|
Cash & Equivalents
|
| | | | | | | | | | | | | | | | | | | | | 35.32M | | | | 68.73M | 38.35M | 69.80M | 56.23M | 38.51M | 23.00M | 31.76M | 147.37M | 116.07M | 62.15M | 70.31M | 78.26M | 72.65M | 35.66M | 44.77M | 59.86M | 268.32M | 169.10M | 190.50M | 182.32M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.78M | | | | | 3.31M | 3.31M | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | | | | | | | | | | | | | | | | | | | | 35.32M | | | | 70.50M | 40.12M | 69.80M | 56.23M | 38.51M | 23.00M | 35.07M | 150.69M | 116.07M | 62.15M | 70.31M | 78.26M | 72.65M | 35.66M | 44.77M | 59.86M | 268.32M | 169.10M | 190.50M | 182.32M |
|
Receivables - Net
|
227.53M | 202.73M | 212.32M | 212.65M | 214.94M | 210.56M | 194.29M | 177.68M | 164.03M | 172.07M | 164.90M | 165.08M | 174.94M | 175.00M | 246.05M | 217.07M | 223.39M | 232.12M | 244.12M | 237.25M | 254.80M | 269.14M | 263.60M | 260.30M | 268.14M | 314.96M | 359.18M | 353.81M | 337.07M | 348.61M | 377.57M | 374.98M | 690.94M | 728.58M | 759.81M | 746.56M | 715.38M | 706.00M | 788.49M | 781.90M | 766.40M | 710.07M | 705.38M | 738.90M | 773.29M |
|
Receivables - Other
|
159.03M | 158.56M | 160.47M | 168.90M | 167.45M | 154.66M | 136.21M | 128.61M | 136.36M | 127.15M | 131.09M | 126.65M | 140.48M | 121.60M | 156.05M | 177.84M | 188.40M | 181.01M | 195.70M | 190.80M | 194.73M | 186.37M | 199.60M | 196.20M | 199.30M | 203.13M | 234.40M | 250.90M | 249.30M | 240.00M | 235.34M | 277.60M | 490.10M | 487.80M | 559.34M | 570.80M | 570.91M | 561.90M | 658.90M | 662.71M | 644.74M | 620.54M | 595.74M | 587.54M | 636.60M |
|
Receivables
|
386.56M | 361.29M | 372.79M | 381.55M | 382.39M | 365.22M | 330.50M | 306.29M | 300.39M | 299.22M | 295.99M | 291.73M | 315.43M | 296.60M | 402.10M | 394.91M | 411.79M | 413.13M | 439.82M | 428.05M | 449.52M | 455.51M | 463.20M | 456.50M | 467.44M | 518.09M | 593.58M | 604.71M | 586.37M | 588.61M | 612.91M | 652.58M | 1,181.04M | 1,216.38M | 1,319.15M | 1,317.36M | 1,286.30M | 1,267.89M | 1,447.39M | 1,444.60M | 1,411.13M | 1,330.60M | 1,301.12M | 1,326.44M | 1,409.89M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.97M | | | | 46.98M | | | | 50.89M | | | |
|
Prepaid Assets
|
10.88M | 10.88M | 22.66M | 18.61M | 13.87M | 9.71M | 8.46M | 10.55M | 8.89M | 13.41M | 7.48M | 6.52M | 8.51M | 6.75M | 7.89M | 10.49M | 12.11M | 15.06M | 13.94M | 20.91M | 22.59M | 16.15M | 21.21M | 21.98M | 24.54M | 16.08M | 27.32M | 27.59M | 39.33M | 21.16M | 25.92M | 26.26M | 74.48M | 42.31M | 78.22M | 77.72M | 80.82M | 49.24M | 129.43M | 149.93M | 156.04M | 124.08M | 128.13M | 137.75M | 143.02M |
|
Current Assets
|
255.06M | 263.55M | 273.33M | 277.65M | 277.26M | 261.51M | 243.53M | 238.54M | 231.23M | 244.14M | 238.69M | 239.69M | 258.65M | 271.95M | 282.69M | 268.52M | 275.08M | 313.33M | 306.23M | 328.48M | 318.43M | 320.62M | 430.99M | 344.99M | 356.41M | 408.39M | 426.63M | 451.21M | 432.63M | 423.34M | 437.58M | 446.96M | 925.20M | 931.93M | 926.19M | 918.51M | 894.08M | 874.87M | 953.58M | 976.59M | 982.30M | 1,102.47M | 1,002.58M | 1,067.10M | 1,098.63M |
|
Property, Plant & Equipment (Net)
|
9.24M | 8.92M | 8.48M | 7.52M | 6.77M | 4.76M | 3.80M | 3.57M | 3.19M | 3.06M | 2.68M | 2.98M | 3.26M | 3.73M | 4.24M | 5.09M | 10.51M | 13.42M | 14.96M | 16.25M | 18.16M | 18.84M | 18.54M | 19.11M | 19.26M | 22.57M | 21.41M | 22.61M | 23.56M | 23.76M | 24.05M | 23.53M | 75.96M | 78.72M | 82.31M | 82.28M | 82.90M | 85.43M | 93.36M | 70.27M | 65.75M | 62.00M | 60.37M | 61.45M | 57.60M |
|
Goodwill
|
222.46M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 231.24M | 235.18M | 234.82M | 233.62M | 233.62M | 233.62M | 260.90M | 261.98M | 262.00M | 262.13M | 262.13M | 339.70M | 315.40M | 317.61M | 316.98M | 321.73M | 321.73M | 321.73M | 1,537.71M | 1,653.82M | 1,655.55M | 1,656.96M | 1,656.96M | 1,656.93M | 1,648.30M | 1,655.90M | 1,652.86M | 1,656.93M | 1,656.93M | 1,656.93M | 1,676.93M |
|
Intangibles
|
| | | | | | | | | | | | | 0.12M | 10.22M | 9.69M | 9.16M | 8.63M | 14.56M | 13.85M | 15.93M | 14.93M | 13.91M | 12.90M | 11.90M | 48.10M | 71.25M | 68.82M | 69.09M | 66.58M | 64.28M | 62.16M | 559.99M | 497.95M | 475.35M | 452.74M | 430.13M | 407.53M | 389.45M | 367.15M | 345.71M | 323.07M | 300.53M | 277.94M | 262.82M |
|
Goodwill & Intangibles
|
222.46M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 216.93M | 217.05M | 241.45M | 244.87M | 243.98M | 242.25M | 248.18M | 247.47M | 276.83M | 276.91M | 275.91M | 275.04M | 274.03M | 387.81M | 386.65M | 386.43M | 386.07M | 388.32M | 386.01M | 383.89M | 2,097.70M | 2,151.77M | 2,130.89M | 2,109.70M | 2,087.10M | 2,064.46M | 2,037.75M | 2,023.05M | 1,998.57M | 1,979.99M | 1,957.45M | 1,934.87M | 1,939.75M |
|
Other Non-Current Assets
|
2.40M | 6.58M | 6.71M | 6.19M | 1.59M | 1.20M | 1.64M | 1.47M | 1.19M | 1.18M | 1.31M | 1.37M | 2.41M | 2.82M | 7.82M | 4.49M | 4.01M | 3.25M | 4.08M | 4.23M | 3.80M | 5.37M | 5.79M | 7.39M | 6.26M | 6.33M | 6.84M | 8.90M | 9.38M | 10.39M | 9.88M | 11.76M | 17.63M | 17.86M | 21.37M | 22.25M | 19.34M | 15.93M | 17.38M | 45.72M | 46.12M | 46.60M | 46.24M | 48.35M | 43.63M |
|
Non-Current Assets
|
234.10M | 232.43M | 235.45M | 230.64M | 225.29M | 222.89M | 222.37M | 221.97M | 221.31M | 221.17M | 220.92M | 221.28M | 222.60M | 223.60M | 253.51M | 254.45M | 258.50M | 258.92M | 286.84M | 285.94M | 317.00M | 315.77M | 312.61M | 312.79M | 309.51M | 435.42M | 435.71M | 444.94M | 462.12M | 466.12M | 462.01M | 458.89M | 2,243.26M | 2,301.17M | 2,283.15M | 2,260.25M | 2,232.42M | 2,207.03M | 2,186.12M | 2,174.63M | 2,143.81M | 2,126.37M | 2,100.90M | 2,078.47M | 2,079.18M |
|
Assets
|
489.16M | 495.98M | 508.77M | 508.29M | 502.55M | 484.40M | 465.89M | 460.51M | 452.55M | 465.31M | 459.62M | 460.97M | 481.25M | 495.55M | 536.20M | 522.97M | 533.59M | 572.24M | 593.07M | 614.43M | 635.43M | 636.39M | 743.60M | 657.78M | 665.93M | 843.81M | 862.33M | 896.15M | 894.75M | 889.46M | 899.59M | 905.85M | 3,168.45M | 3,233.10M | 3,209.34M | 3,178.76M | 3,126.49M | 3,081.90M | 3,139.69M | 3,151.22M | 3,126.11M | 3,228.84M | 3,103.48M | 3,145.57M | 3,177.81M |
|
Accounts Payables
|
109.70M | 114.49M | 104.45M | 102.37M | 115.93M | 122.44M | 86.15M | 97.19M | 91.27M | 118.06M | 95.65M | 104.81M | 109.10M | 115.90M | 135.64M | 126.78M | 121.72M | 156.39M | 143.84M | 157.49M | 144.83M | 148.01M | 147.36M | 142.14M | 146.46M | 159.59M | 197.45M | 175.00M | 211.59M | 212.53M | 234.71M | 244.08M | 385.94M | 406.71M | 402.65M | 416.42M | 437.56M | 453.05M | 430.60M | 462.50M | 538.23M | 547.57M | 440.60M | 434.72M | 487.18M |
|
Payables
|
109.70M | 114.49M | 104.45M | 102.37M | 115.93M | 122.44M | 86.15M | 97.19M | 91.27M | 118.06M | 95.65M | 104.81M | 109.10M | 115.90M | 135.64M | 126.78M | 121.72M | 156.39M | 143.84M | 157.49M | 144.83M | 148.01M | 147.36M | 142.14M | 146.46M | 159.59M | 197.45M | 175.00M | 211.59M | 212.53M | 234.71M | 244.08M | 385.94M | 406.71M | 402.65M | 416.42M | 437.56M | 453.05M | 430.60M | 462.50M | 538.23M | 547.57M | 440.60M | 434.72M | 487.18M |
|
Accumulated Expenses
|
51.03M | 37.07M | 52.16M | 46.22M | 37.86M | 36.78M | 48.69M | 39.97M | 46.16M | 34.92M | 47.05M | 34.33M | 42.77M | 39.30M | 47.96M | 39.84M | 46.84M | 41.79M | 48.61M | 45.58M | 60.90M | 53.16M | 42.13M | 60.42M | 54.22M | 79.57M | 56.35M | 90.65M | 73.52M | 80.28M | 59.06M | 82.53M | 172.03M | 196.54M | 198.10M | 255.41M | 237.89M | 213.70M | 267.43M | 242.40M | 235.38M | 261.74M | 282.09M | 286.82M | 255.29M |
|
Short term Debt
|
| 11.38M | 16.38M | 19.12M | 17.00M | 22.00M | 22.00M | 20.00M | 14.00M | 15.75M | 17.50M | 19.25M | 21.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.50M | 5.00M | 5.50M | 5.50M | 6.50M | 122.00M | 7.50M | 8.00M | 8.60M | 9.20M | 9.80M | 10.40M | 10.40M | 10.40M | 10.40M | 11.85M | 11.85M | 15.50M | 15.50M | 15.50M | 15.36M | 15.36M | 16.88M | 16.88M | 20.00M | 19.93M | 14.94M | 14.94M |
|
Current Deferred Revenue
|
12.71M | 5.81M | 10.77M | 15.13M | 13.30M | 6.03M | 7.12M | 6.37M | 3.20M | 1.42M | 3.83M | 2.71M | 3.07M | 3.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
24.67M | 25.41M | 24.61M | 23.64M | 22.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
208.19M | 205.32M | 241.55M | 250.45M | 243.74M | 212.52M | 189.22M | 184.55M | 176.30M | 187.84M | 182.51M | 180.08M | 194.94M | 182.18M | 216.18M | 195.46M | 196.80M | 224.99M | 234.64M | 245.78M | 250.75M | 245.08M | 350.83M | 255.71M | 247.25M | 288.41M | 304.25M | 316.67M | 342.31M | 358.25M | 359.59M | 385.34M | 717.68M | 783.13M | 760.19M | 832.33M | 830.35M | 840.20M | 852.74M | 888.18M | 906.05M | 996.22M | 867.09M | 886.54M | 914.26M |
|
Non-Current Debt
|
| 122.48M | 121.00M | 103.86M | 100.54M | 89.61M | 86.34M | 82.97M | 77.81M | 67.84M | 62.79M | 57.72M | 52.65M | 73.21M | 72.32M | 71.42M | 70.53M | 69.14M | 67.74M | 66.34M | 66.44M | 63.04M | 61.14M | 59.23M | 57.33M | 168.75M | 166.38M | 164.00M | 116.62M | 94.25M | 108.39M | 78.88M | 1,286.98M | 1,262.81M | 1,291.97M | 1,190.02M | 1,153.08M | 1,100.27M | 1,154.35M | 1,141.56M | 1,096.87M | 1,087.48M | 1,089.79M | 1,091.72M | 1,089.31M |
|
Non-Current Deferred Tax Liability
|
99.20M | 100.75M | 74.07M | 73.61M | 72.90M | 110.88M | 91.41M | 86.89M | 85.00M | 105.78M | 87.28M | 85.84M | 89.71M | 63.92M | 54.64M | 54.09M | 53.31M | 63.84M | 54.05M | 52.46M | 50.56M | 63.93M | 47.29M | 46.47M | 41.73M | 60.18M | 42.00M | 39.71M | 39.97M | 60.82M | 32.62M | 32.49M | 50.25M | 127.72M | 9.93M | 13.77M | 9.09M | 135.18M | 13.70M | 11.13M | 12.31M | 20.98M | 18.44M | 18.00M | 12.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.21M | | | | 46.52M | 45.15M | 43.05M | 55.54M | 58.65M | 37.08M | 35.49M | 35.11M | 48.34M | 32.42M | 31.78M | 29.59M | 33.81M | 32.35M | 29.95M | 33.16M |
|
Other Non-Current Liabilities
|
15.11M | 13.54M | 13.11M | 12.97M | 2.29M | 1.61M | 1.92M | 2.55M | 1.45M | 2.56M | 2.31M | 3.08M | 2.32M | 1.46M | 1.38M | 1.43M | 1.45M | 1.46M | 8.40M | 10.17M | 19.35M | 20.00M | 20.10M | 26.93M | 35.82M | 28.36M | 35.24M | 42.95M | 54.05M | 20.13M | 11.64M | 14.94M | 84.92M | 133.19M | 131.70M | 114.42M | 109.77M | 104.18M | 92.76M | 86.62M | 78.72M | 64.19M | 59.99M | 53.62M | 48.93M |
|
Total Non-Current Liabilities
|
89.65M | 236.78M | 208.18M | 190.44M | 175.74M | 182.57M | 179.67M | 172.41M | 164.26M | 160.07M | 152.38M | 146.65M | 144.69M | 130.00M | 128.34M | 126.94M | 125.30M | 125.96M | 130.19M | 128.97M | 136.35M | 132.44M | 128.53M | 132.64M | 134.88M | 250.46M | 243.62M | 246.65M | 210.64M | 181.12M | 185.82M | 157.03M | 1,462.39M | 1,452.89M | 1,470.68M | 1,353.71M | 1,307.05M | 1,250.90M | 1,293.22M | 1,271.09M | 1,217.49M | 1,206.47M | 1,200.57M | 1,193.29M | 1,183.90M |
|
Total Liabilities
|
297.83M | 442.10M | 449.72M | 440.89M | 419.47M | 395.09M | 368.89M | 356.96M | 340.56M | 347.90M | 334.88M | 326.73M | 339.62M | 312.18M | 344.51M | 322.40M | 322.10M | 350.94M | 364.82M | 374.75M | 387.10M | 377.52M | 479.36M | 388.35M | 382.12M | 538.87M | 547.87M | 563.32M | 552.95M | 539.37M | 545.41M | 542.37M | 2,180.07M | 2,236.02M | 2,230.87M | 2,186.04M | 2,137.40M | 2,091.10M | 2,145.95M | 2,159.27M | 2,123.54M | 2,202.69M | 2,067.66M | 2,079.83M | 2,098.16M |
|
Total Debt
|
| 133.86M | 137.38M | 122.98M | 117.54M | 111.61M | 108.34M | 102.97M | 91.81M | 83.59M | 80.29M | 76.97M | 73.65M | 77.21M | 76.32M | 75.42M | 74.53M | 73.64M | 72.74M | 71.84M | 71.94M | 69.54M | 183.14M | 66.73M | 65.33M | 177.35M | 175.58M | 173.80M | 127.02M | 104.65M | 118.79M | 89.28M | 1,298.84M | 1,274.66M | 1,307.47M | 1,205.52M | 1,168.58M | 1,115.63M | 1,169.71M | 1,158.44M | 1,113.74M | 1,107.49M | 1,109.73M | 1,106.66M | 1,104.24M |
|
Common Equity
|
191.33M | 53.88M | 59.05M | 67.39M | 83.08M | 89.31M | 97.00M | 103.55M | 111.98M | 117.40M | 124.73M | 134.24M | 141.63M | 183.37M | 191.69M | 200.56M | 211.49M | 220.32M | 228.24M | 239.68M | 248.34M | 258.87M | 264.24M | 269.44M | 283.81M | 304.94M | 314.47M | 332.82M | 341.80M | 350.09M | 354.18M | 363.48M | 988.38M | 997.08M | 978.47M | 992.72M | 989.09M | 990.80M | 993.74M | 991.95M | 1,002.56M | 1,026.15M | 1,035.82M | 1,065.74M | 1,079.65M |
|
Shareholder's Equity
|
191.33M | 53.88M | 59.05M | 67.39M | 83.08M | 89.31M | 97.00M | 103.55M | 111.98M | 117.40M | 124.73M | 134.24M | 141.63M | 183.37M | 191.69M | 200.56M | 211.49M | 220.32M | 228.24M | 239.68M | 248.34M | 258.87M | 264.24M | 269.44M | 283.81M | 304.94M | 314.47M | 332.82M | 341.80M | 350.09M | 354.18M | 363.48M | 988.38M | 997.08M | 978.47M | 992.72M | 989.09M | 990.80M | 993.74M | 991.95M | 1,002.56M | 1,026.15M | 1,035.82M | 1,065.74M | 1,079.65M |
|
Liabilities and Shareholders Equity
|
489.16M | 495.98M | 508.77M | 508.29M | 502.55M | 484.40M | 465.89M | 460.51M | 452.55M | 465.31M | 459.62M | 460.97M | 481.25M | 495.55M | 536.20M | 522.97M | 533.59M | 572.24M | 593.07M | 614.43M | 635.43M | 636.39M | 743.60M | 657.78M | 665.93M | 843.81M | 862.33M | 896.15M | 894.75M | 889.46M | 899.59M | 905.85M | 3,168.45M | 3,233.10M | 3,209.34M | 3,178.76M | 3,126.49M | 3,081.90M | 3,139.69M | 3,151.22M | 3,126.11M | 3,228.84M | 3,103.48M | 3,145.57M | 3,177.81M |
|
Treasury Shares
|
| | | | | | | | | 0.28M | 0.32M | 0.29M | 0.28M | 0.22M | 0.26M | 0.27M | 0.27M | 0.26M | 0.32M | 0.31M | 0.32M | 0.30M | 0.29M | 0.27M | 0.27M | 0.25M | 0.26M | 0.27M | 0.25M | 0.24M | 0.34M | 0.33M | 1.64M | 1.63M | 1.06M | 0.97M | 0.79M | 0.80M | 0.62M | 0.62M | 0.46M | | | | 0.20M |
|
Retained Earnings
|
-0.89M | 3.33M | 8.30M | 14.32M | 28.34M | 34.30M | 40.89M | 46.94M | 53.55M | 57.96M | 64.59M | 70.05M | 75.85M | 117.42M | 123.45M | 132.64M | 142.51M | 152.62M | 159.97M | 167.58M | 176.97M | 185.07M | 193.74M | 194.85M | 205.25M | 222.03M | 234.07M | 250.01M | 260.27M | 267.75M | 270.61M | 281.08M | 264.04M | 253.42M | 235.94M | 237.74M | 231.34M | 230.85M | 232.00M | 225.45M | 240.50M | 265.54M | 273.64M | 296.03M | 320.64M |