|
Cash & Equivalents
|
121.03M | 243.94M | 258.68M | 260.59M | 122.47M | 72.53M | 107.67M | 116.31M | 163.56M | 291.54M | 306.39M | 272.96M | 191.45M | 142.85M | 165.72M | 170.75M | 191.33M | 442.79M | 280.47M | 229.67M | 233.02M | 210.72M | 164.37M | 143.34M | 164.89M | 140.90M | 176.39M | 178.58M | 197.69M | 157.08M | 195.83M | 224.09M |
|
Short-term Investments
|
57.62M | 18.44M | 30.89M | 93.72M | 64.93M | 43.74M | 33.70M | 123.42M | 58.31M | 60.05M | 60.74M | 121.76M | 66.95M | 68.30M | 1,093.89M | 536.15M | 524.60M | 75.17M | 74.69M | 77.86M | 79.94M | 83.98M | 87.34M | 89.93M | 93.81M | 97.81M | 101.81M | 105.75M | 107.17M | 110.56M | 113.77M | 114.68M |
|
Cash & Current Investments
|
178.65M | 262.38M | 289.57M | 354.31M | 187.41M | 116.27M | 141.37M | 239.73M | 221.87M | 351.59M | 367.14M | 394.72M | 258.40M | 211.15M | 1,259.61M | 706.91M | 715.93M | 517.96M | 355.16M | 307.54M | 312.95M | 294.70M | 251.70M | 233.28M | 258.71M | 238.71M | 278.20M | 284.34M | 304.87M | 267.64M | 309.59M | 338.77M |
|
Receivables - Net
|
210.47M | 293.15M | 317.66M | 390.17M | 451.61M | 445.94M | 466.85M | 478.67M | 508.38M | 439.08M | 402.70M | 380.13M | 376.80M | 394.06M | 407.27M | 514.39M | 569.21M | 528.75M | 516.50M | 507.78M | 523.74M | 527.91M | 532.76M | 528.88M | 622.51M | 524.41M | 552.66M | 542.89M | 604.60M | 560.72M | 566.81M | 584.84M |
|
Receivables - Other
|
800.00M | 800.00M | 800.00M | 1,200.00M | 1,300.00M | 1,000.00M | 1,000.00M | 1,400.00M | 925.00M | 694.00M | 931.00M | 1,300.00M | 1,300.00M | 1,200.00M | 1,100.00M | 1,200.00M | 2,300.00M | 1,000.00M | 1,100.00M | 1,200.00M | 1,000.00M | 900.00M | 1,400.00M | 1,100.00M | 1,100.00M | 1,000.00M | 1,000.00M | 1,300.00M | 1,500.00M | 1,200.00M | 1,300.00M | 1,400.00M |
|
Receivables
|
1,010.47M | 1,093.15M | 1,117.66M | 1,590.16M | 1,751.61M | 1,445.94M | 1,466.85M | 1,878.67M | 1,433.38M | 1,133.08M | 1,333.70M | 1,680.13M | 1,676.80M | 1,594.06M | 1,507.27M | 1,714.39M | 2,869.21M | 1,528.76M | 1,616.50M | 1,707.78M | 1,523.74M | 1,427.91M | 1,932.76M | 1,628.88M | 1,722.51M | 1,524.41M | 1,552.66M | 1,842.89M | 2,104.60M | 1,760.72M | 1,866.81M | 1,984.84M |
|
Prepaid Assets
|
20.99M | 36.50M | 48.74M | 53.86M | 57.74M | 51.53M | 79.39M | 74.15M | 91.19M | 131.65M | 79.01M | 88.80M | 63.79M | 73.45M | 84.97M | 115.23M | 83.34M | 114.68M | 79.31M | 235.58M | 100.98M | 107.15M | 219.12M | 106.24M | 95.95M | 108.53M | 110.38M | 138.17M | 87.98M | 111.07M | 118.07M | 118.83M |
|
Current Assets
|
825.10M | 1,595.92M | 1,298.76M | 2,057.46M | 1,757.05M | 1,552.07M | 1,565.38M | 1,554.91M | 1,073.53M | 1,661.70M | 1,939.88M | 2,465.74M | 1,819.07M | 1,503.86M | 2,239.77M | 2,611.17M | 2,524.35M | 1,734.07M | 1,800.17M | 2,032.79M | 1,076.02M | 1,365.06M | 1,940.86M | 1,485.06M | 1,506.10M | 1,377.32M | 1,760.24M | 1,993.18M | 1,772.67M | 1,787.48M | 2,343.72M | 2,442.65M |
|
Property, Plant & Equipment (Net)
|
64.82M | 64.56M | 67.69M | 72.16M | 78.81M | 81.84M | 83.54M | 93.84M | 98.02M | 103.06M | 102.60M | 102.02M | 96.37M | 115.45M | 113.35M | 133.57M | 135.76M | 137.49M | 138.12M | 148.54M | 155.64M | 170.91M | 176.81M | 176.83M | 178.03M | 173.69M | 173.72M | 173.27M | 166.73M | 158.96M | 159.27M | 157.08M |
|
Long-Term Investments
|
101.56M | 104.72M | 103.56M | 103.55M | 101.28M | 101.28M | 106.01M | 99.97M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
477.53M | 474.99M | 481.71M | 513.53M | 515.32M | 515.33M | 543.12M | 539.80M | 557.91M | 559.21M | 559.90M | 559.93M | 560.33M | 97.64M | 597.46M | 651.70M | 657.13M | 656.52M | 705.20M | 698.68M | 705.89M | 773.70M | 775.86M | 769.17M | 776.55M | 774.16M | 773.86M | 783.17M | 770.89M | 776.63M | 788.69M | 782.48M |
|
Intangibles
|
34.85M | 37.35M | 39.38M | 43.23M | 35.77M | 51.02M | 53.10M | 53.10M | 45.23M | 50.08M | 48.30M | 46.55M | 44.29M | 61.51M | 57.20M | 71.83M | 550.30M | 73.27M | 93.17M | 83.33M | 568.55M | 96.46M | 544.53M | 540.20M | 531.20M | 521.87M | 514.20M | 506.96M | 517.58M | 508.59M | 499.99M | 508.10M |
|
Goodwill & Intangibles
|
512.39M | 512.34M | 521.10M | 556.75M | 551.09M | 566.35M | 596.22M | 592.90M | 603.14M | 609.29M | 608.21M | 606.49M | 604.62M | 159.15M | 654.66M | 723.52M | 1,207.43M | 729.79M | 798.37M | 782.01M | 1,274.45M | 870.16M | 1,320.39M | 1,309.37M | 1,307.75M | 1,296.03M | 1,288.06M | 1,290.13M | 1,288.46M | 1,285.21M | 1,288.68M | 1,290.58M |
|
Long-Term Deferred Tax
|
168.59M | 166.80M | 166.88M | 166.89M | 149.94M | 154.88M | 154.88M | 154.87M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
278.46M | 287.51M | 322.22M | 368.19M | 369.87M | 549.53M | 558.38M | 599.90M | 407.90M | 413.10M | 383.34M | 379.69M | 322.92M | 331.99M | 239.19M | 238.41M | 212.48M | 219.12M | 195.51M | 105.75M | 214.27M | 226.67M | 130.06M | 140.11M | 148.50M | 140.21M | 143.48M | 146.16M | 147.93M | 175.34M | 174.01M | 193.96M |
|
Non-Current Assets
|
-760.70M | 1,461.23M | 1,538.38M | 1,663.63M | 1,697.10M | 1,901.13M | 1,941.48M | 2,028.77M | -1081.53M | 2,224.53M | 2,192.36M | 2,212.87M | 2,163.38M | 2,496.87M | 2,394.33M | 2,721.99M | 2,691.85M | 2,706.38M | 2,814.82M | 2,707.92M | 2,864.74M | 3,083.04M | 2,988.20M | 2,949.70M | 2,965.47M | 3,044.61M | 2,998.67M | 3,010.88M | 2,937.45M | 3,060.26M | 3,056.28M | 3,057.35M |
|
Assets
|
64.40M | 3,057.15M | 2,837.14M | 3,721.09M | 3,454.16M | 3,453.20M | 3,506.86M | 3,583.68M | -8.00M | 3,886.24M | 4,132.24M | 4,678.61M | 3,982.45M | 4,000.73M | 4,634.10M | 5,333.16M | 5,216.20M | 4,440.44M | 4,614.99M | 4,740.70M | 3,940.76M | 4,448.10M | 4,929.06M | 4,434.76M | 4,471.57M | 4,421.92M | 4,758.91M | 5,004.06M | 4,710.12M | 4,847.74M | 5,400.00M | 5,500.00M |
|
Accounts Payables
|
124.96M | 197.20M | 267.40M | 397.99M | 312.24M | 302.19M | 330.08M | 473.79M | 417.07M | 399.85M | 341.55M | 465.33M | 326.55M | 373.44M | 715.70M | 579.97M | 528.75M | 494.21M | 460.87M | 469.99M | 511.58M | 536.17M | 526.02M | 544.15M | 583.56M | 550.72M | 581.28M | 627.06M | 577.94M | 575.01M | 617.50M | 626.03M |
|
Payables
|
124.96M | 197.20M | 267.40M | 397.99M | 312.24M | 302.19M | 330.08M | 473.79M | 417.07M | 399.85M | 341.55M | 465.33M | 326.55M | 373.44M | 715.70M | 579.97M | 528.75M | 494.21M | 460.87M | 469.99M | 511.58M | 536.17M | 526.02M | 544.15M | 583.56M | 550.72M | 581.28M | 627.06M | 577.94M | 575.01M | 617.50M | 626.03M |
|
Accumulated Expenses
|
205.40M | 205.73M | 228.79M | 314.35M | 366.51M | 288.80M | 339.58M | 405.26M | 343.85M | 257.89M | 246.29M | 270.31M | 279.87M | 272.01M | 568.80M | 393.63M | 462.53M | 365.13M | 385.63M | 379.01M | 369.54M | 304.86M | 307.01M | 311.53M | 400.76M | 316.55M | 314.95M | 343.13M | 448.18M | 362.01M | 338.76M | 391.03M |
|
Other Accumulated Expenses
|
| | | | 0.21M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
6.50M | 11.40M | 14.59M | 12.13M | 16.68M | 14.79M | 29.69M | 27.17M | | | | | | | | | | | | | 547.78M | 548.43M | 549.09M | 129.75M | | | | | | | | |
|
Current Leases
|
| | | | | 23.30M | 22.82M | 25.44M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.11M | | | 48.63M | 77.86M | 30.20M | 22.33M | 53.43M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
782.59M | 1,527.78M | 1,230.13M | 2,101.08M | 1,664.64M | 1,523.76M | 1,522.03M | 1,604.51M | 1,045.39M | 1,375.70M | 1,655.82M | 2,251.16M | 1,705.29M | 1,468.53M | 1,695.21M | 2,305.27M | 2,192.74M | 1,455.29M | 1,692.46M | 1,877.32M | 1,576.06M | 1,818.47M | 2,322.85M | 1,597.63M | 1,489.60M | 1,370.27M | 1,695.83M | 1,962.04M | 1,780.43M | 1,764.39M | 2,258.95M | 2,372.23M |
|
Mortgages
|
360.44M | 950.48M | 540.57M | 1,131.79M | 972.39M | 859.75M | 793.19M | 680.86M | 209.65M | 703.32M | 1,064.10M | 1,510.33M | 1,061.20M | 817.03M | 410.17M | 1,184.33M | 1,050.69M | 571.71M | 834.58M | 1,016.35M | 137.41M | 427.70M | 931.47M | 609.46M | 498.63M | 493.43M | 792.86M | 985.80M | 754.31M | 821.16M | 1,290.86M | 1,350.39M |
|
Non-Current Debt
|
670.71M | 412.50M | 412.50M | 300.00M | 537.93M | 538.63M | 582.84M | 598.57M | 589.29M | 952.76M | 953.63M | 879.50M | 680.38M | 681.27M | 682.16M | 544.62M | 545.24M | 542.48M | 546.50M | 547.14M | | 225.00M | 225.00M | 475.00M | 547.26M | 670.18M | 745.16M | 770.40M | 670.67M | 770.94M | 871.21M | 746.48M |
|
Non-Current Deffered Revenue
|
41.88M | 41.84M | 41.97M | 47.82M | 49.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
2.30M | 237.46M | 470.65M | 653.68M | 26.17M | 456.71M | 456.08M | 368.54M | 21.52M | 347.36M | 312.10M | 241.36M | 20.05M | 20.95M | 346.00M | 367.94M | 20.95M | 358.18M | 322.14M | 326.30M | 16.55M | 317.09M | 303.51M | 308.07M | 16.24M | 319.33M | 320.43M | 307.94M | 318.64M | 225.66M | 233.55M | 251.96M |
|
Operating Leases
|
| | | | | 208.72M | 220.90M | 228.62M | 255.13M | 249.52M | 244.91M | 245.64M | 248.10M | 477.25M | 463.57M | 699.34M | 668.03M | 662.01M | 700.14M | 684.06M | 712.85M | 740.11M | 728.96M | 702.08M | 598.04M | 663.17M | 622.55M | 627.63M | 585.75M | 596.57M | 578.82M | 551.41M |
|
Other Non-Current Liabilities
|
163.79M | 163.19M | 169.08M | 173.63M | 168.62M | 343.43M | 359.27M | 372.79M | 376.83M | 394.20M | 401.27M | 418.23M | 436.95M | 433.75M | 246.69M | 218.52M | 207.01M | 211.11M | 223.90M | 218.06M | 196.20M | 233.57M | 232.59M | 238.26M | 241.74M | 246.79M | 253.06M | 251.98M | 231.12M | 250.15M | 250.38M | 250.88M |
|
Total Non-Current Liabilities
|
-118.19M | 2,340.28M | 1,889.78M | 2,535.03M | 2,202.57M | 2,062.39M | 2,104.87M | 2,203.08M | -358.93M | 2,549.72M | 2,824.91M | 3,347.66M | 2,604.31M | 2,576.12M | 2,795.78M | 3,468.04M | 3,324.05M | 2,594.07M | 2,851.87M | 3,021.57M | 2,203.15M | 2,695.75M | 3,186.19M | 2,682.79M | 2,634.91M | 2,608.50M | 2,969.42M | 3,259.75M | 2,940.94M | 3,037.66M | 3,614.59M | 3,578.18M |
|
Total Liabilities
|
45.60M | 2,503.47M | 2,058.86M | 2,708.66M | 2,371.19M | 2,405.82M | 2,464.14M | 2,575.87M | 17.90M | 2,943.93M | 3,226.18M | 3,765.89M | 3,041.26M | 3,009.87M | 3,042.47M | 3,686.55M | 3,531.06M | 2,805.18M | 3,075.77M | 3,239.64M | 2,399.34M | 2,929.33M | 3,418.78M | 2,921.05M | 2,876.65M | 2,855.29M | 3,222.48M | 3,511.73M | 3,172.05M | 3,287.82M | 3,864.97M | 3,829.05M |
|
Total Debt
|
677.21M | 423.90M | 427.09M | 312.13M | 554.60M | 553.41M | 612.53M | 625.73M | 589.29M | 952.76M | 953.63M | 879.50M | 680.38M | 681.27M | 682.16M | 544.62M | 545.24M | 542.48M | 546.50M | 547.14M | 547.78M | 773.43M | 774.09M | 604.75M | 547.26M | 670.18M | 745.16M | 770.40M | 670.67M | 770.94M | 871.21M | 746.48M |
|
Common Equity
|
222.32M | 531.58M | 757.39M | 988.30M | 1,056.80M | 1,020.80M | 1,016.00M | 978.91M | 940.62M | 920.93M | 884.81M | 890.12M | 921.15M | 970.67M | 1,571.22M | 1,623.72M | 1,664.19M | 1,617.86M | 1,521.00M | 1,484.11M | 1,524.87M | 1,502.84M | 1,495.21M | 1,498.50M | 1,578.68M | 1,551.10M | 1,522.96M | 1,478.96M | 1,524.17M | 1,546.99M | 1,513.45M | 1,619.91M |
|
Shareholder's Equity
|
222.32M | 531.58M | 757.39M | 988.30M | 1,056.80M | 1,020.80M | 1,016.00M | 978.91M | 940.62M | 920.93M | 884.81M | 890.12M | 921.15M | 970.67M | 1,571.22M | 1,623.72M | 1,664.19M | 1,617.86M | 1,521.00M | 1,484.11M | 1,524.87M | 1,502.84M | 1,495.21M | 1,498.50M | 1,578.68M | 1,551.10M | 1,522.96M | 1,478.96M | 1,524.17M | 1,546.99M | 1,513.45M | 1,619.91M |
|
Liabilities and Shareholders Equity
|
64.40M | 3,057.15M | 2,837.14M | 3,721.09M | 3,454.16M | 3,453.20M | 3,506.86M | 3,583.68M | -8.00M | 3,886.24M | 4,132.24M | 4,678.61M | 3,982.45M | 4,000.73M | 4,634.10M | 5,333.16M | 5,216.20M | 4,440.44M | 4,614.99M | 4,740.70M | 3,940.76M | 4,448.10M | 4,929.06M | 4,434.76M | 4,471.57M | 4,421.92M | 4,758.91M | 5,004.06M | 4,710.12M | 4,847.74M | 5,400.00M | 5,500.00M |
|
Treasury Shares
|
23.40M | 13.80M | 12.10M | 10.40M | 0.05M | | 1.61M | 3.89M | 4.52M | | | | 0.93M | 0.88M | 4.49M | 10.80M | 20.24M | 1.68M | 13.05M | 23.22M | 24.92M | | 2.40M | 5.14M | 56.59M | 3,463.40M | 9.00M | 6,779.83M | 74.98M | 75.04M | 10.84M | 85.92M |
|
Retained Earnings
|
16.50M | 238.10M | 224.91M | 277.35M | 277.95M | 275.59M | 277.12M | 344.89M | -25.90M | 282.05M | 278.13M | 348.43M | 342.76M | 372.39M | 805.72M | 932.27M | 1,079.66M | 1,078.13M | 1,121.15M | 1,143.76M | 1,145.01M | 1,129.44M | 1,130.64M | 1,135.35M | 1,166.67M | 1,145.19M | 1,154.28M | 1,166.97M | 1,207.29M | 1,193.10M | 1,208.37M | 1,249.20M |