|
Cash & Equivalents
|
85.85M | 88.75M | 119.47M | 319.13M | 225.92M | 143.55M | 118.59M | 104.17M | 195.50M |
|
Cash & Current Investments
|
85.85M | 88.75M | 119.47M | 319.13M | 225.92M | 143.55M | 118.59M | 104.17M | 195.50M |
|
Receivables - Net
|
26.89M | 26.36M | 20.73M | 27.69M | 47.24M | 54.09M | 49.41M | 48.88M | 63.46M |
|
Receivables
|
26.89M | 26.36M | 20.73M | 27.69M | 47.24M | 54.09M | 49.41M | 48.88M | 63.46M |
|
Inventory
|
7.88M | 9.31M | 11.38M | 11.67M | 17.68M | 11.61M | 12.66M | 9.79M | 12.97M |
|
Prepaid Assets
|
0.82M | 1.35M | 0.39M | 1.23M | 1.77M | 1.83M | 2.12M | 1.91M | 2.22M |
|
Current Assets
|
143.61M | 125.81M | 154.68M | 362.15M | 297.13M | 216.00M | 185.83M | 167.43M | 275.29M |
|
Intangibles
|
2,892.26M | 2,501.12M | 2,339.32M | 2,318.91M | 2,262.16M | 2,443.75M | 3,237.40M | 3,075.57M | 3,042.80M |
|
Goodwill & Intangibles
|
2,892.26M | 2,501.12M | 2,339.32M | 2,318.91M | 2,262.16M | 2,443.75M | 3,237.40M | 3,075.57M | 3,042.80M |
|
Other Non-Current Assets
|
58.20M | 55.09M | 50.16M | 85.22M | 92.31M | 97.28M | 111.29M | 118.06M | 74.04M |
|
Non-Current Assets
|
2,950.46M | 2,556.21M | 2,389.47M | 2,404.14M | 2,354.47M | 2,541.04M | 3,348.69M | 3,193.63M | 3,116.84M |
|
Assets
|
3,094.07M | 2,682.02M | 2,544.15M | 2,766.29M | 2,651.61M | 2,757.03M | 3,534.52M | 3,361.06M | 3,392.13M |
|
Accounts Payables
|
3.91M | 9.09M | 2.89M | 2.48M | 6.40M | 6.47M | 6.69M | 11.44M | 10.58M |
|
Dividends payables
|
62.07M | 64.81M | 68.47M | 72.46M | 19.68M | 42.66M | 93.60M | 26.29M | 29.61M |
|
Payables
|
65.97M | 73.90M | 71.36M | 74.95M | 26.08M | 49.13M | 100.28M | 37.73M | 40.19M |
|
Other Accumulated Expenses
|
5.62M | 4.41M | 6.37M | 9.38M | 11.53M | 12.92M | 16.21M | 19.13M | 21.79M |
|
Current Taxes
|
5.65M | 18.25M | 6.97M | 13.32M | 14.48M | 19.07M | 16.07M | 15.56M | 23.18M |
|
Total Current Liabilities
|
34.28M | 51.38M | 33.61M | 43.55M | 52.08M | 61.43M | 63.59M | 72.42M | 85.15M |
|
Non-Current Debt
|
586.17M | 351.03M | 214.55M | 300.44M | | | 571.57M | 245.97M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | 25.00M |
|
Minority Interest
|
44.89M | 39.10M | 33.77M | 29.90M | 12.65M | 12.47M | 12.38M | 12.42M | 12.25M |
|
Non-Current Deferred Tax Liability
|
121.33M | 91.15M | 88.96M | 86.44M | 88.00M | 87.70M | 138.16M | 134.30M | 132.31M |
|
Other Non-Current Liabilities
|
25.63M | 33.39M | 36.57M | 25.43M | 7.20M | 6.69M | 7.74M | 7.73M | 18.46M |
|
Total Non-Current Liabilities
|
748.17M | 507.35M | 337.12M | 438.74M | 140.99M | 149.13M | 773.32M | 452.69M | 242.46M |
|
Total Liabilities
|
773.80M | 540.75M | 373.70M | 464.17M | 148.19M | 155.82M | 781.05M | 460.42M | 260.92M |
|
Total Debt
|
586.17M | 351.03M | 214.55M | 300.44M | | | 571.57M | 245.97M | |
|
Common Equity
|
2,320.26M | 2,141.27M | 2,170.45M | 2,302.12M | 2,503.41M | 2,601.21M | 2,753.47M | 2,900.64M | 3,131.21M |
|
Shareholder's Equity
|
2,320.26M | 2,141.27M | 2,170.45M | 2,302.12M | 2,503.41M | 2,601.21M | 2,753.47M | 2,900.64M | 3,131.21M |
|
Liabilities and Shareholders Equity
|
3,094.07M | 2,682.02M | 2,544.15M | 2,766.29M | 2,651.61M | 2,757.03M | 3,534.52M | 3,361.06M | 3,392.13M |
|
Retained Earnings
|
88.05M | -89.90M | -65.75M | 61.13M | 286.25M | 381.93M | 527.31M | 666.52M | 889.99M |
|
Treasury Shares
|
0.42M | 0.25M | 0.18M | 0.14M | 0.18M | 0.18M | 0.17M | 0.22M | 0.22M |