|
Cash & Equivalents
|
| 41.40M | 269.80M | 308.30M | 418.00M | 447.10M | 139.90M |
|
Short-term Investments
|
| 1.10M | 30.60M | | | 82.20M | |
|
Cash & Current Investments
|
| 42.50M | 300.40M | 308.30M | 418.00M | 529.30M | 139.90M |
|
Receivables - Net
|
| 86.90M | 121.20M | 187.00M | 222.90M | 272.00M | 246.10M |
|
Receivables - Other
|
| 0.10M | 2.40M | 3.70M | 5.70M | 5.90M | 5.00M |
|
Receivables
|
| 87.00M | 123.60M | 190.70M | 228.60M | 277.90M | 251.10M |
|
Current Deferred Tax Assets
|
| 6.60M | 14.70M | | | | |
|
Prepaid Assets
|
| 8.30M | 14.30M | 27.10M | 57.80M | 59.60M | 58.60M |
|
Current Assets
|
| 148.20M | 439.50M | 545.70M | 832.00M | 864.30M | 451.00M |
|
Property, Plant & Equipment (Net)
|
| 23.30M | 31.00M | 41.70M | 52.10M | 65.10M | 112.60M |
|
Goodwill
|
445.70M | 966.80M | 1,000.10M | 1,575.10M | 1,692.70M | 1,692.70M | 1,692.70M |
|
Intangibles
|
| 370.60M | 365.70M | 431.00M | 395.60M | 334.60M | 275.80M |
|
Goodwill & Intangibles
|
445.70M | 1,337.40M | 1,365.80M | 2,006.10M | 2,088.30M | 2,027.30M | 1,968.50M |
|
Long-Term Deferred Tax
|
| | 415.70M | 4,116.00M | 3,977.90M | 3,707.10M | 3,717.60M |
|
Other Non-Current Assets
|
| | | 5.80M | 6.10M | 114.90M | 117.90M |
|
Non-Current Assets
|
| 1,413.70M | 1,887.90M | 6,307.20M | 6,304.40M | 6,004.00M | 6,016.60M |
|
Assets
|
| 1,561.90M | 2,327.40M | 6,852.90M | 7,136.40M | 6,868.30M | 6,467.60M |
|
Accounts Payables
|
| 7.90M | 8.60M | 15.90M | 35.60M | 34.40M | 16.60M |
|
Payables
|
| 7.90M | 8.60M | 15.90M | 35.60M | 34.40M | 16.60M |
|
Accumulated Expenses
|
| 62.90M | 81.50M | 103.30M | 104.10M | 113.80M | 123.00M |
|
Short term Debt
|
| 8.70M | | 10.40M | | 6.00M | 5.90M |
|
Current Leases
|
| 4.00M | 6.00M | 8.10M | 10.30M | 11.20M | 9.90M |
|
Current Taxes
|
| 0.50M | 3.40M | 8.40M | 5.90M | 31.40M | 22.30M |
|
Current Deferred Revenue
|
| 159.10M | 222.70M | 364.20M | 419.90M | 441.90M | 477.90M |
|
Total Current Liabilities
|
| 241.70M | 320.80M | 507.60M | 572.70M | 638.40M | 652.10M |
|
Non-Current Debt
|
| 1,194.60M | 744.90M | 3,046.00M | 1,235.70M | 1,226.40M | 1,221.80M |
|
Non-Current Deffered Revenue
|
| 1.40M | 1.40M | 2.70M | 3.10M | 2.30M | 4.10M |
|
Preferred Stock Liabilities
|
| 200.20M | | | | | |
|
Minority Interest
|
| | 436.80M | | | | |
|
Non-Current Deferred Tax Liability
|
| 94.00M | 22.60M | 102.50M | 2,978.70M | 2,786.60M | 2,740.20M |
|
Operating Leases
|
| 40.70M | 33.60M | 61.50M | 78.20M | 101.10M | 161.10M |
|
Other Non-Current Liabilities
|
| 14.30M | 7.80M | 2.80M | 2,978.70M | 2,818.00M | 2,762.50M |
|
Total Non-Current Liabilities
|
| 1,561.20M | 1,380.00M | 4,852.20M | 1,885.90M | 1,931.00M | 2,011.60M |
|
Total Liabilities
|
| 1,575.50M | 1,387.80M | 4,855.00M | 4,864.60M | 4,749.00M | 4,774.10M |
|
Total Debt
|
| 1,203.30M | 744.90M | 3,056.40M | 1,235.70M | 1,232.40M | 1,227.70M |
|
Common Equity
|
-119.10M | -213.80M | 939.60M | 1,997.90M | 2,271.80M | 2,119.30M | 1,693.50M |
|
Shareholder's Equity
|
-119.10M | -213.80M | 939.60M | 1,997.90M | 2,271.80M | 2,119.30M | 1,693.50M |
|
Liabilities and Shareholders Equity
|
| 1,561.90M | 2,327.40M | 6,852.90M | 7,136.40M | 6,868.30M | 6,467.60M |
|
Retained Earnings
|
| -6.00M | -4.00M | 112.80M | 176.00M | 283.30M | 312.40M |
|
Treasury Shares
|
5.72M | 16.89M | 8.80M | 4.85M | 10.38M | 12.64M | 15.22M |