|
Cash & Equivalents
|
132.27M | 140.82M | 162.00M | 1,281.71M | 1,349.87M | 741.03M | 1,169.84M | 1,071.10M | 627.81M |
|
Short-term Investments
|
6.50M | 9.48M | 30.25M | 13.88M | 15.06M | 25.96M | 77.18M | 6.11M | 4.48M |
|
Cash & Current Investments
|
138.77M | 150.31M | 192.26M | 1,295.60M | 1,364.93M | 766.99M | 1,247.01M | 1,077.21M | 632.29M |
|
Receivables - Net
|
1,025.37M | 1,133.20M | 1,028.17M | 914.99M | 978.28M | 1,045.49M | 1,063.04M | 1,025.10M | 1,172.34M |
|
Receivables - Other
|
85.91M | 83.09M | 89.46M | 100.15M | 83.96M | 35.15M | 85.46M | 95.84M | 74.75M |
|
Receivables
|
1,111.28M | 1,216.29M | 1,117.63M | 1,015.15M | 1,062.24M | 1,080.64M | 1,148.50M | 1,120.94M | 1,247.09M |
|
Work In Process
|
735.70M | 721.23M | 830.38M | 806.89M | 830.20M | 913.84M | 853.11M | 885.60M | 993.78M |
|
Prepaid Assets
|
127.91M | 117.46M | 130.45M | 120.37M | 136.93M | 145.20M | 147.98M | 154.88M | 140.86M |
|
Current Assets
|
2,282.99M | 2,374.80M | 2,467.89M | 3,704.08M | 3,785.47M | 3,334.62M | 3,680.22M | 3,531.34M | 3,670.91M |
|
Property, Plant & Equipment (Net)
|
865.46M | 852.54M | 892.82M | 279.87M | 279.71M | 283.40M | 290.37M | 268.90M | 274.53M |
|
Long-Term Investments
|
88.76M | 90.06M | 134.02M | 117.49M | 121.27M | 258.51M | 110.37M | 109.40M | 118.00M |
|
Goodwill
|
5,629.71M | 5,616.20M | 5,885.13M | 6,288.50M | 6,466.25M | 6,503.12M | 6,507.83M | 6,942.29M | 8,532.06M |
|
Intangibles
|
1,474.46M | 1,513.75M | 1,615.08M | 391.32M | 402.60M | 472.28M | 464.79M | 526.75M | 645.10M |
|
Goodwill & Intangibles
|
7,104.17M | 7,129.95M | 7,500.21M | 6,679.82M | 6,868.86M | 6,975.41M | 6,972.63M | 7,469.05M | 9,177.15M |
|
Long-Term Deferred Tax
|
116.90M | 106.84M | 76.17M | 85.16M | 76.55M | 65.78M | 78.64M | 177.81M | 173.83M |
|
Other Non-Current Assets
|
193.81M | 186.00M | 168.92M | 179.63M | 183.16M | 200.59M | 230.08M | 252.19M | 269.47M |
|
Non-Current Assets
|
-2282.99M | -2374.80M | -2467.89M | -3704.08M | -3785.47M | -3334.62M | -3680.22M | -3531.34M | -3670.91M |
|
Accounts Payables
|
800.84M | 868.09M | 840.13M | 610.93M | 708.12M | 779.33M | 689.73M | 732.90M | 737.23M |
|
Payables
|
800.84M | 868.09M | 840.13M | 610.93M | 708.12M | 779.33M | 689.73M | 732.90M | 737.23M |
|
Short term Debt
|
97.66M | 266.65M | 86.00M | 233.20M | 311.99M | 71.65M | 864.51M | 0.73M | 614.04M |
|
Current Leases
|
| | | 134.12M | 133.32M | 121.10M | 148.33M | 110.14M | 125.73M |
|
Current Taxes
|
138.83M | 148.93M | 133.53M | 102.75M | 127.62M | 118.07M | 187.13M | 110.18M | 57.63M |
|
Current Deferred Revenue
|
326.40M | 305.64M | 301.06M | 319.98M | 354.10M | 347.78M | 364.58M | 393.49M | 419.37M |
|
Total Current Liabilities
|
2,154.23M | 2,386.45M | 2,185.09M | 2,743.42M | 3,021.51M | 2,798.11M | 3,465.44M | 2,601.67M | 3,706.50M |
|
Non-Current Debt
|
1,387.12M | 1,110.98M | 1,680.19M | 2,458.64M | 2,390.32M | 2,433.34M | 1,448.11M | 1,969.94M | 2,028.69M |
|
Pension
|
161.31M | 129.54M | 146.38M | 169.18M | 162.45M | 118.88M | 121.87M | 139.55M | 144.36M |
|
Non-Current Deferred Tax Liability
|
170.26M | 132.35M | 135.06M | 118.82M | 104.89M | 120.69M | 23.18M | 15.49M | 52.07M |
|
Operating Leases
|
| | | 523.53M | 483.89M | 422.67M | 330.53M | 344.42M | 378.06M |
|
Other Non-Current Liabilities
|
170.20M | 157.31M | 161.67M | 139.11M | 161.00M | 147.30M | 181.70M | 220.71M | 247.85M |
|
Total Non-Current Liabilities
|
3,971.20M | 3,846.74M | 4,185.33M | 6,079.05M | 6,221.92M | 5,912.06M | 5,404.72M | 5,099.41M | 6,464.23M |
|
Total Liabilities
|
4,141.40M | 4,004.05M | 4,347.00M | 6,218.16M | 6,382.91M | 6,059.36M | 5,586.43M | 5,320.12M | 6,712.08M |
|
Total Debt
|
1,484.77M | 1,377.63M | 1,766.19M | 2,691.84M | 2,702.31M | 2,504.99M | 2,312.62M | 1,970.67M | 2,642.72M |
|
Retained Earnings
|
3,025.71M | 3,252.21M | 3,453.16M | 3,529.72M | 3,759.33M | 4,159.60M | 4,721.07M | 5,226.21M | 5,396.23M |