|
Cash & Equivalents
|
35.80M | | 118.40M | | | 86.70M | 101.10M | | 84.00M | 84.20M | 90.60M | 58.40M | 73.50M | 88.30M | 87.40M | 100.50M | 128.80M | 120.20M | 122.20M | 133.30M | 175.20M | 185.80M | 262.60M | 933.20M |
|
Short-term Investments
|
1.40M | | 1.10M | | | 0.80M | 0.80M | 750.10M | 0.60M | 1.00M | 0.40M | 0.50M | 0.50M | 0.70M | 0.60M | 0.60M | 0.60M | 0.40M | 0.50M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Cash & Current Investments
|
37.20M | | 119.50M | | | 87.50M | 101.90M | 750.10M | 84.60M | 85.20M | 91.00M | 58.90M | 74.00M | 89.00M | 88.00M | 101.10M | 129.40M | 120.60M | 122.70M | 133.60M | 175.50M | 186.10M | 262.90M | 933.50M |
|
Receivables - Net
|
| | 209.80M | | | | 261.90M | | 157.40M | 267.30M | 127.10M | 319.40M | 171.20M | 152.00M | 401.40M | 151.60M | 511.30M | 146.10M | 143.10M | 148.60M | 177.70M | 594.90M | 658.80M | 527.00M |
|
Receivables - Other
|
| | 108.90M | | | | 133.20M | | 125.50M | 122.50M | 129.00M | 137.80M | 163.10M | 163.60M | 181.20M | | 48.70M | 62.60M | 63.60M | 70.30M | 67.00M | 71.80M | 91.60M | 98.90M |
|
Receivables
|
| | 318.70M | | | | 395.10M | | 282.90M | 389.80M | 256.10M | 457.20M | 334.30M | 315.60M | 582.60M | 151.60M | 560.00M | 208.70M | 206.70M | 218.90M | 244.70M | 666.70M | 750.40M | 625.90M |
|
Inventory
|
| | 90.20M | | | | 113.20M | | 123.60M | 123.20M | 130.40M | 143.10M | 143.30M | 157.50M | 161.80M | 155.70M | 144.10M | 146.80M | 148.30M | 154.00M | 133.20M | 143.50M | 145.10M | 146.00M |
|
Current Deferred Tax Assets
|
| | 6.50M | | | | 0.30M | | 0.60M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 16.70M | 0.72M | 0.60M | 0.50M | 28.30M | 0.33M | 31.50M | 28.80M | 29.70M | 35.00M | 33.60M | 32.60M | 32.50M | 32.00M | 44.10M | 38.50M | 37.70M | 38.80M | 41.30M | 41.00M | 51.40M | 58.20M |
|
Current Assets
|
| 0.01M | 389.70M | 1.34M | 0.98M | 2.25M | 433.90M | 750.62M | 453.40M | 436.50M | 450.20M | 438.00M | 480.60M | 508.40M | 503.10M | 513.10M | 538.60M | 514.60M | 515.40M | 546.50M | 594.70M | 590.20M | 693.20M | 1,386.60M |
|
Property, Plant & Equipment (Net)
|
| | 75.20M | | | | 88.80M | | 124.00M | 125.80M | 88.80M | 120.50M | 124.30M | 126.00M | 128.30M | 128.90M | 134.50M | 138.30M | 141.10M | 146.30M | 146.30M | 148.20M | 153.10M | 153.30M |
|
Long-Term Investments
|
| | | 750.06M | 750.06M | 750.08M | 750.09M | 750.10M | | | | | | | | | | | | | | | | |
|
Goodwill
|
511.60M | | 522.60M | | | | 681.50M | | 1,662.60M | 1,652.50M | 257.20M | 165.10M | 1,418.00M | 1,424.90M | 1,425.20M | 1,414.60M | 1,447.60M | 1,440.20M | 1,436.40M | 1,452.60M | 1,426.20M | 1,439.60M | 1,470.70M | 1,525.60M |
|
Intangibles
|
| | 248.30M | | | | 326.30M | | 806.90M | 763.50M | 712.70M | 668.50M | 650.40M | 619.80M | 586.70M | 549.30M | 538.80M | 504.30M | 471.90M | 447.30M | 411.60M | 390.70M | 377.20M | 381.40M |
|
Goodwill & Intangibles
|
511.60M | | 770.90M | | | | 1,007.80M | | 2,469.50M | 2,416.00M | 969.90M | 833.60M | 2,068.40M | 2,044.70M | 2,011.90M | 1,963.90M | 1,986.40M | 1,944.50M | 1,908.30M | 1,899.90M | 1,837.80M | 1,830.30M | 1,847.90M | 1,907.00M |
|
Long-Term Deferred Tax
|
| | | 0.08M | 0.27M | 0.40M | 0.78M | 0.92M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.40M | | 0.50M | | | 0.20M | 0.50M | | 0.70M | 24.40M | 0.30M | 14.60M | 1.00M | 15.90M | 14.80M | 18.40M | 25.10M | 19.10M | 29.80M | 29.00M | 26.80M | 26.80M | 13.70M | 16.70M |
|
Non-Current Assets
|
| | 854.10M | 750.13M | 750.33M | 750.48M | -433.60M | 0.92M | 2,664.60M | 2,612.40M | -449.90M | 2,397.30M | 2,258.10M | 2,226.40M | 2,193.20M | 2,145.80M | 2,179.90M | 2,134.10M | 2,111.90M | 2,107.40M | 2,041.30M | 2,035.40M | 2,044.60M | 2,109.20M |
|
Assets
|
| 0.01M | 1,243.80M | 751.47M | 751.32M | 752.73M | 0.30M | 751.54M | 3,118.00M | 3,048.90M | 0.30M | 2,835.30M | 2,738.70M | 2,734.80M | 2,696.30M | 2,658.90M | 2,718.50M | 2,648.70M | 2,627.30M | 2,653.90M | 2,636.00M | 2,625.60M | 2,737.80M | 3,495.80M |
|
Accounts Payables
|
| 636.00 | 38.70M | 0.25M | 0.97M | 1.40M | 47.10M | 10.51M | 59.40M | 53.10M | 61.80M | 60.90M | 67.70M | 66.00M | 61.00M | 52.90M | 58.70M | 53.10M | 52.20M | 53.10M | 56.50M | 51.70M | 45.60M | 49.40M |
|
Notes Payables
|
| | 41.10M | | | | 6.40M | | 3.90M | 5.20M | 5.20M | 5.20M | 5.30M | 5.80M | 5.70M | 0.10M | 1.20M | 0.10M | 0.10M | 0.60M | 1.20M | 0.70M | | |
|
Payables
|
| 636.00 | 79.80M | 0.25M | 0.97M | 1.40M | 53.50M | 10.51M | 63.30M | 58.30M | 67.00M | 66.10M | 73.00M | 71.80M | 66.70M | 53.00M | 59.90M | 53.20M | 52.30M | 53.70M | 57.70M | 52.40M | 45.60M | 49.40M |
|
Accumulated Expenses
|
| | 64.10M | 0.50M | 0.38M | 0.38M | 84.30M | 26.25M | 75.40M | 74.00M | 73.60M | 74.10M | 79.80M | 74.90M | 76.30M | 82.10M | 95.60M | 79.00M | 83.10M | 103.40M | 99.30M | 113.90M | 91.00M | 96.10M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 3.40M | | | 3.40M | | 39.80M | 39.50M |
|
Current Leases
|
| | | | | | | | 9.30M | | | | 8.50M | | | | 6.80M | 6.60M | 6.60M | 6.70M | 6.40M | 6.50M | 6.70M | 7.20M |
|
Current Taxes
|
| | | 57.00 | 57.00 | 114.00 | 57.00 | 58.00 | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 39.60M | | | | 50.40M | | 73.00M | 72.10M | 63.80M | 72.50M | 83.00M | 78.20M | 74.10M | 86.20M | 103.40M | 95.80M | 94.20M | 88.80M | 96.60M | 92.20M | 88.90M | 93.20M |
|
Total Current Liabilities
|
| 636.00 | 183.50M | 0.75M | 73.02M | 64.75M | 188.20M | 99.50M | 221.00M | 213.40M | 213.10M | 221.30M | 244.30M | 233.30M | 224.50M | 228.20M | 265.70M | 234.60M | 236.20M | 252.60M | 263.40M | 265.00M | 272.40M | 287.00M |
|
Non-Current Debt
|
| | 987.10M | | | | 1,170.50M | | | | | | 801.50M | | | | 684.70M | | 684.00M | 684.50M | 685.20M | 685.90M | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 387.90M | 753.60M |
|
Non-Current Deffered Revenue
|
| | 0.92M | 26.25M | 26.25M | 26.25M | 26.25M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 2.20M | 750.00M | 750.00M | 750.00M | 2.10M | 750.00M | 90.80M | 88.00M | 78.70M | 73.60M | 69.00M | 66.70M | 66.00M | 64.60M | 65.50M | 60.70M | 56.30M | 56.00M | 53.50M | 52.90M | 51.30M | 50.70M |
|
Non-Current Deferred Tax Liability
|
| | 63.50M | | | | 40.10M | | 161.00M | 149.40M | 136.10M | 120.70M | 116.30M | 109.30M | 97.60M | 89.20M | 159.10M | 77.30M | 70.20M | 64.10M | 61.10M | 54.10M | 53.60M | 51.80M |
|
Operating Leases
|
| | | | | | | | 49.90M | 48.10M | 46.30M | 45.00M | 43.30M | 41.60M | 37.70M | 35.80M | 34.90M | 33.10M | 34.90M | 35.20M | 33.50M | 32.90M | 32.30M | 34.40M |
|
Other Non-Current Liabilities
|
| | | 59.34M | 71.68M | 61.48M | 37.40M | 60.74M | 68.10M | 48.20M | 38.50M | 40.60M | 44.60M | 48.30M | 52.00M | 48.40M | 55.30M | 4.70M | 44.50M | 49.30M | 40.10M | 37.50M | 40.20M | 41.00M |
|
Total Non-Current Liabilities
|
| | 1,960.30M | 27.00M | 27.59M | 29.52M | 802.50M | 38.76M | 1,265.90M | 1,243.50M | 801.40M | 1,219.70M | 1,226.90M | 1,098.50M | 1,079.80M | 1,067.20M | 1,113.20M | 1,126.10M | 1,018.70M | 1,029.70M | 1,036.80M | 1,031.40M | 1,184.00M | 1,562.80M |
|
Total Liabilities
|
587.70M | 636.00 | 1,960.30M | 86.35M | 99.27M | 91.00M | 839.90M | 99.50M | 1,334.00M | 1,291.70M | 839.90M | 1,260.30M | 1,271.50M | 1,146.80M | 1,131.80M | 1,115.60M | 1,168.50M | 1,130.80M | 1,063.20M | 1,079.00M | 1,076.90M | 1,068.90M | 1,224.20M | 1,603.80M |
|
Total Debt
|
| | 987.10M | | | | 1,170.50M | | | | | | 801.50M | | | | 684.70M | 3.40M | 684.00M | 684.50M | 688.60M | 685.90M | 39.80M | 39.50M |
|
Common Equity
|
-587.70M | 0.00M | -716.50M | -84.87M | -97.95M | -792.20M | -839.50M | -97.96M | 1,784.00M | 1,757.20M | -839.60M | 1,575.00M | 1,467.20M | 1,588.00M | 1,564.50M | 1,543.30M | 1,550.00M | 1,517.90M | 1,564.10M | 1,574.90M | 1,559.10M | 1,556.70M | 1,513.60M | 1,892.00M |
|
Shareholder's Equity
|
-587.70M | 0.00M | -716.50M | -84.87M | -97.95M | -792.20M | -839.50M | -97.96M | 1,784.00M | 1,757.20M | -839.60M | 1,575.00M | 1,467.20M | 1,588.00M | 1,564.50M | 1,543.30M | 1,550.00M | 1,517.90M | 1,564.10M | 1,574.90M | 1,559.10M | 1,556.70M | 1,513.60M | 1,892.00M |
|
Liabilities and Shareholders Equity
|
| 0.01M | 1,243.80M | 751.47M | 751.32M | 752.73M | 0.30M | 751.54M | 3,118.00M | 3,048.90M | 0.30M | 2,835.30M | 2,738.70M | 2,734.80M | 2,696.30M | 2,658.90M | 2,718.50M | 2,648.70M | 2,627.30M | 2,653.90M | 2,636.00M | 2,625.60M | 2,737.80M | 3,495.80M |
|
Treasury Shares
|
0.40M | | 0.40M | | | | 0.20M | | 0.97M | | | | 1.66M | | 0.09M | 0.09M | 0.15M | 0.15M | 0.23M | 0.23M | 0.29M | 1.56M | 3.45M | 3.45M |
|
Retained Earnings
|
| -636.00 | -729.70M | -84.87M | -97.95M | -88.27M | -888.00M | -97.96M | -131.60M | -149.30M | -207.90M | -255.00M | -408.50M | -450.40M | -478.10M | -490.20M | -505.40M | -531.20M | -542.90M | -556.50M | -541.50M | -541.20M | -532.90M | -530.00M |