|
Cash & Equivalents
|
| 280.22M | 182.69M | 483.61M | 342.61M | 262.54M | 272.94M | 453.55M |
|
Short-term Investments
|
| 0.97M | 12.69M | 3.61M | 1.27M | | | |
|
Cash & Current Investments
|
| 281.19M | 195.37M | 487.21M | 343.88M | 262.54M | 272.94M | 453.55M |
|
Receivables - Net
|
| 673.99M | 676.99M | 702.58M | 602.27M | 721.36M | 919.59M | 1,104.28M |
|
Receivables - Other
|
| 515.32M | 575.09M | 576.57M | 579.22M | 634.03M | 757.51M | 741.50M |
|
Receivables
|
| 1,189.31M | 1,252.08M | 1,279.15M | 1,181.48M | 1,355.39M | 1,677.11M | 1,845.79M |
|
Prepaid Assets
|
| 69.01M | 84.45M | 80.77M | 110.94M | 105.87M | 191.43M | 166.95M |
|
Current Assets
|
| 1,488.81M | 1,526.41M | 1,843.13M | 1,632.35M | 1,719.78M | 2,137.53M | 2,462.40M |
|
Property, Plant & Equipment (Net)
|
87.58M | 91.85M | 122.75M | 121.03M | 104.20M | 96.05M | 98.96M | 111.58M |
|
Long-Term Investments
|
| 63.56M | 68.62M | 68.97M | 110.69M | 107.42M | 128.20M | 138.76M |
|
Goodwill
|
496.79M | 736.94M | 1,047.42M | 1,261.98M | 1,412.69M | 1,661.85M | 1,792.66M | 2,082.68M |
|
Intangibles
|
| 179.52M | 259.86M | 245.96M | 207.82M | 254.13M | 275.57M | 349.94M |
|
Goodwill & Intangibles
|
496.79M | 916.46M | 1,307.28M | 1,507.94M | 1,620.51M | 1,915.98M | 2,068.23M | 2,432.62M |
|
Long-Term Deferred Tax
|
| 5.68M | 130.40M | 130.20M | 134.39M | 137.71M | 140.16M | 133.45M |
|
Other Non-Current Assets
|
| 46.23M | 61.49M | 56.04M | 46.13M | 66.11M | 71.77M | 56.11M |
|
Non-Current Assets
|
| 876.38M | 564.16M | 585.80M | 531.26M | 491.66M | 483.69M | 431.48M |
|
Assets
|
| 2,612.58M | 3,450.37M | 3,937.70M | 3,830.94M | 4,198.14M | 4,804.06M | 5,487.96M |
|
Accounts Payables
|
| 226.34M | 216.61M | 225.68M | 196.29M | 201.43M | 242.82M | 207.59M |
|
Notes Payables
|
| | | | | | | 463.40M |
|
Payables
|
| 226.34M | 216.61M | 225.68M | 196.29M | 201.43M | 242.82M | 670.99M |
|
Accumulated Expenses
|
| 559.70M | 639.86M | 650.75M | 599.09M | 630.19M | 801.42M | 894.42M |
|
Other Accumulated Expenses
|
| 81.66M | 86.37M | 87.80M | 92.45M | 73.22M | 77.67M | 78.94M |
|
Short term Debt
|
| | | 50.00M | | | | 463.40M |
|
Current Leases
|
| | 49.99M | 54.13M | 55.90M | 59.14M | 58.56M | 52.73M |
|
Current Taxes
|
| 11.54M | 7.23M | 4.98M | 7.84M | 4.29M | 6.98M | 7.70M |
|
Current Deferred Revenue
|
| 208.58M | 230.68M | 201.86M | 171.67M | 213.06M | 301.11M | 289.80M |
|
Total Current Liabilities
|
| 1,006.16M | 1,144.38M | 1,187.41M | 1,030.78M | 1,108.12M | 1,410.88M | 1,915.64M |
|
Capital Leases
|
| 0.94M | 1.20M | 1.73M | 2.42M | 2.25M | 5.13M | 6.44M |
|
Non-Current Debt
|
| | 249.35M | 540.00M | 591.92M | 743.61M | 745.96M | 784.10M |
|
Non-Current Deffered Revenue
|
| 46.00M | | | | | | |
|
Pension
|
| 41.91M | 56.93M | 21.83M | 16.00M | 17.38M | 22.92M | 31.82M |
|
Preferred Stock Liabilities
|
1,855.31M | 1,876.31M | | | | | | |
|
Minority Interest
|
| 46.46M | 30.87M | 47.65M | 36.34M | 52.37M | 89.50M | 118.10M |
|
Non-Current Deferred Tax Liability
|
| 6.24M | 9.62M | 12.29M | 11.40M | 12.47M | 9.78M | 11.04M |
|
Operating Leases
|
| | 203.62M | 182.47M | 148.89M | 111.42M | 117.50M | 114.39M |
|
Other Non-Current Liabilities
|
| 127.86M | 125.70M | 132.30M | 94.83M | 109.22M | 120.30M | 96.49M |
|
Total Non-Current Liabilities
|
| 813.27M | 507.13M | 517.70M | 669.91M | 468.06M | 518.65M | 469.81M |
|
Total Liabilities
|
| 1,657.35M | 1,789.61M | 2,076.29M | 1,893.83M | 2,102.21M | 2,427.35M | 2,953.47M |
|
Total Debt
|
| | 249.35M | 590.00M | 591.92M | 743.61M | 745.96M | 1,247.50M |
|
Common Equity
|
-1049.92M | -921.08M | 1,660.76M | 1,861.42M | 1,937.11M | 2,095.93M | 2,376.72M | 2,534.49M |
|
Shareholder's Equity
|
-1049.92M | -921.08M | 1,660.76M | 1,861.42M | 1,937.11M | 2,095.93M | 2,376.72M | 2,534.49M |
|
Liabilities and Shareholders Equity
|
| 2,612.58M | 3,450.37M | 3,937.70M | 3,830.94M | 4,198.14M | 4,804.06M | 5,487.96M |
|
Treasury Shares
|
3,395.38M | 3,416.65M | 1,477.63M | 931.78M | 1,359.24M | 1,621.15M | 39.88M | 39.88M |
|
Retained Earnings
|
| 53.30M | -218.03M | -120.57M | -53.53M | 43.09M | 203.72M | 426.78M |