|
Cash & Equivalents
|
116.57M | 120.18M | 142.74M | 299.85M | 423.99M | 365.30M | 372.98M | 474.23M | 538.91M | 156.37M | 280.84M | 712.58M | 756.49M | 698.00M | 1,319.00M | 1,933.15M |
|
Cash & Current Investments
|
116.57M | 120.18M | 142.74M | 299.85M | 423.99M | 365.30M | 372.98M | 474.23M | 538.91M | 156.37M | 280.84M | 712.58M | 756.49M | 698.00M | 1,319.00M | 1,933.15M |
|
Receivables - Net
|
317.60M | 364.82M | 421.03M | 463.97M | 490.92M | 552.11M | 580.76M | 643.01M | 1,176.84M | 1,262.82M | 1,334.01M | 1,251.51M | 1,371.68M | 1,565.79M | 1,610.23M | 1,704.72M |
|
Receivables - Other
|
| 29.40M | 29.20M | 34.00M | 37.00M | 44.00M | 43.20M | 45.70M | 66.20M | | | | | | | |
|
Receivables
|
317.60M | 394.22M | 450.23M | 497.97M | 527.92M | 596.11M | 623.96M | 688.71M | 1,243.04M | 1,262.82M | 1,334.01M | 1,251.51M | 1,371.68M | 1,565.79M | 1,610.23M | 1,704.72M |
|
Current Deferred Tax Assets
|
| 28.40M | 31.40M | 32.60M | | | | | | | | | | | | |
|
Prepaid Assets
|
53.40M | 64.15M | 63.52M | 75.71M | 63.68M | 63.87M | 62.43M | 84.54M | 124.63M | 165.24M | 146.03M | 109.21M | 117.84M | 119.21M | 127.18M | 153.25M |
|
Current Assets
|
557.83M | 621.10M | 705.78M | 927.47M | 1,084.88M | 1,096.66M | 1,141.00M | 1,343.20M | 2,588.61M | 1,811.74M | 2,018.74M | 2,323.06M | 2,620.08M | 2,786.11M | 3,427.89M | 4,196.53M |
|
Property, Plant & Equipment (Net)
|
52.47M | 47.61M | 68.13M | 89.09M | 91.76M | 97.99M | 108.73M | 121.61M | 221.51M | 267.67M | 344.58M | 336.76M | 273.56M | 264.58M | 262.72M | 242.97M |
|
Long-Term Investments
|
| 24.10M | 25.10M | 27.80M | | | | | | | | | | | | |
|
Goodwill
|
513.61M | 510.26M | 508.55M | 519.51M | 519.20M | 586.66M | 715.36M | 738.45M | 2,987.29M | 2,923.14M | 2,937.73M | 2,945.55M | 2,951.32M | 2,930.21M | 2,937.26M | 2,930.20M |
|
Intangibles
|
24.11M | 12.97M | 22.15M | 11.82M | 6.11M | 30.69M | 96.54M | 76.80M | 1,292.02M | 1,042.57M | 925.09M | 807.00M | 714.42M | 584.71M | 501.96M | 409.69M |
|
Goodwill & Intangibles
|
537.73M | 523.23M | 530.70M | 531.33M | 525.31M | 617.35M | 811.90M | 815.25M | 4,279.32M | 3,965.70M | 3,862.81M | 3,752.55M | 3,665.74M | 3,514.93M | 3,439.22M | 3,339.89M |
|
Long-Term Deferred Tax
|
| 21.17M | 91.89M | 98.33M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
67.26M | 93.09M | 90.34M | 73.39M | 81.63M | 92.35M | 106.88M | 87.28M | 542.97M | 156.37M | 222.25M | 256.32M | 308.69M | 297.53M | 339.29M | 497.86M |
|
Non-Current Assets
|
90.22M | 97.19M | 119.62M | 162.48M | 172.18M | 190.34M | 211.11M | 210.88M | 415.25M | 424.03M | 5,132.55M | 4,992.91M | 4,796.24M | 4,513.63M | 4,408.03M | 4,338.14M |
|
Assets
|
1,215.28M | 1,285.66M | 1,379.87M | 1,621.28M | 1,783.58M | 1,904.35M | 2,168.52M | 2,367.34M | 7,283.17M | 6,201.47M | 7,151.29M | 7,315.97M | 7,416.32M | 7,299.74M | 7,835.92M | 8,534.67M |
|
Accounts Payables
|
255.97M | 247.73M | 259.49M | 287.76M | 325.06M | 353.76M | 387.69M | 440.77M | 666.82M | 710.11M | 788.80M | 952.43M | 1,134.81M | 1,115.20M | 1,127.60M | 1,206.09M |
|
Payables
|
255.97M | 247.73M | 259.49M | 287.76M | 325.06M | 353.76M | 387.69M | 440.77M | 666.82M | 710.11M | 788.80M | 952.43M | 1,134.81M | 1,115.20M | 1,127.60M | 1,206.09M |
|
Accumulated Expenses
|
| 64.62M | 66.11M | 71.89M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 22.45M | 31.16M | 34.85M | | | | | | | | | | | | |
|
Short term Debt
|
205.00M | 40.16M | 200.00M | 205.00M | 205.00M | 20.00M | 35.00M | 30.00M | 379.72M | 165.58M | 139.72M | 20.52M | 5.93M | 7.80M | 9.60M | |
|
Current Taxes
|
| 15.03M | 15.92M | 18.90M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
437.21M | 523.26M | 611.65M | 692.24M | 766.11M | 841.46M | 900.80M | 989.48M | 1,630.20M | 1,745.24M | 1,928.02M | 1,974.55M | 2,286.21M | 2,482.88M | 2,674.01M | 2,790.32M |
|
Curent Deferred Tax Liability
|
| 0.40M | 0.60M | 1.30M | | | | | | | | | | | | |
|
Total Current Liabilities
|
898.17M | 811.15M | 921.14M | 1,070.00M | 1,159.92M | 1,215.22M | 1,323.49M | 1,460.25M | 2,822.59M | 2,620.93M | 2,856.53M | 2,947.49M | 3,378.78M | 3,597.60M | 3,777.72M | 3,969.02M |
|
Non-Current Debt
|
124.00M | 180.00M | 150.00M | 115.00M | 136.25M | 385.00M | 783.83M | 664.39M | 2,899.12M | 2,116.11M | 2,043.89M | 1,958.29M | 2,456.83M | 2,453.61M | 2,448.70M | 2,459.91M |
|
Non-Current Deffered Revenue
|
| 23.81M | 21.05M | 19.59M | | | | | | | | | | | | |
|
Pension
|
| 44.94M | 47.33M | 54.78M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 145.84M | | | | | 30.84M | | |
|
Non-Current Deferred Tax Liability
|
| | -36.41M | -42.62M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 909.05M | 864.16M | 787.52M | 696.98M | 611.90M | 440.09M |
|
Other Non-Current Liabilities
|
80.57M | 107.45M | 126.95M | 129.60M | 126.09M | 142.96M | 193.59M | 181.82M | 578.00M | 613.67M | 479.75M | 539.59M | 511.89M | 423.46M | 415.46M | 406.79M |
|
Total Non-Current Liabilities
|
1,022.17M | 991.15M | 1,071.14M | 1,185.00M | 1,296.17M | 1,600.22M | 2,107.32M | 2,124.64M | 5,721.71M | 4,737.04M | 5,732.95M | 5,685.95M | 6,533.38M | 6,648.47M | 6,739.82M | 6,768.71M |
|
Total Liabilities
|
1,102.74M | 1,098.60M | 1,198.09M | 1,314.60M | 1,422.27M | 1,743.18M | 2,300.92M | 2,306.46M | 6,299.71M | 5,350.72M | 6,212.70M | 6,225.54M | 7,045.27M | 7,071.94M | 7,155.28M | 7,175.50M |
|
Total Debt
|
329.00M | 220.16M | 350.00M | 320.00M | 341.25M | 405.00M | 818.83M | 694.39M | 3,278.84M | 2,281.69M | 2,183.61M | 1,978.80M | 2,462.76M | 2,461.41M | 2,458.30M | 2,459.91M |
|
Common Equity
|
112.53M | 187.06M | 181.78M | 306.67M | 361.32M | 161.17M | -132.40M | 60.88M | 983.47M | 850.76M | 938.59M | 1,090.43M | 371.06M | 227.80M | 680.63M | 1,359.17M |
|
Shareholder's Equity
|
112.53M | 187.06M | 181.78M | 306.67M | 361.32M | 161.17M | -132.40M | 60.88M | 983.47M | 850.76M | 938.59M | 1,090.43M | 371.06M | 227.80M | 680.63M | 1,359.17M |
|
Liabilities and Shareholders Equity
|
1,215.28M | 1,285.66M | 1,379.87M | 1,621.28M | 1,783.58M | 1,904.35M | 2,168.52M | 2,367.34M | 7,283.17M | 6,201.47M | 7,151.29M | 7,315.97M | 7,416.32M | 7,299.74M | 7,835.92M | 8,534.67M |
|
Treasury Shares
|
0.31M | 3.92M | 5.90M | 2.74M | 3.43M | 5.90M | 6.20M | 0.61M | -0.38M | 2.05M | 1.37M | 1.14M | 7.25M | 3.82M | 85.26M | 86.22M |
|
Retained Earnings
|
509.39M | 605.68M | 742.58M | 5.97M | 8.35M | 1,275.05M | 1,450.68M | 1,644.01M | 1,647.28M | 1,755.43M | 1,988.72M | 2,255.47M | 3,049.03M | 3,856.83M | 4,739.29M | 5,993.01M |