|
Cash & Equivalents
|
63.86M | 440.20M | 879.00M | 256.91M | 299.82M | 377.04M |
|
Short-term Investments
|
| 108.53M | 5.54M | 4.05M | 0.74M | 3.98M |
|
Cash & Current Investments
|
63.86M | 548.73M | 884.54M | 260.96M | 300.57M | 381.02M |
|
Receivables - Net
|
| 31.57M | 43.01M | 72.65M | 87.47M | 96.02M |
|
Receivables - Other
|
| 0.75M | 2.11M | 0.42M | 0.32M | 101.27M |
|
Receivables
|
| 32.32M | 45.13M | 73.07M | 87.79M | 197.29M |
|
Inventory
|
| | | 6.01M | 6.48M | 6.17M |
|
Prepaid Assets
|
| 17.15M | 36.88M | 45.23M | 35.97M | 50.44M |
|
Current Assets
|
| 513.58M | 1,005.94M | 423.90M | 485.76M | 620.45M |
|
Property, Plant & Equipment (Net)
|
65.25M | 68.69M | 85.31M | 39.93M | 78.71M | 71.69M |
|
Long-Term Investments
|
| 14.69M | 9.99M | 35.72M | | |
|
Goodwill
|
838.94M | 853.44M | 125.79M | 320.39M | 320.62M | |
|
Intangibles
|
187.62M | 395.13M | 1,370.58M | 889.15M | 1,836.03M | 1,739.38M |
|
Goodwill & Intangibles
|
1,026.56M | 1,248.57M | 1,496.37M | 1,209.54M | 2,156.66M | 1,739.38M |
|
Long-Term Deferred Tax
|
| 18.91M | 31.84M | 28.47M | 17.72M | 39.37M |
|
Other Non-Current Assets
|
| 2.20M | 41.78M | 37.21M | 0.98M | 1.27M |
|
Non-Current Assets
|
| 579.12M | 1,090.00M | 1,040.11M | 1,945.23M | 1,863.13M |
|
Assets
|
| 1,092.70M | 2,095.94M | 1,464.01M | 2,431.00M | 2,483.58M |
|
Accounts Payables
|
| 150.11M | 177.52M | 216.05M | 280.89M | 281.13M |
|
Payables
|
| 150.11M | 177.52M | 216.05M | 280.89M | 281.13M |
|
Short term Debt
|
| 9.18M | 7.20M | 7.76M | 10.37M | 10.85M |
|
Current Leases
|
| -4.36M | 7.12M | 7.70M | 10.32M | 10.79M |
|
Current Taxes
|
| 8.60M | 16.79M | 9.16M | 4.91M | 6.06M |
|
Current Deferred Revenue
|
| 17.10M | 27.17M | 24.45M | 28.77M | 32.69M |
|
Curent Deferred Tax Liability
|
| 0.16M | -0.24M | | | |
|
Total Current Liabilities
|
| 228.07M | 299.68M | 326.19M | 385.21M | 404.61M |
|
Non-Current Debt
|
| 491.69M | 507.99M | 16.32M | 43.87M | 39.72M |
|
Non-Current Deffered Revenue
|
| | 4.56M | 5.59M | 42.76M | 40.82M |
|
Pension
|
| -1.12M | 2.47M | 2,192.00M | 1.13M | 1.53M |
|
Minority Interest
|
| -3.59M | -3.77M | 6.16M | 5.46M | 5.08M |
|
Liabilities from Discontinued Operations
|
| | | | -751.00M | |
|
Non-Current Deferred Tax Liability
|
| 6.46M | 30.15M | 27.45M | 23.06M | 20.61M |
|
Operating Leases
|
| 31.49M | 28.28M | 23.20M | 54.03M | 50.51M |
|
Other Non-Current Liabilities
|
| 166.88M | 379.19M | 278.95M | 982.74M | 969.43M |
|
Total Non-Current Liabilities
|
| 677.22M | 925.71M | 339.53M | 1,101.62M | 1,072.55M |
|
Total Liabilities
|
| 905.30M | 9.98M | 24.45M | 1,486.83M | 1,477.17M |
|
Total Debt
|
| 500.87M | 515.19M | 24.08M | 54.24M | 50.57M |
|
Common Equity
|
172.52M | 187.40M | 870.55M | 798.30M | 944.16M | 1,006.41M |
|
Shareholder's Equity
|
172.52M | 187.40M | 870.55M | 798.30M | 944.16M | 1,006.41M |
|
Liabilities and Shareholders Equity
|
| 1,092.70M | 2,095.94M | 1,464.01M | 2,431.00M | 2,483.58M |
|
Treasury Shares
|
| 2.25M | | 2.85M | 2.51M | 20.36M |
|
Retained Earnings
|
| 77.67M | 106.14M | 123.48M | 187.82M | 240.22M |