|
Cash & Equivalents
|
133.04M | 83.99M | 88.09M | 85.85M | 88.39M | 98.13M | 109.38M | 88.75M | 117.08M | 156.54M | 216.00M | 119.47M | 121.97M | 80.50M | 93.72M | 319.13M | 413.12M | 381.86M | 370.26M | 225.92M | 160.21M | 143.55M | 183.71M | 280.62M | 122.24M | 118.59M | 126.82M | 106.16M | 102.90M | 104.17M | 137.95M | 74.23M | 127.88M | 195.50M | 240.76M | 248.18M | 172.85M |
|
Cash & Current Investments
|
133.04M | 83.99M | 88.09M | 85.85M | 88.39M | 98.13M | 109.38M | 88.75M | 117.08M | 156.54M | 216.00M | 119.47M | 121.97M | 80.50M | 93.72M | 319.13M | 413.12M | 381.86M | 370.26M | 225.92M | 160.21M | 143.55M | 183.71M | 280.62M | 122.24M | 118.59M | 126.82M | 106.16M | 102.90M | 104.17M | 137.95M | 74.23M | 127.88M | 195.50M | 240.76M | 248.18M | 172.85M |
|
Receivables - Net
|
23.95M | 23.49M | 22.79M | 26.89M | 29.08M | 29.29M | 27.80M | 26.36M | 25.11M | 25.66M | 27.60M | 20.73M | 26.64M | 28.45M | 32.32M | 27.69M | 33.57M | 44.32M | 45.43M | 47.24M | 52.96M | 54.09M | 53.52M | 36.87M | 28.48M | 49.41M | 46.93M | 36.46M | 34.73M | 48.88M | 38.76M | 40.34M | 50.12M | 63.46M | 57.73M | 64.99M | 69.70M |
|
Receivables
|
23.95M | 23.49M | 22.79M | 26.89M | 29.08M | 29.29M | 27.80M | 26.36M | 25.11M | 25.66M | 27.60M | 20.73M | 26.64M | 28.45M | 32.32M | 27.69M | 33.57M | 44.32M | 45.43M | 47.24M | 52.96M | 54.09M | 53.52M | 36.87M | 28.48M | 49.41M | 46.93M | 36.46M | 34.73M | 48.88M | 38.76M | 40.34M | 50.12M | 63.46M | 57.73M | 64.99M | 69.70M |
|
Inventory
|
12.62M | 10.18M | 6.62M | 7.88M | 7.79M | 7.36M | 12.70M | 9.31M | 10.01M | 7.95M | 12.41M | 11.38M | 10.77M | 15.34M | 11.95M | 11.67M | 17.16M | 13.90M | 14.49M | 17.68M | 12.22M | 11.61M | 8.49M | 13.17M | 13.69M | 12.66M | 11.60M | 10.66M | 9.85M | 9.79M | 11.42M | 10.90M | 11.62M | 12.97M | 14.56M | 13.34M | 21.01M |
|
Prepaid Assets
|
1.35M | 1.72M | 0.66M | 0.82M | 4.49M | 3.34M | 0.83M | 1.35M | 0.85M | 0.79M | 0.60M | 0.39M | 1.14M | 2.48M | 1.23M | 1.23M | 1.68M | 1.48M | 1.48M | 1.77M | 2.61M | 1.83M | 8.53M | 1.97M | 2.32M | 2.12M | 2.09M | 2.38M | 2.04M | 1.91M | 1.81M | 2.39M | 2.29M | 2.22M | 2.08M | 1.93M | 3.01M |
|
Current Assets
|
191.99M | 136.20M | 134.17M | 143.61M | 155.78M | 165.48M | 151.84M | 125.81M | 159.43M | 203.74M | 265.36M | 154.68M | 164.21M | 136.44M | 150.58M | 362.15M | 469.82M | 450.49M | 446.32M | 297.13M | 232.08M | 216.00M | 258.64M | 340.34M | 181.78M | 185.83M | 189.16M | 165.25M | 163.77M | 167.43M | 193.05M | 133.50M | 202.10M | 275.29M | 316.50M | 342.01M | 287.37M |
|
Intangibles
|
2,898.09M | 2,961.33M | 2,932.09M | 2,892.26M | 2,852.60M | 2,810.62M | 2,532.60M | 2,501.12M | 2,458.61M | 2,419.91M | 2,381.59M | 2,339.32M | 2,305.02M | 2,333.09M | 2,317.41M | 2,318.91M | 2,242.31M | 2,231.98M | 2,224.43M | 2,262.16M | 2,476.63M | 2,443.75M | 2,433.69M | 2,389.86M | 3,084.38M | 3,237.40M | 3,191.39M | 3,155.56M | 3,115.58M | 3,075.57M | 3,038.49M | 3,053.99M | 3,021.32M | 3,042.80M | 3,059.89M | 3,141.55M | 4,102.23M |
|
Goodwill & Intangibles
|
2,898.09M | 2,961.33M | 2,932.09M | 2,892.26M | 2,852.60M | 2,810.62M | 2,532.60M | 2,501.12M | 2,458.61M | 2,419.91M | 2,381.59M | 2,339.32M | 2,305.02M | 2,333.09M | 2,317.41M | 2,318.91M | 2,242.31M | 2,231.98M | 2,224.43M | 2,262.16M | 2,476.63M | 2,443.75M | 2,433.69M | 2,389.86M | 3,084.38M | 3,237.40M | 3,191.39M | 3,155.56M | 3,115.58M | 3,075.57M | 3,038.49M | 3,053.99M | 3,021.32M | 3,042.80M | 3,059.89M | 3,141.55M | 4,102.23M |
|
Other Non-Current Assets
|
58.51M | 62.72M | 62.52M | 58.20M | 57.52M | 53.30M | 69.00M | 55.09M | 54.82M | 51.46M | 52.44M | 50.16M | 78.68M | 85.10M | 81.87M | 85.22M | 85.05M | 81.26M | 82.77M | 92.31M | 96.96M | 97.28M | 97.52M | 122.84M | 110.63M | 111.29M | 110.48M | 118.90M | 117.82M | 118.06M | 81.77M | 81.53M | 78.20M | 74.04M | 81.93M | 88.89M | 75.50M |
|
Non-Current Assets
|
2,956.61M | 3,024.05M | 2,994.61M | 2,950.46M | 2,910.12M | 2,863.92M | 2,601.60M | 2,556.21M | 2,513.44M | 2,471.37M | 2,434.03M | 2,389.47M | 2,383.70M | 2,418.19M | 2,399.29M | 2,404.14M | 2,327.36M | 2,313.24M | 2,307.20M | 2,354.47M | 2,573.59M | 2,541.04M | 2,531.21M | 2,512.71M | 3,195.01M | 3,348.69M | 3,301.87M | 3,274.46M | 3,233.40M | 3,193.63M | 3,120.26M | 3,135.52M | 3,099.52M | 3,116.84M | 3,141.82M | 3,230.44M | 4,177.73M |
|
Assets
|
3,148.59M | 3,160.24M | 3,128.78M | 3,094.07M | 3,065.89M | 3,029.40M | 2,753.45M | 2,682.02M | 2,672.87M | 2,675.11M | 2,699.39M | 2,544.15M | 2,547.91M | 2,554.64M | 2,549.86M | 2,766.29M | 2,797.19M | 2,763.73M | 2,753.53M | 2,651.61M | 2,805.68M | 2,757.03M | 2,789.85M | 2,853.05M | 3,376.79M | 3,534.52M | 3,491.03M | 3,439.71M | 3,397.16M | 3,361.06M | 3,313.31M | 3,269.02M | 3,301.62M | 3,392.13M | 3,458.32M | 3,572.45M | 4,465.10M |
|
Accounts Payables
|
6.13M | 2.28M | 2.47M | 3.91M | 2.92M | 2.25M | 3.01M | 9.09M | 5.05M | 2.29M | 5.00M | 2.89M | 3.50M | 3.17M | 1.50M | 2.48M | 2.90M | 2.59M | 4.38M | 6.40M | 5.47M | 6.47M | 6.27M | 7.07M | 7.33M | 6.69M | 7.85M | 8.55M | 8.63M | 11.44M | 11.60M | 13.23M | 13.24M | 10.58M | 2.46M | 5.51M | 6.05M |
|
Dividends payables
|
15.02M | 15.68M | 15.68M | 62.07M | 15.71M | 16.36M | 16.36M | 64.81M | 16.38M | 17.36M | 17.36M | 68.47M | 17.38M | 18.35M | 18.36M | 72.46M | 18.37M | 19.68M | 19.68M | 19.68M | 19.69M | 42.66M | 22.98M | 22.98M | 22.98M | 93.60M | 24.64M | 24.65M | 24.65M | 26.29M | 26.31M | 26.31M | 26.32M | 29.61M | 29.63M | 29.64M | 29.64M |
|
Payables
|
21.15M | 17.96M | 18.16M | 65.97M | 18.63M | 18.61M | 19.37M | 73.90M | 21.43M | 19.65M | 22.37M | 71.36M | 20.88M | 21.52M | 19.86M | 74.95M | 21.27M | 22.27M | 24.06M | 26.08M | 25.16M | 49.13M | 29.25M | 30.05M | 30.32M | 100.28M | 32.49M | 33.20M | 33.27M | 37.73M | 37.91M | 39.54M | 39.56M | 40.19M | 32.10M | 35.15M | 35.69M |
|
Other Accumulated Expenses
|
4.43M | 4.38M | 6.62M | 5.62M | 5.92M | 4.41M | 8.04M | 4.41M | 5.38M | 4.44M | 7.79M | 6.37M | 5.95M | 8.24M | 8.94M | 9.38M | 9.14M | 11.57M | 12.97M | 11.53M | 11.17M | 12.92M | 12.13M | 9.91M | 12.44M | 16.21M | 14.28M | 14.27M | 15.08M | 19.13M | 17.21M | 14.74M | 16.37M | 21.79M | 19.33M | 16.53M | 22.75M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | |
|
Current Taxes
|
| | | 5.65M | 11.69M | 15.10M | 12.43M | 18.25M | 8.01M | 10.74M | 16.25M | 6.97M | 5.55M | 14.37M | 21.03M | 13.32M | 25.73M | 23.32M | 25.66M | 14.48M | 23.93M | 19.07M | 8.16M | 24.05M | 21.72M | 16.07M | 8.22M | 15.60M | 22.49M | 15.56M | 22.02M | 18.10M | 30.39M | 23.18M | 15.35M | 24.42M | 41.10M |
|
Total Current Liabilities
|
25.59M | 22.34M | 24.78M | 34.28M | 39.70M | 41.58M | 43.50M | 51.38M | 37.37M | 37.18M | 49.26M | 33.61M | 32.37M | 44.13M | 49.83M | 43.55M | 56.14M | 57.15M | 62.69M | 52.08M | 60.26M | 61.43M | 49.54M | 64.01M | 64.48M | 63.59M | 55.00M | 63.07M | 70.85M | 72.42M | 77.14M | 122.38M | 86.32M | 85.15M | 66.77M | 76.10M | 99.54M |
|
Non-Current Debt
|
674.03M | 677.43M | 635.88M | 586.17M | 539.77M | 493.49M | 422.27M | 351.03M | 354.94M | 358.90M | 362.92M | 214.55M | 164.59M | 129.87M | 100.15M | 300.44M | 270.70M | 195.98M | 146.27M | | 95.40M | | | | 446.33M | 571.57M | 496.82M | 395.53M | 320.75M | 245.97M | 146.19M | | | | | | 770.20M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Minority Interest
|
53.73M | 50.54M | 48.46M | 44.89M | 42.85M | 41.99M | 41.65M | 39.10M | 36.05M | 35.30M | 34.92M | 33.77M | 32.00M | 30.91M | 30.30M | 29.90M | 13.16M | 13.04M | 12.80M | 12.65M | 12.67M | 12.47M | 12.43M | 12.43M | 12.36M | 12.38M | 12.37M | 12.33M | 12.40M | 12.42M | 12.31M | 12.32M | 12.29M | 12.25M | 12.14M | 12.02M | 10.10M |
|
Non-Current Deferred Tax Liability
|
120.67M | 120.77M | 120.89M | 121.33M | 121.73M | 147.55M | 103.22M | 91.15M | 91.36M | 90.70M | 90.32M | 88.96M | 88.18M | 87.35M | 86.78M | 86.44M | 85.78M | 85.02M | 84.08M | 88.00M | 87.69M | 87.70M | 87.76M | 86.21M | 140.20M | 138.16M | 136.78M | 136.14M | 135.62M | 134.30M | 133.93M | 133.35M | 132.86M | 132.31M | 131.88M | 131.64M | 131.19M |
|
Other Non-Current Liabilities
|
23.37M | 23.05M | 24.34M | 25.63M | 28.12M | 30.19M | 36.62M | 33.39M | 36.66M | 35.59M | 36.52M | 36.57M | 38.32M | 39.80M | 36.44M | 25.43M | 13.23M | 13.27M | 12.96M | 7.20M | 6.92M | 6.69M | 6.43M | 6.17M | 5.85M | 7.74M | 7.50M | 9.08M | 8.16M | 7.73M | 7.68M | 7.09M | 6.52M | 18.46M | 19.52M | 20.75M | 22.61M |
|
Total Non-Current Liabilities
|
826.68M | 826.93M | 787.94M | 748.17M | 707.59M | 699.40M | 586.43M | 507.35M | 496.94M | 492.55M | 502.50M | 337.12M | 287.26M | 267.62M | 242.89M | 438.74M | 420.74M | 345.79M | 300.44M | 140.99M | 244.24M | 149.13M | 137.30M | 150.22M | 651.00M | 773.32M | 688.60M | 594.73M | 527.22M | 452.69M | 382.27M | 280.73M | 244.18M | 242.46M | 223.65M | 232.75M | 1,025.92M |
|
Total Liabilities
|
850.05M | 849.98M | 812.28M | 773.80M | 735.71M | 729.58M | 623.04M | 540.75M | 533.60M | 528.14M | 539.02M | 373.70M | 325.58M | 307.42M | 279.33M | 464.17M | 433.97M | 359.06M | 313.40M | 148.19M | 251.16M | 155.82M | 143.74M | 156.39M | 656.85M | 781.05M | 696.10M | 603.82M | 535.38M | 460.42M | 389.94M | 287.83M | 250.70M | 260.92M | 243.17M | 253.49M | 1,048.53M |
|
Total Debt
|
674.03M | 677.43M | 635.88M | 586.17M | 539.77M | 493.49M | 422.27M | 351.03M | 354.94M | 358.90M | 362.92M | 214.55M | 164.59M | 129.87M | 100.15M | 300.44M | 270.70M | 195.98M | 146.27M | | 95.40M | | | | 446.33M | 571.57M | 496.82M | 395.53M | 320.75M | 245.97M | 146.19M | 50.00M | | | | | 770.20M |
|
Common Equity
|
2,298.54M | 2,310.26M | 2,316.50M | 2,320.26M | 2,330.19M | 2,299.82M | 2,130.41M | 2,141.27M | 2,139.27M | 2,146.97M | 2,160.36M | 2,170.45M | 2,222.33M | 2,247.21M | 2,270.53M | 2,302.12M | 2,363.22M | 2,404.68M | 2,440.12M | 2,503.41M | 2,554.51M | 2,601.21M | 2,646.11M | 2,696.66M | 2,719.94M | 2,753.47M | 2,794.93M | 2,835.89M | 2,861.78M | 2,900.64M | 2,923.37M | 2,981.19M | 3,050.93M | 3,131.21M | 3,215.15M | 3,318.96M | 3,416.57M |
|
Shareholder's Equity
|
2,298.54M | 2,310.26M | 2,316.50M | 2,320.26M | 2,330.19M | 2,299.82M | 2,130.41M | 2,141.27M | 2,139.27M | 2,146.97M | 2,160.36M | 2,170.45M | 2,222.33M | 2,247.21M | 2,270.53M | 2,302.12M | 2,363.22M | 2,404.68M | 2,440.12M | 2,503.41M | 2,554.51M | 2,601.21M | 2,646.11M | 2,696.66M | 2,719.94M | 2,753.47M | 2,794.93M | 2,835.89M | 2,861.78M | 2,900.64M | 2,923.37M | 2,981.19M | 3,050.93M | 3,131.21M | 3,215.15M | 3,318.96M | 3,416.57M |
|
Liabilities and Shareholders Equity
|
3,148.59M | 3,160.24M | 3,128.78M | 3,094.07M | 3,065.89M | 3,029.40M | 2,753.45M | 2,682.02M | 2,672.87M | 2,675.11M | 2,699.39M | 2,544.15M | 2,547.91M | 2,554.64M | 2,549.86M | 2,766.29M | 2,797.19M | 2,763.73M | 2,753.53M | 2,651.61M | 2,805.68M | 2,757.03M | 2,789.85M | 2,853.05M | 3,376.79M | 3,534.52M | 3,491.03M | 3,439.71M | 3,397.16M | 3,361.06M | 3,313.31M | 3,269.02M | 3,301.62M | 3,392.13M | 3,458.32M | 3,572.45M | 4,465.10M |
|
Retained Earnings
|
63.35M | 75.73M | 83.71M | 88.05M | 100.97M | 69.84M | -100.17M | -89.90M | -92.47M | -86.24M | -74.56M | -65.75M | -12.68M | 10.29M | 30.48M | 61.13M | 149.70M | 189.91M | 224.25M | 286.25M | 336.73M | 381.93M | 424.61M | 472.76M | 495.57M | 527.31M | 566.54M | 605.35M | 630.03M | 666.52M | 687.38M | 742.27M | 812.19M | 889.99M | 973.85M | 1,076.56M | 1,173.75M |
|
Treasury Shares
|
| | | 0.42M | | | | 0.25M | | | | 0.18M | | | | 0.14M | | | | 0.18M | | 0.18M | | | | 0.17M | | | | 0.22M | | | | 0.22M | | | |