|
Cash & Equivalents
|
208.49M | 254.54M | 164.82M | 15.74M | 64.34M | 64.46M | 30.87M | 35.36M | 49.08M | 65.54M | 66.19M | 72.03M | 107.24M | 88.03M | 114.80M | 115.78M | 133.96M | 106.18M |
|
Short-term Investments
|
| | | | | | | | | 5.56M | 13.40M | 2.08M | | | | | | |
|
Cash & Current Investments
|
208.49M | 254.54M | 164.82M | 15.74M | 64.34M | 64.46M | 30.87M | 35.36M | 49.08M | 71.10M | 79.60M | 74.11M | 107.24M | 88.03M | 114.80M | 115.78M | 133.96M | 106.18M |
|
Receivables - Net
|
| 540.32M | 581.70M | 638.78M | 625.95M | 624.29M | 619.33M | 604.34M | 812.15M | 765.23M | 815.49M | 877.22M | 850.86M | 879.85M | 926.14M | 894.95M | 1,031.31M | 1,405.44M |
|
Receivables - Other
|
| 53.83M | 53.92M | 63.33M | 43.40M | 57.27M | | 48.49M | 32.03M | 31.95M | 52.35M | 90.07M | 61.89M | 115.93M | 125.55M | 131.40M | 145.76M | 307.20M |
|
Receivables
|
| 594.16M | 635.62M | 702.12M | 669.35M | 681.56M | 619.33M | 652.83M | 844.17M | 797.18M | 867.84M | 967.29M | 912.74M | 995.78M | 1,051.69M | 1,026.35M | 1,177.07M | 1,712.64M |
|
Current Deferred Tax Assets
|
| 12.64M | 16.08M | 16.75M | 18.95M | 22.69M | 17.05M | 10.35M | | | | | | | | | | |
|
Prepaid Assets
|
| 42.53M | 28.14M | 24.46M | 25.88M | 33.11M | 46.78M | 34.59M | 68.94M | 57.02M | 58.13M | 89.65M | 137.42M | 363.29M | 168.69M | 199.31M | 209.26M | 268.32M |
|
Current Assets
|
724.83M | 840.75M | 782.08M | 685.79M | 723.78M | 735.85M | 714.04M | 666.11M | 921.84M | 879.90M | 931.19M | 1,031.52M | 1,085.89M | 1,331.18M | 1,209.64M | 1,210.04M | 1,374.53M | 1,779.94M |
|
Property, Plant & Equipment (Net)
|
| 58.67M | 62.76M | 67.45M | 65.51M | 68.48M | 63.61M | 63.69M | 81.36M | 91.75M | 101.14M | 149.68M | 170.52M | 190.44M | 205.62M | 199.52M | 195.44M | 212.03M |
|
Long-Term Investments
|
| | | | | | | | 89.94M | 91.37M | 91.49M | 92.74M | 96.36M | 102.98M | 96.11M | 96.74M | 99.34M | 101.02M |
|
Goodwill
|
1,083.75M | 1,161.86M | 1,266.29M | 1,406.95M | 1,476.96M | 2,188.57M | 2,180.57M | 2,189.82M | 2,585.34M | 2,577.43M | 2,620.84M | 3,336.08M | 3,407.11M | 3,632.58M | 4,058.29M | 4,084.70M | 4,154.84M | 5,021.81M |
|
Intangibles
|
| 284.21M | 323.06M | 363.76M | 104.19M | 230.41M | 209.28M | 195.18M | 668.77M | 669.25M | 449.97M | 688.31M | 700.50M | 799.79M | 581.38M | 507.83M | 474.35M | 1,091.28M |
|
Goodwill & Intangibles
|
1,083.75M | 1,446.07M | 1,589.34M | 1,770.72M | 1,581.15M | 2,418.98M | 2,389.85M | 2,385.00M | 3,254.11M | 3,246.68M | 3,070.81M | 4,024.39M | 4,107.60M | 4,432.37M | 4,639.68M | 4,592.54M | 4,629.20M | 6,113.08M |
|
Other Non-Current Assets
|
| 51.74M | 66.88M | 77.37M | 83.42M | 88.47M | 88.47M | 89.01M | 25.16M | 27.37M | 39.17M | 33.34M | 35.32M | 70.04M | 150.82M | 177.13M | 178.64M | 97.57M |
|
Non-Current Assets
|
1,281.25M | 1,404.02M | 1,538.05M | 1,702.43M | 1,773.29M | 2,617.10M | 2,586.33M | 2,575.92M | 3,065.50M | 3,031.18M | 3,103.01M | 4,055.32M | 4,456.59M | 4,841.20M | 5,419.79M | 5,390.77M | 5,421.57M | 6,867.65M |
|
Assets
|
2,006.08M | 2,244.77M | 2,320.13M | 2,388.22M | 2,497.07M | 3,330.26M | 3,300.38M | 3,242.03M | 3,987.34M | 3,911.08M | 4,034.21M | 5,086.84M | 5,542.47M | 6,172.37M | 6,629.43M | 6,600.81M | 6,796.10M | 8,647.60M |
|
Accounts Payables
|
| 98.42M | 98.89M | 149.55M | 133.07M | 55.81M | 90.63M | 56.84M | 109.67M | 110.54M | 91.05M | 118.92M | 89.96M | 148.64M | 303.44M | 198.18M | 287.14M | 381.57M |
|
Payables
|
| 98.42M | 98.89M | 149.55M | 133.07M | 55.81M | 90.63M | 56.84M | 109.67M | 110.54M | 91.05M | 118.92M | 89.96M | 148.64M | 303.44M | 198.18M | 287.14M | 381.57M |
|
Accumulated Expenses
|
| 152.79M | 173.59M | 180.87M | 166.54M | 183.36M | 172.25M | 185.83M | 228.36M | 239.74M | 259.44M | 290.27M | 338.76M | 409.27M | 405.72M | 372.35M | 316.51M | 282.99M |
|
Other Accumulated Expenses
|
| 128.56M | 157.24M | 147.01M | 147.37M | 141.85M | 121.39M | 118.05M | 187.58M | 170.16M | 150.60M | 235.61M | 293.52M | 279.97M | 287.57M | 377.50M | 413.35M | 474.80M |
|
Short term Debt
|
| 278.65M | 7.50M | 7.50M | 295.52M | 41.56M | 41.56M | 38.97M | 53.97M | 53.97M | 46.92M | 46.92M | 46.92M | 46.92M | 30.62M | 45.94M | 61.25M | 68.75M |
|
Current Deferred Revenue
|
| 24.25M | 34.13M | 28.36M | 28.74M | | | | 41.41M | 30.28M | 41.74M | 55.67M | 57.08M | 70.91M | 84.81M | | | |
|
Total Current Liabilities
|
| 658.42M | 437.22M | 484.93M | 742.49M | 422.59M | 425.83M | 399.68M | 565.18M | 526.74M | 538.98M | 691.72M | 769.16M | 884.80M | 1,027.36M | 993.97M | 1,078.26M | 1,208.11M |
|
Non-Current Debt
|
| 252.45M | 402.44M | 527.31M | 300.79M | 1,238.73M | 1,123.82M | 1,024.60M | 1,402.08M | 1,177.60M | 1,015.42M | 1,618.09M | 1,357.52M | 1,688.92M | 1,702.15M | 1,650.44M | 1,481.39M | 2,849.19M |
|
Non-Current Deffered Revenue
|
| 23.27M | 25.98M | 28.11M | 28.78M | | | | 77.00M | 81.82M | 86.85M | 92.29M | 103.00M | 104.49M | 102.13M | 104.91M | 111.21M | 114.26M |
|
Pension
|
| 50.38M | 64.87M | 73.18M | 74.76M | 77.46M | 77.20M | 76.86M | 6.57M | 6.42M | 5.65M | 5.98M | 6.71M | 6.98M | 6.66M | | | |
|
Minority Interest
|
| 2.44M | 2.68M | 2.45M | 2.67M | 2.28M | 1.75M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | |
|
Non-Current Deferred Tax Liability
|
| 42.99M | 68.12M | 86.41M | 188.00M | 264.75M | 206.85M | 289.20M | 248.46M | 273.32M | 200.88M | 205.34M | 213.10M | 327.23M | 553.44M | 492.77M | 513.17M | 142.64M |
|
Operating Leases
|
| | | | | | | | | | | | 309.68M | 363.30M | 382.57M | 375.69M | 376.27M | 377.08M |
|
Other Non-Current Liabilities
|
| 67.36M | 37.87M | 51.95M | 51.57M | 63.35M | 62.40M | 60.38M | 87.32M | 57.88M | 85.19M | 107.93M | 128.70M | 138.35M | 72.10M | 177.17M | 112.19M | 62.38M |
|
Total Non-Current Liabilities
|
| 1,004.25M | 972.65M | 1,171.83M | 1,237.93M | 1,936.62M | 1,833.70M | 1,701.38M | 2,292.71M | 2,059.49M | 1,842.13M | 2,607.45M | 2,752.46M | 3,368.74M | 3,503.79M | 3,199.30M | 3,165.71M | 4,691.27M |
|
Total Liabilities
|
| 1,071.61M | 1,010.51M | 1,223.78M | 1,289.50M | 1,999.97M | 1,896.10M | 1,761.76M | 2,380.03M | 2,117.36M | 1,927.32M | 2,715.38M | 2,881.16M | 3,507.09M | 3,575.89M | 3,376.47M | 3,277.89M | 4,753.65M |
|
Total Debt
|
| 531.10M | 409.94M | 534.81M | 596.31M | 1,280.29M | 1,165.38M | 1,063.56M | 1,456.04M | 1,231.56M | 1,062.34M | 1,665.01M | 1,404.44M | 1,735.84M | 1,732.77M | 1,696.38M | 1,542.64M | 2,917.94M |
|
Common Equity
|
1,029.61M | 1,173.15M | 1,309.62M | 1,164.44M | 1,207.57M | 1,359.17M | 1,404.28M | 1,480.27M | 1,607.31M | 1,793.72M | 2,106.89M | 2,371.47M | 2,661.31M | 2,665.28M | 3,053.54M | 3,940.62M | 3,518.21M | 3,893.95M |
|
Shareholder's Equity
|
1,029.61M | 1,173.15M | 1,309.62M | 1,164.44M | 1,207.57M | 1,359.17M | 1,404.28M | 1,480.27M | 1,607.31M | 1,793.72M | 2,106.89M | 2,371.47M | 2,661.31M | 2,665.28M | 3,053.54M | 3,940.62M | 3,518.21M | 3,893.95M |
|
Liabilities and Shareholders Equity
|
2,006.08M | 2,244.77M | 2,320.13M | 2,388.22M | 2,497.07M | 3,330.26M | 3,300.38M | 3,242.03M | 3,987.34M | 3,911.08M | 4,034.21M | 5,086.84M | 5,542.47M | 6,172.37M | 6,629.43M | 6,600.81M | 6,796.10M | 8,647.60M |
|
Treasury Shares
|
0.58M | 1.63M | 1.32M | 2.00M | 2.06M | 0.84M | 17.44M | 0.86M | 0.87M | 0.83M | 0.66M | 0.63M | 0.50M | 0.43M | 19.40M | 20.13M | 20.74M | 21.18M |
|
Retained Earnings
|
| 794.28M | 938.50M | 1,105.95M | 1,257.64M | 1,392.95M | 1,448.73M | 1,519.15M | 1,661.95M | 1,825.62M | 2,126.79M | 2,410.16M | 2,731.64M | 3,189.09M | 3,555.88M | 3,940.62M | 4,360.54M | 4,860.37M |