252.62M | 227.18M | 237.88M | 385.61M | 605.18M | 717.85M | 536.49M | 457.65M | 492.60M | 355.10M |
|
Receivables - Net
|
| 59.69M | 75.00M | 74.25M | 73.29M | 90.35M | 95.06M | 97.80M | 148.33M | 156.64M | 146.31M | 155.01M | 151.19M | 204.10M | 237.66M | 228.05M | 270.68M |
|
Receivables - Other
|
| | | | | | | | | 6.40M | 15.80M | 17.10M | 18.30M | | | | |
|
Receivables
|
| 59.69M | 75.00M | 74.25M | 73.29M | 90.35M | 95.06M | 97.80M | 148.33M | 163.04M | 162.11M | 172.11M | 169.49M | 204.10M | 237.66M | 228.05M | 270.68M |
|
Current Deferred Tax Assets
|
-4.33M | 2.81M | 4.01M | 5.08M | 2.80M | 1.84M | 2.10M | 3.16M | 2.67M | | | | | | | | |
|
Prepaid Assets
|
9.48M | | 12.47M | 14.34M | 16.94M | 14.66M | 19.79M | 15.70M | 24.13M | 30.12M | 36.86M | 43.67M | 50.62M | 91.21M | 50.61M | 60.09M | 70.38M |
|
Current Assets
|
422.77M | -79.50M | 273.17M | 299.12M | 318.03M | 249.78M | 304.17M | 369.28M | 409.38M | 430.92M | 583.81M | 841.93M | 933.58M | 870.35M | 770.13M | 835.85M | 729.76M |
|
Property, Plant & Equipment (Net)
|
124.79M | | 81.62M | 76.53M | 65.37M | 57.64M | 59.26M | 84.62M | 100.45M | 100.55M | 119.38M | 133.10M | 131.38M | 80.84M | 86.11M | 82.51M | 85.20M |
|
Goodwill
|
256.07M | | 228.26M | 245.79M | 244.57M | 285.61M | 308.29M | 452.92M | 707.56M | 701.83M | 685.73M | 709.70M | 754.21M | 965.85M | 1,004.74M | 1,011.13M | 1,284.71M |
|
Intangibles
|
65.45M | 90.58M | 94.94M | 95.77M | 95.93M | 41.85M | 91.66M | 148.98M | 248.77M | 248.29M | 124.45M | 121.09M | 134.99M | 1,895.91M | 1,859.20M | 1,844.14M | 1,916.10M |
|
Goodwill & Intangibles
|
321.52M | 90.58M | 323.21M | 341.56M | 340.50M | 327.46M | 399.95M | 601.90M | 956.33M | 950.12M | 810.18M | 830.80M | 889.19M | 2,861.76M | 2,863.94M | 2,855.27M | 3,200.81M |
|
Long-Term Deferred Tax
|
| 19.60M | 20.17M | 23.11M | 22.02M | 22.38M | 20.60M | 13.41M | 7.41M | 9.72M | 7.57M | | 2.25M | 3.15M | 27.23M | 61.34M | 61.23M |
|
Other Non-Current Assets
|
7.55M | | 7.91M | 6.21M | 3.97M | 5.96M | 4.29M | 5.78M | 14.97M | 27.50M | 39.19M | 28.63M | 29.48M | 38.75M | 73.68M | 89.58M | 105.50M |
|
Non-Current Assets
|
88.38M | 79.50M | 81.62M | 76.53M | 65.37M | 57.64M | 59.26M | 84.62M | 100.45M | 100.55M | 132.52M | 1,241.46M | 1,291.36M | 3,143.96M | 3,192.79M | 3,219.19M | 3,574.51M |
|
Accounts Payables
|
35.47M | | 24.60M | 27.68M | 29.86M | 26.97M | 33.88M | 45.84M | 59.21M | 72.06M | 79.62M | 82.09M | 85.78M | 108.39M | 121.82M | 178.25M | 135.26M |
|
Dividends payables
|
13.20M | | 12.16M | 13.73M | 15.16M | 16.30M | 18.18M | 20.02M | 21.85M | 24.44M | 27.45M | 29.28M | 30.84M | 33.86M | 37.27M | 39.47M | 41.41M |
|
Payables
|
48.67M | | 36.77M | 41.41M | 45.03M | 43.27M | 52.06M | 65.86M | 81.07M | 96.50M | 107.06M | 111.38M | 116.62M | 142.25M | 159.08M | 217.72M | 176.67M |
|
Accumulated Expenses
|
59.15M | | 41.54M | 41.27M | 40.14M | 42.48M | 44.92M | 51.04M | 61.08M | 66.48M | 64.20M | 81.87M | 104.40M | 114.81M | 112.89M | 93.28M | 130.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | 124.84M | |
|
Current Leases
|
| | | | | | | | | | | 29.06M | 31.58M | 29.18M | 28.84M | 31.07M | 33.15M |
|
Current Taxes
|
71.50M | 1.07M | 2.87M | | 3.77M | 5.04M | 3.75M | 7.78M | 9.11M | 8.45M | | | | | 31.01M | 40.39M | 13.04M |
|
Current Deferred Revenue
|
32.48M | | 28.25M | 30.50M | 29.32M | 36.50M | 38.49M | 33.25M | 47.49M | 49.70M | 47.66M | 53.99M | 63.10M | 152.04M | 152.43M | 159.76M | 167.85M |
|
Curent Deferred Tax Liability
|
| | | | 2.40M | | 0.56M | 0.29M | 2.38M | 21.19M | | | | | | | |
|
Total Current Liabilities
|
140.30M | | 109.42M | 113.18M | 118.25M | 127.29M | 139.78M | 158.21M | 201.14M | 221.13M | 218.92M | 276.29M | 315.70M | 438.29M | 484.25M | 667.07M | 521.31M |
|
Non-Current Debt
|
| | | | | | | | | | | | 574.53M | 1,982.42M | 1,612.70M | 1,241.13M | 1,368.26M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 3.92M | 7.83M | 10.09M | 9.32M | 8.39M | 7.21M | 3.73M | 1.34M | 0.62M |
|
Non-Current Deferred Tax Liability
|
| 3.73M | 3.71M | 2.59M | 2.40M | 2.92M | 1.70M | 1.71M | 24.89M | 21.19M | 45.29M | 105.35M | 106.10M | 106.03M | 148.14M | 175.98M | 206.57M |
|
Operating Leases
|
| | | | | | | | | | | 272.27M | 259.98M | 208.62M | 198.38M | 177.52M | 190.25M |
|
Other Non-Current Liabilities
|
32.07M | | 21.91M | 20.65M | 22.33M | 16.42M | 21.83M | 33.08M | 37.19M | 38.99M | 42.01M | 27.74M | 30.28M | 34.21M | 30.34M | 40.45M | 45.09M |
|
Total Non-Current Liabilities
|
155.90M | | 120.34M | 121.23M | 126.08M | 135.71M | 183.25M | 468.70M | 816.44M | 854.56M | 845.87M | 1,159.27M | 1,178.31M | 2,648.69M | 2,312.65M | 2,102.13M | 2,072.76M |
|
Total Liabilities
|
187.97M | | 142.25M | 141.88M | 148.42M | 152.13M | 205.09M | 501.78M | 853.62M | 893.55M | 887.87M | 1,187.01M | 1,208.59M | 2,682.90M | 2,342.99M | 2,142.58M | 2,117.86M |
|
Total Debt
|
| | | | | | | | | | | | 574.53M | 1,982.42M | 1,612.70M | 1,365.97M | 1,368.26M |
|
Common Equity
|
707.17M | | 515.19M | 552.26M | 541.78M | 511.08M | 531.58M | 517.38M | 559.69M | 525.90M | 672.26M | 896.38M | 1,016.35M | 1,331.41M | 1,619.93M | 1,912.46M | 2,186.41M |
|
Shareholder's Equity
|
500.83M | 502.41M | 515.19M | 552.26M | 541.78M | 511.08M | 531.58M | 517.38M | 559.69M | 525.90M | 672.26M | 896.38M | 1,016.35M | 1,331.41M | 1,619.93M | 1,912.46M | 2,186.41M |
|
Liabilities and Shareholders Equity
|
895.14M | | 657.44M | 694.14M | 690.20M | 663.21M | 736.67M | 1,019.16M | 1,413.32M | 1,419.45M | 1,560.13M | 2,083.39M | 2,224.94M | 4,014.30M | 3,962.92M | 4,055.04M | 4,304.27M |
|
Treasury Shares
|
-3.09M | | 2.25M | 0.38M | 0.36M | 0.37M | 0.31M | 0.26M | 0.18M | 0.14M | 1.99M | 2.74M | 3.55M | 3.61M | 0.43M | 4.65M | 5.37M |
|
Retained Earnings
|
-10.22M | -21.39M | 912.08M | 559.71M | 700.52M | 849.50M | 1,021.65M | 1,283.93M | 1,458.82M | 122.84M | 373.23M | 633.15M | 912.51M | 1,179.74M | 1,505.10M | 1,888.50M | 2,323.41M |