|
Cash & Equivalents
|
| 102.45M | 108.01M | 156.22M | 114.91M | 106.92M | 121.44M | 139.56M | 163.97M | 395.21M | 647.95M | 262.70M | 244.96M | 296.41M | 261.13M | 246.08M | 306.74M | 277.24M | 304.39M | 332.44M | 299.19M |
|
Short-term Investments
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.05M | 0.99M | 1.08M | 12.23M | 7.79M | 7.58M | 5.25M | 1.69M | 1.67M | 1.74M | 1.62M | 1.69M | 1.83M | 1.83M |
|
Cash & Current Investments
|
| 102.45M | 108.02M | 156.22M | 114.92M | 106.92M | 121.45M | 140.62M | 164.96M | 396.29M | 660.18M | 270.49M | 252.53M | 301.65M | 262.82M | 247.76M | 308.48M | 278.87M | 306.08M | 334.27M | 301.03M |
|
Receivables - Net
|
| 91.73M | 96.39M | 118.41M | 96.09M | 108.18M | 114.76M | 119.85M | 111.61M | 118.48M | 109.16M | 117.31M | 118.40M | 147.70M | 111.07M | 123.66M | 130.12M | 140.33M | 128.07M | 136.56M | 142.39M |
|
Receivables - Other
|
| 12.70M | 14.13M | 14.00M | 14.70M | 15.60M | 18.55M | 21.75M | 22.40M | 19.78M | 18.74M | 18.80M | 25.53M | 17.79M | 18.55M | 21.60M | 30.42M | 15.21M | 17.57M | 28.57M | 37.27M |
|
Receivables
|
| 104.44M | 110.53M | 132.41M | 110.79M | 123.78M | 133.31M | 141.60M | 134.01M | 138.26M | 127.90M | 136.11M | 143.93M | 165.48M | 129.62M | 145.26M | 160.54M | 155.54M | 145.64M | 165.13M | 179.66M |
|
Inventory
|
| 34.09M | 33.38M | 35.72M | 37.50M | 54.29M | 45.70M | 39.65M | 37.15M | 37.15M | 46.74M | 42.10M | 37.92M | 48.32M | 51.34M | 57.87M | 53.65M | 49.16M | 61.05M | 59.95M | 49.87M |
|
Prepaid Assets
|
| 64.96M | 69.76M | 67.94M | 67.71M | 71.92M | 83.96M | 81.17M | 81.67M | 81.00M | 87.30M | 90.91M | 84.20M | 53.85M | 53.66M | 56.65M | 57.42M | 51.03M | 54.66M | 66.02M | 72.35M |
|
Current Assets
|
| 315.01M | 328.37M | 401.11M | 337.31M | 345.96M | 371.56M | 398.68M | 420.73M | 645.01M | 923.80M | 546.69M | 519.65M | 557.24M | 487.18M | 497.68M | 563.61M | 526.04M | 554.99M | 608.17M | 577.82M |
|
Property, Plant & Equipment (Net)
|
| 609.81M | 611.62M | 623.51M | 624.34M | 650.80M | 669.16M | 699.57M | 704.41M | 774.53M | 816.16M | 859.14M | 884.38M | 946.91M | 979.42M | 994.61M | 1,026.03M | 1,036.89M | 1,046.45M | 1,080.40M | 1,093.97M |
|
Long-Term Investments
|
| 13.46M | 9.23M | 9.37M | 9.40M | 9.40M | 9.55M | | | | | | | | | | | | | | |
|
Goodwill
|
1,035.87M | 1,115.94M | 1,106.73M | 1,114.18M | 1,103.15M | 1,120.32M | 1,125.83M | 1,116.00M | 1,092.47M | 1,101.77M | 1,103.42M | 1,110.50M | 1,100.81M | 1,111.19M | 1,102.85M | 1,098.31M | 1,104.56M | 1,081.07M | 1,084.38M | 1,104.50M | 1,098.97M |
|
Intangibles
|
| 643.37M | 656.57M | 640.79M | 608.64M | 598.84M | 582.14M | 543.06M | 503.75M | 491.26M | 471.86M | 456.12M | 429.11M | 416.32M | 390.46M | 367.94M | 351.98M | 317.65M | 300.30M | 300.11M | 290.86M |
|
Goodwill & Intangibles
|
1,035.87M | 1,759.30M | 1,763.30M | 1,754.96M | 1,711.79M | 1,719.16M | 1,707.97M | 1,659.06M | 1,596.22M | 1,593.03M | 1,575.28M | 1,566.62M | 1,529.92M | 1,527.51M | 1,493.31M | 1,466.24M | 1,456.53M | 1,398.73M | 1,384.68M | 1,404.61M | 1,389.83M |
|
Long-Term Deferred Tax
|
| 8.42M | 8.09M | 8.19M | 8.02M | 5.88M | 5.77M | 5.42M | 5.09M | 4.10M | 4.17M | 4.16M | 4.04M | 4.99M | 4.88M | 4.75M | 4.95M | 2.87M | 2.98M | 4.47M | 3.22M |
|
Other Non-Current Assets
|
| 9.30M | 9.28M | 8.83M | 9.21M | 12.87M | 27.49M | 38.31M | 47.13M | 38.98M | 36.91M | 39.00M | 39.34M | 41.24M | 42.88M | 39.54M | 35.44M | 42.52M | 44.26M | 48.27M | 49.29M |
|
Non-Current Assets
|
| 2,446.26M | 2,448.63M | 2,450.02M | 2,405.43M | 2,443.54M | 2,464.21M | 2,441.00M | 2,389.90M | 2,472.70M | 2,490.37M | 2,528.18M | 2,516.93M | 2,573.18M | 2,572.51M | 2,560.14M | 2,585.12M | 2,545.61M | 2,542.54M | 2,608.55M | 2,608.35M |
|
Assets
|
| 2,761.28M | 2,777.00M | 2,851.13M | 2,742.74M | 2,789.50M | 2,835.77M | 2,839.68M | 2,810.63M | 3,117.70M | 3,414.17M | 3,074.87M | 3,036.57M | 3,130.42M | 3,059.69M | 3,057.82M | 3,148.74M | 3,071.65M | 3,097.53M | 3,216.73M | 3,186.16M |
|
Accounts Payables
|
| 52.40M | 57.17M | 63.15M | 51.81M | 72.87M | 55.22M | 65.27M | 60.73M | 74.14M | 61.94M | 55.58M | 57.12M | 71.04M | 61.58M | 64.49M | 70.75M | 55.10M | 70.11M | 63.66M | 61.39M |
|
Payables
|
| 52.40M | 57.17M | 63.15M | 51.81M | 72.87M | 55.22M | 65.27M | 60.73M | 74.14M | 61.94M | 55.58M | 57.12M | 71.04M | 61.58M | 64.49M | 70.75M | 55.10M | 70.11M | 63.66M | 61.39M |
|
Accumulated Expenses
|
| 60.52M | 56.37M | 57.16M | 54.50M | 61.86M | 60.46M | 52.66M | 56.76M | 490.13M | 496.79M | 103.45M | 106.37M | 122.47M | 61.77M | 69.05M | 82.89M | 90.46M | 113.80M | 143.54M | 139.73M |
|
Short term Debt
|
| 0.62M | 0.39M | 0.66M | 0.63M | 0.62M | 0.63M | 0.61M | 0.53M | 197.12M | 4.03M | 5.22M | 5.24M | 4.80M | 4.81M | 11.09M | 14.79M | 14.80M | 14.81M | 14.82M | 13.96M |
|
Current Leases
|
| 9.38M | 9.63M | 10.11M | 9.55M | 9.29M | 8.91M | 8.13M | 7.72M | 7.55M | 8.59M | 8.61M | 8.40M | 8.77M | 5.30M | 4.83M | 5.29M | 5.06M | 5.08M | 5.60M | 5.59M |
|
Current Taxes
|
| 10.45M | 7.38M | 11.07M | 10.91M | 6.70M | 4.37M | 6.88M | 7.35M | 5.87M | 4.59M | 5.73M | 4.14M | 4.15M | 4.51M | 4.41M | 8.34M | 7.56M | 5.39M | 3.94M | 4.32M |
|
Current Deferred Revenue
|
| 6.10M | 6.00M | 5.54M | 4.90M | 8.70M | 12.93M | 6.90M | 5.35M | 12.14M | 15.20M | 13.84M | 12.71M | 13.50M | 12.90M | 13.00M | 10.70M | 15.10M | 13.80M | 11.53M | 14.10M |
|
Total Current Liabilities
|
| 140.60M | 138.02M | 148.79M | 133.61M | 161.16M | 143.85M | 142.02M | 140.03M | 791.57M | 600.15M | 200.33M | 200.59M | 230.65M | 152.34M | 169.63M | 195.54M | 191.00M | 225.99M | 246.32M | 242.40M |
|
Capital Leases
|
| 34.94M | 33.43M | 33.45M | 38.01M | 40.88M | 40.01M | 57.14M | 54.94M | 56.95M | 61.73M | 61.28M | 63.22M | 63.79M | 90.86M | 93.52M | 97.93M | 95.29M | 94.22M | 95.42M | 94.51M |
|
Non-Current Debt
|
| 1,824.79M | 1,837.58M | | | 1,743.53M | 1,744.54M | | | 1,747.12M | 2,222.33M | 2,221.99M | 2,222.79M | 2,223.67M | 2,224.61M | 2,213.52M | 2,210.82M | 2,208.10M | 2,205.36M | 2,202.65M | 2,129.00M |
|
Non-Current Deffered Revenue
|
| 21.25M | 21.36M | 21.55M | 20.87M | 20.75M | 20.92M | 20.15M | 18.77M | 18.90M | 18.79M | 19.05M | 18.44M | 18.76M | 18.22M | 17.91M | 17.98M | 16.78M | 16.68M | 17.40M | 16.93M |
|
Pension
|
| 48.22M | 46.96M | 45.64M | 42.54M | 11.46M | 11.61M | 11.20M | 10.48M | 7.91M | 7.86M | 8.01M | 7.76M | 8.44M | 8.23M | 8.18M | 8.22M | 7.86M | 7.91M | 8.30M | 8.12M |
|
Preferred Stock Liabilities
|
| 13.62M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 2.27M | 2.48M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 214.48M | 129.67M | 137.63M | 138.56M | 216.58M | 142.46M | 144.73M | 151.72M | 216.97M | 63.23M | 68.19M | 68.83M | 205.37M | 60.15M | 54.08M | 63.74M | 69.50M | 53.69M | 48.07M | 54.32M |
|
Operating Leases
|
| 38.94M | 39.81M | 37.35M | 35.38M | 33.02M | 31.07M | 24.55M | 22.17M | 21.58M | 20.56M | 20.54M | 20.67M | 20.09M | 19.13M | 21.35M | 25.95M | 24.46M | 23.98M | 27.99M | 30.98M |
|
Other Non-Current Liabilities
|
45.20M | 45.63M | 45.63M | 46.41M | 46.12M | 42.45M | 42.99M | 42.69M | 43.89M | 45.48M | 43.35M | 44.49M | 44.38M | 47.94M | 48.02M | 48.10M | 49.10M | 49.32M | 50.15M | 52.15M | 52.41M |
|
Total Non-Current Liabilities
|
-45.20M | 2,261.07M | 2,265.62M | 2,281.45M | 2,170.85M | 2,160.95M | 2,150.64M | 2,161.00M | 2,160.01M | 2,721.99M | 3,009.70M | 2,612.01M | 2,614.72M | 2,638.74M | 2,582.28M | 2,586.96M | 2,629.47M | 2,617.42M | 2,633.28M | 2,653.30M | 2,583.28M |
|
Total Liabilities
|
| 2,306.70M | 2,311.26M | 2,327.86M | 2,216.97M | 2,203.41M | 2,193.64M | 2,203.68M | 2,203.90M | 2,767.47M | 3,053.05M | 2,656.50M | 2,659.10M | 2,686.69M | 2,630.30M | 2,635.05M | 2,678.57M | 2,666.74M | 2,683.44M | 2,705.45M | 2,635.69M |
|
Total Debt
|
| 1,825.41M | 1,837.97M | 0.66M | 0.63M | 1,744.15M | 1,745.17M | 0.61M | 0.53M | 1,944.23M | 2,226.36M | 2,227.21M | 2,228.02M | 2,228.47M | 2,229.42M | 2,224.61M | 2,225.61M | 2,222.90M | 2,220.17M | 2,217.47M | 2,142.96M |
|
Common Equity
|
-641.13M | 454.57M | 465.74M | 523.27M | 525.77M | 586.10M | 642.13M | 636.00M | 606.73M | 350.24M | 361.12M | 418.37M | 377.47M | 443.73M | 429.39M | 422.76M | 470.16M | 404.91M | 414.09M | 511.28M | 550.47M |
|
Shareholder's Equity
|
-641.13M | 454.57M | 465.74M | 523.27M | 525.77M | 586.10M | 642.13M | 636.00M | 606.73M | 350.24M | 361.12M | 418.37M | 377.47M | 443.73M | 429.39M | 422.76M | 470.16M | 404.91M | 414.09M | 511.28M | 550.47M |
|
Liabilities and Shareholders Equity
|
| 2,761.28M | 2,777.00M | 2,851.13M | 2,742.74M | 2,789.50M | 2,835.77M | 2,839.68M | 2,810.63M | 3,117.70M | 3,414.17M | 3,074.87M | 3,036.57M | 3,130.42M | 3,059.69M | 3,057.82M | 3,148.74M | 3,071.65M | 3,097.53M | 3,216.73M | 3,186.16M |
|
Treasury Shares
|
15.01M | 2.32M | 3.09M | 3.12M | 3.12M | 2.02M | 3.11M | 3.13M | 3.92M | 1.10M | 3.52M | 3.49M | 3.41M | 3.21M | 2.97M | 2.82M | 2.80M | 2.57M | 2.18M | 1.99M | 1.95M |
|
Retained Earnings
|
| -589.13M | -578.29M | -535.69M | -508.24M | -472.25M | -441.61M | -411.19M | -386.10M | -705.82M | -702.97M | -679.46M | -693.12M | -654.44M | -648.12M | -639.36M | -622.37M | -610.04M | -623.30M | -615.34M | -566.94M |