|
Assets
|
2,042.97M | 1,950.92M | 1,405.18M | 1,638.94M | 2,079.36M | 2,751.13M | 3,982.64M | 5,047.59M | 5,429.71M | 3,432.76M | 3,926.91M | 3,953.24M | 3,342.17M | 3,074.97M | 3,175.94M | 3,591.97M |
|
Cash & Equivalents
|
654.65M | 483.12M | 369.71M | 388.41M | 716.97M | 710.75M | 563.03M | 593.43M | 513.31M | 336.54M | 415.38M | 596.29M | 553.60M | 484.99M | 655.64M | 711.58M |
|
Short-term Investments
|
2.11M | 6.10M | | | | | | | 150.55M | 32.06M | 14.23M | 0.35M | 0.41M | | | |
|
Cash & Current Investments
|
656.76M | 489.22M | 369.71M | 388.41M | 716.97M | 710.75M | 563.03M | 593.43M | 663.86M | 368.60M | 429.61M | 596.64M | 554.00M | 484.99M | 655.64M | 711.58M |
|
Receivables - Net
|
20.17M | 6.58M | | | | | | | | | | | | 3.10M | 2.70M | 4.80M |
|
Receivables - Other
|
9.97M | 10.29M | 3.70M | 2.90M | 2.60M | 8.86M | 9.05M | 1,100.00M | 3.74M | 516.10M | 778.40M | 629.40M | 296.40M | 288.50M | 314.80M | 324.20M |
|
Receivables
|
30.14M | 16.87M | | | | | | | | | | | | 291.60M | 317.50M | 329.00M |
|
Prepaid Assets
|
| | 22.54M | 26.30M | 21.67M | 28.22M | 33.24M | 30.19M | 22.72M | 25.28M | 24.72M | 35.21M | | | | |
|
Current Assets
|
1,511.64M | 1,418.71M | 884.47M | 1,079.57M | 1,610.65M | 2,074.47M | 2,613.30M | 3,477.41M | 4,405.26M | 2,232.69M | 2,362.00M | 2,297.39M | | | | |
|
Property, Plant & Equipment (Net)
|
185.48M | 177.04M | 136.07M | 141.11M | 127.61M | 112.02M | 147.50M | 167.24M | 124.53M | 157.17M | 204.84M | 216.02M | 190.11M | 183.48M | 178.30M | 190.01M |
|
Long-Term Investments
|
32.33M | 33.31M | 20.37M | 25.56M | 17.70M | 17.39M | 29.76M | 0.10M | 34.22M | 35.40M | 40.35M | 38.01M | 33.04M | 38.58M | 38.31M | 39.27M |
|
Goodwill
|
107.58M | 109.94M | 141.14M | 164.87M | 163.34M | 392.57M | 811.96M | 451.04M | 468.05M | 504.65M | 553.75M | 556.21M | 486.92M | 486.58M | 506.34M | 540.29M |
|
Intangibles
|
19.41M | 18.05M | 69.99M | 76.55M | 37.90M | 51.72M | 281.67M | 296.29M | 348.54M | 387.15M | 420.51M | 287.16M | 207.75M | 192.78M | 211.28M | 240.91M |
|
Goodwill & Intangibles
|
126.98M | 127.98M | 211.13M | 241.43M | 201.24M | 444.29M | 1,093.63M | 747.32M | 816.59M | 891.79M | 974.26M | 843.37M | 694.67M | 679.37M | 717.63M | 781.20M |
|
Long-Term Deferred Tax
|
| | 24.22M | 30.20M | 106.01M | 142.87M | 190.46M | 186.97M | 56.15M | 88.72M | 96.05M | 125.29M | | | | |
|
Other Non-Current Assets
|
91.77M | 91.16M | 88.89M | 101.54M | 174.98M | 228.33M | 289.66M | 289.92M | 2,283.54M | 246.94M | 447.30M | 480.43M | 445.23M | 463.01M | 496.65M | 604.93M |
|
Non-Current Assets
|
531.33M | 532.21M | 520.72M | 559.37M | 468.71M | 676.66M | 1,369.34M | 1,570.18M | 1,024.45M | 1,200.07M | 1,564.92M | 1,655.85M | | | | |
|
Accounts Payables
|
| 260.74M | 250.55M | 260.46M | 392.52M | 646.17M | 714.82M | 649.03M | 678.09M | 769.83M | 1,312.61M | 1,364.12M | 679.25M | 683.10M | 668.19M | 692.98M |
|
Notes Payables
|
| | 13.60M | 150.00M | 150.00M | 150.00M | 562.58M | 690.00M | 6.05M | 742.52M | 1,109.01M | 3.80M | 3.60M | 1.92M | | |
|
Payables
|
| 260.74M | 264.15M | 410.46M | 542.52M | 796.17M | 1,277.40M | 1,339.03M | 684.13M | 1,512.35M | 2,421.62M | 1,367.92M | 682.85M | 685.02M | 668.19M | 692.98M |
|
Accumulated Expenses
|
199.87M | 206.38M | 150.77M | 177.96M | 218.15M | 332.73M | 304.82M | 389.75M | 425.73M | 466.31M | 890.65M | 220.73M | 214.38M | 176.78M | 206.36M | 227.87M |
|
Other Accumulated Expenses
|
| 579.00M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 13.60M | | | | | | 6.05M | 5.16M | 5.00M | 3.80M | 3.60M | 1.92M | | |
|
Current Taxes
|
| | 94.21M | 82.50M | 174.37M | 150.40M | 185.04M | 204.54M | 186.57M | 231.44M | 212.49M | 255.94M | | | | |
|
Current Deferred Revenue
|
13.68M | 6.25M | | | | | | | | | | | | | | |
|
Mortgages
|
| | | | | | | 257.97M | 360.44M | | | | | | | |
|
Non-Current Debt
|
233.77M | 150.00M | 181.92M | 301.44M | 258.36M | 556.70M | 840.88M | 965.77M | 575.03M | 763.55M | 1,142.69M | 1,315.93M | 1,052.83M | 1,049.22M | 1,183.51M | 1,337.54M |
|
Non-Current Deffered Revenue
|
13.07M | 4.58M | | 23.28M | 12.63M | 13.38M | 23.29M | 19.58M | 18.16M | 11.96M | 11.95M | 11.83M | | | | |
|
Minority Interest
|
1,464.55M | 125.97M | 86.27M | 78.84M | 66.92M | 59.50M | 57.15M | 52.58M | 46.41M | 24.71M | 50.32M | 57.06M | 43.56M | 63.56M | 13.07M | 180.73M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 1,998.15M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.57M | | | 2.13M | 37.00M | 2.71M | 10.91M | 11.18M | 18.07M | 24.32M | | | | |
|
Other Non-Current Liabilities
|
426.81M | 403.87M | 0.33M | 0.34M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1,282.09M | 1,215.20M | 903.88M | 1,132.35M | | | | | | | | | | | | |
|
Total Liabilities
|
1,708.89M | 1,619.06M | 904.22M | 1,132.69M | 1,309.70M | 2,109.70M | 2,693.56M | 3,361.47M | 4,243.56M | 2,544.88M | 3,178.31M | 3,121.27M | 2,660.09M | 2,326.24M | 2,277.78M | 2,512.73M |
|
Total Debt
|
233.77M | 150.00M | 195.52M | 301.44M | 258.36M | 556.70M | 840.88M | 965.77M | 581.08M | 768.71M | 1,147.69M | 1,319.73M | 1,056.43M | 1,051.13M | 1,183.51M | 1,337.54M |
|
Common Equity
|
334.08M | 331.86M | 414.70M | 427.41M | 698.73M | 876.93M | 1,586.54M | 1,633.54M | 1,139.74M | 849.78M | 724.97M | 811.30M | 663.32M | 733.21M | 898.16M | 1,079.24M |
|
Shareholder's Equity
|
466.02M | 440.33M | 414.70M | 427.41M | 698.73M | 876.93M | 1,586.54M | 1,633.54M | 1,139.74M | 849.78M | 724.97M | 811.30M | 663.32M | 733.21M | 898.16M | 1,079.24M |
|
Liabilities and Shareholders Equity
|
2,042.97M | 1,950.92M | 1,405.18M | 1,638.94M | 2,079.36M | 2,751.13M | 3,982.64M | 5,047.59M | 5,429.71M | 3,432.76M | 3,926.91M | 3,953.24M | 3,342.17M | 3,074.97M | 3,175.94M | 3,591.97M |
|
Treasury Shares
|
5.61M | 5.31M | 2.60M | 0.04M | 3.05M | 13.63M | 1.42M | 10.82M | | | | | | | 24.22M | 50.06M |
|
Retained Earnings
|
-3.03M | -31.34M | -80.73M | -147.45M | -167.92M | -268.92M | -290.21M | -212.86M | -859.01M | -1105.02M | -1253.09M | -1280.83M | -1171.92M | -1138.07M | -1119.18M | -1026.36M |