|
Cash & Equivalents
|
2,818.13M | 2,646.50M | 2,394.86M | 2,152.89M | 1,772.89M | 1,514.37M | 1,382.65M | 1,309.17M | 1,087.67M | 1,113.71M | 1,111.60M | 1,270.50M | 1,192.66M | 815.88M | 877.82M | 788.29M | 1,119.74M | 1,261.97M | 1,228.28M | 1,127.55M |
|
Short-term Investments
|
| | | | | | | | | | | 11.70M | 12.45M | 12.84M | 13.81M | 16.50M | 16.75M | 4.62M | 4.59M | 7.60M |
|
Cash & Current Investments
|
2,818.13M | 2,646.50M | 2,394.86M | 2,152.89M | 1,772.89M | 1,514.37M | 1,382.65M | 1,309.17M | 1,087.67M | 1,113.71M | 1,111.60M | 1,282.20M | 1,205.12M | 828.72M | 891.63M | 804.79M | 1,136.49M | 1,266.59M | 1,232.87M | 1,135.15M |
|
Receivables - Net
|
| | | 45.80M | 48.21M | 45.06M | 41.00M | 51.10M | 41.40M | 109.20M | 27.80M | 47.50M | 53.30M | 65.00M | 64.40M | 57.84M | 66.60M | 69.00M | 65.60M | 105.60M |
|
Receivables - Other
|
| | | 51.95M | 55.95M | 56.82M | 89.45M | 160.08M | 124.54M | 109.15M | 209.49M | 301.77M | 265.96M | 237.33M | 341.82M | 62.54M | 80.95M | 67.62M | 55.92M | |
|
Receivables
|
| | | 97.75M | 104.16M | 101.88M | 130.45M | 211.18M | 165.94M | 218.35M | 237.28M | 349.27M | 319.26M | 302.33M | 406.22M | 120.38M | 147.55M | 136.62M | 121.52M | 105.60M |
|
Prepaid Assets
|
| | | 25.68M | 56.56M | 95.25M | 98.63M | 94.84M | 115.19M | 82.66M | 143.08M | 98.56M | 135.43M | 147.01M | 81.21M | 145.73M | 108.29M | 86.17M | 115.37M | 104.84M |
|
Current Assets
|
| | | 2,753.33M | 2,398.47M | 2,137.67M | 2,193.08M | 2,084.84M | 1,805.76M | 1,719.02M | 1,967.92M | 2,071.37M | 1,937.97M | 1,522.83M | 1,643.90M | 1,533.76M | 1,800.80M | 1,786.70M | 1,945.03M | 1,815.01M |
|
Property, Plant & Equipment (Net)
|
| | | 46.02M | 49.73M | 53.93M | 58.23M | 60.10M | 62.27M | 59.93M | 64.93M | 60.70M | 59.80M | 57.42M | 52.92M | 50.55M | 53.42M | 53.21M | 52.09M | 51.08M |
|
Long-Term Investments
|
| | | 45.38M | 90.80M | 171.49M | 174.63M | 155.87M | 159.60M | 138.32M | 136.53M | 131.55M | 132.23M | 131.88M | 132.35M | 123.06M | 116.87M | 116.33M | 125.47M | 109.10M |
|
Goodwill
|
| | | 615.65M | 615.65M | 894.02M | 894.02M | 886.37M | 886.37M | 886.37M | 886.37M | 886.37M | 886.37M | 1,456.01M | 1,456.01M | 1,555.12M | 1,555.12M | 1,555.12M | 1,555.12M | 1,597.65M |
|
Intangibles
|
| | | 535.02M | 523.02M | 810.52M | 788.65M | 776.93M | 754.51M | 734.63M | 718.96M | 690.62M | 682.35M | 949.38M | 891.91M | 933.12M | 904.52M | 880.00M | 861.04M | 889.20M |
|
Goodwill & Intangibles
|
| | | 1,150.67M | 1,138.68M | 1,704.54M | 1,682.67M | 1,663.31M | 1,640.88M | 1,621.01M | 1,605.33M | 1,576.99M | 1,568.72M | 2,405.39M | 2,347.92M | 2,488.24M | 2,459.64M | 2,435.11M | 2,416.16M | 2,486.85M |
|
Other Non-Current Assets
|
| | | 45.38M | 90.80M | 171.49M | 174.63M | 155.87M | 159.60M | 138.32M | 136.53M | 131.55M | 132.23M | 131.88M | 132.35M | 123.06M | 116.87M | 116.33M | 125.47M | 109.10M |
|
Non-Current Assets
|
| | | 77.20M | 79.50M | 106.30M | 109.70M | 1,955.31M | 1,933.52M | 1,887.24M | 1,893.59M | 1,873.50M | 1,862.68M | 2,695.35M | 2,629.08M | 2,749.96M | 2,715.01M | 2,687.60M | 2,679.21M | 2,715.78M |
|
Assets
|
| | | 4,069.05M | 3,746.32M | 4,153.76M | 4,192.05M | 4,040.15M | 3,739.27M | 3,606.26M | 3,861.52M | 3,944.87M | 3,800.65M | 4,218.18M | 4,272.98M | 4,283.73M | 4,515.81M | 4,474.30M | 4,624.23M | 4,530.78M |
|
Accounts Payables
|
| | | 387.74M | 379.25M | 414.68M | 560.79M | 517.59M | 508.73M | 436.26M | 594.07M | 639.60M | 605.88M | 573.51M | 700.72M | 661.25M | 577.08M | 553.16M | 711.39M | 785.44M |
|
Payables
|
| | | 387.74M | 379.25M | 414.68M | 560.79M | 517.59M | 508.73M | 436.26M | 594.07M | 639.60M | 605.88M | 573.51M | 700.72M | 661.25M | 577.08M | 553.16M | 711.39M | 785.44M |
|
Other Accumulated Expenses
|
| | | | | 17.28M | 47.95M | 38.44M | 48.73M | 37.52M | 65.93M | 46.62M | 53.92M | 68.08M | 4.12M | 3.30M | 47.66M | 45.06M | 31.13M | 25.23M |
|
Current Leases
|
| | | 12.81M | 12.91M | 5.73M | 5.64M | 4.25M | 3.98M | 3.31M | 12.13M | 11.50M | 11.27M | 11.48M | 11.28M | 10.99M | 11.08M | 11.36M | 11.46M | 9.79M |
|
Total Current Liabilities
|
| | | 929.42M | 912.94M | 920.63M | 1,285.17M | 1,246.46M | 1,231.89M | 1,077.24M | 1,528.46M | 1,549.62M | 1,441.61M | 1,373.74M | 1,646.73M | 1,654.99M | 1,498.87M | 1,334.55M | 1,776.33M | 1,755.47M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 585.48M | 578.50M | 577.52M | 576.54M |
|
Convertible Debt
|
| | | 1,248.45M | 1,249.11M | 1,249.77M | 1,250.43M | 1,251.10M | 1,251.80M | 1,252.42M | 1,253.09M | 1,253.76M | 1,254.41M | 1,255.09M | 1,255.76M | 1,256.43M | 1,257.09M | 1,257.75M | 1,258.42M | 1,259.10M |
|
Non-Current Deferred Tax Liability
|
| | | 79.12M | 78.95M | 73.86M | 67.92M | 69.86M | 69.24M | 69.28M | 68.25M | 72.81M | 71.28M | 71.64M | 73.83M | 76.38M | 75.44M | 84.33M | 88.04M | 91.62M |
|
Operating Leases
|
| | | 57.34M | 67.37M | 83.90M | 81.72M | 69.33M | 70.44M | 67.72M | 89.06M | 80.83M | 78.93M | 78.16M | 87.04M | 67.66M | 65.29M | 62.33M | 59.18M | 54.19M |
|
Other Non-Current Liabilities
|
| | | 49.27M | 51.03M | 54.37M | 57.45M | 70.03M | 74.43M | 78.13M | 79.67M | 83.97M | 87.96M | 115.65M | 119.33M | 195.61M | 150.16M | 133.01M | 125.08M | 172.20M |
|
Total Non-Current Liabilities
|
| | | 2,341.25M | 2,309.68M | 2,335.51M | 2,699.49M | 2,647.43M | 2,647.07M | 2,509.64M | 2,980.43M | 3,020.59M | 2,881.72M | 2,804.10M | 3,077.53M | 3,077.49M | 3,492.74M | 3,331.67M | 3,766.87M | 3,727.12M |
|
Total Liabilities
|
-2321.23M | -2205.35M | -1826.17M | 2,390.53M | 2,360.72M | 2,389.88M | 2,756.94M | 2,717.46M | 2,721.49M | 2,587.77M | 3,060.09M | 3,104.56M | 2,969.67M | 2,919.75M | 3,196.86M | 3,273.10M | 3,642.90M | 3,464.67M | 3,891.95M | 3,899.32M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 585.48M | 578.50M | 577.52M | 576.54M |
|
Common Equity
|
2,321.23M | 2,205.35M | 1,826.17M | 1,678.53M | 1,385.60M | 1,763.88M | 1,435.12M | 1,322.69M | 1,017.78M | 1,018.49M | 801.42M | 840.31M | 830.98M | 1,298.43M | 1,076.12M | 1,010.63M | 872.91M | 1,009.63M | 732.29M | 631.46M |
|
Shareholder's Equity
|
2,321.23M | 2,205.35M | 1,826.17M | 1,678.53M | 1,385.60M | 1,763.88M | 1,435.12M | 1,322.69M | 1,017.78M | 1,018.49M | 801.42M | 840.31M | 830.98M | 1,298.43M | 1,076.12M | 1,010.63M | 872.91M | 1,009.63M | 732.29M | 631.46M |
|
Liabilities and Shareholders Equity
|
| | | 4,069.05M | 3,746.32M | 4,153.76M | 4,192.05M | 4,040.15M | 3,739.27M | 3,606.26M | 3,861.52M | 3,944.87M | 3,800.65M | 4,218.18M | 4,272.98M | 4,283.73M | 4,515.81M | 4,474.30M | 4,624.23M | 4,530.78M |
|
Treasury Shares
|
0.05M | 0.12M | 0.08M | 0.32M | 7.92M | 0.25M | 8.44M | 15.27M | 1.40M | 10.68M | 0.62M | 17.88M | 0.78M | 0.63M | 13.91M | 1.10M | 20.83M | 24.49M | 26.81M | 16.00M |
|
Retained Earnings
|
| | | -3753.81M | -4221.51M | -4438.61M | -4889.10M | -5131.80M | -5528.95M | -5606.22M | -5889.32M | -5933.94M | -6076.51M | -6012.69M | -6306.38M | -6441.23M | -6475.09M | -6317.16M | -6573.94M | -6437.52M |