|
Cash & Equivalents
|
47.01M | 50.14M | 52.85M | 52.94M | 109.56M | 87.50M | 70.33M | 86.81M | 93.54M | 93.18M | 135.37M | 98.78M | 106.10M | 105.36M | 98.29M | 123.04M | 65.17M | 77.94M | 63.81M | 50.31M | 50.31M | 47.31M | 63.36M | 62.48M | 107.54M | 99.04M | 64.91M | 62.42M | 116.58M | 44.79M | 48.15M | 42.72M | 38.96M | 37.53M | 90.67M | 83.07M | 71.31M | 26.19M | 79.55M | 23.54M | 51.24M | 32.08M | 35.42M | 28.55M | 39.80M | 140.82M | 213.76M | 47.45M | 36.61M | 36.58M | 112.43M | 30.32M | 29.14M | 30.77M | 28.84M | 27.66M | 33.21M | 32.24M | 33.15M | 36.70M | 37.62M | 38.29M |
|
Short-term Investments
|
| | | | | | 0.02M | | | | 3.19M | | | | 4.53M | 9.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
47.01M | 50.14M | 52.85M | 52.94M | 109.56M | 87.50M | 70.35M | 86.81M | 93.54M | 93.18M | 138.55M | 98.78M | 106.10M | 105.36M | 102.82M | 132.87M | 65.17M | 77.94M | 63.81M | 50.31M | 50.31M | 47.31M | 63.36M | 62.48M | 107.54M | 99.04M | 64.91M | 62.42M | 116.58M | 44.79M | 48.15M | 42.72M | 38.96M | 37.53M | 90.67M | 83.07M | 71.31M | 26.19M | 79.55M | 23.54M | 51.24M | 32.08M | 35.42M | 28.55M | 39.80M | 140.82M | 213.76M | 47.45M | 36.61M | 36.58M | 112.43M | 30.32M | 29.14M | 30.77M | 28.84M | 27.66M | 33.21M | 32.24M | 33.15M | 36.70M | 37.62M | 38.29M |
|
Receivables - Other
|
| | | | | | 166.70M | | 22.67M | 22.82M | 242.70M | 228.30M | 296.20M | 272.40M | 251.40M | 257.10M | 251.60M | 286.50M | 285.50M | 378.30M | 347.70M | 309.10M | 421.50M | 256.10M | 42.76M | 27.69M | 25.77M | 39.41M | 25.09M | 30.96M | 19.30M | 24.61M | 31.96M | 31.40M | 20.14M | 26.21M | 35.30M | 25.20M | 28.90M | 37.59M | 29.90M | 30.90M | 30.82M | 48.95M | 35.21M | 34.14M | 39.72M | 38.16M | 42.26M | 69.65M | 49.12M | 72.94M | 48.35M | 45.02M | 65.64M | 57.58M | 57.70M | 58.04M | 59.49M | 59.54M | 53.26M | 54.26M |
|
Property, Plant & Equipment (Net)
|
| | 22.88M | | 19.86M | 18.05M | 16.98M | 25.32M | 25.92M | 28.23M | 28.33M | 30.94M | 34.97M | 33.54M | 32.94M | 32.40M | 31.26M | 30.52M | 29.59M | 28.27M | 27.94M | 27.73M | 28.29M | 28.52M | 27.88M | 28.32M | 27.23M | 27.35M | 26.52M | 26.55M | 27.19M | 28.34M | 27.99M | 28.84M | 28.99M | 30.73M | 32.33M | 32.09M | 31.38M | 30.65M | 30.42M | 28.92M | 27.76M | 26.84M | 30.56M | 29.30M | 28.04M | 28.53M | 26.54M | 33.95M | 36.74M | 38.40M | 42.58M | 42.63M | 43.87M | 41.49M | 40.16M | 37.64M | 38.19M | 37.08M | 35.47M | 33.97M |
|
Long-Term Investments
|
| | | | | | | | | | -1192.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.99M | 95.24M | 94.65M | 98.07M | 98.83M | 96.99M | 104.05M | 107.69M |
|
Goodwill
|
| | 137.89M | | 132.47M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 137.89M | 142.16M | 142.16M | 142.16M | 142.16M | 143.61M | 143.61M | 143.61M | 143.61M |
|
Intangibles
|
| | 40.98M | | 38.82M | 37.73M | 22.80M | 32.38M | 32.36M | 32.34M | 26.98M | 27.19M | 27.66M | 28.12M | 28.88M | 29.23M | 29.11M | 29.50M | 30.14M | 28.39M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 31.70M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 32.10M | 34.34M | 34.26M | 34.19M | 34.11M | 35.71M | 35.54M | 35.38M | 35.21M |
|
Goodwill & Intangibles
|
| | 178.87M | | 171.29M | 175.62M | 160.68M | 170.27M | 170.25M | 170.23M | 164.87M | 165.08M | 165.55M | 166.01M | 166.77M | 167.12M | 167.00M | 167.38M | 168.03M | 166.28M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.59M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 169.99M | 176.50M | 176.43M | 176.35M | 176.27M | 179.32M | 179.15M | 178.98M | 178.82M |
|
Long-Term Deferred Tax
|
| | | | | | -10.30M | | | -33.84M | 16.34M | 1.78M | 1.94M | 2.48M | -7.10M | -24.93M | | | -13.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 198.66M | | 161.00M | 166.31M | 241.80M | 162.09M | 211.05M | 182.00M | 114.42M | 186.53M | 201.42M | 223.39M | 165.06M | 130.51M | 134.85M | 131.06M | 107.39M | 118.52M | 112.27M | 108.52M | 99.88M | 120.25M | 107.62M | 106.38M | 107.66M | 110.54M | 117.99M | 118.00M | 145.31M | 123.78M | 114.87M | 119.66M | 112.77M | 127.66M | 132.36M | 124.48M | | 116.06M | 137.76M | 149.08M | | | | | 127.77M | 127.78M | 127.88M | 128.28M | 184.44M | 0.73M | 2.30M | 1.80M | 101.78M | | 101.91M | 94.86M | 112.53M | 107.90M | 105.35M | 150.70M |
|
Assets
|
| | 2,515.06M | | 3,624.15M | 3,346.46M | 3,527.44M | 2,749.47M | 2,896.74M | 2,825.67M | 2,678.02M | 2,629.17M | 2,753.87M | 2,996.65M | 2,952.72M | 3,083.11M | 3,044.96M | 2,875.74M | 2,787.45M | 2,784.39M | 2,929.54M | 2,854.25M | 2,698.00M | 2,620.86M | 2,575.73M | 2,583.68M | 2,236.93M | 2,525.43M | 2,607.52M | 2,508.40M | 2,438.52M | 2,533.98M | 2,521.28M | 2,356.28M | 2,240.31M | 2,527.56M | 2,652.42M | 2,203.49M | 2,464.76M | 2,139.63M | 2,364.32M | 2,608.62M | 2,713.90M | | | | 3,043.25M | 130.09M | 129.90M | 130.10M | 2,714.39M | 32.12M | 33.59M | 33.10M | 2,874.82M | 0.01M | 3,262.54M | 3,367.28M | 3,382.73M | 3,572.18M | 3,687.34M | 3,818.15M |
|
Accounts Payables
|
| | 372.70M | | 395.28M | 426.59M | 335.61M | 374.07M | 378.70M | 251.69M | 204.22M | 215.61M | 254.72M | 265.94M | 223.31M | 375.50M | 255.43M | 204.95M | 257.16M | 350.23M | 238.01M | 250.51M | 164.55M | 207.88M | 172.36M | 154.17M | 221.39M | 175.20M | 239.58M | 247.48M | 211.48M | 255.13M | 282.54M | 219.44M | 289.21M | 634.33M | 418.72M | 364.60M | 520.98M | 239.58M | 216.11M | 366.95M | 259.91M | 421.41M | 349.15M | 324.05M | 422.06M | 319.50M | 388.47M | 493.45M | 550.01M | 635.97M | 421.40M | 350.34M | 361.89M | 497.37M | 278.23M | 319.53M | 253.82M | 384.47M | 527.18M | 322.34M |
|
Payables
|
| | 372.70M | | 395.28M | 426.59M | 335.61M | 374.07M | 378.70M | 251.69M | 204.22M | 215.61M | 254.72M | 265.94M | 223.31M | 375.50M | 255.43M | 204.95M | 257.16M | 350.23M | 238.01M | 250.51M | 164.55M | 207.88M | 172.36M | 154.17M | 221.39M | 175.20M | 239.58M | 247.48M | 211.48M | 255.13M | 282.54M | 219.44M | 289.21M | 634.33M | 418.72M | 364.60M | 520.98M | 239.58M | 216.11M | 366.95M | 259.91M | 421.41M | 349.15M | 324.05M | 422.06M | 319.50M | 388.47M | 493.45M | 550.01M | 635.97M | 421.40M | 350.34M | 361.89M | 497.37M | 278.23M | 319.53M | 253.82M | 384.47M | 527.18M | 322.34M |
|
Accumulated Expenses
|
| | 175.94M | | 120.42M | 129.05M | 144.28M | 93.09M | 108.31M | 124.67M | 150.43M | 97.89M | 116.30M | 133.20M | 180.12M | 106.51M | 122.21M | 138.78M | 165.13M | 102.67M | 121.98M | 125.13M | 149.09M | 93.83M | 108.10M | 120.98M | 145.05M | 95.16M | 113.09M | 130.11M | 173.12M | 103.75M | 128.99M | 151.66M | 167.35M | 106.87M | 130.88M | 149.86M | 207.36M | 102.41M | 146.99M | 201.62M | 298.26M | 207.30M | 278.27M | 317.02M | 342.12M | 115.73M | 173.29M | 196.95M | 239.14M | 155.98M | 189.47M | 224.28M | 256.24M | 161.53M | 209.50M | 262.12M | 331.30M | 181.41M | 232.73M | 319.51M |
|
Short term Debt
|
| | 147.00M | | 159.00M | 59.30M | 27.50M | 92.60M | 86.90M | 94.60M | 128.30M | 204.00M | 219.80M | 94.80M | 118.20M | 197.00M | 147.20M | 135.50M | 59.40M | 101.40M | 177.50M | 147.70M | 100.20M | 148.30M | 151.90M | 132.00M | 145.80M | 195.70M | 230.40M | 130.10M | 118.30M | 147.40M | 107.50M | 3.00M | 15.00M | | 50.10M | | | 203.10M | 13.00M | 156.90M | 82.00M | 75.10M | 79.60M | 72.30M | 69.50M | 78.20M | 177.30M | 53.60M | | 19.30M | 94.40M | 56.20M | | 94.40M | 218.80M | 206.70M | 252.10M | 359.50M | 323.80M | 262.30M |
|
Current Taxes
|
| | | | | | -30.28M | | | -32.51M | -43.32M | -29.93M | -34.81M | -38.01M | -39.70M | -37.31M | | | | | | | | | | | | | | | | | | | | 1.16M | 0.85M | | | | | | 9.73M | 15.78M | | | 13.54M | 13.16M | | 1.79M | 4.13M | 4.23M | | | | 6.51M | | | 3.96M | 11.42M | 0.17M | 0.24M |
|
Non-Current Debt
|
| | 390.46M | | 1,168.45M | 860.36M | 1,508.49M | 647.79M | 734.88M | 100.00M | 392.39M | 544.14M | 496.02M | 630.85M | 757.49M | 705.73M | 816.61M | 688.31M | 687.44M | 397.39M | 623.85M | 463.07M | 651.45M | 529.75M | 432.91M | 528.11M | 378.08M | 456.09M | 457.81M | 398.65M | 586.48M | 576.02M | 599.15M | 606.01M | 484.22M | 268.62M | 521.84M | 253.72M | 287.26M | 148.14M | 154.16M | 252.83M | 342.44M | 123.89M | 231.60M | 343.93M | 277.32M | 481.15M | 170.97M | 284.03M | 161.01M | 280.44M | 645.32M | 680.06M | 640.38M | 286.45M | 822.78M | 765.10M | 931.75M | 866.41M | 853.12M | 972.17M |
|
Non-Current Deffered Revenue
|
| | | | | | 1.54M | | | 13.65M | 2.52M | 7.95M | 4.34M | 1.42M | 6.35M | 140.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 3.03M | | 4.45M | 4.81M | 5.33M | 6.11M | 7.06M | 3.93M | 4.26M | 4.49M | 4.71M | 4.98M | 5.35M | 5.55M | 5.85M | 6.00M | 6.09M | 6.49M | 6.84M | 6.97M | 7.02M | 6.96M | 8.20M | 2.52M | 2.63M | 1.91M | 1.91M | 0.36M | 0.36M | 0.36M | 0.35M | 0.34M | | | | | | | | | 117.25M | | | | 127.77M | 127.77M | 127.77M | 127.77M | 25.47M | 25.60M | 25.95M | 26.00M | 0.07M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 74.68M | | 36.49M | 20.61M | 1.22M | 1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 11.05M | | 18.47M | 13.64M | 10.30M | 3.64M | 3.53M | 1.99M | 36.68M | -36.73M | 37.70M | -34.71M | 7.10M | 12.55M | 14.39M | 13.52M | 13.10M | 19.19M | 18.18M | 14.20M | 6.12M | 19.41M | 10.15M | 12.20M | 13.14M | 13.94M | 14.46M | 17.38M | 11.09M | 14.13M | 13.80M | 12.71M | 14.08M | 15.90M | 15.04M | 14.51M | 67.38M | 26.84M | 28.61M | 30.98M | 89.01M | 51.47M | 46.19M | 46.67M | 98.97M | 47.25M | 47.37M | 35.54M | 87.87M | 36.51M | 34.37M | 42.16M | 84.17M | 41.24M | 41.71M | 49.16M | 41.93M | 44.51M | 44.23M | 43.05M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.00M | 210.30M | 208.75M | 203.14M | 197.73M | 202.03M | 195.35M | 193.37M | 194.80M | 204.01M | 197.53M | 192.02M | 194.10M | 187.53M | 189.30M | 182.57M | 193.40M | 196.93M | 194.00M | 183.27M | 177.34M | 172.60M | 167.42M | 173.32M | 171.50M | 165.85M | 158.83M |
|
Other Non-Current Liabilities
|
| | 7.02M | | 7.02M | 7.02M | 7.02M | 7.02M | 7.02M | 7.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 2,000.68M | | 3,116.91M | 2,831.18M | 3,007.02M | 2,235.28M | 2,379.93M | 2,309.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 2,007.70M | | 3,123.93M | 2,838.20M | 3,014.04M | 2,242.30M | 2,386.95M | 2,316.65M | 2,173.02M | 2,120.26M | 2,242.11M | 2,481.38M | 2,424.85M | 2,552.53M | 2,515.35M | 2,343.18M | 2,253.72M | 2,247.72M | 2,390.91M | 2,324.47M | 2,172.92M | 2,104.52M | 2,053.62M | 2,067.67M | 1,723.60M | 2,022.85M | 2,106.41M | 2,003.63M | 1,914.61M | 2,003.47M | 1,982.64M | 1,812.41M | 1,694.99M | 1,973.08M | 2,088.81M | 1,636.86M | 1,872.03M | 1,552.90M | 1,763.18M | 1,993.40M | 2,028.23M | | | | 2,090.22M | 0.06M | 0.12M | 0.19M | 1,893.97M | 0.86M | 0.82M | 0.94M | 2,085.58M | 0.17M | 2,450.48M | 2,529.45M | 2,532.33M | 2,699.92M | 2,790.48M | 2,897.87M |
|
Total Debt
|
| | 537.46M | | 1,327.45M | 919.66M | 1,535.99M | 740.39M | 821.78M | 194.60M | 520.69M | 748.14M | 715.82M | 725.65M | 875.69M | 902.73M | 963.81M | 823.81M | 746.84M | 498.79M | 801.35M | 610.77M | 751.64M | 678.05M | 584.81M | 660.11M | 523.88M | 651.79M | 688.21M | 528.75M | 704.78M | 723.42M | 706.65M | 609.01M | 499.22M | 268.62M | 571.94M | 253.72M | 287.26M | 351.24M | 167.16M | 409.73M | 424.44M | 198.99M | 311.20M | 416.23M | 346.82M | 559.35M | 348.27M | 337.63M | 161.01M | 299.74M | 739.72M | 736.26M | 640.38M | 380.86M | 1,041.59M | 971.80M | 1,183.85M | 1,225.91M | 1,176.92M | 1,234.47M |
|
Common Equity
|
473.53M | 485.26M | 404.41M | 508.60M | 500.21M | 510.37M | 408.72M | 507.17M | 509.79M | 509.02M | 399.12M | 508.91M | 511.77M | 515.27M | 418.20M | 530.58M | 529.61M | 532.57M | 421.05M | 536.67M | 538.63M | 529.78M | 417.00M | 516.35M | 522.11M | 516.01M | 410.26M | 502.58M | 501.11M | 504.77M | 426.93M | 530.51M | 538.64M | 543.88M | 545.32M | 554.49M | 563.61M | 566.63M | 592.72M | 586.73M | 601.14M | 615.22M | 685.67M | 719.74M | 752.51M | 774.95M | 825.26M | 816.95M | 781.37M | 772.58M | 794.96M | 800.86M | 788.42M | 779.32M | 789.24M | 801.52M | 812.06M | 837.84M | 850.39M | 872.27M | 896.86M | 920.27M |
|
Shareholder's Equity
|
473.53M | 485.26M | 404.41M | 508.60M | 500.21M | 510.37M | 408.72M | 507.17M | 509.79M | 509.02M | 399.12M | 508.91M | 511.77M | 515.27M | 418.20M | 530.58M | 529.61M | 532.57M | 421.05M | 536.67M | 538.63M | 529.78M | 417.00M | 516.35M | 522.11M | 516.01M | 410.26M | 502.58M | 501.11M | 504.77M | 426.93M | 530.51M | 538.64M | 543.88M | 545.32M | 554.49M | 563.61M | 566.63M | 592.72M | 586.73M | 601.14M | 615.22M | 685.67M | 719.74M | 752.51M | 774.95M | 825.26M | 816.95M | 781.37M | 772.58M | 794.96M | 800.86M | 788.42M | 779.32M | 789.24M | 801.52M | 812.06M | 837.84M | 850.39M | 872.27M | 896.86M | 920.27M |
|
Liabilities and Shareholders Equity
|
| | 2,515.06M | | 3,624.15M | 3,346.46M | 3,527.44M | 2,749.47M | 2,896.74M | 2,825.67M | 2,678.02M | 2,629.17M | 2,753.87M | 2,996.65M | 2,952.72M | 3,083.11M | 3,044.96M | 2,875.74M | 2,787.45M | 2,784.39M | 2,929.54M | 2,854.25M | 2,698.00M | 2,620.86M | 2,575.73M | 2,583.68M | 2,236.93M | 2,525.43M | 2,607.52M | 2,508.40M | 2,438.52M | 2,533.98M | 2,521.28M | 2,356.28M | 2,240.31M | 2,527.56M | 2,652.42M | 2,203.49M | 2,464.76M | 2,139.63M | 2,364.32M | 2,608.62M | 2,713.90M | | | | 3,043.25M | 130.09M | 129.90M | 130.10M | 2,714.39M | 32.12M | 33.59M | 33.10M | 2,874.82M | 0.01M | 3,262.54M | 3,367.28M | 3,382.73M | 3,572.18M | 3,687.34M | 3,818.15M |
|
Retained Earnings
|
| | 404.41M | | 396.42M | 404.69M | 408.72M | 402.57M | 403.50M | 404.32M | 399.12M | 401.29M | 402.64M | 406.38M | 418.20M | 419.94M | 416.89M | 419.86M | 421.05M | 425.25M | 424.04M | 421.62M | 417.00M | 411.68M | 415.68M | 413.51M | 410.26M | 403.62M | 400.84M | 407.18M | 426.93M | 432.18M | 439.58M | 443.19M | 449.99M | 459.75M | 470.69M | 473.10M | 497.00M | 503.25M | 519.38M | 533.51M | 601.41M | 638.56M | 668.19M | 692.54M | 740.93M | 748.32M | 742.61M | 743.65M | 764.18M | 777.12M | 762.47M | 750.80M | 756.47M | 780.95M | 788.74M | 811.09M | 819.96M | 848.72M | 867.92M | 887.74M |
|
Treasury Shares
|
| | | | | | 0.76M | | | | 0.85M | | | | 1.25M | | | | 1.24M | | | | 1.26M | | | | 1.22M | | | | 1.07M | | | | 1.29M | | | | 1.53M | | | | 1.33M | | | | 1.54M | | | | 1.69M | | | | 1.59M | | | | 2.64M | | | |