|
Cash & Equivalents
|
420.72M | | 317.24M | 761.08M | 1,183.74M | 1,049.62M | 1,520.50M | 1,413.26M | 951.56M | 943.51M | 1,080.48M | 1,245.89M | 876.23M | 332.49M | 502.15M | 436.34M | 460.45M | 567.60M | 697.03M | 551.02M | 1,192.61M | 1,666.90M |
|
Cash & Current Investments
|
420.72M | | 317.24M | 761.08M | 1,183.74M | 1,049.62M | 1,520.50M | 1,413.26M | 951.56M | 943.51M | 1,080.48M | 1,245.89M | 876.23M | 332.49M | 502.15M | 436.34M | 460.45M | 567.60M | 697.03M | 551.02M | 1,192.61M | 1,666.90M |
|
Receivables - Net
|
| | 296.96M | 340.88M | 383.13M | 412.88M | 514.52M | 684.46M | 690.91M | 665.46M | 702.81M | 637.61M | 669.78M | 849.14M | 953.81M | 1,035.37M | 1,074.34M | 1,187.43M | 1,283.34M | 1,577.81M | 1,581.68M | 1,603.95M |
|
Receivables
|
| | 296.96M | 340.88M | 383.13M | 412.88M | 514.52M | 684.46M | 690.91M | 665.46M | 702.81M | 637.61M | 669.78M | 849.14M | 953.81M | 1,035.37M | 1,074.34M | 1,187.43M | 1,283.34M | 1,577.81M | 1,581.68M | 1,603.95M |
|
Prepaid Assets
|
| | 48.80M | 82.86M | 149.97M | 163.86M | 150.04M | 200.38M | 174.83M | 215.28M | 155.78M | 164.86M | 150.26M | 119.16M | 160.20M | 136.18M | 125.48M | 120.39M | 140.47M | 238.50M | 218.40M | 216.71M |
|
Current Assets
|
| | 662.99M | 1,184.82M | 1,716.85M | 1,626.37M | 3,235.06M | 2,298.10M | 1,817.30M | 1,824.25M | 1,939.08M | 2,048.36M | 1,696.27M | 1,300.79M | 1,616.16M | 1,607.89M | 1,660.27M | 1,875.42M | 2,312.19M | 2,367.33M | 2,992.69M | 3,487.57M |
|
Property, Plant & Equipment (Net)
|
| | 28.59M | 22.17M | 62.99M | 62.91M | 63.61M | 63.72M | 62.43M | 71.34M | 78.54M | 118.57M | 115.39M | 102.16M | 173.33M | 172.99M | 169.21M | 177.05M | 159.97M | 161.66M | 129.60M | 130.81M |
|
Goodwill
|
| | 249.77M | 249.38M | 1,016.07M | 997.66M | 966.43M | 1,584.93M | 1,819.10M | 1,800.00M | 1,823.76M | 1,833.70M | 1,830.71M | 1,813.57M | 1,842.85M | 1,827.20M | 1,821.91M | 1,852.30M | 1,457.68M | 1,639.80M | 1,539.30M | 1,540.89M |
|
Intangibles
|
| | 1,086.33M | 1,036.80M | 1,675.67M | 1,758.80M | 1,709.35M | 2,018.10M | 2,028.97M | 1,889.16M | 1,677.66M | 1,574.55M | 1,494.00M | 1,386.59M | 1,292.63M | 1,198.12M | 1,101.93M | 1,023.64M | 472.85M | 855.05M | 448.18M | 421.87M |
|
Goodwill & Intangibles
|
| | 1,336.11M | 1,286.18M | 2,691.74M | 2,756.46M | 2,675.77M | 3,603.03M | 3,848.08M | 3,689.16M | 3,501.41M | 3,408.25M | 3,324.71M | 3,200.16M | 3,135.49M | 3,025.32M | 2,923.85M | 2,875.94M | 1,930.54M | 2,494.84M | 1,987.48M | 1,962.76M |
|
Other Non-Current Assets
|
| | 42.57M | 49.69M | 47.91M | 44.59M | 118.16M | 136.16M | 157.83M | 198.00M | 268.43M | 280.68M | 288.37M | 349.12M | 386.00M | 456.32M | 516.14M | 514.07M | 937.25M | 682.87M | 849.73M | 761.90M |
|
Non-Current Assets
|
| | 1,491.60M | 1,436.58M | 2,882.73M | 2,941.39M | 2,928.51M | 3,869.09M | 4,113.53M | 3,981.15M | 3,908.76M | 3,867.48M | 3,785.85M | 3,704.44M | 3,743.02M | 3,654.63M | 3,609.20M | 3,567.06M | 3,557.07M | 3,339.37M | 2,966.81M | 2,855.47M |
|
Assets
|
| | 2,154.59M | 2,621.40M | 4,599.57M | 4,567.76M | 6,163.58M | 6,167.19M | 5,930.83M | 5,805.40M | 5,847.85M | 5,915.84M | 5,482.12M | 5,005.23M | 5,359.19M | 5,262.52M | 5,269.47M | 5,442.48M | 5,869.26M | 5,706.70M | 5,959.50M | 6,343.03M |
|
Accounts Payables
|
| | 147.28M | 158.02M | 192.66M | 208.54M | 5.00M | 369.66M | 283.40M | 261.51M | 273.20M | 282.95M | 260.85M | 281.10M | 371.70M | 390.08M | 387.51M | 427.82M | 504.30M | 595.22M | 553.69M | 516.44M |
|
Notes Payables
|
| | 15.21M | 18.31M | 18.31M | 18.31M | 25.81M | 29.56M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 215.00M | 215.00M | 35.56M | 35.56M | 35.56M | | 200.00M | | |
|
Payables
|
| | 162.49M | 176.33M | 210.97M | 226.85M | 30.81M | 399.22M | 316.71M | 294.82M | 306.51M | 316.26M | 294.16M | 496.10M | 586.70M | 425.64M | 423.07M | 463.38M | 504.30M | 795.22M | 553.69M | 516.44M |
|
Accumulated Expenses
|
| | 95.06M | 95.10M | 130.49M | 131.88M | 133.77M | 160.42M | 162.98M | 137.28M | 147.80M | 165.58M | 159.16M | 181.68M | 265.26M | 256.40M | 232.33M | 240.28M | 379.00M | 541.38M | 495.22M | 510.95M |
|
Short term Debt
|
| | 15.21M | 18.31M | 18.31M | 18.31M | 25.81M | 29.56M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 215.00M | 215.00M | 35.56M | 35.56M | 35.56M | | 200.00M | | |
|
Current Leases
|
| | 22.21M | 21.73M | 24.54M | 21.28M | 18.39M | 15.94M | 13.20M | 13.59M | 15.25M | 14.99M | 14.10M | 13.80M | 13.61M | | | | 14.81M | | | |
|
Current Deferred Revenue
|
| | 86.89M | 85.89M | 90.05M | 84.88M | 78.93M | 76.11M | 68.92M | 65.43M | 64.02M | 66.90M | 74.31M | 77.90M | 78.56M | 80.48M | 74.19M | 75.88M | 37.05M | 72.62M | 44.98M | 45.75M |
|
Total Current Liabilities
|
| | 598.05M | 486.60M | 603.18M | 569.77M | 640.10M | 785.12M | 644.59M | 543.63M | 578.96M | 619.57M | 591.94M | 805.47M | 944.12M | 762.52M | 729.59M | 779.54M | 1,057.47M | 1,409.22M | 1,093.88M | 1,073.13M |
|
Non-Current Debt
|
| | 1,583.99M | 2,137.61M | 1,733.68M | 1,731.02M | 3,201.83M | 3,195.92M | 3,190.05M | 3,184.22M | 3,178.41M | 3,172.56M | 3,166.76M | 2,912.30M | 2,905.91M | 3,489.89M | 3,482.17M | 3,474.46M | 3,508.98M | 3,509.96M | 3,510.96M | 3,511.97M |
|
Minority Interest
|
| | 0.31M | 0.26M | 0.20M | 0.16M | 0.20M | 0.16M | 0.11M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 137.11M | | | |
|
Operating Leases
|
| | 71.75M | 66.60M | 65.37M | 65.70M | 62.50M | 59.87M | 56.34M | 54.15M | 54.15M | 53.95M | 51.29M | 46.89M | 42.91M | | | | 47.42M | | | |
|
Other Non-Current Liabilities
|
| | 59.03M | 60.31M | 199.71M | 152.05M | 112.82M | 113.83M | 132.56M | 141.49M | 106.68M | 159.12M | 143.09M | 132.98M | 209.93M | 249.90M | 242.87M | 250.29M | 211.57M | 212.09M | 187.53M | 284.02M |
|
Total Non-Current Liabilities
|
| | 2,253.80M | 2,690.81M | 2,402.23M | 2,366.49M | 3,912.47M | 4,040.91M | 3,890.98M | 3,782.01M | 3,838.49M | 3,858.14M | 3,821.63M | 3,776.46M | 3,892.93M | 4,252.41M | 4,211.76M | 4,253.99M | 4,567.87M | 4,919.19M | 4,604.84M | 4,585.10M |
|
Total Liabilities
|
250.96M | | 2,312.83M | 2,751.12M | 2,601.93M | 2,518.54M | 4,025.29M | 4,154.74M | 4,023.54M | 3,923.50M | 3,945.17M | 4,017.26M | 3,964.72M | 3,909.44M | 4,102.86M | 4,502.31M | 4,454.63M | 4,504.28M | 4,779.44M | 5,131.28M | 4,792.37M | 4,869.11M |
|
Total Debt
|
| | 1,599.20M | 2,155.92M | 1,751.99M | 1,749.33M | 3,227.64M | 3,225.48M | 3,223.36M | 3,217.53M | 3,211.72M | 3,205.87M | 3,200.07M | 3,127.30M | 3,120.91M | 3,525.45M | 3,517.73M | 3,510.02M | 3,508.98M | 3,709.96M | 3,510.96M | 3,511.97M |
|
Common Equity
|
-250.96M | | -158.54M | -129.98M | 1,997.44M | 2,049.06M | 2,138.09M | 2,012.30M | 1,907.17M | 1,881.90M | 1,902.68M | 1,898.58M | 1,517.40M | 1,095.79M | 1,256.33M | 760.20M | 814.84M | 938.21M | 1,089.82M | 575.42M | 1,167.13M | 1,473.92M |
|
Shareholder's Equity
|
-250.96M | | -158.54M | -129.98M | 1,997.44M | 2,049.06M | 2,138.09M | 2,012.30M | 1,907.17M | 1,881.90M | 1,902.68M | 1,898.58M | 1,517.40M | 1,095.79M | 1,256.33M | 760.20M | 814.84M | 938.21M | 1,089.82M | 575.42M | 1,167.13M | 1,473.92M |
|
Liabilities and Shareholders Equity
|
| | 2,154.59M | 2,621.40M | 4,599.57M | 4,567.76M | 6,163.58M | 6,167.19M | 5,930.83M | 5,805.40M | 5,847.85M | 5,915.84M | 5,482.12M | 5,005.23M | 5,359.19M | 5,262.52M | 5,269.47M | 5,442.48M | 5,869.26M | 5,706.70M | 5,959.50M | 6,343.03M |
|
Retained Earnings
|
| | -1012.40M | -1022.92M | -1008.50M | -1008.32M | -976.95M | -1092.21M | -1113.96M | -1090.19M | -1169.70M | -1174.22M | -1093.86M | -985.22M | -812.99M | -576.81M | -266.84M | -54.39M | 599.20M | 173.95M | 723.37M | 1,048.57M |
|
Preferred Shares
|
| | 399.59M | 399.59M | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.11M | 0.14M | 0.25M | 0.21M | 0.39M | | 7.32M | | | | 15.62M | | | | 13.80M | | | | 2.15M | | | |