|
Assets
|
1,061.23M | 1,229.85M | 1,070.88M | 1,385.71M | 1,423.88M | 1,425.91M | 1,677.00M | 2,426.07M | 2,886.81M | 2,968.81M | 3,170.76M | 3,819.71M |
|
Cash & Equivalents
|
109.42M | 88.66M | 166.17M | 300.31M | 206.72M | 285.75M | 380.37M | 846.85M | 833.70M | 714.44M | 721.24M | 971.01M |
|
Cash & Current Investments
|
109.42M | 88.66M | 166.17M | 300.31M | 206.72M | 285.75M | 380.37M | 846.85M | 833.70M | 714.44M | 721.24M | 971.01M |
|
Receivables - Net
|
| 57.49M | 58.10M | 60.72M | 77.26M | 70.83M | 80.91M | 108.41M | 144.03M | 182.03M | 199.63M | 257.33M |
|
Receivables - Other
|
| | | 0.46M | 45.86M | 6.03M | 7.19M | 4.42M | 4.35M | 7.01M | 6.68M | 9.70M |
|
Receivables
|
| 57.49M | 58.10M | 61.17M | 123.12M | 76.86M | 88.10M | 112.83M | 148.38M | 189.03M | 206.31M | 267.03M |
|
Property, Plant & Equipment (Net)
|
| 16.49M | 21.70M | 30.42M | 32.15M | 31.03M | 42.37M | 46.37M | 52.18M | 88.34M | 136.70M | 149.35M |
|
Long-Term Investments
|
| 12.67M | | | | | | | | | | |
|
Goodwill
|
| 455.55M | 518.68M | 519.49M | 528.89M | 594.81M | 618.46M | 671.07M | 1,070.44M | 1,087.78M | 1,127.50M | 1,284.59M |
|
Intangibles
|
| | | | | | | 195.16M | 247.33M | 203.37M | 197.44M | 212.67M |
|
Goodwill & Intangibles
|
| 652.81M | 717.37M | 726.53M | 736.56M | 794.60M | 812.84M | 866.22M | 1,317.78M | 1,291.15M | 1,324.94M | 1,497.26M |
|
Long-Term Deferred Tax
|
| | | | | 2.85M | 6.51M | 28.33M | 95.28M | 104.94M | 90.06M | 92.78M |
|
Other Non-Current Assets
|
| 31.27M | 21.63M | 192.37M | 93.50M | 34.70M | 38.89M | 50.75M | 57.65M | 83.61M | 90.68M | 228.71M |
|
Accounts Payables
|
| 37.19M | 45.00M | 41.66M | 40.77M | 55.05M | 53.88M | 67.47M | 126.19M | 113.42M | 114.17M | 137.23M |
|
Payables
|
| 37.19M | 45.00M | 41.66M | 40.77M | 55.05M | 53.88M | 67.47M | 126.19M | 113.42M | 114.17M | 137.23M |
|
Accumulated Expenses
|
| 301.29M | 254.06M | 336.46M | 377.90M | 404.72M | 420.38M | 648.40M | 953.60M | 765.88M | 726.03M | 936.62M |
|
Current Taxes
|
| 9.76M | | 4.94M | 9.97M | 7.76M | | 68.34M | 61.27M | | | 6.40M |
|
Current Deferred Revenue
|
| 3.06M | 5.55M | 3.72M | 3.62M | 27.81M | 26.78M | 27.87M | 28.75M | 40.70M | 33.14M | 48.22M |
|
Non-Current Debt
|
| | 16.74M | 12.08M | 8.82M | 6.61M | 3.28M | 0.82M | 0.54M | | | |
|
Minority Interest
|
| 1.81M | 2.40M | 3.84M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 89.30M | 85.23M | 31.20M | 22.18M | 61.93M | 83.49M | 90.13M | 102.60M | 143.32M | 164.31M | 8.78M |
|
Operating Leases
|
| | | | | | 154.22M | 174.52M | 197.09M | 374.87M | 415.41M | 438.19M |
|
Other Non-Current Liabilities
|
| 11.21M | 9.42M | 12.35M | 6.23M | 22.53M | 32.02M | 55.05M | 74.87M | 60.11M | 37.75M | 132.80M |
|
Total Non-Current Liabilities
|
| 392.75M | 407.91M | 642.90M | 559.80M | 512.05M | 660.60M | 987.46M | 1,368.23M | 1,295.41M | 1,296.26M | 1,512.03M |
|
Total Liabilities
|
347.54M | 403.96M | 417.33M | 655.25M | 566.03M | 534.58M | 692.62M | 1,042.51M | 1,443.11M | 1,355.52M | 1,334.01M | 1,644.83M |
|
Total Debt
|
| | 16.74M | 12.08M | 8.82M | 6.61M | 3.28M | 0.82M | 0.54M | | | |
|
Common Equity
|
713.69M | 824.51M | 651.16M | 854.75M | 852.81M | 891.33M | 984.38M | 1,383.56M | 1,443.70M | 1,613.30M | 1,836.75M | 2,174.88M |
|
Shareholder's Equity
|
713.69M | 824.51M | 651.16M | 854.75M | 852.81M | 891.33M | 984.38M | 1,383.56M | 1,443.70M | 1,613.30M | 1,836.75M | 2,174.88M |
|
Liabilities and Shareholders Equity
|
1,061.23M | 1,229.85M | 1,070.88M | 1,385.71M | 1,423.88M | 1,425.91M | 1,677.00M | 2,426.07M | 2,886.81M | 2,968.81M | 3,170.76M | 3,819.71M |
|
Treasury Shares
|
2.97M | 2.98M | 5.90M | 2.85M | 2.85M | 3.76M | 3.54M | 2.74M | 4.31M | 5.28M | 4.52M | 3.69M |
|
Retained Earnings
|
| 170.93M | 28.62M | 87.41M | 207.12M | 276.47M | 377.47M | 600.10M | 922.22M | 1,033.07M | 1,163.42M | 1,394.74M |