|
Cash & Equivalents
|
| | 112.00M | | 114.30M | 107.50M | 108.60M | 92.80M | 126.20M | 105.30M | 118.50M | 101.60M | 81.20M | 131.30M |
|
Cash & Current Investments
|
| | 112.00M | | 114.30M | 107.50M | 108.60M | 92.80M | 126.20M | 105.30M | 118.50M | 101.60M | 81.20M | 131.30M |
|
Receivables - Net
|
| | 1,022.20M | | 1,014.70M | 1,047.10M | 988.50M | 941.00M | 637.90M | 689.10M | 659.50M | 729.00M | 739.20M | 663.20M |
|
Receivables
|
| | 1,022.20M | | 1,014.70M | 1,047.10M | 988.50M | 941.00M | 637.90M | 689.10M | 659.50M | 729.00M | 739.20M | 663.20M |
|
Prepaid Assets
|
| | 112.70M | | 102.50M | 103.20M | 84.60M | 91.30M | 123.60M | 142.50M | 170.20M | 139.70M | 139.60M | 124.00M |
|
Current Assets
|
| | 1,246.90M | | 1,231.50M | 1,257.80M | 1,250.80M | 1,200.00M | 887.70M | 936.90M | 948.20M | 970.30M | 960.00M | 918.50M |
|
Property, Plant & Equipment (Net)
|
| | 164.90M | | 212.30M | 219.20M | 172.60M | 167.40M | 173.10M | 173.10M | 156.30M | 150.20M | 148.70M | 147.60M |
|
Goodwill
|
2,001.00M | 1,937.20M | 1,707.40M | 1,719.90M | 1,735.30M | 1,994.70M | 1,739.40M | 1,727.60M | 1,725.70M | 1,767.00M | 1,710.40M | 1,242.50M | 965.20M | 958.10M |
|
Intangibles
|
| | 823.30M | | 801.50M | 773.70M | 728.10M | 707.90M | 691.90M | 691.20M | 655.70M | 651.30M | 654.30M | 635.40M |
|
Goodwill & Intangibles
|
2,001.00M | 1,937.20M | 2,530.70M | 1,719.90M | 2,536.80M | 2,768.40M | 2,467.50M | 2,435.50M | 2,417.60M | 2,458.20M | 2,366.10M | 1,893.80M | 1,619.50M | 1,593.50M |
|
Long-Term Deferred Tax
|
| | 1.20M | | 2.00M | 1.60M | 3.20M | 3.20M | 3.20M | 3.20M | 5.20M | 5.40M | 5.60M | 8.30M |
|
Other Non-Current Assets
|
| | 54.30M | | 83.70M | 69.70M | 368.80M | 345.10M | 83.80M | 92.30M | 103.40M | 101.40M | 101.30M | 74.20M |
|
Non-Current Assets
|
| | 3,041.00M | | 3,124.70M | 3,058.90M | 3,081.80M | 3,040.20M | 2,677.70M | 2,726.80M | 2,631.00M | 2,150.80M | 1,875.10M | 1,823.60M |
|
Assets
|
| | 4,287.90M | | 4,356.20M | 4,316.70M | 4,332.60M | 4,240.20M | 3,565.40M | 3,663.70M | 3,579.20M | 3,121.10M | 2,835.10M | 2,742.10M |
|
Accounts Payables
|
| | 81.50M | | 105.30M | 128.30M | 132.90M | 131.30M | 144.20M | 137.60M | 138.20M | 110.20M | 92.60M | 49.50M |
|
Payables
|
| | 81.50M | | 105.30M | 128.30M | 132.90M | 131.30M | 144.20M | 137.60M | 138.20M | 110.20M | 92.60M | 49.50M |
|
Accumulated Expenses
|
| | 322.70M | | 336.20M | 335.80M | 335.50M | 328.70M | 343.30M | 323.10M | 369.80M | 347.20M | 380.80M | 369.60M |
|
Short term Debt
|
| | | | 26.10M | 26.10M | 26.10M | 55.00M | | | 74.80M | 163.80M | 74.80M | 74.50M |
|
Current Leases
|
| | 23.30M | | 20.20M | 19.60M | 17.20M | 15.20M | 13.50M | 14.00M | 13.40M | 13.50M | 12.40M | 9.20M |
|
Current Deferred Revenue
|
| | 271.50M | | 264.30M | 264.80M | 214.20M | 236.90M | 248.00M | 321.10M | 353.30M | 364.40M | 381.70M | 411.60M |
|
Total Current Liabilities
|
| | 699.00M | | 752.10M | 774.60M | 778.40M | 818.30M | 749.00M | 795.80M | 949.50M | 999.10M | 942.30M | 914.40M |
|
Non-Current Debt
|
| | | | 1,578.90M | 1,572.40M | 1,565.90M | 1,559.40M | 1,123.80M | 1,124.50M | 1,049.70M | 1,049.90M | 1,100.90M | 1,052.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | 52.50M | 51.20M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 184.50M | | 184.20M | 171.70M | 147.70M | 150.70M | 136.10M | 126.90M | 121.70M | 117.90M | 112.80M | 106.90M |
|
Operating Leases
|
| | 63.40M | | 52.90M | 68.00M | 80.00M | 59.50M | 65.80M | 65.40M | 60.60M | 59.10M | 52.90M | 51.50M |
|
Other Non-Current Liabilities
|
| | 21.70M | | 37.00M | 35.70M | 32.10M | 28.90M | 29.60M | 37.60M | 35.30M | 36.30M | 37.00M | 36.40M |
|
Total Non-Current Liabilities
|
| | 923.60M | | 2,568.10M | 2,586.70M | 2,586.40M | 2,619.40M | 2,074.70M | 2,112.60M | 2,181.50M | 2,226.00M | 2,208.90M | 2,124.90M |
|
Total Liabilities
|
| | 945.30M | | 2,605.10M | 2,622.40M | 2,618.50M | 2,648.30M | 2,104.30M | 2,150.20M | 2,216.80M | 2,262.30M | 2,245.90M | 2,161.30M |
|
Total Debt
|
| | | | 1,605.00M | 1,598.50M | 1,592.00M | 1,614.40M | 1,123.80M | 1,124.50M | 1,124.50M | 1,213.70M | 1,175.70M | 1,126.60M |
|
Common Equity
|
| | 3,340.00M | | 1,751.10M | 1,694.30M | 1,714.10M | 1,591.90M | 1,461.10M | 1,513.50M | 1,362.40M | 858.80M | 589.20M | 580.80M |
|
Shareholder's Equity
|
| | 3,340.00M | | 1,751.10M | 1,694.30M | 1,714.10M | 1,591.90M | 1,461.10M | 1,513.50M | 1,362.40M | 858.80M | 589.20M | 580.80M |
|
Liabilities and Shareholders Equity
|
| | 4,287.90M | | 4,356.20M | 4,316.70M | 4,332.60M | 4,240.20M | 3,565.40M | 3,663.70M | 3,579.20M | 3,121.10M | 2,835.10M | 2,742.10M |
|
Retained Earnings
|
| | -276.00M | | -225.50M | -280.30M | -215.50M | -241.60M | -307.90M | -335.80M | -397.00M | -959.90M | -1334.80M | -1350.70M |
|
Treasury Shares
|
| | | | | 3.00M | 3.60M | 3.90M | 3.70M | | 3.20M | | | |