|
Cash & Equivalents
|
1.07M | 0.99M | 0.85M | 25.19M | 14.87M | 2.16M | 8.82M | 76.88M | 48.16M | 110.59M | 272.32M | 99.96M | 132.14M | 178.19M | 336.65M | 149.63M | 119.43M | 118.81M | 110.74M | 46.27M | 101.40M | 45.13M | 56.14M | 77.13M | 79.57M | 69.83M | 100.18M | 109.75M | 53.65M | 68.63M | 80.36M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 1.54M | 4.47M | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.07M | 0.99M | 0.85M | 25.19M | 14.87M | 2.16M | 8.82M | 76.88M | 48.16M | 110.59M | 272.32M | 99.96M | 132.14M | 178.19M | 336.65M | 149.63M | 119.43M | 120.35M | 115.21M | 46.27M | 101.40M | 45.13M | 56.14M | 77.13M | 79.57M | 69.83M | 100.18M | 109.75M | 53.65M | 68.63M | 80.36M |
|
Receivables - Net
|
| | | 53.02M | | | | 78.62M | 118.65M | 119.24M | 147.34M | 171.06M | 260.76M | 302.13M | 347.51M | 359.90M | 369.90M | 355.35M | 358.34M | 359.15M | 353.23M | 365.71M | 370.74M | 388.91M | 429.56M | 437.08M | 401.21M | 408.02M | 418.45M | 393.59M | 380.32M |
|
Receivables - Other
|
| | | 4.00M | | | | 8.60M | 18.06M | 16.80M | 18.50M | 20.20M | 13.80M | 18.30M | 17.90M | 23.80M | 19.80M | 22.40M | 22.90M | 38.60M | 31.40M | 37.40M | 44.70M | 68.40M | 31.90M | 40.20M | 29.90M | 41.60M | 38.40M | 33.20M | 32.20M |
|
Receivables
|
| | | 57.02M | | | | 87.22M | 136.72M | 136.04M | 165.84M | 191.26M | 274.56M | 320.43M | 365.42M | 383.70M | 389.70M | 377.75M | 381.24M | 397.75M | 384.63M | 403.11M | 415.44M | 457.31M | 461.46M | 477.28M | 431.12M | 449.62M | 456.86M | 426.79M | 412.52M |
|
Inventory
|
| | | 7.67M | | | | 13.24M | 17.97M | 24.44M | 46.48M | 58.78M | 75.49M | 81.51M | 99.88M | 123.09M | 99.64M | 102.67M | 125.36M | 127.75M | 136.02M | 114.88M | 116.33M | 113.64M | 108.58M | 123.90M | 133.49M | 139.84M | 129.29M | 148.85M | 149.09M |
|
Prepaid Assets
|
0.20M | 0.29M | 0.24M | 4.92M | 0.16M | 0.12M | 0.12M | 12.68M | 9.76M | 9.37M | 18.25M | 33.44M | 35.12M | 29.05M | 39.39M | 37.44M | 26.03M | 28.39M | 37.49M | 52.14M | 56.08M | 42.57M | 41.85M | 69.34M | 38.27M | 55.62M | 48.91M | 45.43M | 42.32M | 46.93M | 115.06M |
|
Current Assets
|
1.27M | 1.28M | 1.09M | 90.79M | 0.91M | 1.00M | 0.75M | 181.41M | 194.54M | 263.64M | 484.38M | 363.25M | 503.50M | 590.87M | 823.44M | 670.06M | 614.99M | 605.22M | 631.93M | 585.31M | 646.73M | 568.29M | 585.07M | 649.02M | 655.98M | 686.43M | 683.79M | 755.79M | 745.17M | 658.00M | 724.82M |
|
Property, Plant & Equipment (Net)
|
| | | 61.60M | | | | 63.56M | 87.30M | 83.22M | 101.66M | 110.47M | 298.54M | 309.07M | 341.36M | 398.58M | 424.76M | 454.77M | 473.06M | 487.08M | 503.42M | 504.36M | 490.05M | 495.10M | 501.89M | 496.14M | 474.92M | 474.56M | 481.62M | 487.99M | 488.42M |
|
Goodwill
|
| | | 202.44M | 19.38M | 21.95M | 43.88M | 266.79M | 74.02M | 76.06M | 543.69M | 998.81M | 2,143.32M | 2,254.99M | 2,386.15M | 3,512.57M | 2.01M | 4.59M | 11.79M | 3,545.30M | 0.10M | 6.80M | 7.30M | 2,724.96M | 2,718.43M | 2,711.88M | 2,707.28M | 2,675.17M | 2,635.43M | 2,651.09M | 2,653.40M |
|
Intangibles
|
| | | | | | | | | | 94.72M | 116.06M | 245.24M | 233.63M | 209.91M | 202.23M | 192.37M | 182.77M | 172.77M | 162.77M | 152.77M | 142.77M | 135.73M | 130.16M | 124.59M | 119.02M | 113.45M | 105.55M | 100.29M | 95.17M | 90.09M |
|
Goodwill & Intangibles
|
| | | 202.44M | 19.38M | 21.95M | 43.88M | 266.79M | 74.02M | 76.06M | 638.41M | 1,114.87M | 2,388.56M | 2,488.62M | 2,596.06M | 3,714.80M | 194.38M | 187.36M | 184.56M | 3,708.07M | 152.87M | 149.57M | 143.03M | 2,855.12M | 2,843.02M | 2,830.90M | 2,820.73M | 2,780.71M | 2,735.72M | 2,746.26M | 2,743.49M |
|
Long-Term Deferred Tax
|
| | | 9.08M | 0.28M | 0.66M | 0.90M | 27.92M | 36.68M | 45.46M | 58.56M | 208.40M | 311.51M | 303.55M | 293.80M | 304.19M | 299.89M | 292.22M | 286.13M | 281.79M | 285.06M | 280.49M | 318.92M | 345.85M | 341.14M | 333.55M | 328.11M | 314.50M | 315.13M | 302.24M | 267.92M |
|
Other Non-Current Assets
|
250.36M | 251.07M | 252.06M | 5.05M | 254.32M | 254.86M | 255.88M | 6.85M | 5.67M | 7.30M | 6.47M | 16.48M | 19.20M | 19.34M | 12.05M | 15.10M | 15.17M | 15.67M | 20.45M | 22.41M | 19.66M | 22.18M | 22.50M | 21.13M | 20.00M | 19.42M | 17.22M | 52.75M | 101.45M | 18.81M | 18.72M |
|
Non-Current Assets
|
250.36M | 251.07M | 252.06M | 278.17M | 254.32M | 254.86M | 255.88M | 365.12M | 470.46M | 478.83M | 1,071.88M | 1,450.22M | 4,016.57M | 4,096.80M | 4,368.28M | 4,580.43M | 4,589.35M | 4,596.80M | 4,606.05M | 4,634.28M | 4,636.71M | 4,634.72M | 4,140.18M | 3,859.63M | 3,847.71M | 3,824.48M | 3,786.14M | 3,731.16M | 3,692.18M | 3,692.82M | 3,658.70M |
|
Assets
|
251.63M | 252.35M | 253.15M | 368.96M | 255.23M | 255.87M | 256.63M | 546.54M | 665.00M | 742.47M | 1,556.27M | 1,813.47M | 4,520.07M | 4,687.66M | 5,191.72M | 5,250.48M | 5,204.34M | 5,202.01M | 5,237.98M | 5,219.59M | 5,283.44M | 5,203.01M | 4,725.25M | 4,508.65M | 4,503.69M | 4,510.91M | 4,469.94M | 4,486.95M | 4,437.35M | 4,350.82M | 4,383.52M |
|
Accounts Payables
|
0.00M | 0.01M | 0.01M | 85.56M | 0.02M | 0.03M | 0.03M | 102.73M | 136.07M | 142.50M | 192.34M | 254.21M | 305.93M | 350.71M | 312.36M | 358.38M | 316.05M | 314.97M | 346.92M | 337.50M | 401.35M | 337.70M | 314.45M | 391.99M | 340.23M | 446.56M | 430.37M | 437.99M | 421.19M | 477.20M | 521.70M |
|
Payables
|
0.00M | 0.01M | 0.01M | 85.56M | 0.02M | 0.03M | 0.03M | 102.73M | 136.07M | 142.50M | 192.34M | 254.21M | 305.93M | 350.71M | 312.36M | 358.38M | 316.05M | 314.97M | 346.92M | 337.50M | 401.35M | 337.70M | 314.45M | 391.99M | 340.23M | 446.56M | 430.37M | 437.99M | 421.19M | 477.20M | 521.70M |
|
Accumulated Expenses
|
| 0.02M | 0.25M | 9.14M | 0.63M | 2.22M | 3.12M | 12.32M | 9.00M | 17.59M | 17.55M | 26.70M | 31.84M | 42.85M | 40.48M | 34.37M | 38.85M | 28.86M | 50.54M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 14.71M | | | | 17.14M | 16.46M | 76.36M | 81.06M | 89.52M | 108.28M | 83.86M | 73.37M | 43.19M | 37.60M | 30.13M | 26.94M | 19.86M | 18.76M | 11.71M | 11.07M | 10.65M | 26.17M | 26.38M | 25.76M | 26.50M | 30.68M | 28.91M | 29.01M |
|
Short term Debt
|
| | | 7.09M | | | | 1.72M | 2.62M | 2.58M | 8.48M | 8.15M | 17.50M | 96.75M | 20.00M | 20.00M | 20.00M | 25.00M | 30.00M | 35.00M | 40.00M | 40.00M | 40.00M | 53.37M | 40.00M | 40.00M | 16.25M | 16.25M | 16.25M | 16.25M | 16.25M |
|
Current Leases
|
| | | 20.81M | | | | 19.75M | 20.42M | 22.20M | 19.70M | 22.28M | 20.16M | 23.92M | 31.02M | 31.42M | 30.60M | 29.60M | 28.77M | 30.00M | 29.71M | 29.58M | 28.74M | 29.27M | 31.53M | 30.79M | 30.28M | 29.95M | 28.66M | 28.22M | 28.55M |
|
Current Taxes
|
0.07M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 7.51M | | | | 9.56M | 15.58M | 13.46M | 13.23M | 11.04M | 25.17M | 24.87M | 22.25M | 31.37M | 30.61M | 31.41M | 31.61M | 31.64M | 32.41M | 34.75M | 47.98M | 38.57M | 34.04M | 36.24M | 35.84M | 34.94M | 46.45M | 56.29M | 59.85M |
|
Total Current Liabilities
|
0.08M | 0.10M | 0.38M | 135.68M | 0.98M | 2.28M | 3.20M | 154.05M | 191.15M | 257.11M | 314.81M | 422.05M | 513.14M | 605.87M | 502.06M | 499.81M | 443.56M | 435.46M | 466.93M | 456.21M | 524.48M | 457.98M | 448.19M | 537.00M | 492.69M | 596.02M | 553.02M | 566.99M | 576.73M | 622.09M | 670.70M |
|
Capital Leases
|
| | | 0.17M | | | | 0.23M | | | | | | | | 0.13M | | | | 3.95M | 5.34M | 10.64M | 15.58M | 22.75M | | 25.93M | 26.10M | 24.63M | | | |
|
Non-Current Debt
|
| | | 127.09M | | | | 395.11M | 463.55M | 443.25M | 722.73M | 776.57M | 1,748.83M | 1,776.33M | 2,187.37M | 2,183.55M | 2,179.73M | 2,170.91M | 2,162.09M | 2,153.27M | 2,169.45M | 2,135.62M | 2,126.80M | 2,094.61M | 2,159.16M | 2,040.45M | 2,013.64M | 1,964.92M | 1,941.06M | 1,792.74M | 1,743.93M |
|
Non-Current Deffered Revenue
|
7.88M | 7.88M | 7.88M | 7.88M | 7.88M | 7.88M | 7.88M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
238.68M | 239.37M | 239.89M | 2.87M | 241.38M | 240.71M | 240.55M | -26.96M | -46.35M | -42.59M | -45.83M | -74.04M | 4.20M | 4.08M | 4.25M | 4.78M | 5.26M | 4.48M | 5.58M | 6.60M | 7.57M | 6.13M | 7.29M | 8.21M | 9.24M | 6.84M | 7.93M | 6.97M | 6.05M | 6.68M | 8.07M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | 17.51M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 121.41M | 151.60M | 115.42M | 110.09M | 103.86M | 134.40M | 126.95M | 122.82M | 114.44M | 85.53M | 115.64M | 111.03M | 110.41M | 80.28M | 103.52M | 100.43M | 105.77M |
|
Other Non-Current Liabilities
|
| | | 19.98M | | | | 27.64M | 48.46M | 42.06M | 50.90M | 113.91M | 110.74M | 73.28M | 56.55M | 57.76M | 31.05M | 38.76M | 38.52M | 38.50M | 302.89M | 302.68M | 302.59M | 302.09M | 275.64M | 275.60M | 272.85M | 272.02M | 244.38M | 244.17M | 244.17M |
|
Total Non-Current Liabilities
|
| | | 246.20M | | | | 584.69M | 716.97M | 771.74M | 1,160.28M | 1,418.72M | 2,616.85M | 2,720.34M | 3,140.81M | 3,126.03M | 3,052.67M | 3,025.56M | 3,039.51M | 3,023.33M | 2,813.09M | 2,713.26M | 2,682.89M | 2,739.89M | 2,757.03M | 2,742.66M | 2,672.90M | 2,636.81M | 2,619.11M | 2,512.53M | 2,514.50M |
|
Total Liabilities
|
7.95M | 7.97M | 8.26M | 266.19M | 8.86M | 10.16M | 11.07M | 612.32M | 765.43M | 813.81M | 1,211.17M | 1,532.63M | 2,727.59M | 2,793.62M | 3,197.35M | 3,183.80M | 3,083.72M | 3,064.32M | 3,078.03M | 3,061.83M | 3,115.98M | 3,015.94M | 2,985.48M | 3,041.98M | 3,032.66M | 3,018.26M | 2,945.75M | 2,908.83M | 2,863.50M | 2,756.70M | 2,758.67M |
|
Total Debt
|
| | | 134.18M | | | | 396.83M | 466.17M | 445.83M | 731.21M | 784.71M | 1,766.33M | 1,873.08M | 2,207.37M | 2,203.55M | 2,199.73M | 2,195.91M | 2,192.09M | 2,188.27M | 2,209.45M | 2,175.62M | 2,166.80M | 2,147.98M | 2,199.16M | 2,080.45M | 2,029.89M | 1,981.17M | 1,957.31M | 1,808.99M | 1,760.18M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | 102.77M | 5.00M | 5.00M | 5.00M | -65.78M | -100.43M | -101.27M | 315.17M | 280.85M | 1,792.48M | 1,894.04M | 1,994.36M | 2,066.69M | 2,120.63M | 2,137.69M | 2,159.95M | 2,157.76M | 2,167.46M | 2,187.07M | 1,739.77M | 1,466.67M | 1,471.03M | 1,492.65M | 1,524.19M | 1,578.12M | 1,573.85M | 1,594.13M | 1,624.85M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | 102.77M | 5.00M | 5.00M | 5.00M | -65.78M | -100.43M | -101.27M | 315.17M | 280.85M | 1,792.48M | 1,894.04M | 1,994.36M | 2,066.69M | 2,120.63M | 2,137.69M | 2,159.95M | 2,157.76M | 2,167.46M | 2,187.07M | 1,739.77M | 1,466.67M | 1,471.03M | 1,492.65M | 1,524.19M | 1,578.12M | 1,573.85M | 1,594.13M | 1,624.85M |
|
Liabilities and Shareholders Equity
|
251.63M | 252.35M | 253.15M | 368.96M | 255.23M | 255.87M | 256.63M | 546.54M | 665.00M | 742.47M | 1,556.27M | 1,813.47M | 4,520.07M | 4,687.66M | 5,191.72M | 5,250.48M | 5,204.34M | 5,202.01M | 5,237.98M | 5,219.59M | 5,283.44M | 5,203.01M | 4,725.25M | 4,508.65M | 4,503.69M | 4,510.91M | 4,469.94M | 4,486.95M | 4,437.35M | 4,350.82M | 4,383.52M |
|
Treasury Shares
|
| | | | | | | | 1.49M | 1.60M | 2.87M | 2.25M | 2.39M | 2.34M | 2.31M | | | 0.20M | 0.75M | 2.26M | 1.38M | 1.38M | 0.63M | 3.94M | 3.94M | 3.94M | 2.94M | 2.94M | 2.94M | 2.94M | 2.94M |
|
Retained Earnings
|
0.22M | 0.91M | 1.43M | -13.37M | 2.91M | 2.24M | 2.09M | -40.26M | -74.81M | -70.34M | -118.68M | -199.20M | -203.16M | -124.06M | -65.96M | -43.02M | 3.64M | 12.76M | 28.88M | 26.30M | 42.00M | 55.98M | -398.10M | -652.60M | -654.73M | -635.30M | -612.44M | -562.18M | -569.38M | -554.71M | -530.20M |
|
Preferred Shares
|
| | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |