|
Cash & Equivalents
|
215.31M | 62.57M | 106.31M | 153.75M | 122.98M | 84.36M | 39.52M | 37.57M | 28.31M | 33.55M | 37.61M | 55.22M | 89.47M | 43.54M | 30.47M | 157.58M |
|
Cash & Current Investments
|
215.31M | 62.57M | 106.31M | 153.75M | 122.98M | 84.36M | 39.52M | 37.57M | 28.31M | 33.55M | 37.61M | 55.22M | 89.47M | 43.54M | 30.47M | 157.58M |
|
Receivables - Net
|
| 102.50M | | | 130.64M | 63.90M | 100.20M | 101.95M | 108.56M | 77.26M | 95.53M | 93.43M | 84.51M | 66.78M | 81.18M | 120.87M |
|
Receivables - Other
|
| 106.66M | | | 7.55M | 69.30M | 47.45M | 41.32M | 96.69M | 74.11M | 89.35M | 101.44M | 126.15M | 125.53M | 117.92M | 140.78M |
|
Receivables
|
| 209.16M | | | 138.19M | 133.19M | 147.65M | 143.27M | 205.25M | 151.37M | 184.88M | 194.87M | 210.66M | 192.31M | 199.11M | 261.65M |
|
Prepaid Assets
|
| 79.44M | | | 74.29M | 77.56M | 96.42M | 69.41M | 89.24M | 90.80M | 106.49M | 96.18M | 101.76M | 104.33M | 128.80M | 103.16M |
|
Current Assets
|
| 341.45M | | | 408.38M | 295.28M | 283.58M | 250.25M | 255.80M | 219.08M | 260.40M | 269.83M | 307.59M | 237.13M | 264.22M | 420.15M |
|
Property, Plant & Equipment (Net)
|
| 696.08M | | | 637.64M | 628.89M | 619.93M | 626.17M | 636.01M | 633.53M | 642.34M | 641.09M | 626.98M | 621.08M | 612.61M | 607.19M |
|
Goodwill
|
| 69.04M | | | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M | 69.04M |
|
Intangibles
|
| 65.44M | | | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M |
|
Goodwill & Intangibles
|
| 134.48M | | | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M | 132.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 68.31M | 81.73M | 42.91M | 41.33M | 54.07M | 72.82M | 42.67M |
|
Other Non-Current Assets
|
| 83.53M | | | 118.51M | 108.36M | 83.15M | 100.79M | 126.48M | 110.28M | 101.96M | 119.07M | 140.91M | 140.18M | 133.39M | 162.28M |
|
Non-Current Assets
|
| 1,185.25M | | | 1,137.36M | 1,105.88M | 1,064.96M | 1,170.02M | 1,202.77M | 1,333.62M | 1,349.93M | 1,318.60M | 1,431.82M | 1,432.71M | 1,415.61M | 1,403.24M |
|
Assets
|
| 1,526.70M | | | 1,545.73M | 1,401.16M | 1,348.54M | 1,420.28M | 1,458.57M | 1,552.71M | 1,610.33M | 1,588.44M | 1,739.41M | 1,669.84M | 1,679.83M | 1,823.38M |
|
Accounts Payables
|
| 221.96M | | | 199.80M | 214.72M | 187.19M | 197.26M | 205.08M | 203.75M | 159.26M | 171.78M | 175.47M | 184.36M | 153.76M | 227.94M |
|
Notes Payables
|
| 72.68M | | | 42.62M | | | | | | | | | | | |
|
Payables
|
| 294.64M | | | 242.42M | 214.72M | 187.19M | 197.26M | 205.08M | 203.75M | 159.26M | 171.78M | 175.47M | 184.36M | 153.76M | 227.94M |
|
Accumulated Expenses
|
| 43.79M | | | 41.16M | 44.03M | 43.06M | 55.15M | 50.11M | 38.31M | 42.65M | 60.88M | 42.78M | 41.45M | 36.02M | 84.24M |
|
Other Accumulated Expenses
|
| 72.68M | | | | 47.28M | 69.91M | 52.68M | 46.60M | 42.51M | 43.67M | 54.50M | 73.81M | 23.83M | 45.43M | 68.86M |
|
Short term Debt
|
| 0.64M | | | 16.25M | 16.25M | 20.31M | 16.25M | 16.25M | 16.25M | 20.31M | 24.38M | 28.44M | 30.47M | 30.47M | 30.47M |
|
Current Leases
|
| 39.01M | | | 38.30M | 36.53M | 38.21M | 35.54M | 31.57M | 27.74M | 27.01M | 26.74M | 28.98M | 35.10M | 32.31M | 41.21M |
|
Current Deferred Revenue
|
| 203.26M | | | 258.13M | 226.03M | 289.03M | 236.35M | 251.27M | 215.58M | 270.95M | 224.29M | 238.29M | 236.04M | 292.61M | 256.54M |
|
Total Current Liabilities
|
| 545.09M | | | 555.10M | 540.64M | 604.65M | 538.07M | 550.76M | 505.82M | 521.21M | 501.69M | 537.57M | 502.40M | 547.66M | 618.49M |
|
Non-Current Debt
|
| 654.91M | | | 643.31M | 630.18M | 699.43M | 605.68M | 602.47M | 599.25M | 646.98M | 584.70M | 577.41M | 568.78M | 581.68M | 554.57M |
|
Minority Interest
|
| -0.11M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 72.32M | | | 23.38M | 73.53M | 22.90M | 24.07M | 24.15M | 77.57M | | | | | | |
|
Operating Leases
|
| 293.12M | | | 229.50M | 256.48M | 213.02M | 310.95M | 330.90M | 454.75M | 451.07M | 453.16M | 569.76M | 566.48M | 570.77M | 569.24M |
|
Other Non-Current Liabilities
|
| 50.92M | | | 50.95M | 56.33M | 43.74M | 43.54M | 44.85M | 43.79M | 39.77M | 38.56M | 45.14M | 45.48M | 45.52M | 45.07M |
|
Total Non-Current Liabilities
|
| 1,477.37M | | | 1,451.29M | 1,414.30M | 1,540.00M | 1,478.78M | 1,508.28M | 1,532.09M | 1,619.26M | 1,539.55M | 1,684.74M | 1,637.66M | 1,700.11M | 1,742.30M |
|
Total Liabilities
|
| 1,528.29M | | | 1,502.23M | 1,470.63M | 1,583.74M | 1,522.32M | 1,553.13M | 1,575.87M | 1,659.03M | 1,578.11M | 1,729.89M | 1,683.14M | 1,745.62M | 1,787.37M |
|
Total Debt
|
| 655.55M | | | 659.56M | 646.43M | 719.74M | 621.93M | 618.72M | 615.50M | 667.29M | 609.08M | 605.85M | 599.25M | 612.15M | 585.04M |
|
Common Equity
|
| -1.59M | | | 43.50M | -69.47M | -235.20M | -102.05M | -94.56M | -23.16M | -48.70M | 10.33M | 9.53M | -13.30M | -65.80M | 36.01M |
|
Shareholder's Equity
|
| -1.59M | | | 43.50M | -69.47M | -235.20M | -102.05M | -94.56M | -23.16M | -48.70M | 10.33M | 9.53M | -13.30M | -65.80M | 36.01M |
|
Liabilities and Shareholders Equity
|
| 1,526.70M | | | 1,545.73M | 1,401.16M | 1,348.54M | 1,420.28M | 1,458.57M | 1,552.71M | 1,610.33M | 1,588.44M | 1,739.41M | 1,669.84M | 1,679.83M | 1,823.38M |
|
Treasury Shares
|
| | | | | 0.84M | 4.37M | 4.37M | 4.37M | 4.37M | | 5.05M | 5.48M | 5.48M | 6.11M | 6.11M |
|
Retained Earnings
|
| -34.74M | | | -33.86M | -34.02M | -79.37M | 45.88M | 48.68M | 115.60M | 96.28M | 172.18M | 180.21M | 153.03M | 131.38M | 224.09M |