|
Assets
|
| | 4,636.57M | 4,645.22M | 4,925.81M | 5,185.28M | 3,870.35M | 4,040.49M | 4,168.01M | 3,911.97M | 3,629.79M | 6,341.62M | 6,511.77M | 6,390.39M | 6,425.65M | 6,386.14M | 6,249.83M |
|
Cash & Equivalents
|
| 1,036.19M | 1,036.19M | 879.16M | 1,014.19M | 1,103.27M | 1,035.57M | 768.66M | 649.61M | 418.78M | 323.44M | 983.19M | 709.06M | 573.38M | 573.38M | 346.08M | 346.08M |
|
Short-term Investments
|
444.28M | 397.10M | 1,173.47M | 239.02M | 312.19M | 321.20M | 318.44M | 327.06M | 330.00M | 100.43M | 0.74M | 0.75M | 256.53M | 244.60M | 222.45M | 168.24M | 3.49M |
|
Cash & Current Investments
|
444.28M | 1,433.30M | 2,209.66M | 1,118.18M | 1,326.38M | 1,424.46M | 1,354.01M | 1,095.72M | 979.61M | 519.22M | 324.18M | 983.94M | 965.59M | 817.98M | 795.83M | 514.33M | 349.57M |
|
Receivables - Net
|
| 580.00M | 38.06M | 687.22M | 678.22M | 715.84M | 714.78M | 818.53M | 865.07M | 971.50M | 987.86M | 861.03M | 866.82M | 946.78M | 3.46M | 1,028.36M | 79.61M |
|
Receivables - Other
|
21.75M | 62.25M | 0.07M | 130.70M | 110.63M | 134.52M | 80.20M | 134.12M | 229.69M | 279.68M | 244.05M | 217.64M | 200.53M | 184.58M | 944.48M | 437.67M | 935.75M |
|
Receivables
|
| 642.25M | 38.13M | 817.92M | 788.85M | 850.36M | 794.98M | 952.65M | 1,094.76M | 1,251.18M | 1,231.91M | 1,078.67M | 1,067.35M | 1,131.36M | 947.93M | 1,466.02M | 1,015.36M |
|
Current Deferred Tax Assets
|
| 132.40M | 123.17M | 127.27M | 113.97M | 99.27M | 109.56M | -1.75M | 5.17M | 25.10M | -13.95M | 30.24M | -50.60M | -3.29M | -60.21M | -45.67M | 20.29M |
|
Prepaid Assets
|
| | 127.34M | 126.39M | 151.59M | 135.33M | 115.31M | 141.07M | 160.91M | 168.25M | 148.19M | 229.60M | 235.09M | 238.39M | 224.62M | 228.50M | 331.39M |
|
Current Assets
|
| | 1,979.32M | 2,041.07M | 2,282.07M | 2,423.97M | 1,728.63M | 1,591.83M | 1,617.26M | 1,258.72M | 1,149.10M | 2,074.58M | 2,067.50M | 2,003.15M | 1,911.63M | 1,771.18M | 1,592.14M |
|
Buildings
|
0.15M | 0.16M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
279.66M | 258.27M | 258.40M | -122.05M | 275.54M | 288.96M | 309.32M | 331.73M | 280.81M | 363.26M | 360.26M | 607.95M | 698.77M | 794.29M | 790.92M | 755.60M | 768.56M |
|
Long-Term Investments
|
| | | | | | | | | | 18.01M | 0.02M | 0.04M | 0.05M | 0.05M | 42.19M | |
|
Goodwill
|
| | 1,739.73M | 1,741.79M | 1,818.33M | 1,925.22M | 2,049.09M | 2,211.64M | 2,221.21M | 2,444.89M | 2,462.84M | 2,578.64M | 2,622.64M | 2,662.82M | 2,749.04M | 2,844.91M | 2,890.68M |
|
Intangibles
|
| | 193.42M | 141.28M | 156.73M | 181.23M | 252.52M | 281.53M | 177.33M | 265.25M | 205.16M | 296.33M | 259.03M | 178.31M | 181.54M | 160.73M | 156.28M |
|
Goodwill & Intangibles
|
| | 1,933.15M | 1,883.06M | 1,975.06M | 2,106.45M | 1,672.98M | 1,889.50M | 1,893.61M | 1,982.49M | 1,829.70M | 2,874.98M | 2,881.68M | 2,841.14M | 2,930.58M | 3,005.64M | 3,046.96M |
|
Long-Term Deferred Tax
|
208.81M | 226.74M | 214.15M | 127.27M | 113.97M | 99.27M | | | | | | | | | 434.37M | 473.13M | 452.13M |
|
Other Non-Current Assets
|
| 321.95M | 465.70M | 315.92M | 279.17M | 365.89M | 243.91M | 307.75M | 376.33M | 307.50M | 290.74M | 488.62M | 630.67M | 574.94M | 631.58M | 704.47M | 660.09M |
|
Non-Current Assets
|
| | 2,657.25M | 2,604.15M | 2,643.74M | 2,761.30M | 2,141.73M | 2,448.66M | 2,550.75M | 2,653.25M | 2,480.69M | 4,267.04M | 4,444.27M | 4,387.25M | 4,514.02M | 4,614.96M | 4,657.69M |
|
Accounts Payables
|
| | 126.98M | 167.63M | 132.71M | 142.63M | 111.97M | 136.68M | 126.41M | 194.74M | 176.51M | 110.14M | 121.20M | 134.40M | 293.34M | 305.93M | 371.17M |
|
Notes Payables
|
| | 250.00M | 200.00M | 200.00M | 210.00M | 159.91M | 151.57M | -89.28M | | | 100.00M | | | | | |
|
Dividends payables
|
| | | | 20.81M | 24.29M | 25.70M | 28.69M | 31.74M | 35.05M | 38.41M | | | 47.73M | 51.05M | 54.08M | 57.16M |
|
Payables
|
| | 376.98M | 367.63M | 353.52M | 376.92M | 297.58M | 316.94M | 68.87M | 229.78M | 214.92M | 210.14M | 121.20M | 182.13M | 344.40M | 360.01M | 428.33M |
|
Accumulated Expenses
|
| | 255.21M | 306.89M | 322.54M | 422.29M | 608.83M | 611.71M | 668.09M | 706.64M | 647.66M | 593.61M | 612.30M | 612.66M | 634.74M | 778.94M | 622.75M |
|
Other Accumulated Expenses
|
| | -18.08M | -8.56M | 202.38M | 241.14M | 295.18M | 331.82M | 126.56M | 211.18M | 175.49M | -6.10M | -6.08M | 189.79M | -4.30M | 172.88M | 159.35M |
|
Short term Debt
|
| 200.00M | 250.00M | 200.00M | 200.00M | 210.00M | 220.00M | 200.00M | | | | 100.00M | | | | | |
|
Current Leases
|
| | | | | | | | | | 63.35M | 59.10M | 58.71M | 43.34M | -4.14M | 39.98M | 3.22M |
|
Current Taxes
|
| | 27.29M | 14.30M | -5.27M | 1.11M | 68.45M | 38.43M | 34.14M | 27.84M | 28.34M | | | 34.20M | 47.47M | 47.70M | 34.13M |
|
Current Deferred Revenue
|
| | 151.42M | 145.18M | 151.11M | 156.74M | 144.26M | 131.36M | 89.28M | 96.86M | 81.05M | 126.84M | 237.37M | 323.59M | 170.63M | 116.08M | 118.86M |
|
Curent Deferred Tax Liability
|
9.34M | | 15.18M | 29.55M | 39.38M | 48.46M | 53.41M | 227.10M | 219.42M | 224.57M | 207.51M | 258.49M | 304.54M | 312.24M | 252.61M | 197.92M | |
|
Total Current Liabilities
|
| | 1,011.21M | 1,065.56M | 1,074.26M | 1,200.75M | 991.10M | 1,035.26M | 926.03M | 947.27M | 828.39M | 1,216.20M | 1,303.87M | 1,252.68M | 1,353.38M | 1,470.91M | 1,358.79M |
|
Non-Current Debt
|
| | | | | | | | | | | 644.02M | 644.55M | 645.12M | 645.70M | 646.29M | 646.90M |
|
Convertible Debt
|
1.02M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 30.99M | 22.64M | 18.19M | | | | | | | | | | | |
|
Pension
|
| | | 21.37M | 16.19M | 14.02M | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | 31.57M | 29.15M | 42.51M | 42.51M | 42.51M | 43.17M | 42.20M | 41.23M |
|
Non-Current Deferred Tax Liability
|
273.11M | 293.72M | 310.05M | 301.80M | 315.96M | 311.13M | 305.99M | 227.10M | 219.42M | 224.57M | 207.51M | 258.49M | 304.54M | 312.24M | 252.61M | 230.30M | 232.63M |
|
Operating Leases
|
| | | | | | | | | | 221.05M | 230.08M | 177.91M | 138.38M | 121.65M | 103.46M | 140.78M |
|
Other Non-Current Liabilities
|
| 273.35M | 602.07M | 244.67M | 260.81M | 277.56M | 248.32M | 284.69M | 312.95M | 336.24M | 334.92M | 327.68M | 445.73M | 481.70M | 738.00M | 468.38M | 632.68M |
|
Total Non-Current Liabilities
|
230.37M | -3502.73M | 1,011.21M | 1,367.35M | 1,390.22M | 1,511.88M | 1,669.49M | 1,593.11M | 1,392.36M | 1,519.53M | 1,415.44M | 2,348.79M | 2,430.86M | 2,348.41M | 2,120.72M | 2,418.59M | 2,146.47M |
|
Total Liabilities
|
-3213.05M | -3229.38M | 1,613.27M | 1,612.02M | 1,651.03M | 1,789.44M | 1,917.81M | 1,877.79M | 1,705.31M | 1,855.77M | 1,750.36M | 2,676.47M | 2,876.59M | 2,830.11M | 2,858.72M | 2,886.97M | 2,779.15M |
|
Total Debt
|
| 200.00M | 250.00M | 200.00M | 200.00M | 210.00M | 220.00M | 200.00M | | | | 744.02M | 644.55M | 645.12M | 645.70M | 646.29M | 646.90M |
|
Common Equity
|
3,213.05M | 3,229.38M | 3,023.30M | 3,033.20M | 3,274.78M | 3,395.84M | 3,406.84M | 3,453.56M | 2,821.69M | 2,554.46M | 2,429.40M | 3,665.16M | 3,635.18M | 3,560.28M | 3,566.93M | 3,499.18M | 3,470.68M |
|
Shareholder's Equity
|
3,213.05M | 3,229.38M | 4,636.57M | 3,033.20M | 3,274.78M | 3,395.84M | 3,406.84M | 3,453.56M | 3,574.07M | 3,492.04M | 3,542.47M | 3,665.16M | 3,635.18M | 3,560.28M | 3,566.93M | 3,499.18M | 3,470.68M |
|
Liabilities and Shareholders Equity
|
| | 4,636.57M | 4,645.22M | 4,925.81M | 5,185.28M | 3,870.35M | 4,040.49M | 4,168.01M | 3,911.97M | 3,629.79M | 6,341.62M | 6,511.77M | 6,390.39M | 6,425.65M | 6,386.14M | 6,249.83M |
|
Treasury Shares
|
-919.87M | -1309.16M | -1933.40M | -2418.01M | 10.37M | -3157.09M | -3611.11M | -4024.53M | -4365.12M | -4784.35M | -5182.41M | -5543.32M | -6223.32M | 6.48M | 5.42M | 175.59M | 181.90M |
|
Retained Earnings
|
| | 2,477.14M | 2,847.39M | 3,176.12M | 3,503.83M | 3,847.80M | 4,144.83M | 4,457.11M | 4,673.90M | 5,012.80M | 5,341.91M | 5,850.94M | 6,211.59M | 6,549.52M | 6,827.72M | 7,164.95M |