|
Cash & Equivalents
|
750.68M | 621.41M | 621.41M | 915.58M | 915.58M | 915.58M | 910.66M | 1,019.04M | 1,019.04M | 1,019.04M | 1,033.13M | 1,032.94M | 1,032.94M | 751.01M | 1,032.94M | 698.62M | 452.18M | 795.60M | 954.39M | 1,086.16M | 1,086.16M | 1,086.16M | 786.15M | 1,086.16M | 743.82M | 743.82M | 743.82M | 743.82M | 366.28M | 400.71M | 497.83M | 457.26M | 457.26M | 457.26M | 461.95M | 620.54M | 620.54M | 620.54M | 620.54M |
|
Short-term Investments
|
22.60M | 25.46M | -217.16M | 116.96M | -54.66M | -67.08M | 163.85M | 206.16M | 75.32M | 92.78M | 109.95M | 91.88M | 49.90M | 109.08M | 70.51M | 58.42M | 222.89M | 117.86M | 30.43M | -7.81M | 27.71M | 29.48M | -12.96M | -14.94M | 22.76M | 27.54M | 20.03M | 8.65M | -1.83M | 17.83M | 7.95M | 11.06M | 10.99M | -3.63M | -2.62M | 19.69M | 6.38M | 3.35M | 5.63M |
|
Cash & Current Investments
|
773.28M | 646.88M | 404.25M | 1,032.53M | 860.91M | 848.49M | 1,074.51M | 1,225.19M | 1,094.36M | 1,111.81M | 1,143.09M | 1,124.82M | 1,082.84M | 860.09M | 1,103.44M | 757.04M | 675.07M | 913.46M | 984.83M | 1,078.35M | 1,113.87M | 1,115.64M | 773.20M | 1,071.23M | 766.58M | 771.36M | 763.85M | 752.47M | 364.45M | 418.54M | 505.78M | 468.32M | 468.25M | 453.62M | 459.33M | 640.23M | 626.92M | 623.89M | 626.16M |
|
Receivables - Net
|
| | | 120.06M | | | | 182.71M | | | | 173.20M | | | | 177.23M | | | 182.28M | -68.90M | 175.60M | 215.43M | 192.21M | -54.68M | 189.01M | 192.31M | 160.23M | 223.74M | 167.77M | 131.94M | 76.46M | 141.91M | -44.03M | -72.10M | 160.72M | 140.79M | -11.93M | 163.30M | 188.99M |
|
Receivables - Other
|
| | | 6.39M | | | | 3.77M | | | | 0.96M | | | | 3.62M | | | | 2.41M | | | | 1.02M | | | | 0.80M | | | | 0.85M | | | | 0.89M | | | |
|
Receivables
|
| | | 126.45M | | | | 186.49M | | | | 174.17M | | | | 180.85M | | | 182.28M | -66.48M | 175.60M | 215.43M | 192.21M | -53.67M | 189.01M | 192.31M | 160.23M | 224.54M | 167.77M | 131.94M | 76.46M | 142.76M | -44.03M | -72.10M | 160.72M | 141.68M | -11.93M | 163.30M | 188.99M |
|
Raw Materials
|
| | | 17.51M | | | -185.20M | 30.13M | | | | 64.58M | | | | 50.85M | | | | 66.28M | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 65.05M | | | | 85.46M | | | | 52.53M | | | | 89.24M | | | | 56.34M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 121.97M | | | | 106.03M | | | | 106.25M | | | | 106.59M | | | | 94.03M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| -36.98M | | -38.38M | | | | -20.74M | | | | -23.44M | | | | 295.26M | | | | 256.52M | | | | 372.50M | | | | 395.20M | | | | 339.67M | | | | 325.20M | | | |
|
Current Assets
|
1,344.60M | 1,143.80M | | 1,592.07M | | | 5,016.92M | 1,838.91M | | | | 1,697.97M | 1,536.58M | 1,545.21M | 1,489.70M | 1,375.35M | 1,160.38M | 1,371.54M | 1,516.34M | 1,727.18M | 1,617.36M | 1,752.34M | 1,471.00M | 1,472.81M | 1,405.98M | 1,501.09M | 1,311.40M | 1,220.15M | 1,054.42M | 1,062.84M | 1,033.68M | 1,059.83M | 944.83M | 1,148.50M | 1,196.45M | 1,207.27M | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -39.91M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2,227.00M | 1,883.35M | | 1,978.46M | | | 2,007.91M | 1,996.51M | | | | 1,968.45M | 1,969.65M | 2,031.23M | 1,950.94M | 2,122.69M | 1,808.58M | 1,789.63M | 1,765.12M | 1,898.30M | 1,834.95M | 2,050.20M | 2,039.72M | 2,087.73M | 2,352.93M | 2,232.35M | 2,213.75M | 2,295.28M | 2,332.51M | 2,370.97M | 2,336.91M | 2,438.61M | 2,409.46M | 2,195.57M | 2,226.04M | 2,097.51M | 2,200.53M | 2,315.56M | 2,410.47M |
|
Long-Term Investments
|
| | | 2.54M | | | 198.25M | 4.29M | 4.00M | 10.00M | 15.58M | 3.82M | 15.28M | 5.97M | 14.52M | 14.69M | 43.99M | 52.66M | 30.89M | 15.65M | 10.07M | 13.75M | 9.23M | 0.10M | | | | 38.99M | 40.26M | 32.39M | 37.34M | 44.90M | 43.29M | 27.61M | 33.60M | 29.49M | 36.76M | 24.48M | 31.02M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 578.28M | | | | | | | 249.08M | 249.08M | | | | 206.42M | | | | | | | |
|
Intangibles
|
| 1,968.88M | | 1,903.15M | | | 2,266.77M | 1,822.72M | | | | 1,742.46M | 1,714.79M | 1,698.38M | 1,557.74M | 1,538.53M | 1,135.75M | 1,124.95M | 1,073.14M | 2,392.39M | 1,058.60M | 1,046.11M | 1,036.38M | 1,056.77M | 1,091.12M | 1,066.01M | 1,055.05M | 1,016.93M | 1,001.12M | 987.61M | 966.92M | 909.28M | 892.84M | 871.82M | 861.40M | 834.69M | 829.15M | 815.40M | 887.64M |
|
Goodwill & Intangibles
|
| 1,968.88M | | 1,903.15M | | | 2,266.77M | 1,822.72M | | | | 1,742.46M | 1,714.79M | 1,698.38M | 1,557.74M | 1,538.53M | 1,135.75M | 1,124.95M | 1,073.14M | 2,970.67M | 1,058.60M | 1,046.11M | 1,036.38M | 1,056.77M | 1,091.12M | 1,066.01M | 1,304.13M | 1,266.01M | 1,001.12M | 987.61M | 966.92M | 1,115.70M | 892.84M | 871.82M | 861.40M | 834.69M | 829.15M | 815.40M | 887.64M |
|
Long-Term Deferred Tax
|
| | | 221.30M | | | | 224.51M | | | | 201.15M | | | | 239.74M | | | | 221.58M | | | | 168.21M | | | | 166.98M | | | | 235.07M | | | | 236.89M | | | |
|
Other Non-Current Assets
|
750.70M | 1.34M | 24.25M | 915.58M | 1.91M | -14.46M | -14.34M | 73.14M | -1.82M | 3.24M | 9.39M | 1,032.94M | 144.61M | 200.43M | 176.73M | 698.62M | 121.32M | 124.43M | 124.34M | 30.56M | 81.68M | 94.84M | -43.20M | -47.31M | 0.54M | 105.80M | -32.64M | -72.61M | -15.42M | -47.55M | -73.19M | 457.26M | -3.39M | 114.88M | 126.29M | 135.73M | -60.64M | 208.16M | 213.61M |
|
Non-Current Assets
|
4,987.10M | 4,488.00M | | 4,568.49M | | | 780.93M | 4,122.62M | | | | 4,037.44M | 4,070.65M | 4,117.72M | 3,925.35M | 4,091.01M | 3,401.64M | 3,378.58M | 3,266.11M | 3,337.04M | 3,238.10M | 3,398.49M | 3,340.68M | 3,432.03M | 3,742.98M | 3,595.44M | 3,551.50M | 3,671.64M | 3,692.21M | 3,767.76M | 3,712.18M | 3,844.27M | 3,728.48M | 3,473.03M | 3,565.24M | 3,430.20M | | | |
|
Assets
|
6,331.70M | 5,657.20M | | 6,160.55M | | | 5,797.85M | 5,961.52M | 5,901.00M | 5,725.00M | 5,691.30M | 5,735.41M | 5,607.24M | 5,662.93M | 5,415.05M | 5,466.36M | 4,562.02M | 4,750.12M | 4,782.46M | 5,064.23M | 4,855.46M | 5,150.82M | 4,811.67M | 4,904.84M | 5,148.96M | 5,096.54M | 4,862.90M | 4,891.78M | 4,746.63M | 4,830.61M | 4,745.85M | 4,904.10M | 4,707.06M | 4,650.08M | 4,769.70M | 4,637.47M | 4,673.18M | 4,873.85M | 5,180.20M |
|
Accounts Payables
|
| | | 282.24M | -50.68M | 39.26M | 33.61M | 329.81M | 3.03M | -5.23M | -16.05M | 387.23M | | | | 414.08M | | | | 370.12M | | | | 411.82M | | | | 413.86M | | | | 451.60M | | | | 443.29M | | | |
|
Dividends payables
|
| | | 7.18M | | | | 4.14M | 5.00M | 7.00M | 2.05M | 0.66M | 3.33M | 5.78M | 3.32M | 6.66M | 6.66M | 3.54M | 4.54M | 4.56M | 8.55M | 18.54M | 9.29M | 11.44M | 12.65M | 17.05M | 11.70M | 7.92M | 8.02M | 8.27M | 7.16M | 2.83M | 3.64M | 10.53M | 2.58M | 3.71M | 23.61M | 18.61M | 12.68M |
|
Payables
|
| | | 289.43M | -50.68M | 39.26M | 33.61M | 333.95M | 8.03M | 1.77M | -14.00M | 387.89M | 3.33M | 5.78M | 3.32M | 420.74M | 6.66M | 3.54M | 4.54M | 374.68M | 8.55M | 18.54M | 9.29M | 423.26M | 12.65M | 17.05M | 11.70M | 421.78M | 8.02M | 8.27M | 7.16M | 454.43M | 3.64M | 10.53M | 2.58M | 447.00M | 23.61M | 18.61M | 12.68M |
|
Accumulated Expenses
|
| | | 5.46M | | | | 12.82M | | | | 11.41M | | | | 11.95M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 62.76M | -50.74M | -75.28M | 10.66M | 39.54M | 1,499.61M | -125.69M | 1,338.00M | 1,374.00M | 56.68M | -71.79M | -22.12M | 1,397.30M | 1,380.18M | -46.38M | 1,399.23M | 1,777.76M | 1,765.60M | 146.00M | -37.56M | -80.64M | -99.84M | 46.71M | 1,654.48M | 1,619.25M | -132.37M | 50.84M | 1,619.26M | 1,627.59M | 1,612.61M | 143.20M | 1,608.92M | 1,753.15M | 1,753.42M | 1,711.75M | 1,724.61M | 1,723.75M | 1,723.28M |
|
Current Leases
|
| | | | | | | 768.22M | 788.00M | 736.00M | 715.48M | 651.85M | 635.90M | 645.39M | 670.40M | 16.47M | 674.58M | 627.00M | 782.88M | 16.00M | 835.05M | 926.76M | 886.38M | 16.25M | 962.01M | 1,032.36M | 900.01M | 3.66M | 755.19M | 836.75M | 898.58M | 21.68M | 970.03M | 981.92M | 1,040.05M | 32.75M | | | |
|
Current Taxes
|
| 76.15M | -13.02M | 18.14M | 9.42M | 10.58M | 11.19M | 13.26M | 1.41M | 12.00M | 39.42M | | | | | 9.69M | | | | 43.63M | 31.14M | 64.46M | 55.92M | 65.06M | 45.80M | 75.34M | 50.99M | 40.61M | 17.72M | 12.99M | 26.53M | 49.52M | 29.92M | 36.26M | 34.43M | 96.56M | 108.14M | 103.83M | 130.22M |
|
Current Deferred Revenue
|
| | | 37.98M | -12.83M | -17.56M | 27.44M | 31.30M | 192.00M | 180.00M | 174.49M | 31.99M | 166.67M | 159.60M | 161.06M | 26.35M | 147.65M | 143.02M | 140.36M | 27.13M | | | | 33.16M | | | | 26.19M | | | | 37.43M | | | | 31.69M | | | |
|
Total Current Liabilities
|
585.50M | 532.00M | | 875.87M | | | | 768.22M | | | | 651.85M | | | | 698.99M | | | | 876.56M | | | | 989.28M | | | | 898.76M | | | | 1,092.79M | | | | 1,145.29M | | | |
|
Non-Current Debt
|
1,252.20M | 1,014.80M | | 1,081.78M | | | | 1,406.46M | | | | 1,392.35M | | | | 1,475.41M | | | | 1,878.31M | | | | 1,652.60M | | | | 1,618.42M | | | | 1,582.37M | | | | 1,711.75M | | | |
|
Non-Current Deffered Revenue
|
| | | 212.02M | | | | 190.59M | | | | 167.65M | | | | -25.66M | 9.90M | -15.60M | -19.47M | -20.68M | 130.24M | -24.80M | 124.23M | 19.58M | 105.98M | -15.67M | 112.69M | 10.56M | 98.47M | 93.33M | 86.51M | 79.68M | 81.56M | 70.88M | 21.08M | 69.27M | 59.14M | 55.40M | 76.69M |
|
Minority Interest
|
6.70M | 943.10M | | 17.30M | | | | 422.07M | 426.00M | 421.00M | 420.38M | 425.21M | 406.15M | 425.19M | 405.45M | 372.61M | 267.78M | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 37.07M | 24.29M | | | | |
|
Non-Current Deferred Tax Liability
|
53.90M | 101.50M | | 328.61M | | | 311.69M | 324.93M | 321.00M | 312.00M | 305.44M | 298.60M | 292.43M | 298.85M | 286.43M | 287.95M | 244.56M | 268.31M | 269.71M | 218.39M | 225.82M | 203.52M | 212.37M | 208.58M | 203.78M | 188.81M | 192.55M | 199.50M | 194.97M | 202.21M | 209.29M | 166.41M | 231.22M | 239.54M | 240.94M | 236.89M | 273.60M | 284.80M | 303.78M |
|
Operating Leases
|
| | | | | | | | | | | 41.45M | 23.88M | 23.52M | 19.96M | 34.38M | 14.21M | 13.79M | 15.55M | 25.69M | 15.60M | 17.15M | 16.69M | 19.64M | 15.71M | 13.51M | 8.18M | 5.02M | 3.13M | 2.23M | 3.41M | 77.41M | 6.68M | 5.69M | 45.04M | 63.15M | 69.26M | 76.49M | 77.37M |
|
Other Non-Current Liabilities
|
| -22.91M | | 9.22M | 1.45M | 19.73M | 31.90M | 31.22M | -9.40M | 22.77M | 15.06M | 35.52M | 95.53M | 118.06M | 125.94M | 35.31M | 79.76M | 90.29M | 79.74M | 58.48M | 28.39M | 39.43M | 9.34M | 2.76M | 35.36M | -52.85M | 34.81M | -17.45M | 52.21M | 53.51M | 21.21M | 123.94M | 86.95M | 77.23M | 32.45M | 120.24M | 106.14M | -36.63M | -53.00M |
|
Total Non-Current Liabilities
|
1,869.80M | 1,578.10M | | 1,960.36M | -1.45M | -19.73M | 1,485.29M | 2,284.41M | 2,227.00M | 2,170.00M | 2,137.36M | 2,181.76M | 2,183.11M | 2,192.19M | 2,140.81M | 2,285.19M | 2,155.42M | 2,500.30M | 2,429.01M | 2,566.42M | 2,459.16M | 2,486.03M | 2,264.17M | 2,271.27M | 2,352.70M | 2,233.40M | 2,203.15M | 2,282.76M | 2,290.92M | 2,337.79M | 2,306.38M | 2,359.27M | 2,295.27M | 2,381.80M | 2,439.64M | 2,431.88M | 3,450.24M | 3,764.87M | 3,977.79M |
|
Total Liabilities
|
2,455.30M | 2,128.70M | | 2,836.24M | | | 1,517.19M | 3,052.62M | 3,014.00M | 2,906.00M | 2,852.84M | 2,833.61M | 2,819.01M | 2,837.58M | 2,811.22M | 2,984.18M | 2,830.00M | 3,127.30M | 3,211.88M | 3,442.98M | 3,294.21M | 3,412.79M | 3,150.55M | 3,260.56M | 3,314.71M | 3,265.76M | 3,103.16M | 3,181.53M | 3,046.11M | 3,174.54M | 3,204.96M | 3,452.06M | 3,291.08M | 3,400.78M | 3,503.97M | 3,577.17M | 3,556.38M | 3,728.24M | 3,924.79M |
|
Total Debt
|
1,252.20M | 1,077.56M | -50.74M | 1,006.50M | 10.66M | 39.54M | 1,499.61M | 1,280.77M | 1,338.00M | 1,374.00M | 56.68M | 1,320.57M | -22.12M | 1,397.30M | 1,380.18M | 1,429.03M | 1,399.23M | 1,777.76M | 1,765.60M | 2,024.31M | -37.56M | -80.64M | -99.84M | 1,699.32M | 1,654.48M | 1,619.25M | -132.37M | 1,669.26M | 1,619.26M | 1,627.59M | 1,612.61M | 1,725.57M | 1,608.92M | 1,753.15M | 1,753.42M | 3,423.50M | 1,724.61M | 1,723.75M | 1,723.28M |
|
Common Equity
|
3,876.37M | 3,528.47M | | 3,324.32M | | | | 2,867.37M | 2,461.00M | | 2,418.08M | 2,858.48M | | | | 2,482.19M | | | | 1,621.24M | | | | 1,644.28M | | | | 1,710.25M | | | | 1,452.04M | | | | 1,060.29M | | | |
|
Shareholder's Equity
|
3,876.37M | 3,528.47M | | 3,324.32M | | | | 2,867.37M | 133.00M | 133.00M | | 2,858.48M | | | | 2,482.19M | 1,732.02M | 1,622.82M | | 1,621.24M | | | | 1,644.28M | | | | 1,710.25M | | | | 1,452.04M | | | | 1,060.29M | | | |
|
Liabilities and Shareholders Equity
|
6,331.70M | 5,657.20M | | 6,160.55M | | | 5,797.85M | 5,961.52M | 5,901.00M | 5,725.00M | 5,691.30M | 5,735.41M | 5,607.24M | 5,662.93M | 5,415.05M | 5,466.36M | 4,562.02M | 4,750.12M | 4,782.46M | 5,064.23M | 4,855.46M | 5,150.82M | 4,811.67M | 4,904.84M | 5,148.96M | 5,096.54M | 4,862.90M | 4,891.78M | 4,746.63M | 4,830.61M | 4,745.85M | 4,904.10M | 4,707.06M | 4,650.08M | 4,769.70M | 4,637.47M | 4,673.18M | 4,873.85M | 5,180.20M |
|
Treasury Shares
|
| | | | | | | | | | | -1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | 1,678.46M | | | | -77.36M | -77.00M | -99.00M | -86.30M | -79.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares
|
| | | | | | | 1,318.73M | | | | 1,318.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | |