|
Cash & Equivalents
|
188.64M | 156.15M | 128.74M | 95.71M | 137.24M | 62.34M | 131.29M | 119.03M | 174.73M |
|
Short-term Investments
|
| 1.21M | | | 0.50M | 2.00M | 1.00M | 0.70M | |
|
Cash & Current Investments
|
188.64M | 157.35M | 128.74M | 95.71M | 137.74M | 64.34M | 132.29M | 119.73M | 174.73M |
|
Receivables - Net
|
| 88.09M | | | 100.92M | 104.33M | 95.88M | 112.73M | 103.30M |
|
Receivables - Other
|
| 6.10M | | | 1.33M | 6.99M | | | |
|
Receivables
|
| 94.19M | | | 102.25M | 111.32M | 95.88M | 112.73M | 103.30M |
|
Prepaid Assets
|
| 39.19M | | | 64.66M | 48.10M | 57.51M | 44.61M | 56.03M |
|
Current Assets
|
| 283.43M | | | 302.82M | 214.77M | 284.68M | 276.38M | 334.06M |
|
Property, Plant & Equipment (Net)
|
0.10M | 395.75M | 0.70M | 1.80M | 1.90M | 418.52M | 417.03M | 424.94M | 430.74M |
|
Long-Term Investments
|
| | | | | 1.70M | | | |
|
Goodwill
|
2.30M | 1,110.59M | 5.50M | 8.70M | 8.70M | 1,119.71M | 1,126.38M | 1,133.42M | 1,137.18M |
|
Intangibles
|
| 578.36M | | | 432.15M | 429.77M | 427.46M | 425.15M | 423.00M |
|
Goodwill & Intangibles
|
2.30M | 1,688.95M | 5.50M | 8.70M | 440.85M | 1,549.48M | 1,553.84M | 1,558.57M | 1,560.18M |
|
Other Non-Current Assets
|
| 72.64M | | | 82.72M | 89.63M | 81.02M | 80.96M | 83.77M |
|
Non-Current Assets
|
| 3,369.84M | | | 3,419.68M | 3,430.69M | 3,433.38M | 3,514.13M | 3,549.43M |
|
Assets
|
| 3,653.26M | | | 3,722.50M | 3,645.47M | 3,718.06M | 3,790.51M | 3,883.49M |
|
Accounts Payables
|
| 154.46M | | | 226.68M | 152.66M | 183.55M | 173.54M | 198.19M |
|
Notes Payables
|
| 0.35M | | | | 0.33M | | 0.31M | |
|
Payables
|
| 154.81M | | | 226.68M | 152.99M | 183.55M | 173.86M | 198.19M |
|
Accumulated Expenses
|
| 78.86M | | | 95.58M | 69.55M | | 32.76M | 94.01M |
|
Other Accumulated Expenses
|
| 99.80M | | | 89.11M | 81.43M | 96.61M | 53.94M | 67.35M |
|
Short term Debt
|
| 13.25M | | | 15.83M | 7.25M | 9.67M | 9.67M | 9.62M |
|
Current Leases
|
| 133.22M | | | 144.73M | 144.92M | 149.97M | 147.57M | 164.84M |
|
Current Taxes
|
| 21.49M | | | 24.32M | 22.21M | | | 26.24M |
|
Current Deferred Revenue
|
| 25.81M | | | 28.18M | 26.38M | 30.63M | 35.50M | 29.51M |
|
Total Current Liabilities
|
| 426.55M | | | 504.53M | 412.76M | 470.43M | 420.23M | 469.51M |
|
Non-Current Debt
|
| 1,236.97M | | | 1,496.42M | 918.72M | 917.69M | 916.80M | 921.27M |
|
Non-Current Deffered Revenue
|
| 29.01M | | | | 38.18M | | | |
|
Pension
|
| 4.00M | | | | 10.24M | | | |
|
Non-Current Deferred Tax Liability
|
| 60.73M | | | 57.72M | 30.91M | 27.03M | 26.68M | 34.41M |
|
Operating Leases
|
| 1,301.66M | | | 1,315.10M | 1,315.59M | 1,320.71M | 1,394.73M | 1,421.15M |
|
Other Non-Current Liabilities
|
| 120.47M | | | 113.15M | 102.99M | 97.31M | 107.78M | 105.94M |
|
Total Non-Current Liabilities
|
| 3,025.91M | | | 3,373.77M | 2,677.97M | 2,735.86M | 2,758.45M | 2,846.34M |
|
Total Liabilities
|
-491.92M | 3,146.38M | -204.03M | -237.35M | 3,486.92M | 2,780.96M | 2,833.18M | 2,866.23M | 2,952.28M |
|
Total Debt
|
| 1,250.22M | | | 1,512.25M | 925.97M | 927.36M | 926.47M | 930.89M |
|
Common Equity
|
491.92M | 506.88M | 204.03M | 237.35M | 235.57M | 864.51M | 884.88M | 924.28M | 931.21M |
|
Shareholder's Equity
|
491.92M | 506.88M | 204.03M | 237.35M | 235.57M | 864.51M | 884.88M | 924.28M | 931.21M |
|
Liabilities and Shareholders Equity
|
| 3,653.26M | | | 3,722.50M | 3,645.47M | 3,718.06M | 3,790.51M | 3,883.49M |
|
Retained Earnings
|
| 123.10M | | | 163.84M | 30.26M | 51.42M | 90.01M | 94.56M |
|
Treasury Shares
|
| 30.80M | | | 0.30M | 0.70M | | | |