|
Cash & Equivalents
|
31.92M | 31.93M | 32.61M | 51.28M | 57.07M | 58.59M | 33.41M | 35.98M | 43.69M | 43.94M | 51.19M | 40.40M | 44.64M | 96.83M | 80.99M | 103.70M | 128.43M | 106.23M | 112.16M | 101.21M | 103.92M | 92.84M | 36.23M | 55.67M | 67.26M | 45.86M | 34.65M | 24.50M | 26.49M | 30.93M | 64.56M | 37.24M | 87.77M | 71.24M | 60.45M | 74.80M |
|
Short-term Investments
|
61.84M | | | | 17.22M | 23.72M | 21.92M | 7.28M | 7.28M | 2.00M | | | | 13.24M | 13.10M | 7.20M | 7.30M | 2.70M | 2.65M | 2.54M | 2.60M | 2.63M | 2.04M | 0.27M | 0.16M | 0.18M | | | 0.14M | | 2.90M | 2.90M | 2.71M | 2.60M | 1.82M | 2.00M |
|
Cash & Current Investments
|
93.76M | 31.93M | 32.61M | 51.28M | 74.30M | 82.31M | 55.34M | 43.27M | 50.98M | 45.94M | 51.19M | 40.40M | 44.64M | 110.07M | 94.09M | 110.90M | 135.73M | 108.93M | 114.80M | 103.75M | 106.52M | 95.47M | 38.26M | 55.94M | 67.42M | 46.03M | 34.65M | 24.50M | 26.63M | 30.93M | 67.46M | 40.14M | 90.48M | 73.84M | 62.27M | 76.80M |
|
Receivables - Net
|
53.87M | | | | 149.12M | 125.50M | 136.40M | 150.68M | 174.31M | 134.80M | 155.41M | 162.96M | 168.50M | 205.79M | 204.60M | 207.81M | 179.33M | 209.16M | 219.87M | 235.71M | 208.97M | 220.96M | 258.12M | 237.83M | 170.97M | 255.15M | 253.04M | 242.18M | 269.93M | 212.50M | 210.95M | 249.18M | 254.72M | 225.49M | 249.36M | 218.31M |
|
Receivables - Other
|
| | | | 16.03M | 15.87M | 16.30M | 14.87M | 13.54M | 18.83M | 32.37M | 21.19M | 24.20M | 36.01M | 41.32M | 54.30M | 58.41M | 57.55M | 56.76M | 73.89M | 73.94M | 79.87M | 85.14M | 92.30M | 96.28M | 88.41M | 92.32M | 86.33M | 81.48M | 69.19M | 66.12M | 74.68M | 78.14M | 80.16M | 71.68M | 64.60M |
|
Receivables
|
53.87M | | | | 165.16M | 141.37M | 152.69M | 165.55M | 187.85M | 153.63M | 187.78M | 184.15M | 192.71M | 241.80M | 245.92M | 262.11M | 237.74M | 266.71M | 276.63M | 309.60M | 282.92M | 300.83M | 343.25M | 330.14M | 267.24M | 343.55M | 345.37M | 328.52M | 351.42M | 281.69M | 277.07M | 323.86M | 332.86M | 305.65M | 321.04M | 282.91M |
|
Inventory
|
18.28M | | | | 21.30M | 21.42M | 19.04M | 21.72M | 22.60M | 18.87M | 16.51M | 14.10M | 14.80M | 67.07M | 58.05M | 50.97M | 45.75M | 44.85M | 46.56M | 44.79M | 54.04M | 61.58M | 64.65M | 70.29M | 75.42M | 75.64M | 74.38M | 70.18M | 77.52M | 80.76M | 79.22M | 77.32M | 79.18M | 79.63M | 80.30M | 80.01M |
|
Prepaid Assets
|
12.01M | | | | 21.46M | 22.19M | 22.01M | 19.83M | 17.00M | 20.44M | 27.48M | 29.88M | 27.15M | 45.90M | 52.12M | 33.16M | 28.46M | 34.02M | 31.74M | 34.40M | 37.55M | 44.72M | 54.40M | 58.34M | 68.06M | 52.81M | 58.87M | 53.62M | 46.15M | 44.94M | 46.58M | 49.99M | 39.29M | 46.13M | 42.01M | 43.34M |
|
Current Assets
|
177.91M | | | | 282.22M | 251.43M | 232.78M | 235.50M | 278.44M | 220.05M | 250.59M | 247.34M | 279.30M | 428.83M | 408.81M | 402.84M | 447.65M | 396.92M | 412.96M | 418.65M | 480.99M | 422.73M | 415.42M | 422.40M | 477.99M | 429.64M | 420.94M | 390.49M | 418.72M | 369.13M | 404.15M | 416.58M | 463.66M | 425.06M | 433.94M | 418.43M |
|
Property, Plant & Equipment (Net)
|
11.74M | | | | 24.78M | 24.00M | 23.84M | 25.96M | 27.04M | 27.63M | 28.30M | 27.02M | 28.98M | 46.90M | 48.00M | 48.43M | 48.89M | 49.24M | 49.29M | 48.56M | 47.69M | 48.04M | 48.50M | 46.17M | 44.83M | 43.41M | 42.42M | 42.32M | 41.82M | 40.76M | 40.82M | 48.78M | 60.36M | 64.74M | 66.66M | 66.43M |
|
Long-Term Investments
|
32.37M | | | | 9.03M | 2.23M | | | | | | | | | | | 115.18M | 92.74M | 106.01M | 50.44M | 43.93M | 16.90M | 4.52M | | | | | | | | | | | | | |
|
Goodwill
|
49.39M | 49.89M | 49.89M | 49.89M | 335.72M | 335.72M | 335.72M | 382.49M | 383.65M | 389.20M | 389.20M | 389.20M | 224.90M | 414.39M | 416.89M | 416.89M | 416.89M | 416.89M | 416.89M | 416.89M | 300.89M | 300.89M | 300.89M | 300.89M | 300.89M | 300.89M | 300.89M | 584.30M | 300.89M | 584.30M | 584.30M | 584.30M | 300.89M | 584.30M | 584.30M | 584.30M |
|
Intangibles
|
30.20M | | | | 244.41M | 232.10M | 220.14M | 263.39M | 251.39M | 250.67M | 238.02M | 225.76M | 213.37M | 452.93M | 449.26M | 432.91M | 417.36M | 401.53M | 384.35M | 367.13M | 350.73M | 335.19M | 319.79M | 309.70M | 294.73M | 280.07M | 265.38M | 251.05M | 618.96M | 224.88M | 212.05M | 619.27M | 619.27M | 619.27M | 619.27M | 619.27M |
|
Goodwill & Intangibles
|
79.59M | 49.89M | 49.89M | 49.89M | 580.13M | 567.82M | 555.86M | 645.89M | 635.05M | 639.87M | 627.22M | 614.96M | 438.26M | 867.32M | 866.15M | 849.81M | 834.25M | 818.42M | 801.24M | 784.02M | 651.62M | 636.08M | 620.68M | 610.59M | 595.62M | 580.97M | 566.27M | 835.35M | 919.85M | 809.18M | 796.35M | 1,203.57M | 920.16M | 1,203.57M | 1,203.57M | 1,203.57M |
|
Long-Term Deferred Tax
|
1.54M | | | | 8.43M | 8.15M | 7.64M | 8.21M | 9.15M | 8.97M | 5.79M | 5.46M | 4.96M | 6.22M | 6.42M | 8.75M | 10.65M | 10.83M | 10.91M | 10.67M | 47.29M | 53.84M | 56.96M | 57.27M | 53.65M | 65.90M | 66.83M | 63.42M | 128.98M | 72.44M | 78.07M | 84.47M | 88.98M | 93.67M | 99.31M | 91.12M |
|
Other Non-Current Assets
|
4.90M | | | | 6.29M | 7.45M | 7.59M | 8.50M | 7.48M | 7.37M | 25.02M | 25.16M | 26.76M | 56.91M | 34.74M | 34.60M | 20.89M | 22.05M | 20.70M | 19.83M | 23.07M | 37.01M | 37.64M | 40.13M | 38.59M | 28.36M | 28.35M | 34.27M | 35.09M | 33.25M | 35.56M | 33.98M | 26.57M | 28.36M | 29.24M | 26.41M |
|
Non-Current Assets
|
130.15M | | | | 628.66M | 609.65M | 594.92M | 688.55M | 678.72M | 726.00M | 726.35M | 709.74M | 535.61M | 1,043.66M | 1,019.25M | 1,003.24M | 1,099.62M | 1,055.86M | 1,046.03M | 967.97M | 866.75M | 841.42M | 815.25M | 802.24M | 777.58M | 762.02M | 746.25M | 731.13M | 725.43M | 709.33M | 701.30M | 698.18M | 698.89M | 712.41M | 708.23M | 686.81M |
|
Assets
|
308.06M | | | | 910.88M | 861.08M | 827.70M | 924.05M | 957.16M | 946.05M | 976.94M | 957.08M | 814.91M | 1,472.49M | 1,428.06M | 1,406.08M | 1,547.27M | 1,452.78M | 1,458.99M | 1,386.62M | 1,347.74M | 1,264.15M | 1,230.67M | 1,224.63M | 1,255.56M | 1,191.66M | 1,167.20M | 1,121.62M | 1,144.15M | 1,078.46M | 1,105.45M | 1,114.76M | 1,162.55M | 1,137.48M | 1,142.17M | 1,105.23M |
|
Accounts Payables
|
27.04M | | | | 76.38M | 62.75M | 61.00M | 74.61M | 84.26M | 58.45M | 54.69M | 52.65M | 56.70M | 136.02M | 130.73M | 133.88M | 134.87M | 98.19M | 89.76M | 94.02M | 100.75M | 97.84M | 102.52M | 99.26M | 95.81M | 102.00M | 97.62M | 89.08M | 85.16M | 84.49M | 92.85M | 102.94M | 87.76M | 80.84M | 88.70M | 76.74M |
|
Payables
|
27.04M | | | | 76.38M | 62.75M | 61.00M | 74.61M | 84.26M | 58.45M | 54.69M | 52.65M | 56.70M | 136.02M | 130.73M | 133.88M | 134.87M | 98.19M | 89.76M | 94.02M | 100.75M | 97.84M | 102.52M | 99.26M | 95.81M | 102.00M | 97.62M | 89.08M | 85.16M | 84.49M | 92.85M | 102.94M | 87.76M | 80.84M | 88.70M | 76.74M |
|
Accumulated Expenses
|
27.04M | | | | 76.38M | 62.75M | 61.00M | 74.61M | 84.26M | 58.45M | 54.69M | 52.65M | 56.70M | 136.02M | 130.73M | 133.88M | 134.87M | 98.19M | 89.76M | 94.02M | 100.75M | 94.58M | 99.95M | 99.26M | 85.27M | 102.00M | 97.62M | 89.08M | 91.69M | 84.49M | 92.85M | 102.94M | 106.25M | 89.94M | 90.14M | 88.07M |
|
Other Accumulated Expenses
|
9.92M | | | | 24.86M | 19.23M | 18.57M | 17.44M | 18.42M | 19.69M | 29.41M | 24.62M | 16.20M | 53.00M | 52.27M | 63.92M | 68.83M | 57.06M | 49.55M | 55.29M | 48.35M | 43.82M | 50.99M | 54.24M | 33.93M | 37.50M | 29.95M | 33.10M | 29.92M | 32.19M | 31.25M | | | | | |
|
Short term Debt
|
| | | | 20.00M | 20.00M | 20.00M | 58.00M | 55.00M | 57.00M | 35.00M | 34.00M | 8.00M | 13.50M | 14.85M | 13.91M | 15.53M | 20.06M | 20.06M | 20.06M | 20.06M | 20.06M | 20.06M | 20.06M | 20.06M | 20.06M | 25.07M | 30.09M | 35.10M | 228.17M | 3.50M | 4.81M | 6.12M | 7.44M | 8.75M | 8.75M |
|
Current Leases
|
| | | | | | | | | 7.21M | 7.80M | 7.57M | 7.72M | 18.20M | 18.30M | 17.76M | 17.02M | 17.63M | 17.97M | 17.85M | 17.40M | 16.62M | 16.08M | 15.62M | 15.42M | 14.97M | 15.34M | 14.90M | 15.74M | 14.21M | 12.35M | 10.64M | 9.44M | 10.34M | 10.82M | 11.62M |
|
Current Deferred Revenue
|
43.50M | | | | 100.57M | 103.16M | 87.94M | 82.49M | 105.09M | 109.28M | 96.94M | 83.42M | 100.41M | 113.70M | 105.69M | 93.45M | 96.82M | 102.10M | 101.47M | 89.55M | 109.12M | 109.08M | 106.46M | 90.14M | 113.94M | 121.76M | 113.92M | 107.54M | 113.38M | 110.60M | 99.55M | 95.76M | 119.30M | 116.62M | 115.21M | 106.70M |
|
Total Current Liabilities
|
77.07M | | | | 242.80M | 223.03M | 203.11M | 258.31M | 289.65M | 269.94M | 230.44M | 205.25M | 206.74M | 370.74M | 342.64M | 319.77M | 327.63M | 296.52M | 287.20M | 284.73M | 344.45M | 338.19M | 345.07M | 298.09M | 330.49M | 342.80M | 345.59M | 325.47M | 341.07M | 504.31M | 272.57M | 293.10M | 328.87M | 305.18M | 313.62M | 291.87M |
|
Non-Current Debt
|
| | | | 22.50M | 22.50M | 22.92M | 23.50M | 24.10M | 24.72M | 47.22M | 46.60M | 45.99M | 381.74M | 377.30M | 373.03M | 369.04M | 363.89M | 359.33M | 354.78M | 350.22M | 330.35M | 315.26M | 310.77M | 306.27M | 225.76M | 216.33M | 206.91M | 197.48M | | 333.98M | 332.43M | 330.73M | 329.18M | 327.62M | 326.07M |
|
Non-Current Deffered Revenue
|
7.19M | | | | 14.18M | 14.22M | 17.46M | 15.98M | 17.57M | 15.79M | 15.12M | 18.69M | 20.48M | 25.91M | 23.84M | 21.29M | 26.01M | 23.05M | 22.04M | 21.62M | 20.62M | 19.31M | 19.58M | 22.18M | 19.25M | 18.36M | 20.05M | 17.86M | 19.22M | 14.02M | 16.63M | 16.75M | 20.99M | 23.52M | 31.75M | 29.75M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | | | | 7.65M | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 47.85M | 50.58M | 49.85M | 53.34M | 56.20M | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.05M | | | | 2.79M | 3.09M | 3.29M | 3.87M | 4.74M | 4.86M | 5.03M | 4.87M | 27.30M | 17.44M | 17.72M | 17.53M | 109.14M | 17.30M | 17.99M | 13.48M | 87.54M | 8.10M | 8.12M | 11.68M | 78.17M | 3.76M | 3.76M | 3.73M | 64.83M | 5.62M | 5.62M | 5.62M | 5.94M | 5.94M | 5.94M | 5.94M |
|
Operating Leases
|
| | | | | | | | | 46.37M | 48.05M | 45.17M | 48.07M | 76.87M | 73.91M | 71.18M | 91.11M | 86.94M | 81.55M | 77.19M | 73.17M | 68.62M | 64.38M | 64.92M | 61.60M | 58.34M | 57.17M | 53.18M | 38.71M | 50.98M | 47.20M | 33.25M | 37.38M | 61.14M | 62.06M | 61.81M |
|
Other Non-Current Liabilities
|
3.99M | | | | 24.52M | 13.20M | 13.66M | 32.02M | 47.63M | 12.53M | 12.33M | 13.05M | 20.29M | 67.09M | 68.66M | 67.69M | 48.28M | 41.18M | 40.53M | 39.86M | 41.97M | 42.19M | 43.24M | 43.60M | 31.19M | 31.34M | 30.64M | 30.52M | 30.66M | 30.95M | 30.60M | 32.49M | 25.96M | 24.53M | 24.47M | 24.64M |
|
Total Non-Current Liabilities
|
84.94M | | | | 270.94M | 262.84M | 246.79M | 301.67M | 319.23M | 354.46M | 338.04M | 313.01M | 311.37M | 851.70M | 814.62M | 782.94M | 812.13M | 768.87M | 749.18M | 733.22M | 778.60M | 747.55M | 736.09M | 691.86M | 705.95M | 687.39M | 682.31M | 647.16M | 660.73M | 622.85M | 669.83M | 686.73M | 731.97M | 731.13M | 747.27M | 720.55M |
|
Total Liabilities
|
88.94M | | | | 295.46M | 276.04M | 260.45M | 333.69M | 366.86M | 366.99M | 350.38M | 326.07M | 331.65M | 918.78M | 883.28M | 850.64M | 860.41M | 810.05M | 789.71M | 773.08M | 820.57M | 789.74M | 779.33M | 735.47M | 737.14M | 718.73M | 712.95M | 677.69M | 691.39M | 653.80M | 700.43M | 719.23M | 757.93M | 755.66M | 771.74M | 745.18M |
|
Total Debt
|
| | | | 42.50M | 42.50M | 42.92M | 81.50M | 79.10M | 81.72M | 82.22M | 80.61M | 53.99M | 395.24M | 392.15M | 386.94M | 384.57M | 383.95M | 379.39M | 374.84M | 370.27M | 350.41M | 335.32M | 330.83M | 326.33M | 245.82M | 241.41M | 237.00M | 232.58M | 228.17M | 337.48M | 337.24M | 336.85M | 336.61M | 336.38M | 334.82M |
|
Common Equity
|
219.12M | | | | 615.42M | 585.03M | 567.25M | 590.36M | 590.30M | 579.06M | 626.57M | 631.01M | 483.25M | 553.70M | 544.78M | 555.44M | 686.85M | 642.73M | 669.28M | 613.55M | 527.17M | 474.41M | 451.34M | 489.17M | 518.43M | 472.93M | 454.25M | 443.93M | 452.76M | 424.66M | 405.02M | 395.53M | 404.62M | 381.81M | 370.44M | 360.05M |
|
Shareholder's Equity
|
219.12M | | | | 615.42M | 585.03M | 567.25M | 590.36M | 590.30M | 579.06M | 626.57M | 631.01M | 483.25M | 553.70M | 544.78M | 555.44M | 686.85M | 642.73M | 669.28M | 613.55M | 527.17M | 474.41M | 451.34M | 489.17M | 518.43M | 472.93M | 454.25M | 443.93M | 452.76M | 424.66M | 405.02M | 395.53M | 404.62M | 381.81M | 370.44M | 360.05M |
|
Liabilities and Shareholders Equity
|
308.06M | | | | 910.88M | 861.08M | 827.70M | 924.05M | 957.16M | 946.05M | 976.94M | 957.08M | 814.91M | 1,472.49M | 1,428.06M | 1,406.08M | 1,547.27M | 1,452.78M | 1,458.99M | 1,386.62M | 1,347.74M | 1,264.15M | 1,230.67M | 1,224.63M | 1,255.56M | 1,191.66M | 1,167.20M | 1,121.62M | 1,144.15M | 1,078.46M | 1,105.45M | 1,114.76M | 1,162.55M | 1,137.48M | 1,142.17M | 1,105.23M |
|
Retained Earnings
|
-1037.17M | | | | -1072.43M | -1105.37M | -1124.80M | -1134.96M | -1136.99M | -1167.82M | -1118.35M | -1116.70M | -1267.07M | -1300.24M | -1308.49M | -1302.24M | -1178.48M | -1223.16M | -1199.92M | -1259.35M | -1355.66M | -1425.64M | -1455.82M | -1474.23M | -1453.74M | -1492.05M | -1513.53M | -1527.03M | -1519.95M | -1550.31M | -1567.13M | -1580.55M | -1574.18M | -1600.41M | -1611.51M | -1623.61M |
|
Treasury Shares
|
1.26M | | | | 1.70M | 2.04M | 1.88M | 1.80M | 1.51M | 1.94M | 0.98M | 0.98M | 0.98M | 5.75M | 7.27M | 6.93M | 0.32M | 7.47M | 6.78M | 5.71M | 5.39M | 4.55M | 8.54M | 7.56M | 7.65M | 7.08M | 7.64M | 7.95M | 7.09M | 6.03M | 6.73M | 4.74M | 4.00M | 3.82M | 8.75M | 9.17M |