|
Cash & Equivalents
|
280.22M | 121.41M | 202.85M | 133.87M | 182.69M | 119.30M | 129.58M | 614.03M | 483.61M | 398.18M | 483.44M | 275.51M | 342.61M | 285.62M | 125.98M | 147.54M | 262.54M | 220.44M | 178.59M | 205.41M | 272.94M | 423.12M | 528.46M | 558.82M | 453.55M | 108.83M | 411.33M | 422.55M | 466.39M |
|
Short-term Investments
|
0.97M | 9.06M | 8.53M | 12.59M | 12.69M | 7.42M | 7.04M | 3.73M | 3.61M | 1.23M | 1.15M | 1.20M | 1.27M | 1.14M | 0.89M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
281.19M | 130.47M | 211.38M | 146.46M | 195.37M | 126.72M | 136.62M | 617.76M | 487.21M | 399.41M | 484.59M | 276.70M | 343.88M | 286.76M | 126.87M | 147.54M | 262.54M | 220.44M | 178.59M | 205.41M | 272.94M | 423.12M | 528.46M | 558.82M | 453.55M | 108.83M | 411.33M | 422.55M | 466.39M |
|
Receivables - Net
|
673.99M | 698.32M | 779.55M | 716.58M | 676.99M | 764.72M | 722.90M | 780.62M | 702.58M | 697.58M | 641.98M | 631.45M | 602.27M | 650.07M | 737.44M | 714.67M | 721.36M | 767.73M | 953.60M | 910.75M | 919.59M | 1,027.40M | 1,046.82M | 1,038.86M | 1,104.28M | 380.17M | 1,171.73M | 1,227.79M | 1,128.30M |
|
Receivables - Other
|
515.32M | 164.03M | 166.31M | 200.48M | 201.46M | 626.51M | 235.25M | 252.96M | 190.22M | 176.55M | 183.29M | 569.29M | 579.22M | 206.25M | 603.36M | 642.26M | 634.03M | 265.13M | 303.73M | 323.59M | 757.51M | 352.54M | 803.68M | 790.00M | 392.24M | 8.38M | 4.26M | 822.49M | 395.89M |
|
Receivables
|
1,189.31M | 862.36M | 945.86M | 917.05M | 878.45M | 1,391.23M | 958.14M | 1,033.58M | 892.80M | 874.13M | 825.27M | 1,200.75M | 1,181.48M | 856.32M | 1,340.80M | 1,356.94M | 1,355.39M | 1,032.86M | 1,257.33M | 1,234.34M | 1,677.11M | 1,379.94M | 1,850.51M | 1,828.86M | 1,496.52M | 388.55M | 1,175.98M | 2,050.28M | 1,524.19M |
|
Prepaid Assets
|
69.01M | 77.01M | 73.91M | 70.45M | 84.45M | 90.51M | 89.66M | 77.91M | 80.77M | 101.54M | 103.60M | 113.13M | 110.94M | 107.98M | 119.91M | 110.27M | 105.87M | 133.55M | 139.71M | 146.76M | 191.43M | 212.66M | 198.62M | 170.86M | 166.95M | 14.23M | 178.36M | 180.10M | 176.93M |
|
Current Assets
|
1,488.81M | 1,431.16M | 1,595.96M | 1,474.26M | 1,526.41M | 1,601.97M | 1,589.20M | 2,081.62M | 1,843.13M | 1,802.21M | 1,794.41M | 1,586.57M | 1,632.35M | 1,640.97M | 1,583.63M | 1,610.80M | 1,719.78M | 1,801.34M | 1,980.21M | 2,015.54M | 2,137.53M | 2,427.25M | 2,573.70M | 2,554.66M | 2,462.40M | 2,401.17M | 2,593.89M | 2,649.05M | 2,683.54M |
|
Property, Plant & Equipment (Net)
|
91.85M | 97.30M | 100.93M | 109.24M | 122.75M | 124.60M | 124.76M | 121.49M | 121.03M | 115.54M | 110.62M | 105.89M | 104.20M | 97.92M | 98.49M | 94.52M | 96.05M | 94.76M | 95.27M | 99.34M | 98.96M | 98.50M | 98.22M | 101.19M | 111.58M | 2.14M | 122.74M | 125.87M | 151.06M |
|
Long-Term Investments
|
63.56M | 67.20M | 73.48M | 66.58M | 68.62M | 65.72M | 64.91M | 71.29M | 68.97M | 76.02M | 86.05M | 102.68M | 110.69M | 114.23M | 115.48M | 99.42M | 107.42M | 107.42M | 118.86M | 164.86M | 128.20M | 145.04M | 157.24M | 194.52M | 138.76M | 142.25M | 150.72M | 156.42M | 148.64M |
|
Goodwill
|
736.94M | 921.10M | 922.40M | 1,050.08M | 1,047.42M | 1,044.01M | 1,045.34M | 1,046.45M | 1,261.98M | 1,261.19M | 1,263.06M | 1,411.46M | 1,412.69M | 1,412.83M | 1,671.67M | 1,661.11M | 1,661.85M | 1,661.91M | 1,692.72M | 1,797.33M | 1,792.66M | 1,791.44M | 1,790.90M | 1,931.16M | 2,082.68M | 2,107.07M | 57.47M | 2,163.47M | 2,186.65M |
|
Intangibles
|
179.52M | 250.95M | 229.64M | 281.16M | 259.86M | 237.03M | 214.94M | 194.08M | 245.96M | 222.45M | 197.99M | 235.93M | 207.82M | 188.73M | 285.12M | 273.44M | 254.13M | 236.12M | 240.30M | 282.10M | 275.57M | 261.86M | 248.08M | 307.95M | 349.94M | 339.65M | 20.69M | 339.43M | 325.88M |
|
Goodwill & Intangibles
|
916.46M | 1,172.05M | 1,152.04M | 1,331.23M | 1,307.28M | 1,281.04M | 1,260.28M | 1,240.54M | 1,507.94M | 1,483.64M | 1,461.05M | 1,647.39M | 1,620.51M | 1,601.57M | 1,956.78M | 1,934.55M | 1,915.98M | 1,898.03M | 1,933.03M | 2,079.43M | 2,068.23M | 2,053.30M | 2,038.98M | 2,239.11M | 2,432.62M | 2,446.73M | 78.16M | 2,502.89M | 2,512.53M |
|
Long-Term Deferred Tax
|
5.68M | 4.89M | 70.15M | 111.61M | 130.40M | 124.82M | 129.74M | 130.90M | 130.20M | 143.02M | 147.15M | 147.26M | 134.39M | 137.01M | 134.59M | 139.89M | 137.71M | 140.37M | 144.78M | 148.51M | 140.16M | 157.55M | 162.67M | 163.54M | 133.45M | 131.96M | 134.14M | 106.92M | 88.19M |
|
Other Non-Current Assets
|
46.23M | 43.92M | 50.49M | 50.51M | 61.49M | 59.19M | 57.25M | 60.34M | 56.04M | 40.38M | 45.55M | 45.62M | 46.13M | 45.23M | 53.26M | 54.21M | 66.11M | 65.80M | 68.57M | 66.91M | 71.77M | 71.00M | 71.75M | 54.95M | 56.11M | 56.57M | 56.44M | 62.03M | 58.80M |
|
Non-Current Assets
|
876.38M | 894.19M | 919.32M | 956.37M | 564.16M | 527.53M | 541.53M | 567.92M | 585.80M | 580.22M | 614.92M | 554.37M | 531.26M | 539.80M | 523.44M | 487.82M | 491.66M | 493.50M | 492.60M | 481.71M | 483.69M | 475.19M | 462.32M | 465.81M | 431.48M | 429.08M | 447.73M | 433.20M | 439.50M |
|
Assets
|
2,612.58M | 3,033.00M | 3,255.45M | 3,362.64M | 3,450.37M | 3,488.61M | 3,451.18M | 3,918.76M | 3,937.70M | 3,865.00M | 3,839.30M | 3,823.93M | 3,830.94M | 3,808.84M | 4,109.81M | 4,094.99M | 4,198.14M | 4,255.81M | 4,507.51M | 4,732.99M | 4,804.06M | 5,098.44M | 5,238.73M | 5,443.34M | 5,487.96M | 5,449.14M | 5,721.16M | 5,736.72M | 5,769.53M |
|
Accounts Payables
|
226.34M | 203.68M | 227.67M | 226.56M | 216.61M | 235.38M | 209.86M | 208.31M | 225.68M | 219.22M | 191.69M | 188.76M | 196.29M | 157.08M | 194.70M | 200.85M | 201.43M | 209.46M | 237.23M | 266.35M | 242.82M | 274.14M | 252.84M | 300.22M | 207.59M | 50.05M | 288.48M | 271.42M | 250.51M |
|
Notes Payables
|
| 149.79M | | | | | | | | | | | | | | | | | | | | | | 115.43M | 463.40M | 434.93M | 84.92M | | |
|
Payables
|
226.34M | 353.47M | 227.67M | 226.56M | 216.61M | 235.38M | 209.86M | 208.31M | 225.68M | 219.22M | 191.69M | 188.76M | 196.29M | 157.08M | 194.70M | 200.85M | 201.43M | 209.46M | 237.23M | 266.35M | 242.82M | 274.14M | 252.84M | 415.64M | 670.99M | 484.97M | 373.40M | 271.42M | 250.51M |
|
Accumulated Expenses
|
559.70M | 547.95M | 602.42M | 639.65M | 639.86M | 625.73M | 642.36M | 725.87M | 650.75M | 595.06M | 582.61M | 626.17M | 599.09M | 609.10M | 647.04M | 682.68M | 630.19M | 635.09M | 693.66M | 771.91M | 801.42M | 739.21M | 822.12M | 876.58M | 894.42M | 191.12M | 847.85M | 912.14M | 884.45M |
|
Other Accumulated Expenses
|
81.66M | | | | 86.37M | | | | 87.80M | | | | 92.45M | | | | 73.22M | | | | 77.67M | | | | 78.94M | | | | 95.38M |
|
Short term Debt
|
| | | | | | | 50.00M | 50.00M | 50.00M | 50.00M | | | | | | | | | | | | | 115.43M | 463.40M | 434.93M | 84.92M | | |
|
Current Leases
|
| 53.03M | 51.70M | 49.07M | 49.99M | 47.22M | 47.65M | 48.66M | 54.13M | 54.11M | 54.00M | 54.47M | 55.90M | 57.20M | 59.81M | 59.06M | 59.14M | 55.61M | 57.09M | 56.93M | 58.56M | 55.02M | 52.84M | 51.97M | 52.73M | 2.75M | 52.76M | 49.51M | 45.35M |
|
Current Taxes
|
11.54M | 9.41M | 5.82M | 9.94M | 7.23M | 1.82M | 12.05M | 1.34M | 4.98M | 6.25M | 2.58M | 4.47M | 7.84M | 12.55M | 10.94M | 9.15M | 4.29M | 10.69M | 14.52M | 21.66M | 6.98M | 2.37M | 1.04M | 4.56M | 7.70M | 7.69M | 13.46M | 11.38M | 11.24M |
|
Current Deferred Revenue
|
208.58M | 225.02M | 222.17M | 231.03M | 230.68M | 241.18M | 219.04M | 212.37M | 201.86M | 186.03M | 196.55M | 186.79M | 171.67M | 172.93M | 186.29M | 197.75M | 213.06M | 229.22M | 292.40M | 277.25M | 301.11M | 282.96M | 298.10M | 300.80M | 289.80M | 62.84M | 8.08M | 343.51M | 340.11M |
|
Total Current Liabilities
|
1,006.16M | 1,188.88M | 1,109.78M | 1,156.26M | 1,144.38M | 1,151.32M | 1,130.95M | 1,246.55M | 1,187.41M | 1,110.67M | 1,077.42M | 1,060.66M | 1,030.78M | 1,008.86M | 1,098.79M | 1,149.48M | 1,108.12M | 1,140.07M | 1,294.90M | 1,394.09M | 1,410.88M | 1,353.70M | 1,426.95M | 1,649.55M | 1,915.64M | 1,865.47M | 1,607.76M | 1,587.95M | 1,531.66M |
|
Capital Leases
|
0.94M | | | | 1.20M | | | | 1.73M | | | | 2.42M | | | | 2.25M | | | | 5.13M | | | | 6.44M | | | | 5.24M |
|
Non-Current Debt
|
| | | | 249.35M | | | 537.12M | 540.00M | 590.35M | 590.88M | 591.40M | 591.92M | 592.45M | 792.98M | 694.72M | 743.61M | 744.14M | 744.78M | 820.37M | 745.96M | 1,246.44M | 1,247.31M | 1,132.98M | 784.10M | 785.20M | 1,235.58M | 1,236.70M | 1,237.82M |
|
Non-Current Deffered Revenue
|
46.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
41.91M | 29.99M | 54.83M | 45.75M | 56.93M | 21.46M | 22.12M | 21.54M | 21.83M | 21.22M | 23.22M | 19.49M | 16.00M | 15.00M | 16.18M | 15.64M | 17.38M | 18.60M | 18.14M | 19.20M | 22.92M | 24.45M | 25.49M | 27.55M | 31.82M | 26.48M | 26.06M | 29.84M | 30.83M |
|
Preferred Stock Liabilities
|
1,876.31M | 1,875.33M | 2,880.19M | 2,577.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
46.46M | 31.83M | 37.35M | 28.09M | 30.87M | 32.12M | 38.70M | 41.97M | 47.65M | 43.64M | 36.98M | 29.80M | 36.34M | 32.44M | 36.49M | 52.03M | 52.37M | 61.65M | 71.33M | 75.36M | 89.50M | 93.49M | 101.13M | 101.98M | 118.10M | 91.94M | 105.74M | 106.81M | 125.65M |
|
Non-Current Deferred Tax Liability
|
6.24M | 7.92M | 6.19M | 7.34M | 9.62M | 9.23M | 9.12M | 9.27M | 12.29M | 13.15M | 12.69M | 23.55M | 11.40M | 11.79M | 9.59M | 10.41M | 12.47M | 12.55M | 20.02M | 20.45M | 9.78M | 9.76M | 9.79M | 27.93M | 11.04M | 11.23M | 19.29M | 17.66M | 12.16M |
|
Operating Leases
|
| 181.27M | 178.59M | 188.57M | 203.62M | 206.76M | 201.47M | 189.32M | 182.47M | 175.58M | 164.75M | 157.59M | 148.89M | 135.28M | 127.49M | 121.17M | 111.42M | 107.48M | 128.63M | 119.28M | 117.50M | 106.69M | 98.15M | 97.84M | 114.39M | 1.73M | 100.22M | 97.67M | 94.04M |
|
Other Non-Current Liabilities
|
127.86M | 111.02M | 118.85M | 120.97M | 125.70M | 118.05M | 131.82M | 145.49M | 132.30M | 113.60M | 119.88M | 117.37M | 94.83M | 94.84M | 100.12M | 98.48M | 109.22M | 107.43M | 110.26M | 111.50M | 120.30M | 114.24M | 111.40M | 93.06M | 96.49M | 106.70M | 110.64M | 102.25M | 95.34M |
|
Total Non-Current Liabilities
|
813.27M | 848.11M | 898.67M | 895.51M | 507.13M | 475.46M | 486.46M | 493.58M | 517.70M | 528.17M | 565.25M | 562.52M | 669.91M | 603.93M | 496.49M | 467.03M | 468.06M | 540.97M | 518.76M | 503.70M | 518.65M | 509.30M | 498.24M | 496.10M | 469.81M | 457.62M | 500.83M | 477.04M | 469.83M |
|
Total Liabilities
|
1,657.35M | 2,028.31M | 1,717.49M | 1,768.19M | 1,789.61M | 1,821.23M | 1,744.93M | 2,149.29M | 2,076.29M | 2,024.56M | 1,988.85M | 1,970.06M | 1,893.83M | 1,858.22M | 2,145.14M | 2,089.90M | 2,102.21M | 2,130.28M | 2,316.74M | 2,484.89M | 2,427.35M | 2,855.29M | 2,919.09M | 3,028.91M | 2,953.47M | 2,903.41M | 3,099.55M | 3,072.08M | 3,001.86M |
|
Total Debt
|
| | | | 249.35M | | | 587.12M | 590.00M | 640.35M | 640.88M | 591.40M | 591.92M | 592.45M | 792.98M | 694.72M | 743.61M | 744.14M | 744.78M | 820.37M | 745.96M | 1,246.44M | 1,247.31M | 1,248.41M | 1,247.50M | 1,220.12M | 1,320.50M | 1,236.70M | 1,237.82M |
|
Common Equity
|
-921.08M | -902.47M | -1379.58M | -1010.65M | 1,660.76M | 1,667.38M | 1,706.25M | 1,769.47M | 1,861.42M | 1,840.44M | 1,850.45M | 1,853.88M | 1,937.11M | 1,950.62M | 1,964.67M | 2,005.09M | 2,095.93M | 2,125.53M | 2,190.77M | 2,248.10M | 2,376.72M | 2,243.16M | 2,319.64M | 2,414.43M | 2,534.49M | 2,545.73M | 2,621.61M | 2,664.64M | 2,767.67M |
|
Shareholder's Equity
|
-921.08M | -902.47M | -1379.58M | -1010.65M | 1,660.76M | 1,667.38M | 1,706.25M | 1,769.47M | 1,861.42M | 1,840.44M | 1,850.45M | 1,853.88M | 1,937.11M | 1,950.62M | 1,964.67M | 2,005.09M | 2,095.93M | 2,125.53M | 2,190.77M | 2,248.10M | 2,376.72M | 2,243.16M | 2,319.64M | 2,414.43M | 2,534.49M | 2,545.73M | 2,621.61M | 2,664.64M | 2,767.67M |
|
Liabilities and Shareholders Equity
|
2,612.58M | 3,033.00M | 3,255.45M | 3,362.64M | 3,450.37M | 3,488.61M | 3,451.18M | 3,918.76M | 3,937.70M | 3,865.00M | 3,839.30M | 3,823.93M | 3,830.94M | 3,808.84M | 4,109.81M | 4,094.99M | 4,198.14M | 4,255.81M | 4,507.51M | 4,732.99M | 4,804.06M | 5,098.44M | 5,238.73M | 5,443.34M | 5,487.96M | 5,449.14M | 5,721.16M | 5,736.72M | 5,769.53M |
|
Treasury Shares
|
3,416.65M | 46.96M | 46.96M | 46.96M | 1,477.63M | 45.77M | 45.77M | 45.77M | 931.78M | 44.25M | 44.25M | 0.24M | 1,359.24M | 42.62M | 0.43M | 42.62M | 1,621.15M | 0.14M | 41.43M | 0.19M | 2,093.34M | | 0.13M | 0.13M | 0.29M | 39.88M | 0.64M | 0.97M | 38.71M |
|
Retained Earnings
|
53.30M | 75.77M | -424.89M | -64.90M | -218.03M | -206.05M | -182.75M | -142.09M | -120.57M | -108.72M | -102.02M | -82.66M | -53.53M | -32.86M | -14.56M | -19.29M | 43.09M | 68.43M | 111.51M | 158.94M | 203.72M | 87.26M | 155.53M | 227.33M | 426.78M | 487.62M | 541.97M | 605.79M | 661.17M |