|
Cash & Equivalents
|
1,151.43M | 1,082.06M | 958.99M | 1,009.13M | 1,002.84M | 1,121.14M | 1,180.16M | 1,735.01M | 1,601.77M | 1,539.98M | 1,355.48M | 1,282.02M | 1,020.75M | 760.31M | 458.89M | 553.74M | 358.11M | 429.11M | 451.74M | 627.83M | 693.95M | 573.23M | 553.22M | 515.63M | 478.20M | 368.93M | 398.25M | 521.26M |
|
Short-term Investments
|
| 108.42M | | | 331.02M | 337.19M | 38.89M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1,151.43M | 1,190.47M | 958.99M | 1,009.13M | 1,333.86M | 1,458.33M | 1,219.05M | 1,735.01M | 1,601.77M | 1,539.98M | 1,355.48M | 1,282.02M | 1,020.75M | 760.31M | 458.89M | 553.74M | 358.11M | 429.11M | 451.74M | 627.83M | 693.95M | 573.23M | 553.22M | 515.63M | 478.20M | 368.93M | 398.25M | 521.26M |
|
Receivables - Net
|
| 81.04M | | | 105.21M | 57.18M | 63.71M | 73.71M | 108.22M | 184.61M | 178.45M | 190.49M | 250.85M | 123.33M | 202.30M | 208.45M | 214.44M | 112.31M | 114.25M | 179.96M | 178.70M | 228.23M | 114.64M | 154.62M | 162.23M | 151.22M | 170.97M | 171.63M |
|
Receivables - Other
|
| 81.17M | | | 2.29M | 165.38M | 45.04M | 31.17M | 38.45M | 0.26M | 44.32M | 48.93M | 58.84M | 124.32M | 36.90M | 35.52M | 24.73M | 115.04M | 2.39M | 180.59M | 179.02M | 228.23M | 114.64M | 154.95M | 162.88M | 152.19M | 14.29M | 10.84M |
|
Receivables
|
| 162.21M | | | 107.50M | 222.56M | 108.75M | 104.88M | 146.68M | 184.87M | 222.76M | 239.42M | 309.69M | 247.65M | 239.20M | 243.97M | 239.17M | 227.35M | 116.64M | 360.55M | 357.72M | 456.46M | 229.29M | 309.57M | 325.11M | 303.42M | 185.26M | 182.47M |
|
Prepaid Assets
|
| 39.43M | | | 40.58M | 62.13M | 62.19M | 56.07M | 58.21M | 116.23M | 70.64M | 69.48M | 77.26M | 26.86M | 179.72M | 153.97M | 145.84M | 56.09M | 66.25M | 46.81M | 30.22M | 54.85M | 56.09M | 65.01M | 64.72M | 64.32M | 86.89M | 92.82M |
|
Current Assets
|
| 1,346.74M | | | 1,649.36M | 1,426.50M | 1,179.07M | 1,662.29M | 1,540.76M | 1,872.74M | 1,689.12M | 1,635.40M | 1,458.17M | 1,218.66M | 840.91M | 916.16M | 1,190.09M | 623.91M | 674.02M | 878.65M | 916.06M | 865.70M | 736.05M | 760.99M | 735.11M | 595.42M | 666.38M | 810.17M |
|
Property, Plant & Equipment (Net)
|
| 1,349.12M | | | 1,540.79M | 1,660.45M | 1,739.76M | 1,837.07M | 1,915.71M | 2,156.29M | 2,284.73M | 2,474.69M | 2,707.19M | 2,157.58M | 3,226.44M | 3,509.47M | 3,690.23M | 3,307.16M | 3,471.14M | 3,287.93M | 3,219.89M | 3,158.42M | 3,092.45M | 3,035.73M | 2,967.59M | 2,851.98M | 2,777.29M | 2,710.64M |
|
Long-Term Investments
|
| 84.56M | | | 62.00M | 52.62M | 50.98M | 49.63M | 47.19M | 49.22M | 48.14M | 46.41M | 44.70M | 40.30M | | | | 395.61M | 50.79M | 50.91M | 51.85M | 30.73M | 31.39M | 40.40M | 41.28M | 41.31M | 40.37M | 38.73M |
|
Goodwill
|
| 165.56M | | | 82.00M | 498.82M | 74.31M | 74.31M | 74.31M | 456.81M | 1.36M | 500.18M | 500.18M | 456.81M | 500.18M | 500.18M | 498.82M | 456.81M | 456.81M | 456.81M | 456.81M | 470.15M | 470.15M | 410.17M | 410.17M | 410.17M | 344.77M | 344.77M |
|
Intangibles
|
| 214.39M | | | 155.95M | 150.43M | 147.54M | 144.66M | 127.61M | 198.27M | 186.17M | 182.01M | 177.07M | 21.02M | 222.00M | 217.18M | 82.49M | 17.91M | 17.13M | 16.35M | 15.57M | 31.94M | 30.14M | 28.38M | 26.78M | 25.13M | 23.47M | 21.82M |
|
Goodwill & Intangibles
|
| 379.95M | | | 237.94M | 649.24M | 221.85M | 218.97M | 201.92M | 655.08M | 187.53M | 682.19M | 677.25M | 477.83M | 722.19M | 717.36M | 581.31M | 474.72M | 473.94M | 473.16M | 472.38M | 502.09M | 500.29M | 438.56M | 436.96M | 435.30M | 368.25M | 366.59M |
|
Other Non-Current Assets
|
| 89.96M | | | 109.16M | 85.10M | 122.00M | 91.62M | 113.84M | 166.78M | 152.32M | 150.33M | 166.82M | 1,512.18M | 178.45M | 207.39M | 502.57M | 86.71M | 104.77M | 106.04M | 98.97M | 124.49M | 129.25M | 145.71M | 175.14M | 186.28M | 200.36M | 192.40M |
|
Non-Current Assets
|
| 341.46M | | | 2,177.81M | 235.15M | 2,407.17M | 2,459.55M | 2,563.44M | 3,417.14M | 3,648.80M | 3,887.67M | 4,122.24M | 4,303.50M | 4,585.14M | 4,933.51M | 4,859.39M | 4,349.10M | 4,190.63M | 4,004.64M | 3,952.75M | 3,922.20M | 3,856.62M | 3,754.31M | 3,712.51M | 3,603.64M | 3,472.18M | 3,399.73M |
|
Assets
|
| 3,315.76M | | | 3,827.16M | 3,733.54M | 3,586.24M | 4,121.84M | 4,104.20M | 5,289.88M | 5,337.92M | 5,523.07M | 5,580.42M | 5,522.16M | 5,426.05M | 5,849.66M | 6,049.48M | 4,973.02M | 4,864.65M | 4,883.28M | 4,868.81M | 4,787.89M | 4,592.67M | 4,515.30M | 4,447.62M | 4,199.06M | 4,138.57M | 4,209.91M |
|
Accounts Payables
|
| 23.97M | | | 18.77M | 17.26M | 7.73M | 4.95M | 10.39M | 26.64M | 26.46M | 43.81M | 40.38M | 276.56M | 517.26M | 584.31M | 699.77M | 515.73M | 428.09M | 391.90M | 423.11M | 417.09M | 371.88M | 33.61M | 33.86M | 14.78M | 30.79M | 24.59M |
|
Payables
|
| 23.97M | | | 18.77M | 17.26M | 7.73M | 4.95M | 10.39M | 26.64M | 26.46M | 43.81M | 40.38M | 276.56M | 517.26M | 584.31M | 699.77M | 515.73M | 428.09M | 391.90M | 423.11M | 417.09M | 371.88M | 33.61M | 33.86M | 14.78M | 30.79M | 24.59M |
|
Accumulated Expenses
|
| 82.41M | | | 70.42M | 68.84M | 44.54M | 50.98M | 52.30M | 343.01M | 47.30M | 73.08M | 95.19M | 62.91M | 92.21M | 108.92M | 137.75M | | | | | 17.71M | 17.58M | 388.37M | 413.45M | 346.93M | 385.56M | 431.48M |
|
Other Accumulated Expenses
|
| 88.61M | | | 117.21M | 125.45M | 106.13M | 114.33M | 109.34M | 210.75M | 221.34M | 268.13M | 310.03M | | | | | 56.45M | 27.69M | 23.41M | 11.26M | 8.20M | 10.18M | 9.50M | 9.45M | 5.76M | 16.76M | 14.30M |
|
Short term Debt
|
| 18.91M | | | 31.73M | 18.42M | 18.84M | 16.43M | 43.28M | 53.97M | 55.23M | 56.60M | 76.08M | 66.00M | 86.17M | 102.50M | 98.75M | 82.50M | 103.12M | 890.11M | 869.78M | 849.44M | 829.09M | 829.12M | 804.12M | 58.80M | 88.79M | 63.01M |
|
Current Leases
|
| | | | 54.51M | 53.39M | 53.36M | 54.96M | 58.41M | 73.42M | 53.57M | 65.66M | 67.01M | 6.55M | 62.89M | 67.78M | 46.09M | 10.13M | 13.10M | 14.73M | 17.75M | 18.55M | 20.76M | 19.27M | 18.60M | 17.45M | 16.18M | 17.19M |
|
Current Taxes
|
| | | | | | | | | 2.53M | 1.13M | 0.41M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 197.05M | | | 206.04M | 189.31M | 202.01M | 205.64M | 215.45M | 209.65M | 265.95M | 256.15M | 263.49M | 4.41M | 253.78M | 209.88M | 265.61M | 27.34M | 70.90M | 78.38M | 76.71M | 97.15M | 83.52M | 91.79M | 101.60M | 83.23M | 159.15M | 192.81M |
|
Total Current Liabilities
|
| 474.05M | | | 625.69M | 509.97M | 451.00M | 472.28M | 513.35M | 729.87M | 753.85M | 869.84M | 964.91M | 961.10M | 920.10M | 964.47M | 1,400.03M | 692.14M | 642.91M | 1,398.53M | 1,398.61M | 1,373.68M | 1,315.43M | 1,371.67M | 1,381.09M | 526.94M | 697.23M | 743.37M |
|
Non-Current Debt
|
| 48.56M | | | 29.96M | 28.13M | 26.84M | 649.45M | 656.96M | 1,650.63M | 1,621.19M | 1,606.76M | 1,584.07M | 929.53M | 1,652.64M | 1,885.25M | 1,781.75M | 1,118.39M | 1,098.34M | 521.41M | 522.06M | 522.74M | 523.42M | 524.01M | 524.68M | 830.53M | 786.07M | 767.44M |
|
Pension
|
| 41.32M | | | 32.36M | 26.13M | 25.63M | 25.10M | 24.49M | 54.18M | 53.41M | 52.65M | 51.42M | | | | | | | | | | | | | | | |
|
Minority Interest
|
71.76M | 67.63M | 66.99M | 67.88M | 21.70M | 20.60M | 17.30M | 14.54M | 16.50M | 137.83M | 140.41M | 142.00M | 137.78M | 184.19M | 185.71M | 190.22M | 138.81M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 72.81M | | | | | | | | | 1,151.66M | | | 289.82M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 75.92M | | | 13.13M | 111.26M | 12.63M | 12.93M | 11.04M | 444.89M | 177.78M | 181.21M | 185.48M | 379.46M | 161.51M | 165.47M | 209.74M | 472.51M | 285.85M | 272.45M | 255.00M | 225.17M | 192.59M | 458.48M | 127.95M | 250.58M | 215.12M | 393.24M |
|
Operating Leases
|
| | | | 246.27M | 227.61M | 217.63M | 210.40M | 226.88M | 306.98M | 450.14M | 515.68M | 507.33M | 90.97M | 441.54M | 479.99M | 342.63M | 120.39M | 111.59M | 109.30M | 130.42M | 128.02M | 124.81M | 135.94M | 114.42M | 111.82M | 109.75M | 131.01M |
|
Other Non-Current Liabilities
|
| 59.52M | | | 77.77M | 78.28M | 80.19M | 78.14M | 78.61M | 157.26M | 77.24M | 74.95M | 76.75M | 91.47M | 145.82M | 145.34M | 142.53M | 88.81M | 90.07M | 116.44M | 119.13M | 122.74M | 122.25M | 152.67M | 157.41M | 165.50M | 175.30M | 179.92M |
|
Total Non-Current Liabilities
|
| 33.59M | | | 910.48M | 126.49M | 705.04M | 1,333.85M | 1,392.93M | 2,814.38M | 3,024.26M | 3,178.30M | 3,244.26M | 3,271.11M | 3,175.79M | 3,495.18M | 3,734.15M | 2,300.34M | 2,138.69M | 2,301.68M | 2,306.08M | 2,249.60M | 2,156.24M | 2,161.22M | 2,148.14M | 1,719.88M | 1,808.17M | 1,796.75M |
|
Total Liabilities
|
-2637.16M | 662.29M | -2498.49M | -2628.03M | 988.25M | 844.77M | 785.23M | 1,411.99M | 1,471.53M | 2,971.64M | 3,101.50M | 3,253.26M | 3,321.02M | 3,362.58M | 3,321.62M | 3,640.52M | 3,876.68M | 2,389.15M | 2,228.77M | 2,418.12M | 2,425.21M | 2,372.34M | 2,278.49M | 2,313.88M | 2,305.55M | 1,885.37M | 1,983.47M | 1,976.67M |
|
Total Debt
|
| 67.47M | | | 61.69M | 46.54M | 45.69M | 665.87M | 700.24M | 1,704.60M | 1,676.42M | 1,663.36M | 1,660.15M | 995.53M | 1,738.81M | 1,987.75M | 1,880.50M | 1,200.89M | 1,201.46M | 1,411.52M | 1,391.83M | 1,372.17M | 1,352.51M | 1,353.13M | 1,328.81M | 889.33M | 874.86M | 830.45M |
|
Common Equity
|
2,637.16M | 2,598.12M | 2,498.49M | 2,628.03M | 2,812.60M | 2,299.50M | 2,285.24M | 2,269.89M | 2,253.45M | 2,180.41M | 2,096.01M | 2,127.82M | 2,121.62M | 1,975.38M | 1,918.73M | 2,018.92M | 2,033.99M | 2,583.86M | 2,635.89M | 2,465.16M | 2,443.60M | 2,415.55M | 2,314.17M | 2,201.42M | 2,142.06M | 2,313.69M | 2,155.10M | 2,233.24M |
|
Shareholder's Equity
|
2,637.16M | 2,598.12M | 2,498.49M | 2,628.03M | 2,812.60M | 2,299.50M | 2,285.24M | 2,269.89M | 2,253.45M | 2,180.41M | 2,096.01M | 2,127.82M | 2,121.62M | 1,975.38M | 1,918.73M | 2,018.92M | 2,033.99M | 2,583.86M | 2,635.89M | 2,465.16M | 2,443.60M | 2,415.55M | 2,314.17M | 2,201.42M | 2,142.06M | 2,313.69M | 2,155.10M | 2,233.24M |
|
Liabilities and Shareholders Equity
|
| 3,315.76M | | | 3,827.16M | 3,733.54M | 3,586.24M | 4,121.84M | 4,104.20M | 5,289.88M | 5,337.92M | 5,523.07M | 5,580.42M | 5,522.16M | 5,426.05M | 5,849.66M | 6,049.48M | 4,973.02M | 4,864.65M | 4,883.28M | 4,868.81M | 4,787.89M | 4,592.67M | 4,515.30M | 4,447.62M | 4,199.06M | 4,138.57M | 4,209.91M |
|
Treasury Shares
|
| 0.33M | | | 0.33M | 0.33M | | 0.51M | 0.48M | 0.70M | 1.02M | 1.01M | 0.93M | 1.07M | | | | 1.18M | | | | 1.20M | | | | | 1.05M | 1.05M |
|
Retained Earnings
|
-37.19M | -46.92M | -56.60M | -33.07M | -52.61M | -50.47M | -37.30M | -28.73M | -27.16M | -96.34M | -175.57M | -173.30M | -190.79M | -290.74M | -335.49M | -267.91M | -324.76M | 212.04M | 278.46M | 105.21M | 57.97M | 11.39M | -93.90M | -219.85M | -301.80M | -149.98M | -251.18M | -186.44M |