|
Assets
|
| 1363.42M | 1306.62M | 1232.78M | 1187.71M | 1323.30M | 1294.09M | 1149.85M | 1234.54M | 1209.50M | 1472.91M | 1301.89M | 1288.32M | 1333.74M | 1172.70M | 1231.44M | 1259.37M |
|
Cash & Equivalents
|
177.12M | 224.05M | 206.97M | 229.65M | 222.97M | 418.59M | 141.01M | 189.63M | 168.68M | 140.02M | 1061.47M | 717.81M | 572.79M | 600.16M | 464.45M | 336.87M | 413.33M |
|
Short-term Investments
|
| | | | | | | | | | | 14.81M | 8.90M | 7.50M | 32.81M | 32.05M | 7.50M |
|
Cash & Current Investments
|
177.12M | 224.05M | 206.97M | 229.65M | 222.97M | 418.59M | 141.01M | 189.63M | 168.68M | 140.02M | 1061.47M | 732.63M | 581.69M | 607.66M | 497.25M | 368.91M | 420.83M |
|
Receivables - Net
|
| 168.52M | 171.25M | 169.45M | 159.88M | 160.72M | 126.90M | 138.65M | 142.77M | 52.05M | 78.56M | 92.76M | 114.28M | 148.34M | 157.38M | 190.31M | 186.17M |
|
Receivables - Other
|
| | 24.80M | 19.80M | 20.00M | 20.60M | 14.30M | 14.30M | 14.10M | 3.10M | 17.62M | 16.01M | 22.62M | 30.59M | 37.03M | 48.14M | 44.45M |
|
Receivables
|
| 168.52M | 196.05M | 189.25M | 179.88M | 181.32M | 141.20M | 152.95M | 156.87M | 55.15M | 96.19M | 108.78M | 136.90M | 178.94M | 194.41M | 238.46M | 230.62M |
|
Current Deferred Tax Assets
|
| 11.87M | 12.48M | 15.11M | 13.50M | 12.87M | -25.60M | | | | | | | | | | |
|
Prepaid Assets
|
| 54.20M | 55.67M | 57.80M | 58.94M | 54.48M | 34.98M | 37.90M | 48.31M | 20.17M | 44.15M | 32.67M | 64.05M | 29.48M | 31.03M | 31.68M | 38.89M |
|
Current Assets
|
| 458.70M | 480.28M | 472.00M | 461.10M | 665.52M | 511.40M | 376.01M | 368.52M | 360.59M | 1192.08M | 896.39M | 825.72M | 815.83M | 714.56M | 602.03M | 656.19M |
|
Property, Plant & Equipment (Net)
|
| 236.84M | 254.67M | 253.37M | 230.75M | 216.91M | 176.25M | 183.04M | 155.97M | 32.34M | 26.04M | 19.32M | 11.96M | 11.53M | 7.08M | 8.18M | 6.18M |
|
Long-Term Investments
|
| | 12.84M | 13.34M | 13.77M | 13.90M | 14.17M | | | | | | | | | | |
|
Goodwill
|
| 450.60M | 397.99M | 382.29M | 381.13M | 286.88M | 497.36M | 492.75M | 200.39M | 203.64M | 204.66M | 297.80M | 357.45M | 363.85M | 363.12M | 501.76M | 501.76M |
|
Intangibles
|
| 51.36M | 12.38M | 25.29M | 0.70M | 39.42M | 68.96M | 55.73M | 47.64M | 13.97M | 28.59M | 45.20M | 39.73M | 26.72M | 9.87M | 34.58M | 20.17M |
|
Goodwill & Intangibles
|
| 501.95M | 410.37M | 407.58M | 381.83M | 326.30M | 566.32M | 548.48M | 248.03M | 217.61M | 233.25M | 343.00M | 397.18M | 390.56M | 372.98M | 536.34M | 521.92M |
|
Long-Term Deferred Tax
|
| | | 5.93M | 7.10M | | 0.38M | 6.88M | 10.26M | 10.70M | 0.04M | | | | | | |
|
Other Non-Current Assets
|
| 68.91M | 81.84M | 61.98M | 42.97M | 24.48M | 172.28M | 25.32M | 51.44M | 550.40M | 10.80M | 27.16M | 30.85M | 85.21M | 41.05M | 36.75M | 30.62M |
|
Non-Current Assets
|
| 904.72M | 825.40M | 760.77M | 726.61M | 657.78M | 782.68M | 773.84M | 866.02M | 848.91M | 280.83M | 405.50M | 462.61M | 517.90M | 458.14M | 629.41M | 603.18M |
|
Accounts Payables
|
| 42.77M | 27.53M | 31.03M | 35.79M | 36.18M | 30.09M | 37.72M | 40.21M | 18.76M | 31.20M | 42.20M | 39.95M | 83.20M | 86.57M | 81.20M | 112.27M |
|
Payables
|
| 42.77M | 27.53M | 31.03M | 35.79M | 36.18M | 30.09M | 37.72M | 40.21M | 18.76M | 31.20M | 42.20M | 39.95M | 83.20M | 86.57M | 81.20M | 112.27M |
|
Accumulated Expenses
|
| 36.52M | 41.78M | 54.84M | 62.39M | 62.18M | 36.66M | 61.31M | 53.24M | 13.77M | 18.71M | 28.79M | 46.44M | 39.19M | 33.43M | 61.58M | 50.78M |
|
Other Accumulated Expenses
|
| 75.63M | 73.84M | 67.85M | 68.27M | 70.41M | 62.75M | 48.25M | 59.86M | 39.62M | 40.92M | 68.99M | 58.35M | 46.07M | 35.74M | 42.86M | 38.59M |
|
Short term Debt
|
| 42.11M | 27.98M | 26.34M | 16.11M | 28.57M | 32.23M | 32.24M | 39.82M | 1.58M | | | | | | | |
|
Current Taxes
|
| 2.46M | | 16.40M | 0.64M | 0.24M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 55.57M | 55.92M | 59.95M | 41.39M | 47.64M | 33.62M | 44.48M | 37.09M | 4.51M | 4.28M | 6.58M | 11.60M | 16.11M | 19.09M | 30.94M | 45.88M |
|
Total Current Liabilities
|
| 255.06M | 229.49M | 256.40M | 224.58M | 249.47M | 283.79M | 224.00M | 230.21M | 178.60M | 95.12M | 161.38M | 165.25M | 184.57M | 174.83M | 216.58M | 247.52M |
|
Non-Current Debt
|
| 458.63M | 394.26M | 251.89M | 237.40M | 289.04M | 244.75M | 157.90M | 189.24M | 227.84M | | | | | | | |
|
Minority Interest
|
| 4.10M | 5.86M | 0.11M | -0.38M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 2.44M | | | 4.25M | 57.43M | | | 100.35M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 61.28M | 84.36M | 98.97M | 94.92M | 90.23M | 55.44M | 53.96M | 100.36M | 67.99M | 0.04M | | | | | | |
|
Other Non-Current Liabilities
|
| 9.95M | 7.48M | 13.67M | 11.44M | 11.71M | 6.84M | 15.02M | 17.73M | 10.02M | 46.96M | 52.99M | 42.39M | 86.11M | 71.80M | 65.73M | 62.99M |
|
Total Non-Current Liabilities
|
| 774.97M | 708.11M | 607.25M | 556.89M | 628.74M | 583.99M | 435.86M | 477.83M | 450.39M | 95.12M | 161.38M | 165.25M | 184.57M | 174.83M | 216.58M | 247.52M |
|
Total Liabilities
|
-503.41M | 784.92M | 715.59M | 620.92M | 568.34M | 640.44M | 590.83M | 450.88M | 495.56M | 460.40M | 142.08M | 214.38M | 207.64M | 270.68M | 246.63M | 282.31M | 310.51M |
|
Total Debt
|
| 500.74M | 422.24M | 278.22M | 253.50M | 317.61M | 276.99M | 190.14M | 229.06M | 229.42M | | | | | | | |
|
Common Equity
|
503.41M | 578.50M | 591.03M | 611.86M | 619.37M | 682.86M | 703.26M | 698.97M | 738.98M | 749.10M | 1330.83M | 1087.51M | 1080.68M | 1063.06M | 926.08M | 949.13M | 948.86M |
|
Shareholder's Equity
|
503.41M | 578.50M | 591.03M | 611.86M | 619.37M | 682.86M | 703.26M | 698.97M | 738.98M | 749.10M | 1330.83M | 1087.51M | 1080.68M | 1063.06M | 926.08M | 949.13M | 948.86M |
|
Liabilities and Shareholders Equity
|
| 1363.42M | 1306.62M | 1232.78M | 1187.71M | 1323.30M | 1294.09M | 1149.85M | 1234.54M | 1209.50M | 1472.91M | 1301.89M | 1288.32M | 1333.74M | 1172.70M | 1231.44M | 1259.37M |
|
Treasury Shares
|
0.28M | 37.20M | 37.20M | 43.21M | 4.60M | 2.00M | 0.53M | 54.60M | 1.31M | 3.30M | 2.43M | -78.08M | 79.59M | 81.21M | 87.37M | 89.67M | 93.76M |
|
Retained Earnings
|
| 482.24M | 459.10M | 536.36M | 593.97M | 602.83M | 591.80M | 598.50M | 602.61M | 628.33M | 1669.61M | 1545.09M | 1454.83M | 1420.99M | 1302.29M | 1314.17M | 1313.36M |