|
Cash & Equivalents
|
91.18M | 371.43M | 88.01M | 82.04M | 112.08M | 120.93M |
|
Cash & Current Investments
|
91.18M | 371.43M | 88.01M | 82.04M | 112.08M | 120.93M |
|
Receivables - Net
|
| 55.52M | 74.53M | 99.50M | 112.97M | 146.79M |
|
Receivables - Other
|
| 1.81M | 2.16M | 4.92M | 7.70M | 23.66M |
|
Receivables
|
| 57.33M | 76.69M | 104.42M | 120.67M | 170.45M |
|
Prepaid Assets
|
| 10.43M | 13.38M | 16.27M | 15.17M | 21.07M |
|
Current Assets
|
| 442.23M | 183.51M | 207.19M | 250.78M | 302.25M |
|
Construction in Progress
|
| | 17.70M | | | |
|
Property, Plant & Equipment (Net)
|
| 29.94M | 60.68M | 84.44M | 79.14M | 74.95M |
|
Long-Term Investments
|
| | 4.03M | 6.53M | 9.29M | 9.29M |
|
Goodwill
|
55.84M | 57.15M | 841.49M | 839.44M | 838.87M | 1,019.38M |
|
Intangibles
|
| 23.14M | 180.12M | 152.82M | 115.57M | 154.57M |
|
Goodwill & Intangibles
|
55.84M | 80.29M | 1,021.61M | 992.26M | 954.44M | 1,173.95M |
|
Other Non-Current Assets
|
| 10.20M | 16.40M | 18.23M | 17.43M | 23.73M |
|
Non-Current Assets
|
| 121.17M | 1,117.51M | 1,120.08M | 1,089.65M | 1,308.13M |
|
Assets
|
| 563.40M | 1,301.01M | 1,327.27M | 1,340.43M | 1,610.38M |
|
Accounts Payables
|
| 4.36M | 11.37M | 11.88M | 11.84M | 13.64M |
|
Payables
|
| 4.36M | 11.37M | 11.88M | 11.84M | 13.64M |
|
Accumulated Expenses
|
| 15.88M | 21.45M | 22.62M | 16.28M | 23.63M |
|
Other Accumulated Expenses
|
| 4.14M | 14.74M | 10.90M | 10.85M | 39.87M |
|
Current Leases
|
| 0.32M | 3.55M | 3.87M | 3.65M | 5.15M |
|
Current Deferred Revenue
|
| 89.14M | 122.64M | 154.87M | 170.94M | 191.17M |
|
Total Current Liabilities
|
| 115.69M | 174.38M | 205.16M | 215.04M | 251.51M |
|
Capital Leases
|
| 15.94M | 33.48M | 54.37M | 52.68M | 51.17M |
|
Non-Current Debt
|
| | | 30.00M | | 166.00M |
|
Non-Current Deffered Revenue
|
| 1.49M | 0.04M | | | 0.27M |
|
Minority Interest
|
| 3.79M | 2.88M | 3.59M | 3.43M | 8.29M |
|
Non-Current Deferred Tax Liability
|
| 10.27M | 49.88M | 55.94M | 53.16M | 13.85M |
|
Operating Leases
|
| | 11.20M | 7.28M | 16.42M | 12.82M |
|
Other Non-Current Liabilities
|
| | 9.74M | | | 17.16M |
|
Total Non-Current Liabilities
|
| | 220.77M | | | 495.62M |
|
Total Liabilities
|
| 134.43M | 230.51M | 299.60M | 287.83M | 512.78M |
|
Total Debt
|
| | | 30.00M | | 166.00M |
|
Common Equity
|
167.27M | 425.18M | 1,067.62M | 1,024.08M | 1,049.18M | 1,089.31M |
|
Shareholder's Equity
|
167.27M | 425.18M | 1,067.62M | 1,024.08M | 1,049.18M | 1,089.31M |
|
Liabilities and Shareholders Equity
|
| 563.40M | 1,301.01M | 1,327.27M | 1,340.43M | 1,610.38M |
|
Retained Earnings
|
| -161.06M | -209.62M | -310.34M | -352.76M | -385.33M |
|
Treasury Shares
|
| 1.85M | 3.01M | 3.53M | | |