|
Cash & Equivalents
|
186.30M | 0.00M | 71.87M | 97.91M | 116.82M | 121.31M | 113.55M | 136.62M | 134.20M | 121.70M | 109.87M | 121.17M | 114.55M | 110.28M | 109.53M |
|
Short-term Investments
|
5.23M | | 8.30M | 4.48M | 4.46M | 4.27M | 4.25M | 4.23M | 4.54M | 4.53M | 4.51M | 4.13M | 4.12M | 4.11M | 4.11M |
|
Cash & Current Investments
|
191.53M | 0.00M | 80.17M | 102.39M | 121.28M | 125.58M | 117.80M | 140.85M | 138.74M | 126.23M | 114.39M | 125.30M | 118.67M | 114.38M | 113.64M |
|
Receivables - Net
|
143.36M | | 124.51M | 129.60M | 135.20M | 121.66M | 126.17M | 138.73M | 138.44M | 121.29M | 136.70M | 151.13M | 158.70M | 162.66M | 165.98M |
|
Receivables - Other
|
| | | | | | 60.00M | 48.62M | 47.68M | 46.49M | 45.97M | 45.00M | 40.00M | 37.62M | 37.20M |
|
Receivables
|
143.36M | | 124.51M | 129.60M | 135.20M | 121.66M | 186.16M | 187.34M | 186.12M | 167.78M | 182.67M | 196.13M | 198.70M | 200.28M | 203.18M |
|
Prepaid Assets
|
15.37M | 0.08M | 11.86M | 15.73M | 15.18M | 15.13M | 13.26M | 15.80M | 16.12M | 13.82M | 14.64M | 16.33M | 15.23M | 15.46M | 17.07M |
|
Current Assets
|
375.03M | 0.08M | 224.41M | 269.52M | 297.38M | 285.33M | 340.85M | 365.00M | 363.62M | 330.40M | 335.57M | 358.81M | 350.33M | 348.81M | 355.22M |
|
Property, Plant & Equipment (Net)
|
170.90M | | 163.66M | 172.08M | 175.95M | 176.71M | 174.58M | 179.38M | 178.23M | 179.27M | 182.80M | 177.29M | 180.31M | 187.18M | 185.28M |
|
Long-Term Investments
|
10.62M | 829.91M | 11.29M | 12.10M | | | | | | | | | | | |
|
Goodwill
|
1,503.24M | | 2,022.84M | 1,499.58M | 1,499.89M | 1,501.19M | 1,499.87M | 1,501.81M | 1,499.43M | 1,514.75M | 1,516.98M | 1,510.48M | 1,511.80M | 1,516.96M | 1,515.47M |
|
Intangibles
|
1,031.47M | | 961.26M | 419.55M | 416.94M | 409.83M | 396.44M | 403.81M | 397.40M | 397.93M | 406.59M | 389.91M | 397.88M | 416.03M | 415.03M |
|
Goodwill & Intangibles
|
2,534.72M | | 2,984.10M | 1,919.13M | 1,916.83M | 1,911.02M | 1,896.31M | 1,905.62M | 1,896.83M | 1,912.68M | 1,923.57M | 1,900.38M | 1,909.67M | 1,932.99M | 1,930.50M |
|
Long-Term Deferred Tax
|
8.89M | | 7.79M | 8.27M | 8.33M | 8.29M | 7.64M | 69.40M | 69.23M | 69.12M | 69.24M | 63.97M | 64.68M | 66.36M | 65.70M |
|
Other Non-Current Assets
|
41.09M | | 50.26M | 51.95M | 43.25M | 44.00M | 43.38M | 41.26M | 38.80M | 38.56M | 39.02M | 30.80M | 31.03M | 31.39M | 31.48M |
|
Non-Current Assets
|
170.90M | 829.91M | 2,176.61M | 172.08M | 2,189.72M | 2,183.33M | 2,163.90M | 2,236.76M | 2,221.84M | 2,236.13M | 2,249.47M | 2,204.89M | 2,216.17M | 2,247.15M | 2,239.60M |
|
Assets
|
2,578.01M | 829.99M | 2,401.01M | 2,468.18M | 2,487.11M | 2,468.66M | 2,504.76M | 2,601.76M | 2,585.45M | 2,566.53M | 2,585.05M | 2,563.71M | 2,566.50M | 2,595.96M | 2,594.82M |
|
Accounts Payables
|
94.99M | 0.02M | 89.44M | 93.77M | 90.30M | 90.54M | 94.07M | 102.53M | 91.84M | 96.82M | 100.21M | 99.32M | 103.13M | 103.50M | 105.05M |
|
Notes Payables
|
6.48M | | | | | | | 98.15M | | | | | | | |
|
Payables
|
101.47M | 0.02M | 89.44M | 93.77M | 90.30M | 90.54M | 94.07M | 200.67M | 91.84M | 96.82M | 100.21M | 99.32M | 103.13M | 103.50M | 105.05M |
|
Accumulated Expenses
|
66.57M | 0.41M | 48.34M | 49.33M | 36.54M | 45.30M | 42.16M | 43.65M | 36.41M | 48.33M | 45.40M | 59.94M | 49.41M | 66.69M | 74.59M |
|
Other Accumulated Expenses
|
2.21M | | 6.66M | | | | 96.71M | 98.15M | 99.54M | 100.85M | 102.17M | 110.99M | 112.38M | 114.00M | 115.51M |
|
Short term Debt
|
6.48M | | 0.85M | | | | | 98.15M | | | | | 19.45M | 21.10M | 21.06M |
|
Current Taxes
|
10.50M | | 1.31M | 8.03M | 13.27M | 7.90M | 5.67M | 11.32M | 13.94M | 10.42M | 7.39M | 10.91M | 17.36M | 9.46M | 9.70M |
|
Current Deferred Revenue
|
167.55M | | 163.22M | 171.37M | 179.52M | 175.72M | 169.03M | 176.35M | 180.60M | 169.40M | 171.34M | 172.09M | 186.63M | 184.93M | 176.79M |
|
Total Current Liabilities
|
346.10M | 0.90M | 302.31M | 322.50M | 319.64M | 319.46M | 407.64M | 432.00M | 422.33M | 425.82M | 426.51M | 453.25M | 488.37M | 499.68M | 502.71M |
|
Non-Current Debt
|
1,750.99M | | 1,392.42M | 1,428.85M | 1,436.67M | 1,414.55M | 1,380.39M | 1,398.66M | 1,384.94M | 1,349.39M | 1,349.01M | 1,314.42M | 1,308.11M | 1,341.31M | 1,336.03M |
|
Non-Current Deffered Revenue
|
3.39M | 28.98M | | 3.17M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
685.35M | 829.81M | | | | | | | | | | | | | |
|
Minority Interest
|
48.06M | | 48.37M | 47.97M | 48.47M | 48.26M | 48.22M | 48.20M | 48.34M | 48.18M | 47.85M | 48.14M | 48.14M | 48.85M | 48.11M |
|
Operating Leases
|
| | 47.25M | 56.31M | 44.36M | 42.20M | 41.36M | 49.64M | 36.90M | 34.22M | 32.17M | 29.03M | 26.56M | 25.93M | 24.41M |
|
Other Non-Current Liabilities
|
42.70M | 34.41M | 43.96M | 37.33M | 37.41M | 33.07M | 32.27M | 24.77M | 24.84M | 30.02M | 22.21M | 24.36M | 77.36M | 44.80M | 25.17M |
|
Total Non-Current Liabilities
|
2,148.64M | 36.80M | 1,786.76M | 1,837.80M | 1,835.59M | 1,811.95M | 1,864.99M | 1,895.56M | 1,871.47M | 1,834.30M | 1,831.59M | 1,821.01M | 1,848.04M | 1,891.15M | 1,886.96M |
|
Total Liabilities
|
2,191.34M | 71.21M | 1,830.72M | 1,875.13M | 1,872.99M | 1,845.03M | 1,897.26M | 1,920.33M | 1,896.31M | 1,864.33M | 1,853.80M | 1,845.37M | 1,925.41M | 1,935.95M | 1,912.13M |
|
Total Debt
|
1,757.47M | | 1,393.28M | 1,428.85M | 1,436.67M | 1,414.55M | 1,380.39M | 1,496.81M | 1,384.94M | 1,349.39M | 1,349.01M | 1,314.42M | 1,327.56M | 1,362.41M | 1,357.09M |
|
Common Equity
|
-298.69M | -71.03M | 570.29M | 593.05M | 614.11M | 623.64M | 607.50M | 681.43M | 689.14M | 702.21M | 731.25M | 718.34M | 641.10M | 660.01M | 682.69M |
|
Shareholder's Equity
|
-298.69M | -71.03M | 570.29M | 593.05M | 614.11M | 623.64M | 607.50M | 681.43M | 689.14M | 702.21M | 731.25M | 718.34M | 641.10M | 660.01M | 682.69M |
|
Liabilities and Shareholders Equity
|
2,578.01M | 829.99M | 2,401.01M | 2,468.18M | 2,487.11M | 2,468.66M | 2,504.76M | 2,601.76M | 2,585.45M | 2,566.53M | 2,585.05M | 2,563.71M | 2,566.50M | 2,595.96M | 2,594.82M |
|
Retained Earnings
|
-1203.44M | -71.03M | -1259.43M | -1282.35M | -1279.66M | -1283.72M | -1302.12M | -1263.02M | -1249.56M | -1245.71M | -1247.91M | -1223.48M | -1326.05M | -1361.12M | -1338.76M |
|
Treasury Shares
|
| | | 4.37M | 6.45M | 6.24M | 5.91M | 5.64M | | | | 5.43M | | | |