|
Cash & Equivalents
|
| 146.40M | 186.10M | 375.70M | 335.50M | 245.60M | 104.20M | 77.70M | 57.80M | 315.70M | 121.20M | 73.70M | 153.20M | 533.70M | 444.30M | 922.70M | 405.90M | 724.70M | 439.70M | 271.20M | 234.20M | 85.80M | 50.70M | 100.60M | 371.10M | 247.70M | 184.80M | 112.70M | 58.10M | 106.20M | 238.30M | 45.70M | 160.70M | 131.50M | 126.20M | 66.70M | 233.80M |
|
Short-term Investments
|
| 51.80M | | | 16.90M | 17.70M | 21.10M | 17.30M | 32.20M | 31.40M | 12.10M | 1.80M | 0.20M | | 0.80M | 100.00M | | 35.20M | 35.80M | | | | | | | 34.90M | 105.00M | 53.60M | 18.50M | 15.60M | 45.80M | 8.90M | 8.90M | 6.20M | | | |
|
Cash & Current Investments
|
| 198.20M | 186.10M | 375.70M | 352.40M | 263.30M | 125.30M | 95.00M | 90.00M | 347.10M | 133.30M | 75.50M | 153.40M | 533.70M | 445.10M | 1,022.70M | 405.90M | 759.90M | 475.50M | 271.20M | 234.20M | 85.80M | 50.70M | 100.60M | 371.10M | 282.60M | 289.80M | 166.30M | 76.60M | 121.80M | 284.10M | 54.60M | 169.60M | 137.70M | 126.20M | 66.70M | 233.80M |
|
Receivables - Net
|
| 24.70M | | | 15.20M | 35.80M | 30.20M | 36.80M | 34.20M | 30.40M | 29.50M | 33.10M | 34.40M | 16.00M | 3.20M | 4.20M | 5.70M | 17.60M | 5.00M | 6.30M | 10.60M | 17.70M | 7.40M | 7.30M | 5.90M | 7.10M | 4.80M | 5.40M | 4.30M | 7.60M | 5.20M | 5.60M | 6.50M | 8.10M | 5.30M | 5.40M | 5.90M |
|
Receivables - Other
|
| | | | | | | | | 9.50M | 8.20M | 7.40M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 24.70M | | | 15.20M | 35.80M | 30.20M | 36.80M | 34.20M | 39.90M | 37.70M | 40.50M | 41.30M | 16.00M | 3.20M | 4.20M | 5.70M | 17.60M | 5.00M | 6.30M | 10.60M | 17.70M | 7.40M | 7.30M | 5.90M | 7.10M | 4.80M | 5.40M | 4.30M | 7.60M | 5.20M | 5.60M | 6.50M | 8.10M | 5.30M | 5.40M | 5.90M |
|
Inventory
|
| 23.90M | | | 37.70M | 29.70M | 38.60M | 41.40M | 43.30M | 22.30M | 31.00M | 32.50M | 32.50M | 16.30M | 8.10M | 6.60M | 6.40M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 8.70M | | | 18.90M | 21.40M | 23.20M | 22.00M | 84.70M | 22.10M | 29.00M | 24.20M | 20.50M | 97.20M | 35.00M | 49.90M | 75.10M | 84.30M | 40.50M | 40.90M | 91.80M | 35.80M | 25.60M | 28.00M | 27.40M | 26.10M | 23.40M | 23.80M | 45.20M | 29.50M | 26.20M | 20.80M | 19.70M | 23.50M | 19.50M | 17.90M | 18.50M |
|
Current Assets
|
| 272.60M | | | 424.20M | 350.20M | 217.50M | 195.40M | 252.40M | 451.70M | 222.80M | 165.30M | 240.80M | 630.90M | 152.30M | 86.50M | 108.50M | 844.20M | 132.00M | 1,880.10M | 49.30M | 121.60M | 76.30M | 128.60M | 130.20M | 310.60M | 313.20M | 190.10M | 73.60M | 177.30M | 335.60M | 100.70M | 91.70M | 196.90M | 773.50M | 623.50M | 265.10M |
|
Property, Plant & Equipment (Net)
|
| 235.00M | | | 232.10M | 218.80M | 209.80M | 201.90M | 186.00M | 175.50M | 168.70M | 160.40M | 155.80M | 162.60M | 137.90M | 132.50M | 127.20M | 145.80M | 119.60M | 102.50M | 99.70M | 100.60M | 99.10M | 91.60M | 88.90M | 87.50M | 84.80M | 78.60M | 63.30M | 58.70M | 57.20M | 64.30M | 63.10M | 61.80M | 53.60M | 53.00M | 52.10M |
|
Long-Term Investments
|
| 401.00M | | | 410.00M | 424.90M | 415.40M | 479.60M | 450.90M | 397.20M | 930.80M | 913.30M | 851.90M | 836.50M | 993.40M | 1,446.50M | 1,516.60M | 1,799.10M | 2,011.10M | 1,988.70M | 2,268.20M | 52.20M | 2,435.10M | 2,309.60M | 1,996.50M | 1,950.70M | 1,958.50M | 1,972.50M | 1,878.70M | 1,718.80M | 1,678.30M | 1,519.60M | 1,495.20M | 764.90M | 784.20M | 629.90M | 743.70M |
|
Goodwill
|
101.40M | 103.10M | 103.10M | 103.10M | 103.10M | 103.20M | 202.00M | 202.00M | 197.20M | 76.50M | 76.50M | 76.50M | 76.50M | 66.10M | 53.50M | 53.50M | 53.50M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M |
|
Intangibles
|
| 111.80M | | | 92.20M | 214.50M | 209.10M | 201.40M | 194.60M | 92.40M | 162.10M | 158.00M | 154.20M | 63.10M | 38.30M | 37.90M | 37.40M | 51.80M | 29.20M | 28.60M | 27.80M | 26.90M | 26.00M | 25.20M | 24.30M | 23.50M | 22.80M | 22.20M | 21.60M | 16.80M | 16.30M | 15.90M | 15.40M | 15.10M | 14.60M | 14.10M | 13.60M |
|
Goodwill & Intangibles
|
101.40M | 214.90M | 103.10M | 103.10M | 195.30M | 317.70M | 411.10M | 403.40M | 391.80M | 168.90M | 238.60M | 234.50M | 230.70M | 129.20M | 91.80M | 91.40M | 90.90M | 105.20M | 82.60M | 82.00M | 81.20M | 80.30M | 79.40M | 78.60M | 77.70M | 76.90M | 76.20M | 75.60M | 75.00M | 70.20M | 69.70M | 69.30M | 68.80M | 68.50M | 68.00M | 67.50M | 67.00M |
|
Long-Term Deferred Tax
|
| 33.10M | | | 30.10M | 10.60M | 14.10M | 7.30M | 8.40M | 23.80M | 15.80M | 9.40M | 19.90M | 54.50M | | | | | | | | | | 85.80M | 76.00M | 22.70M | 31.10M | 47.60M | 84.50M | 82.00M | 29.00M | 63.20M | 69.40M | 73.90M | 55.00M | 55.00M | 50.40M |
|
Other Non-Current Assets
|
| 241.90M | | | | | | | | 176.40M | | | | | 0.10M | | 0.60M | | 76.90M | 104.40M | 12.50M | | | | | | | | | | | | | 691.90M | 617.30M | 528.00M | |
|
Non-Current Assets
|
| 1,200.70M | | | 945.50M | 1,137.00M | 1,123.10M | 1,164.50M | 1,112.30M | 1,007.80M | 1,735.00M | 1,686.90M | 1,652.90M | 1,461.30M | 2,552.80M | 3,702.10M | 1,386.80M | 3,769.20M | 4,173.40M | 2,559.50M | 137.50M | 3,768.00M | 3,416.40M | 3,059.50M | 1,085.60M | 2,814.90M | 2,819.60M | 2,805.50M | 415.30M | 2,509.40M | 2,274.20M | 2,123.30M | 2,194.50M | 2,032.00M | 1,322.90M | 1,162.30M | 1,249.20M |
|
Assets
|
1,441.00M | 1,473.30M | 1,499.80M | 1,419.00M | 1,369.70M | 1,487.20M | 1,340.60M | 1,359.90M | 1,364.70M | 1,459.50M | 1,957.80M | 1,852.20M | 1,893.70M | 2,092.20M | 2,705.10M | 3,788.60M | 1,495.30M | 4,613.40M | 4,305.40M | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 1,215.80M | 3,125.50M | 3,132.80M | 2,995.60M | 488.90M | 2,686.70M | 2,609.80M | 2,224.00M | 2,286.20M | 2,228.90M | 2,096.40M | 1,785.80M | 1,514.30M |
|
Accounts Payables
|
| 91.50M | | | 94.00M | 100.70M | 93.20M | 90.50M | 99.40M | 95.60M | 89.90M | 98.20M | 91.60M | 86.40M | 57.80M | 64.50M | 72.60M | 93.20M | 78.00M | 161.00M | 92.80M | 105.60M | 82.40M | 76.90M | 76.70M | 79.00M | 77.20M | 86.90M | 88.00M | 74.20M | 70.10M | 70.40M | 55.80M | 54.80M | 53.50M | 89.40M | 96.80M |
|
Payables
|
| 91.50M | | | 94.00M | 100.70M | 93.20M | 90.50M | 99.40M | 95.60M | 89.90M | 98.20M | 91.60M | 86.40M | 57.80M | 64.50M | 72.60M | 93.20M | 78.00M | 161.00M | 92.80M | 105.60M | 82.40M | 76.90M | 76.70M | 79.00M | 77.20M | 86.90M | 88.00M | 74.20M | 70.10M | 70.40M | 55.80M | 54.80M | 53.50M | 89.40M | 96.80M |
|
Short term Debt
|
| 11.40M | | | 9.00M | 122.20M | 1.40M | 1.40M | 0.50M | 5.90M | 5.90M | 5.90M | 7.40M | 7.00M | 6.30M | 6.00M | 33.20M | 11.30M | 13.90M | 26.80M | 7.40M | 2.30M | 1.60M | 10.80M | 13.20M | 2.30M | 1.50M | 5.00M | 3.10M | 2.50M | 1.90M | 0.50M | 1.90M | 61.00M | 102.00M | 106.70M | 6.90M |
|
Current Leases
|
| | | | | | | | | | 42.70M | 43.00M | 43.20M | 41.50M | 26.70M | 27.10M | 26.70M | 26.20M | 23.20M | 23.50M | 23.80M | 23.80M | 23.80M | 23.50M | 23.40M | 22.80M | 21.80M | 20.50M | 15.80M | 13.90M | 13.90M | 14.10M | 14.30M | 14.50M | 14.80M | 15.00M | 15.20M |
|
Current Taxes
|
| | | | 0.70M | 0.80M | | | | 24.30M | 23.70M | 4.10M | 20.30M | 37.40M | 45.10M | 75.50M | 11.80M | 47.40M | 64.80M | 48.90M | 38.00M | 24.70M | 103.50M | 59.30M | 39.40M | | 8.30M | 1.30M | | | | | | | | | |
|
Current Deferred Revenue
|
| 24.70M | | | 10.50M | 26.10M | 23.40M | 25.70M | 22.30M | 25.80M | 26.10M | 25.50M | 22.60M | 26.40M | 16.20M | 15.70M | 14.70M | 23.90M | 17.00M | 15.60M | 14.60M | 23.10M | 18.40M | 16.10M | 13.60M | 18.60M | 15.00M | 14.20M | 11.50M | 16.90M | 15.30M | 14.30M | 12.20M | 16.20M | 14.30M | 13.40M | 11.70M |
|
Total Current Liabilities
|
| 159.50M | | | 114.20M | 249.80M | 118.00M | 115.70M | 119.30M | 160.00M | 188.10M | 176.50M | 184.90M | 198.70M | 40.80M | 39.30M | 53.10M | 202.00M | 79.30M | 1,665.70M | 7.80M | 179.50M | 229.70M | 186.60M | 208.60M | 122.70M | 123.80M | 127.90M | 139.90M | 107.50M | 101.20M | 99.30M | 392.20M | 146.50M | 184.60M | 224.50M | 130.60M |
|
Non-Current Debt
|
| 93.30M | | | 119.50M | 12.70M | 11.10M | 11.00M | 11.60M | 42.20M | 206.30M | 195.20M | 193.80M | 120.10M | 42.60M | 64.40M | 37.10M | 52.20M | 45.80M | 24.70M | 220.40M | 14.10M | 13.70M | 95.90M | 95.50M | 95.10M | 100.40M | 98.30M | 99.50M | 102.50M | 77.40M | 77.70M | 179.30M | 120.00M | 68.60M | 61.70M | 61.70M |
|
Non-Current Deffered Revenue
|
| | | | | 9.10M | 1.90M | 1.90M | 2.90M | | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 116.30M | | | 99.60M | 93.70M | 89.50M | 91.00M | 81.40M | 75.10M | 71.60M | 66.90M | 62.60M | 41.30M | 24.50M | 15.90M | 12.00M | 5.60M | 5.10M | 6.20M | 137.80M | 5.80M | 4.00M | 2.70M | 107.00M | -3.90M | -6.80M | -10.00M | 37.70M | -15.30M | -17.20M | -17.20M | -21.20M | -21.20M | -23.20M | -24.70M | -27.20M |
|
Liabilities from Discontinued Operations
|
| 150.10M | | | | | | | | 8.40M | | | | | | | | | 40.20M | 43.10M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 124.50M | 226.00M | 231.10M | 327.50M | 244.80M | 243.30M | 190.10M | 144.60M | 2.30M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 273.60M | 261.00M | 253.70M | 199.70M | 165.10M | 159.10M | 150.00M | 195.60M | 176.80M | 171.20M | 169.30M | 166.10M | 160.50M | 156.50M | 151.50M | 151.00M | 148.70M | 146.60M | 144.90M | 142.20M | 139.70M | 137.10M | 134.70M | 134.60M | 133.10M | 129.50M | 126.30M |
|
Other Non-Current Liabilities
|
| 60.60M | | | 53.60M | 62.50M | 61.00M | 60.30M | 58.40M | 57.10M | 29.60M | 30.10M | 29.60M | 43.90M | 42.50M | 43.60M | 46.10M | 53.10M | 50.60M | 48.00M | 49.30M | 45.00M | 43.80M | 43.00M | 42.30M | 41.80M | 41.30M | 40.80M | 40.00M | 25.30M | 26.40M | 26.40M | 25.20M | 12.50M | 13.40M | 13.40M | 13.00M |
|
Total Non-Current Liabilities
|
| 402.90M | | | 233.70M | 271.60M | 131.00M | 128.60M | 133.80M | 202.70M | 725.50M | 589.90M | 589.40M | 518.50M | 542.80M | 501.80M | 666.90M | 775.10M | 853.80M | 4,095.70M | -41.30M | 503.50M | 406.20M | 439.00M | 656.00M | 368.80M | 372.90M | 372.80M | 215.00M | 352.20M | 318.30M | 314.10M | 372.10M | 401.10M | 386.30M | 415.70M | 318.60M |
|
Total Liabilities
|
| 463.50M | | | 287.30M | 334.10M | 192.00M | 188.90M | 192.20M | 259.80M | 755.10M | 620.00M | 619.00M | 562.40M | 585.30M | 545.40M | 713.00M | 828.20M | 904.40M | 4,143.70M | 8.00M | 548.50M | 450.00M | 482.00M | 698.30M | 410.60M | 414.20M | 413.60M | 255.00M | 377.50M | 344.70M | 340.50M | 397.30M | 413.60M | 399.70M | 429.10M | 331.60M |
|
Total Debt
|
| 104.70M | | | 128.50M | 134.90M | 12.50M | 12.40M | 12.10M | 48.10M | 212.20M | 201.10M | 201.20M | 127.10M | 48.90M | 70.40M | 70.30M | 63.50M | 59.70M | 51.50M | 227.80M | 16.40M | 15.30M | 106.70M | 108.70M | 97.40M | 101.90M | 103.30M | 102.60M | 105.00M | 79.30M | 78.20M | 181.20M | 181.00M | 170.60M | 168.40M | 68.60M |
|
Common Equity
|
1,021.60M | 1,009.80M | 1,009.70M | 1,102.30M | 1,071.10M | 1,153.10M | 1,146.80M | 1,168.20M | 1,170.10M | 1,199.70M | 1,202.50M | 1,232.20M | 1,274.70M | 1,529.80M | 2,205.00M | 3,133.80M | 3,272.00M | 3,785.20M | 3,550.30M | 3,633.50M | 178.80M | 3,341.10M | 3,042.70M | 2,706.10M | 173.40M | 2,714.90M | 2,718.60M | 2,582.00M | 259.90M | 2,324.50M | 2,265.10M | 1,883.50M | 1,862.80M | 1,836.50M | 1,719.90M | 1,381.40M | 1,209.90M |
|
Shareholder's Equity
|
1,021.60M | 1,009.80M | 1,009.70M | 1,102.30M | 1,071.10M | 1,153.10M | 1,146.80M | 1,168.20M | 1,170.10M | 1,199.70M | 1,202.50M | 1,232.20M | 1,274.70M | 1,529.80M | 2,205.00M | 3,133.80M | 3,272.00M | 3,785.20M | 3,550.30M | 3,633.50M | 178.80M | 3,341.10M | 3,042.70M | 2,706.10M | 173.40M | 2,714.90M | 2,718.60M | 2,582.00M | 259.90M | 2,324.50M | 2,265.10M | 1,883.50M | 1,862.80M | 1,836.50M | 1,719.90M | 1,381.40M | 1,209.90M |
|
Liabilities and Shareholders Equity
|
1,441.00M | 1,473.30M | 1,499.80M | 1,419.00M | 1,369.70M | 1,487.20M | 1,340.60M | 1,359.90M | 1,364.70M | 1,459.50M | 1,957.80M | 1,852.20M | 1,893.70M | 2,092.20M | 2,705.10M | 3,788.60M | 1,495.30M | 4,613.40M | 4,305.40M | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 1,215.80M | 3,125.50M | 3,132.80M | 2,995.60M | 488.90M | 2,686.70M | 2,609.80M | 2,224.00M | 2,286.20M | 2,228.90M | 2,096.40M | 1,785.80M | 1,514.30M |
|
Treasury Shares
|
| | | | | 0.29M | | | | 0.29M | 0.01M | 0.01M | 0.20M | 0.20M | 0.40M | 0.50M | 0.50M | 0.70M | 0.70M | 3.20M | 3.40M | 5.60M | 7.60M | 12.40M | 14.00M | 16.30M | 16.30M | 19.40M | 22.10M | 22.50M | 21.80M | 31.80M | 31.50M | 31.54M | 31.90M | 36.90M | 43.22M |
|
Retained Earnings
|
| -68.10M | | | -65.40M | -71.00M | -75.60M | -75.50M | -67.50M | -67.20M | 71.40M | 90.90M | 119.10M | 143.60M | 791.30M | 1,266.60M | 1,398.50M | 1,929.80M | 1,696.70M | 1,873.10M | 1,752.10M | 1,642.80M | 1,395.20M | 1,131.90M | 1,187.20M | 1,214.70M | 1,210.60M | 1,123.40M | 966.10M | 901.30M | 804.60M | 642.00M | 620.80M | 567.10M | 446.50M | 200.10M | 123.50M |