|
Cash & Equivalents
|
61.14M | 1.74M | 75.57M | 43.34M | 174.71M | 177.56M | 187.10M | 152.84M | 136.76M | 146.52M | 142.02M | 122.65M | 97.92M | 100.77M | 127.84M | 100.51M | 74.57M |
|
Short-term Investments
|
| | 5.08M | 5.30M | 7.32M | 7.20M | 9.05M | 4.92M | 6.95M | 10.21M | 7.58M | 7.49M | 3.88M | 2.57M | 3.09M | 2.91M | 2.97M |
|
Cash & Current Investments
|
61.14M | 1.74M | 80.66M | 48.64M | 182.03M | 184.76M | 196.15M | 157.76M | 143.71M | 156.74M | 149.60M | 130.14M | 101.80M | 103.34M | 130.93M | 103.42M | 77.54M |
|
Receivables - Net
|
| | 127.26M | 98.52M | 102.44M | 183.59M | 109.98M | 110.50M | 110.83M | 185.64M | 110.64M | 110.04M | 102.50M | 178.99M | 95.99M | 96.78M | 103.91M |
|
Receivables - Other
|
| | | | | 5.63M | | | | 4.42M | | | | 4.45M | | | |
|
Receivables
|
| | 127.26M | 98.52M | 102.44M | 189.22M | 109.98M | 110.50M | 110.83M | 190.06M | 110.64M | 110.04M | 102.50M | 183.44M | 95.99M | 96.78M | 103.91M |
|
Current Deferred Tax Assets
|
| | | | | 12.37M | | | | 23.23M | | | | 21.94M | | | |
|
Prepaid Assets
|
| 0.16M | 49.90M | 45.35M | 38.03M | 44.60M | 48.04M | 49.01M | 52.51M | 53.17M | 58.29M | 60.87M | 55.83M | 50.53M | 50.92M | 52.58M | 49.21M |
|
Current Assets
|
| 1.91M | 257.82M | 236.60M | 322.50M | 405.74M | 345.12M | 312.36M | 300.10M | 385.33M | 318.53M | 301.06M | 260.13M | 332.85M | 277.84M | 252.78M | 230.66M |
|
Property, Plant & Equipment (Net)
|
| | 17.63M | 12.58M | 10.66M | 10.15M | 6.92M | 7.24M | 7.77M | 6.64M | 5.70M | 4.32M | 3.54M | 3.20M | | | |
|
Long-Term Investments
|
| 697.28M | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 1,104.33M | 1,032.71M | 462.08M | 457.74M | 458.23M | 457.97M | 457.77M | 317.07M | 317.07M | 317.07M | 317.07M | 1,100.17M | 317.07M | 317.07M | 1,100.17M |
|
Intangibles
|
| | 1,079.77M | 1,000.11M | 979.29M | 992.71M | 995.92M | 1,000.94M | 999.86M | 844.75M | 848.31M | 847.91M | 852.05M | 852.12M | 859.33M | 863.43M | 867.42M |
|
Goodwill & Intangibles
|
| | 2,184.10M | 2,032.82M | 1,441.37M | 1,450.45M | 1,454.14M | 1,458.90M | 1,457.63M | 1,161.83M | 1,165.38M | 1,164.98M | 1,169.12M | 1,952.29M | 1,176.40M | 1,180.50M | 1,967.59M |
|
Other Non-Current Assets
|
| | 15.87M | 156.04M | 11.19M | 16.35M | 9.05M | 4.92M | 6.95M | 23.89M | 21.39M | 14.31M | 11.04M | 28.92M | 25.61M | 24.92M | 23.88M |
|
Non-Current Assets
|
| 697.28M | 17.63M | 12.58M | 10.66M | 10.15M | 6.92M | 7.24M | 7.77M | 6.64M | 5.70M | 825.33M | 3.54M | 3.20M | 744.65M | 716.65M | 666.93M |
|
Assets
|
| 699.19M | 2,428.06M | 2,292.04M | 1,595.40M | 1,642.69M | 1,540.36M | 1,478.07M | 1,424.97M | 1,273.63M | 1,180.86M | 1,126.39M | 1,053.53M | 1,106.07M | 1,022.49M | 969.43M | 897.58M |
|
Accounts Payables
|
| 0.22M | 29.86M | 22.41M | 20.95M | 18.34M | 14.19M | 14.14M | 15.00M | 14.51M | 13.38M | 14.07M | 21.16M | 13.46M | 20.79M | 26.79M | 20.92M |
|
Notes Payables
|
| | | | | 39.69M | 45.24M | 40.09M | 40.49M | 44.98M | 42.41M | 40.41M | 10.01M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Payables
|
| 0.22M | 29.86M | 22.41M | 20.95M | 58.03M | 59.43M | 54.23M | 55.48M | 59.49M | 55.79M | 54.48M | 31.17M | 14.46M | 21.79M | 27.79M | 21.92M |
|
Accumulated Expenses
|
| | 46.55M | 48.80M | 31.58M | 41.47M | 35.79M | 30.14M | 28.55M | 31.77M | 24.66M | 28.60M | 28.32M | 47.80M | 29.14M | 26.10M | 28.55M |
|
Short term Debt
|
| | 6.40M | 37.80M | 6.40M | 39.69M | 45.24M | 40.09M | 40.49M | 44.98M | 42.41M | 40.41M | 10.01M | 6.40M | 6.40M | 6.40M | 6.40M |
|
Current Leases
|
| | 5.49M | 5.04M | 4.27M | 4.20M | 4.18M | 3.88M | 3.59M | 3.05M | 3.24M | 2.61M | 2.09M | 1.79M | | | |
|
Current Taxes
|
| 0.10M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 236.61M | 215.76M | 198.57M | 282.45M | 247.23M | 226.58M | 205.80M | 284.97M | 245.28M | 228.26M | 205.47M | 283.95M | 244.96M | 216.31M | 197.18M |
|
Total Current Liabilities
|
| 0.32M | 447.64M | 458.44M | 329.43M | 425.11M | 374.35M | 343.39M | 320.60M | 413.23M | 350.79M | 342.39M | 294.00M | 376.98M | 324.92M | 296.87M | 272.99M |
|
Non-Current Debt
|
| | 616.46M | 583.98M | 582.87M | 581.82M | 580.72M | 579.64M | 578.56M | 577.49M | 576.42M | 575.36M | 574.31M | 573.27M | 572.23M | 571.20M | 570.18M |
|
Non-Current Deffered Revenue
|
| 21.37M | 1.71M | 1.28M | 0.67M | 1.78M | 1.69M | 2.44M | 2.21M | 2.40M | 1.57M | 1.69M | 1.82M | 1.66M | 1.17M | 1.00M | 0.82M |
|
Preferred Stock Liabilities
|
| 696.59M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 74.73M | 8.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 244.00 | | | | 73.98M | 69.22M | 68.12M | 64.06M | 52.15M | 49.17M | 45.89M | 44.10M | 42.04M | 41.04M | 39.36M | 37.39M |
|
Operating Leases
|
| | 11.71M | 13.51M | 11.98M | 11.95M | 15.99M | 14.24M | 13.10M | 9.25M | 10.60M | 9.77M | 6.84M | 8.22M | | | |
|
Other Non-Current Liabilities
|
| | 95.06M | 83.47M | 77.06M | 11.55M | 11.47M | 10.08M | 10.09M | 13.53M | 13.40M | 12.48M | 11.98M | 18.28M | 20.48M | 18.54M | 12.21M |
|
Total Non-Current Liabilities
|
| | 754.74M | 722.28M | 692.10M | 685.82M | 676.81M | 671.75M | 664.42M | 654.82M | 647.93M | 642.58M | 639.05M | 635.24M | 634.92M | 630.11M | 620.60M |
|
Total Liabilities
|
3,268.99M | 104.69M | 1,202.37M | 1,180.72M | 1,021.53M | 1,110.93M | 1,051.16M | 1,015.14M | 985.02M | 1,068.05M | 998.73M | 984.97M | 933.05M | 1,012.22M | 959.84M | 926.97M | 893.59M |
|
Total Debt
|
| | 622.87M | 621.77M | 589.27M | 621.51M | 625.95M | 619.73M | 619.05M | 622.47M | 618.83M | 615.77M | 584.32M | 579.67M | 578.64M | 577.61M | 576.59M |
|
Common Equity
|
-3268.99M | -107.09M | 1,225.68M | 1,111.32M | 573.88M | 531.76M | 489.20M | 462.93M | 439.95M | 205.59M | 182.13M | 141.42M | 120.48M | 93.85M | 62.65M | 42.45M | 3.99M |
|
Shareholder's Equity
|
-3268.99M | -107.09M | 1,225.68M | 1,111.32M | 573.88M | 531.76M | 489.20M | 462.93M | 439.95M | 205.59M | 182.13M | 141.42M | 120.48M | 93.85M | 62.65M | 42.45M | 3.99M |
|
Liabilities and Shareholders Equity
|
| 699.19M | 2,428.06M | 2,292.04M | 1,595.40M | 1,642.69M | 1,540.36M | 1,478.07M | 1,424.97M | 1,273.63M | 1,180.86M | 1,126.39M | 1,053.53M | 1,106.07M | 1,022.49M | 969.43M | 897.58M |
|
Treasury Shares
|
| | 8.66M | 11.98M | 0.03M | -0.08M | 0.22M | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Retained Earnings
|
| -102.09M | -268.87M | -390.37M | -918.71M | -14.79M | -1016.42M | -1048.42M | -1076.15M | -1321.48M | -15.94M | -15.87M | -15.90M | -1443.39M | -1481.43M | -1505.22M | -1546.50M |