|
Assets
|
1709.58M | 1535.53M | 1547.80M | 1729.49M | 1609.36M | 1600.05M | 1626.88M | 1733.45M | 709.47M | 1162.35M | 2502.09M | 12.40M | 10.30M | 4.70M | 2813.54M | 3025.66M |
|
Cash & Equivalents
|
338.96M | 252.02M | 256.99M | 321.99M | 229.12M | 255.96M | 252.84M | 189.33M | 233.71M | 272.80M | 252.34M | 425.29M | 395.65M | 293.99M | 417.66M | 578.33M |
|
Short-term Investments
|
42.45M | 109.45M | 70.41M | 56.09M | 49.97M | 25.50M | 25.04M | 64.88M | 67.78M | 30.00M | 27.80M | | | 39.37M | 35.86M | 7.31M |
|
Cash & Current Investments
|
381.40M | 361.47M | 327.40M | 378.08M | 279.09M | 281.46M | 277.88M | 254.21M | 301.49M | 302.81M | 280.14M | 425.29M | 395.65M | 333.37M | 453.53M | 585.64M |
|
Receivables - Net
|
280.25M | 243.99M | 251.84M | 325.53M | 313.60M | 310.93M | 340.82M | 419.35M | 479.94M | 485.08M | 547.79M | 439.21M | 465.67M | 465.13M | 600.25M | 512.51M |
|
Receivables - Other
|
10.62M | 10.52M | 37.70M | 34.12M | 33.31M | 36.41M | 59.07M | 73.10M | 160.89M | 184.25M | 163.58M | 132.10M | 145.44M | 241.92M | 262.99M | 328.35M |
|
Receivables
|
290.87M | 254.50M | 289.54M | 359.64M | 346.90M | 347.35M | 399.89M | 492.45M | 640.83M | 669.33M | 711.37M | 571.31M | 611.10M | 707.04M | 863.24M | 840.86M |
|
Inventory
|
45.80M | 51.02M | 50.98M | 59.78M | 62.47M | 68.92M | 55.55M | 55.24M | 62.50M | 88.62M | 88.89M | 62.47M | 61.97M | 86.81M | 103.90M | 108.17M |
|
Current Deferred Tax Assets
|
31.03M | 53.88M | 38.57M | 36.69M | 55.87M | 53.23M | | | | | | | | | | |
|
Prepaid Assets
|
63.81M | 55.97M | 76.07M | 67.73M | 65.67M | 60.62M | 85.56M | 113.01M | 36.51M | 48.71M | 46.02M | 37.77M | 177.21M | 37.41M | 53.10M | 41.82M |
|
Current Assets
|
1006.72M | 913.86M | 909.72M | 1022.06M | 950.20M | 916.95M | 985.00M | 1088.99M | 1232.08M | 1340.50M | 1376.94M | 1455.25M | 1827.40M | 1347.30M | 1643.45M | 1716.66M |
|
Property, Plant & Equipment (Net)
|
45.50M | 42.87M | 46.18M | 50.86M | 54.33M | 45.19M | 36.72M | 32.40M | 407.42M | 15.10M | 542.30M | 421.15M | 433.50M | 509.21M | 662.86M | 716.18M |
|
Long-Term Investments
|
67.69M | 34.26M | 79.25M | 55.34M | 67.23M | 32.36M | 33.18M | 35.67M | 65.02M | 84.35M | 84.18M | 27.64M | 23.37M | 80.72M | 92.91M | 94.03M |
|
Goodwill
|
| | 9.90M | 55.42M | 53.80M | 53.80M | 53.80M | 53.80M | 53.80M | 259.47M | 264.28M | 53.72M | 53.72M | 73.70M | 155.00M | 214.47M |
|
Intangibles
|
| | | | | | | | | | | 10.60M | 9.50M | 9.21M | 117.32M | 127.89M |
|
Goodwill & Intangibles
|
| | 9.90M | 55.42M | 53.80M | 53.80M | 53.80M | 53.80M | 53.80M | 259.47M | 264.28M | 64.31M | 63.22M | 82.92M | 272.33M | 342.35M |
|
Long-Term Deferred Tax
|
| 85.93M | 69.00M | 58.97M | 72.58M | 32.78M | 4.33M | | | 30.14M | 50.16M | 43.11M | 24.14M | 22.21M | 8.18M | |
|
Other Non-Current Assets
|
63.61M | 77.80M | 78.60M | 80.75M | 84.26M | 55.43M | 64.46M | | | 5.83M | 5.83M | 252.10M | 392.64M | 49.93M | 55.63M | 66.64M |
|
Non-Current Assets
|
702.86M | 2.56M | 8.67M | 1.70M | 659.16M | 683.10M | 641.88M | 644.46M | -522.61M | 170.17M | 165.33M | 72.00M | 78.83M | 172.56M | 159.69M | 130.45M |
|
Accounts Payables
|
131.25M | 129.70M | 158.66M | 202.54M | 160.71M | 151.94M | 157.57M | 199.03M | 237.67M | 256.76M | 400.77M | 321.35M | 324.31M | 334.39M | 408.36M | 407.22M |
|
Payables
|
131.25M | 129.70M | 158.66M | 202.54M | 160.71M | 151.94M | 157.57M | 199.03M | 237.67M | 256.76M | 400.77M | 321.35M | 324.31M | 334.39M | 408.36M | 407.22M |
|
Accumulated Expenses
|
159.84M | 150.77M | 166.79M | 169.98M | 197.24M | 200.65M | 200.94M | 218.59M | 236.41M | 324.38M | 337.30M | 381.75M | 452.83M | 288.47M | 337.74M | 323.96M |
|
Other Accumulated Expenses
|
| | | | | | | | 39.95M | 58.52M | | | | | | |
|
Short term Debt
|
15.02M | 8.36M | 9.10M | 8.35M | 0.02M | 0.02M | 14.80M | 14.80M | 46.05M | 40.00M | 8.24M | 8.28M | 8.73M | 1.45M | 39.93M | 1.11M |
|
Current Deferred Revenue
|
| | | | | | | | | 109.01M | 95.74M | 162.93M | 200.04M | 173.29M | 243.85M | 299.67M |
|
Total Current Liabilities
|
506.11M | 438.78M | 448.47M | 531.27M | 497.57M | 462.83M | 465.82M | 529.93M | 655.27M | 737.44M | 842.06M | 943.26M | 1069.32M | 797.59M | 1029.88M | 1031.96M |
|
Non-Current Debt
|
225.20M | 217.01M | 208.50M | 270.15M | 270.13M | 270.11M | 244.32M | 229.50M | 178.45M | 335.12M | | | | 286.93M | 614.78M | 737.94M |
|
Minority Interest
|
51.91M | 34.60M | 28.47M | 41.91M | 4.40M | 22.72M | 30.88M | 36.60M | 47.70M | 46.00M | | | | 32.13M | 49.67M | 64.14M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 68.96M | 83.41M | | | |
|
Non-Current Deferred Tax Liability
|
27.22M | 42.83M | 34.47M | 30.45M | 24.50M | -20.40M | | 5.44M | 1.36M | 25.98M | 46.40M | 41.09M | 22.29M | 66.12M | 92.11M | 13.87M |
|
Operating Leases
|
| | | | | | | | | | | | | 32.17M | 63.55M | 73.64M |
|
Other Non-Current Liabilities
|
49.00M | 48.00M | 49.22M | 47.12M | 48.58M | 44.49M | 46.61M | 45.99M | 44.09M | 61.69M | | | 3.51M | 64.20M | 74.65M | 88.88M |
|
Total Non-Current Liabilities
|
778.02M | 0.00M | 0.00M | 68.21M | 39.84M | 9.06M | -17.77M | 764.87M | -255.76M | 63.10M | 61.08M | 35.79M | 48.10M | 59.36M | 54.59M | 45.01M |
|
Total Liabilities
|
827.02M | 91.19M | 65.58M | 115.34M | 88.42M | 53.55M | 28.85M | 810.86M | -211.68M | 118.91M | 109.40M | 48.30M | 71.79M | 166.14M | 136.49M | 113.69M |
|
Total Debt
|
240.22M | 225.37M | 217.60M | 278.50M | 270.15M | 270.13M | 259.12M | 244.29M | 224.50M | 375.12M | 8.24M | 8.28M | 8.73M | 288.38M | 654.71M | 739.05M |
|
Common Equity
|
882.56M | 795.63M | 827.66M | 871.86M | 786.34M | 817.11M | 870.12M | 922.59M | 921.15M | 1289.35M | 1178.42M | 991.61M | 995.56M | 985.14M | 1026.97M | 1079.36M |
|
Shareholder's Equity
|
882.56M | 795.63M | 827.66M | 871.86M | 786.34M | 817.11M | 870.12M | 922.59M | 921.15M | 1289.35M | 1178.42M | 991.61M | 995.56M | 985.14M | 1026.97M | 1079.36M |
|
Liabilities and Shareholders Equity
|
1709.58M | 1535.53M | 1547.80M | 1729.49M | 1609.36M | 1600.05M | 1626.88M | 1733.45M | 709.47M | 1162.35M | 2502.09M | 12.40M | 10.30M | 4.70M | 2813.54M | 3025.66M |
|
Retained Earnings
|
735.63M | 656.41M | 687.30M | 712.14M | 655.10M | 659.82M | 699.43M | 735.63M | 783.70M | 787.36M | | | | 481.38M | 501.84M | 604.63M |
|
Treasury Shares
|
0.99M | 0.14M | 0.35M | 0.67M | 0.00M | 0.00M | 0.00M | 0.68M | 0.52M | 0.44M | 0.39M | 0.60M | 0.55M | 2.30M | 0.57M | 0.52M |