|
Cash & Equivalents
|
22.83M | 26.95M | 76.29M | 82.04M | 69.96M | 193.87M | 153.20M | 226.81M | 214.10M | 172.84M | 320.81M | 310.12M | 240.61M | 262.95M | 298.71M | 173.91M | 621.05M | 287.69M | 316.08M | 152.77M | 82.96M | 50.97M | 74.62M | 45.69M | 53.06M | 47.22M | 48.87M | 53.83M | 60.39M | 59.20M | 44.20M | 61.27M | 47.65M | 38.95M | 101.38M | 33.34M |
|
Cash & Current Investments
|
22.83M | 26.95M | 76.29M | 82.04M | 69.96M | 193.87M | 153.20M | 226.81M | 214.10M | 172.84M | 320.81M | 310.12M | 240.61M | 262.95M | 298.71M | 173.91M | 621.05M | 287.69M | 316.08M | 152.77M | 82.96M | 50.97M | 74.62M | 45.69M | 53.06M | 47.22M | 48.87M | 53.83M | 60.39M | 59.20M | 44.20M | 61.27M | 47.65M | 38.95M | 101.38M | 33.34M |
|
Receivables - Net
|
| | | | 200.01M | 178.65M | 182.52M | 209.27M | 194.28M | 193.60M | 208.98M | 210.91M | 214.84M | 216.82M | 200.60M | 217.49M | 324.22M | 306.97M | 325.44M | 368.18M | 380.01M | 419.35M | 408.09M | 441.74M | 430.04M | 409.53M | 465.57M | 424.54M | 426.05M | 407.43M | 429.08M | 460.31M | 386.92M | 378.99M | 366.46M | 369.12M |
|
Receivables - Other
|
198.40M | 183.30M | 176.80M | 183.20M | 198.30M | 177.00M | 180.80M | 207.70M | 192.10M | 191.80M | 207.30M | 209.00M | 213.20M | 214.80M | 198.40M | 215.10M | 321.50M | 302.50M | 319.80M | 362.80M | 56.09M | 414.80M | 400.50M | 433.10M | 64.04M | 402.10M | 446.00M | 416.90M | 45.65M | 402.60M | 424.50M | 452.50M | 381.00M | 370.60M | 358.20M | 361.80M |
|
Receivables
|
| | | | 398.31M | 355.65M | 363.32M | 416.97M | 386.38M | 385.40M | 416.28M | 419.91M | 428.04M | 431.62M | 399.00M | 432.59M | 645.72M | 609.47M | 645.24M | 730.98M | 436.11M | 834.15M | 808.59M | 874.84M | 494.08M | 811.63M | 911.57M | 841.44M | 471.70M | 810.03M | 853.58M | 912.81M | 767.92M | 749.59M | 724.66M | 730.92M |
|
Property, Plant & Equipment (Net)
|
| | | | 1,834.88M | 1,796.44M | 1,785.25M | 1,787.65M | 1,800.52M | 1,818.71M | 2,839.69M | 2,834.89M | 2,932.66M | 3,062.40M | 3,123.95M | 3,238.20M | 53.10M | 4,802.24M | 4,706.15M | 4,963.11M | 5,127.90M | 5,140.90M | 5,059.07M | 4,994.57M | 5,065.82M | 5,058.10M | 5,061.51M | 5,033.04M | 5,106.74M | 5,042.48M | 5,030.53M | 5,088.16M | 5,020.68M | 5,151.57M | 5,350.90M | 5,419.37M |
|
Long-Term Investments
|
| | | | 15.94M | 15.94M | 16.29M | 15.95M | 14.54M | 13.17M | 12.79M | | | 25.70M | 22.10M | 21.54M | 44.91M | 42.38M | 42.74M | 38.57M | 37.46M | 43.53M | 72.50M | 70.13M | 78.93M | 96.72M | 36.96M | 36.25M | 38.11M | 38.80M | 41.48M | 43.47M | 40.25M | 46.53M | 35.62M | 36.05M |
|
Goodwill
|
186.81M | | | | 188.17M | 188.10M | | 186.38M | 186.09M | 186.36M | 113.81M | 125.55M | 318.48M | 66.29M | 66.95M | 81.20M | 794.34M | 800.36M | 1,018.29M | 67.10M | 1,072.98M | 1,068.48M | 1,040.75M | 2.34M | 1,033.64M | 1,030.56M | 1,036.33M | 1,022.99M | 794.00M | 790.57M | 790.61M | 792.79M | 784.04M | 831.94M | 828.46M | 827.05M |
|
Intangibles
|
| | | | 26.64M | 26.24M | 25.84M | 25.44M | 25.06M | 25.00M | 275.36M | 288.23M | 284.76M | 355.61M | 352.10M | 363.70M | 797.42M | 788.04M | 875.04M | 1,011.10M | 980.97M | 968.10M | 944.06M | 919.05M | 925.22M | 918.95M | 914.17M | 897.24M | 897.41M | 884.52M | 874.79M | 874.11M | 838.66M | 835.23M | 839.73M | 827.56M |
|
Goodwill & Intangibles
|
186.81M | | | | 214.81M | 214.34M | 25.84M | 211.83M | 211.15M | 211.36M | 389.17M | 413.78M | 603.24M | 421.90M | 419.05M | 444.90M | 1,591.76M | 1,588.41M | 1,893.33M | 1,078.20M | 2,053.95M | 2,036.58M | 1,984.80M | 921.39M | 1,958.86M | 1,949.51M | 1,950.51M | 1,920.23M | 1,691.42M | 1,675.09M | 1,665.40M | 1,666.89M | 1,622.70M | 1,667.17M | 1,668.19M | 1,654.61M |
|
Other Non-Current Assets
|
40.10M | 18.83M | 20.47M | 21.49M | 21.09M | 19.39M | 37.58M | 38.45M | 58.66M | 6.81M | 6.44M | 6.87M | 61.37M | 82.84M | 75.46M | 68.11M | 86.39M | 96.64M | 107.52M | 112.02M | 112.14M | 109.68M | 141.84M | 150.09M | 158.71M | 157.76M | 194.42M | 213.19M | 194.08M | 226.11M | 254.17M | 241.69M | 291.23M | 252.21M | 265.78M | 251.55M |
|
Assets
|
| | | | 2,394.90M | 2,493.76M | 2,475.47M | 2,580.23M | 2,532.43M | 2,587.73M | 4,162.46M | 4,142.19M | 4,170.68M | 4,503.39M | 4,612.78M | 4,618.11M | 7,831.15M | 7,540.01M | 7,823.32M | 8,127.55M | 8,216.20M | 8,207.87M | 8,135.33M | 8,001.90M | 8,104.56M | 8,071.72M | 8,215.76M | 8,013.72M | 7,869.25M | 7,788.18M | 7,802.45M | 7,885.25M | 7,735.95M | 7,825.38M | 8,089.62M | 8,080.94M |
|
Accounts Payables
|
| | | | 241.26M | 232.74M | 224.75M | 249.72M | 253.08M | 258.06M | 287.69M | 314.17M | 350.96M | 341.11M | 335.65M | 356.73M | 552.55M | 524.88M | 563.57M | 577.72M | 559.41M | 535.62M | 554.60M | 516.73M | 557.54M | 479.74M | 527.07M | 501.66M | 568.76M | 513.82M | 570.82M | 567.36M | 603.41M | 514.64M | 579.64M | 570.87M |
|
Payables
|
| | | | 241.26M | 232.74M | 224.75M | 249.72M | 253.08M | 258.06M | 287.69M | 314.17M | 350.96M | 341.11M | 335.65M | 356.73M | 552.55M | 524.88M | 563.57M | 577.72M | 559.41M | 535.62M | 554.60M | 516.73M | 557.54M | 479.74M | 527.07M | 501.66M | 568.76M | 513.82M | 570.82M | 567.36M | 603.41M | 514.64M | 579.64M | 570.87M |
|
Current Deferred Revenue
|
| 17.10M | 17.00M | 18.80M | 18.85M | 18.20M | 20.10M | 19.50M | 18.62M | 18.00M | 18.80M | 17.90M | 16.42M | 17.10M | 15.30M | 17.20M | 19.21M | 19.00M | 20.34M | 22.11M | 26.14M | 28.35M | 30.70M | 34.20M | 32.05M | 32.92M | 31.20M | 29.90M | 28.40M | 29.10M | 27.30M | 26.40M | 22.00M | 22.93M | 22.00M | 23.31M |
|
Capital Leases
|
| | | | 121.52M | 120.91M | 120.29M | 119.64M | 40.79M | 118.18M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 1,721.96M | 1,398.23M | 1,385.68M | 1,377.00M | 1,351.01M | 1,350.12M | 1,710.52M | 1,696.35M | 1,695.45M | 1,818.87M | 1,824.41M | 1,827.48M | 2,648.27M | 2,416.23M | 2,427.16M | 2,400.59M | 2,443.81M | 2,422.57M | 2,361.49M | 2,493.00M | 2,569.28M | 2,580.44M | 2,590.13M | 2,560.93M | 2,601.12M | 2,578.99M | 2,574.02M | 3,100.44M | 3,031.46M | 3,067.12M | 3,544.83M | 3,538.30M |
|
Pension
|
| | | | 16.76M | 16.11M | 15.39M | 14.30M | 16.32M | 15.72M | 17.14M | 16.26M | 12.71M | 11.88M | 11.00M | 9.59M | 9.14M | 8.98M | 7.88M | 7.25M | 2.84M | 3.06M | 3.05M | 2.62M | 1.53M | 1.56M | 1.58M | 2.40M | 1.62M | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 372.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 2.38M | 3.38M | 4.78M | 6.16M | 8.07M | 9.86M | 11.59M | 12.98M | 14.46M | 15.87M | 14.66M | 16.80M | 18.46M | 20.11M | 21.74M | 23.21M | 26.22M | 28.58M | 31.67M | 37.68M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 112.75M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 41.45M | 20.42M | 18.47M | 18.89M | 42.44M | 17.11M | 22.67M | 14.38M | 58.09M | 52.78M | 50.18M | 47.48M | 278.36M | 221.92M | 208.80M | 193.19M | 268.77M | 165.33M | 143.34M | 128.40M | 248.18M | 132.41M | 133.24M | 125.89M | 254.95M | 134.14M | 129.51M | 130.92M | 115.77M | 118.98M | 127.60M | 119.75M |
|
Operating Leases
|
| | | | | | | | | 121.35M | 123.96M | 119.36M | 62.34M | 55.10M | 50.09M | 49.20M | 269.15M | 282.23M | 285.71M | 316.46M | 301.76M | 291.05M | 282.99M | 271.43M | 264.63M | 257.79M | 255.82M | 245.03M | 240.25M | 231.92M | 226.76M | 220.80M | 219.10M | 171.29M | 175.96M | 177.45M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.08M | 7.65M | 7.85M | 8.73M | 7.39M | 7.45M | 7.58M | 7.65M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,225.58M | 4,179.12M | 4,325.01M | 4,483.57M | 4,421.56M | 4,598.87M | 4,936.72M | 5,002.35M |
|
Total Liabilities
|
149.46M | 12.15M | 11.65M | 187.34M | 2,209.03M | 1,851.77M | 1,832.66M | 1,849.23M | 1,825.67M | 1,907.25M | 2,306.80M | 2,303.61M | 2,337.66M | 2,482.72M | 2,481.77M | 2,509.23M | 4,038.33M | 3,831.80M | 3,957.14M | 4,112.37M | 4,187.12M | 4,236.63M | 4,235.75M | 4,179.31M | 4,316.68M | 4,350.44M | 4,626.00M | 4,067.07M | 4,234.66M | 4,186.77M | 4,332.86M | 4,492.30M | 4,428.95M | 4,606.32M | 4,944.30M | 5,010.00M |
|
Total Debt
|
| | | | 1,721.96M | 1,398.23M | 1,385.68M | 1,377.00M | 1,351.01M | 1,350.12M | 1,710.52M | 1,696.35M | 1,695.45M | 1,818.87M | 1,824.41M | 1,827.48M | 2,648.27M | 2,416.23M | 2,427.16M | 2,400.59M | 2,443.81M | 2,422.57M | 2,361.49M | 2,493.00M | 2,569.28M | 2,580.44M | 2,590.13M | 2,560.93M | 2,601.12M | 2,578.99M | 2,574.02M | 3,100.44M | 3,031.46M | 3,067.12M | 3,544.83M | 3,538.30M |
|
Common Equity
|
-149.46M | -12.15M | -11.65M | -187.34M | -186.92M | 641.99M | 642.82M | 731.00M | 706.75M | 680.48M | 1,855.66M | 1,838.58M | 1,833.02M | 2,020.68M | 2,131.01M | 2,108.87M | 3,792.82M | 3,708.21M | 3,866.18M | 4,015.18M | 4,029.08M | 3,971.24M | 3,899.58M | 3,822.59M | 3,787.88M | 3,721.28M | 3,589.76M | 3,946.65M | 3,634.59M | 3,601.40M | 3,469.59M | 3,392.95M | 3,307.01M | 3,219.06M | 3,145.32M | 3,070.93M |
|
Shareholder's Equity
|
-149.46M | -12.15M | -11.65M | -187.34M | -186.92M | 641.99M | 642.82M | 731.00M | 706.75M | 680.48M | 1,855.66M | 1,838.58M | 1,833.02M | 2,020.68M | 2,131.01M | 2,108.87M | 3,792.82M | 3,708.21M | 3,866.18M | 4,015.18M | 4,029.08M | 3,971.24M | 3,899.58M | 3,822.59M | 3,787.88M | 3,721.28M | 3,589.76M | 3,946.65M | 3,634.59M | 3,601.40M | 3,469.59M | 3,392.95M | 3,307.01M | 3,219.06M | 3,145.32M | 3,070.93M |
|
Liabilities and Shareholders Equity
|
| | | | 2,394.90M | 2,493.76M | 2,475.47M | 2,580.23M | 2,532.43M | 2,587.73M | 4,162.46M | 4,142.19M | 4,170.68M | 4,503.39M | 4,612.78M | 4,618.11M | 7,831.15M | 7,540.01M | 7,823.32M | 8,127.55M | 8,216.20M | 8,207.87M | 8,135.33M | 8,001.90M | 8,104.56M | 8,071.72M | 8,215.76M | 8,013.72M | 7,869.25M | 7,788.18M | 7,802.45M | 7,885.25M | 7,735.95M | 7,825.38M | 8,089.62M | 8,080.94M |
|
Retained Earnings
|
| | | | -581.47M | -613.36M | -611.21M | -612.79M | -638.35M | -673.30M | -707.17M | -718.87M | -736.86M | -756.42M | -767.03M | -797.93M | -895.52M | -965.84M | -1036.99M | -1090.60M | -1157.89M | -1234.88M | -1290.51M | -1359.11M | -1415.20M | -1477.45M | -1641.87M | -1706.59M | -1995.97M | -2048.98M | -2176.03M | -2242.60M | -2341.65M | -2423.61M | -2487.95M | -2565.20M |
|
Treasury Shares
|
| | | | 0.07M | | | | 1.03M | 0.79M | 0.79M | 0.78M | 0.78M | 0.88M | 0.88M | 0.87M | 0.87M | 0.55M | 0.52M | 0.50M | 1.07M | 1.21M | 1.16M | 1.12M | 0.69M | 0.89M | | | 0.73M | | | | 1.00M | | | |