|
Cash & Equivalents
|
5.20M | 3.70M | 244.00M | 328.90M | 927.80M | 844.90M | 699.70M | 1,288.10M | 1,231.50M | 1,189.00M | 1,018.20M | 672.70M | 702.50M | 743.90M | 649.00M | 692.30M | 455.00M | 522.90M | 205.00M | 1,426.40M | 1,211.90M | 1,167.30M | 3,029.30M | 1,511.50M |
|
Short-term Investments
|
| | | | | | | | | | | | 74.00M | | | | 84.40M | | | | | | | |
|
Cash & Current Investments
|
5.20M | 3.70M | 244.00M | 328.90M | 927.80M | 844.90M | 699.70M | 1,288.10M | 1,231.50M | 1,189.00M | 1,018.20M | 672.70M | 776.50M | 743.90M | 649.00M | 692.30M | 539.40M | 522.90M | 205.00M | 1,426.40M | 1,211.90M | 1,167.30M | 3,029.30M | 1,511.50M |
|
Receivables - Net
|
| 78.60M | 68.60M | 91.30M | 92.70M | 127.90M | 68.60M | 184.40M | 205.90M | 223.00M | 251.30M | 262.20M | 195.00M | 209.30M | 228.70M | 232.10M | 321.20M | 316.40M | 310.50M | 317.80M | 348.70M | 330.60M | 372.70M | 771.50M |
|
Receivables - Other
|
| 10.70M | -11.30M | | | 0.80M | 11.30M | | 0.30M | 0.30M | 0.20M | 0.30M | 0.10M | 0.10M | | | | | | | | | | |
|
Receivables
|
| 89.30M | 57.30M | 91.30M | 92.70M | 128.70M | 79.90M | 184.40M | 206.20M | 223.30M | 251.50M | 262.50M | 195.10M | 209.40M | 228.70M | 232.10M | 321.20M | 316.40M | 310.50M | 317.80M | 348.70M | 330.60M | 372.70M | 771.50M |
|
Inventory
|
| 8.50M | 8.40M | 1.20M | 1.50M | 1.60M | 1.60M | 2.00M | 3.50M | 2.90M | 2.30M | 5.90M | 4.80M | 4.30M | 2.80M | 2.50M | 3.40M | 2.70M | 8.10M | 7.10M | 8.90M | | | |
|
Prepaid Assets
|
| 8.80M | 11.00M | 12.30M | 11.50M | 11.80M | 14.80M | 13.20M | 12.70M | 12.90M | 12.10M | 19.90M | 15.40M | 17.50M | 16.50M | 20.70M | 32.50M | 39.30M | 50.20M | 60.10M | 51.70M | 57.20M | 65.20M | 129.10M |
|
Current Assets
|
| 106.40M | 332.00M | 433.70M | 1,033.50M | 986.20M | 893.30M | 1,487.70M | 1,453.60M | 1,428.10M | 1,283.90M | 960.70M | 991.70M | 1,049.00M | 973.30M | 1,038.60M | 1,153.30M | 1,190.80M | 927.70M | 2,094.60M | 1,910.40M | 1,844.10M | 3,779.40M | 2,700.10M |
|
Property, Plant & Equipment (Net)
|
| 15.40M | 14.20M | 14.00M | 15.10M | 14.50M | 17.50M | 17.80M | 18.40M | 18.10M | 17.70M | 21.40M | 22.30M | 23.70M | 27.00M | 27.90M | 123.10M | 27.30M | 144.50M | 156.90M | 165.10M | 176.90M | 192.90M | 208.70M |
|
Long-Term Investments
|
| | | | | 16.00M | 29.50M | 29.50M | 30.50M | 32.00M | 32.00M | 32.00M | 47.10M | 56.00M | 56.00M | 58.60M | 62.20M | 73.10M | 72.90M | 78.90M | | | | |
|
Goodwill
|
| 421.30M | 422.00M | 422.00M | 477.00M | 525.00M | 525.20M | 537.60M | 537.70M | 627.00M | 627.10M | 777.30M | 735.00M | 737.00M | 757.10M | 755.40M | 1,111.30M | 1,107.40M | 1,299.90M | 1,324.00M | 1,455.60M | 1,472.20M | 1,517.70M | 2,465.50M |
|
Intangibles
|
| 366.60M | 377.20M | 381.30M | 186.30M | 415.50M | 381.50M | 188.30M | 174.70M | 213.00M | 219.00M | 561.70M | 306.80M | 628.60M | 645.00M | 624.50M | 548.80M | 798.80M | 920.40M | 902.70M | 758.40M | 970.10M | 970.40M | 3,015.50M |
|
Goodwill & Intangibles
|
| 787.90M | 799.20M | 803.30M | 663.30M | 940.50M | 906.70M | 725.90M | 712.40M | 840.00M | 846.10M | 1,339.00M | 1,041.80M | 1,365.60M | 1,402.10M | 1,379.90M | 1,660.10M | 1,906.20M | 2,220.30M | 2,226.70M | 2,214.00M | 2,442.30M | 2,488.10M | 5,481.00M |
|
Long-Term Deferred Tax
|
| | | | | | | 1.50M | | | | | | | | | | | | 370.90M | 396.80M | 396.30M | 391.60M | 411.80M |
|
Other Non-Current Assets
|
| 26.40M | 29.30M | 29.70M | 30.20M | 31.30M | 32.80M | 34.30M | 1.90M | 35.30M | 36.60M | 35.20M | 10.90M | 74.00M | 76.30M | 91.00M | 80.90M | 57.30M | 74.80M | 23.80M | 31.00M | 46.10M | 41.40M | 39.40M |
|
Non-Current Assets
|
| 677.60M | 682.30M | 681.90M | 745.80M | 822.40M | 837.80M | 867.40M | 889.00M | 1,004.00M | 1,015.70M | 1,525.00M | 1,562.30M | 1,565.90M | 1,617.30M | 1,611.30M | 2,234.50M | 2,217.00M | 2,566.50M | 2,954.30M | 3,131.00M | 3,159.60M | 3,211.20M | 6,289.70M |
|
Assets
|
| 784.00M | 1,014.30M | 1,115.60M | 1,779.30M | 1,808.60M | 1,731.10M | 2,355.10M | 2,342.60M | 2,432.10M | 2,299.60M | 2,485.70M | 2,554.00M | 2,614.90M | 2,590.60M | 2,649.90M | 3,387.80M | 3,407.80M | 3,494.20M | 5,048.90M | 5,041.40M | 5,003.70M | 6,990.60M | 8,989.80M |
|
Accounts Payables
|
| 58.10M | 64.80M | 76.70M | 60.60M | 87.50M | 116.40M | 125.80M | 121.10M | 137.30M | 155.20M | 177.10M | 166.70M | 173.80M | 189.30M | 181.30M | 204.60M | 224.40M | 263.90M | 252.00M | 248.30M | 263.00M | 284.60M | 670.00M |
|
Payables
|
| 58.10M | 64.80M | 76.70M | 60.60M | 87.50M | 116.40M | 125.80M | 121.10M | 137.30M | 155.20M | 177.10M | 166.70M | 173.80M | 189.30M | 181.30M | 204.60M | 224.40M | 263.90M | 252.00M | 248.30M | 263.00M | 284.60M | 670.00M |
|
Accumulated Expenses
|
| 60.90M | 24.40M | 26.50M | 30.10M | 37.00M | 36.20M | 37.40M | 42.90M | 95.20M | 97.30M | 86.60M | 80.00M | 82.50M | 89.20M | 110.10M | 82.10M | 94.60M | 120.50M | 138.10M | 120.50M | 100.60M | 161.70M | 251.00M |
|
Other Accumulated Expenses
|
| 2.60M | 3.80M | 4.50M | 4.20M | 3.10M | 3.60M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 5.30M | 2.60M | 1.80M | 0.90M | | | | | | | | | | | | | | | | 686.90M | 687.80M | 688.60M | 699.40M |
|
Current Leases
|
| | | | | | | | 4.80M | 4.40M | 4.10M | 4.60M | 5.30M | 5.80M | 6.10M | 6.70M | 7.80M | 7.40M | 8.90M | 8.70M | 11.00M | 10.90M | 10.80M | 18.00M |
|
Current Taxes
|
| 1.00M | 3.40M | 0.80M | 1.40M | 2.40M | 1.50M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 5.60M | 8.20M | 8.10M | 8.10M | 14.80M | 13.40M | 19.40M | 17.40M | 24.10M | 20.60M | 23.60M | 19.10M | 23.30M | 18.10M | 17.00M | 22.50M | 16.20M | 19.90M | 23.10M | 18.90M | 14.10M | 15.60M | 16.20M |
|
Total Current Liabilities
|
| 129.90M | 100.00M | 113.10M | 99.40M | 139.00M | 164.60M | 180.00M | 183.80M | 258.80M | 275.30M | 288.60M | 268.30M | 283.10M | 300.40M | 313.00M | 704.40M | 700.30M | 686.30M | 703.40M | 1,379.80M | 1,356.30M | 1,492.60M | 1,958.00M |
|
Non-Current Debt
|
| 635.10M | 437.40M | 437.70M | 1,005.40M | 1,116.40M | 1,117.60M | 1,736.80M | 1,738.50M | 1,735.90M | 1,737.80M | 1,739.80M | 1,741.90M | 1,744.00M | 1,746.00M | 1,748.10M | 1,750.20M | 1,752.30M | 1,754.30M | 2,838.00M | 2,154.10M | 2,155.70M | 3,043.20M | 4,019.80M |
|
Minority Interest
|
| 43.00M | 210.50M | 247.50M | 210.40M | 198.50M | 151.60M | 137.00M | 126.90M | 129.70M | 83.90M | 118.30M | 133.30M | 134.60M | 122.70M | 140.80M | 215.10M | 221.30M | 258.00M | 236.00M | 211.10M | 210.80M | 398.10M | 534.30M |
|
Non-Current Deferred Tax Liability
|
| 4.10M | 3.70M | 5.20M | 37.20M | 2.70M | 0.60M | | 15.50M | 0.40M | 1.20M | 9.30M | 30.30M | 13.10M | 17.80M | 17.40M | 47.70M | 27.60M | 31.10M | 32.70M | 60.60M | 44.40M | 40.80M | 348.90M |
|
Operating Leases
|
| | | | | | | | 22.70M | 21.00M | 20.10M | 20.50M | 18.10M | 18.80M | 18.50M | 18.80M | 18.80M | 17.00M | 24.40M | 25.40M | 29.30M | 27.60M | 26.00M | 51.20M |
|
Other Non-Current Liabilities
|
| 4.80M | 2.60M | 2.10M | 1.70M | 1.40M | 2.10M | 2.90M | 2.40M | 2.20M | 1.90M | 11.30M | 26.50M | 29.50M | 28.70M | 11.60M | 14.00M | 14.80M | 39.30M | 35.70M | 38.70M | 42.30M | 32.80M | 43.60M |
|
Total Non-Current Liabilities
|
| 644.00M | 443.70M | 445.00M | 1,009.90M | 1,120.50M | 1,120.30M | 1,739.70M | 1,759.10M | 1,755.10M | 1,756.90M | 1,776.30M | 1,805.10M | 1,805.40M | 1,811.00M | 2,097.30M | 2,505.40M | 2,497.20M | 2,496.10M | 3,965.40M | 3,985.00M | 3,945.40M | 4,939.00M | 6,714.20M |
|
Total Liabilities
|
| 773.90M | 543.70M | 558.10M | 1,109.30M | 1,259.50M | 1,284.90M | 1,919.70M | 1,942.90M | 2,013.90M | 2,032.20M | 2,064.90M | 2,073.40M | 2,088.50M | 2,111.40M | 2,108.90M | 2,519.40M | 2,512.00M | 2,535.40M | 4,001.10M | 4,023.70M | 3,987.70M | 4,971.80M | 6,757.80M |
|
Total Debt
|
| 640.40M | 440.00M | 439.50M | 1,006.30M | 1,116.40M | 1,117.60M | 1,736.80M | 1,738.50M | 1,735.90M | 1,737.80M | 1,739.80M | 1,741.90M | 1,744.00M | 1,746.00M | 1,748.10M | 1,750.20M | 1,752.30M | 1,754.30M | 2,838.00M | 2,841.00M | 2,843.50M | 3,731.80M | 4,719.20M |
|
Common Equity
|
10.10M | -32.90M | 470.60M | 557.50M | 670.00M | 549.10M | 446.20M | 435.40M | 399.70M | 418.20M | 267.40M | 420.80M | 480.60M | 526.40M | 479.20M | 541.00M | 868.40M | 895.80M | 958.80M | 1,047.80M | 1,017.70M | 1,016.00M | 1,990.60M | 2,204.00M |
|
Shareholder's Equity
|
10.10M | -32.90M | 470.60M | 557.50M | 670.00M | 549.10M | 446.20M | 435.40M | 399.70M | 418.20M | 267.40M | 420.80M | 480.60M | 526.40M | 479.20M | 541.00M | 868.40M | 895.80M | 958.80M | 1,047.80M | 1,017.70M | 1,016.00M | 1,990.60M | 2,204.00M |
|
Liabilities and Shareholders Equity
|
| 784.00M | 1,014.30M | 1,115.60M | 1,779.30M | 1,808.60M | 1,731.10M | 2,355.10M | 2,342.60M | 2,432.10M | 2,299.60M | 2,485.70M | 2,554.00M | 2,614.90M | 2,590.60M | 2,649.90M | 3,387.80M | 3,407.80M | 3,494.20M | 5,048.90M | 5,041.40M | 5,003.70M | 6,990.60M | 8,989.80M |
|
Treasury Shares
|
| | 4.63M | 4.68M | 4.84M | 4.87M | 1.76M | 1.73M | 2.40M | 0.68M | 3.59M | 3.89M | 3.89M | | 1.51M | | 2.35M | | 0.23M | 2.75M | 2.17M | 2.21M | 2.22M | 2.43M |
|
Retained Earnings
|
| -182.40M | -257.60M | -262.60M | -278.70M | -309.90M | -306.70M | -315.90M | -325.30M | -332.80M | -422.80M | -392.80M | -363.60M | -348.80M | -387.60M | -355.00M | -346.70M | -326.10M | -297.80M | -257.50M | -228.20M | -259.60M | -296.40M | -283.40M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 973.60M | 973.20M |