|
Assets
|
| 2,515.06M | 3,527.44M | 2,678.02M | 2,952.72M | 2,787.45M | 2,698.00M | 2,236.93M | 2,438.52M | 2,240.31M | 2,464.76M | 2,713.90M | 3,043.25M | 2,714.39M | 2,874.82M | 3,382.73M |
|
Cash & Equivalents
|
68.92M | 52.85M | 70.33M | 135.37M | 98.29M | 63.81M | 63.36M | 64.91M | 48.15M | 90.67M | 79.55M | 35.42M | 213.76M | 112.43M | 28.84M | 33.15M |
|
Short-term Investments
|
| | 0.02M | 3.19M | 4.53M | | | | | | | | | | | |
|
Cash & Current Investments
|
68.92M | 52.85M | 70.35M | 138.55M | 102.82M | 63.81M | 63.36M | 64.91M | 48.15M | 90.67M | 79.55M | 35.42M | 213.76M | 112.43M | 28.84M | 33.15M |
|
Receivables - Other
|
| | 166.70M | 242.70M | 251.40M | 285.50M | 421.50M | 25.77M | 19.30M | 20.14M | 28.90M | 30.82M | 39.72M | 49.12M | 65.64M | 59.49M |
|
Property, Plant & Equipment (Net)
|
| 22.88M | 16.98M | 28.33M | 32.94M | 29.59M | 28.29M | 27.23M | 27.19M | 28.99M | 31.38M | 27.76M | 28.04M | 36.74M | 43.87M | 38.19M |
|
Long-Term Investments
|
| | | -1192.24M | | | | | | | | | | | 88.99M | 98.83M |
|
Goodwill
|
| 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 142.16M | 143.61M |
|
Intangibles
|
| 40.98M | 22.80M | 26.98M | 28.88M | 30.14M | 31.70M | 31.70M | 31.70M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 34.34M | 35.71M |
|
Goodwill & Intangibles
|
| 178.87M | 160.68M | 164.87M | 166.77M | 168.03M | 169.59M | 169.59M | 169.59M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 176.50M | 179.32M |
|
Long-Term Deferred Tax
|
| | -10.30M | 16.34M | -7.10M | -13.10M | | | | | | | | | | |
|
Other Non-Current Assets
|
| 198.66M | 241.80M | 114.42M | 165.06M | 107.39M | 99.88M | 107.66M | 145.31M | 112.77M | | | 127.77M | 184.44M | 101.78M | 112.53M |
|
Accounts Payables
|
| 372.70M | 335.61M | 204.22M | 223.31M | 257.16M | 164.55M | 221.39M | 211.48M | 289.21M | 520.98M | 259.91M | 422.06M | 550.01M | 361.89M | 253.82M |
|
Payables
|
| 372.70M | 335.61M | 204.22M | 223.31M | 257.16M | 164.55M | 221.39M | 211.48M | 289.21M | 520.98M | 259.91M | 422.06M | 550.01M | 361.89M | 253.82M |
|
Accumulated Expenses
|
| 175.94M | 144.28M | 150.43M | 180.12M | 165.13M | 149.09M | 145.05M | 173.12M | 167.35M | 207.36M | 298.26M | 342.12M | 239.14M | 256.24M | 331.30M |
|
Short term Debt
|
| 147.00M | 27.50M | 128.30M | 118.20M | 59.40M | 100.20M | 145.80M | 118.30M | 15.00M | | 82.00M | 69.50M | | | 252.10M |
|
Current Taxes
|
| | -30.28M | -43.32M | -39.70M | | | | | | | 9.73M | 13.54M | 4.13M | | 3.96M |
|
Non-Current Debt
|
| 390.46M | 1,508.49M | 392.39M | 757.49M | 687.44M | 651.45M | 378.08M | 586.48M | 484.22M | 287.26M | 342.44M | 277.32M | 161.01M | 640.38M | 931.75M |
|
Non-Current Deffered Revenue
|
| | 1.54M | 2.52M | 6.35M | | | | | | | | | | | |
|
Minority Interest
|
| 3.03M | 5.33M | 4.26M | 5.35M | 6.09M | 7.02M | 2.63M | 0.36M | | | 117.25M | 127.77M | 25.47M | 0.07M | |
|
Liabilities from Discontinued Operations
|
| | | | | | 74.68M | 1.22M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 11.05M | 10.30M | 36.68M | 7.10M | 13.10M | 6.12M | 13.14M | 11.09M | 14.08M | 67.38M | 89.01M | 98.97M | 87.87M | 84.17M | 41.93M |
|
Operating Leases
|
| | | | | | | | | | 203.14M | 193.37M | 192.02M | 182.57M | 183.27M | 173.32M |
|
Other Non-Current Liabilities
|
| 7.02M | 7.02M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 2,000.68M | 3,007.02M | | | | | | | | | | | | | |
|
Total Liabilities
|
-371.75M | 2,007.70M | 3,014.04M | 2,173.02M | 2,424.85M | 2,253.72M | 2,172.92M | 1,723.60M | 1,914.61M | 1,694.99M | 1,872.03M | 2,028.23M | 2,090.22M | 1,893.97M | 2,085.58M | 2,532.33M |
|
Total Debt
|
| 537.46M | 1,535.99M | 520.69M | 875.69M | 746.84M | 751.64M | 523.88M | 704.78M | 499.22M | 287.26M | 424.44M | 346.82M | 161.01M | 640.38M | 1,183.85M |
|
Common Equity
|
371.75M | 404.41M | 408.72M | 399.12M | 418.20M | 421.05M | 417.00M | 410.26M | 426.93M | 545.32M | 592.72M | 685.67M | 825.26M | 794.96M | 789.24M | 850.39M |
|
Shareholder's Equity
|
371.75M | 404.41M | 408.72M | 399.12M | 418.20M | 421.05M | 417.00M | 410.26M | 426.93M | 545.32M | 592.72M | 685.67M | 825.26M | 794.96M | 789.24M | 850.39M |
|
Liabilities and Shareholders Equity
|
| 2,515.06M | 3,527.44M | 2,678.02M | 2,952.72M | 2,787.45M | 2,698.00M | 2,236.93M | 2,438.52M | 2,240.31M | 2,464.76M | 2,713.90M | 3,043.25M | 2,714.39M | 2,874.82M | 3,382.73M |
|
Retained Earnings
|
| 404.41M | 408.72M | 399.12M | 418.20M | 421.05M | 417.00M | 410.26M | 426.93M | 449.99M | 497.00M | 601.41M | 740.93M | 764.18M | 756.47M | 819.96M |
|
Treasury Shares
|
| | 0.76M | 0.85M | 1.25M | 1.24M | 1.26M | 1.22M | 1.07M | 1.29M | 1.53M | 1.33M | 1.54M | 1.69M | 1.59M | 2.64M |