|
Cash & Equivalents
|
66.61M | 459.68M | | | 454.66M | 849.71M | 803.06M | 763.54M | 516.73M | 248.69M | 257.21M | 265.43M | 265.35M | 298.22M | 301.11M | 298.49M | 304.40M | 372.25M | 376.39M | 394.33M | 407.25M |
|
Short-term Investments
|
| 113.33M | | | 9.76M | 5.36M | | | | 3.92M | | | | 0.74M | | | | 3.92M | | | |
|
Cash & Current Investments
|
66.61M | 573.01M | | | 464.42M | 855.07M | 803.06M | 763.54M | 516.73M | 252.61M | 257.21M | 265.43M | 265.35M | 298.96M | 301.11M | 298.49M | 304.40M | 376.18M | 376.39M | 394.33M | 407.25M |
|
Receivables - Net
|
| 32.96M | | | 37.08M | 38.83M | 57.50M | 54.36M | 53.73M | 64.70M | 72.76M | 69.34M | 66.88M | 87.00M | 89.92M | 105.52M | 72.75M | 82.40M | 96.48M | 80.67M | 81.44M |
|
Receivables - Other
|
| 0.79M | | | 42.38M | 2.04M | 42.19M | 49.96M | 46.03M | 51.50M | 62.50M | 63.89M | 68.02M | 0.32M | 102.07M | 101.02M | 104.28M | 99.98M | 102.06M | 109.94M | 109.21M |
|
Receivables
|
| 33.75M | | | 79.46M | 40.87M | 99.68M | 104.32M | 99.76M | 116.20M | 135.27M | 133.22M | 134.90M | 87.32M | 191.99M | 206.54M | 177.02M | 182.38M | 198.54M | 190.61M | 190.65M |
|
Inventory
|
| | | | | | | | | 5.82M | | | | 6.44M | | | | 6.10M | | | |
|
Prepaid Assets
|
| 17.91M | | | 22.89M | 35.65M | 35.15M | 34.33M | 33.62M | 43.78M | 42.58M | 37.98M | 34.32M | 35.78M | 35.28M | 35.03M | 29.86M | 49.80M | 34.72M | 38.55M | 37.94M |
|
Current Assets
|
| 536.30M | | | 1,009.86M | 972.42M | | | | 410.34M | | | | 483.17M | | | 618.55M | 612.57M | 619.05M | 592.58M | 658.06M |
|
Property, Plant & Equipment (Net)
|
| 71.72M | | | 40.75M | 82.47M | 39.61M | 39.58M | 37.04M | 38.65M | 40.72M | 41.75M | 47.91M | 78.29M | 77.31M | 75.61M | 72.78M | 70.78M | 73.35M | 79.11M | 91.45M |
|
Long-Term Investments
|
| 15.34M | | | 9.90M | 9.66M | 9.36M | 0.05M | 37.06M | 34.57M | 33.85M | | | | | | | | | | |
|
Goodwill
|
| 891.19M | | | | 121.60M | | | | 310.14M | | | | 318.91M | | | | | | | |
|
Intangibles
|
| 412.61M | | | 918.74M | 1,324.92M | 922.64M | 946.65M | 891.93M | 860.71M | 910.73M | 917.76M | 901.66M | 1,826.23M | 1,786.37M | 1,712.58M | 1,777.71M | 1,717.29M | 1,936.50M | 1,980.24M | 2,033.12M |
|
Goodwill & Intangibles
|
| 1,303.81M | | | 918.74M | 1,446.52M | 922.64M | 946.65M | 891.93M | 1,170.86M | 910.73M | 917.76M | 901.66M | 2,145.14M | 1,786.37M | 1,712.58M | 1,777.71M | 1,717.29M | 1,936.50M | 1,980.24M | 2,033.12M |
|
Long-Term Deferred Tax
|
| 19.75M | | | 29.53M | 30.78M | 30.21M | 34.16M | 32.95M | 27.56M | 27.02M | 26.93M | 26.46M | 17.63M | 20.37M | 22.14M | 19.29M | 38.87M | 33.91M | 28.55M | 32.28M |
|
Other Non-Current Assets
|
2.14M | 2.30M | 0.54M | 0.91M | 2.02M | -1.00M | -1.10M | -1.31M | 1.74M | -3.24M | -5.70M | 2.49M | 0.42M | 0.98M | -2.62M | -4.03M | -8.84M | 1.26M | -0.16M | -1.79M | 6.90M |
|
Non-Current Assets
|
| 604.74M | | | 1,008.68M | 1,053.69M | | | | 1,006.85M | | | | 1,934.84M | | | 1,882.41M | 1,839.47M | 2,055.55M | 2,099.65M | 2,168.77M |
|
Assets
|
| 1,141.04M | | | 2,018.54M | 2,026.11M | 1,987.51M | 1,971.26M | 1,694.45M | 1,417.19M | 1,500.47M | 1,506.14M | 1,516.58M | 2,418.01M | 2,428.24M | 2,419.55M | 2,500.95M | 2,452.04M | 2,674.61M | 2,692.22M | 2,826.83M |
|
Accounts Payables
|
| 156.75M | | | 363.99M | 366.56M | 366.27M | 340.46M | 292.73M | 270.02M | 292.77M | 298.94M | 281.81M | 279.39M | 979.93M | 973.09M | 980.67M | 957.12M | 1,079.24M | 1,054.07M | 1,069.59M |
|
Payables
|
| 156.75M | | | 363.99M | 366.56M | 366.27M | 340.46M | 292.73M | 270.02M | 292.77M | 298.94M | 281.81M | 279.39M | 979.93M | 973.09M | 980.67M | 957.12M | 1,079.24M | 1,054.07M | 1,069.59M |
|
Short term Debt
|
| 9.59M | | | 506.92M | 491.07M | 481.01M | 458.01M | 232.54M | 15.80M | 15.57M | 15.66M | 21.59M | 10.31M | 42.97M | 43.09M | 40.83M | 39.21M | 43.04M | 48.32M | 60.67M |
|
Current Leases
|
| | | | | 6.88M | | | | 7.45M | | | | 10.26M | | | | 10.65M | | | |
|
Current Taxes
|
| 8.98M | | | 11.15M | 16.23M | 19.94M | 20.42M | 19.59M | 8.87M | 8.89M | 9.79M | 13.34M | 4.89M | 7.64M | 8.83M | 9.86M | 5.98M | 4.20M | 6.07M | 10.60M |
|
Current Deferred Revenue
|
| 17.86M | | | 30.75M | 26.26M | 24.25M | 22.05M | 34.07M | 23.64M | 34.39M | 30.69M | 38.65M | 28.62M | 47.77M | 46.55M | 46.78M | 40.30M | 41.86M | 38.21M | 40.13M |
|
Total Current Liabilities
|
| 238.16M | | | 325.83M | 289.69M | | | | 315.75M | | | | 383.16M | | | 405.48M | 399.48M | 458.99M | 453.74M | 482.54M |
|
Non-Current Debt
|
| 513.45M | | | | 491.07M | | | | 15.80M | | | | 43.64M | | | | 39.21M | | | |
|
Non-Current Deffered Revenue
|
| | | | | 4.41M | | | | 5.41M | | | | 42.53M | | | | 40.30M | | | |
|
Pension
|
| | | | | 2.39M | | | | 0.20M | | | | 1.12M | | | | 1.51M | | | |
|
Minority Interest
|
| -3.75M | | | -3.91M | -3.65M | -0.05M | 6.56M | 6.45M | 5.96M | 6.68M | 6.77M | 6.51M | 5.43M | 5.38M | 5.25M | 5.18M | 5.01M | 4.84M | 0.00M | 0.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.31M | 0.03M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 6.74M | | | 32.29M | 29.15M | 28.13M | 30.78M | 30.00M | 26.58M | 27.08M | 26.83M | 25.17M | 22.93M | 23.13M | 22.08M | 20.96M | 20.35M | 19.38M | 18.71M | 19.52M |
|
Operating Leases
|
| 32.88M | | | | 27.34M | | | | 22.46M | | | | 53.74M | | | | 49.87M | | | |
|
Other Non-Current Liabilities
|
| 174.26M | | | 76.38M | 68.63M | 50.84M | 47.77M | 45.37M | 66.59M | 62.59M | 64.05M | 56.26M | 977.49M | 71.72M | 58.15M | 66.67M | 72.95M | 85.62M | 70.03M | 71.03M |
|
Total Non-Current Liabilities
|
| 707.19M | | | 913.75M | 894.87M | 1,127.73M | 1,106.39M | 846.52M | 328.67M | 613.52M | 595.95M | 593.13M | 1,095.74M | 1,408.56M | 1,415.59M | 1,089.25M | 1,058.94M | 1,185.54M | 1,161.37M | 1,192.47M |
|
Total Liabilities
|
| 945.35M | | | 1,239.59M | 9.65M | 1,178.57M | 1,154.16M | 891.88M | 23.67M | 676.11M | 659.99M | 649.39M | 1,478.89M | 1,480.27M | 1,473.74M | 1,494.73M | 1,458.41M | 1,644.53M | 1,615.10M | 1,675.01M |
|
Total Debt
|
| 523.03M | | | 506.92M | 982.13M | 481.01M | 458.01M | 232.54M | 31.60M | 15.57M | 15.66M | 21.59M | 53.95M | 42.97M | 43.09M | 40.83M | 78.43M | 43.04M | 48.32M | 60.67M |
|
Common Equity
|
| 195.69M | | | 778.95M | 841.54M | 808.94M | 817.10M | 802.56M | 772.76M | 824.36M | 846.14M | 867.19M | 939.12M | 947.96M | 945.81M | 1,006.22M | 993.63M | 1,030.08M | 1,077.12M | 1,151.82M |
|
Shareholder's Equity
|
| 195.69M | | | | 841.54M | | | | 772.76M | | | | 939.12M | | | | 993.63M | | | |
|
Liabilities and Shareholders Equity
|
| 1,141.04M | | | 2,018.54M | 2,026.11M | 1,987.51M | 1,971.26M | 1,694.45M | 1,417.19M | 1,500.47M | 1,506.14M | 1,516.58M | 2,418.01M | 2,428.24M | 2,419.55M | 2,500.95M | 2,452.04M | 2,674.61M | 2,692.22M | 2,826.83M |
|
Treasury Shares
|
| 2.35M | | | -0.67M | 31.23M | -0.44M | -0.69M | -0.67M | 2.76M | -4.89M | -7.82M | -6.15M | 2.50M | -8.55M | -12.72M | -19.93M | -20.10M | -16.91M | -75.15M | -70.50M |
|
Retained Earnings
|
| 81.11M | | | 120.21M | 102.61M | 112.20M | 139.47M | 150.74M | 119.53M | 131.15M | 142.51M | 157.59M | 186.81M | 173.12M | 179.16M | 235.87M | 237.17M | 247.22M | 330.44M | 382.24M |