|
Cash & Equivalents
|
| 57.76M | 470.17M | 36.65M | 151.15M | 137.55M | 128.79M | 170.16M | 184.01M | 127.34M | 221.89M | 131.88M | 249.84M | 252.84M | 294.79M | 155.42M | 252.83M | 250.13M | 221.73M | 95.66M | 213.30M | 222.03M | 292.61M |
|
Cash & Current Investments
|
| 57.76M | 470.17M | 36.65M | 151.15M | 137.55M | 128.79M | 170.16M | 184.01M | 127.34M | 221.89M | 131.88M | 249.84M | 252.84M | 294.79M | 155.42M | 252.83M | 250.13M | 221.73M | 95.66M | 213.30M | 222.03M | 292.61M |
|
Receivables - Net
|
| 67.08M | 86.72M | 61.25M | 54.00M | 57.07M | 67.45M | 66.27M | 72.46M | 69.67M | 56.54M | 64.52M | 55.82M | 53.25M | 55.80M | 67.88M | 62.04M | 61.45M | 67.21M | 80.22M | 66.58M | 60.53M | 63.74M |
|
Receivables - Other
|
| | 1.00M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 67.08M | 87.72M | 61.25M | 54.00M | 57.07M | 67.45M | 66.27M | 72.46M | 69.67M | 56.54M | 64.52M | 55.82M | 53.25M | 55.80M | 67.88M | 62.04M | 61.45M | 67.21M | 80.22M | 66.58M | 60.53M | 63.74M |
|
Prepaid Assets
|
| 27.46M | 112.18M | 39.55M | 44.07M | 39.63M | 44.27M | 48.20M | 58.25M | 53.59M | 49.53M | 48.48M | 53.66M | 49.55M | 46.57M | 50.71M | 48.97M | 50.02M | 69.12M | 78.23M | 72.62M | 75.76M | 72.33M |
|
Property, Plant & Equipment (Net)
|
| 30.36M | 222.64M | 26.70M | 26.14M | 26.74M | 25.81M | 25.65M | 24.49M | 25.43M | 24.87M | 23.85M | 23.25M | 23.66M | 23.93M | 24.10M | 21.86M | 21.50M | 21.40M | 21.44M | 21.23M | 21.18M | 22.51M |
|
Goodwill
|
| 288.80M | 291.45M | 288.80M | 288.80M | 306.63M | 306.65M | 306.21M | 306.21M | 306.21M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M | 296.06M |
|
Intangibles
|
| 176.56M | 169.37M | 154.42M | 149.00M | 148.75M | 143.03M | 137.31M | 131.58M | 125.86M | 120.14M | 114.41M | 108.69M | 102.96M | 97.31M | 91.66M | 86.01M | 81.78M | 77.78M | 73.78M | 69.78M | 65.77M | 61.77M |
|
Goodwill & Intangibles
|
| 465.36M | 460.81M | 443.22M | 437.80M | 455.38M | 449.68M | 443.52M | 437.79M | 432.07M | 416.20M | 410.47M | 404.75M | 399.02M | 393.38M | 387.73M | 382.07M | 377.84M | 373.84M | 369.84M | 365.84M | 361.83M | 357.83M |
|
Long-Term Deferred Tax
|
| | | | | | | 2.76M | 2.76M | 2.76M | 2.76M | 2.96M | 2.96M | 2.85M | 2.85M | 2.98M | 2.47M | 2.37M | 2.37M | 26.47M | 26.47M | 26.47M | 24.44M |
|
Other Non-Current Assets
|
| 1,880.82M | 26.58M | 7.90M | 7.74M | 7.78M | 7.73M | 7.45M | 6.86M | 6.43M | 6.42M | 6.46M | 6.22M | 6.64M | 6.93M | 7.18M | 7.37M | 7.12M | 6.93M | 9.28M | 10.10M | 13.67M | 13.84M |
|
Assets
|
| 3,297.80M | 2,884.93M | 1,317.40M | 1,398.80M | 1,425.92M | 1,454.26M | 1,621.76M | 1,572.72M | 1,478.39M | 1,491.49M | 1,491.91M | 1,509.59M | 1,483.06M | 1,489.16M | 1,491.26M | 1,461.67M | 1,460.71M | 1,446.34M | 1,513.77M | 1,469.91M | 1,454.60M | 1,546.60M |
|
Accounts Payables
|
| 58.62M | 320.02M | 78.25M | 105.15M | 102.04M | 116.81M | 135.95M | 134.16M | 125.96M | 137.57M | 135.03M | 152.38M | 130.84M | 146.53M | 151.26M | 139.84M | 150.34M | 95.14M | 93.19M | 110.77M | 92.77M | 101.31M |
|
Payables
|
| 58.62M | 320.02M | 78.25M | 105.15M | 102.04M | 116.81M | 135.95M | 134.16M | 125.96M | 137.57M | 135.03M | 152.38M | 130.84M | 146.53M | 151.26M | 139.84M | 150.34M | 95.14M | 93.19M | 110.77M | 92.77M | 101.31M |
|
Current Deferred Revenue
|
| 44.22M | 90.08M | 46.56M | 45.81M | 44.09M | 39.77M | 45.07M | 39.49M | 36.20M | 33.95M | 37.07M | 34.48M | 32.63M | 30.61M | 35.71M | 33.52M | 34.75M | 33.20M | 40.92M | 36.25M | 35.50M | 33.34M |
|
Liabilities from Discontinued Operations
|
| 1,148.50M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 166.18M | 231.15M | 151.61M | 132.47M | 139.21M | 145.16M | 172.28M | 152.37M | 145.57M | 140.52M | 162.95M | 126.90M | 115.97M | 104.82M | 131.94M | 95.67M | 87.25M | 81.72M | 74.32M | 64.39M | 54.27M | 105.71M |
|
Operating Leases
|
| 33.90M | 319.88M | 29.52M | 28.42M | 27.24M | 26.06M | 25.41M | 24.18M | 23.57M | 22.34M | 21.12M | 19.74M | 18.35M | 17.11M | 15.85M | 14.95M | 13.61M | 12.24M | 11.50M | 10.17M | 9.17M | 8.15M |
|
Total Liabilities
|
| 1,560.54M | 1,246.25M | 331.27M | 361.84M | 362.58M | 377.80M | 942.35M | 940.19M | 921.62M | 925.03M | 921.45M | 924.79M | 889.41M | 891.02M | 899.92M | 876.58M | 878.85M | 815.53M | 863.49M | 815.47M | 785.92M | 843.04M |
|
Common Equity
|
| 1,737.26M | 1,638.68M | 986.14M | 1,036.96M | 1,063.34M | 1,076.46M | 679.41M | 632.53M | 556.77M | 566.46M | 570.46M | 584.79M | 593.65M | 598.14M | 591.33M | 585.09M | 581.85M | 630.81M | 650.28M | 654.45M | 668.67M | 703.56M |
|
Shareholder's Equity
|
| 1,737.26M | 1,638.68M | 986.14M | 1,036.96M | 1,063.34M | 1,076.46M | 679.41M | 632.53M | 556.77M | 566.46M | 570.46M | 584.79M | 593.65M | 598.14M | 591.33M | 585.09M | 581.85M | 630.81M | 650.28M | 654.45M | 668.67M | 703.56M |
|
Liabilities and Shareholders Equity
|
| 3,297.80M | 2,884.93M | 1,317.40M | 1,398.80M | 1,425.92M | 1,454.26M | 1,621.76M | 1,572.72M | 1,478.39M | 1,491.49M | 1,491.91M | 1,509.59M | 1,483.06M | 1,489.16M | 1,491.26M | 1,461.67M | 1,460.71M | 1,446.34M | 1,513.77M | 1,469.91M | 1,454.60M | 1,546.60M |
|
Treasury Shares
|
0.40M | 24.03M | 23.20M | 23.03M | 23.40M | 24.25M | 25.36M | 25.64M | 27.66M | 31.51M | 32.05M | 34.04M | 35.34M | 36.37M | 37.36M | 38.41M | 38.91M | 39.76M | 40.53M | 41.26M | 41.73M | 42.53M | 42.53M |
|
Retained Earnings
|
| 2,029.61M | 1,912.49M | 1,236.38M | 1,315.87M | 1,384.70M | 1,442.12M | 1,055.53M | 1,082.66M | 1,102.14M | 1,118.15M | 1,154.23M | 1,202.27M | 1,239.49M | 1,274.50M | 1,293.07M | 1,309.70M | 1,338.20M | 1,416.96M | 1,469.45M | 1,498.70M | 1,531.77M | 1,559.55M |