|
Cash & Equivalents
|
| 152.42M | | 294.60M | 144.23M | 173.98M | 112.86M | 85.22M | 84.36M | 129.63M | 76.16M | 215.40M | 16.46M | 32.33M | 25.36M | 26.39M | 90.81M | 97.82M | 14.12M | 35.53M | 40.92M | 22.15M | 35.59M | 32.08M |
|
Cash & Current Investments
|
| 152.42M | | 294.60M | 144.23M | 173.98M | 112.86M | 85.22M | 84.36M | 129.63M | 76.16M | 215.40M | 16.46M | 32.33M | 25.36M | 26.39M | 90.81M | 97.82M | 14.12M | 35.53M | 40.92M | 22.15M | 35.59M | 32.08M |
|
Receivables - Net
|
| | 8.70M | 7.92M | 14.21M | 22.09M | 17.34M | 8.58M | 17.28M | 40.12M | 38.25M | 4.83M | 4.70M | 26.18M | 35.98M | 12.41M | 0.25M | 9.23M | 13.47M | 6.86M | 4.45M | 5.90M | 0.14M | 0.00M |
|
Receivables - Other
|
178.97M | | 74.04M | 95.12M | 3.40M | 800.36M | 873.49M | 970.73M | 1,262.51M | 1,136.57M | 1,160.65M | 1,177.04M | 1,031.43M | 936.80M | 911.56M | 895.75M | 911.70M | 843.13M | 815.05M | 897.72M | 320.40M | 207.44M | 226.15M | 238.95M |
|
Receivables
|
| | 82.74M | 103.04M | 17.61M | 822.45M | 890.83M | 979.31M | 1,279.78M | 1,176.68M | 1,198.90M | 1,181.88M | 1,036.14M | 962.99M | 947.55M | 908.16M | 911.95M | 852.35M | 828.52M | 904.59M | 324.85M | 213.34M | 226.29M | 238.95M |
|
Prepaid Assets
|
| | 15.02M | 19.53M | 41.85M | 26.50M | 52.99M | 29.29M | 58.70M | 32.73M | 19.95M | 29.97M | 57.59M | 24.01M | 12.43M | 21.60M | 49.17M | 20.25M | 12.53M | 21.27M | 34.64M | 25.42M | 26.92M | 16.44M |
|
Current Assets
|
| | 216.85M | 417.17M | 391.82M | 320.79M | 296.25M | 256.51M | 429.00M | 391.76M | 333.01M | 468.15M | 414.56M | 375.46M | 368.10M | 346.32M | 476.44M | 397.10M | 301.17M | 334.04M | 400.41M | 260.91M | 288.80M | 287.46M |
|
Property, Plant & Equipment (Net)
|
| | 12.47M | 15.46M | 17.35M | 20.98M | 23.53M | 27.42M | 24.27M | 27.86M | 29.99M | 26.93M | 25.28M | 24.88M | 23.87M | 25.35M | 26.84M | 28.67M | 29.84M | 30.42M | 29.32M | 29.31M | 29.45M | 5.56M |
|
Goodwill
|
| | 386.55M | 386.55M | 386.55M | 386.55M | 386.55M | 386.55M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 735.75M | 712.24M | 688.73M | 665.21M | 641.70M | 618.18M | 594.67M | 571.15M | 547.64M | 524.13M | 500.61M | 477.10M | 453.58M | 430.07M | 396.55M | 373.04M | 349.53M | 326.01M | 302.50M | 278.98M | 202.47M | |
|
Goodwill & Intangibles
|
| | 1,122.31M | 1,098.79M | 1,075.28M | 1,051.76M | 1,028.25M | 1,004.74M | 594.67M | 571.15M | 547.64M | 524.13M | 500.61M | 477.10M | 453.58M | 430.07M | 396.55M | 373.04M | 349.53M | 326.01M | 302.50M | 278.98M | 202.47M | |
|
Other Non-Current Assets
|
| | | 1.13M | 2.07M | 2.17M | 2.59M | 3.99M | 3.61M | 2.86M | 2.44M | 1.93M | 1.72M | 1.78M | 2.24M | 2.91M | 2.26M | 2.12M | 2.53M | 2.89M | 3.72M | 3.29M | 4.55M | 2.25M |
|
Non-Current Assets
|
| | -216.85M | 1,521.09M | 1,716.97M | 1,777.59M | 1,815.38M | 1,874.11M | 1,639.86M | 1,571.20M | 1,565.05M | 1,533.53M | 1,244.73M | 1,167.99M | 1,114.15M | 1,091.09M | 1,023.13M | 998.16M | 955.90M | 1,007.11M | 1,088.01M | 1,121.15M | 1,022.26M | 743.02M |
|
Assets
|
| | 1.00 | 1,938.26M | 2,108.80M | 2,098.38M | 2,111.63M | 2,130.62M | 2,068.85M | 1,962.96M | 1,898.06M | 2,001.68M | 1,659.29M | 1,543.45M | 1,482.25M | 1,437.41M | 1,499.57M | 1,395.26M | 1,257.08M | 1,341.15M | 1,488.42M | 1,382.07M | 1,311.06M | 1,030.49M |
|
Accounts Payables
|
| | 10.24M | 9.18M | 8.73M | 11.99M | 17.08M | 24.30M | 39.84M | 25.80M | 14.64M | 9.37M | 15.15M | 11.41M | 8.70M | 6.21M | 17.70M | 5.77M | 10.07M | 15.29M | 14.59M | 20.30M | 19.89M | 11.85M |
|
Payables
|
| | 10.24M | 9.18M | 8.73M | 11.99M | 17.08M | 24.30M | 39.84M | 25.80M | 14.64M | 9.37M | 15.15M | 11.41M | 8.70M | 6.21M | 17.70M | 5.77M | 10.07M | 15.29M | 14.59M | 20.30M | 19.89M | 11.85M |
|
Accumulated Expenses
|
| | 21.66M | 20.77M | 26.93M | 26.14M | 31.04M | 32.74M | 52.79M | 34.72M | 33.23M | 32.32M | 53.33M | 30.98M | 49.80M | 46.66M | 86.25M | 66.59M | 48.37M | 49.48M | 121.35M | 82.24M | 61.02M | 60.91M |
|
Other Accumulated Expenses
|
| | 3.97M | 3.77M | 8.33M | 9.04M | 9.21M | 10.76M | 8.34M | 11.07M | 15.76M | 15.40M | 10.11M | 12.12M | 13.31M | 12.66M | 5.59M | 13.71M | 14.72M | 23.07M | 4.42M | 4.15M | 3.70M | 3.72M |
|
Short term Debt
|
| | 4.17M | 4.17M | 4.17M | 4.17M | 4.27M | 4.27M | 5.27M | 5.27M | 5.27M | 5.27M | 5.27M | 19.29M | | | 75.00M | 75.00M | 40.00M | 65.00M | 39.50M | 39.50M | | |
|
Current Leases
|
| | | | 5.12M | | | | 6.13M | 6.25M | 10.00M | 9.38M | 8.97M | 7.32M | 6.76M | 5.79M | 5.80M | 5.31M | 4.85M | 5.54M | 5.71M | 4.65M | 4.80M | 4.92M |
|
Current Deferred Revenue
|
| | 1.05M | 55.41M | 0.74M | 0.75M | 0.70M | 0.56M | 0.54M | 1.14M | 2.69M | 114.18M | 50.59M | 25.68M | 27.72M | 42.82M | 52.40M | 38.72M | 27.81M | 42.70M | 53.72M | 23.67M | 33.44M | 29.20M |
|
Total Current Liabilities
|
| | 87.33M | 145.33M | 127.37M | 99.65M | 113.87M | 132.93M | 217.07M | 140.89M | 141.89M | 255.42M | 265.45M | 209.81M | 210.26M | 217.78M | 370.01M | 300.00M | 234.04M | 281.97M | 338.05M | 233.40M | 185.00M | 175.68M |
|
Non-Current Debt
|
| | 397.24M | 396.82M | 396.40M | 395.98M | 414.91M | 439.22M | 665.12M | 662.68M | 662.02M | 660.39M | 504.81M | 490.21M | 496.22M | 496.96M | 422.70M | 410.32M | 413.33M | 416.33M | 447.87M | 446.40M | 560.00M | 581.84M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 48.43M | 49.30M | 49.30M | 49.30M | 49.30M | 49.30M | 50.19M | 51.10M | 52.02M | 52.96M | 53.92M | 54.89M | 55.88M |
|
Minority Interest
|
| | | 925.49M | 1,018.74M | 951.91M | 894.97M | 820.37M | 539.39M | 498.83M | 411.86M | 364.29M | 273.64M | 259.78M | 210.84M | 176.68M | 174.64M | 159.76M | 125.07M | 133.22M | 163.60M | 155.46M | 87.32M | -75.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.24M | | | 25.00M | 22.35M | 23.41M | 22.75M | 22.75M |
|
Operating Leases
|
| | | | 29.30M | | | | 19.78M | 24.43M | 50.95M | 48.05M | 38.37M | 44.06M | 42.00M | 46.60M | 39.55M | 43.51M | 41.68M | 41.73M | 34.90M | 37.70M | 36.05M | 34.87M |
|
Other Non-Current Liabilities
|
| | 62.40M | 3.50M | 3.27M | 3.04M | 2.82M | 3.68M | | | 2.89M | 3.62M | 5.84M | 7.67M | 9.82M | 6.88M | 9.10M | 9.25M | 6.84M | 7.36M | 9.20M | 6.32M | 2.54M | 2.23M |
|
Total Non-Current Liabilities
|
| | 585.57M | 529.76M | 582.27M | 601.72M | 631.96M | 679.90M | 959.29M | 962.11M | 997.84M | 1,008.59M | 802.13M | 761.04M | 761.93M | 765.72M | 674.60M | 659.42M | 644.14M | 661.90M | 691.97M | 697.66M | 792.08M | 805.83M |
|
Total Liabilities
|
| | | 675.09M | 709.64M | 701.37M | 745.83M | 812.83M | 1,176.36M | 1,103.00M | 1,139.74M | 1,312.44M | 1,116.89M | 1,020.15M | 1,021.49M | 1,032.80M | 1,093.92M | 1,009.62M | 929.28M | 995.89M | 1,082.98M | 984.98M | 1,031.97M | 962.32M |
|
Total Debt
|
| | 401.40M | 400.99M | 400.57M | 400.15M | 419.18M | 443.49M | 670.38M | 667.95M | 667.29M | 665.66M | 510.08M | 509.50M | 496.22M | 496.96M | 497.70M | 485.32M | 453.33M | 481.33M | 487.37M | 485.90M | 560.00M | 581.84M |
|
Common Equity
|
| | 1.00 | 1,263.17M | 1,399.15M | 1,397.01M | 1,365.80M | 1,317.79M | 892.49M | 859.96M | 758.32M | 689.24M | 542.40M | 523.30M | 460.76M | 404.61M | 405.65M | 385.64M | 327.80M | 345.26M | 405.44M | 397.09M | 279.09M | 68.17M |
|
Shareholder's Equity
|
| | 1.00 | 1,263.17M | 1,399.15M | 1,397.01M | 1,365.80M | 1,317.79M | 892.49M | 859.96M | 758.32M | 689.24M | 542.40M | 523.30M | 460.76M | 404.61M | 405.65M | 385.64M | 327.80M | 345.26M | 405.44M | 397.09M | 279.09M | 68.17M |
|
Liabilities and Shareholders Equity
|
| | 1.00 | 1,938.26M | 2,108.80M | 2,098.38M | 2,111.63M | 2,130.62M | 2,068.85M | 1,962.96M | 1,898.06M | 2,001.68M | 1,659.29M | 1,543.45M | 1,482.25M | 1,437.41M | 1,499.57M | 1,395.26M | 1,257.08M | 1,341.15M | 1,488.42M | 1,382.07M | 1,311.06M | 1,030.49M |
|
Treasury Shares
|
| | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.08M | 0.16M | 0.17M | 0.26M | 0.30M | 0.32M | 0.32M | 0.38M | 0.75M | 0.77M |
|
Retained Earnings
|
| | 0.08M | -54.76M | -18.80M | -20.89M | -32.88M | -53.06M | -208.32M | -221.80M | -265.62M | -295.69M | -357.02M | -366.20M | -395.14M | -419.05M | -420.28M | -429.50M | -455.49M | -448.72M | -423.21M | -427.62M | -481.89M | -647.74M |
|
Preferred Shares
|
| | 536.49M | | | | | | | | | | | | | | | | | | | | | |