|
Cash & Equivalents
|
235.12M | 240.25M | 167.88M | 489.54M | 241.91M | 293.65M | 273.42M | 279.17M | 280.00M | 259.95M | 269.58M | 275.46M | 326.53M | 272.18M | 288.10M | 265.81M | 184.41M |
|
Short-term Investments
|
| | | | | | | 18.70M | 18.41M | 25.84M | 27.89M | 28.13M | | | | | |
|
Cash & Current Investments
|
235.12M | 240.25M | 167.88M | 489.54M | 241.91M | 293.65M | 273.42M | 297.87M | 298.41M | 285.78M | 297.47M | 303.59M | 326.53M | 272.18M | 288.10M | 265.81M | 184.41M |
|
Receivables - Net
|
166.59M | 169.28M | 230.22M | 217.37M | 229.11M | 235.69M | 197.28M | 161.36M | 152.30M | 129.30M | 372.74M | 415.22M | 541.07M | 636.56M | 811.40M | 861.95M | 1,001.09M |
|
Receivables - Other
|
| | | | | | | | | | 21.04M | 11.98M | 12.93M | 21.10M | 16.46M | 14.41M | 11.04M |
|
Receivables
|
166.59M | 169.28M | 230.22M | 217.37M | 229.11M | 235.69M | 197.28M | 161.36M | 152.30M | 129.30M | 393.78M | 427.20M | 554.01M | 657.65M | 827.86M | 876.36M | 1,012.13M |
|
Current Deferred Tax Assets
|
42.73M | 35.48M | 54.15M | 22.88M | 39.65M | 31.30M | 36.80M | | | | | | | | | | |
|
Prepaid Assets
|
77.86M | 91.13M | 109.43M | 121.02M | 123.88M | 133.86M | 140.82M | 131.78M | 165.93M | 169.71M | 59.71M | 69.41M | 135.41M | 88.85M | 96.02M | 102.93M | 119.11M |
|
Current Assets
|
546.47M | 568.26M | 592.26M | 879.15M | 680.22M | 732.17M | 704.68M | 642.59M | 666.56M | 633.78M | 782.62M | 833.45M | 1,073.01M | 1,068.66M | 1,277.37M | 1,298.70M | 1,383.37M |
|
Land & Improvements
|
| 189.99M | 213.36M | 224.56M | 217.72M | 230.59M | 246.76M | 267.93M | 286.38M | 324.76M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
58.10M | 58.06M | 62.57M | 63.47M | 64.65M | 67.78M | 65.16M | 67.11M | 63.60M | 80.61M | 105.53M | 101.50M | 100.24M | 98.10M | 88.39M | 75.19M | 60.84M |
|
Long-Term Investments
|
| | | | | | | 30.92M | 31.91M | 30.11M | 29.54M | 30.97M | 2.00M | | | | |
|
Goodwill
|
428.27M | 418.51M | 613.39M | 610.35M | 769.10M | 1,012.53M | 1,069.04M | 1,169.81M | 1,182.77M | 1,182.46M | 1,238.18M | 1,625.79M | 2,191.89M | 2,353.65M | 3,358.51M | 3,461.89M | 3,493.32M |
|
Intangibles
|
168.25M | 127.93M | 222.02M | 185.88M | 273.12M | 336.87M | 291.30M | 310.31M | 257.91M | 200.20M | 169.95M | 237.57M | 378.97M | 382.72M | 941.25M | 897.48M | 824.66M |
|
Goodwill & Intangibles
|
596.52M | 546.44M | 835.41M | 796.23M | 1,042.22M | 1,349.40M | 1,360.34M | 1,480.12M | 1,440.68M | 1,382.66M | 1,408.13M | 1,863.36M | 2,570.85M | 2,736.37M | 4,299.76M | 4,359.37M | 4,317.98M |
|
Long-Term Deferred Tax
|
110.19M | 90.46M | 191.76M | 99.13M | 125.20M | 139.00M | 163.26M | 159.28M | 196.79M | 218.78M | 198.63M | 190.96M | 297.79M | 256.09M | 123.32M | 159.40M | 194.07M |
|
Other Non-Current Assets
|
38.93M | 43.84M | 41.37M | 32.12M | 34.13M | 41.65M | 40.79M | 35.30M | 34.48M | 36.28M | 140.13M | 212.57M | 313.33M | 390.27M | 356.98M | 357.56M | 545.94M |
|
Non-Current Assets
|
803.75M | 738.81M | 1,037.42M | 912.48M | 1,148.69M | 1,467.79M | 1,505.23M | 1,703.14M | 1,693.83M | 1,695.24M | 1,881.97M | 2,549.29M | 3,434.55M | 3,618.61M | 5,011.48M | 5,084.84M | 5,233.81M |
|
Assets
|
1,350.21M | 1,307.06M | 1,629.68M | 1,791.63M | 1,828.91M | 2,199.95M | 2,209.91M | 2,345.73M | 2,360.38M | 2,329.02M | 2,664.59M | 3,382.74M | 4,507.56M | 4,687.27M | 6,288.84M | 6,383.54M | 6,617.17M |
|
Accounts Payables
|
13.29M | 11.73M | 16.97M | 17.05M | 16.20M | 19.80M | 13.36M | 18.02M | 35.16M | 53.47M | 42.44M | 24.91M | 33.38M | 40.15M | 43.48M | 24.20M | 11.50M |
|
Payables
|
13.29M | 11.73M | 16.97M | 17.05M | 16.20M | 19.80M | 13.36M | 18.02M | 35.16M | 53.47M | 42.44M | 24.91M | 33.38M | 40.15M | 43.48M | 24.20M | 11.50M |
|
Accumulated Expenses
|
85.98M | 98.48M | 91.91M | 92.21M | 112.73M | 144.88M | 82.41M | 145.63M | 110.96M | 101.78M | 88.77M | 101.09M | 117.78M | 104.02M | 160.43M | 173.80M | 199.56M |
|
Other Accumulated Expenses
|
51.89M | 52.80M | 60.17M | 65.52M | 49.80M | 57.54M | 97.61M | 84.14M | 80.76M | 74.39M | 0.24M | 0.33M | 0.37M | 0.35M | 0.27M | 0.35M | 0.39M |
|
Short term Debt
|
57.88M | | | 7.50M | 15.00M | 25.00M | 50.00M | | | | | | | | 9.38M | 521.50M | 25.00M |
|
Current Leases
|
| | | | | | | | | | | 34.63M | 27.86M | 22.00M | 24.74M | 24.19M | 24.18M |
|
Current Taxes
|
9.22M | 0.52M | 11.90M | 0.80M | 7.10M | 9.33M | 4.01M | 6.30M | 5.74M | 18.04M | 17.41M | 7.01M | 5.05M | 5.14M | 14.92M | 40.00M | 28.75M |
|
Current Deferred Revenue
|
228.89M | 238.82M | 294.32M | 327.53M | 336.91M | 382.54M | 386.85M | 413.66M | 458.91M | 487.59M | 385.51M | 416.80M | 482.13M | 503.78M | 665.36M | 754.04M | 812.27M |
|
Curent Deferred Tax Liability
|
0.22M | | 4.44M | 0.40M | 0.85M | 0.85M | 1.62M | | | | | | | | | | |
|
Total Current Liabilities
|
491.43M | 452.99M | 465.32M | 481.74M | 528.61M | 626.67M | 617.26M | 654.52M | 678.91M | 735.28M | 638.15M | 680.76M | 779.28M | 792.26M | 1,671.18M | 1,667.19M | 1,237.40M |
|
Non-Current Debt
|
| | 200.00M | 362.50M | 243.12M | 586.88M | 618.12M | 751.60M | 712.41M | 643.27M | 669.13M | | | | | | |
|
Non-Current Deffered Revenue
|
5.38M | 7.02M | 14.39M | 12.22M | 9.97M | 13.27M | 18.61M | 13.24M | 12.61M | 11.85M | 11.12M | 9.66M | 15.55M | 16.55M | 16.19M | 21.23M | 14.79M |
|
Pension
|
| | | | | | | | | | 24.87M | 25.44M | 18.61M | 9.43M | 10.42M | 12.08M | 10.98M |
|
Non-Current Deferred Tax Liability
|
29.16M | 22.45M | 69.91M | 87.85M | 38.70M | 21.60M | 42.36M | 13.75M | 17.88M | 5.59M | 41.68M | 12.43M | 4.17M | 28.40M | 29.51M | 32.22M | 30.15M |
|
Operating Leases
|
| | | | | | | | | | | 180.39M | 180.94M | 167.57M | 168.46M | 157.57M | 148.25M |
|
Other Non-Current Liabilities
|
62.66M | 77.30M | 101.36M | 106.06M | 78.63M | 82.65M | 53.39M | 69.95M | 53.14M | 58.45M | 102.50M | 55.94M | 49.69M | 35.83M | 39.81M | 63.83M | 187.91M |
|
Total Non-Current Liabilities
|
525.97M | 482.46M | 705.63M | 888.32M | 823.79M | 1,263.42M | 1,296.36M | 1,433.11M | 1,421.81M | 1,395.99M | 1,360.10M | 1,888.55M | 2,419.40M | 2,355.41M | 3,571.75M | 3,105.32M | 2,603.04M |
|
Total Liabilities
|
588.63M | 559.76M | 806.99M | 994.38M | 902.43M | 1,346.07M | 1,349.74M | 1,503.06M | 1,474.95M | 1,454.43M | 1,462.59M | 1,944.49M | 2,469.09M | 2,391.23M | 3,611.55M | 3,169.14M | 2,790.94M |
|
Total Debt
|
57.88M | | 200.00M | 370.00M | 258.12M | 611.88M | 668.12M | 751.60M | 712.41M | 643.27M | 669.13M | | | | 9.38M | 521.50M | 25.00M |
|
Common Equity
|
761.58M | 747.30M | 822.69M | 797.26M | 926.48M | 853.89M | 860.17M | 842.67M | 885.44M | 874.59M | 1,202.00M | 1,438.25M | 2,038.47M | 2,296.03M | 2,677.29M | 3,214.40M | 3,826.23M |
|
Shareholder's Equity
|
761.58M | 747.30M | 822.69M | 797.26M | 926.48M | 853.89M | 860.17M | 842.67M | 885.44M | 874.59M | 1,202.00M | 1,438.25M | 2,038.47M | 2,296.03M | 2,677.29M | 3,214.40M | 3,826.23M |
|
Liabilities and Shareholders Equity
|
1,350.21M | 1,307.06M | 1,629.68M | 1,791.63M | 1,828.91M | 2,199.95M | 2,209.91M | 2,345.73M | 2,360.38M | 2,329.02M | 2,664.59M | 3,382.74M | 4,507.56M | 4,687.27M | 6,288.84M | 6,383.54M | 6,617.17M |
|
Retained Earnings
|
-1028.53M | -1004.16M | -918.74M | -954.13M | -810.37M | -650.17M | -602.61M | -657.08M | -650.84M | -599.41M | -191.39M | -103.37M | 414.66M | 727.74M | 973.28M | 1,349.61M | 2,083.61M |
|
Treasury Shares
|
1.20M | 3.72M | 2.65M | 1.55M | 3.05M | 5.10M | 2.73M | 3.78M | 0.95M | 9.39M | 3.23M | 3.51M | 3.22M | 2.75M | 2.58M | 2.06M | 1.90M |