|
Assets
|
984.04M | 979.11M | 950.72M | 967.93M | 1143.07M | 1390.68M | 1659.93M | 1352.49M | 1656.83M | 2100.87M |
|
Cash & Equivalents
|
14.88M | 37.10M | 26.48M | 23.27M | 131.92M | 277.77M | 461.30M | 28.27M | 245.45M | 669.44M |
|
Cash & Current Investments
|
14.88M | 37.10M | 26.48M | 23.27M | 131.92M | 277.77M | 461.30M | 28.27M | 245.45M | 669.44M |
|
Receivables - Net
|
65.09M | 79.77M | 83.08M | 133.45M | 155.66M | 160.96M | 186.43M | 253.40M | 298.40M | 296.44M |
|
Receivables - Other
|
26.09M | 34.72M | 28.15M | 49.40M | 28.37M | 23.40M | 36.11M | 40.41M | 22.48M | 5.35M |
|
Receivables
|
91.18M | 114.49M | 111.23M | 182.85M | 184.03M | 184.36M | 222.54M | 293.81M | 320.88M | 301.79M |
|
Prepaid Assets
|
11.90M | 16.07M | 20.40M | 21.38M | 29.45M | 34.92M | 43.18M | 52.29M | 49.98M | 63.35M |
|
Current Assets
|
94.72M | 133.25M | 129.97M | 178.11M | 317.03M | 473.65M | 690.91M | 333.96M | 593.83M | 1029.23M |
|
Property, Plant & Equipment (Net)
|
37.51M | 43.80M | 48.74M | 52.26M | 47.29M | 85.02M | 93.15M | 109.85M | 120.59M | 123.61M |
|
Goodwill
|
660.98M | 660.98M | 660.98M | 660.98M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M | 662.40M |
|
Intangibles
|
306.31M | 136.07M | 98.74M | 69.18M | 54.35M | 46.47M | 41.36M | 38.01M | 35.81M | 34.37M |
|
Goodwill & Intangibles
|
967.29M | 797.05M | 759.72M | 730.16M | 716.75M | 708.87M | 703.76M | 700.40M | 698.21M | 696.76M |
|
Long-Term Deferred Tax
|
0.16M | 0.10M | 6.34M | 0.71M | 0.38M | 0.54M | 25.13M | 48.08M | 74.44M | 100.36M |
|
Other Non-Current Assets
|
3.93M | 4.90M | 5.94M | 6.69M | 9.48M | 8.79M | 17.42M | 21.13M | 24.97M | 22.25M |
|
Non-Current Assets
|
889.32M | 845.86M | 820.75M | 789.82M | 826.04M | 917.03M | 969.02M | 1018.53M | 1063.00M | 1071.64M |
|
Accounts Payables
|
8.73M | 10.91M | 16.67M | 16.74M | 22.40M | 26.55M | 25.68M | 33.07M | 31.87M | 32.53M |
|
Notes Payables
|
| | | | | | | 50.00M | | |
|
Payables
|
8.73M | 10.91M | 16.67M | 16.74M | 22.40M | 26.55M | 25.68M | 83.07M | 31.87M | 32.53M |
|
Accumulated Expenses
|
20.11M | 24.42M | 23.67M | 87.49M | 109.25M | 134.37M | 159.29M | 210.12M | 292.96M | 307.81M |
|
Other Accumulated Expenses
|
7.47M | 3.28M | 4.70M | 4.86M | 18.99M | 23.53M | 27.61M | 47.55M | 40.44M | 53.63M |
|
Short term Debt
|
0.06M | 12.38M | 16.50M | | | | | 50.00M | | |
|
Current Deferred Revenue
|
51.05M | 65.67M | 73.76M | 147.94M | 192.36M | 255.66M | 344.64M | 462.73M | 559.86M | 710.59M |
|
Total Current Liabilities
|
134.02M | 168.60M | 192.71M | 257.03M | 343.00M | 440.11M | 557.22M | 803.47M | 925.13M | 1104.55M |
|
Capital Leases
|
30.27M | 28.53M | 26.60M | 24.48M | | | | | | |
|
Non-Current Debt
|
377.88M | 151.27M | 205.11M | 79.72M | | | | | | |
|
Non-Current Deffered Revenue
|
| | 11.47M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
21.10M | 12.03M | 0.56M | 0.44M | 12.85M | 13.55M | 35.87M | 47.13M | 55.45M | 1.80M |
|
Operating Leases
|
| | | | 45.21M | 115.14M | 147.24M | 158.14M | 164.49M | 149.52M |
|
Other Non-Current Liabilities
|
7.29M | 7.97M | 10.74M | 16.56M | 15.72M | 16.09M | 17.75M | 22.70M | 28.22M | 42.73M |
|
Total Non-Current Liabilities
|
563.28M | 360.43M | 436.45M | 361.67M | 401.06M | 568.80M | 689.26M | 943.41M | 1069.66M | 1232.59M |
|
Total Liabilities
|
570.57M | 368.39M | 447.19M | 378.23M | 416.79M | 584.90M | 707.01M | 966.11M | 1097.88M | 1275.32M |
|
Total Debt
|
377.94M | 163.64M | 221.61M | 79.72M | | | | 50.00M | | |
|
Common Equity
|
413.47M | 610.71M | 503.53M | 598.86M | 726.28M | 805.78M | 952.93M | 386.39M | 558.95M | 825.54M |
|
Shareholder's Equity
|
413.47M | 610.71M | 503.53M | 598.86M | 726.28M | 805.78M | 952.93M | 386.39M | 558.95M | 825.54M |
|
Liabilities and Shareholders Equity
|
984.04M | 979.11M | 950.72M | 967.93M | 1143.07M | 1390.68M | 1659.93M | 1352.49M | 1656.83M | 2100.87M |
|
Treasury Shares
|
0.69M | 0.06M | 0.18M | 0.42M | 0.57M | 0.70M | 0.60M | 0.52M | 0.07M | 0.07M |
|
Retained Earnings
|
-23.01M | -9.58M | -120.40M | -41.49M | 68.11M | 115.23M | 234.98M | -359.83M | -221.65M | -14.74M |