|
Cash & Equivalents
|
73.11M | 76.63M | 88.66M | 97.69M | 97.78M | 131.93M | 166.17M | 105.97M | 156.07M | 253.60M | 300.31M | 183.22M | 245.36M | 197.18M | 206.72M | 144.24M | 227.60M | 256.40M | 285.75M | 211.73M | 220.25M | 276.74M | 380.37M | 422.16M | 421.97M | 633.66M | 846.85M | 782.19M | 923.01M | 1,058.60M | 833.70M | 488.95M | 503.81M | 549.42M | 714.44M | 456.12M | 493.93M | 555.53M | 721.24M | 449.70M | 691.41M | 799.34M | 971.01M | 793.82M | 923.58M |
|
Short-term Investments
|
| | | | | | | | | | 192.37M | | | | 93.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
73.11M | 76.63M | 88.66M | 97.69M | 97.78M | 131.93M | 166.17M | 105.97M | 156.07M | 253.60M | 492.69M | 183.22M | 245.36M | 197.18M | 300.22M | 144.24M | 227.60M | 256.40M | 285.75M | 211.73M | 220.25M | 276.74M | 380.37M | 422.16M | 421.97M | 633.66M | 846.85M | 782.19M | 923.01M | 1,058.60M | 833.70M | 488.95M | 503.81M | 549.42M | 714.44M | 456.12M | 493.93M | 555.53M | 721.24M | 449.70M | 691.41M | 799.34M | 971.01M | 793.82M | 923.58M |
|
Receivables - Net
|
| | 57.49M | | 55.12M | 43.06M | 58.10M | 53.08M | 45.75M | 33.23M | 60.72M | 62.48M | 39.35M | 33.54M | 77.26M | 84.80M | 66.01M | 65.36M | 70.83M | 67.92M | 64.81M | 62.41M | 80.91M | 51.56M | 73.92M | 78.97M | 108.41M | 90.80M | 127.27M | 195.91M | 144.03M | 132.04M | 135.19M | 138.03M | 182.03M | 137.55M | 152.24M | 152.75M | 199.63M | 192.59M | 219.13M | 166.69M | 257.33M | 218.18M | 251.16M |
|
Receivables - Other
|
| | | | | | | | 5.87M | | 0.46M | | 7.23M | 6.99M | 45.86M | 7.45M | 2.45M | 4.88M | 6.03M | 6.63M | 6.64M | 6.94M | 7.19M | 6.71M | 7.04M | 7.40M | 4.42M | 4.81M | 3.78M | 3.52M | 4.35M | 4.65M | 5.25M | 6.57M | 7.01M | 6.46M | 6.89M | 7.58M | 6.68M | 7.03M | 7.13M | 7.41M | 9.70M | 9.85M | 9.27M |
|
Receivables
|
| | 57.49M | | 55.12M | 43.06M | 58.10M | 53.08M | 51.61M | 33.23M | 61.17M | 62.48M | 46.59M | 40.54M | 123.12M | 92.25M | 68.46M | 70.25M | 76.86M | 74.55M | 71.45M | 69.35M | 88.10M | 58.28M | 80.96M | 86.37M | 112.83M | 95.61M | 131.05M | 199.44M | 148.38M | 136.69M | 140.44M | 144.60M | 189.03M | 144.01M | 159.13M | 160.33M | 206.31M | 199.62M | 226.27M | 174.10M | 267.03M | 228.03M | 260.43M |
|
Property, Plant & Equipment (Net)
|
| | 16.49M | | 16.85M | 18.28M | 21.70M | 27.93M | 27.71M | 30.33M | 30.42M | 32.11M | 33.08M | 32.17M | 32.15M | 31.87M | 31.70M | 30.86M | 31.03M | 36.45M | 40.94M | 41.56M | 42.37M | 42.88M | 43.64M | 46.17M | 46.37M | 45.07M | 43.30M | 51.75M | 52.18M | 52.95M | 62.21M | 75.62M | 88.34M | 101.15M | 119.39M | 130.70M | 136.70M | 143.37M | 148.73M | 140.10M | 149.35M | 150.62M | 145.19M |
|
Long-Term Investments
|
| | 12.67M | | 2.27M | 4.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 455.55M | | | 515.44M | 518.68M | 515.90M | 515.50M | 512.26M | 519.49M | 522.19M | | 527.05M | 528.89M | 597.48M | 596.39M | 594.00M | 594.81M | 605.03M | 600.58M | 626.52M | 618.46M | 618.96M | 664.25M | 670.20M | 671.07M | 671.95M | 679.32M | 403.81M | 1,070.44M | 394.21M | 393.25M | 1,060.67M | 1,087.78M | 1,090.60M | 1,086.44M | 1,128.61M | 1,127.50M | 1,175.37M | 1,177.76M | 1,280.30M | 1,284.59M | 1,295.13M | 1,292.12M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 195.16M | | | 263.49M | 247.33M | 230.94M | 214.60M | 204.84M | 203.37M | 200.15M | 196.65M | 199.94M | 197.44M | 198.71M | 196.64M | 222.11M | 212.67M | 203.62M | 200.88M |
|
Goodwill & Intangibles
|
| | 652.81M | | 695.36M | 715.31M | 717.37M | 713.52M | 712.15M | 708.15M | 726.53M | 717.62M | 733.90M | 721.69M | 736.56M | 802.07M | 799.32M | 795.25M | 794.60M | 803.84M | 797.56M | 822.73M | 812.84M | 812.36M | 861.66M | 866.44M | 866.22M | 866.04M | 883.96M | 667.30M | 1,317.78M | 625.16M | 607.85M | 1,265.51M | 1,291.15M | 1,290.75M | 1,283.09M | 1,328.55M | 1,324.94M | 1,374.08M | 1,374.40M | 1,502.42M | 1,497.26M | 1,498.75M | 1,493.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 31.20M | | | | 22.18M | | | | 2.85M | | 6.54M | 7.61M | 6.51M | 5.02M | 5.15M | 9.56M | 28.33M | 33.33M | 36.40M | 39.58M | 95.28M | 101.95M | 112.09M | 112.73M | 104.94M | 108.99M | 106.34M | 103.47M | 90.06M | 80.61M | 87.02M | 83.43M | 92.78M | 96.29M | |
|
Other Non-Current Assets
|
| | 31.27M | | 19.04M | 18.47M | 21.63M | 22.06M | 17.64M | 18.18M | 192.37M | | | | 93.50M | 26.62M | 29.13M | 33.27M | 34.70M | 36.00M | 34.73M | 38.66M | 38.89M | 39.87M | 43.96M | 51.61M | 50.75M | 48.93M | 43.02M | 64.79M | 57.65M | 56.25M | 70.67M | 75.54M | 83.61M | 77.82M | 74.91M | 88.49M | 90.68M | 99.92M | 113.92M | 120.14M | 228.71M | 135.21M | 251.93M |
|
Assets
|
| | 1,229.85M | | 981.00M | 1,026.17M | 1,070.88M | 986.47M | 1,008.00M | 1,093.45M | 1,385.71M | 1,080.48M | 1,168.68M | 1,197.62M | 1,423.88M | 1,147.28M | 1,220.41M | 1,260.17M | 1,425.91M | 1,392.90M | 1,447.90M | 1,538.63M | 1,677.00M | 1,698.68M | 1,835.54M | 2,119.80M | 2,426.07M | 2,149.08M | 2,356.83M | 3,045.76M | 2,886.81M | 2,435.86M | 2,510.20M | 2,671.64M | 2,968.81M | 2,706.82M | 2,781.55M | 2,958.91M | 3,170.76M | 2,942.92M | 3,212.75M | 3,475.76M | 3,819.71M | 3,517.80M | 3,793.36M |
|
Accounts Payables
|
| | 37.19M | | 45.00M | 45.00M | 45.00M | 37.50M | 31.61M | 39.61M | 41.66M | 39.39M | 39.73M | 36.72M | 40.77M | 41.25M | 41.18M | 45.16M | 55.05M | 41.41M | 40.91M | 45.39M | 53.88M | 37.23M | 42.01M | 55.03M | 67.47M | 70.26M | 60.27M | 123.39M | 126.19M | 98.64M | 98.18M | 119.97M | 113.42M | 91.10M | 95.12M | 100.32M | 114.17M | 110.11M | 104.66M | 123.13M | 137.23M | 105.60M | 108.86M |
|
Payables
|
| | 37.19M | | 45.00M | 45.00M | 45.00M | 37.50M | 31.61M | 39.61M | 41.66M | 39.39M | 39.73M | 36.72M | 40.77M | 41.25M | 41.18M | 45.16M | 55.05M | 41.41M | 40.91M | 45.39M | 53.88M | 37.23M | 42.01M | 55.03M | 67.47M | 70.26M | 60.27M | 123.39M | 126.19M | 98.64M | 98.18M | 119.97M | 113.42M | 91.10M | 95.12M | 100.32M | 114.17M | 110.11M | 104.66M | 123.13M | 137.23M | 105.60M | 108.86M |
|
Accumulated Expenses
|
| | 301.29M | | 185.44M | 196.74M | 254.06M | 135.81M | 180.70M | 233.10M | 336.46M | 199.64M | 276.69M | 281.08M | 377.90M | 189.69M | 268.55M | 291.07M | 404.72M | 232.53M | 297.40M | 322.16M | 420.38M | 222.39M | 288.77M | 436.44M | 648.40M | 390.89M | 577.70M | 986.04M | 953.60M | 573.47M | 685.57M | 638.65M | 765.88M | 473.46M | 552.67M | 575.09M | 726.03M | 491.05M | 641.37M | 719.30M | 936.62M | 640.46M | 822.76M |
|
Current Taxes
|
| | 9.76M | | 26.23M | 25.01M | | | | 7.45M | 4.94M | 6.98M | | | 9.97M | 17.24M | 7.94M | 3.46M | 7.76M | 3.41M | | 3.76M | | | | 19.85M | 68.34M | 58.78M | 24.54M | 57.62M | 61.27M | 68.41M | 3.87M | | | | | | | | | 5.50M | 6.40M | | |
|
Current Deferred Revenue
|
| | 3.06M | | 3.05M | 4.77M | 5.55M | 4.61M | 7.60M | 6.85M | 3.72M | 9.18M | 5.12M | 3.79M | 3.62M | 31.15M | 30.95M | 28.52M | 27.81M | 29.22M | 29.71M | 27.90M | 26.78M | 28.57M | 29.66M | 37.01M | 27.87M | 29.84M | 26.92M | 27.32M | 28.75M | 35.80M | 35.48M | 40.58M | 40.70M | 39.44M | 37.37M | 41.01M | 33.14M | 36.65M | 37.96M | 40.50M | 48.22M | 51.50M | |
|
Non-Current Debt
|
| | | | | 15.23M | 16.74M | 39.94M | 15.00M | 15.35M | 12.08M | 12.13M | 12.18M | 8.79M | 8.82M | 8.86M | 8.90M | 6.71M | 6.61M | 15.45M | 6.46M | 3.34M | 3.28M | 3.36M | 3.52M | 1.01M | 0.82M | 0.74M | 0.71M | 0.54M | 0.54M | 0.54M | 0.51M | 0.31M | | | | | | | | | | | |
|
Minority Interest
|
| | 1.81M | | 1.57M | 2.04M | 2.40M | 2.63M | 1.86M | 3.37M | 3.84M | 3.91M | 4.47M | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 89.30M | | 39.74M | 39.93M | 85.23M | 35.29M | 32.35M | 32.46M | 31.20M | 33.87M | 31.62M | 25.92M | 22.18M | 16.11M | 10.15M | 9.34M | 61.93M | 6.06M | 3.33M | 1.69M | 83.49M | 2.35M | 4.02M | 0.04M | 90.13M | 0.02M | 0.04M | 1.16M | 102.60M | 0.68M | 0.54M | 0.62M | 143.32M | 0.28M | 0.35M | 3.27M | 164.31M | 7.60M | 7.58M | 7.71M | 8.78M | 9.00M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 147.43M | 151.67M | 150.16M | 154.22M | 172.87M | 170.70M | 168.57M | 174.52M | 168.62M | 164.21M | 187.26M | 197.09M | 188.04M | 188.94M | 283.73M | 374.87M | 429.08M | 419.42M | 420.11M | 415.41M | 435.20M | 431.22M | 433.03M | 438.19M | 440.38M | 432.90M |
|
Other Non-Current Liabilities
|
| | 11.21M | | 9.65M | 9.10M | 9.42M | 8.32M | 8.27M | 7.88M | 12.35M | 8.97M | 9.17M | 9.29M | 6.23M | 20.73M | 21.79M | 22.89M | 22.53M | 22.12M | 24.76M | 35.95M | 32.02M | 20.96M | 45.06M | 47.59M | 55.05M | 45.31M | 64.69M | 133.01M | 74.87M | 52.71M | 50.45M | 47.13M | 60.11M | 58.39M | 30.54M | 49.81M | 37.75M | 32.83M | 32.88M | 66.05M | 132.80M | 93.06M | 181.95M |
|
Total Non-Current Liabilities
|
| | 392.75M | | 356.62M | 380.12M | 407.91M | 298.84M | 303.50M | 363.24M | 642.90M | 306.57M | 369.34M | 359.71M | 559.80M | 307.20M | 370.31M | 386.61M | 512.05M | 477.46M | 531.28M | 555.99M | 660.60M | 468.08M | 539.87M | 717.94M | 987.46M | 719.17M | 854.40M | 1,383.34M | 1,368.23M | 965.59M | 1,013.08M | 1,083.85M | 1,295.41M | 1,033.38M | 1,104.94M | 1,139.80M | 1,296.26M | 1,080.61M | 1,222.78M | 1,329.17M | 1,512.03M | 1,246.93M | 1,364.52M |
|
Total Liabilities
|
| | 403.96M | | 366.27M | 389.21M | 417.33M | 307.17M | 311.77M | 371.12M | 655.25M | 315.54M | 378.52M | 369.01M | 566.03M | 327.92M | 392.10M | 409.50M | 534.58M | 499.58M | 556.04M | 591.94M | 692.62M | 489.04M | 584.93M | 765.53M | 1,042.51M | 764.48M | 919.09M | 1,516.35M | 1,443.11M | 1,018.30M | 1,063.53M | 1,130.98M | 1,355.52M | 1,091.77M | 1,135.48M | 1,189.61M | 1,334.01M | 1,113.44M | 1,255.66M | 1,395.22M | 1,644.83M | 1,339.99M | 1,546.47M |
|
Total Debt
|
| | | | | 15.23M | 16.74M | 39.94M | 15.00M | 15.35M | 12.08M | 12.13M | 12.18M | 8.79M | 8.82M | 8.86M | 8.90M | 6.71M | 6.61M | 15.45M | 6.46M | 3.34M | 3.28M | 3.36M | 3.52M | 1.01M | 0.82M | 0.74M | 0.71M | 0.54M | 0.54M | 0.54M | 0.51M | 0.31M | | | | | | | | | | | |
|
Common Equity
|
765.75M | 793.04M | 824.51M | 845.32M | 613.16M | 634.92M | 651.16M | 676.67M | 694.38M | 718.97M | 854.75M | 761.02M | 785.70M | 823.90M | 852.81M | 819.36M | 828.31M | 850.67M | 891.33M | 893.32M | 891.86M | 946.69M | 984.38M | 1,209.64M | 1,250.61M | 1,354.27M | 1,383.56M | 1,384.60M | 1,437.74M | 1,529.42M | 1,443.70M | 1,417.56M | 1,446.67M | 1,540.66M | 1,613.30M | 1,615.05M | 1,646.08M | 1,769.30M | 1,836.75M | 1,829.48M | 1,957.09M | 2,080.54M | 2,174.88M | 2,177.82M | 2,246.89M |
|
Shareholder's Equity
|
765.75M | 793.04M | 824.51M | 845.32M | 613.16M | 634.92M | 651.16M | 676.67M | 694.38M | 718.97M | 854.75M | 761.02M | 785.70M | 823.90M | 852.81M | 819.36M | 828.31M | 850.67M | 891.33M | 893.32M | 891.86M | 946.69M | 984.38M | 1,209.64M | 1,250.61M | 1,354.27M | 1,383.56M | 1,384.60M | 1,437.74M | 1,529.42M | 1,443.70M | 1,417.56M | 1,446.67M | 1,540.66M | 1,613.30M | 1,615.05M | 1,646.08M | 1,769.30M | 1,836.75M | 1,829.48M | 1,957.09M | 2,080.54M | 2,174.88M | 2,177.82M | 2,246.89M |
|
Liabilities and Shareholders Equity
|
| | 1,229.85M | | 981.00M | 1,026.17M | 1,070.88M | 986.47M | 1,008.00M | 1,093.45M | 1,385.71M | 1,080.48M | 1,168.68M | 1,197.62M | 1,423.88M | 1,147.28M | 1,220.41M | 1,260.17M | 1,425.91M | 1,392.90M | 1,447.90M | 1,538.63M | 1,677.00M | 1,698.68M | 1,835.54M | 2,119.80M | 2,426.07M | 2,149.08M | 2,356.83M | 3,045.76M | 2,886.81M | 2,435.86M | 2,510.20M | 2,671.64M | 2,968.81M | 2,706.82M | 2,781.55M | 2,958.91M | 3,170.76M | 2,942.92M | 3,212.75M | 3,475.76M | 3,819.71M | 3,517.80M | 3,793.36M |
|
Treasury Shares
|
3.00M | 2.99M | 2.98M | 1.60M | 6.00M | 5.98M | 5.90M | 5.70M | 5.61M | 5.57M | 2.85M | 4.80M | 4.73M | 3.00M | 2.85M | 3.81M | 3,790.89M | 3,780.01M | 3.76M | 3.61M | 3.57M | 3.55M | 3.54M | 2.79M | 2.77M | 2.75M | 2.74M | 3.33M | 3.28M | 3.27M | 4.31M | 5.33M | 5.28M | 5.31M | 5.28M | 4.75M | 4.58M | 4.57M | 4.52M | 3.69M | 3.66M | 3.67M | 3.69M | 3.11M | 3.06M |
|
Retained Earnings
|
| | 170.93M | | -12.62M | 19.02M | 28.62M | 36.52M | 46.80M | 67.86M | 87.41M | 113.51M | 134.24M | 182.00M | 207.12M | 201.70M | 222.32M | 248.59M | 276.47M | 298.83M | 311.36M | 339.82M | 377.47M | 401.00M | 427.62M | 523.45M | 600.10M | 657.38M | 741.68M | 887.00M | 922.22M | 955.48M | 981.20M | 1,008.25M | 1,033.07M | 1,058.51M | 1,087.33M | 1,121.39M | 1,163.42M | 1,207.33M | 1,259.95M | 1,314.97M | 1,394.74M | 1,448.99M | 1,516.15M |