|
Cash & Equivalents
|
266.80M | 520.10M | 963.80M | 1,179.70M | 894.10M | 1,017.00M | 885.80M | 1,165.80M | 1,255.40M | 768.70M | 767.20M | 955.10M | 878.20M | 1,029.70M | 1,015.50M | 710.30M | 1,145.90M | 565.80M | 434.80M | 500.90M | 587.90M |
|
Short-term Investments
|
| | 50.00M | 50.00M | 100.10M | 100.10M | 222.10M | 75.30M | | | | | | | | 390.10M | 55.80M | | 79.50M | 91.20M | 52.90M |
|
Cash & Current Investments
|
266.80M | 520.10M | 1,013.80M | 1,229.70M | 994.20M | 1,117.10M | 1,107.90M | 1,241.10M | 1,255.40M | 768.70M | 767.20M | 955.10M | 878.20M | 1,029.70M | 1,015.50M | 1,100.40M | 1,201.70M | 565.80M | 514.30M | 592.10M | 640.80M |
|
Receivables - Net
|
125.70M | 129.30M | 182.40M | 169.50M | 135.40M | 143.70M | 139.70M | 128.50M | 128.00M | 141.10M | 176.50M | 159.80M | 168.30M | 171.50M | 172.00M | 160.00M | 159.60M | 187.60M | 192.80M | 194.00M | 168.00M |
|
Receivables - Other
|
68.00M | 5.80M | 6.10M | 6.00M | 7.00M | 9.40M | 9.30M | 8.70M | 8.60M | 10.80M | 10.90M | 12.30M | 12.80M | 12.50M | 11.90M | 10.90M | 10.30M | 9.40M | 7.40M | 5.90M | 5.10M |
|
Receivables
|
193.70M | 135.10M | 188.50M | 175.50M | 142.40M | 153.10M | 149.00M | 137.20M | 136.60M | 151.90M | 187.40M | 172.10M | 181.10M | 184.00M | 183.90M | 170.90M | 169.90M | 197.00M | 200.20M | 199.90M | 173.10M |
|
Prepaid Assets
|
79.40M | 101.60M | 97.20M | 112.10M | 145.50M | 72.90M | 97.20M | 115.40M | 110.70M | 113.40M | 103.10M | 108.10M | 119.50M | 147.90M | 153.20M | 137.10M | 107.30M | 117.50M | 119.20M | 128.90M | 182.90M |
|
Current Assets
|
477.10M | 754.50M | 1,296.00M | 1,514.00M | 1,277.20M | 1,335.70M | 1,346.80M | 1,486.80M | 1,495.70M | 1,024.90M | 1,048.60M | 1,225.00M | 1,167.90M | 1,351.10M | 1,342.70M | 1,399.00M | 1,470.10M | 872.80M | 827.80M | 916.50M | 993.20M |
|
Property, Plant & Equipment (Net)
|
82.80M | 98.50M | 96.00M | 98.10M | 98.60M | 103.30M | 105.60M | 110.90M | 108.20M | 125.70M | 119.20M | 112.90M | 109.50M | 119.90M | 120.80M | 112.20M | 108.80M | 115.40M | 110.20M | 105.30M | 105.20M |
|
Long-Term Investments
|
| 1.50M | | | | 17.80M | 17.80M | 22.80M | 27.60M | 52.60M | 52.80M | 54.10M | 54.10M | 54.40M | 48.40M | 48.40M | 19.10M | 20.60M | 20.90M | 20.90M | 21.10M |
|
Goodwill
|
474.20M | 484.80M | 479.40M | 481.00M | 794.10M | 788.10M | 829.30M | 809.80M | 802.20M | 811.20M | 813.30M | 813.20M | 1,005.20M | 987.20M | 984.90M | 983.80M | 988.70M | 1,692.30M | 1,696.50M | 1,706.10M | 1,706.30M |
|
Intangibles
|
356.70M | 327.70M | 317.40M | 309.70M | 437.70M | 417.30M | 419.30M | 394.90M | 374.60M | 354.00M | 337.90M | 313.60M | 303.60M | 311.20M | 295.80M | 282.00M | 263.80M | 562.20M | 526.80M | 495.50M | 453.00M |
|
Goodwill & Intangibles
|
830.90M | 812.50M | 796.80M | 790.70M | 1,231.80M | 1,205.40M | 1,248.60M | 1,204.70M | 1,176.80M | 1,165.20M | 1,151.20M | 1,126.80M | 1,308.80M | 1,298.40M | 1,280.70M | 1,265.80M | 1,252.50M | 2,254.50M | 2,223.30M | 2,201.60M | 2,159.30M |
|
Long-Term Deferred Tax
|
28.20M | 28.50M | 26.20M | 27.60M | 27.60M | 38.30M | 40.60M | 42.40M | 42.70M | 68.30M | 68.60M | 60.80M | 71.90M | 99.30M | 100.40M | 100.70M | 100.40M | 119.00M | 119.00M | 116.80M | 117.10M |
|
Other Non-Current Assets
|
5.20M | 7.30M | 7.60M | 4.50M | 5.80M | 13.40M | 30.70M | 29.80M | 39.50M | 156.70M | 150.60M | 157.40M | 160.70M | 151.60M | 156.30M | 155.20M | 146.20M | 167.00M | 157.60M | 160.20M | 161.30M |
|
Non-Current Assets
|
1,003.20M | 1,021.70M | 1,008.40M | 1,005.40M | 1,450.20M | 1,467.60M | 1,542.10M | 1,519.40M | 1,497.70M | 1,672.70M | 1,645.70M | 1,620.20M | 1,809.70M | 1,823.90M | 1,802.00M | 1,776.30M | 1,719.00M | 2,766.40M | 2,748.80M | 2,720.30M | 2,695.20M |
|
Assets
|
1,480.30M | 1,776.20M | 2,304.40M | 2,519.40M | 2,727.40M | 2,803.30M | 2,888.90M | 3,006.20M | 2,993.40M | 2,697.60M | 2,694.30M | 2,845.20M | 2,977.60M | 3,175.00M | 3,144.70M | 3,175.30M | 3,189.10M | 3,639.20M | 3,576.60M | 3,636.80M | 3,688.40M |
|
Accounts Payables
|
351.70M | 484.80M | 364.40M | 455.80M | 512.90M | 494.60M | 457.40M | 530.40M | 454.20M | 385.20M | 290.90M | 340.30M | 327.10M | 438.30M | 392.50M | 412.60M | 384.90M | 463.00M | 367.90M | 560.30M | 611.30M |
|
Payables
|
351.70M | 484.80M | 364.40M | 455.80M | 512.90M | 494.60M | 457.40M | 530.40M | 454.20M | 385.20M | 290.90M | 340.30M | 327.10M | 438.30M | 392.50M | 412.60M | 384.90M | 463.00M | 367.90M | 560.30M | 611.30M |
|
Accumulated Expenses
|
119.10M | 173.80M | 130.50M | 137.50M | 128.50M | 95.60M | 140.80M | 162.40M | 161.20M | 110.10M | 95.00M | 93.20M | 93.60M | 93.90M | 76.30M | 83.20M | 83.30M | 113.30M | 103.30M | 106.40M | 101.60M |
|
Short term Debt
|
137.60M | 104.60M | 12.50M | 12.30M | 12.30M | 12.20M | 12.20M | 12.40M | 12.40M | 12.40M | 12.10M | 11.70M | 16.90M | 16.80M | 16.20M | 16.50M | 11.70M | 11.60M | 11.40M | 11.10M | 10.80M |
|
Current Leases
|
10.50M | 16.40M | 17.20M | 18.10M | 18.80M | 17.20M | 20.00M | 24.30M | 19.50M | 13.50M | 15.60M | 17.30M | 18.40M | 19.50M | 26.00M | 19.00M | 19.00M | 25.70M | 20.10M | 21.00M | 24.40M |
|
Total Current Liabilities
|
553.90M | 640.40M | 422.50M | 529.10M | 580.60M | 569.70M | 531.50M | 616.40M | 525.90M | 461.80M | 357.40M | 410.60M | 400.60M | 539.60M | 492.10M | 461.70M | 452.10M | 558.90M | 458.30M | 664.50M | 703.10M |
|
Non-Current Debt
|
| | | | | | | | | 2,411.20M | | | | 2,399.60M | 2,397.20M | 2,394.00M | 2,391.20M | 2,388.50M | 2,385.70M | 2,383.30M | 2,381.00M |
|
Non-Current Deferred Tax Liability
|
99.50M | 125.60M | 83.70M | 74.50M | 97.90M | 104.40M | 56.10M | 54.40M | 53.40M | 105.80M | 41.10M | 33.40M | 41.90M | 93.40M | 29.00M | 25.70M | 16.70M | 24.70M | 18.00M | 12.40M | 6.70M |
|
Operating Leases
|
52.40M | 67.00M | 72.50M | 74.60M | 75.60M | 82.30M | 87.90M | 87.80M | 85.40M | 94.50M | 93.00M | 94.90M | 89.60M | 88.20M | 75.40M | 79.50M | 78.30M | 71.40M | 124.00M | 130.90M | 147.60M |
|
Other Non-Current Liabilities
|
| | | | 32.20M | 28.70M | 30.00M | 11.40M | | | 255.00M | 245.40M | 247.60M | 318.70M | 311.30M | 305.30M | 325.30M | 372.20M | 367.90M | 404.50M | 419.20M |
|
Total Non-Current Liabilities
|
| 3,019.70M | | | 3,203.20M | 3,152.30M | 3,098.90M | 3,178.90M | 3,081.80M | 3,266.20M | 2,900.00M | 2,944.70M | 3,011.90M | 3,077.80M | 3,013.80M | 2,982.90M | 2,961.80M | 3,398.10M | 3,325.90M | 3,320.10M | 3,344.00M |
|
Total Liabilities
|
3,095.80M | 3,019.70M | 3,030.20M | 3,128.50M | 3,235.40M | 3,181.00M | 3,128.90M | 3,190.30M | 3,081.80M | 3,266.20M | 3,155.00M | 3,190.10M | 3,259.50M | 3,396.50M | 3,325.10M | 3,288.20M | 3,287.10M | 3,770.30M | 3,693.80M | 3,724.60M | 3,763.20M |
|
Total Debt
|
137.60M | 104.60M | 12.50M | 12.30M | 12.30M | 12.20M | 12.20M | 12.40M | 12.40M | 2,423.60M | 12.10M | 11.70M | 16.90M | 2,416.40M | 2,413.40M | 2,410.50M | 2,402.90M | 2,400.10M | 2,397.10M | 2,394.40M | 2,391.80M |
|
Common Equity
|
-1615.50M | -1243.50M | -725.80M | -609.10M | -508.00M | -377.70M | -240.00M | -184.10M | -88.40M | -568.60M | -460.70M | -344.90M | -281.90M | -221.50M | -180.40M | -112.90M | -98.00M | -131.10M | -117.20M | -87.80M | -74.80M |
|
Shareholder's Equity
|
-1615.50M | -1243.50M | -725.80M | -609.10M | -508.00M | -377.70M | -240.00M | -184.10M | -88.40M | -568.60M | -460.70M | -344.90M | -281.90M | -221.50M | -180.40M | -112.90M | -98.00M | -131.10M | -117.20M | -87.80M | -74.80M |
|
Liabilities and Shareholders Equity
|
1,480.30M | 1,776.20M | 2,304.40M | 2,519.40M | 2,727.40M | 2,803.30M | 2,888.90M | 3,006.20M | 2,993.40M | 2,697.60M | 2,694.30M | 2,845.20M | 2,977.60M | 3,175.00M | 3,144.70M | 3,175.30M | 3,189.10M | 3,639.20M | 3,576.60M | 3,636.80M | 3,688.40M |
|
Treasury Shares
|
| | | | | | | | | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 51.80M | 1.20M | 51.80M |
|
Retained Earnings
|
-1818.50M | -1726.40M | -1690.70M | -1600.70M | -1520.20M | -1417.90M | -1334.70M | -1298.30M | -1230.10M | -1142.60M | -1058.50M | -982.80M | -944.90M | -907.60M | -891.70M | -842.30M | -840.30M | -894.20M | -901.20M | -905.60M | -904.10M |