|
Assets
|
| 784.00M | 1,779.30M | 2,342.60M | 2,554.00M | 3,387.80M | 5,041.40M |
|
Cash & Equivalents
|
4.80M | 3.70M | 927.80M | 1,231.50M | 702.50M | 455.00M | 1,211.90M |
|
Short-term Investments
|
| | | | 74.00M | 84.40M | |
|
Cash & Current Investments
|
4.80M | 3.70M | 927.80M | 1,231.50M | 776.50M | 539.40M | 1,211.90M |
|
Receivables - Net
|
| 78.60M | 92.70M | 205.90M | 195.00M | 321.20M | 348.70M |
|
Receivables - Other
|
6.70M | 10.70M | | 0.30M | 0.10M | | |
|
Receivables
|
| 89.30M | 92.70M | 206.20M | 195.10M | 321.20M | 348.70M |
|
Inventory
|
| 8.50M | 1.50M | 3.50M | 4.80M | 3.40M | 8.90M |
|
Prepaid Assets
|
| 8.80M | 11.50M | 12.70M | 15.40M | 32.50M | 51.70M |
|
Current Assets
|
| 106.40M | 1,033.50M | 1,453.60M | 991.70M | 1,153.30M | 1,910.40M |
|
Property, Plant & Equipment (Net)
|
| 15.40M | 15.10M | 18.40M | 22.30M | 123.10M | 165.10M |
|
Long-Term Investments
|
| | | 30.50M | 47.10M | 62.20M | |
|
Goodwill
|
391.80M | 421.30M | 477.00M | 537.70M | 735.00M | 1,111.30M | 1,455.60M |
|
Intangibles
|
| 366.60M | 186.30M | 174.70M | 306.80M | 548.80M | 758.40M |
|
Goodwill & Intangibles
|
391.80M | 787.90M | 663.30M | 712.40M | 1,041.80M | 1,660.10M | 2,214.00M |
|
Long-Term Deferred Tax
|
| | | | | | 396.80M |
|
Other Non-Current Assets
|
| 26.40M | 30.20M | 1.90M | 10.90M | 80.90M | 31.00M |
|
Non-Current Assets
|
| 677.60M | 745.80M | 889.00M | 1,562.30M | 2,234.50M | 3,131.00M |
|
Accounts Payables
|
| 58.10M | 60.60M | 121.10M | 166.70M | 204.60M | 248.30M |
|
Payables
|
| 58.10M | 60.60M | 121.10M | 166.70M | 204.60M | 248.30M |
|
Accumulated Expenses
|
| 60.90M | 30.10M | 42.90M | 80.00M | 82.10M | 120.50M |
|
Other Accumulated Expenses
|
| 2.60M | 4.20M | | | | |
|
Short term Debt
|
| 5.30M | 0.90M | | | | 686.90M |
|
Current Leases
|
| | | 4.80M | 5.30M | 7.80M | 11.00M |
|
Current Taxes
|
| 1.00M | 1.40M | | | | |
|
Current Deferred Revenue
|
| 5.60M | 8.10M | 17.40M | 19.10M | 22.50M | 18.90M |
|
Total Current Liabilities
|
| 129.90M | 99.40M | 183.80M | 268.30M | 704.40M | 1,379.80M |
|
Non-Current Debt
|
| 635.10M | 1,005.40M | 1,738.50M | 1,741.90M | 1,750.20M | 2,154.10M |
|
Minority Interest
|
| 43.00M | 210.40M | 126.90M | 133.30M | 215.10M | 211.10M |
|
Non-Current Deferred Tax Liability
|
| 4.10M | 37.20M | 15.50M | 30.30M | 47.70M | 60.60M |
|
Operating Leases
|
| | | 22.70M | 18.10M | 18.80M | 29.30M |
|
Other Non-Current Liabilities
|
| 4.80M | 1.70M | 2.40M | 26.50M | 14.00M | 38.70M |
|
Total Non-Current Liabilities
|
| 644.00M | 1,009.90M | 1,759.10M | 1,805.10M | 2,505.40M | 3,985.00M |
|
Total Liabilities
|
-35.90M | 773.90M | 1,109.30M | 1,942.90M | 2,073.40M | 2,519.40M | 4,023.70M |
|
Total Debt
|
| 640.40M | 1,006.30M | 1,738.50M | 1,741.90M | 1,750.20M | 2,841.00M |
|
Common Equity
|
35.90M | -32.90M | 670.00M | 399.70M | 480.60M | 868.40M | 1,017.70M |
|
Shareholder's Equity
|
35.90M | -32.90M | 670.00M | 399.70M | 480.60M | 868.40M | 1,017.70M |
|
Liabilities and Shareholders Equity
|
| 784.00M | 1,779.30M | 2,342.60M | 2,554.00M | 3,387.80M | 5,041.40M |
|
Treasury Shares
|
| | 4.84M | 2.40M | 3.89M | 2.35M | 2.17M |
|
Retained Earnings
|
-118.80M | -182.40M | -278.70M | -325.30M | -363.60M | -346.70M | -228.20M |