|
Cash & Equivalents
|
327.70M | 207.20M | 405.60M | 438.70M | 382.40M | 939.00M | 895.30M | 411.00M | 423.70M | 400.10M | 813.20M | 379.50M | 875.50M | 916.80M | 1,074.80M | 1,015.60M | 1,073.20M | 1,188.50M | 770.70M | 611.90M | 476.70M | 380.80M | 644.50M | 459.60M | 502.30M | 588.20M | 767.70M | 553.50M | 567.30M | 775.40M | 793.30M | 623.20M | 618.20M | 634.40M |
|
Cash & Current Investments
|
327.70M | 207.20M | 405.60M | 438.70M | 382.40M | 939.00M | 895.30M | 411.00M | 423.70M | 400.10M | 813.20M | 379.50M | 875.50M | 916.80M | 1,074.80M | 1,015.60M | 1,073.20M | 1,188.50M | 770.70M | 611.90M | 476.70M | 380.80M | 644.50M | 459.60M | 502.30M | 588.20M | 767.70M | 553.50M | 567.30M | 775.40M | 793.30M | 623.20M | 618.20M | 634.40M |
|
Receivables - Net
|
| | 1,314.00M | | 1,345.90M | 1,299.90M | 1,463.50M | 1,370.90M | 1,362.40M | 1,352.00M | 1,524.20M | 1,244.60M | 1,184.70M | 1,210.50M | 1,301.60M | 1,161.20M | 1,186.60M | 1,284.80M | 1,446.00M | 1,372.70M | 1,540.40M | 1,323.40M | 1,462.40M | 1,326.50M | 1,336.10M | 1,359.60M | 1,468.00M | 1,265.90M | 1,283.70M | 1,278.10M | 1,352.40M | 1,307.20M | 1,394.70M | 1,434.20M |
|
Receivables - Other
|
| | | | 179.70M | 210.70M | 160.60M | 135.50M | 247.20M | 307.30M | 313.40M | 12.30M | 324.10M | 323.80M | 247.60M | 250.40M | 274.00M | 294.60M | 389.10M | 360.60M | 431.40M | 392.50M | 445.70M | 446.00M | 444.80M | 419.20M | 389.90M | 380.80M | 356.90M | 366.80M | 368.20M | 370.80M | 377.90M | 366.90M |
|
Receivables
|
| | 1,314.00M | | 1,525.60M | 1,510.60M | 1,624.10M | 1,506.40M | 1,609.60M | 1,659.30M | 1,837.60M | 1,256.90M | 1,508.80M | 1,534.30M | 1,549.20M | 1,411.60M | 1,460.60M | 1,579.40M | 1,835.10M | 1,733.30M | 1,971.80M | 1,715.90M | 1,908.10M | 1,772.50M | 1,780.90M | 1,778.80M | 1,857.90M | 1,646.70M | 1,640.60M | 1,644.90M | 1,720.60M | 1,678.00M | 1,772.60M | 1,801.10M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | 337.40M | | | | 397.30M | | | | 352.70M | | | | 325.70M | | | |
|
Prepaid Assets
|
| | 176.30M | | 339.70M | 373.90M | 343.40M | 312.20M | 438.50M | 494.00M | 171.00M | 559.00M | 425.40M | 449.20M | 223.20M | 250.20M | 270.80M | 268.60M | 264.70M | 295.70M | 277.50M | 275.30M | 246.30M | 298.20M | 266.80M | 213.20M | 189.40M | 237.00M | 229.10M | 227.90M | 181.20M | 249.60M | 229.90M | 208.40M |
|
Current Assets
|
| | 1,910.50M | | 2,079.40M | 2,623.80M | 2,743.30M | 2,132.10M | 2,264.10M | 2,289.80M | 2,860.80M | 2,218.50M | 2,630.80M | 2,709.60M | 2,890.70M | 2,718.30M | 2,845.60M | 3,076.20M | 2,830.30M | 2,672.90M | 2,761.40M | 2,403.30M | 2,766.80M | 2,506.30M | 2,624.60M | 2,618.20M | 2,803.20M | 2,459.80M | 2,592.00M | 2,648.90M | 2,690.40M | 2,604.80M | 2,637.10M | 2,671.80M |
|
Property, Plant & Equipment (Net)
|
| | 304.30M | | 289.50M | 295.60M | 313.80M | 306.90M | 299.60M | 288.20M | 299.40M | 274.00M | 255.70M | 243.30M | 235.90M | 224.10M | 207.80M | 194.00M | 194.60M | 192.40M | 180.60M | 156.10M | 172.60M | 169.70M | 166.00M | 160.30M | 163.80M | 155.10M | 148.20M | 141.60M | 136.00M | 126.00M | 123.80M | 121.50M |
|
Long-Term Investments
|
| | 7.90M | | 7.30M | 8.10M | 8.70M | 9.30M | 9.80M | 8.00M | 7.90M | 105.10M | 105.30M | 108.10M | 114.90M | 115.80M | 122.30M | 125.10M | 641.30M | 654.40M | 657.20M | 659.40M | 677.30M | 685.70M | 681.90M | 693.50M | 708.00M | 713.60M | 710.50M | 723.50M | 723.60M | 735.40M | 731.90M | 720.20M |
|
Goodwill
|
| | 1,765.30M | | 1,750.20M | 1,771.00M | 1,778.50M | 1,946.90M | 1,950.30M | 1,930.70M | 1,969.10M | 2,009.60M | 2,035.10M | 2,059.50M | 2,098.00M | 2,091.70M | 2,091.70M | 2,076.00M | 2,081.90M | 2,084.30M | 2,050.40M | 2,020.50M | 2,065.50M | 2,066.80M | 2,073.30M | 2,052.40M | 2,080.90M | 2,064.30M | 2,024.00M | 2,049.40M | 1,998.30M | 2,020.80M | 2,059.70M | 2,055.30M |
|
Intangibles
|
| | 1,306.00M | | 1,203.90M | 1,166.50M | 1,128.20M | 1,193.10M | 1,146.50M | 1,093.60M | 1,062.60M | 1,062.70M | 1,023.80M | 991.80M | 991.20M | 972.70M | 956.40M | 937.40M | 922.20M | 908.10M | 899.00M | 885.40M | 874.50M | 857.80M | 841.00M | 822.80M | 805.90M | 791.30M | 711.90M | 703.20M | 690.10M | 682.40M | 674.50M | 664.30M |
|
Goodwill & Intangibles
|
| | 3,071.30M | | 2,954.10M | 2,937.50M | 2,906.70M | 3,140.00M | 3,096.80M | 3,024.30M | 3,031.70M | 3,072.30M | 3,058.90M | 3,051.30M | 3,089.20M | 3,064.40M | 3,048.10M | 3,013.40M | 3,004.10M | 2,992.40M | 2,949.40M | 2,905.90M | 2,940.00M | 2,924.60M | 2,914.30M | 2,875.20M | 2,886.80M | 2,855.60M | 2,735.90M | 2,752.60M | 2,688.40M | 2,703.20M | 2,734.20M | 2,719.60M |
|
Long-Term Deferred Tax
|
| | 66.60M | | 68.60M | 67.40M | 84.00M | 84.70M | 84.10M | 80.90M | 86.60M | 79.70M | 82.80M | 84.70M | 61.40M | 60.60M | 61.00M | 60.30M | 65.50M | 65.00M | 62.70M | 77.60M | 58.60M | 58.10M | 57.10M | 74.70M | 67.40M | 99.80M | 109.30M | 124.20M | 93.10M | 65.10M | 135.90M | 164.50M |
|
Other Non-Current Assets
|
| | 432.80M | | 447.80M | 500.00M | 489.50M | 502.90M | 479.10M | 460.40M | 386.30M | 399.00M | 492.10M | 486.60M | 507.60M | 541.90M | 565.60M | 572.60M | 741.10M | 780.30M | 744.60M | 1,074.00M | 976.00M | 921.80M | 850.40M | 832.90M | 805.80M | 886.90M | 739.30M | 839.50M | 927.60M | 893.70M | 916.20M | 1,006.90M |
|
Non-Current Assets
|
| | 3,882.90M | | 3,767.30M | 3,808.60M | 3,802.70M | 4,575.40M | 4,494.80M | 4,364.60M | 4,302.60M | 4,400.90M | 4,445.40M | 4,418.80M | 4,447.20M | 4,412.50M | 4,410.40M | 4,400.10M | 5,060.10M | 5,083.20M | 4,972.40M | 5,218.30M | 5,182.50M | 5,115.40M | 5,015.50M | 4,964.20M | 4,970.80M | 5,031.30M | 4,751.00M | 4,885.10M | 4,858.80M | 4,802.70M | 4,918.30M | 5,019.60M |
|
Assets
|
| | 5,793.40M | | 5,846.70M | 6,432.40M | 6,546.00M | 6,707.50M | 6,758.90M | 6,654.40M | 7,163.40M | 6,619.40M | 7,076.20M | 7,128.40M | 7,337.90M | 7,130.80M | 7,256.00M | 7,476.30M | 7,890.40M | 7,756.10M | 7,733.80M | 7,621.60M | 7,949.30M | 7,621.70M | 7,640.10M | 7,582.40M | 7,774.00M | 7,491.10M | 7,343.00M | 7,534.00M | 7,549.20M | 7,407.50M | 7,555.40M | 7,691.40M |
|
Accounts Payables
|
| | 771.20M | | 746.20M | 748.40M | 1,047.70M | 982.20M | 998.90M | 957.60M | 1,145.30M | 1,037.60M | 1,024.90M | 1,023.50M | 1,054.40M | 1,038.00M | 996.60M | 1,042.60M | 1,106.20M | 1,083.50M | 1,091.00M | 1,077.70M | 1,199.00M | 1,132.30M | 1,125.20M | 1,113.50M | 1,157.70M | 1,093.60M | 1,032.40M | 1,068.60M | 1,110.50M | 1,095.10M | 1,147.20M | 1,194.70M |
|
Payables
|
| | 771.20M | | 746.20M | 748.40M | 1,047.70M | 982.20M | 998.90M | 957.60M | 1,145.30M | 1,037.60M | 1,024.90M | 1,023.50M | 1,054.40M | 1,038.00M | 996.60M | 1,042.60M | 1,106.20M | 1,083.50M | 1,091.00M | 1,077.70M | 1,199.00M | 1,132.30M | 1,125.20M | 1,113.50M | 1,157.70M | 1,093.60M | 1,032.40M | 1,068.60M | 1,110.50M | 1,095.10M | 1,147.20M | 1,194.70M |
|
Accumulated Expenses
|
| | 864.80M | | 834.20M | 874.90M | 817.90M | 580.00M | 621.40M | 666.70M | 888.80M | 637.90M | 555.30M | 627.10M | 720.50M | 661.70M | 729.70M | 810.90M | 976.30M | 840.10M | 886.00M | 854.70M | 916.50M | 759.40M | 694.70M | 751.40M | 851.40M | 708.10M | 671.90M | 799.90M | 900.40M | 759.30M | 744.60M | 898.50M |
|
Other Accumulated Expenses
|
| | 234.40M | | 235.70M | 228.10M | 90.00M | 201.00M | 197.50M | 185.70M | 189.60M | 111.40M | 92.90M | 112.00M | 205.80M | 203.40M | 195.80M | 192.40M | 204.50M | 215.50M | 234.90M | 217.40M | 192.00M | 187.80M | 211.30M | 226.30M | 217.60M | 232.80M | 238.70M | 245.40M | 196.00M | 208.90M | 195.00M | 208.70M |
|
Short term Debt
|
| | 59.50M | | 40.30M | 40.60M | 39.90M | 38.70M | 40.10M | 40.30M | 39.30M | 38.80M | 38.10M | 37.40M | 39.70M | 40.00M | 39.00M | 41.30M | 42.40M | 43.30M | 44.50M | 46.30M | 49.80M | 33.70M | 36.70M | 118.90M | 149.70M | 125.00M | 141.70M | 96.40M | 103.20M | 108.50M | 174.80M | 129.20M |
|
Current Leases
|
| | | | | | | | | | 118.60M | 114.10M | 111.70M | 112.10M | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 35.70M | | 13.00M | 8.90M | 43.20M | 60.10M | 87.70M | 93.90M | 59.60M | 44.10M | 40.10M | 35.30M | 45.10M | 35.30M | 10.30M | 45.10M | 105.10M | 136.90M | 55.40M | 26.90M | 33.10M | 6.90M | 55.40M | 7.00M | 20.80M | 19.90M | 27.60M | 30.70M | 19.80M | 31.40M | 63.90M | 75.00M |
|
Total Current Liabilities
|
| | 1,965.60M | | 1,869.40M | 1,900.90M | 2,038.70M | 1,862.00M | 1,945.60M | 1,944.20M | 2,322.60M | 1,983.90M | 1,863.00M | 1,947.40M | 2,065.50M | 1,978.40M | 1,971.40M | 2,132.30M | 2,434.50M | 2,319.30M | 2,311.80M | 2,223.00M | 2,390.40M | 2,120.10M | 2,123.30M | 2,217.10M | 2,397.20M | 2,179.40M | 2,135.30M | 2,241.00M | 2,329.90M | 2,203.20M | 2,325.50M | 2,506.10M |
|
Capital Leases
|
| | | | | | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2,784.00M | | 3,002.20M | 2,646.50M | 2,644.20M | 2,639.10M | 2,631.30M | 2,625.30M | 2,620.30M | 2,611.10M | 3,243.00M | 3,239.50M | 3,235.70M | 3,230.50M | 3,225.90M | 3,223.00M | 3,220.50M | 3,215.90M | 3,212.20M | 3,211.60M | 3,211.70M | 3,228.00M | 3,226.40M | 3,125.20M | 3,096.90M | 3,065.90M | 3,001.70M | 2,997.00M | 2,939.60M | 2,910.50M | 2,820.40M | 2,720.10M |
|
Minority Interest
|
| | | | | | | | | | | 0.20M | 0.40M | 0.80M | 0.90M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 0.80M | 0.50M | 0.60M | 0.50M | 0.60M | 0.60M | 0.60M | 0.60M | 0.50M | 0.50M | 0.60M | 0.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 328.10M | | 145.00M | 107.90M | 301.20M | 77.30M | 56.00M | 13.90M | 379.30M | 74.10M | 65.50M | 47.00M | 341.20M | 76.10M | 114.90M | 89.90M | 369.40M | 36.30M | 5.20M | 15.30M | 360.90M | 60.10M | 56.30M | 96.50M | 336.30M | 58.90M | 29.60M | 43.20M | 12.60M | 16.50M | 18.10M | 19.30M |
|
Operating Leases
|
| | | | | | | 606.80M | 608.70M | 584.60M | 575.70M | 443.30M | 424.20M | 415.40M | 520.10M | 378.90M | 383.30M | 411.60M | 501.80M | 377.80M | 359.80M | 331.20M | 442.20M | 332.80M | 324.30M | 305.60M | 430.90M | 296.90M | 283.80M | 279.80M | 270.30M | 254.80M | 246.60M | 260.60M |
|
Other Non-Current Liabilities
|
| | 386.90M | | 389.50M | 368.00M | 366.60M | 305.80M | 346.40M | 368.30M | 352.10M | 422.60M | 421.50M | 402.80M | 433.30M | 360.10M | 393.00M | 382.90M | 343.50M | 268.30M | 258.40M | 262.40M | 293.30M | 301.20M | 287.80M | 266.50M | 268.60M | 264.60M | 253.10M | 270.00M | 241.40M | 245.60M | 240.70M | 227.30M |
|
Total Non-Current Liabilities
|
| | 4,907.10M | | 5,016.60M | 4,655.30M | 4,819.30M | 5,071.30M | 5,124.50M | 5,051.90M | 5,510.00M | 5,112.40M | 5,624.90M | 5,678.70M | 5,809.00M | 5,663.90M | 5,695.50M | 5,856.80M | 6,098.30M | 5,949.30M | 5,889.00M | 5,781.10M | 5,993.90M | 5,741.00M | 5,730.30M | 5,744.40M | 5,827.40M | 5,601.10M | 5,450.40M | 5,561.00M | 5,552.40M | 5,385.00M | 5,410.60M | 5,506.10M |
|
Total Liabilities
|
| | 5,294.00M | | 5,406.10M | 5,023.30M | 5,185.90M | 5,377.10M | 5,470.90M | 5,420.20M | 5,862.10M | 5,535.00M | 6,046.40M | 6,081.50M | 6,242.30M | 6,024.00M | 6,088.50M | 6,239.70M | 6,441.80M | 6,217.60M | 6,147.40M | 6,043.50M | 6,287.20M | 6,042.20M | 6,018.10M | 6,010.90M | 6,096.00M | 5,865.70M | 5,703.50M | 5,831.00M | 5,793.80M | 5,630.60M | 5,651.30M | 5,733.40M |
|
Total Debt
|
| | 2,843.50M | | 3,042.50M | 2,687.10M | 2,684.10M | 2,677.80M | 2,671.40M | 2,665.60M | 2,659.60M | 2,649.90M | 3,281.10M | 3,276.90M | 3,275.40M | 3,270.50M | 3,264.90M | 3,264.30M | 3,262.90M | 3,259.20M | 3,256.70M | 3,257.90M | 3,261.50M | 3,261.70M | 3,263.10M | 3,244.10M | 3,246.60M | 3,190.90M | 3,143.40M | 3,093.40M | 3,042.80M | 3,019.00M | 2,995.20M | 2,849.30M |
|
Common Equity
|
479.60M | 430.90M | 499.40M | 480.50M | 436.80M | 1,403.20M | 1,360.10M | 1,330.40M | 1,288.00M | 1,234.20M | 1,301.30M | 1,084.40M | 1,029.80M | 1,046.90M | 1,095.60M | 1,106.80M | 1,167.50M | 1,236.60M | 1,448.60M | 1,538.50M | 1,586.40M | 1,578.10M | 1,662.10M | 1,579.50M | 1,622.00M | 1,571.50M | 1,678.00M | 1,625.40M | 1,639.50M | 1,703.00M | 1,755.40M | 1,776.90M | 1,904.10M | 1,958.00M |
|
Shareholder's Equity
|
479.60M | 430.90M | 499.40M | 480.50M | 436.80M | 1,403.20M | 1,360.10M | 1,330.40M | 1,288.00M | 1,234.20M | 1,301.30M | 1,084.40M | 1,029.80M | 1,046.90M | 1,095.60M | 1,106.80M | 1,167.50M | 1,236.60M | 1,448.60M | 1,538.50M | 1,586.40M | 1,578.10M | 1,662.10M | 1,579.50M | 1,622.00M | 1,571.50M | 1,678.00M | 1,625.40M | 1,639.50M | 1,703.00M | 1,755.40M | 1,776.90M | 1,904.10M | 1,958.00M |
|
Liabilities and Shareholders Equity
|
| | 5,793.40M | | 5,846.70M | 6,432.40M | 6,546.00M | 6,707.50M | 6,758.90M | 6,654.40M | 7,163.40M | 6,619.40M | 7,076.20M | 7,128.40M | 7,337.90M | 7,130.80M | 7,256.00M | 7,476.30M | 7,890.40M | 7,756.10M | 7,733.80M | 7,621.60M | 7,949.30M | 7,621.70M | 7,640.10M | 7,582.40M | 7,774.00M | 7,491.10M | 7,343.00M | 7,534.00M | 7,549.20M | 7,407.50M | 7,555.40M | 7,691.40M |
|
Treasury Shares
|
| | 7.00M | | 7.70M | 7.00M | 7.80M | 9.30M | 9.10M | 6.50M | 5.70M | 5.90M | 5.60M | 4.20M | 4.10M | 5.50M | 5.30M | 4.90M | 4.90M | | | | 4.00M | | | | 4.90M | | | | 5.20M | | | |
|
Retained Earnings
|
| | -1148.50M | | -1253.50M | -1302.20M | -1298.40M | -1318.10M | -1311.80M | -1300.10M | -1297.00M | -1362.80M | -1463.60M | -1500.90M | -1528.20M | -1545.40M | -1492.70M | -1424.00M | -1278.20M | -1232.70M | -1135.50M | -1111.60M | -1081.80M | -1158.20M | -1153.10M | -1187.00M | -1117.20M | -1146.00M | -1132.50M | -1098.80M | -985.90M | -984.00M | -926.70M | -875.30M |