|
Cash & Equivalents
|
158.60M | 209.65M | 59.06M | 91.63M | 73.38M | 71.36M | 65.83M | 76.56M | 106.41M | 92.12M | 80.65M | 90.87M | 2.97M | 94.22M | 87.77M | 106.50M | 2.85M | 151.05M | 267.37M | 184.42M | 0.24M | 132.55M | 169.12M | 256.30M | 1.52M | 291.22M | 204.31M | 139.97M | 0.57M | 183.49M | 360.93M | 220.55M | 0.16M | 270.19M | 350.74M | 187.54M | 0.28M | 199.90M | 227.24M | 232.92M |
|
Short-term Investments
|
71.52M | | | | 131.86M | 161.22M | 105.59M | 50.23M | 19.27M | 19.80M | 14.91M | 23.26M | 50.84M | 53.36M | 41.35M | 42.33M | 82.52M | 26.23M | 84.01M | 84.83M | 81.97M | 0.18M | 3.10M | 0.04M | 156.93M | 71.39M | 96.27M | 79.90M | 130.29M | 90.88M | 39.66M | 26.94M | 136.56M | 147.33M | 130.44M | 208.90M | 95.35M | 25.06M | 22.13M | 54.13M |
|
Cash & Current Investments
|
230.12M | 209.65M | 59.06M | 91.63M | 205.24M | 232.57M | 171.42M | 126.79M | 125.68M | 111.92M | 95.56M | 114.13M | 53.81M | 147.59M | 129.12M | 148.83M | 85.37M | 177.28M | 351.38M | 269.24M | 82.21M | 132.73M | 172.22M | 256.35M | 158.45M | 362.62M | 300.57M | 219.87M | 130.86M | 274.37M | 400.59M | 247.49M | 136.72M | 417.53M | 481.18M | 396.45M | 95.63M | 224.96M | 249.37M | 287.05M |
|
Receivables - Net
|
| | | | 162.53M | 177.33M | 209.47M | 197.96M | 176.69M | 201.28M | 219.19M | 280.46M | 265.31M | 298.98M | 329.52M | 390.53M | 352.44M | 391.46M | 341.39M | 315.29M | 307.90M | 351.72M | 398.51M | 360.59M | 369.46M | 312.84M | 339.82M | 331.01M | 369.58M | 391.98M | 413.65M | 369.19M | 393.97M | 367.99M | 374.46M | 341.65M | 239.94M | 326.50M | 364.84M | 303.12M |
|
Receivables - Other
|
| | | | | | | | 0.32M | | | | | | | | | | | | 5.78M | | | | 7.37M | | | | 1.14M | | | | 3.36M | | | | 0.04M | | | |
|
Receivables
|
| | | | 162.53M | 177.33M | 209.47M | 197.96M | 177.00M | 201.28M | 219.19M | 280.46M | 265.31M | 298.98M | 329.52M | 390.53M | 352.44M | 391.46M | 341.39M | 315.29M | 313.67M | 351.72M | 398.51M | 360.59M | 376.83M | 312.84M | 339.82M | 331.01M | 370.72M | 391.98M | 413.65M | 369.19M | 397.32M | 367.99M | 374.46M | 341.65M | 239.99M | 326.50M | 364.84M | 303.12M |
|
Property, Plant & Equipment (Net)
|
34.10M | | | | 35.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
729.92M | | | | 1,237.24M | 1,242.96M | 1,272.80M | 1,302.34M | 36.30M | 1,270.60M | 1,319.22M | 1,359.85M | 1,332.33M | 1,363.45M | 1,415.65M | 1,453.61M | 1,447.65M | 1,491.65M | 1,461.04M | 1,619.29M | 1,677.85M | 1,765.25M | 1,765.92M | 1,831.82M | 1,993.36M | 1,963.64M | 2,096.88M | 2,142.17M | 2,197.06M | 2,158.97M | 2,202.28M | 2,061.38M | 2,130.49M | 2,124.97M | 2,038.02M | 2,176.03M | 1,463.54M | 2,213.86M | 2,187.12M | 2,189.52M |
|
Goodwill
|
| 181.83M | 181.83M | 181.83M | | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M | 181.83M |
|
Intangibles
|
| | | | | 39.98M | 39.83M | 39.68M | 39.53M | 39.38M | 39.23M | 39.08M | 38.93M | 38.78M | 38.63M | 38.48M | 38.33M | 38.19M | 38.04M | 37.89M | 37.54M | 37.39M | 37.24M | 37.09M | 36.94M | 36.79M | 36.64M | 36.49M | 36.40M | 36.31M | 36.22M | 36.13M | 36.04M | 35.95M | 35.86M | 35.77M | 35.68M | 35.59M | 35.49M | 32.90M |
|
Goodwill & Intangibles
|
| 181.83M | 181.83M | 181.83M | | 221.81M | 221.66M | 221.51M | 221.36M | 221.21M | 221.06M | 220.91M | 220.76M | 220.61M | 220.46M | 220.31M | 220.16M | 220.02M | 219.87M | 219.72M | 219.37M | 219.22M | 219.07M | 218.92M | 218.77M | 218.62M | 218.47M | 218.32M | 218.23M | 218.14M | 218.05M | 217.96M | 217.87M | 217.78M | 217.69M | 217.60M | 217.51M | 217.42M | 217.32M | 214.74M |
|
Long-Term Deferred Tax
|
| | | | 0.45M | | | | 0.47M | | | | | | | | | | | | 1.05M | | | | 0.66M | | | | | | | | 26.43M | | | | 48.84M | | | |
|
Other Non-Current Assets
|
| | | | 33.63M | 51.17M | 39.96M | 39.98M | 48.14M | 59.10M | 65.53M | 69.63M | 64.98M | 73.15M | 76.77M | 72.84M | 83.60M | 84.47M | 82.67M | 75.71M | 94.38M | 91.59M | 98.75M | 95.73M | 80.23M | 91.72M | 70.89M | 103.01M | 82.11M | 135.80M | 118.27M | 107.29M | 82.41M | 116.35M | 131.50M | 127.68M | 1,145.80M | 110.78M | 118.17M | 135.04M |
|
Assets
|
1,806.79M | 1,920.64M | 1,897.97M | 1,969.59M | 1,959.29M | 1,992.45M | 2,062.71M | 2,096.11M | 2,055.50M | 2,102.08M | 2,189.86M | 2,347.91M | 2,346.53M | 2,411.32M | 2,532.05M | 2,721.65M | 2,756.70M | 2,862.01M | 2,937.38M | 3,035.43M | 3,136.78M | 3,299.25M | 3,451.11M | 3,660.92M | 5,024.40M | 4,996.81M | 5,009.20M | 4,984.35M | 5,063.07M | 5,109.71M | 5,391.82M | 4,784.10M | 4,948.55M | 5,267.22M | 5,265.27M | 5,205.49M | 5,137.07M | 5,205.09M | 5,295.87M | 5,193.49M |
|
Accumulated Expenses
|
| | | | 31.11M | 26.01M | 26.63M | 29.25M | 29.48M | 25.62M | 28.81M | 35.51M | 36.88M | 34.03M | 35.12M | 40.28M | 39.30M | 35.14M | 40.34M | 47.76M | 51.79M | 48.90M | 52.85M | 57.64M | 58.42M | 51.81M | 53.26M | 54.91M | 55.99M | 52.35M | 55.32M | 57.26M | 57.92M | 48.23M | 55.05M | 52.01M | 56.88M | 43.73M | 52.51M | 55.79M |
|
Other Accumulated Expenses
|
646.45M | | | | 716.30M | 744.59M | 762.25M | 779.01M | 785.32M | 814.33M | 843.34M | 874.66M | 943.87M | 980.56M | 1,061.06M | 1,187.25M | 1,292.35M | 1,369.55M | 1,468.35M | 1,569.76M | 1,661.46M | 1,730.31M | 1,783.33M | 1,941.31M | 2,045.51M | 2,043.36M | 2,066.97M | 2,106.75M | 2,192.08M | 2,413.85M | 2,447.00M | 2,596.83M | 2,310.28M | 2,750.19M | 2,730.63M | 2,786.70M | 2,340.96M | 2,841.99M | 2,885.38M | 2,887.35M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | 1.92M | | | | 1.48M | | | | | | | | | | | | 13.90M | | | |
|
Current Deferred Revenue
|
| | | | 277.58M | 273.17M | 327.80M | 329.87M | 301.10M | 294.80M | 322.32M | 414.01M | 390.56M | 400.18M | 421.00M | 469.21M | 418.11M | 432.25M | 417.77M | 394.99M | 386.47M | 420.60M | 474.43M | 510.11M | 524.38M | 539.56M | 566.44M | 581.10M | 630.37M | 674.34M | 709.48M | 702.25M | 727.55M | 706.77M | 723.06M | 696.45M | 578.20M | 638.86M | 665.19M | 616.66M |
|
Non-Current Debt
|
| | | | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 118.30M | 104.06M | 104.06M | 104.06M | 158.30M | 277.30M | 217.30M | 217.30M | 262.30M | 262.30M | 262.30M | 262.30M | 262.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | 144.90M | 144.90M | 144.90M | 144.90M | 144.90M | 144.90M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.29M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 21.45M | | | | 23.54M | | | | 18.89M | | | | 20.59M | | | | 27.07M | | | | 36.01M | | | | 31.34M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 34.76M | 36.84M | 44.20M | 37.65M | 46.34M | 47.27M | 46.21M | 48.67M | 46.84M | 52.73M | 52.00M | 64.58M | 48.37M | 77.81M | 49.50M | 48.97M | 41.88M | 51.32M | 42.21M | 49.45M | 46.46M | 43.59M | 74.69M | 48.89M | 51.21M | 80.92M | 87.49M | 108.05M | 89.91M | 144.24M | 181.57M | 202.20M | 134.60M | 144.45M | 140.77M | 151.25M |
|
Total Non-Current Liabilities
|
| | | | 1,236.61M | 1,258.07M | 1,326.33M | 1,351.05M | 1,328.12M | 1,349.23M | 1,413.75M | 1,553.47M | 1,606.47M | 1,650.34M | 1,760.34M | 1,936.11M | 2,013.63M | 2,098.43M | 2,198.63M | 2,289.05M | 2,385.66M | 2,493.64M | 2,617.85M | 2,842.50M | 4,199.36M | 4,232.90M | 4,138.80M | 4,114.06M | 4,216.25M | 4,389.16M | 4,445.82M | 3,862.41M | 4,133.28M | 4,330.41M | 4,344.43M | 4,331.59M | 4,303.81M | 4,324.83M | 4,424.66M | 4,334.79M |
|
Total Liabilities
|
| | | | 1,271.37M | 1,294.92M | 1,370.53M | 1,388.70M | 1,374.46M | 1,396.51M | 1,459.96M | 1,602.15M | 1,653.31M | 1,703.07M | 1,812.33M | 2,000.68M | 2,062.00M | 2,176.24M | 2,248.13M | 2,338.03M | 2,427.53M | 2,544.95M | 2,660.06M | 2,891.95M | 4,245.82M | 4,276.49M | 4,213.49M | 4,162.95M | 4,267.46M | 4,470.08M | 4,533.32M | 3,970.46M | 4,223.19M | 4,474.64M | 4,525.99M | 4,533.79M | 4,438.41M | 4,469.27M | 4,565.43M | 4,486.05M |
|
Total Debt
|
| | | | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 104.06M | 118.30M | 104.06M | 104.06M | 104.06M | 158.30M | 277.30M | 217.30M | 217.30M | 262.30M | 262.30M | 262.30M | 262.30M | 262.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M | 222.30M |
|
Common Equity
|
701.49M | 716.52M | 731.86M | 674.71M | 687.92M | 697.54M | 692.18M | 707.42M | 681.04M | 705.57M | 729.90M | 745.76M | 693.22M | 708.26M | 719.72M | 720.97M | 694.70M | 685.77M | 689.24M | 697.41M | 709.24M | 754.30M | 791.05M | 768.97M | 778.58M | 720.32M | 795.71M | 821.41M | 795.61M | 639.63M | 858.50M | 813.64M | 725.36M | 647.68M | 594.39M | 526.80M | 553.77M | 590.91M | 585.54M | 562.54M |
|
Shareholder's Equity
|
701.49M | 716.52M | 731.86M | 674.71M | 687.92M | 697.54M | 692.18M | 707.42M | 681.04M | 705.57M | 729.90M | 745.76M | 693.22M | 708.26M | 719.72M | 720.97M | 694.70M | 685.77M | 689.24M | 697.41M | 709.24M | 754.30M | 791.05M | 768.97M | 778.58M | 720.32M | 795.71M | 821.41M | 795.61M | 639.63M | 858.50M | 813.64M | 725.36M | 647.68M | 594.39M | 526.80M | 553.77M | 590.91M | 585.54M | 562.54M |
|
Liabilities and Shareholders Equity
|
1,806.79M | 1,920.64M | 1,897.97M | 1,969.59M | 1,959.29M | 1,992.45M | 2,062.71M | 2,096.11M | 2,055.50M | 2,102.08M | 2,189.86M | 2,347.91M | 2,346.53M | 2,411.32M | 2,532.05M | 2,721.65M | 2,756.70M | 2,862.01M | 2,937.38M | 3,035.43M | 3,136.78M | 3,299.25M | 3,451.11M | 3,660.92M | 5,024.40M | 4,996.81M | 5,009.20M | 4,984.35M | 5,063.07M | 5,109.71M | 5,391.82M | 4,784.10M | 4,948.55M | 5,267.22M | 5,265.27M | 5,205.49M | 5,137.07M | 5,205.09M | 5,295.87M | 5,193.49M |
|
Retained Earnings
|
| | | | 41.32M | 46.08M | 53.95M | 68.25M | 47.03M | 54.01M | 62.74M | 78.22M | 55.23M | 64.87M | 70.50M | 71.90M | 48.20M | 58.75M | 66.68M | 77.18M | 79.75M | 101.62M | 112.73M | 78.34M | 89.59M | 35.41M | 73.51M | 78.76M | 81.90M | -63.58M | 54.57M | -89.11M | -166.66M | -159.24M | -156.11M | -175.25M | -163.04M | -146.99M | -148.60M | -188.82M |
|
Preferred Shares
|
37.04M | | | | 49.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.34M | 0.34M | 0.34M | 0.23M | 0.29M | 0.30M | 0.30M | 0.20M | 0.26M | 0.26M | 0.25M | 0.18M | 0.33M | 0.33M | 0.33M | 0.30M | 0.36M | 0.36M | 0.36M | 0.34M | 0.38M | 0.36M | 0.36M | 0.40M | 0.38M | 0.35M | 0.32M | 0.29M | 0.72M | 0.71M | 0.72M | 0.67M | 0.81M | 0.80M | 0.80M |