|
Cash & Equivalents
|
0.00M | 65.05M | 131.51M | 120.26M | 101.28M | 105.20M | 136.31M | 77.56M |
|
Short-term Investments
|
| 2.03M | 0.92M | 0.63M | 3.15M | 3.91M | 3.41M | 3.59M |
|
Cash & Current Investments
|
0.00M | 67.08M | 132.43M | 120.89M | 104.43M | 109.11M | 139.72M | 81.15M |
|
Receivables - Net
|
| 87.51M | 93.51M | 168.78M | 160.98M | 163.79M | 197.82M | 206.50M |
|
Receivables - Other
|
436.00 | 12.96M | 20.00M | 14.04M | 29.11M | 30.80M | 37.10M | 48.19M |
|
Receivables
|
| 100.47M | 113.52M | 182.83M | 190.09M | 194.59M | 234.92M | 254.70M |
|
Inventory
|
| | 0.68M | 0.11M | 12.09M | 19.31M | 17.97M | 15.50M |
|
Prepaid Assets
|
| 17.60M | 26.49M | 24.20M | 41.46M | 39.60M | 46.96M | 42.65M |
|
Current Assets
|
0.42M | 185.15M | 272.44M | 328.04M | 348.07M | 362.59M | 439.54M | 394.00M |
|
Property, Plant & Equipment (Net)
|
| 69.24M | 72.27M | 70.28M | 96.07M | 109.78M | 123.25M | 141.60M |
|
Long-Term Investments
|
| -132.80M | -224.34M | -223.51M | -247.72M | | | |
|
Goodwill
|
7.55M | 564.72M | 584.15M | 586.43M | 838.87M | 833.48M | 835.84M | 735.62M |
|
Intangibles
|
| 614.02M | 626.92M | 628.54M | 863.32M | 857.80M | 859.69M | 601.78M |
|
Goodwill & Intangibles
|
7.55M | 1,178.74M | 1,211.07M | 1,214.98M | 1,702.18M | 1,691.28M | 1,695.52M | 1,337.40M |
|
Other Non-Current Assets
|
| 1.84M | 3.64M | 3.47M | 14.56M | 12.48M | 33.92M | 44.45M |
|
Non-Current Assets
|
| 1,159.63M | 1,134.99M | 1,039.29M | 1,488.99M | 1,393.67M | 1,350.44M | 1,220.49M |
|
Assets
|
0.42M | 1,344.78M | 1,407.43M | 1,367.33M | 1,837.06M | 1,756.27M | 1,789.98M | 1,614.49M |
|
Accounts Payables
|
| 45.19M | 50.83M | 34.51M | 67.56M | 79.87M | 78.75M | 91.22M |
|
Payables
|
| 45.19M | 50.83M | 34.51M | 67.56M | 79.87M | 78.75M | 91.22M |
|
Accumulated Expenses
|
0.28M | 14.44M | 19.55M | 14.89M | 38.44M | 48.85M | 93.12M | 73.98M |
|
Other Accumulated Expenses
|
| 1.19M | 2.13M | 1.38M | 5.23M | 2.82M | 7.47M | 22.02M |
|
Short term Debt
|
0.15M | 9.10M | 28.78M | 9.10M | 36.95M | 21.93M | 9.02M | |
|
Current Leases
|
| | 2.97M | 3.18M | 5.76M | 6.36M | 7.13M | 6.92M |
|
Current Taxes
|
| 0.86M | 0.35M | 0.42M | 1.52M | 0.27M | 1.78M | 0.66M |
|
Current Deferred Revenue
|
| 0.52M | 0.69M | 0.75M | 27.14M | 31.16M | 28.79M | 29.37M |
|
Total Current Liabilities
|
0.43M | 68.74M | 104.88M | 64.04M | 175.19M | 186.81M | 214.77M | 199.74M |
|
Non-Current Debt
|
| 860.25M | 837.69M | 832.94M | 1,206.80M | 1,190.05M | 1,029.11M | 1,034.21M |
|
Non-Current Deferred Tax Liability
|
| 33.63M | 25.72M | 21.15M | 47.52M | 21.15M | 18.36M | 14.70M |
|
Operating Leases
|
| | 30.13M | 27.99M | 34.98M | 33.36M | 29.12M | 25.76M |
|
Other Non-Current Liabilities
|
6.65M | 6.75M | 6.31M | 6.41M | 11.82M | 12.99M | 14.58M | 16.49M |
|
Total Non-Current Liabilities
|
-6.21M | 1,035.98M | 1,091.50M | 1,045.34M | 1,565.27M | 1,512.21M | 1,353.94M | 1,332.88M |
|
Total Liabilities
|
0.43M | 1,042.73M | 1,097.81M | 1,051.75M | 1,577.09M | 1,525.20M | 1,368.52M | 1,349.36M |
|
Total Debt
|
0.15M | 869.35M | 866.47M | 842.04M | 1,243.75M | 1,211.98M | 1,038.13M | 1,034.21M |
|
Common Equity
|
75.51M | 288.59M | 309.61M | 315.57M | 259.96M | 231.07M | 421.47M | 265.12M |
|
Shareholder's Equity
|
75.51M | 288.59M | 309.61M | 315.57M | 259.96M | 231.07M | 421.47M | 265.12M |
|
Liabilities and Shareholders Equity
|
0.42M | 1,344.78M | 1,407.43M | 1,367.33M | 1,837.06M | 1,756.27M | 1,789.98M | 1,614.49M |
|
Retained Earnings
|
-0.04M | -113.31M | -89.58M | -94.85M | -81.42M | -98.08M | -125.89M | -269.29M |
|
Treasury Shares
|
10.65M | 4.44M | 3.00M | 2.20M | 1.69M | 1.50M | 2.10M | 2.17M |