|
Cash & Equivalents
|
109.42M | 119.39M | 156.37M | 164.49M | 158.02M | 77.32M | 60.30M | 55.26M | 74.44M | 78.24M | 82.41M | 132.91M | 158.21M | 153.44M | 172.75M | 84.99M |
|
Cash & Current Investments
|
109.42M | 119.39M | 156.37M | 164.49M | 158.02M | 77.32M | 60.30M | 55.26M | 74.44M | 78.24M | 82.41M | 132.91M | 158.21M | 153.44M | 172.75M | 84.99M |
|
Receivables - Net
|
216.61M | 233.71M | 247.19M | 254.84M | 239.91M | 279.86M | 23.95M | 28.08M | 392.82M | 49.24M | 4.32M | 58.96M | 36.47M | 38.54M | 397.12M | 452.57M |
|
Receivables - Other
|
| | | | | | | | 23.30M | 57.58M | 51.53M | 43.68M | 63.45M | 49.18M | 56.92M | 50.20M |
|
Receivables
|
216.61M | 233.71M | 247.19M | 254.84M | 239.91M | 279.86M | 23.95M | 28.08M | 416.13M | 106.83M | 55.85M | 102.64M | 99.92M | 87.72M | 454.03M | 502.77M |
|
Current Deferred Tax Assets
|
5.91M | 8.77M | 22.99M | 14.17M | 11.90M | 22.50M | | | | | | | | | | |
|
Prepaid Assets
|
39.14M | 38.49M | 37.43M | 58.70M | 52.33M | 64.70M | 64.18M | 59.91M | 63.97M | 61.81M | 96.29M | 104.60M | 134.33M | 133.37M | 95.06M | 92.95M |
|
Current Assets
|
402.38M | 424.22M | 478.28M | 503.54M | 469.55M | 445.48M | 415.07M | 433.73M | 541.41M | 526.48M | 549.83M | 656.80M | 697.99M | 749.97M | 681.20M | 652.30M |
|
Property, Plant & Equipment (Net)
|
127.00M | 105.53M | 100.32M | 112.28M | 126.72M | 150.21M | 168.29M | 151.04M | 163.35M | 161.52M | 176.63M | 178.71M | 168.40M | 183.36M | 191.00M | 132.05M |
|
Long-Term Investments
|
| | | | | | | | | | | | 28.57M | 25.05M | 31.08M | 33.27M |
|
Goodwill
|
45.25M | 52.71M | 70.84M | 98.24M | 102.74M | 128.71M | 114.18M | 132.68M | 209.73M | 204.63M | 301.69M | 363.50M | 739.48M | 807.85M | 808.99M | 571.20M |
|
Intangibles
|
| | | 54.46M | 54.81M | 59.91M | 51.22M | 30.79M | 93.08M | 80.91M | 115.60M | 112.06M | 212.35M | 233.91M | 198.43M | 164.81M |
|
Goodwill & Intangibles
|
45.25M | 52.71M | 70.84M | 152.70M | 157.56M | 188.61M | 165.40M | 163.47M | 302.81M | 285.54M | 417.29M | 475.56M | 951.83M | 1,041.75M | 1,007.42M | 736.00M |
|
Long-Term Deferred Tax
|
36.53M | 37.94M | 32.51M | 36.32M | 42.79M | 31.51M | 52.08M | 53.59M | 12.01M | 15.52M | 13.26M | 15.08M | 11.13M | 18.71M | 38.15M | 8.50M |
|
Other Non-Current Assets
|
20.97M | 17.24M | 28.48M | 46.78M | 45.73M | 36.66M | 42.49M | 47.52M | 59.16M | 65.44M | 68.97M | 69.44M | 77.27M | 67.73M | 101.57M | 101.49M |
|
Non-Current Assets
|
237.79M | 236.41M | 268.70M | 348.09M | 372.79M | 406.99M | 428.25M | 412.58M | 537.33M | 528.03M | 826.96M | 859.61M | 1,298.82M | 1,403.99M | 1,504.39M | 1,101.08M |
|
Assets
|
640.17M | 660.62M | 746.98M | 851.63M | 842.34M | 852.48M | 843.33M | 846.30M | 1,078.74M | 1,054.51M | 1,376.79M | 1,516.41M | 1,996.80M | 2,153.96M | 2,185.60M | 1,753.38M |
|
Accounts Payables
|
17.62M | 23.60M | 27.55M | 23.49M | 32.03M | 37.02M | 43.32M | 38.20M | 46.44M | 59.45M | 64.44M | 66.66M | 70.42M | 93.94M | 96.58M | 84.18M |
|
Payables
|
17.62M | 23.60M | 27.55M | 23.49M | 32.03M | 37.02M | 43.32M | 38.20M | 46.44M | 59.45M | 64.44M | 66.66M | 70.42M | 93.94M | 96.58M | 84.18M |
|
Accumulated Expenses
|
67.11M | 72.41M | 71.50M | 71.62M | 80.13M | 70.07M | 71.63M | 66.13M | 84.83M | 83.44M | 114.17M | 163.66M | 156.32M | 145.10M | 146.18M | 137.64M |
|
Other Accumulated Expenses
|
6.12M | 4.58M | 10.28M | 7.35M | 11.51M | 17.09M | 23.48M | 29.15M | 22.31M | 19.32M | 9.54M | 6.62M | 4.75M | 7.60M | 3.70M | 8.43M |
|
Current Leases
|
| | | | | | | | | | 45.22M | 43.65M | 44.46M | 35.27M | 38.27M | 33.36M |
|
Current Taxes
|
20.33M | 23.18M | 10.05M | 12.65M | 6.07M | 10.14M | 9.12M | 7.04M | 7.50M | 12.32M | 11.31M | 19.71M | 9.47M | 7.17M | 4.91M | 3.01M |
|
Current Deferred Revenue
|
13.16M | 5.57M | 15.89M | 26.89M | 28.80M | 29.89M | 26.18M | 23.32M | 21.65M | 44.93M | 39.45M | 39.96M | 95.61M | 87.85M | 81.17M | 64.75M |
|
Curent Deferred Tax Liability
|
3.15M | 2.23M | 0.91M | 0.34M | 0.59M | | | | | | | | | | | |
|
Total Current Liabilities
|
145.97M | 172.25M | 170.01M | 172.93M | 190.79M | 198.63M | 206.91M | 180.03M | 201.78M | 235.42M | 363.29M | 396.17M | 444.40M | 411.36M | 403.03M | 353.94M |
|
Non-Current Debt
|
| | 64.00M | 108.00M | 100.00M | 100.00M | 100.00M | 217.30M | 344.00M | 282.00M | 290.00M | 385.00M | 791.00M | 960.00M | 995.00M | 975.00M |
|
Non-Current Deffered Revenue
|
13.99M | 10.36M | 6.73M | 8.59M | 9.63M | 8.96M | 11.79M | 15.26M | 15.71M | 33.25M | 23.14M | 23.86M | 30.01M | 25.89M | 31.00M | 34.91M |
|
Minority Interest
|
5.48M | 11.09M | | 1.07M | 2.51M | 2.81M | 4.13M | 6.98M | 6.98M | 7.68M | 48.92M | 52.98M | 56.32M | 55.65M | 16.91M | 17.86M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 1.36M | 1.32M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.56M | 3.02M | 3.03M | 2.28M | 4.67M | 3.33M | 0.16M | 11.29M | 10.37M | 10.60M | 7.75M | 5.33M | 3.83M | 3.14M | 17.46M |
|
Operating Leases
|
| | | | | | | | | | 127.39M | 98.28M | 64.42M | 69.58M | 96.81M | 71.01M |
|
Other Non-Current Liabilities
|
19.45M | 19.56M | 32.97M | 58.74M | 63.65M | 74.15M | 76.35M | 71.66M | 95.24M | 126.53M | 79.64M | 96.19M | 79.83M | 66.30M | 72.08M | 67.86M |
|
Total Non-Current Liabilities
|
38.30M | 33.55M | 106.72M | 178.36M | 175.56M | 187.78M | 191.47M | 304.38M | 514.11M | 466.24M | 532.85M | 609.50M | 958.07M | 1,108.85M | 1,167.03M | 1,131.33M |
|
Total Liabilities
|
184.27M | 205.81M | 276.73M | 351.29M | 366.35M | 386.41M | 398.38M | 484.41M | 715.89M | 701.66M | 896.13M | 1,005.67M | 1,402.46M | 1,520.21M | 1,570.06M | 1,485.26M |
|
Total Debt
|
| | 64.00M | 108.00M | 100.00M | 100.00M | 100.00M | 217.30M | 344.00M | 282.00M | 290.00M | 385.00M | 791.00M | 960.00M | 995.00M | 975.00M |
|
Common Equity
|
455.90M | 454.82M | 470.25M | 499.27M | 473.48M | 463.25M | 440.82M | 361.89M | 362.85M | 352.85M | 431.73M | 457.76M | 538.02M | 578.11M | 615.54M | 268.12M |
|
Shareholder's Equity
|
455.90M | 454.82M | 470.25M | 499.27M | 473.48M | 463.25M | 440.82M | 361.89M | 362.85M | 352.85M | 431.73M | 457.76M | 538.02M | 578.11M | 615.54M | 268.12M |
|
Liabilities and Shareholders Equity
|
640.17M | 660.62M | 746.98M | 851.63M | 842.34M | 852.48M | 843.33M | 846.30M | 1,078.74M | 1,054.51M | 1,376.79M | 1,516.41M | 1,996.80M | 2,153.96M | 2,185.60M | 1,753.38M |
|
Treasury Shares
|
-2.53M | -5.04M | -3.37M | -0.01M | 42.80M | -2.35M | -0.69M | -2.69M | -0.61M | 35.86M | 35.56M | 35.32M | 35.06M | 34.83M | 34.63M | 34.33M |
|
Retained Earnings
|
10.51M | 20.33M | -5.47M | 22.98M | -20.59M | 677.86M | 720.99M | 735.94M | 721.66M | 725.55M | 773.22M | 757.31M | 856.07M | 911.23M | 870.43M | 546.62M |