|
Cash & Equivalents
|
288.73M | 404.03M | 408.02M | 459.23M | 571.28M | 461.79M | 450.91M | 422.62M | 504.47M | 368.40M | 467.10M | 680.44M | 899.46M | 646.76M | 583.67M | 648.25M |
|
Short-term Investments
|
132.60M | 91.49M | 8.88M | 18.29M | 7.96M | 16.84M | 18.28M | 34.73M | 48.19M | 34.53M | 18.22M | 21.55M | | | | 23.36M |
|
Cash & Current Investments
|
421.33M | 495.52M | 416.90M | 477.52M | 579.24M | 478.63M | 469.19M | 457.35M | 552.66M | 402.92M | 485.32M | 701.99M | 899.46M | 646.76M | 583.67M | 671.61M |
|
Receivables - Net
|
| 308.85M | 411.12M | 461.06M | 521.68M | 540.95M | 601.67M | 630.78M | 716.75M | 798.14M | 944.22M | 908.73M | 912.07M | 1,015.20M | 1,134.55M | 1,210.70M |
|
Receivables - Other
|
0.01M | 131.96M | 144.78M | 4.80M | 5.40M | 5.84M | 3.88M | 6.88M | 43.37M | 45.03M | 40.35M | 15.80M | 13.74M | 18.35M | 33.37M | 48.98M |
|
Receivables
|
| 440.81M | 555.90M | 465.86M | 527.07M | 546.79M | 605.54M | 637.66M | 760.11M | 843.18M | 984.57M | 924.53M | 925.81M | 1,033.54M | 1,167.92M | 1,259.68M |
|
Current Deferred Tax Assets
|
45.93M | 21.98M | 46.95M | 48.49M | 60.64M | 45.49M | | | | | | | | | | |
|
Prepaid Assets
|
116.55M | 126.85M | 127.72M | 150.77M | 139.11M | 155.48M | 154.03M | 189.15M | 236.34M | 212.48M | 170.32M | 187.41M | 134.44M | 137.97M | 191.57M | 209.89M |
|
Current Assets
|
845.97M | 935.78M | 985.12M | 1,128.77M | 1,276.14M | 1,188.51M | 1,195.07M | 1,227.04M | 1,433.89M | 1,355.06M | 1,551.68M | 1,748.87M | 1,921.64M | 1,779.49M | 1,891.51M | 2,080.10M |
|
Buildings
|
| 53.36M | 55.39M | | | | | | | | | | | | | |
|
Land & Improvements
|
| 21.35M | 16.24M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
189.11M | 197.17M | 180.50M | | 173.20M | 175.94M | 175.40M | 193.22M | 207.03M | 212.72M | 254.03M | 231.12M | 215.09M | 180.76M | 189.80M | 207.94M |
|
Long-Term Investments
|
0.59M | 26.64M | 0.22M | 0.42M | 1.86M | 17.13M | 12.10M | 20.66M | 24.91M | 9.57M | 3.09M | 6.16M | | | | |
|
Goodwill
|
548.72M | 570.15M | 925.34M | 956.06M | 953.85M | 1,057.21M | 1,038.35M | 1,069.41M | 1,337.12M | 1,393.83M | 1,574.47M | 1,695.69M | 1,731.03M | 1,684.20M | 1,683.78M | 1,669.77M |
|
Intangibles
|
36.04M | 239.86M | 113.29M | | 337.15M | 372.21M | 391.51M | 393.03M | 494.42M | 565.31M | 675.46M | 236.73M | 169.63M | 89.72M | 53.03M | 26.95M |
|
Goodwill & Intangibles
|
584.76M | 810.01M | 1,038.63M | 956.06M | 1,291.00M | 1,429.42M | 1,429.86M | 1,462.43M | 1,831.55M | 1,959.14M | 2,249.93M | 1,932.42M | 1,900.66M | 1,773.91M | 1,736.81M | 1,696.72M |
|
Long-Term Deferred Tax
|
36.53M | 35.10M | 91.88M | 91.38M | 89.31M | 59.13M | 99.39M | 70.14M | 76.93M | 74.57M | 89.72M | 106.67M | 106.32M | 135.48M | 298.92M | 269.48M |
|
Other Non-Current Assets
|
90.42M | 120.00M | 107.04M | 116.55M | 97.36M | 146.71M | 180.00M | 242.33M | 262.17M | 155.16M | 217.08M | 323.82M | 322.16M | 304.13M | 299.96M | 349.82M |
|
Non-Current Assets
|
901.60M | 957.68M | 1,418.27M | 1,477.16M | 1,413.22M | 1,554.03M | 1,598.42M | 1,658.84M | 2,015.73M | 2,174.39M | 2,902.51M | 3,124.64M | 3,053.63M | 2,809.32M | 2,914.20M | 2,907.05M |
|
Assets
|
1,747.57M | 1,893.46M | 2,403.39M | 2,605.93M | 2,689.37M | 2,742.54M | 2,793.49M | 2,885.88M | 3,449.62M | 3,529.45M | 4,454.18M | 4,873.51M | 4,975.27M | 4,588.81M | 4,805.71M | 4,987.15M |
|
Accounts Payables
|
16.28M | 12.21M | 20.95M | 18.65M | 18.41M | 15.54M | 10.09M | 9.77M | 15.05M | 42.58M | 21.98M | 13.91M | 24.98M | 35.81M | 27.74M | 36.47M |
|
Notes Payables
|
0.18M | | 252.00M | 80.00M | | 135.00M | 21.50M | 160.00M | 170.00M | 295.00M | 70.00M | 250.00M | | 151.00M | 10.00M | |
|
Payables
|
16.45M | 12.21M | 272.95M | 98.65M | 18.41M | 150.54M | 31.59M | 169.77M | 185.05M | 337.58M | 91.98M | 263.91M | 24.98M | 186.81M | 37.74M | 36.47M |
|
Accumulated Expenses
|
| | 337.48M | 390.04M | 126.81M | 143.83M | 161.67M | 179.36M | 205.00M | 210.25M | 274.00M | 286.40M | | | | |
|
Other Accumulated Expenses
|
322.77M | 270.92M | 337.48M | 390.04M | 421.99M | 452.46M | 499.64M | 498.25M | 584.48M | 571.35M | 683.87M | 806.77M | 791.44M | 791.01M | 759.18M | 812.99M |
|
Short term Debt
|
44.72M | 24.95M | 252.00M | 80.00M | 83.69M | 135.00M | 39.13M | 160.00M | 170.00M | 295.00M | 70.00M | 250.00M | 383.43M | 151.00M | 432.24M | 26.17M |
|
Current Leases
|
0.53M | 0.70M | 1.00M | 1.30M | 1.41M | 1.44M | 1.33M | 1.35M | 1.55M | 1.81M | 57.66M | 56.48M | 61.59M | 54.06M | 50.31M | 52.67M |
|
Current Taxes
|
1.58M | 8.06M | 20.12M | 22.30M | 15.01M | 13.59M | 24.12M | 24.16M | 30.03M | 33.90M | 43.19M | 41.94M | 47.35M | 45.31M | 38.46M | 35.43M |
|
Current Deferred Revenue
|
| | | | 46.90M | 49.79M | 44.97M | 50.55M | 52.23M | 64.74M | 97.31M | 154.72M | | | | |
|
Curent Deferred Tax Liability
|
0.26M | 0.49M | 0.04M | 0.54M | 0.61M | 1.24M | | | | | | | | | | |
|
Total Current Liabilities
|
395.58M | 322.55M | 661.83M | 517.82M | 461.69M | 622.11M | 594.48M | 731.36M | 838.78M | 976.31M | 910.21M | 1,202.64M | 1,308.80M | 1,103.32M | 1,317.93M | 963.74M |
|
Capital Leases
|
1.57M | 0.74M | 0.85M | 2.53M | 2.66M | 2.66M | 2.20M | 2.50M | 2.66M | 1.71M | 20.73M | 30.96M | | | | |
|
Non-Current Debt
|
24.95M | 17.65M | 73.93M | 656.88M | 653.60M | 649.31M | 737.33M | 698.15M | 1,006.69M | 975.64M | 1,339.80M | 1,307.37M | 1,272.48M | 1,249.15M | 824.72M | 1,195.27M |
|
Non-Current Deffered Revenue
|
| | | 64.02M | 47.41M | 52.42M | 66.74M | 72.56M | 70.90M | 53.80M | 78.61M | 68.76M | | | | |
|
Pension
|
| | | 27.07M | 24.33M | 29.65M | 29.69M | 39.02M | 40.52M | 50.37M | 13.16M | 11.95M | | | | |
|
Minority Interest
|
2.35M | 2.57M | 2.62M | 3.37M | 1.33M | | | 4.52M | 4.75M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
4.40M | 2.95M | 1.91M | 6.07M | 4.46M | 6.67M | 2.09M | 2.42M | 6.75M | 8.08M | 3.99M | 1.52M | 3.94M | 4.18M | 11.71M | 15.91M |
|
Operating Leases
|
| | | | | | | | | | 302.10M | 345.84M | 309.30M | 244.46M | 218.33M | 153.59M |
|
Other Non-Current Liabilities
|
109.03M | 73.55M | 219.19M | 250.85M | 242.88M | 179.30M | 155.23M | 162.79M | 168.61M | 165.23M | 208.92M | 238.40M | 245.21M | 215.61M | 234.95M | 269.04M |
|
Total Non-Current Liabilities
|
438.78M | 338.67M | 748.52M | 1,183.30M | 1,122.41M | 1,278.10M | 1,333.90M | 1,431.92M | 1,852.22M | 1,960.04M | 2,556.10M | 2,800.89M | 2,832.93M | 2,547.05M | 2,322.37M | 2,328.50M |
|
Total Liabilities
|
547.82M | 412.22M | 967.70M | 1,434.15M | 1,365.30M | 1,457.40M | 1,489.13M | 1,594.71M | 2,020.83M | 2,125.26M | 2,765.01M | 3,039.28M | 3,078.14M | 2,762.66M | 2,557.32M | 2,597.54M |
|
Total Debt
|
69.67M | 42.60M | 325.93M | 736.88M | 737.29M | 784.31M | 776.47M | 858.15M | 1,176.69M | 1,270.64M | 1,409.80M | 1,557.37M | 1,655.91M | 1,400.15M | 1,256.96M | 1,221.44M |
|
Common Equity
|
1,199.75M | 1,481.24M | 1,435.68M | 1,171.78M | 1,324.07M | 1,285.14M | 1,304.36M | 1,286.65M | 1,441.97M | 1,404.18M | 1,689.17M | 1,834.23M | 1,897.13M | 1,826.16M | 2,248.39M | 2,389.61M |
|
Shareholder's Equity
|
1,199.75M | 1,481.24M | 1,435.68M | 1,171.78M | 1,324.07M | 1,285.14M | 1,304.36M | 1,286.65M | 1,441.97M | 1,404.18M | 1,689.17M | 1,834.23M | 1,897.13M | 1,826.16M | 2,248.39M | 2,389.61M |
|
Liabilities and Shareholders Equity
|
1,747.57M | 1,893.46M | 2,403.39M | 2,605.93M | 2,689.37M | 2,742.54M | 2,793.49M | 2,885.88M | 3,449.62M | 3,529.45M | 4,454.18M | 4,873.51M | 4,975.27M | 4,588.81M | 4,805.71M | 4,987.15M |
|
Retained Earnings
|
278.91M | 421.09M | 605.39M | -318.27M | 511.70M | -412.48M | -451.29M | -457.93M | 355.98M | -507.46M | 648.66M | 741.66M | 732.47M | 780.01M | 1,085.21M | 1,236.70M |
|
Treasury Shares
|
0.33M | 1.02M | 2.27M | 3.04M | 3.91M | 1.29M | 37.24M | 3.77M | 2.90M | 3.71M | 6.06M | 4.88M | 4.58M | 3.57M | 3.65M | 3.26M |