|
Assets
|
1097.90M | 1381.69M | 1593.99M | 1671.03M | 1799.09M | 1776.40M | 1559.24M | 1800.78M | 1902.74M | 1959.42M | 61.00M | 2378.56M | 2576.56M | 2622.78M | 3820.48M | 4192.68M | 4282.17M |
|
Cash & Equivalents
|
89.19M | 220.93M | 90.49M | 104.85M | 129.31M | 122.38M | 135.33M | 162.98M | 189.97M | 146.19M | 120.73M | 157.51M | 166.57M | 185.09M | 168.83M | 232.69M | 167.46M |
|
Cash & Current Investments
|
89.19M | 220.93M | 90.49M | 104.85M | 129.31M | 122.38M | 135.33M | 162.98M | 189.97M | 146.19M | 120.73M | 157.51M | 166.57M | 185.09M | 168.83M | 232.69M | 167.46M |
|
Receivables - Net
|
506.32M | 599.57M | 689.42M | 736.03M | 705.47M | 741.67M | 667.52M | 749.57M | 821.03M | 731.80M | 779.28M | 656.18M | 673.35M | 758.86M | 979.50M | 1056.31M | 1165.84M |
|
Receivables - Other
|
| 271.64M | 309.09M | 355.79M | 306.97M | 363.05M | 311.82M | 356.15M | 404.90M | 1.60M | 282.30M | 253.36M | 240.54M | 267.16M | 306.79M | 348.91M | 310.82M |
|
Receivables
|
506.32M | 871.21M | 998.51M | 1091.83M | 1012.44M | 1104.72M | 979.34M | 1105.72M | 1225.92M | 733.40M | 1061.58M | 909.55M | 913.89M | 1026.02M | 1286.29M | 1405.22M | 1476.66M |
|
Prepaid Assets
|
55.17M | 49.89M | 84.61M | 48.17M | 61.45M | 52.26M | 42.12M | 46.26M | 49.97M | 56.00M | 62.20M | 81.09M | 112.34M | 115.40M | 89.10M | 91.58M | 83.43M |
|
Current Assets
|
655.89M | 844.71M | 839.10M | 859.31M | 871.64M | 898.60M | 823.77M | 935.43M | 1042.02M | 1050.38M | 1079.79M | 999.78M | 1065.95M | 1158.22M | 1356.02M | 1527.38M | 1620.89M |
|
Land & Improvements
|
10.55M | 11.71M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
70.93M | 79.38M | 77.54M | 74.31M | 88.03M | 73.86M | 64.91M | 67.83M | 56.84M | 43.28M | 39.44M | 35.51M | 37.73M | 32.32M | 74.83M | 73.06M | 66.15M |
|
Long-Term Investments
|
| 8.60M | 11.30M | 13.40M | 17.20M | 20.10M | 19.50M | 2.06M | 2.70M | 3.37M | 6.87M | 7.33M | 3.28M | 4.57M | | | |
|
Goodwill
|
319.69M | 394.42M | 569.41M | 635.96M | 722.79M | 714.19M | 601.38M | 717.99M | 740.89M | 798.82M | 924.82M | 993.50M | 1108.58M | 1110.41M | 1880.24M | 2046.57M | 2049.87M |
|
Intangibles
|
33.77M | 80.87M | 142.42M | 167.53M | 208.17M | 127.48M | 112.12M | 48.96M | 26.69M | 16.12M | 16.44M | 13.94M | 37.99M | 29.16M | 173.94M | 160.59M | 121.16M |
|
Goodwill & Intangibles
|
353.45M | 475.29M | 711.83M | 803.49M | 930.96M | 841.67M | 713.50M | 766.95M | 767.57M | 814.94M | 941.26M | 1007.44M | 1146.57M | 1139.58M | 2054.18M | 2207.15M | 2171.03M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.63M | 1.76M | 8.61M | 28.39M | 32.05M | 54.41M | 47.80M | 89.00M | 105.53M | 106.24M |
|
Other Non-Current Assets
|
17.63M | 17.04M | 23.43M | 23.94M | 27.50M | 24.51M | 26.96M | 27.88M | 31.85M | 38.84M | 51.66M | 57.05M | 53.20M | 62.55M | 70.51M | 101.59M | 120.25M |
|
Non-Current Assets
|
110.14M | 121.61M | 102.32M | 100.96M | 76.23M | 61.94M | 61.53M | 59.33M | 860.72M | 909.04M | -1018.79M | 1378.77M | 1510.61M | 1464.56M | 2464.45M | 2665.29M | 2661.28M |
|
Accounts Payables
|
149.35M | 166.45M | 164.82M | 154.00M | 142.81M | 175.95M | 150.28M | 158.77M | 177.64M | 160.22M | 206.61M | 111.80M | 128.77M | 147.44M | 173.27M | 197.44M | 204.72M |
|
Payables
|
149.35M | 166.45M | 164.82M | 154.00M | 142.81M | 175.95M | 150.28M | 158.77M | 177.64M | 160.22M | 206.61M | 111.80M | 128.77M | 147.44M | 173.27M | 197.44M | 204.72M |
|
Accumulated Expenses
|
88.79M | 93.24M | 110.94M | 128.09M | 114.81M | 110.19M | 103.87M | 129.18M | 143.41M | 180.15M | 203.38M | 199.80M | 206.32M | 237.67M | 302.75M | 332.10M | 346.91M |
|
Other Accumulated Expenses
|
74.96M | 90.75M | 81.65M | 72.55M | 100.24M | 79.44M | 69.00M | 85.10M | 81.51M | 99.94M | 156.87M | 174.89M | 223.51M | 190.41M | 280.96M | 247.90M | 288.11M |
|
Short term Debt
|
4.32M | 5.00M | 2.56M | 2.03M | 4.31M | 10.99M | 11.90M | 15.51M | 15.59M | 13.63M | 24.98M | 49.26M | 19.52M | 28.80M | 51.11M | 26.93M | 24.83M |
|
Current Leases
|
| | | | | | | | | | | 69.65M | 67.45M | 57.87M | 65.00M | 63.42M | 69.10M |
|
Current Taxes
|
| | | | | | | | | 8.27M | | | | | | | |
|
Current Deferred Revenue
|
| 79.40M | 84.75M | 90.91M | 79.51M | 103.34M | 93.99M | 88.22M | 117.50M | 143.27M | 165.61M | 171.91M | 190.40M | 241.34M | 335.04M | 351.74M | 420.25M |
|
Curent Deferred Tax Liability
|
9.64M | 21.85M | 22.87M | 20.81M | 18.17M | 20.39M | 20.79M | | | | | | | | | | |
|
Total Current Liabilities
|
432.24M | 467.21M | 531.71M | 503.79M | 483.13M | 503.86M | 450.44M | 481.09M | 537.67M | 618.09M | 769.95M | 793.46M | 848.48M | 916.02M | 1208.14M | 1219.53M | 1379.04M |
|
Capital Leases
|
| 2.50M | 1.70M | 2.80M | 1.80M | 1.40M | | | | | | | | | | | |
|
Non-Current Debt
|
6.53M | 122.51M | 144.87M | 81.05M | 203.44M | 192.84M | 180.97M | 331.50M | 341.28M | 264.71M | 263.93M | 242.40M | 200.00M | 246.25M | 879.53M | 812.63M | 763.36M |
|
Minority Interest
|
| | 0.53M | 0.90M | 1.04M | 0.98M | 0.47M | 0.14M | 0.17M | 0.13M | 0.18M | 0.05M | 0.05M | 0.05M | 0.07M | 0.09M | 0.38M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 25.11M |
|
Non-Current Deferred Tax Liability
|
4.62M | 12.51M | 25.39M | 24.27M | 30.52M | 28.79M | 34.76M | 100.19M | 85.30M | 57.65M | 52.53M | 118.10M | 117.25M | 101.37M | 12.90M | 140.97M | 136.04M |
|
Operating Leases
|
| | | | | | | | | | | 261.61M | 241.74M | 204.15M | 209.69M | 203.51M | 223.79M |
|
Other Non-Current Liabilities
|
8.05M | 31.33M | 36.77M | 25.92M | 24.68M | 34.40M | 4.17M | 8.76M | 2.44M | 18.40M | 21.10M | 16.50M | 69.16M | 31.30M | 12.20M | 138.03M | 151.44M |
|
Total Non-Current Liabilities
|
443.38M | 602.22M | -34.51M | 625.24M | 775.60M | 728.95M | 698.27M | 922.62M | 971.68M | 973.92M | -949.56M | 1324.68M | 1273.11M | 1408.34M | 2404.77M | 2224.23M | 2350.57M |
|
Total Liabilities
|
451.43M | 633.56M | 2.26M | 651.16M | 800.29M | 763.35M | 702.44M | 931.38M | 974.12M | 992.32M | -928.46M | 1341.18M | 1342.27M | 1439.64M | 2416.97M | 2362.26M | 2502.01M |
|
Total Debt
|
10.85M | 127.51M | 147.42M | 83.08M | 207.75M | 203.83M | 192.88M | 347.01M | 356.87M | 278.35M | 288.91M | 291.66M | 219.52M | 275.05M | 930.64M | 839.57M | 788.19M |
|
Common Equity
|
646.48M | 748.13M | 855.25M | 1019.87M | 998.80M | 1013.06M | 856.80M | 869.40M | 928.62M | 967.10M | 989.46M | 1037.37M | 1234.29M | 1183.14M | 1403.51M | 1830.41M | 1780.16M |
|
Shareholder's Equity
|
646.48M | 748.13M | 855.25M | 1019.87M | 998.80M | 1013.06M | 856.80M | 869.40M | 928.62M | 967.10M | 989.46M | 1037.37M | 1234.29M | 1183.14M | 1403.51M | 1830.41M | 1780.16M |
|
Liabilities and Shareholders Equity
|
1097.90M | 1381.69M | 1593.99M | 1671.03M | 1799.09M | 1776.40M | 1559.24M | 1800.78M | 1902.74M | 1959.42M | 61.00M | 2378.56M | 2576.56M | 2622.78M | 3820.48M | 4192.68M | 4282.17M |
|
Retained Earnings
|
283.07M | 359.89M | 449.93M | 31.11M | 2.34M | -43.09M | 672.31M | 736.36M | 832.56M | 944.97M | 1071.19M | 1198.57M | 1358.73M | 1390.70M | 1596.07M | 1870.62M | 1872.95M |
|
Treasury Shares
|
| 0.17M | 0.17M | 0.19M | 0.33M | 0.43M | 0.48M | 0.50M | 0.51M | 0.49M | 0.47M | | 1.90M | 1.50M | 1.35M | 1.49M | 7.30M |