|
Receivables - Accured
|
| | | | | | | | | | | 4.91M | | | 18.90M | 27.44M | 22.65M | 13.88M | 23.19M | | | |
|
Cash & Equivalents
|
| | | 2,055.04M | 2,000.00M | 2,500.00M | 2,214.28M | 2,060.40M | 1,942.21M | 1,600.00M | 1,527.44M | 1,676.81M | 1,434.09M | 1,408.23M | 6,700.00M | 6,494.95M | 5,700.00M | 1,958.63M | 1,990.68M | 2,715.41M | 1,238.46M | 1,237.01M |
|
Receivables - Net
|
| | | 11.22M | 3.42M | 9.81M | 8.92M | 3.88M | | 25.04M | 27.97M | 30.38M | 37.06M | 52.12M | 41.08M | 3.99M | 79.79M | 1.92M | 0.68M | | | |
|
Receivables - Other
|
| | | -100.00M | -100.00M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | -88.78M | -96.58M | 9.81M | 8.92M | 3.88M | | 25.04M | 27.97M | 30.38M | 37.06M | 52.12M | 41.08M | 3.99M | 79.79M | 1.92M | 0.68M | | | |
|
Inventory
|
| | | | | | | | | | | 2.76M | 4.22M | 4.91M | 5.24M | 35.25M | 34.00M | | | | | |
|
Prepaid Assets
|
| | | 54.25M | 58.16M | 55.56M | 70.33M | 86.12M | 93.27M | 111.85M | 118.80M | 121.77M | 127.06M | 143.40M | 135.92M | 80.61M | 322.99M | 94.23M | 217.46M | 113.17M | 112.60M | 125.81M |
|
Current Assets
|
| | | 2,186.99M | 2,057.61M | 2,555.75M | 2,287.53M | 2,146.52M | 2,039.44M | 1,714.86M | 1,646.23M | 1,798.59M | 1,561.16M | 1,551.63M | 6,806.73M | 6,731.83M | 6,001.50M | 5,801.12M | 5,363.97M | 5,000.06M | 4,615.75M | 4,511.65M |
|
Property, Plant & Equipment (Net)
|
| | | 14.75M | 15.55M | 16.90M | 21.61M | 25.91M | 31.69M | 39.17M | 37.30M | 39.09M | 36.27M | 24.48M | 21.86M | 15.32M | 17.84M | 13.67M | 13.56M | 12.06M | 14.87M | 25.67M |
|
Long-Term Investments
|
| | | 188.98M | 180.36M | 436.78M | 398.74M | 325.83M | 301.29M | 246.61M | 272.47M | 304.32M | 296.24M | 250.39M | 239.93M | 247.75M | 262.98M | 311.35M | 290.04M | 302.94M | 283.81M | 412.31M |
|
Intangibles
|
| | | | | | | | 145.43M | 143.21M | 151.49M | 152.63M | 155.28M | 153.05M | 166.47M | 155.17M | 155.78M | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 145.43M | 143.21M | 151.49M | 152.63M | 155.28M | 153.05M | 166.47M | 155.17M | 155.78M | | | | | |
|
Other Non-Current Assets
|
| | | 86.63M | 26.52M | 21.34M | 20.88M | 25.82M | 14.25M | 11.87M | 46.22M | 49.48M | 46.31M | 49.80M | 46.85M | 156.27M | 32.81M | 320.24M | 33.88M | 32.86M | 31.09M | 27.83M |
|
Non-Current Assets
|
| | | 402.70M | 397.09M | 547.15M | 511.84M | 438.61M | 560.96M | 500.67M | 556.73M | 591.02M | 575.49M | 513.92M | 505.95M | 14.42M | 494.95M | 404.91M | 428.38M | 0.20M | 416.85M | 550.95M |
|
Assets
|
| | | 2,589.69M | 2,454.70M | 3,102.91M | 2,799.38M | 2,585.13M | 2,600.40M | 2,215.53M | 2,202.96M | 2,389.60M | 2,136.65M | 2,065.54M | 7,312.68M | 7,222.48M | 6,496.45M | 6,206.03M | 5,792.35M | 5,436.94M | 5,032.60M | 5,062.60M |
|
Accounts Payables
|
| | | 20.55M | 15.01M | 77.16M | 24.36M | 34.58M | 161.30M | 41.36M | 48.00M | 37.83M | 50.03M | 44.12M | 35.23M | 14.03M | 27.74M | 25.13M | 23.71M | 23.69M | 11.55M | 15.06M |
|
Notes Payables
|
| | | | | | | | 33.30M | | | | | | | | | | | | | |
|
Payables
|
| | | 20.55M | 15.01M | 77.16M | 24.36M | 34.58M | 194.61M | 41.36M | 48.00M | 37.83M | 50.03M | 44.12M | 35.23M | 14.03M | 27.74M | 25.13M | 23.71M | 23.69M | 11.55M | 15.06M |
|
Accumulated Expenses
|
| | | 76.94M | 73.79M | 104.11M | 112.68M | 127.53M | 109.35M | 128.81M | 132.36M | 167.13M | 119.33M | 152.92M | 122.15M | 119.42M | 138.29M | 111.47M | 104.32M | 114.29M | 88.73M | 108.31M |
|
Other Accumulated Expenses
|
| | | 3.24M | 8.30M | 10.66M | 12.44M | 66.19M | 4.08M | 66.92M | 56.33M | 76.28M | 57.16M | 72.55M | 43.63M | 37.71M | 46.45M | 56.30M | 53.47M | 1.58M | 49.80M | 1.48M |
|
Short term Debt
|
| | | | | | | | 33.30M | 35.75M | 37.72M | 40.72M | 44.41M | 49.00M | 45.71M | 12.00M | 12.00M | | | | | |
|
Current Leases
|
| | | 12.31M | 12.05M | 11.52M | 11.24M | 11.40M | 11.86M | 11.39M | 11.86M | 11.69M | 11.35M | 10.90M | 10.48M | 8.97M | 9.49M | 9.52M | 9.84M | 9.84M | 9.40M | 9.00M |
|
Current Taxes
|
| | | | | | | 0.71M | | | 5.64M | 0.54M | 1.24M | 1.36M | 25.22M | 9.77M | 23.44M | 5.41M | 0.58M | 0.42M | | |
|
Current Deferred Revenue
|
| | | 5.92M | | | | 10.15M | 9.01M | 8.37M | 7.80M | 12.44M | 10.57M | 5.80M | 4.70M | 4.17M | 2.66M | 3.41M | 3.04M | 1.17M | | |
|
Total Current Liabilities
|
| | | 218.96M | 209.16M | 303.44M | 160.71M | 184.37M | 328.92M | 230.74M | 244.25M | 272.45M | 245.00M | 265.55M | 244.90M | 266.76M | 215.04M | 556.25M | 141.48M | 149.41M | 113.87M | 133.86M |
|
Non-Current Debt
|
| | | 170.28M | 186.35M | 199.87M | 204.04M | 32.62M | | 153.70M | 157.37M | 159.99M | 162.48M | 164.44M | 172.00M | 188.73M | 191.54M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 13.74M | 13.15M | 11.90M | | | | | | | | | | | | |
|
Minority Interest
|
| | | 241.73M | 234.22M | 390.39M | 381.54M | 382.00M | 371.28M | 353.55M | 471.62M | 449.82M | 423.41M | 377.10M | 494.82M | 479.95M | 459.98M | 427.09M | 346.50M | 499.59M | 470.27M | 443.13M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 433.94M | | 401.21M | | | | |
|
Operating Leases
|
| | | 62.38M | 65.26M | 65.22M | 62.09M | 62.47M | 60.40M | 54.09M | 54.92M | 53.48M | 51.81M | 48.63M | 47.06M | 45.02M | 45.85M | 43.19M | 90.48M | 90.33M | 90.29M | 89.84M |
|
Other Non-Current Liabilities
|
| | | 8.17M | 8.19M | 8.19M | 8.18M | 21.92M | 8.16M | 9.10M | 21.48M | 17.03M | 16.90M | 5.17M | 4.43M | 2.49M | 1.66M | 0.29M | 0.31M | 0.02M | 0.23M | 0.17M |
|
Total Non-Current Liabilities
|
| | | 519.52M | 466.68M | 643.82M | 521.45M | 501.77M | 814.36M | 692.28M | 754.35M | 764.99M | 785.61M | 734.74M | 723.67M | 15.36M | 599.50M | 625.69M | 256.07M | 18.42M | 216.47M | 256.97M |
|
Total Liabilities
|
| | | 527.69M | 474.87M | 652.01M | 529.62M | 523.70M | 822.52M | 701.38M | 775.82M | 782.02M | 802.51M | 739.91M | 728.10M | 773.95M | 601.16M | 625.99M | 256.38M | 249.74M | 216.70M | 257.14M |
|
Total Debt
|
| | | 170.28M | 186.35M | 199.87M | 204.04M | 32.62M | 33.30M | 189.45M | 195.09M | 200.71M | 206.89M | 213.44M | 217.70M | 200.73M | 203.54M | | | | | |
|
Common Equity
|
| | | 2,039.51M | 1,957.34M | 2,428.41M | 2,247.26M | 2,038.94M | 1,755.39M | 1,514.15M | 1,427.14M | 1,607.59M | 1,334.14M | 1,325.63M | 6,584.58M | 6,448.53M | 5,895.29M | 5,580.04M | 5,535.97M | 5,187.20M | 4,815.91M | 4,805.46M |
|
Shareholder's Equity
|
| | | 2,039.51M | 1,957.34M | 2,428.41M | 2,247.26M | 2,038.94M | 1,755.39M | 1,514.15M | 1,427.14M | 1,607.59M | 1,334.14M | 1,325.63M | 6,584.58M | 6,448.53M | 5,895.29M | 5,580.04M | 5,535.97M | 5,187.20M | 4,815.91M | 4,805.46M |
|
Liabilities and Shareholders Equity
|
| | | 2,589.69M | 2,454.70M | 3,102.91M | 2,799.38M | 2,585.13M | 2,600.40M | 2,215.53M | 2,202.96M | 2,389.60M | 2,136.65M | 2,065.54M | 7,312.68M | 7,222.48M | 6,496.45M | 6,206.03M | 5,792.35M | 5,436.94M | 5,032.60M | 5,062.60M |
|
Retained Earnings
|
| | | -1918.46M | -2000.64M | -2209.13M | -2500.00M | -2763.72M | -3100.00M | -3400.00M | -3739.14M | -3772.75M | -4100.00M | -4400.00M | 727.30M | 576.17M | 671.50M | 395.60M | 460.40M | 116.06M | -315.60M | -429.11M |
|
Treasury Shares
|
| | | 32.45M | 11.09M | 21.54M | 22.59M | 21.96M | 26.42M | 25.21M | 22.15M | 20.70M | 21.42M | 20.07M | 18.23M | 11.36M | 71.25M | 52.01M | 51.48M | 0.35M | 20.27M | |
|
Shares Outstanding
|
628.78M | 628.78M | 630.17M | 651.58M | 651.58M | 684.79M | 692.01M | 694.98M | 701.17M | 704.39M | 726.80M | 760.14M | 767.14M | 800.79M | 804.89M | 806.68M | 739.05M | 733.33M | 719.63M | 695.94M | 682.23M | |