|
Cash & Equivalents
|
| 1.22M | 184.22M | 0.85M | 0.83M | 503.82M | 204.30M | 173.82M | 177.16M | 184.41M | 164.62M | 140.94M | 133.66M | 114.29M | 118.00M | 168.76M | 182.15M | 187.71M | 131.56M | 128.26M | 169.37M | 212.47M | 220.75M | 136.87M | 120.20M | 213.25M |
|
Cash & Current Investments
|
| 1.22M | 184.22M | 0.85M | 0.83M | 503.82M | 204.30M | 173.82M | 177.16M | 184.41M | 164.62M | 140.94M | 133.66M | 114.29M | 118.00M | 168.76M | 182.15M | 187.71M | 131.56M | 128.26M | 169.37M | 212.47M | 220.75M | 136.87M | 120.20M | 213.25M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 869.00M | | 816.35M | 827.85M | 659.50M | 649.42M | 647.40M | 667.44M | 603.07M | 641.71M | 673.26M | 635.35M |
|
Receivables - Other
|
| | 7.00M | | | | 0.52M | 576.28M | 8.21M | 704.12M | 797.68M | 776.76M | 0.73M | 833.43M | 6.60M | 791.77M | | | 8.19M | | | | 11.63M | | | |
|
Receivables
|
| | | | | | | | | | | | | | 875.60M | | 816.35M | 827.85M | 667.69M | 649.42M | 647.40M | 667.44M | 614.70M | 641.71M | 673.26M | 635.35M |
|
Inventory
|
| | | | | | 44.19M | | | | 70.70M | | | | 78.27M | | | | 29.73M | | | | 8.06M | | | |
|
Current Deferred Tax Assets
|
| | | | | | 11.01M | | | | 4.97M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.37M | 69.42M | 0.27M | 0.22M | 0.27M | 105.64M | 137.09M | 110.37M | 167.58M | 126.00M | 189.70M | 156.18M | 155.43M | 149.48M | 133.25M | 121.64M | 103.12M | 115.92M | 93.84M | 106.96M | 95.29M | 86.92M | 100.41M | 133.25M | 95.28M |
|
Current Assets
|
| 1.59M | 952.49M | 1.11M | 1.04M | 0.95M | 899.75M | 887.19M | 928.67M | 1,056.11M | 1,104.31M | 1,107.40M | 1,094.75M | 1,103.15M | 1,157.01M | 1,093.78M | 1,120.14M | 1,118.59M | 1,012.03M | 932.13M | 1,076.62M | 975.20M | 910.74M | 878.99M | 926.71M | 943.88M |
|
Property, Plant & Equipment (Net)
|
| | 114.69M | | | | 80.02M | 73.88M | 63.13M | 65.08M | 63.70M | 66.96M | 68.42M | 69.08M | 70.90M | 71.44M | 76.08M | 78.10M | 64.71M | 82.97M | 86.86M | 90.08M | 97.76M | 98.57M | 97.29M | 100.81M |
|
Long-Term Investments
|
| 451.48M | 111.66M | 454.27M | 454.30M | 453.74M | 115.62M | 116.18M | 117.10M | 121.84M | 125.16M | 126.89M | 125.21M | 124.81M | 129.50M | 130.52M | 130.36M | 126.99M | 210.83M | 220.44M | 220.09M | 234.01M | 226.51M | 234.28M | 243.09M | 232.38M |
|
Goodwill
|
| | 2,116.70M | | 37.96M | 38.03M | 2,815.34M | 2,173.92M | 18.46M | 42.65M | 2,858.00M | 2,204.05M | 50.57M | 56.13M | 2,744.34M | 889.63M | 890.29M | 886.83M | 710.19M | 833.49M | 610.52M | 610.53M | 477.02M | 477.02M | 477.02M | 477.02M |
|
Intangibles
|
| | 10.40M | | | 32.61M | 42.46M | 2,412.14M | 11.08M | 36.21M | 35.60M | 3,536.09M | 3,546.36M | 3,540.70M | 25.60M | 4,061.50M | 4,062.35M | 4,053.58M | 3,851.39M | 3,885.38M | 3,851.23M | 3,851.30M | 3,824.98M | 3,824.82M | 3,825.07M | 3,824.97M |
|
Goodwill & Intangibles
|
| | 2,127.10M | | 37.96M | 70.64M | 2,452.80M | 4,586.06M | 29.54M | 2,338.52M | 2,287.51M | 2,237.13M | 2,200.96M | 2,150.07M | 1,897.50M | 1,840.10M | 1,791.99M | 1,740.66M | 1,551.83M | 1,522.36M | 1,463.30M | 1,419.00M | 1,332.58M | 1,289.67M | 1,246.83M | 1,203.88M |
|
Long-Term Deferred Tax
|
| | 0.06M | 0.10M | 0.13M | 1.17M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 116.55M | | | | 65.97M | 62.87M | 66.09M | 68.23M | 67.58M | 96.60M | 108.19M | 120.64M | 119.52M | 112.65M | 114.25M | 106.35M | 186.19M | 60.86M | 152.89M | 62.54M | 61.91M | 34.82M | 37.85M | 35.55M |
|
Non-Current Assets
|
| 451.48M | 5,060.19M | 454.27M | 454.30M | 453.74M | 4,877.74M | 4,838.98M | 4,792.79M | 4,796.79M | 4,749.95M | 4,731.62M | 4,750.23M | 4,710.67M | 3,105.36M | 3,044.34M | 3,002.96M | 2,938.92M | 2,767.29M | 2,701.94M | 2,420.80M | 2,416.16M | 2,195.78M | 2,134.36M | 2,102.08M | 2,049.64M |
|
Assets
|
0.36M | 453.07M | 6,012.68M | 455.39M | 455.34M | 454.69M | 5,777.49M | 5,726.17M | 5,721.46M | 5,852.90M | 5,854.27M | 5,839.03M | 5,844.98M | 5,813.83M | 4,262.37M | 4,138.12M | 4,123.10M | 4,057.51M | 3,779.32M | 3,634.07M | 3,497.41M | 3,391.36M | 3,106.52M | 3,013.35M | 3,028.79M | 2,993.52M |
|
Accounts Payables
|
0.21M | 0.10M | 179.41M | 0.15M | 0.02M | 4.62M | 195.45M | 189.85M | 206.44M | 244.59M | 277.37M | 220.05M | 250.59M | 267.68M | 261.46M | 206.93M | 218.44M | 250.48M | 172.89M | 190.89M | 204.90M | 197.90M | 158.49M | 180.58M | 176.80M | 167.22M |
|
Notes Payables
|
0.13M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.34M | 0.10M | 179.41M | 0.15M | 0.02M | 4.62M | 195.45M | 189.85M | 206.44M | 244.59M | 277.37M | 220.05M | 250.59M | 267.68M | 261.46M | 206.93M | 218.44M | 250.48M | 172.89M | 190.89M | 204.90M | 197.90M | 158.49M | 180.58M | 176.80M | 167.22M |
|
Accumulated Expenses
|
| | 136.65M | 0.09M | 0.12M | 0.15M | 142.14M | 123.33M | 118.69M | 158.52M | 139.16M | 140.48M | 128.00M | 109.94M | 154.74M | 100.03M | 155.02M | 139.10M | 161.45M | 90.10M | 138.89M | 117.10M | 129.49M | 87.40M | 125.92M | 98.78M |
|
Other Accumulated Expenses
|
| | 128.84M | | | | 121.76M | 141.47M | 129.55M | 155.37M | 164.13M | 176.50M | 141.12M | 161.25M | 133.17M | 160.74M | 156.45M | 179.12M | 144.41M | 147.12M | 118.89M | 155.18M | 134.68M | 134.04M | 126.01M | 119.80M |
|
Short term Debt
|
| 0.05M | 27.66M | 0.18M | 0.22M | 0.25M | 63.74M | 13.30M | 13.30M | 13.37M | 41.52M | 14.96M | 59.77M | 14.70M | 13.99M | 15.09M | 15.52M | 14.38M | 18.36M | 13.28M | 13.28M | 13.25M | 13.25M | 13.25M | 13.25M | 13.25M |
|
Current Leases
|
| | | | | | 20.89M | | | | 20.41M | | | | 21.58M | | | | 14.57M | | | | 13.32M | | | |
|
Current Taxes
|
| 0.35M | | 0.27M | 0.30M | | 6.60M | | | | 5.36M | | | | 7.29M | | | | 3.86M | | | | 6.24M | | | |
|
Current Deferred Revenue
|
| | 45.58M | | | | 51.90M | 54.19M | 53.88M | 56.25M | 50.47M | 52.54M | 48.50M | 47.44M | 37.33M | 48.22M | 50.08M | 50.83M | 26.60M | 23.39M | 28.85M | 29.50M | 24.16M | 26.65M | 31.38M | 29.83M |
|
Total Current Liabilities
|
0.34M | 0.50M | 518.13M | 0.60M | 0.54M | 4.87M | 574.99M | 522.14M | 521.86M | 628.10M | 645.52M | 604.53M | 627.99M | 601.01M | 600.70M | 531.01M | 595.52M | 633.91M | 541.30M | 476.93M | 508.95M | 512.93M | 460.06M | 441.93M | 473.36M | 428.88M |
|
Non-Current Debt
|
| | 3,172.09M | | | | 2,029.33M | 2,028.09M | 2,027.10M | 2,026.03M | 2,028.88M | 2,027.65M | 2,025.98M | 2,024.59M | 2,022.82M | 2,018.81M | 1,966.21M | 1,910.01M | 1,848.12M | 1,795.88M | 1,769.20M | 1,688.21M | 1,686.69M | 1,665.28M | 1,663.70M | 1,662.16M |
|
Non-Current Deffered Revenue
|
| 15.75M | 15.75M | 15.75M | 15.75M | 15.75M | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 431.82M | 433.13M | 434.03M | 434.05M | 429.07M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 92.01M | | | | | 0.03M | 0.03M | -0.01M | 1.89M | -0.05M | 90.11M | -0.43M | -0.13M | 103.39M | 106.09M | 103.98M | -1.28M | 0.91M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 22.67M | 12.15M | 4.14M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 672.04M | | | | 491.24M | 492.19M | 483.15M | 475.48M | 483.17M | 489.87M | 474.25M | 456.75M | 297.87M | 281.67M | 264.98M | 240.06M | 204.14M | 203.40M | 174.18M | 187.74M | 146.89M | 147.34M | 145.59M | 137.29M |
|
Operating Leases
|
| | | | | | 44.74M | | | | 40.44M | | | | 56.37M | | | | 33.97M | | | | 24.65M | | | |
|
Other Non-Current Liabilities
|
| | 146.30M | | | | 141.91M | 134.18M | 1.28M | 147.97M | 92.22M | 105.61M | 111.69M | 109.42M | 110.55M | 112.73M | 94.99M | 93.44M | 74.56M | 73.68M | 71.35M | 69.94M | 64.14M | 63.23M | 62.56M | 56.70M |
|
Total Non-Current Liabilities
|
| | 4,196.58M | | | | 3,116.79M | 3,069.18M | 3,183.70M | 3,145.82M | 3,179.76M | 3,128.80M | 3,130.05M | 3,083.09M | 2,922.35M | 2,831.48M | 2,826.72M | 2,783.98M | 2,600.69M | 2,476.20M | 2,452.33M | 2,388.89M | 2,293.64M | 2,254.55M | 2,282.65M | 2,228.33M |
|
Total Liabilities
|
0.34M | 16.25M | 4,342.88M | 16.35M | 16.29M | 20.62M | 3,258.70M | 3,203.35M | 3,184.97M | 3,293.78M | 3,271.97M | 3,234.41M | 3,241.75M | 3,192.51M | 3,032.90M | 2,944.21M | 2,921.71M | 2,877.42M | 2,675.25M | 2,549.89M | 2,523.68M | 2,458.83M | 2,357.78M | 2,317.78M | 2,345.22M | 2,285.02M |
|
Total Debt
|
| 0.05M | 3,199.74M | 0.18M | 0.22M | 0.25M | 2,093.07M | 2,041.39M | 2,040.40M | 2,039.40M | 2,070.40M | 2,042.61M | 2,085.75M | 2,039.30M | 2,036.81M | 2,033.90M | 1,981.73M | 1,924.40M | 1,866.47M | 1,809.15M | 1,782.47M | 1,701.46M | 1,699.94M | 1,678.53M | 1,676.95M | 1,675.41M |
|
Common Equity
|
0.02M | 5.00M | 1,669.81M | 5.00M | 5.00M | 1,647.72M | 2,518.79M | 2,520.94M | 2,534.66M | 2,557.30M | 2,580.40M | 2,602.77M | 2,601.49M | 2,617.96M | 1,225.72M | 1,190.02M | 1,197.61M | 1,176.30M | 1,104.08M | 1,084.18M | 973.73M | 932.53M | 748.74M | 695.58M | 683.57M | 708.50M |
|
Shareholder's Equity
|
0.02M | 5.00M | 1,669.81M | 5.00M | 5.00M | 1,647.72M | 2,518.79M | 2,520.94M | 2,534.66M | 2,557.30M | 2,580.40M | 2,602.77M | 2,601.49M | 2,617.96M | 1,225.72M | 1,190.02M | 1,197.61M | 1,176.30M | 1,104.08M | 1,084.18M | 973.73M | 932.53M | 748.74M | 695.58M | 683.57M | 708.50M |
|
Liabilities and Shareholders Equity
|
0.36M | 453.07M | 6,012.68M | 455.39M | 455.34M | 454.69M | 5,777.49M | 5,726.17M | 5,721.46M | 5,852.90M | 5,854.27M | 5,839.03M | 5,844.98M | 5,813.83M | 4,262.37M | 4,138.12M | 4,123.10M | 4,057.51M | 3,779.32M | 3,634.07M | 3,497.41M | 3,391.36M | 3,106.52M | 3,013.35M | 3,028.79M | 2,993.52M |
|
Treasury Shares
|
| | 0.17M | | | | 0.17M | 1.72M | 1.70M | 3.63M | 1.61M | 1.61M | 1.61M | 1.61M | | 1.61M | 1.61M | 1.61M | 3.60M | 6.60M | 8.88M | 12.40M | 12.40M | 12.89M | 12.89M | 12.89M |
|
Retained Earnings
|
-0.00M | 1.16M | -745.29M | 3.37M | 3.39M | -1.59M | -921.10M | -921.22M | -915.10M | -891.78M | -866.61M | -847.64M | -844.27M | -823.21M | -2247.11M | -2294.70M | -2303.46M | -2327.80M | -2314.65M | -2319.96M | -2420.79M | -2463.57M | -2641.61M | -2697.74M | -2728.18M | -2707.62M |