|
Cash & Equivalents
|
332.90M | 359.20M | 436.30M | 440.10M | 329.60M | 810.70M | 791.40M | 618.30M | 475.90M | 430.50M | 354.90M | 361.90M | 363.60M | 335.40M | 220.00M | 166.90M | 165.90M | 185.80M | 211.20M | 223.80M | 127.00M | 177.30M | 170.30M |
|
Cash & Current Investments
|
332.90M | 359.20M | 436.30M | 440.10M | 329.60M | 810.70M | 791.40M | 618.30M | 475.90M | 430.50M | 354.90M | 361.90M | 363.60M | 335.40M | 220.00M | 166.90M | 165.90M | 185.80M | 211.20M | 223.80M | 127.00M | 177.30M | 170.30M |
|
Receivables - Net
|
| | | 54.80M | 58.30M | 66.60M | 55.50M | 48.50M | 66.40M | 61.40M | 34.20M | 36.60M | 56.70M | 58.40M | 41.00M | 36.60M | 48.70M | 56.80M | 45.80M | 48.60M | 67.30M | 96.90M | 70.50M |
|
Receivables
|
| | | 54.80M | 58.30M | 66.60M | 55.50M | 48.50M | 66.40M | 61.40M | 34.20M | 36.60M | 56.70M | 58.40M | 41.00M | 36.60M | 48.70M | 56.80M | 45.80M | 48.60M | 67.30M | 96.90M | 70.50M |
|
Prepaid Assets
|
| | | 54.90M | 66.00M | 73.20M | 84.40M | 94.90M | 104.60M | 109.70M | 92.50M | 76.50M | 72.60M | 63.70M | 62.50M | 54.50M | 48.30M | 44.70M | 38.70M | 33.20M | 40.50M | 35.90M | 37.00M |
|
Current Assets
|
| | | 599.30M | 502.20M | 998.60M | 980.70M | 794.60M | 693.90M | 659.80M | 541.80M | 517.90M | 533.80M | 493.90M | 357.80M | 282.00M | 292.80M | 320.50M | 330.50M | 330.00M | 269.70M | 348.40M | 313.30M |
|
Property, Plant & Equipment (Net)
|
| | | 141.70M | 144.20M | 146.40M | 151.30M | 157.40M | 173.00M | 188.60M | 196.70M | 192.50M | 181.10M | 171.00M | 161.70M | 151.70M | 143.10M | 137.70M | 132.40M | 125.50M | 130.80M | 126.10M | 119.40M |
|
Goodwill
|
| | | 119.80M | 154.50M | 177.40M | 182.60M | 188.30M | 189.40M | 198.30M | 198.50M | 198.40M | 203.70M | 203.80M | 208.80M | 209.80M | 212.40M | 234.60M | 234.10M | 233.60M | 472.30M | 474.20M | 479.40M |
|
Intangibles
|
| | | 45.60M | 79.20M | 107.40M | 127.50M | 127.20M | 119.50M | 115.90M | 107.70M | 99.30M | 94.70M | 86.40M | 86.10M | 77.60M | 71.50M | 91.70M | 82.70M | 73.80M | 236.50M | 221.10M | 211.80M |
|
Goodwill & Intangibles
|
| | | 165.40M | 233.70M | 284.80M | 310.10M | 315.50M | 308.90M | 314.20M | 306.20M | 297.70M | 298.40M | 290.20M | 294.90M | 287.40M | 283.90M | 326.30M | 316.80M | 307.40M | 708.80M | 695.30M | 691.20M |
|
Other Non-Current Assets
|
| | | 32.10M | 50.50M | 43.50M | 46.20M | 48.40M | 52.70M | 59.20M | 54.30M | 41.80M | 34.70M | 30.30M | 27.80M | 30.70M | 28.20M | 26.60M | 27.70M | 25.40M | 34.80M | 39.70M | 52.20M |
|
Non-Current Assets
|
| | | 765.80M | 865.00M | 913.00M | 966.50M | 1,006.00M | 1,032.60M | 1,055.60M | 1,047.30M | 1,015.20M | 980.10M | 930.70M | 905.80M | 878.30M | 852.10M | 894.70M | 869.30M | 848.00M | 1,272.90M | 1,247.70M | 1,240.20M |
|
Assets
|
| | | 1,365.10M | 1,367.20M | 1,911.60M | 1,947.20M | 1,800.60M | 1,726.50M | 1,715.40M | 1,589.10M | 1,533.10M | 1,513.90M | 1,424.60M | 1,263.60M | 1,160.30M | 1,144.90M | 1,215.20M | 1,199.80M | 1,178.00M | 1,542.60M | 1,596.10M | 1,553.50M |
|
Accounts Payables
|
| | | 36.60M | 39.90M | 31.80M | 35.30M | 34.60M | 36.70M | 43.50M | 44.70M | 28.10M | 21.80M | 23.30M | 22.60M | 18.40M | 17.00M | 17.80M | 14.30M | 13.00M | 15.90M | 15.60M | 15.30M |
|
Payables
|
| | | 36.60M | 39.90M | 31.80M | 35.30M | 34.60M | 36.70M | 43.50M | 44.70M | 28.10M | 21.80M | 23.30M | 22.60M | 18.40M | 17.00M | 17.80M | 14.30M | 13.00M | 15.90M | 15.60M | 15.30M |
|
Accumulated Expenses
|
| | | 62.00M | 55.30M | 91.70M | 73.00M | 63.90M | 79.10M | 95.90M | 66.10M | 48.00M | 56.90M | 97.00M | 77.10M | 59.60M | 74.00M | 106.50M | 85.40M | 82.80M | 101.20M | 154.30M | 114.00M |
|
Other Accumulated Expenses
|
| | | 106.80M | 128.20M | 140.20M | 215.70M | 240.90M | 171.30M | 191.30M | 204.90M | 164.90M | 138.00M | 108.60M | 105.80M | 90.80M | 148.10M | 134.00M | 132.40M | 140.30M | 195.30M | 122.60M | 133.10M |
|
Short term Debt
|
| | | 8.40M | 10.20M | 11.10M | 18.70M | 16.20M | 18.30M | 30.40M | 36.50M | | | | | | | | | | | | |
|
Current Leases
|
| | | 68.10M | 73.30M | 76.60M | 80.20M | 81.50M | 97.80M | 87.70M | 91.70M | 94.60M | 98.90M | 101.40M | 104.20M | 98.90M | 99.60M | 100.20M | 98.70M | 93.50M | 98.80M | 99.60M | 99.80M |
|
Total Current Liabilities
|
| | | 281.90M | 306.90M | 351.40M | 422.90M | 437.10M | 403.20M | 448.80M | 443.90M | 517.50M | 569.90M | 510.70M | 337.60M | 292.50M | 362.20M | 385.80M | 358.30M | 353.20M | 486.60M | 473.70M | 391.00M |
|
Minority Interest
|
| | | | | | 4.70M | 3.80M | 3.50M | 3.60M | 3.70M | 3.60M | 3.60M | 4.10M | 3.40M | 3.30M | 3.20M | 3.30M | 3.10M | 3.00M | 2.90M | 5.50M | 5.10M |
|
Operating Leases
|
| | | 435.90M | 441.80M | 441.00M | 457.80M | 483.00M | 497.60M | 495.50M | 494.30M | 486.50M | 467.10M | 448.10M | 426.10M | 410.20M | 394.20M | 397.40M | 382.30M | 380.50M | 381.90M | 365.50M | 352.40M |
|
Other Non-Current Liabilities
|
| | | 23.50M | 26.70M | 43.70M | 36.60M | 32.90M | 20.20M | 15.30M | 9.30M | 8.40M | 15.20M | 14.10M | 22.50M | 25.60M | 55.00M | 30.30M | 28.10M | 31.90M | 36.20M | 31.50M | 31.70M |
|
Total Non-Current Liabilities
|
| | | 717.80M | 748.70M | 792.40M | 880.70M | 920.10M | 900.80M | 944.30M | 938.20M | 1,004.00M | 1,037.00M | 958.80M | 763.70M | 702.70M | 756.40M | 783.20M | 740.60M | 733.70M | 868.50M | 839.20M | 743.40M |
|
Total Liabilities
|
| | | 741.30M | 775.40M | 836.10M | 917.30M | 953.00M | 921.00M | 959.60M | 947.50M | 1,012.40M | 1,052.20M | 972.90M | 786.20M | 728.30M | 811.40M | 813.50M | 768.70M | 765.60M | 904.70M | 870.70M | 775.10M |
|
Total Debt
|
| | | 8.40M | 10.20M | 11.10M | 18.70M | 16.20M | 18.30M | 30.40M | 36.50M | | | | | | | | | | | | |
|
Common Equity
|
-808.60M | -875.50M | -879.60M | -862.90M | -827.30M | 1,075.50M | 1,029.90M | 847.60M | 805.50M | 755.80M | 641.60M | 520.70M | 461.70M | 451.70M | 477.40M | 432.00M | 333.50M | 401.70M | 431.10M | 412.40M | 637.90M | 725.40M | 778.40M |
|
Shareholder's Equity
|
-808.60M | -875.50M | -879.60M | -862.90M | -827.30M | 1,075.50M | 1,029.90M | 847.60M | 805.50M | 755.80M | 641.60M | 520.70M | 461.70M | 451.70M | 477.40M | 432.00M | 333.50M | 401.70M | 431.10M | 412.40M | 637.90M | 725.40M | 778.40M |
|
Liabilities and Shareholders Equity
|
| | | 1,365.10M | 1,367.20M | 1,911.60M | 1,947.20M | 1,800.60M | 1,726.50M | 1,715.40M | 1,589.10M | 1,533.10M | 1,513.90M | 1,424.60M | 1,263.60M | 1,160.30M | 1,144.90M | 1,215.20M | 1,199.80M | 1,178.00M | 1,542.60M | 1,596.10M | 1,553.50M |
|
Retained Earnings
|
| | | -1100.90M | -1313.30M | -1320.40M | -1420.20M | -1595.00M | -1783.00M | -1884.20M | -2038.40M | -2196.50M | -2346.90M | -2394.70M | -2434.10M | -2517.80M | -2650.70M | -2630.00M | -2631.70M | -2672.20M | -2722.90M | -2683.50M | -2688.10M |
|
Treasury Shares
|
| | | 32.56M | 50.27M | 55.27M | 59.48M | 2.30M | 62.46M | 59.74M | 46.36M | 47.19M | 43.77M | 48.87M | 48.48M | 29.94M | 40.03M | 35.97M | 32.87M | 27.89M | 43.83M | 55.13M | 53.21M |