|
Cash & Equivalents
|
| | 41.40M | 63.00M | 259.10M | 304.90M | 269.80M | 229.10M | 332.90M | 196.80M | 308.30M | 394.40M | 352.70M | 406.30M | 418.00M | 474.00M | 509.70M | 442.60M | 447.10M | 405.90M | 385.90M | 147.70M | 139.90M | 138.50M | 171.00M | 124.80M |
|
Short-term Investments
|
| | 1.10M | 1.10M | 1.10M | 1.10M | 30.60M | 124.60M | 66.80M | 36.50M | | 12.40M | 12.90M | 32.40M | | 141.80M | 150.60M | 125.30M | 82.20M | 34.30M | 13.40M | | | 2.00M | 5.90M | 10.20M |
|
Cash & Current Investments
|
| | 42.50M | 64.10M | 260.20M | 306.00M | 300.40M | 353.70M | 399.70M | 233.30M | 308.30M | 406.80M | 365.60M | 438.70M | 418.00M | 615.80M | 660.30M | 567.90M | 529.30M | 440.20M | 399.30M | 147.70M | 139.90M | 140.50M | 176.90M | 135.00M |
|
Receivables - Net
|
| | 86.90M | | 89.40M | 90.40M | 121.20M | 115.20M | 111.20M | 115.10M | 187.00M | 166.30M | 161.90M | 164.90M | 222.90M | 215.50M | 207.20M | 218.60M | 272.00M | 223.50M | 189.90M | 163.00M | 246.10M | 203.80M | 192.00M | 175.50M |
|
Receivables - Other
|
| | 0.10M | | 1.20M | 2.10M | 2.40M | 2.20M | 2.40M | 2.00M | 3.70M | 4.60M | 4.00M | 4.70M | 5.70M | 5.60M | 4.20M | 5.20M | 5.90M | 9.80M | 6.30M | 5.80M | 5.00M | 2.70M | 3.30M | 4.50M |
|
Receivables
|
| | 87.00M | | 90.60M | 92.50M | 123.60M | 117.40M | 113.60M | 117.10M | 190.70M | 170.90M | 165.90M | 169.60M | 228.60M | 221.10M | 211.40M | 223.80M | 277.90M | 233.30M | 196.20M | 168.80M | 251.10M | 206.50M | 195.30M | 180.00M |
|
Current Deferred Tax Assets
|
| | 6.60M | | 10.30M | 10.70M | 14.70M | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.30M | | 8.70M | 10.20M | 14.30M | 15.50M | 18.20M | 56.20M | 27.10M | 38.10M | 45.30M | 53.50M | 57.80M | 65.90M | 68.80M | 60.60M | 59.60M | 72.10M | 64.90M | 73.90M | 58.60M | 58.50M | 60.70M | 51.30M |
|
Current Assets
|
| | 148.20M | | 372.70M | 421.40M | 439.50M | 485.50M | 530.00M | 408.70M | 545.70M | 617.20M | 578.80M | 663.20M | 832.00M | 905.10M | 944.70M | 855.10M | 864.30M | 740.20M | 659.60M | 390.70M | 451.00M | 410.10M | 439.00M | 372.20M |
|
Property, Plant & Equipment (Net)
|
| | 23.30M | | 27.10M | 28.40M | 31.00M | 30.50M | 33.30M | 38.70M | 41.70M | 44.90M | 47.80M | 50.20M | 52.10M | 53.40M | 56.90M | 58.40M | 65.10M | 74.60M | 84.10M | 99.50M | 112.60M | 121.30M | 137.60M | 156.70M |
|
Goodwill
|
| | 966.80M | | 966.80M | 966.80M | 1,000.10M | 1,000.10M | 1,023.80M | 1,575.40M | 1,575.10M | 1,573.40M | 1,695.80M | 1,696.30M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M | 1,692.70M |
|
Intangibles
|
| | 370.60M | | 350.20M | 340.00M | 365.70M | 354.10M | 354.10M | 447.30M | 431.00M | 414.50M | 431.40M | 413.50M | 395.60M | 379.60M | 364.50M | 349.50M | 334.60M | 319.80M | 305.70M | 290.80M | 275.80M | 261.10M | 246.40M | 231.80M |
|
Goodwill & Intangibles
|
| | 1,337.40M | | 1,317.00M | 1,306.80M | 1,365.80M | 1,354.20M | 1,377.90M | 2,022.70M | 2,006.10M | 1,987.90M | 2,127.20M | 2,109.80M | 2,088.30M | 2,072.30M | 2,057.20M | 2,042.20M | 2,027.30M | 2,012.50M | 1,998.40M | 1,983.50M | 1,968.50M | 1,953.80M | 1,939.10M | 1,924.50M |
|
Long-Term Deferred Tax
|
| | | | -0.20M | 238.10M | 415.70M | 584.90M | 755.50M | 4,006.00M | 4,116.00M | 4,099.30M | 4,083.40M | 4,050.50M | 3,977.90M | 3,952.90M | 3,937.70M | 3,912.10M | 3,707.10M | 3,694.30M | 3,698.10M | 3,692.90M | 3,717.60M | 3,707.70M | 3,676.90M | 3,662.10M |
|
Other Non-Current Assets
|
| | | | | | | 2.00M | 1.70M | 5.80M | 5.80M | 5.80M | 5.80M | 6.10M | 6.10M | 9.80M | 9.70M | 9.90M | 114.90M | 8.90M | 8.90M | 8.90M | 117.90M | 118.40M | 119.90M | 117.70M |
|
Non-Current Assets
|
| | 1,413.70M | | 1,546.60M | 1,627.10M | 1,887.90M | 2,061.50M | 2,293.30M | 6,199.40M | 6,307.20M | 6,307.00M | 6,429.70M | 6,396.00M | 6,304.40M | 6,260.00M | 6,247.50M | 6,215.80M | 6,004.00M | 6,013.70M | 6,023.90M | 6,004.20M | 6,016.60M | 5,995.90M | 6,013.80M | 5,997.50M |
|
Assets
|
| | 1,561.90M | | 1,919.30M | 2,048.50M | 2,327.40M | 2,547.00M | 2,823.30M | 6,608.10M | 6,852.90M | 6,924.20M | 7,008.50M | 7,059.20M | 7,136.40M | 7,165.10M | 7,192.20M | 7,070.90M | 6,868.30M | 6,753.90M | 6,683.50M | 6,394.90M | 6,467.60M | 6,406.00M | 6,452.80M | 6,369.70M |
|
Accounts Payables
|
| | 7.90M | | 9.90M | 9.70M | 8.60M | 13.80M | 20.70M | 24.90M | 15.90M | 17.40M | 19.90M | 22.00M | 35.60M | 25.90M | 22.90M | 20.30M | 34.40M | 18.00M | 20.30M | 21.10M | 16.60M | 17.10M | 16.10M | 19.10M |
|
Payables
|
| | 7.90M | | 9.90M | 9.70M | 8.60M | 13.80M | 20.70M | 24.90M | 15.90M | 17.40M | 19.90M | 22.00M | 35.60M | 25.90M | 22.90M | 20.30M | 34.40M | 18.00M | 20.30M | 21.10M | 16.60M | 17.10M | 16.10M | 19.10M |
|
Accumulated Expenses
|
| | 62.90M | | 47.00M | 52.50M | 81.50M | 56.70M | 71.30M | 77.60M | 103.30M | 71.00M | 84.50M | 89.50M | 104.10M | 79.10M | 85.40M | 91.40M | 113.80M | 123.10M | 141.80M | 109.50M | 123.00M | 87.20M | 98.40M | 95.80M |
|
Short term Debt
|
| | 8.70M | | | | | | | | 10.40M | 5.40M | 5.40M | 7.20M | | 44.40M | 6.00M | 6.00M | 6.00M | 6.00M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M |
|
Current Leases
|
| | 4.00M | | 4.00M | 4.90M | 6.00M | 7.10M | 7.90M | 8.10M | 8.10M | 8.10M | 8.20M | 10.50M | 10.30M | 9.70M | 7.80M | 9.00M | 11.20M | 12.10M | 9.10M | 11.40M | 9.90M | 10.50M | 6.70M | 6.30M |
|
Current Taxes
|
| | 0.50M | | 5.80M | 5.10M | 3.40M | 390.20M | 551.40M | 3,065.80M | 8.40M | 3,052.20M | 3,052.20M | 3,042.00M | 5.90M | 2.90M | 44.40M | 43.50M | 31.40M | 60.40M | 63.80M | 58.90M | 22.30M | 22.40M | 22.80M | 0.50M |
|
Current Deferred Revenue
|
| | 159.10M | | 172.10M | 176.00M | 222.70M | 261.90M | 276.00M | 287.90M | 364.20M | 406.10M | 411.80M | 381.20M | 419.90M | 451.40M | 443.10M | 403.10M | 441.90M | 444.30M | 440.40M | 419.20M | 477.90M | 484.40M | 472.30M | 431.90M |
|
Total Current Liabilities
|
| | 241.70M | | 237.70M | 247.50M | 320.80M | 348.20M | 385.50M | 407.90M | 507.60M | 515.90M | 535.80M | 518.00M | 572.70M | 617.00M | 607.90M | 573.10M | 638.40M | 664.10M | 680.70M | 624.10M | 652.10M | 624.40M | 619.40M | 556.80M |
|
Non-Current Debt
|
| | 1,194.60M | | 743.70M | 744.30M | 744.90M | 738.70M | 739.20M | 1,232.20M | 3,046.00M | 3,046.80M | 3,046.80M | 3,034.80M | 1,235.70M | 2,924.20M | 1,228.00M | 1,227.00M | 1,226.40M | 1,225.40M | 1,223.80M | 1,222.90M | 1,221.80M | 1,220.90M | 1,320.00M | 1,319.00M |
|
Non-Current Deffered Revenue
|
| | 1.40M | | 1.10M | 0.70M | 1.40M | 1.30M | 1.90M | 2.30M | 2.70M | 2.30M | 1.70M | 1.50M | 3.10M | 2.40M | 5.00M | 3.90M | 2.30M | 1.30M | 1.50M | 2.20M | 4.10M | 3.60M | 2.90M | 2.90M |
|
Preferred Stock Liabilities
|
| | 200.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 450.20M | 446.90M | 436.80M | 392.60M | 375.40M | 49.70M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 94.00M | | -4.20M | 7.90M | 22.60M | 89.70M | 88.40M | 1.20M | 102.50M | 1.70M | 1.80M | 1.70M | 2,978.70M | 1.60M | 2,923.00M | 2,921.40M | 2,786.60M | 2,735.60M | 2,731.70M | 2,736.00M | 2,740.20M | 2,741.30M | 2,726.20M | 2,724.60M |
|
Operating Leases
|
| | 40.70M | | 42.30M | 41.90M | 33.60M | 39.70M | 73.20M | 71.30M | 61.50M | 68.70M | 69.60M | 80.10M | 78.20M | 75.60M | 81.70M | 97.30M | 101.10M | 127.50M | 186.40M | 147.20M | 161.10M | 174.90M | 233.10M | 237.30M |
|
Other Non-Current Liabilities
|
| | 14.30M | | -21.20M | 182.60M | 7.80M | 384.00M | 545.20M | 3,059.60M | 2.80M | 3.90M | 2.80M | 2.30M | 2,978.70M | 5.70M | 2,967.40M | 2,964.90M | 2,818.00M | 2,796.00M | 2,795.50M | 2,794.90M | 2,762.50M | 2,763.70M | 2,749.00M | 2,725.10M |
|
Total Non-Current Liabilities
|
| | 1,561.20M | | 1,157.20M | 1,045.40M | 1,380.00M | 1,216.10M | 1,286.40M | 1,713.80M | 4,852.20M | 4,860.90M | 4,881.80M | 4,860.60M | 1,885.90M | 4,840.10M | 1,877.80M | 1,855.60M | 1,931.00M | 1,952.00M | 2,025.10M | 1,931.60M | 2,011.60M | 1,996.20M | 2,151.80M | 2,114.10M |
|
Total Liabilities
|
| | 1,575.50M | | 1,136.00M | 1,228.00M | 1,387.80M | 1,600.10M | 1,831.60M | 4,773.40M | 4,855.00M | 4,864.80M | 4,884.60M | 4,862.90M | 4,864.60M | 4,845.80M | 4,845.20M | 4,820.50M | 4,749.00M | 4,748.00M | 4,820.60M | 4,726.50M | 4,774.10M | 4,759.90M | 4,900.80M | 4,839.20M |
|
Total Debt
|
| | 1,203.30M | | 743.70M | 744.30M | 744.90M | 738.70M | 739.20M | 1,232.20M | 3,056.40M | 3,052.20M | 3,052.20M | 3,042.00M | 1,235.70M | 2,968.60M | 1,234.00M | 1,233.00M | 1,232.40M | 1,231.40M | 1,229.70M | 1,228.80M | 1,227.70M | 1,226.80M | 1,325.90M | 1,324.90M |
|
Common Equity
|
| | -213.80M | -220.10M | 808.50M | 845.70M | 939.60M | 946.90M | 991.70M | 1,834.70M | 1,997.90M | 2,059.40M | 2,123.90M | 2,196.30M | 2,271.80M | 2,319.30M | 2,347.00M | 2,250.40M | 2,119.30M | 2,005.90M | 1,862.90M | 1,668.40M | 1,693.50M | 1,646.10M | 1,552.00M | 1,530.50M |
|
Shareholder's Equity
|
| | -213.80M | -220.10M | 808.50M | 845.70M | 939.60M | 946.90M | 991.70M | 1,834.70M | 1,997.90M | 2,059.40M | 2,123.90M | 2,196.30M | 2,271.80M | 2,319.30M | 2,347.00M | 2,250.40M | 2,119.30M | 2,005.90M | 1,862.90M | 1,668.40M | 1,693.50M | 1,646.10M | 1,552.00M | 1,530.50M |
|
Liabilities and Shareholders Equity
|
| | 1,561.90M | | 1,919.30M | 2,048.50M | 2,327.40M | 2,547.00M | 2,823.30M | 6,608.10M | 6,852.90M | 6,924.20M | 7,008.50M | 7,059.20M | 7,136.40M | 7,165.10M | 7,192.20M | 7,070.90M | 6,868.30M | 6,753.90M | 6,683.50M | 6,394.90M | 6,467.60M | 6,406.00M | 6,452.80M | 6,369.70M |
|
Retained Earnings
|
| | -6.00M | | -34.40M | -29.50M | -4.00M | 1.60M | 8.50M | -32.10M | 112.80M | 119.00M | 134.90M | 152.80M | 176.00M | 220.50M | 258.60M | 288.80M | 283.30M | 298.40M | 274.00M | 297.80M | 312.40M | 339.20M | 363.20M | 401.90M |
|
Treasury Shares
|
13.09M | 14.98M | 16.89M | 15.72M | 11.74M | 10.08M | 8.80M | 6.02M | 5.16M | 3.21M | 4.85M | 5.98M | 7.03M | 9.42M | 10.38M | 1.06M | 2.85M | 12.76M | 12.64M | 9.62M | 10.80M | 24.48M | 15.22M | 8.60M | 15.88M | 16.41M |