|
Cash & Equivalents
|
279.00M | 640.00M | 650.10M | 760.10M | 611.40M | 669.80M | 754.80M | 880.40M | 717.10M | 707.00M | 736.30M | 733.90M | 732.50M | 836.60M | 909.00M | 1,099.70M | 826.10M | 966.90M | 933.10M | 1,107.30M | 800.80M | 863.10M | 1,022.90M | 1,162.30M | 843.50M | 996.90M | 1,121.20M | 1,152.40M | 904.70M | 1,013.90M | 1,483.80M | 1,217.20M | 12.20M | 882.60M | 996.90M |
|
Short-term Investments
|
| | | | | | | 3.20M | | | | 26.00M | | | | 24.30M | | | | 56.40M | | | | 261.60M | 388.20M | 312.00M | 293.10M | 334.20M | 240.70M | 258.00M | 305.00M | 337.10M | 148.10M | 380.70M | 395.90M |
|
Cash & Current Investments
|
279.00M | 640.00M | 650.10M | 760.10M | 611.40M | 669.80M | 754.80M | 883.60M | 717.10M | 707.00M | 736.30M | 759.90M | 732.50M | 836.60M | 909.00M | 1,124.00M | 826.10M | 966.90M | 933.10M | 1,163.70M | 800.80M | 863.10M | 1,022.90M | 1,423.90M | 1,231.70M | 1,308.90M | 1,414.30M | 1,486.60M | 1,145.40M | 1,271.90M | 1,788.80M | 1,554.30M | 160.30M | 1,263.30M | 1,392.80M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 80.70M | | | | 68.90M | | | | 77.00M | | | |
|
Receivables - Other
|
130.80M | 346.30M | 370.90M | 419.60M | 339.90M | 335.70M | 333.30M | 187.20M | 300.20M | 285.80M | 303.20M | 198.20M | 291.30M | 284.50M | 295.10M | 210.80M | 366.50M | 386.00M | 359.50M | 204.10M | 322.60M | 293.50M | 220.50M | 252.90M | 263.30M | 246.90M | 232.80M | 294.00M | 268.40M | 254.90M | 270.70M | 356.60M | 285.80M | 309.30M | 335.10M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 333.60M | | | | 362.90M | | | | 433.60M | | | |
|
Prepaid Assets
|
28.50M | 85.10M | 70.30M | 75.90M | 62.60M | 68.50M | 68.40M | 69.40M | 78.00M | 108.80M | 96.70M | 116.00M | 110.40M | 91.60M | 94.00M | 111.10M | 111.80M | 107.10M | 122.00M | 150.20M | 147.30M | 138.10M | 113.90M | 120.30M | 115.90M | 132.20M | 151.90M | 174.50M | 120.20M | 109.20M | 174.10M | 134.50M | 1.30M | 153.00M | 148.50M |
|
Current Assets
|
1,060.70M | 2,061.30M | 2,073.70M | 2,242.60M | 2,052.20M | 1,966.40M | 1,996.40M | 2,019.10M | 1,960.70M | 1,859.80M | 2,026.30M | 2,580.80M | 2,244.50M | 2,338.60M | 1,981.70M | 2,193.70M | 1,998.90M | 2,187.00M | 2,299.30M | 2,409.20M | 2,205.90M | 2,788.60M | 2,115.00M | 2,214.80M | 2,293.00M | 2,292.70M | 2,288.10M | 2,455.60M | 2,229.70M | 2,377.70M | 3,135.30M | 2,639.50M | 2,752.70M | 2,955.30M | 3,153.40M |
|
Property, Plant & Equipment (Net)
|
41.20M | 76.50M | 74.30M | 70.60M | 69.40M | 65.00M | 65.00M | 69.50M | 72.60M | 72.60M | 74.40M | 84.70M | 84.00M | 82.50M | 81.40M | 77.90M | 74.00M | 66.40M | 63.70M | 63.30M | 54.60M | 52.60M | 49.00M | 51.80M | 49.80M | 48.30M | 45.30M | 44.20M | 41.70M | 39.30M | 38.80M | 39.40M | 37.40M | 36.60M | 34.60M |
|
Goodwill
|
741.50M | 1,474.90M | 1,498.20M | 1,533.90M | 1,548.50M | 1,504.50M | 1,495.10M | 1,478.00M | 1,493.60M | 1,477.40M | 1,454.70M | 1,504.30M | 1,307.10M | 1,310.40M | 1,341.90M | 1,351.10M | 1,389.80M | 1,389.90M | 1,338.00M | 1,341.50M | 1,316.80M | 1,259.70M | 1,206.00M | 1,253.10M | 1,269.70M | 1,287.30M | 1,259.80M | 1,290.30M | 1,282.20M | 1,283.80M | 1,351.50M | 1,550.40M | 1,587.20M | 1,633.80M | 1,621.50M |
|
Intangibles
|
401.30M | 2,785.00M | 2,785.00M | 3,204.80M | 3,205.60M | 3,168.00M | 3,146.20M | 3,123.30M | 3,125.40M | 3,089.70M | 3,063.70M | 3,088.60M | 2,651.70M | 2,638.60M | 2,657.50M | 2,686.30M | 2,681.90M | 2,637.30M | 2,620.90M | 2,542.70M | 2,488.90M | 2,455.70M | 2,425.50M | 2,414.70M | 2,422.20M | 2,430.30M | 2,415.90M | 2,431.30M | 2,426.70M | 2,427.60M | 2,448.30M | 2,473.30M | 2,480.40M | 2,540.50M | 2,531.00M |
|
Goodwill & Intangibles
|
1,142.80M | 4,259.90M | 4,283.20M | 4,738.70M | 4,754.10M | 4,672.50M | 4,641.30M | 4,601.30M | 4,619.00M | 4,567.10M | 4,518.40M | 4,592.90M | 3,958.80M | 3,949.00M | 3,999.40M | 4,037.40M | 4,071.70M | 4,027.20M | 3,958.90M | 3,884.20M | 3,805.70M | 3,715.40M | 3,631.50M | 3,667.80M | 3,691.90M | 3,717.60M | 3,675.70M | 3,721.60M | 3,708.90M | 3,711.40M | 3,799.80M | 4,023.70M | 4,067.60M | 4,174.30M | 4,152.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.80M | | | | 0.70M | | | | 8.30M | | | | 1.10M | | | | | | | | | | | |
|
Other Non-Current Assets
|
8.50M | 22.00M | 24.40M | 21.50M | 17.10M | 16.30M | 15.90M | 15.50M | 157.80M | 151.00M | 142.20M | 149.30M | 156.30M | 155.30M | 155.40M | 165.00M | 156.90M | 156.00M | 158.70M | 180.60M | 196.60M | 195.20M | 192.80M | 205.50M | 220.40M | 225.20M | 189.90M | 187.60M | 202.40M | 197.10M | 196.10M | 190.20M | 186.60M | 207.10M | 197.10M |
|
Non-Current Assets
|
401.30M | 4,971.50M | 5,013.50M | 3,275.40M | 5,051.80M | 4,957.00M | 4,927.10M | 3,192.80M | 5,062.40M | 5,000.30M | 4,939.60M | 3,173.30M | 4,399.40M | 4,386.60M | 4,445.40M | 2,764.20M | 4,495.80M | 4,443.50M | 4,403.90M | 2,606.00M | 4,217.40M | 4,111.00M | 4,009.10M | 2,466.50M | 4,063.10M | 4,095.50M | 4,011.60M | 2,475.50M | 4,040.40M | 4,035.70M | 4,128.50M | 2,512.70M | 4,364.70M | 4,496.20M | 4,461.50M |
|
Assets
|
2,433.40M | 7,032.80M | 7,087.20M | 7,272.70M | 7,104.00M | 6,923.40M | 6,923.50M | 6,911.90M | 7,023.10M | 6,860.10M | 6,965.90M | 7,621.70M | 6,643.90M | 6,725.20M | 6,427.10M | 6,665.30M | 6,494.70M | 6,630.50M | 6,703.20M | 6,702.40M | 6,423.30M | 6,899.60M | 6,124.10M | 6,237.80M | 6,356.10M | 6,388.20M | 6,299.70M | 6,496.60M | 6,270.10M | 6,413.40M | 7,263.80M | 6,963.10M | 7,117.40M | 7,451.50M | 7,614.90M |
|
Accounts Payables
|
141.70M | 330.60M | 289.10M | 292.90M | 290.60M | 214.90M | 220.90M | 233.20M | 263.30M | 248.40M | 246.60M | 246.00M | 221.60M | 242.20M | 203.60M | 228.80M | 261.70M | 222.20M | 229.40M | 270.80M | 253.40M | 222.70M | 214.50M | 232.60M | 218.50M | 212.50M | 205.00M | 231.40M | 206.50M | 214.90M | 262.30M | 266.10M | 2.00M | 304.40M | 312.20M |
|
Payables
|
141.70M | 330.60M | 289.10M | 292.90M | 290.60M | 214.90M | 220.90M | 233.20M | 263.30M | 248.40M | 246.60M | 246.00M | 221.60M | 242.20M | 203.60M | 228.80M | 261.70M | 222.20M | 229.40M | 270.80M | 253.40M | 222.70M | 214.50M | 232.60M | 218.50M | 212.50M | 205.00M | 231.40M | 206.50M | 214.90M | 262.30M | 266.10M | 2.00M | 304.40M | 312.20M |
|
Accumulated Expenses
|
147.00M | 205.10M | 275.50M | 398.70M | 206.40M | 228.00M | 287.10M | 345.40M | 167.30M | 203.80M | 254.80M | 335.70M | 172.30M | 202.20M | 274.40M | 371.00M | 223.50M | 275.20M | 351.00M | 420.00M | 174.70M | 180.20M | 230.20M | 300.80M | 151.20M | 176.80M | 232.30M | 297.90M | 165.30M | 198.60M | 285.60M | 388.60M | 171.40M | 207.90M | 301.20M |
|
Other Accumulated Expenses
|
| | | 116.80M | | | | 157.10M | | | | 131.80M | | | | 131.20M | | | | 166.60M | | | | 151.60M | | | | 139.40M | | | | 151.70M | | | |
|
Short term Debt
|
| 115.40M | 83.30M | 57.20M | 9.50M | 9.40M | | 13.80M | | | | 35.30M | | | | 10.80M | | | | 15.50M | | | | 5.10M | | | | 17.50M | | | 302.40M | 8.60M | | | |
|
Current Leases
|
| | | | | | | 1.10M | | | | 25.70M | | | | 27.30M | | | | 29.10M | | | | 24.50M | | | | 23.10M | | | | 16.60M | | | |
|
Current Taxes
|
17.60M | | | 33.70M | | | | 28.00M | | | | 12.60M | | | | 19.80M | | | | 17.60M | | | | 14.90M | | | | 11.90M | | | | 19.20M | | | |
|
Total Current Liabilities
|
452.80M | 948.20M | 870.20M | 1,005.10M | 770.30M | 644.00M | 689.70M | 728.40M | 716.30M | 635.40M | 768.60M | 769.70M | 690.70M | 735.60M | 691.60M | 724.50M | 734.20M | 733.40M | 772.90M | 785.60M | 694.10M | 574.60M | 689.60M | 610.50M | 576.40M | 506.70M | 595.60M | 631.00M | 568.40M | 586.90M | 1,016.40M | 735.00M | 629.10M | 658.40M | 784.30M |
|
Non-Current Debt
|
| 323.50M | 322.70M | 322.00M | 321.30M | 320.60M | 319.80M | 319.10M | 318.40M | 317.70M | 316.90M | 316.20M | 315.50M | 314.80M | 314.00M | 313.30M | 312.60M | 311.90M | 311.10M | 310.40M | 309.70M | 308.90M | 308.20M | 307.50M | 306.80M | 306.00M | 305.30M | 304.60M | 303.90M | 303.10M | 396.20M | 395.00M | 395.20M | 395.20M | 395.40M |
|
Non-Current Deffered Revenue
|
25.50M | | | 26.20M | | | | 47.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
11.90M | 21.00M | 29.30M | 23.00M | 27.50M | 38.20M | 48.20M | 54.70M | 44.60M | 43.10M | 50.30M | 59.40M | 30.90M | 35.10M | 45.00M | 53.70M | 22.20M | 32.30M | 36.90M | 45.70M | 22.00M | 29.60M | 36.80M | 46.90M | 22.80M | 29.90M | 35.90M | 45.00M | 15.20M | 23.70M | 32.70M | 38.80M | 17.30M | 26.70M | 36.00M |
|
Minority Interest
|
158.00M | 172.00M | 210.80M | 174.90M | 202.90M | 163.00M | 124.20M | 121.60M | 122.00M | 138.80M | 201.50M | 662.80M | 448.70M | 453.70M | 70.80M | 70.60M | 83.70M | 109.20M | 130.20M | 148.50M | 150.70M | 921.10M | 153.10M | 233.90M | 384.70M | 389.80M | 245.90M | 317.20M | 274.70M | 346.70M | 493.50M | 365.00M | 535.50M | 744.70M | 771.30M |
|
Non-Current Deferred Tax Liability
|
70.70M | 1,091.80M | 1,098.20M | 752.60M | 754.30M | 748.10M | 744.80M | 729.90M | 730.70M | 727.60M | 717.70M | 729.10M | 602.70M | 600.50M | 613.30M | 627.40M | 627.20M | 648.20M | 644.70M | 619.20M | 617.00M | 606.20M | 597.50M | 574.60M | 576.40M | 578.90M | 568.70M | 570.80M | 569.20M | 569.40M | 576.30M | 569.30M | 570.90M | 577.20M | 575.30M |
|
Operating Leases
|
| | | | | | | | | | | 129.50M | | | | 117.90M | | | | 104.60M | | | | 67.10M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
39.00M | 94.70M | 96.80M | 99.60M | 81.30M | 81.20M | 78.80M | 79.20M | 197.30M | 158.60M | 148.10M | 158.80M | 142.60M | 137.40M | 139.50M | 144.30M | 139.20M | 133.40M | 125.60M | 134.40M | 121.30M | 107.00M | 89.30M | 98.80M | 95.20M | 92.10M | 86.70M | 89.70M | 109.00M | 106.50M | 115.50M | 141.90M | 142.90M | 149.40M | 144.60M |
|
Total Non-Current Liabilities
|
544.10M | 2,391.00M | 2,327.20M | 2,107.30M | 1,878.10M | 1,755.50M | 1,807.00M | 1,835.80M | 1,813.70M | 1,727.40M | 1,857.00M | 1,878.80M | 1,643.90M | 1,690.20M | 1,668.30M | 1,723.60M | 1,701.00M | 1,730.60M | 1,770.30M | 1,765.70M | 1,647.40M | 1,523.50M | 1,635.90M | 1,542.50M | 1,485.50M | 1,424.50M | 1,508.40M | 1,551.40M | 1,459.00M | 1,485.40M | 2,021.60M | 1,738.10M | 1,612.50M | 1,657.50M | 1,791.00M |
|
Total Liabilities
|
583.10M | 2,485.70M | 2,424.00M | 2,206.90M | 1,959.40M | 1,836.70M | 1,885.80M | 1,915.00M | 2,011.00M | 1,886.00M | 2,005.10M | 2,037.60M | 1,786.50M | 1,827.60M | 1,807.80M | 1,867.90M | 1,840.20M | 1,864.00M | 1,895.90M | 1,900.10M | 1,768.70M | 1,630.50M | 1,725.20M | 1,641.30M | 1,580.70M | 1,516.60M | 1,595.10M | 1,641.10M | 1,568.00M | 1,591.90M | 2,137.10M | 1,880.00M | 1,755.40M | 1,806.90M | 1,935.60M |
|
Total Debt
|
| 438.90M | 406.00M | 379.20M | 330.80M | 330.00M | 319.80M | 332.90M | 318.40M | 317.70M | 316.90M | 351.50M | 315.50M | 314.80M | 314.00M | 324.10M | 312.60M | 311.90M | 311.10M | 325.90M | 309.70M | 308.90M | 308.20M | 312.60M | 306.80M | 306.00M | 305.30M | 322.10M | 303.90M | 303.10M | 698.60M | 403.60M | 395.20M | 395.20M | 395.40M |
|
Common Equity
|
1,692.30M | 4,375.10M | 4,452.40M | 4,875.70M | 4,926.90M | 4,908.90M | 4,898.50M | 4,860.80M | 4,875.10M | 4,820.50M | 4,744.60M | 4,906.20M | 4,393.40M | 4,428.90M | 4,533.10M | 4,711.60M | 4,555.20M | 4,641.60M | 4,637.90M | 4,638.90M | 4,504.50M | 4,348.60M | 4,245.80M | 4,362.60M | 4,390.70M | 4,481.80M | 4,458.70M | 4,538.30M | 4,427.40M | 4,474.80M | 4,633.20M | 4,718.10M | 4,826.50M | 4,899.90M | 4,908.00M |
|
Shareholder's Equity
|
1,692.30M | 4,375.10M | 4,452.40M | 4,875.70M | 4,926.90M | 4,908.90M | 4,898.50M | 4,860.80M | 4,875.10M | 4,820.50M | 4,744.60M | 4,906.20M | 4,393.40M | 4,428.90M | 4,533.10M | 4,711.60M | 4,555.20M | 4,641.60M | 4,637.90M | 4,638.90M | 4,504.50M | 4,348.60M | 4,245.80M | 4,362.60M | 4,390.70M | 4,481.80M | 4,458.70M | 4,538.30M | 4,427.40M | 4,474.80M | 4,633.20M | 4,718.10M | 4,826.50M | 4,899.90M | 4,908.00M |
|
Liabilities and Shareholders Equity
|
2,433.40M | 7,032.80M | 7,087.20M | 7,272.70M | 7,104.00M | 6,923.40M | 6,923.50M | 6,911.90M | 7,023.10M | 6,860.10M | 6,965.90M | 7,621.70M | 6,643.90M | 6,725.20M | 6,427.10M | 6,665.30M | 6,494.70M | 6,630.50M | 6,703.20M | 6,702.40M | 6,423.30M | 6,899.60M | 6,124.10M | 6,237.80M | 6,356.10M | 6,388.20M | 6,299.70M | 6,496.60M | 6,270.10M | 6,413.40M | 7,263.80M | 6,963.10M | 7,117.40M | 7,451.50M | 7,614.90M |
|
Treasury Shares
|
| 4.12M | 4.15M | | 5.30M | 4.58M | 4.53M | | 1.20M | 3.79M | 3.73M | | 2.10M | 3.10M | 5.60M | | 2.48M | 8.10M | 9.80M | | 0.83M | 0.12M | 0.07M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M |
|
Retained Earnings
|
764.80M | 708.00M | 743.60M | 1,151.40M | 1,255.90M | 1,324.90M | 1,322.90M | 1,314.50M | 1,309.90M | 1,280.80M | 1,250.40M | 1,284.10M | 942.80M | 959.20M | 965.80M | 1,030.80M | 937.70M | 1,009.70M | 1,070.30M | 1,040.20M | 1,048.00M | 1,024.00M | 1,060.60M | 1,060.70M | 1,083.40M | 1,108.60M | 1,137.40M | 1,135.50M | 1,125.00M | 1,159.50M | 1,086.60M | 1,095.10M | 1,128.40M | 1,167.00M | 1,182.40M |