|
Cash & Equivalents
|
249.00 | 1.02M | 0.56M | | 0.32M | 0.05M | 0.04M | 449.94M | 177.44M | 376.92M | 2.59M | 6.00M | 19.30M | 1.88M | 1.98M | 24.20M | 51.31M | 75.09M | 108.99M | 18.73M | 17.65M | 5.32M | 11.73M | 6.40M | 1.98M | 2.24M | 0.07M | 4.51M | 9.76M | 12.55M | 20.44M | 3.61M | 8.85M | 10.73M | 7.74M |
|
Short-term Investments
|
| 377.87M | 378.28M | 379.18M | 379.83M | 380.71M | 382.38M | | | | | | | | | | | | | | 9.70M | | | 6.96M | 13.83M | 27.60M | 21.64M | 7.81M | 10.26M | 11.26M | 6.28M | 2.31M | 2.29M | 12.80M | 7.46M |
|
Cash & Current Investments
|
249.00 | 378.89M | 378.84M | 379.18M | 380.14M | 380.76M | 382.43M | 449.94M | 177.44M | 376.92M | 2.59M | 6.00M | 19.30M | 1.88M | 1.98M | 24.20M | 51.31M | 75.09M | 108.99M | 18.73M | 27.35M | 5.32M | 11.73M | 13.36M | 15.82M | 29.84M | 21.70M | 12.32M | 20.02M | 23.80M | 26.71M | 5.91M | 11.13M | 23.53M | 15.20M |
|
Receivables - Net
|
| | | 5.42M | | | | 10.91M | | | | 15.50M | | | | 11.40M | | | | 178.11M | 19.70M | 19.60M | 19.60M | 204.04M | 199.03M | 181.54M | 230.57M | 215.72M | 209.88M | 94.44M | 65.61M | 111.94M | 122.53M | 62.91M | 77.36M |
|
Receivables - Other
|
| | | | | | | | 28.96M | 9.00M | 11.73M | 15.46M | 11.71M | 13.60M | 11.97M | 11.40M | 11.15M | 10.96M | 10.98M | | 262.57M | 296.22M | 269.63M | 17.60M | 24.20M | | | | | | | | | | |
|
Receivables
|
| | | 5.42M | | | | 10.91M | | | | 30.96M | | | | 22.80M | | | | 178.11M | 282.27M | 315.82M | 289.23M | 221.64M | 223.23M | 181.54M | 230.57M | 215.72M | 209.88M | 94.44M | 65.61M | 111.94M | 122.53M | 62.91M | 77.36M |
|
Inventory
|
| | | 0.74M | | | | 5.80M | 5.94M | 6.29M | 15.18M | 4.03M | 4.21M | 3.77M | 3.66M | 3.60M | 3.89M | 3.44M | 3.29M | 2.96M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.19M | 0.13M | | 0.06M | 0.19M | 0.12M | 1.38M | 2.18M | 1.70M | 1.15M | 1.07M | 1.25M | 1.71M | 1.00M | 2.13M | 7.79M | 5.96M | 6.03M | 20.68M | 28.88M | 40.23M | 37.43M | 24.47M | 31.37M | 36.46M | 36.19M | 29.26M | 27.39M | 32.26M | 43.55M | 36.70M | 32.54M | 36.88M | 43.91M |
|
Current Assets
|
| 1.22M | 0.69M | 6.17M | 0.38M | 0.24M | 0.16M | 468.03M | 226.04M | 394.05M | 49.97M | 31.74M | 37.54M | 20.94M | 20.39M | 42.77M | 76.19M | 98.21M | 130.30M | 217.52M | 309.47M | 341.76M | 318.79M | 241.87M | 246.21M | 247.84M | 288.47M | 257.30M | 257.29M | 299.30M | 285.88M | 294.76M | 315.00M | 312.63M | 315.07M |
|
Property, Plant & Equipment (Net)
|
| | | 699.59M | | | | 1,226.90M | 1,359.73M | 1,449.31M | 1,443.05M | 205.80M | 208.52M | 207.30M | 205.31M | 195.84M | 193.42M | 190.79M | 189.38M | 1,839.28M | 2,477.94M | 2,481.07M | 2,528.66M | 2,535.21M | 2,634.17M | 2,691.91M | 2,720.45M | 2,743.23M | 2,747.48M | 3,192.73M | 3,226.88M | 3,433.86M | 3,640.57M | 3,731.82M | 3,808.36M |
|
Long-Term Investments
|
| 377.87M | 378.28M | | 379.83M | 380.71M | 382.38M | 91.10M | 209.40M | 527.38M | 1,094.56M | 1,258.05M | 1,336.81M | 1,408.48M | 1,524.41M | 1,555.18M | 1,566.67M | 1,554.38M | 1,537.91M | 626.50M | 2,361.32M | 2,342.31M | 2,372.60M | 2,381.34M | 2,412.91M | 2,490.11M | 2,520.00M | 2,540.99M | 2,530.00M | 2,080.00M | 2,141.95M | 2,120.00M | 2,112.35M | 2,110.00M | 2,090.00M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 3.90M | 4.08M | 4.56M | 5.08M | 5.10M | 5.10M | 5.08M | 5.08M | 5.08M | 15.50M | 5.10M | 5.08M | 5.08M | 5.08M | 5.08M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 786.05M | 772.98M | 747.72M | 722.39M | 695.39M | 676.52M | 649.90M | 620.79M | 591.67M | 562.84M | 936.22M | 878.14M | 652.49M | 633.77M | 607.75M | 584.62M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 786.05M | 776.88M | 751.80M | 726.95M | 700.47M | 681.62M | 655.00M | 625.87M | 596.75M | 567.91M | 951.72M | 883.24M | 657.57M | 638.85M | 612.83M | 589.70M |
|
Long-Term Deferred Tax
|
| 0.37M | | | | | | 67.60M | 67.22M | 68.00M | 68.60M | | | | | | | | | | | | | | | | | 235.63M | 238.26M | 211.22M | 203.67M | 204.00M | 207.73M | 222.76M | 233.58M |
|
Other Non-Current Assets
|
| | | | | | | 162.39M | 282.23M | 601.38M | 1,168.81M | 1,263.32M | 1,342.47M | 1,414.00M | 1,530.67M | 1,561.03M | 1,572.97M | 1,564.66M | 1,546.25M | 22.32M | 21.56M | 26.38M | 25.50M | 32.27M | 85.55M | 83.51M | 81.47M | 85.25M | 83.21M | 81.42M | 79.17M | 76.99M | 80.75M | 84.28M | 85.66M |
|
Non-Current Assets
|
| 377.87M | 378.28M | 699.59M | 379.83M | 380.71M | 382.38M | 1,389.29M | 1,641.97M | 2,050.69M | 2,611.86M | 2,017.67M | 1,551.00M | 1,621.31M | 1,735.98M | 2,316.18M | 1,766.38M | 1,755.45M | 1,735.63M | 3,335.69M | 5,704.19M | 5,654.59M | 5,688.39M | 5,677.84M | 5,878.44M | 5,979.09M | 5,997.55M | 6,239.57M | 6,190.30M | 6,560.97M | 6,574.58M | 6,520.18M | 6,715.69M | 6,838.37M | 6,887.00M |
|
Assets
|
0.60M | 379.08M | 378.97M | 705.75M | 380.20M | 380.95M | 382.55M | 1,857.32M | 1,868.01M | 2,444.73M | 2,661.84M | 1,500.85M | 1,588.53M | 1,642.24M | 1,756.37M | 1,799.63M | 1,842.58M | 1,853.65M | 1,865.93M | 3,553.21M | 6,013.66M | 5,996.35M | 6,007.18M | 5,919.71M | 6,124.65M | 6,226.92M | 6,286.02M | 6,496.87M | 6,447.58M | 6,860.27M | 6,860.46M | 6,814.94M | 7,030.68M | 7,151.00M | 7,202.07M |
|
Accounts Payables
|
| | | | | | | 13.60M | | | | | | 0.17M | | 18.75M | | | | 12.22M | 10.90M | 10.91M | 16.00M | 17.90M | 18.32M | 36.25M | 17.62M | 34.00M | 16.47M | 44.46M | 17.16M | 27.24M | 38.67M | 36.57M | 31.61M |
|
Notes Payables
|
0.27M | | | | | 0.10M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | 148.80M | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | 5.62M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.27M | | | | | 0.10M | 0.60M | 13.60M | | | | | | 0.17M | | 24.37M | | | | 12.22M | 10.90M | 10.91M | 16.00M | 17.90M | 18.32M | 36.25M | 17.62M | 34.00M | 16.47M | 193.26M | 17.16M | 27.24M | 38.67M | 36.57M | 31.61M |
|
Accumulated Expenses
|
| 13.21M | 13.21M | | 13.21M | 13.21M | 13.21M | 0.23M | | | | | | | | | | | | 135.64M | 210.35M | 245.95M | 235.16M | 173.91M | 176.31M | 112.09M | 188.06M | 177.42M | 170.07M | 157.32M | 191.79M | 186.71M | 233.72M | 218.62M | 228.38M |
|
Other Accumulated Expenses
|
| | | 124.47M | | | | 84.93M | 72.05M | 47.24M | 38.82M | 23.93M | 12.73M | 11.94M | 16.54M | 5.61M | 10.32M | 13.58M | 15.91M | 4.34M | 5.91M | 6.83M | 8.04M | 7.49M | 7.24M | 8.61M | 7.11M | 7.79M | 7.61M | 7.83M | 7.50M | 35.69M | 10.84M | 11.63M | 17.18M |
|
Short term Debt
|
| | | | | | | | 29.00M | 23.31M | | 9.77M | | | | | | | | 54.28M | 54.32M | | | 5.72M | 6.66M | 4.58M | 4.86M | 1.73M | 14.81M | 148.80M | 150.00M | 140.20M | 148.80M | 189.30M | 178.60M |
|
Current Leases
|
| | | | | | | | | | 17.60M | 9.77M | | | | | | | | 31.78M | 33.03M | 35.33M | 25.47M | 22.81M | 39.77M | 37.83M | 33.43M | 29.20M | 24.99M | 32.98M | 25.48M | 18.70M | 15.81M | 42.48M | 44.47M |
|
Current Taxes
|
| 0.17M | 0.04M | 0.30M | 0.31M | 0.31M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 14.76M | 27.34M | 29.05M | 29.86M | 29.30M | 27.91M | 31.84M | 31.31M | 32.24M | 31.14M | 29.48M | 28.05M | 26.66M | 25.40M | 26.77M | 38.87M |
|
Total Current Liabilities
|
0.58M | 1.15M | 0.82M | 124.47M | 1.01M | 1.18M | 3.73M | 98.52M | 101.05M | 70.55M | 56.38M | 33.69M | 12.73M | 12.11M | 16.54M | 29.98M | 21.88M | 25.14M | 27.47M | 240.93M | 388.64M | 305.96M | 284.67M | 227.83M | 248.30M | 199.35M | 251.09M | 250.14M | 233.95M | 398.87M | 398.68M | 418.55M | 475.32M | 501.82M | 504.32M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 2,253.42M | 2,894.03M | 2,971.27M | 3,447.51M | 3,368.51M | 3,511.65M | 3,625.80M | 3,606.96M | 3,562.81M | 3,517.11M | 3,258.40M | 3,279.69M | 3,364.00M | 3,568.46M | 3,736.97M | 3,956.33M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 11.67M | 22.34M | 22.90M | 22.71M | 22.69M | 21.99M | 24.54M | 25.50M | 25.76M | 24.84M | 22.96M | 21.86M | 20.98M | 20.35M | 20.93M | 33.03M |
|
Minority Interest
|
| 359.73M | 359.94M | | 360.98M | 361.57M | 360.61M | 1,940.50M | 1,504.50M | 1,272.65M | 1,251.37M | 701.00M | 573.86M | 592.62M | 600.39M | 608.38M | 662.43M | 863.10M | 837.20M | 1,006.84M | 3,185.43M | 3,251.29M | 3,061.86M | 3,112.41M | 2,910.86M | 3,242.62M | 3,210.00M | 3,160.00M | 3,624.67M | 4,290.00M | 4,783.18M | 5,955.66M | 5,450.56M | 4,380.00M | 4,400.88M |
|
Non-Current Deferred Tax Liability
|
| | | 7.04M | | | | 2.64M | 2.73M | 3.00M | 3.09M | | | | | | | | | 7.19M | 11.88M | 11.81M | 13.08M | 11.02M | 11.38M | 11.62M | 12.69M | 13.24M | 13.79M | 15.40M | 16.01M | 16.76M | 17.85M | 18.19M | 18.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 29.89M | 24.04M | 17.45M | 9.03M | 6.02M | 25.24M | 21.71M | 15.63M | 9.35M | 3.01M | 15.10M | 13.15M | 11.49M | 20.17M | 38.05M | 39.90M |
|
Other Non-Current Liabilities
|
| | | 25.23M | | | | 29.37M | 30.22M | 94.46M | 98.23M | 167.64M | 232.26M | 243.54M | 247.78M | 209.50M | 227.54M | 197.45M | 193.65M | 2.22M | 91.94M | 2.46M | 2.87M | 8.33M | 27.12M | 3.76M | 3.27M | 5.36M | 3.23M | 66.12M | 67.52M | 2.15M | 25.70M | 24.59M | 24.76M |
|
Total Non-Current Liabilities
|
| | | 124.47M | | | | 32.01M | 34.45M | 131.42M | 136.47M | 956.74M | 480.73M | 505.11M | 596.54M | 1,187.62M | 678.88M | 682.14M | 684.47M | 2,305.43M | 3,116.68M | 3,057.09M | 3,495.20M | 3,419.25M | 3,601.69M | 3,690.71M | 3,664.44M | 3,619.74M | 3,562.40M | 3,378.70M | 3,399.31M | 3,417.32M | 3,654.47M | 3,838.73M | 4,072.55M |
|
Total Liabilities
|
| 14.35M | 14.03M | 149.70M | 14.22M | 14.38M | 16.93M | 130.53M | 135.49M | 201.97M | 427.85M | 597.33M | 712.99M | 748.64M | 844.33M | 863.48M | 906.43M | 879.60M | 878.12M | 2,546.36M | 3,505.31M | 3,363.05M | 3,779.87M | 3,647.08M | 3,849.99M | 3,890.06M | 3,915.53M | 3,869.89M | 3,796.35M | 3,777.57M | 3,797.99M | 3,835.87M | 4,129.78M | 4,340.55M | 4,576.88M |
|
Total Debt
|
| | | | | | | | 29.00M | 23.31M | | 9.77M | | | | | | | | 2,307.70M | 2,948.35M | 2,971.27M | 3,447.51M | 3,374.23M | 3,518.31M | 3,630.38M | 3,611.82M | 3,564.54M | 3,531.93M | 3,407.20M | 3,429.69M | 3,504.20M | 3,717.26M | 3,926.27M | 4,134.93M |
|
Common Equity
|
0.02M | 5.00M | 5.00M | 556.05M | 5.00M | 5.00M | 5.00M | -213.71M | 228.01M | 449.18M | 444.20M | -353.07M | 70.51M | 70.34M | 72.80M | -247.35M | -331.03M | -506.20M | -484.14M | 0.01M | -1137.86M | -1181.33M | -834.55M | -839.77M | -636.20M | -905.76M | -838.02M | -530.82M | -973.44M | -1206.89M | -1720.70M | -2976.60M | -2549.65M | -1565.66M | -1775.69M |
|
Shareholder's Equity
|
0.02M | 5.00M | 5.00M | 556.05M | 5.00M | 5.00M | 5.00M | -213.71M | 228.01M | 449.18M | 444.20M | -353.07M | 70.51M | 70.34M | 72.80M | -247.35M | -331.03M | -506.20M | -484.14M | 0.01M | -1137.86M | -1181.33M | -834.55M | -839.77M | -636.20M | -905.76M | -838.02M | -530.82M | -973.44M | -1206.89M | -1720.70M | -2976.60M | -2549.65M | -1565.66M | -1775.69M |
|
Liabilities and Shareholders Equity
|
0.60M | 379.08M | 378.97M | 705.75M | 380.20M | 380.95M | 382.55M | 1,857.32M | 1,868.01M | 2,444.73M | 2,661.84M | 1,500.85M | 1,588.53M | 1,642.24M | 1,756.37M | 1,799.63M | 1,842.58M | 1,853.65M | 1,865.93M | 3,553.21M | 6,013.66M | 5,996.35M | 6,007.18M | 5,919.71M | 6,124.65M | 6,226.92M | 6,286.02M | 6,496.87M | 6,447.58M | 6,860.27M | 6,860.46M | 6,814.94M | 7,030.68M | 7,151.00M | 7,202.07M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 5.47M | 0.08M | 0.19M | 0.19M | 5.44M | 5.43M | 5.43M | 5.40M | 5.40M | | 1.65M | 4.00M |
|
Retained Earnings
|
-0.00M | -0.74M | -0.51M | -18.57M | 0.53M | 1.11M | 0.15M | -213.75M | -212.65M | -24.16M | -29.02M | -392.63M | -402.49M | -402.74M | -400.44M | -369.43M | -369.25M | -506.20M | -484.14M | | -1137.87M | -1181.34M | -941.75M | -958.63M | -863.45M | -902.45M | -929.78M | -723.52M | -973.45M | -1206.91M | -1720.72M | -2976.61M | -2616.64M | -1781.41M | -1997.68M |