|
Cash & Equivalents
|
| 459.68M | 459.82M | 229.63M | 906.17M | 849.71M | 803.06M | 763.54M | 516.73M | 248.69M | 257.21M | 287.20M | 315.37M | 298.22M | 301.11M | 346.99M | 404.56M | 372.25M | 376.39M | 394.33M | 421.31M |
|
Short-term Investments
|
| 113.33M | | | 9.76M | 5.36M | | | | 3.92M | | | | 0.74M | | | | 3.92M | | | |
|
Cash & Current Investments
|
| 573.01M | 459.82M | 229.63M | 915.93M | 855.07M | 803.06M | 763.54M | 516.73M | 252.61M | 257.21M | 287.20M | 315.37M | 298.96M | 301.11M | 346.99M | 404.56M | 376.18M | 376.39M | 394.33M | 421.31M |
|
Receivables - Net
|
| 32.96M | | | 37.08M | 41.58M | 57.50M | 54.36M | 53.73M | 70.33M | 72.76M | 69.34M | 66.88M | 87.00M | 89.92M | 105.52M | 72.75M | 94.80M | 96.48M | 80.67M | 81.44M |
|
Receivables - Other
|
| 0.79M | | | 42.38M | 2.04M | 42.19M | 49.96M | 46.03M | 0.41M | 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 | 43.62M | 99.68M | 104.32M | 99.76M | 70.73M | 135.27M | 133.22M | 134.90M | 87.32M | 191.99M | 206.54M | 177.02M | 194.78M | 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)
|
-1.62M | 71.72M | -0.65M | -2.46M | -3.19M | 82.47M | -1.56M | -1.67M | -5.85M | 38.65M | -2.32M | 3.53M | -6.14M | 78.29M | -1.92M | -2.56M | -3.39M | 70.78M | -1.02M | 79.11M | -3.79M |
|
Long-Term Investments
|
| 15.34M | | | 9.90M | 9.66M | 9.36M | 0.05M | -28.10M | 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 | 40.39M | -1.10M | -1.31M | 1.74M | 36.02M | -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 | | | | 171.61M | | | | 209.14M | | | | 279.39M | | | | 277.56M | | | |
|
Payables
|
| 156.75M | | | | 171.61M | | | | 209.14M | | | | 279.39M | | | | 277.56M | | | |
|
Short term Debt
|
| 9.59M | | | 506.92M | 6.96M | 481.01M | 458.01M | 232.54M | 7.51M | 15.57M | 15.66M | 21.59M | 10.31M | 42.97M | 43.09M | 40.83M | 10.71M | 43.04M | 48.32M | 60.67M |
|
Current Leases
|
-2.65M | -4.55M | -2.36M | -3.65M | -5.21M | 6.88M | -1.62M | -3.40M | -4.46M | 7.45M | -1.64M | 3.57M | -5.37M | 10.26M | -2.17M | -4.48M | -6.48M | 10.65M | -2.10M | -4.50M | -6.56M |
|
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 | 23.67M | 34.39M | 30.69M | 38.65M | 28.62M | 47.77M | 46.55M | 46.78M | 32.27M | 41.86M | 38.21M | 40.13M |
|
Curent Deferred Tax Liability
|
-0.01M | 0.17M | | | -0.01M | -0.23M | | | | | | | | | | | | | | | |
|
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
|
0.06M | -1.17M | 0.02M | 0.04M | 0.06M | 2.39M | 20.20M | 1,548.30M | 1,463.01M | 2,192.00M | | 0.10M | -0.10M | 1.12M | 0.00M | -0.00M | -0.00M | 1.51M | -0.00M | -0.01M | -0.01M |
|
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 | 0.48M | -751.00M | | | | | | | |
|
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 | | | 363.99M | 366.56M | 366.27M | 340.46M | 292.73M | 270.02M | 292.77M | 298.94M | 281.81M | 977.49M | 979.93M | 973.09M | 980.67M | 957.12M | 1,079.24M | 1,054.07M | 1,069.59M |
|
Total Non-Current Liabilities
|
| 707.19M | | | 913.75M | 894.87M | 5.15M | 21.43M | 20.37M | 328.67M | 6.58M | 7.79M | 7.71M | 1,095.74M | 1.72M | 1.52M | 1.56M | 1,058.94M | 2.02M | 2.05M | 2.57M |
|
Total Liabilities
|
| 945.35M | | | 76.38M | 9.65M | 50.84M | 47.77M | 45.37M | 23.67M | 62.59M | 64.05M | 56.26M | 1,478.89M | 71.72M | 58.15M | 66.67M | 1,458.41M | 85.62M | 70.03M | 71.03M |
|
Total Debt
|
| 523.03M | | | 506.92M | 498.03M | 481.01M | 458.01M | 232.54M | 23.31M | 15.57M | 15.66M | 21.59M | 53.95M | 42.97M | 43.09M | 40.83M | 49.92M | 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 | | | 782.87M | 841.54M | 0.03 | 0.11 | 0.15 | 772.76M | 817.68M | 0.02 | 0.04 | 939.12M | | -0.01 | 0.13 | 993.63M | 0.08 | 1,077.12M | 0.37 |
|
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 | | -0.44M | -0.72M | -0.67M | 2.76M | -1.98M | 6.90M | -7.73M | 2.50M | -6.03M | -12.89M | -21.74M | 20.10M | -16.91M | -89.66M | -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 |