|
Cash & Equivalents
|
40.63M | 14.88M | 14.64M | 37.10M | 29.32M | 29.05M | 24.17M | 26.48M | 22.25M | 22.23M | 22.24M | 23.27M | 30.13M | 20.10M | 79.29M | 131.92M | 134.00M | 160.90M | 219.23M | 277.77M | 332.88M | 339.01M | 398.39M | 461.30M | 82.84M | 42.55M | 31.01M | 28.27M | 46.92M | 39.14M | 95.21M | 245.45M | 407.01M | 510.89M | 656.90M | 669.44M | 441.44M | 46.33M | 285.35M |
|
Cash & Current Investments
|
40.63M | 14.88M | 14.64M | 37.10M | 29.32M | 29.05M | 24.17M | 26.48M | 22.25M | 22.23M | 22.24M | 23.27M | 30.13M | 20.10M | 79.29M | 131.92M | 134.00M | 160.90M | 219.23M | 277.77M | 332.88M | 339.01M | 398.39M | 461.30M | 82.84M | 42.55M | 31.01M | 28.27M | 46.92M | 39.14M | 95.21M | 245.45M | 407.01M | 510.89M | 656.90M | 669.44M | 441.44M | 46.33M | 285.35M |
|
Receivables - Net
|
| 65.09M | 81.92M | 79.77M | 82.28M | 76.66M | 74.71M | 83.08M | 110.65M | 115.40M | 108.28M | 133.45M | 129.62M | 149.86M | 140.19M | 155.66M | 136.37M | 127.29M | 134.09M | 160.96M | 160.00M | 161.49M | 186.38M | 186.43M | 224.76M | 225.69M | 249.09M | 253.40M | 257.75M | 275.06M | 292.77M | 298.40M | 279.17M | 301.11M | 311.47M | 296.44M | 298.22M | 377.92M | 373.03M |
|
Receivables - Other
|
| 26.09M | 26.89M | 34.72M | 27.18M | 28.16M | 25.95M | 28.15M | 43.69M | 45.70M | 49.07M | 49.40M | 28.30M | 36.10M | 27.00M | 28.37M | 28.06M | 27.46M | 29.26M | 23.40M | 28.43M | 34.14M | 41.28M | 36.11M | 39.62M | 43.78M | 41.46M | 40.41M | 41.93M | 31.67M | 35.49M | 22.48M | 8.60M | 8.92M | 6.71M | 5.35M | 6.32M | 6.00M | 10.72M |
|
Receivables
|
| 91.18M | 108.81M | 114.49M | 109.46M | 104.83M | 100.66M | 111.23M | 154.34M | 161.10M | 157.36M | 182.85M | 157.92M | 185.96M | 167.19M | 184.03M | 164.43M | 154.74M | 163.35M | 184.36M | 188.42M | 195.63M | 227.66M | 222.54M | 264.38M | 269.48M | 290.55M | 293.81M | 299.68M | 306.73M | 328.26M | 320.88M | 287.77M | 310.03M | 318.18M | 301.79M | 304.54M | 383.92M | 383.75M |
|
Prepaid Assets
|
| 11.90M | 20.61M | 16.07M | 16.43M | 17.13M | 18.07M | 20.40M | 20.85M | 20.84M | 22.55M | 21.38M | 22.62M | 24.39M | 30.92M | 29.45M | 32.63M | 30.89M | 41.69M | 34.92M | 40.51M | 49.60M | 56.45M | 43.18M | 48.37M | 60.64M | 57.65M | 52.29M | 62.95M | 64.73M | 60.90M | 49.98M | 58.73M | 60.52M | 64.23M | 63.35M | 81.78M | 96.55M | 78.90M |
|
Current Assets
|
| 94.72M | 120.53M | 133.25M | 128.32M | 123.12M | 117.03M | 129.97M | 153.75M | 158.48M | 153.09M | 178.11M | 182.38M | 194.34M | 250.40M | 317.03M | 303.00M | 319.08M | 395.00M | 473.65M | 533.38M | 550.10M | 641.22M | 690.91M | 355.97M | 328.89M | 337.74M | 333.96M | 367.62M | 378.93M | 448.88M | 593.83M | 744.90M | 872.52M | 1,032.60M | 1,029.23M | 821.44M | 520.80M | 737.28M |
|
Property, Plant & Equipment (Net)
|
| 37.51M | 41.34M | 43.80M | 44.98M | 45.24M | 45.90M | 48.74M | 51.08M | 52.36M | 52.03M | 52.26M | 37.64M | 39.75M | 43.72M | 47.29M | 50.02M | 65.95M | 71.47M | 85.02M | 84.50M | 86.19M | 87.70M | 93.15M | 98.53M | 103.54M | 104.72M | 109.85M | 113.75M | 114.82M | 114.76M | 120.59M | 118.60M | 122.39M | 124.06M | 123.61M | 128.33M | 135.48M | 133.18M |
|
Goodwill
|
| 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 660.98M | 662.38M | 662.43M | 662.43M | 662.40M | 662.43M | 662.43M | 662.46M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M |
|
Intangibles
|
| 306.31M | 148.74M | 136.07M | 126.62M | 117.68M | 108.23M | 98.74M | 91.35M | 83.96M | 76.57M | 69.18M | 63.34M | 60.34M | 57.34M | 54.35M | 52.35M | 50.37M | 48.42M | 46.47M | 45.20M | 43.92M | 42.64M | 41.36M | 40.52M | 39.68M | 38.85M | 38.01M | 37.46M | 36.91M | 36.36M | 35.81M | 35.45M | 35.09M | 34.73M | 34.37M | 34.13M | 33.89M | 33.66M |
|
Goodwill & Intangibles
|
| 967.29M | 809.72M | 797.05M | 787.60M | 778.66M | 769.22M | 759.72M | 752.33M | 744.94M | 737.55M | 730.16M | 725.72M | 722.77M | 719.77M | 716.75M | 714.78M | 712.80M | 710.88M | 708.87M | 707.59M | 706.31M | 705.03M | 703.76M | 702.92M | 702.08M | 701.24M | 700.40M | 699.85M | 699.30M | 698.75M | 698.21M | 697.84M | 697.48M | 697.12M | 696.76M | 696.53M | 696.29M | 696.05M |
|
Long-Term Deferred Tax
|
| 0.16M | 0.14M | 0.10M | 0.15M | 11.54M | 11.12M | 6.34M | 9.97M | 5.97M | 0.45M | 0.71M | 0.33M | 0.31M | 0.29M | 0.38M | 0.49M | 0.47M | 0.48M | 0.54M | 0.56M | 0.54M | 1.27M | 25.13M | 25.81M | 26.44M | 27.02M | 48.08M | 49.16M | 51.77M | 59.34M | 74.44M | 75.23M | 75.20M | 76.68M | 100.36M | 99.69M | 65.79M | 37.19M |
|
Other Non-Current Assets
|
| 3.93M | 4.76M | 4.90M | 5.03M | 5.09M | 5.61M | 5.94M | 5.89M | 6.43M | 6.73M | 6.69M | 6.83M | 7.88M | 5.67M | 9.48M | 10.68M | 10.26M | 8.77M | 8.79M | 13.06M | 15.83M | 16.48M | 17.42M | 19.48M | 19.12M | 18.63M | 21.13M | 22.03M | 22.26M | 20.83M | 24.97M | 20.41M | 18.45M | 23.05M | 22.25M | 21.52M | 23.80M | 25.72M |
|
Non-Current Assets
|
| 889.32M | 855.96M | 845.86M | 837.77M | 840.52M | 831.85M | 820.75M | 819.27M | 809.70M | 796.76M | 789.82M | 824.14M | 822.52M | 821.93M | 826.04M | 834.63M | 903.05M | 901.14M | 917.03M | 917.98M | 919.61M | 935.92M | 969.02M | 988.38M | 986.57M | 990.68M | 1,018.53M | 1,028.10M | 1,028.01M | 1,037.84M | 1,063.00M | 1,050.89M | 1,047.53M | 1,051.47M | 1,071.64M | 1,075.93M | 1,050.87M | 1,015.73M |
|
Assets
|
| 984.04M | 976.49M | 979.11M | 966.09M | 963.65M | 948.88M | 950.72M | 973.02M | 968.18M | 949.84M | 967.93M | 1,006.52M | 1,016.86M | 1,072.33M | 1,143.07M | 1,137.63M | 1,222.13M | 1,296.14M | 1,390.68M | 1,451.36M | 1,469.71M | 1,577.14M | 1,659.93M | 1,344.35M | 1,315.45M | 1,328.42M | 1,352.49M | 1,395.72M | 1,406.94M | 1,486.72M | 1,656.83M | 1,795.79M | 1,920.05M | 2,084.06M | 2,100.87M | 1,897.37M | 1,571.67M | 1,753.01M |
|
Accounts Payables
|
| 8.73M | 9.34M | 10.91M | 8.35M | 7.20M | 9.97M | 16.67M | 17.92M | 16.86M | 13.60M | 16.74M | 13.63M | 22.69M | 20.68M | 22.40M | 16.98M | 14.88M | 15.88M | 26.55M | 21.35M | 23.33M | 25.05M | 25.68M | 25.43M | 28.80M | 28.25M | 33.07M | 37.11M | 33.61M | 29.02M | 31.87M | 24.40M | 27.39M | 26.20M | 32.53M | 61.32M | 43.27M | 26.52M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 249.70M | 139.70M | 50.00M | 115.00M | 55.00M | | | | | | | | | |
|
Payables
|
| 8.73M | 9.34M | 10.91M | 8.35M | 7.20M | 9.97M | 16.67M | 17.92M | 16.86M | 13.60M | 16.74M | 13.63M | 22.69M | 20.68M | 22.40M | 16.98M | 14.88M | 15.88M | 26.55M | 21.35M | 23.33M | 25.05M | 25.68M | 25.43M | 278.50M | 167.94M | 83.07M | 152.11M | 88.61M | 29.02M | 31.87M | 24.40M | 27.39M | 26.20M | 32.53M | 61.32M | 43.27M | 26.52M |
|
Accumulated Expenses
|
| 20.11M | 21.41M | 24.42M | 14.08M | 16.39M | 20.09M | 23.67M | 63.58M | 72.92M | 80.33M | 87.49M | 82.25M | 93.60M | 102.53M | 109.25M | 107.00M | 102.95M | 117.00M | 134.37M | 123.61M | 145.85M | 158.21M | 159.29M | 155.02M | 173.19M | 204.12M | 210.12M | 201.20M | 231.93M | 264.79M | 292.96M | 270.93M | 292.66M | 306.87M | 307.81M | 286.10M | 323.50M | 368.75M |
|
Other Accumulated Expenses
|
| 7.47M | 4.76M | 3.28M | 5.26M | 3.20M | 5.25M | 4.70M | 8.11M | 5.93M | 4.89M | 4.86M | 18.43M | 14.33M | 21.64M | 18.99M | 25.10M | 24.80M | 22.91M | 23.53M | 24.54M | 21.22M | 30.07M | 27.61M | 31.75M | 25.90M | 30.88M | 47.55M | 62.54M | 41.35M | 35.95M | 40.44M | 44.62M | 34.62M | 37.35M | 53.63M | 56.18M | 44.88M | 54.32M |
|
Short term Debt
|
| 0.06M | | 12.38M | 13.41M | 14.44M | 15.47M | 16.50M | 16.50M | 16.50M | | | | | | | | | | | | | | | | 249.70M | 139.70M | 50.00M | 115.00M | 55.00M | | | | | | | | | |
|
Current Deferred Revenue
|
| 51.05M | 67.66M | 65.67M | 60.47M | 65.58M | 68.34M | 73.76M | 126.39M | 120.94M | 133.40M | 147.94M | 150.24M | 165.45M | 169.53M | 192.36M | 189.56M | 195.35M | 202.61M | 255.66M | 277.81M | 282.22M | 303.85M | 344.64M | 367.22M | 401.37M | 417.93M | 462.73M | 466.04M | 490.56M | 518.75M | 559.86M | 616.70M | 638.42M | 670.94M | 710.59M | 718.72M | 808.78M | 834.33M |
|
Total Current Liabilities
|
| 134.02M | 156.59M | 168.60M | 150.04M | 155.26M | 172.36M | 192.71M | 232.49M | 233.16M | 232.13M | 257.03M | 264.54M | 296.07M | 314.39M | 343.00M | 338.65M | 337.98M | 358.40M | 440.11M | 447.31M | 472.61M | 517.18M | 557.22M | 579.43M | 878.96M | 820.87M | 803.47M | 881.89M | 852.44M | 848.52M | 925.13M | 956.64M | 993.09M | 1,041.35M | 1,104.55M | 1,122.31M | 1,220.44M | 1,283.91M |
|
Capital Leases
|
| 30.27M | 28.98M | 28.53M | 28.06M | 27.59M | 27.10M | 26.60M | 26.09M | 25.57M | 25.04M | 24.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 377.88M | 154.61M | 151.27M | 147.23M | 143.19M | 169.15M | 205.11M | 181.07M | 147.02M | 113.69M | 79.72M | 55.78M | | | | | | | | | | | | | 249.70M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 21.42M | 20.96M | 11.47M | 11.27M | 11.06M | 3.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 21.10M | 20.51M | 12.03M | 11.68M | 0.48M | 0.51M | 0.56M | 0.60M | 0.60M | 2.64M | 0.44M | 3.44M | 4.60M | 5.58M | 12.85M | 14.02M | 15.34M | 19.86M | 13.55M | 14.88M | 16.24M | 17.60M | 35.87M | 1.05M | 1.00M | 0.91M | 47.13M | 1.09M | 1.10M | 1.13M | 55.45M | 2.36M | 2.29M | 2.29M | 1.80M | 1.84M | 2.02M | 1.90M |
|
Operating Leases
|
| | | | | | | | | | | | 46.24M | 43.73M | 46.02M | 45.21M | 51.40M | 114.98M | 110.67M | 115.14M | 114.14M | 112.85M | 128.21M | 147.24M | 141.62M | 134.98M | 157.89M | 158.14M | 161.93M | 159.38M | 163.32M | 164.49M | 158.13M | 153.72M | 151.89M | 149.52M | 150.35M | 149.83M | 143.97M |
|
Other Non-Current Liabilities
|
| 7.29M | 5.25M | 7.97M | 8.09M | 8.34M | 8.54M | 10.74M | 10.44M | 10.68M | 11.01M | 16.56M | 14.62M | 14.40M | 14.33M | 15.72M | 15.77M | 15.76M | 15.59M | 16.09M | 16.11M | 16.13M | 16.06M | 17.75M | 17.22M | 17.26M | 17.56M | 22.70M | 22.79M | 22.95M | 23.12M | 28.22M | 29.08M | 29.27M | 30.70M | 42.73M | 52.95M | 51.92M | 54.49M |
|
Total Non-Current Liabilities
|
| 563.28M | 360.70M | 360.43M | 337.02M | 347.94M | 390.09M | 436.45M | 451.51M | 417.42M | 377.44M | 361.67M | 370.00M | 344.40M | 365.99M | 401.06M | 404.07M | 468.31M | 488.93M | 568.80M | 576.33M | 601.70M | 663.00M | 689.26M | 722.11M | 1,014.94M | 960.98M | 943.41M | 1,025.67M | 992.92M | 992.68M | 1,069.66M | 1,095.16M | 1,127.18M | 1,171.92M | 1,232.59M | 1,250.81M | 1,347.40M | 1,404.88M |
|
Total Liabilities
|
| 570.57M | 365.95M | 368.39M | 345.11M | 356.29M | 398.63M | 447.19M | 461.95M | 428.10M | 388.45M | 378.23M | 384.62M | 358.81M | 380.32M | 416.79M | 419.83M | 484.06M | 504.51M | 584.90M | 592.43M | 617.83M | 679.06M | 707.01M | 739.33M | 1,032.20M | 978.54M | 966.11M | 1,048.46M | 1,015.88M | 1,015.81M | 1,097.88M | 1,124.25M | 1,156.45M | 1,202.62M | 1,275.32M | 1,303.76M | 1,399.32M | 1,459.37M |
|
Total Debt
|
| 377.94M | 154.61M | 163.64M | 160.64M | 157.63M | 184.62M | 221.61M | 197.57M | 163.52M | 113.69M | 79.72M | 55.78M | | | | | | | | | | | | | 499.40M | 139.70M | 50.00M | 115.00M | 55.00M | | | | | | | | | |
|
Common Equity
|
| 413.47M | 610.54M | 610.71M | 620.98M | 607.36M | 550.25M | 503.53M | 511.07M | 540.08M | 561.39M | 598.86M | 621.90M | 658.05M | 692.01M | 726.28M | 717.80M | 738.07M | 791.63M | 805.78M | 858.93M | 851.88M | 898.09M | 952.93M | 605.02M | 283.25M | 349.88M | 386.39M | 347.26M | 391.06M | 470.91M | 558.95M | 671.54M | 763.60M | 881.44M | 825.54M | 593.61M | 172.35M | 293.64M |
|
Shareholder's Equity
|
| 413.47M | 610.54M | 610.71M | 620.98M | 607.36M | 550.25M | 503.53M | 511.07M | 540.08M | 561.39M | 598.86M | 621.90M | 658.05M | 692.01M | 726.28M | 717.80M | 738.07M | 791.63M | 805.78M | 858.93M | 851.88M | 898.09M | 952.93M | 605.02M | 283.25M | 349.88M | 386.39M | 347.26M | 391.06M | 470.91M | 558.95M | 671.54M | 763.60M | 881.44M | 825.54M | 593.61M | 172.35M | 293.64M |
|
Liabilities and Shareholders Equity
|
| 984.04M | 976.49M | 979.11M | 966.09M | 963.65M | 948.88M | 950.72M | 973.02M | 968.18M | 949.84M | 967.93M | 1,006.52M | 1,016.86M | 1,072.33M | 1,143.07M | 1,137.63M | 1,222.13M | 1,296.14M | 1,390.68M | 1,451.36M | 1,469.71M | 1,577.14M | 1,659.93M | 1,344.35M | 1,315.45M | 1,328.42M | 1,352.49M | 1,395.72M | 1,406.94M | 1,486.72M | 1,656.83M | 1,795.79M | 1,920.05M | 2,084.06M | 2,100.87M | 1,897.37M | 1,571.67M | 1,753.01M |
|
Treasury Shares
|
| 0.69M | | 0.06M | 0.06M | 0.06M | 0.22M | 0.18M | 0.20M | 0.20M | 0.20M | 0.42M | 0.20M | 0.20M | 0.20M | 0.57M | 0.20M | 0.20M | 0.20M | 0.70M | 0.18M | 0.18M | 0.18M | 0.60M | 0.08M | 0.08M | 0.08M | 0.52M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings
|
| -23.01M | -9.56M | -9.58M | -3.15M | -18.42M | -77.42M | -120.40M | -115.52M | -86.60M | -67.29M | -41.49M | -13.14M | 14.32M | 38.30M | 68.11M | 53.83M | 70.35M | 111.81M | 115.23M | 158.53M | 142.31M | 184.95M | 234.98M | -120.81M | -446.14M | -380.12M | -359.83M | -408.10M | -371.02M | -300.20M | -221.65M | -119.14M | -30.79M | 65.64M | -14.74M | -269.72M | -703.22M | -596.24M |