|
Cash & Equivalents
|
2,068.20M | 2,411.80M | 217.80M | 281.30M | 188.20M | 1,952.40M | 2,011.00M | 2,178.30M | 2,327.30M |
|
Short-term Investments
|
| | | | | 1.90M | 0.80M | 0.80M | |
|
Cash & Current Investments
|
2,068.20M | 2,411.80M | 217.80M | 281.30M | 188.20M | 1,954.30M | 2,011.80M | 2,179.10M | 2,327.30M |
|
Receivables - Net
|
| 72.60M | 69.00M | 86.50M | 108.60M | 154.20M | 189.30M | 242.80M | 287.60M |
|
Receivables - Other
|
| 3.70M | 40.00M | 43.20M | 55.20M | 62.70M | 68.50M | 27.60M | 34.40M |
|
Receivables
|
| 76.30M | 109.00M | 129.70M | 163.80M | 216.90M | 257.80M | 270.40M | 322.00M |
|
Prepaid Assets
|
| 36.40M | 48.90M | 57.90M | 73.90M | 92.60M | 98.00M | 126.70M | 137.50M |
|
Current Assets
|
| 4,458.40M | 2,934.10M | 3,623.70M | 4,122.60M | 4,144.10M | 5,440.30M | 5,955.20M | 5,983.50M |
|
Buildings
|
| 36.30M | | | | | | | |
|
Land & Improvements
|
| 7.50M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 102.00M | 104.40M | 128.30M | 136.40M | 128.20M | 174.90M | 210.10M | 223.70M |
|
Goodwill
|
1,933.10M | 1,961.00M | 1,927.40M | 1,973.50M | 2,031.80M | 2,323.60M | 2,280.00M | 2,293.90M | 2,336.70M |
|
Intangibles
|
| 539.80M | 531.10M | 542.60M | 566.20M | 726.70M | 696.70M | 713.40M | 773.80M |
|
Goodwill & Intangibles
|
1,933.10M | 2,500.80M | 2,458.50M | 2,516.10M | 2,598.00M | 3,050.30M | 2,976.70M | 3,007.30M | 3,110.50M |
|
Other Non-Current Assets
|
| 156.20M | 94.40M | 150.30M | 187.60M | 208.40M | 262.40M | 110.30M | 139.80M |
|
Non-Current Assets
|
| 2,269.50M | 2,219.30M | 2,311.70M | 2,391.10M | 2,813.70M | 2,760.80M | 2,753.30M | 2,761.90M |
|
Assets
|
| 6,729.90M | 5,247.80M | 6,085.70M | 6,701.30M | 7,166.20M | 8,463.50M | 9,010.90M | 9,117.00M |
|
Accounts Payables
|
| 44.40M | 41.50M | 43.20M | 38.90M | 51.70M | 54.30M | 66.70M | 77.00M |
|
Payables
|
| 44.40M | 41.50M | 43.20M | 38.90M | 51.70M | 54.30M | 66.70M | 77.00M |
|
Accumulated Expenses
|
| 68.80M | 54.50M | 75.90M | 64.60M | 77.30M | 97.40M | 92.90M | 126.80M |
|
Other Accumulated Expenses
|
| 15.00M | 23.90M | 13.90M | 20.50M | 24.70M | 24.00M | 30.40M | 31.50M |
|
Short term Debt
|
| | 6.80M | 10.80M | 7.20M | 8.30M | 7.80M | 7.60M | 7.30M |
|
Current Leases
|
| | | 8.80M | 10.50M | 11.30M | 10.00M | 7.00M | 5.70M |
|
Current Deferred Revenue
|
| 14.00M | 23.20M | 25.50M | 24.40M | 48.70M | 41.20M | 40.20M | 42.30M |
|
Total Current Liabilities
|
| 4,283.20M | 2,769.60M | 3,371.70M | 3,863.90M | 3,741.90M | 5,079.80M | 5,334.90M | 5,314.80M |
|
Non-Current Debt
|
| 1,119.80M | 663.50M | 666.30M | 660.60M | 1,124.40M | 1,213.40M | 1,210.10M | 1,209.10M |
|
Pension
|
| 152.40M | 153.30M | 117.20M | 24.40M | 20.70M | 17.70M | 27.70M | 5.90M |
|
Minority Interest
|
| 37.80M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 19.60M | 0.20M | | | | | | |
|
Operating Leases
|
| | | 30.10M | 33.60M | 32.70M | 23.70M | 18.90M | 10.80M |
|
Other Non-Current Liabilities
|
| 45.50M | 45.90M | 18.10M | 20.60M | 19.00M | 19.50M | 21.10M | 30.10M |
|
Total Non-Current Liabilities
|
| 5,555.40M | 3,586.40M | 4,185.30M | 4,582.50M | 4,919.70M | 6,334.60M | 6,591.60M | 6,540.60M |
|
Total Liabilities
|
| 5,600.90M | 3,632.30M | 4,203.40M | 4,603.10M | 4,938.70M | 6,354.10M | 6,612.70M | 6,570.70M |
|
Total Debt
|
| 1,119.80M | 670.30M | 677.10M | 667.80M | 1,132.70M | 1,221.20M | 1,217.70M | 1,216.40M |
|
Common Equity
|
1,074.50M | 1,211.00M | 1,615.50M | 1,882.30M | 2,098.20M | 2,227.50M | 2,109.40M | 2,398.20M | 2,546.30M |
|
Shareholder's Equity
|
1,074.50M | 1,211.00M | 1,615.50M | 1,882.30M | 2,098.20M | 2,227.50M | 2,109.40M | 2,398.20M | 2,546.30M |
|
Liabilities and Shareholders Equity
|
| 6,729.90M | 5,247.80M | 6,085.70M | 6,701.30M | 7,166.20M | 8,463.50M | 9,010.90M | 9,117.00M |
|
Retained Earnings
|
| -348.20M | -375.90M | -338.40M | -276.00M | -324.80M | -485.00M | -436.70M | -482.70M |
|
Preferred Shares
|
| 184.80M | | | | | | | |
|
Treasury Shares
|
0.18M | 0.61M | 0.66M | 0.82M | 1.39M | 1.94M | 2.89M | 3.25M | 4.11M |