|
Cash & Equivalents
|
| | | 387.62M | 274.44M | 247.80M | 262.27M | 313.44M | 258.05M | 243.53M | 220.19M | 260.22M | 221.69M | 206.70M | 226.45M | 202.32M | 202.13M | 222.38M | 241.38M | 216.68M | 234.34M | 266.08M | 248.56M |
|
Short-term Investments
|
-3.26M | -2.62M | -3.26M | -3.91M | -4.69M | -31.52M | -48.46M | -48.46M | | -1.37M | -1.30M | 17.32M | 2.22M | 4.78M | 7.52M | 10.43M | 2.53M | 4.95M | 7.23M | 8.92M | 3.41M | 2.51M | 3.62M |
|
Cash & Current Investments
|
-3.26M | -2.62M | -3.26M | 383.71M | 269.75M | 216.29M | 213.81M | 264.98M | 258.05M | 242.16M | 218.89M | 277.54M | 223.91M | 211.49M | 233.97M | 212.75M | 204.66M | 227.33M | 248.62M | 225.60M | 237.75M | 268.59M | 252.17M |
|
Receivables - Net
|
-17.20M | -29.46M | -47.16M | 117.41M | -20.86M | -21.34M | -26.86M | 147.78M | -14.53M | -14.28M | -24.05M | 159.32M | -12.77M | -17.65M | -15.86M | 162.08M | -24.22M | -31.13M | -42.21M | 158.20M | 155.36M | 158.48M | -20.64M |
|
Receivables - Other
|
60.34M | 19.47M | 24.65M | 223.08M | 35.23M | 170.89M | 152.36M | 387.46M | 124.40M | 110.88M | 143.24M | 147.77M | 110.86M | 98.64M | 140.27M | 171.22M | 179.40M | 166.88M | 157.83M | 138.56M | 145.18M | 162.85M | 161.98M |
|
Receivables
|
43.14M | -9.99M | -22.52M | 223.08M | 14.38M | 29.73M | 16.43M | -1.65M | 22.45M | 5.18M | -38.20M | -1.40M | 38.22M | 11.91M | -48.04M | 333.31M | 155.18M | 135.75M | 115.61M | 296.76M | 300.54M | 321.33M | 141.34M |
|
Prepaid Assets
|
| | | 63.25M | 56.54M | 72.78M | 68.87M | 64.50M | 69.11M | 101.48M | 82.97M | 60.81M | -11.95M | -7.49M | -1.33M | 74.92M | 61.45M | -3.65M | -7.63M | 81.30M | 89.80M | -11.53M | 110.63M |
|
Current Assets
|
| | | 2,200.54M | 1,978.05M | 1,880.14M | 1,825.88M | 2,343.18M | 2,329.59M | 3,078.17M | 2,814.07M | 2,495.10M | 2,299.14M | 1,981.62M | 1,925.25M | 1,906.49M | 1,792.09M | 1,702.66M | 1,698.18M | 1,676.64M | 1,583.81M | 1,704.28M | 1,619.06M |
|
Buildings
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 18.69M | 15.61M | 14.43M | 15.54M | 14.91M | 13.63M | 12.85M | 11.68M | 11.95M | 14.29M | 15.21M | 18.56M | 17.21M | 18.93M | 22.18M | 22.57M | 24.30M | 26.01M | 28.18M | 28.00M |
|
Long-Term Investments
|
| | | 2.65M | 41.05M | 16.51M | | | | 8.79M | 18.15M | 17.32M | 13.89M | 16.73M | 16.05M | 10.43M | 11.10M | 9.89M | 4.79M | 5.50M | 0.15M | 2.47M | 1.42M |
|
Goodwill
|
| | | 3,481.82M | 3,454.45M | 3,483.54M | 3,536.62M | 3,650.04M | 2,712.81M | 1,993.45M | 1,944.88M | 1,999.13M | 2,009.13M | 2,016.79M | 1,990.60M | 2,023.40M | 2,006.80M | 2,000.69M | 2,029.95M | 1,976.85M | 2,007.08M | 2,074.45M | 2,073.07M |
|
Intangibles
|
-13.94M | -28.03M | -43.36M | 2,506.09M | -14.99M | -37.45M | -57.08M | 2,166.80M | -19.99M | -42.89M | -67.06M | 2,497.47M | -27.64M | -49.49M | -69.39M | 2,630.09M | 2,628.67M | 2,644.90M | 2,705.08M | 2,662.31M | 2,723.72M | 2,851.26M | 2,874.24M |
|
Goodwill & Intangibles
|
-13.94M | -28.03M | -43.36M | 1,524.82M | 1,474.54M | 1,461.32M | 1,163.07M | 1,202.20M | 1,390.72M | 1,334.53M | 1,282.10M | 1,291.46M | 1,263.43M | 1,243.78M | 1,188.62M | 1,163.93M | 1,109.93M | 1,062.88M | 1,038.94M | 981.32M | 950.35M | 949.65M | 910.52M |
|
Long-Term Deferred Tax
|
| | | 181.58M | 16.82M | 17.39M | 17.24M | 230.15M | 21.72M | 24.96M | 24.63M | 221.59M | 104.54M | 104.54M | 104.54M | 182.92M | 77.27M | 77.27M | 77.27M | 138.00M | 91.30M | 91.30M | 0.99M |
|
Other Non-Current Assets
|
| | | 0.51M | 0.51M | 1.86M | 1.67M | 0.34M | 1.98M | 2.28M | 2.35M | 0.93M | 2.30M | 6.05M | 4.27M | 6.84M | 9.38M | 8.69M | 11.90M | 12.81M | 11.81M | 14.54M | 14.80M |
|
Non-Current Assets
|
| | | 58.88M | 4,999.43M | 5,014.12M | 4,767.18M | 48.02M | 4,171.70M | 3,401.25M | 3,306.36M | 47.46M | 42.20M | 42.01M | 44.04M | 39.33M | 3,262.06M | 3,207.70M | 3,223.67M | 64.92M | 3,129.62M | 3,202.63M | 3,070.11M |
|
Assets
|
| | | 7,409.33M | 6,977.47M | 6,894.26M | 6,593.05M | 7,267.23M | 6,501.29M | 6,479.42M | 6,120.43M | 5,957.06M | 5,734.62M | 5,411.51M | 5,273.37M | 5,227.70M | 5,054.15M | 4,910.37M | 4,921.85M | 4,809.33M | 4,713.43M | 4,906.90M | 4,689.17M |
|
Accounts Payables
|
| | | 231.72M | 227.39M | 211.43M | 236.97M | 4.12M | -1.19M | 39.96M | 29.19M | 0.85M | -15.75M | -37.17M | -26.62M | 202.70M | 206.65M | -10.91M | 205.39M | 176.94M | 193.16M | -1.07M | 194.33M |
|
Notes Payables
|
| | | 15.40M | 15.40M | 6.28M | 6.28M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M | 10.19M |
|
Payables
|
| | | 247.12M | 242.79M | 217.71M | 243.25M | 14.31M | 9.00M | 50.15M | 39.38M | 11.04M | -5.56M | -26.98M | -16.43M | 212.89M | 216.84M | -0.72M | 215.58M | 187.13M | 203.35M | 9.12M | 204.52M |
|
Accumulated Expenses
|
| | | 86.43M | | | | 72.33M | | | | 91.69M | | | | 67.75M | | | | 59.30M | | | |
|
Other Accumulated Expenses
|
| -0.00M | | 37.36M | -4.87M | -0.01M | | 46.82M | | | 0.40M | 24.54M | 2.22M | 2.36M | 3.73M | 21.01M | 3.77M | 4.09M | 4.50M | 13.31M | 3.92M | 8.63M | 19.38M |
|
Short term Debt
|
| | | 15.40M | 7.61M | 10.49M | 10.65M | 13.67M | 20.52M | 12.45M | 18.18M | 18.17M | 12.09M | 12.27M | 10.64M | 11.83M | 10.18M | 9.91M | 9.88M | 10.19M | 1.86M | 1.95M | 0.77M |
|
Current Leases
|
| | | 8.97M | 8.68M | 8.63M | 8.47M | 8.85M | 8.84M | 6.88M | 6.72M | 7.95M | 8.10M | 8.31M | 8.62M | 8.23M | 8.24M | 8.07M | 7.59M | 7.65M | 8.06M | 9.02M | 9.04M |
|
Current Taxes
|
6.25M | -1.69M | -8.60M | 8.16M | -1.44M | -17.65M | -0.73M | 11.04M | 0.71M | | -15.32M | 11.32M | -20.28M | | | | | | | 5.50M | 3.27M | 2.35M | 12.02M |
|
Total Current Liabilities
|
| | | 1,824.91M | 1,757.00M | 1,665.68M | 1,623.65M | 1,659.01M | 2,084.21M | 2,832.88M | 2,657.53M | 2,298.43M | 2,096.60M | 1,798.56M | 1,721.10M | 1,712.67M | 1,596.05M | 1,476.80M | 1,491.91M | 1,445.58M | 1,359.77M | 1,417.87M | 1,369.79M |
|
Non-Current Debt
|
| | | 3,246.87M | 2,052.59M | 2,114.91M | 2,190.94M | 2,748.18M | 2,702.79M | 2,657.19M | 2,505.32M | 2,633.27M | 2,601.12M | 2,565.59M | 2,504.50M | 2,491.64M | 2,447.16M | 2,441.20M | 2,421.23M | 2,353.36M | 2,374.43M | 2,540.75M | 2,486.79M |
|
Pension
|
| | | | | 12.15M | 5.88M | 6.66M | 5.76M | 4.75M | 4.15M | 4.94M | 2.48M | 2.60M | 2.93M | 3.11M | 2.80M | 2.54M | 2.32M | 2.27M | 2.03M | 1.57M | 1.09M |
|
Minority Interest
|
| | | 11.30M | 137.50M | 137.69M | 137.78M | 138.00M | 100.08M | 100.08M | 100.08M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 122.52M | 111.33M | 121.35M | 34.60M | 64.89M | 76.30M | 57.86M | 57.72M | 118.79M | 126.87M | 127.82M | 136.13M | 111.70M | 108.54M | 103.62M | 92.59M | 91.57M | 80.24M | 102.55M | 86.33M |
|
Operating Leases
|
| | | 34.54M | 32.23M | 30.49M | 28.22M | 28.01M | 25.68M | 20.29M | 18.36M | 29.91M | 22.57M | 21.73M | 20.16M | 16.96M | 23.36M | 21.74M | 34.73M | 35.57M | 34.83M | 35.44M | 33.10M |
|
Other Non-Current Liabilities
|
-0.75M | -0.75M | -4.36M | 50.20M | -0.97M | -1.00M | 7.94M | 35.58M | -1.44M | -14.16M | -16.72M | 8.97M | -6.47M | -7.64M | -9.21M | 6.88M | -7.75M | -8.60M | -8.95M | 8.39M | 3.31M | -7.32M | 3.31M |
|
Total Non-Current Liabilities
|
0.75M | 0.75M | 4.36M | 3,651.42M | 2,477.74M | 2,478.06M | 2,363.44M | 2,900.45M | 2,854.14M | 2,767.45M | 2,603.95M | 2,798.98M | 4,870.19M | 4,534.99M | 4,404.68M | 2,631.72M | 2,584.20M | 2,570.72M | 2,552.91M | 2,484.49M | 2,491.78M | 2,682.12M | 2,608.96M |
|
Total Liabilities
|
| | | 5,476.33M | 4,234.74M | 4,143.74M | 3,987.09M | 4,559.46M | 4,938.34M | 5,600.33M | 5,261.47M | 5,097.42M | 4,863.71M | 4,527.35M | 4,395.47M | 4,344.39M | 4,180.25M | 4,047.51M | 4,044.82M | 3,930.07M | 3,851.55M | 4,099.98M | 3,978.75M |
|
Total Debt
|
| | | 3,262.27M | 2,060.20M | 2,125.40M | 2,201.59M | 2,761.85M | 2,723.31M | 2,669.64M | 2,523.50M | 2,651.44M | 2,613.21M | 2,577.86M | 2,515.14M | 2,503.47M | 2,457.34M | 2,451.11M | 2,431.11M | 2,363.55M | 2,376.28M | 2,542.69M | 2,487.56M |
|
Common Equity
|
| | | 1,933.00M | | | | 2,707.77M | | | | 859.64M | | | | 883.31M | | | | 879.26M | | | |
|
Shareholder's Equity
|
| 3.41M | | 1,933.00M | 3.48M | 3.48M | 3.54M | 2,707.77M | | | | 859.64M | | | | 883.31M | | | | 879.26M | | | |
|
Liabilities and Shareholders Equity
|
| | | 7,409.33M | 6,977.47M | 6,894.26M | 6,593.05M | 7,267.23M | 6,501.29M | 6,479.42M | 6,120.43M | 5,957.06M | 5,734.62M | 5,411.51M | 5,273.37M | 5,227.70M | 5,054.15M | 4,910.37M | 4,921.85M | 4,809.33M | 4,713.43M | 4,906.90M | 4,689.17M |
|
Treasury Shares
|
| | | 0.52M | | | | 1.11M | | | | 2.86M | | | | | 166.67M | 1,675.82M | 1,675.82M | 2,622.80M | 3,214.07M | 4,680.42M | 6,124.50M |
|
Retained Earnings
|
| | | -265.83M | | -319.88M | -467.08M | -376.79M | -1547.97M | -2206.71M | -2205.73M | -2239.44M | -2243.25M | -2245.02M | -2247.57M | -2259.69M | -2256.64M | | | -2237.53M | | -2307.14M | |