|
Cash & Equivalents
|
| 158.11M | 188.52M | 140.31M | 168.45M | 222.06M | 153.83M | 109.25M | 259.22M | 163.57M |
|
Short-term Investments
|
55.58M | 160.10M | 11.02M | 13.71M | | | | | | |
|
Cash & Current Investments
|
55.58M | 318.21M | 199.54M | 154.02M | 168.45M | 222.06M | 153.83M | 109.25M | 259.22M | 163.57M |
|
Receivables - Net
|
| 604.55M | 642.39M | 665.27M | 616.28M | 566.09M | 653.47M | 757.33M | 781.18M | 947.64M |
|
Receivables - Other
|
55.10M | 8.80M | 20.23M | 30.99M | 7.39M | 11.97M | 5.71M | 29.39M | 27.03M | 724.50M |
|
Receivables
|
| 613.35M | 662.62M | 696.25M | 623.67M | 578.05M | 659.18M | 786.73M | 808.21M | 1,672.14M |
|
Prepaid Assets
|
10.39M | 46.71M | 42.74M | 43.03M | 32.33M | 30.22M | 36.33M | 35.80M | 39.52M | 46.03M |
|
Current Assets
|
486.48M | 1,186.39M | 1,265.88M | 1,239.09M | 1,190.89M | 1,200.52M | 1,320.43M | 1,427.58M | 1,669.23M | 1,824.70M |
|
Buildings
|
| 818.20M | 706.93M | 711.18M | 793.85M | | | | | |
|
Construction in Progress
|
| 1.87M | 2.75M | 6.74M | 1.43M | 0.15M | 2.70M | 4.71M | | |
|
Property, Plant & Equipment (Net)
|
110.41M | 310.97M | 305.18M | 219.26M | 215.93M | 184.17M | 185.40M | 377.93M | 196.49M | 214.04M |
|
Long-Term Investments
|
2.75M | 0.80M | 9.37M | 7.12M | 6.63M | | | | | |
|
Goodwill
|
532.44M | 1,503.96M | 1,365.38M | 1,363.11M | 1,379.08M | 1,420.43M | 1,874.10M | 1,585.68M | 1,523.13M | 1,941.74M |
|
Intangibles
|
1.72M | 442.69M | 338.86M | 307.59M | 306.22M | 282.97M | 469.81M | 449.90M | 195.17M | 305.67M |
|
Goodwill & Intangibles
|
534.16M | 1,946.66M | 1,704.24M | 1,670.70M | 1,685.30M | 1,703.40M | 2,343.91M | 2,035.58M | 1,718.30M | 2,247.41M |
|
Long-Term Deferred Tax
|
39.73M | 19.64M | 18.26M | 16.06M | 24.04M | 32.52M | 38.32M | 33.30M | 68.02M | 85.40M |
|
Other Non-Current Assets
|
4.06M | 15.20M | 164.91M | 132.96M | 156.09M | 146.66M | 181.59M | 165.46M | 205.08M | 214.75M |
|
Non-Current Assets
|
812.26M | 1,867.86M | 1,599.16M | 1,635.17M | -1190.89M | 3,188.38M | 3,905.97M | 4,225.32M | 4,097.07M | 5,131.40M |
|
Assets
|
1,298.73M | 3,212.22M | 3,056.55M | 3,037.98M | | 4,388.90M | 5,226.40M | 5,652.90M | 5,766.30M | 6,956.10M |
|
Accounts Payables
|
180.91M | 538.36M | 554.62M | 429.72M | 434.42M | 441.82M | 503.53M | 556.73M | 618.77M | 729.24M |
|
Notes Payables
|
| | | | | 4.70M | 7.20M | 65.40M | 23.60M | 17.10M |
|
Dividends payables
|
| 0.45 | | | | 0.62 | 0.66 | 0.72 | 0.78 | 0.84 |
|
Payables
|
180.91M | 538.36M | 554.62M | 429.72M | 434.42M | 446.52M | 510.73M | 622.13M | 642.37M | 746.34M |
|
Accumulated Expenses
|
0.03M | 62.60 | 69.82 | 61.59 | 63.46 | | | | | |
|
Short term Debt
|
45.05M | 7.60M | 156.01M | 36.74M | 35.35M | 35.74M | 40.46M | 38.46M | 91.08M | 125.27M |
|
Current Leases
|
41.21M | 37.70M | 192.90M | 54.50M | 75.29M | 79.47M | 98.29M | 72.93M | 74.41M | 81.32M |
|
Current Taxes
|
38.88M | 50.30M | 8.66M | 28.71M | 21.40M | 18.56M | 21.10M | 19.08M | 15.72M | 23.12M |
|
Current Deferred Revenue
|
| 151.29M | 147.51M | 132.13M | 150.13M | 151.34M | 210.08M | 241.42M | 291.98M | 359.64M |
|
Total Current Liabilities
|
314.63M | 804.27M | 909.54M | 677.01M | 758.43M | 757.24M | 935.66M | 1,038.75M | 1,187.67M | 1,416.67M |
|
Non-Current Debt
|
267.68M | 696.17M | 426.16M | 670.65M | 613.49M | 680.80M | 947.32M | 871.96M | 715.58M | 865.10M |
|
Total Long Term Debt
|
| 14.30M | -12.70M | 14.77M | | | | | | |
|
Pension
|
| 37.86M | 35.26M | 51.97M | 64.21M | 69.96M | 46.57M | 23.80M | 21.67M | 75.00M |
|
Minority Interest
|
0.10M | 0.80M | 3.00M | 1.80M | | 0.80M | 0.50M | 0.40M | | |
|
Liabilities from Discontinued Operations
|
| | | 1.51M | | 159.10M | 200.70M | | | |
|
Non-Current Deferred Tax Liability
|
46.40M | 59.68M | 42.98M | 41.14M | 55.17M | 48.63M | 61.48M | 20.78M | 19.39M | 45.53M |
|
Operating Leases
|
9.43M | | | 488.66M | 443.92M | 403.62M | 432.37M | 384.85M | 350.96M | 378.40M |
|
Other Non-Current Liabilities
|
38.01M | 80.70M | 79.58M | 79.85M | 67.15M | 82.61M | 97.26M | 110.28M | 99.02M | 120.19M |
|
Total Non-Current Liabilities
|
-38.01M | 7.70M | 1,481.95M | 1,512.06M | 1,956.02M | 1,804.04M | 2,460.61M | 2,370.12M | 2,336.12M | 2,751.08M |
|
Total Liabilities
|
| 88.40M | 1,561.53M | 1,591.91M | 2,023.17M | 1,886.65M | 2,557.87M | 2,480.41M | 2,435.13M | 2,871.27M |
|
Total Debt
|
312.73M | 703.77M | 582.17M | 707.39M | 648.84M | 716.54M | 987.78M | 910.42M | 806.67M | 990.38M |
|
Common Equity
|
597.91M | 1,481.17M | 1,492.66M | 1,444.71M | 1,413.52M | 1,479.26M | 1,588.02M | 1,467.36M | 1,800.42M | 2,108.25M |
|
Shareholder's Equity
|
597.81M | 1,481.17M | 1,492.66M | 1,444.71M | 1,413.52M | 1,479.26M | 1,588.02M | 1,467.36M | 1,800.42M | 2,108.25M |
|
Liabilities and Shareholders Equity
|
1,298.73M | 3,212.22M | 3,056.55M | 3,037.98M | | 4,388.90M | 5,226.40M | 5,652.90M | 5,766.30M | 6,956.10M |
|
Retained Earnings
|
382.47M | 688.14M | 745.50M | 644.89M | 691.65M | 735.30M | 827.77M | 850.82M | | |