|
Assets
|
2779.22M | 3613.13M | 3296.41M | 3397.44M | 3773.32M | 3861.30M | 4038.62M | 4264.12M | 4387.75M | 4485.78M | 5045.62M | 4724.90M | 4542.80M | 4429.86M | 4242.71M |
|
Cash & Equivalents
|
471.38M | 204.24M | 168.06M | 119.92M | 135.58M | 75.45M | 146.10M | 192.87M | 116.08M | 193.69M | 374.29M | 202.20M | 259.35M | 380.56M | 455.08M |
|
Short-term Investments
|
| | | | | | | 53.01M | 58.14M | 70.97M | 78.91M | 84.36M | 91.56M | 130.29M | 139.99M |
|
Cash & Current Investments
|
471.38M | 204.24M | 168.06M | 119.92M | 135.58M | 75.45M | 146.10M | 245.88M | 174.22M | 264.66M | 453.20M | 286.55M | 350.91M | 510.85M | 595.07M |
|
Receivables - Net
|
880.61M | 1275.03M | 1224.61M | 1291.25M | 1479.50M | 1473.62M | 1743.30M | 1265.72M | 1261.07M | 1354.52M | 1415.06M | 1454.32M | 1171.09M | 1054.01M | 986.89M |
|
Receivables - Other
|
139.45M | 358.40M | 465.00M | 573.25M | 726.40M | 905.17M | 831.83M | 932.76M | 1658.44M | 1766.21M | 1959.63M | 1994.68M | 2012.53M | 1143.85M | 942.52M |
|
Receivables
|
1020.06M | 1633.43M | 1689.62M | 1864.49M | 2205.91M | 2378.79M | 2575.13M | 2198.47M | 2919.51M | 3120.73M | 3374.69M | 3448.99M | 3183.61M | 2197.86M | 1929.41M |
|
Current Deferred Tax Assets
|
3.74M | | 10.07M | 8.24M | 17.96M | 26.31M | | | | | | | | | |
|
Prepaid Assets
|
42.31M | 76.93M | 75.39M | 50.67M | 68.73M | 108.84M | 66.02M | 89.32M | 115.53M | 197.47M | 249.46M | 186.77M | 179.22M | 217.60M | 192.91M |
|
Current Assets
|
1561.04M | 1950.03M | 1981.85M | 2085.92M | 2472.56M | 2608.94M | 2837.76M | 3074.39M | 3175.64M | 3510.99M | 4080.46M | 3862.49M | 3678.77M | 3521.35M | 3286.67M |
|
Buildings
|
89.28M | 104.79M | 115.50M | 118.31M | 120.80M | 123.60M | 124.16M | 125.03M | 125.19M | 115.04M | 116.42M | 116.15M | 124.43M | 132.64M | 138.80M |
|
Land & Improvements
|
36.05M | 40.81M | 41.31M | 41.31M | 41.31M | 41.38M | 41.38M | 41.38M | 41.60M | 39.05M | 44.17M | 40.17M | 44.43M | 44.13M | 44.13M |
|
Property, Plant & Equipment (Net)
|
362.44M | 491.38M | 485.10M | 498.12M | 527.60M | 523.52M | 477.63M | 467.50M | 490.67M | 509.69M | 489.22M | 429.64M | 435.09M | 441.29M | 422.99M |
|
Long-Term Investments
|
88.13M | 62.31M | 46.28M | 46.28M | -2174.13M | 1962.98M | 2223.97M | | | | | | | | |
|
Goodwill
|
788.82M | 1058.63M | 570.65M | 577.76M | 585.00M | 585.00M | 585.00M | 585.01M | 585.01M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M | 205.14M |
|
Intangibles
|
132.55M | 198.00M | 126.82M | 113.74M | 100.25M | 96.54M | 93.00M | 89.45M | 85.91M | 155.27M | 123.11M | 85.07M | 70.54M | 68.31M | 66.07M |
|
Goodwill & Intangibles
|
921.37M | 1256.63M | 697.47M | 691.50M | 685.25M | 681.54M | 678.00M | 674.46M | 670.92M | 360.41M | 328.26M | 290.21M | 275.69M | 273.45M | 271.21M |
|
Long-Term Deferred Tax
|
| | 29.84M | 22.88M | 36.85M | 149.07M | 1.35M | 0.06M | 0.08M | | | | 15.91M | 74.08M | 143.29M |
|
Other Non-Current Assets
|
13.14M | 18.80M | 85.72M | 75.61M | 87.90M | 47.29M | 45.23M | 47.77M | 50.52M | 104.69M | 147.69M | 142.55M | 137.35M | 119.68M | 118.55M |
|
Non-Current Assets
|
1218.18M | 1663.09M | 1314.56M | 1311.52M | 1300.76M | 1252.36M | 1200.86M | 11.60M | 51.50M | 52.00M | 14.20M | 3.00M | 22.40M | 35.10M | 19.90M |
|
Accounts Payables
|
653.54M | 785.73M | 696.47M | 758.23M | 798.17M | 937.46M | 994.02M | 699.97M | 621.73M | 682.70M | 794.61M | 512.06M | 495.35M | 466.55M | 631.47M |
|
Payables
|
653.54M | 785.73M | 696.47M | 758.23M | 798.17M | 937.46M | 994.02M | 699.97M | 621.73M | 682.70M | 794.61M | 512.06M | 495.35M | 466.55M | 631.47M |
|
Accumulated Expenses
|
93.49M | 163.27M | 168.33M | 158.02M | 159.81M | 134.13M | 107.92M | 132.44M | 174.32M | 206.53M | 215.21M | 210.02M | 179.52M | 214.31M | 219.53M |
|
Other Accumulated Expenses
|
| | 0.19M | 0.19M | | | | | | | | | | | |
|
Short term Debt
|
21.33M | 59.96M | 67.71M | 114.66M | 81.29M | 88.92M | 85.89M | 30.75M | 16.77M | 124.05M | 100.19M | 24.41M | 70.28M | 117.43M | 24.11M |
|
Current Deferred Revenue
|
199.75M | 384.28M | 301.76M | 267.59M | 319.30M | 288.31M | 331.11M | 456.87M | 573.19M | 1096.57M | 1154.36M | 1030.63M | 1222.37M | 1103.53M | 1216.62M |
|
Curent Deferred Tax Liability
|
| | | | 14.13M | -24.89M | | | | | | | | | |
|
Total Current Liabilities
|
968.11M | 1393.23M | 1234.27M | 1298.49M | 1358.58M | 1448.82M | 1518.94M | 1581.85M | 1597.97M | 2109.86M | 2264.36M | 1777.11M | 1967.53M | 2124.95M | 2332.70M |
|
Capital Leases
|
| | 1.24M | 1.14M | 0.46M | | | | | | | | | | |
|
Non-Current Debt
|
374.35M | 612.55M | 669.38M | 619.23M | 784.07M | 728.77M | 673.63M | 705.53M | 744.74M | 710.42M | 925.28M | 969.25M | 888.15M | 782.31M | 510.02M |
|
Pension
|
| 34.56M | 35.47M | 19.83M | 32.40M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | -8.49M | -21.29M | -9.62M | 0.40M | 0.54M | -1.73M | -7.68M | 23.88M |
|
Non-Current Deferred Tax Liability
|
79.08M | 97.92M | 109.90M | 114.33M | 150.37M | 122.82M | 131.01M | 108.50M | 105.52M | 145.13M | 155.18M | 138.21M | 142.17M | 120.32M | 119.38M |
|
Other Non-Current Liabilities
|
44.68M | 109.60M | 139.00M | 117.86M | 114.80M | 140.66M | 162.02M | 163.47M | 151.64M | 199.29M | 230.07M | 233.83M | 240.49M | 237.72M | 241.38M |
|
Total Non-Current Liabilities
|
1421.55M | 2103.70M | 2013.55M | 2032.05M | 2293.01M | 2300.41M | 2323.58M | 2395.88M | 2448.22M | 2855.96M | 3272.61M | 2817.35M | 2860.33M | 2908.22M | 2842.72M |
|
Total Liabilities
|
1466.23M | 2213.30M | 2152.55M | 2149.90M | 2407.81M | 2441.07M | 2485.60M | 2559.34M | 2599.86M | 3055.25M | 3502.67M | 3051.18M | 3100.82M | 3145.95M | 3084.10M |
|
Total Debt
|
395.68M | 672.51M | 737.09M | 733.88M | 865.36M | 817.68M | 759.52M | 736.28M | 761.50M | 834.48M | 1025.46M | 993.65M | 958.44M | 899.75M | 534.14M |
|
Common Equity
|
1312.99M | 1399.83M | 1143.86M | 1247.54M | 1365.51M | 1420.23M | 1553.02M | 1713.28M | 1787.89M | 1430.53M | 1542.94M | 1673.72M | 1441.98M | 1291.59M | 1158.61M |
|
Shareholder's Equity
|
1312.99M | 1399.83M | 1143.86M | 1247.54M | 1365.51M | 1420.23M | 1553.02M | 1713.28M | 1787.89M | 1430.53M | 1542.94M | 1673.72M | 1441.98M | 1291.59M | 1158.61M |
|
Liabilities and Shareholders Equity
|
2779.22M | 3613.13M | 3296.41M | 3397.44M | 3773.32M | 3861.30M | 4038.62M | 4264.12M | 4387.75M | 4485.78M | 5045.62M | 4724.90M | 4542.80M | 4429.86M | 4242.71M |
|
Retained Earnings
|
316.53M | 402.68M | 137.28M | 224.57M | 332.51M | 377.80M | 473.62M | 622.01M | 701.68M | 313.99M | 422.38M | 514.31M | 304.30M | 133.15M | -33.99M |
|
Treasury Shares
|
| 1.19M | 1.14M | 0.36M | 1.06M | 0.73M | 1.16M | 1.40M | 1.47M | 1.72M | 1.03M | 1.19M | 1.11M | 1.25M | 1.51M |