|
Cash & Equivalents
|
131.10M | 36.10M | 30.80M | 86.50M | 427.50M | 36.40M | 69.40M | 36.50M | 17.10M | 27.30M | 13.20M | 16.90M | 13.00M | 9.30M | 21.00M | 36.80M | 39.60M | 32.90M | 12.40M | 36.10M | 23.30M | 59.60M | 193.20M | 190.70M | 49.90M | 45.30M | 31.00M | 21.20M | 23.00M | 22.60M | 23.40M | 19.20M | 20.70M | 21.60M | 38.80M | 28.80M | 31.80M | 22.90M |
|
Short-term Investments
|
| | | | | | | | 4.10M | 7.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
131.10M | 36.10M | 30.80M | 86.50M | 427.50M | 36.40M | 69.40M | 36.50M | 21.20M | 34.50M | 13.20M | 16.90M | 13.00M | 9.30M | 21.00M | 36.80M | 39.60M | 32.90M | 12.40M | 36.10M | 23.30M | 59.60M | 193.20M | 190.70M | 49.90M | 45.30M | 31.00M | 21.20M | 23.00M | 22.60M | 23.40M | 19.20M | 20.70M | 21.60M | 38.80M | 28.80M | 31.80M | 22.90M |
|
Receivables - Net
|
| | 87.20M | | 79.50M | 80.00M | 81.50M | 70.30M | 75.60M | 83.80M | 66.20M | 85.60M | 75.20M | 78.70M | 65.80M | 65.40M | 63.50M | 67.20M | 44.40M | 58.50M | 38.30M | 39.50M | 45.20M | 37.70M | 39.30M | 39.30M | 44.20M | 38.30M | 45.60M | 47.20M | 45.50M | 43.70M | 42.90M | 37.60M | 32.00M | 36.80M | 37.40M | 37.30M |
|
Receivables - Other
|
| | 0.20M | | 4.00M | 3.40M | 2.10M | 2.10M | 3.10M | 5.90M | 17.60M | 3.90M | 6.30M | 5.50M | 9.80M | 9.60M | 2.30M | 3.10M | 2.80M | 3.00M | 2.40M | 10.30M | 17.20M | 15.50M | 12.60M | 7.90M | 12.20M | 9.80M | 13.50M | 13.40M | 9.50M | 8.40M | 3.70M | 3.50M | 2.10M | 5.70M | 2.10M | 8.10M |
|
Receivables
|
| | 87.40M | | 83.50M | 83.40M | 83.60M | 72.40M | 78.70M | 89.70M | 83.80M | 89.50M | 81.50M | 84.20M | 75.60M | 75.00M | 65.80M | 70.30M | 47.20M | 61.50M | 40.70M | 49.80M | 62.40M | 53.20M | 51.90M | 47.20M | 56.40M | 48.10M | 59.10M | 60.60M | 55.00M | 52.10M | 46.60M | 41.10M | 34.10M | 42.50M | 39.50M | 45.40M |
|
Prepaid Assets
|
| | 11.30M | | 14.20M | 15.80M | 12.20M | 16.40M | 17.70M | 19.10M | 15.40M | 17.70M | 20.60M | 22.20M | 22.10M | 28.00M | 28.70M | 30.20M | 16.00M | 39.70M | 35.10M | 28.30M | 30.70M | 38.70M | 40.70M | 38.60M | 37.80M | 43.40M | 43.30M | 41.10M | 38.50M | 47.00M | 44.40M | 39.80M | 38.90M | 43.30M | 41.20M | 41.00M |
|
Current Assets
|
| | 129.50M | | 525.20M | 135.60M | 165.20M | 125.30M | 113.50M | 136.10M | 112.40M | 124.10M | 115.10M | 115.70M | 118.70M | 139.80M | 134.10M | 133.40M | 114.80M | 137.30M | 129.00M | 153.20M | 282.00M | 282.60M | 142.50M | 131.10M | 120.90M | 112.70M | 119.50M | 117.60M | 110.20M | 111.90M | 106.20M | 98.90M | 111.80M | 111.30M | 109.40M | 106.20M |
|
Property, Plant & Equipment (Net)
|
| | 995.10M | | 1,014.70M | 1,042.00M | 924.70M | 933.30M | 970.80M | 997.70M | 1,053.40M | 1,055.70M | 1,058.50M | 1,064.50M | 1,073.70M | 1,074.40M | 1,076.50M | 1,079.80M | 720.90M | 1,098.30M | 718.60M | 718.80M | 722.30M | 716.60M | 711.60M | 709.80M | 725.80M | 742.70M | 759.40M | 787.30M | 830.40M | 848.10M | 843.50M | 823.80M | 831.20M | 822.00M | 823.90M | 835.50M |
|
Long-Term Investments
|
| | 1.80M | | | | 1.60M | | | | 1.50M | | | | 1.70M | | | | 1.70M | | | | 1.90M | | | | 1.90M | | | | 2.30M | 3.10M | 3.20M | | 2.40M | | | |
|
Goodwill
|
| | 665.80M | | 615.20M | 615.20M | 481.90M | 408.80M | 408.80M | 408.80M | 408.80M | 408.80M | 408.80M | 408.80M | 225.10M | 408.80M | 408.80M | 408.80M | 225.10M | 408.80M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M | 225.10M |
|
Intangibles
|
| | 7.60M | | 966.50M | 966.50M | 5.50M | 809.20M | 809.20M | 809.20M | 3.60M | 809.20M | 809.20M | 809.20M | 634.10M | 799.50M | 799.50M | 799.50M | 620.10M | 785.50M | 620.10M | 620.20M | 620.10M | 620.10M | 620.10M | 620.10M | 585.10M | 585.10M | 457.00M | 325.30M | 278.30M | 278.30M | 278.30M | 278.30M | 278.30M | 278.30M | 278.30M | 276.80M |
|
Goodwill & Intangibles
|
| | 673.40M | | 1,581.70M | 1,581.70M | 487.40M | 1,218.00M | 1,218.00M | 1,218.00M | 412.40M | 1,218.00M | 1,218.00M | 1,218.00M | 859.20M | 1,208.30M | 1,208.30M | 1,208.30M | 845.20M | 1,194.30M | 845.20M | 845.30M | 845.20M | 845.20M | 845.20M | 845.20M | 810.20M | 810.20M | 682.10M | 550.40M | 503.40M | 503.40M | 503.40M | 503.40M | 503.40M | 503.40M | 503.40M | 501.90M |
|
Other Non-Current Assets
|
| | 3.10M | | 8.10M | 9.00M | 9.70M | 21.40M | 28.10M | 32.90M | 32.20M | 34.80M | 37.50M | 39.70M | 41.50M | 42.60M | 45.60M | 49.00M | 740.00M | 49.60M | 730.10M | 337.10M | 38.30M | 39.70M | 41.10M | 43.40M | 44.20M | 45.40M | 45.80M | 47.20M | 49.60M | 50.10M | 49.00M | 47.20M | 46.20M | 45.40M | 45.40M | 44.10M |
|
Non-Current Assets
|
| | 2,739.10M | | 2,611.00M | 2,638.70M | 2,374.20M | 2,177.60M | 2,221.20M | 2,252.60M | 2,307.20M | 2,338.10M | 2,343.80M | 2,353.30M | 2,352.90M | 2,354.90M | 2,360.30M | 2,365.90M | 2,372.20M | 2,367.80M | 2,358.30M | 1,964.00M | 1,624.70M | 1,619.00M | 1,615.60M | 1,615.90M | 1,596.50M | 1,614.10M | 1,501.90M | 1,404.30M | 1,404.50M | 1,424.10M | 1,417.60M | 1,395.20M | 1,400.70M | 1,391.00M | 1,392.10M | 1,400.70M |
|
Assets
|
| | 2,868.60M | | 3,136.20M | 2,774.30M | 2,539.40M | 2,302.90M | 2,334.70M | 2,388.70M | 2,419.60M | 2,462.20M | 2,458.90M | 2,469.00M | 2,471.60M | 2,494.70M | 2,494.40M | 2,499.30M | 2,487.00M | 2,505.10M | 2,487.30M | 2,117.20M | 1,906.70M | 1,901.60M | 1,758.10M | 1,747.00M | 1,717.40M | 1,726.80M | 1,621.40M | 1,521.90M | 1,514.70M | 1,536.00M | 1,523.80M | 1,494.10M | 1,512.50M | 1,502.30M | 1,501.50M | 1,506.90M |
|
Accounts Payables
|
| | 21.00M | | 27.20M | 29.40M | 33.60M | 29.80M | 36.20M | 34.60M | 42.00M | 34.80M | 30.70M | 35.70M | 47.10M | 47.40M | 39.70M | 45.90M | 32.40M | 47.10M | 29.80M | 49.90M | 50.30M | 40.80M | 42.00M | 42.60M | 46.10M | 47.20M | 44.90M | 52.00M | 59.50M | 61.80M | 59.30M | 45.50M | 42.20M | 41.50M | 43.50M | 47.80M |
|
Payables
|
| | 21.00M | | 27.20M | 29.40M | 33.60M | 29.80M | 36.20M | 34.60M | 42.00M | 34.80M | 30.70M | 35.70M | 47.10M | 47.40M | 39.70M | 45.90M | 32.40M | 47.10M | 29.80M | 49.90M | 50.30M | 40.80M | 42.00M | 42.60M | 46.10M | 47.20M | 44.90M | 52.00M | 59.50M | 61.80M | 59.30M | 45.50M | 42.20M | 41.50M | 43.50M | 47.80M |
|
Accumulated Expenses
|
| | 109.80M | | 93.30M | 84.20M | 87.00M | 92.20M | 98.40M | 90.90M | 93.20M | 93.00M | 103.70M | 94.10M | 95.60M | 97.30M | 102.80M | 96.90M | 79.70M | 86.60M | 70.70M | 185.80M | 218.70M | 216.40M | 70.00M | 59.40M | 68.70M | 93.30M | 63.10M | 67.80M | 60.00M | 58.20M | 62.40M | 76.60M | 72.80M | 59.40M | 61.40M | 67.30M |
|
Other Accumulated Expenses
|
| | 10.40M | | 11.10M | 11.40M | 10.70M | 9.60M | 14.10M | 18.00M | 13.60M | 14.50M | 12.20M | 11.10M | 10.00M | 10.80M | 9.50M | 9.10M | 8.20M | 10.30M | 9.10M | 9.00M | 9.50M | 7.80M | 8.00M | 7.10M | 3.60M | 14.30M | 4.80M | 8.60M | 6.80M | 7.00M | 7.60M | 7.20M | 6.50M | 11.00M | 9.50M | 10.30M |
|
Short term Debt
|
| | 22.70M | | 345.00M | 24.10M | 24.00M | 24.00M | 23.90M | 24.20M | 24.10M | 26.60M | 26.90M | 29.10M | 30.90M | 31.30M | 33.10M | 34.90M | 9.40M | 38.40M | 70.90M | 33.90M | 17.90M | 18.10M | 18.30M | 18.10M | 17.70M | 17.10M | 16.70M | 17.20M | 18.80M | 17.50M | 17.90M | 17.90M | 20.00M | 20.10M | 20.30M | 21.50M |
|
Current Leases
|
| | | | | | | | | | | 6.00M | 6.00M | 6.30M | 6.10M | 6.20M | 6.50M | 6.60M | 5.80M | 6.60M | 6.00M | 6.00M | 5.10M | 4.90M | 4.90M | 5.00M | 4.90M | 4.90M | 4.80M | 4.20M | 4.30M | 4.40M | 4.40M | 4.50M | 4.60M | 4.60M | 4.70M | 4.50M |
|
Current Taxes
|
| | 8.10M | | 15.10M | 13.20M | 18.90M | 19.20M | 10.50M | 8.00M | 7.40M | 9.10M | 11.10M | 5.90M | 2.40M | 3.90M | 5.10M | 4.90M | 5.60M | 7.00M | 5.70M | 96.20M | 132.70M | 134.40M | 7.10M | 5.90M | 5.80M | 8.10M | 4.00M | 3.40M | 1.50M | 2.80M | 4.00M | 9.50M | 8.30M | 3.90M | 4.40M | 5.20M |
|
Current Deferred Revenue
|
| | 50.20M | | 45.80M | 44.60M | 43.20M | 46.20M | 46.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 251.00M | | 554.10M | 186.30M | 191.40M | 195.40M | 209.20M | 204.60M | 224.10M | 221.70M | 223.80M | 211.20M | 227.40M | 230.40M | 229.90M | 234.00M | 235.90M | 228.60M | 258.10M | 323.70M | 320.90M | 313.80M | 163.90M | 153.40M | 164.70M | 190.40M | 157.80M | 169.40M | 169.60M | 169.10M | 170.80M | 170.80M | 183.20M | 167.70M | 172.00M | 183.70M |
|
Non-Current Debt
|
| | 2,848.50M | | 2,410.70M | 2,412.00M | 2,227.20M | 2,222.50M | 2,232.80M | 2,275.00M | 2,271.40M | 2,286.00M | 2,271.50M | 2,277.20M | 2,259.50M | 2,284.70M | 2,274.40M | 2,252.10M | 2,228.50M | 2,243.20M | 2,176.80M | 1,109.90M | 723.50M | 722.20M | 720.20M | 718.00M | 725.00M | 774.10M | 851.40M | 871.90M | 915.70M | 952.40M | 956.60M | 955.10M | 997.40M | 1,013.80M | 1,032.70M | 1,044.00M |
|
Non-Current Deffered Revenue
|
| | 14.50M | | 15.10M | 15.10M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 3.90M | | | 15.50M | | | | | | | | | | | | | 47.90M | | 46.90M | 17.50M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 430.10M | | 342.60M | 345.20M | 255.20M | 212.60M | 203.60M | 196.30M | 192.90M | 201.30M | 202.30M | 205.80M | 192.50M | 191.60M | 193.30M | 198.40M | 200.60M | 202.10M | 205.00M | 306.00M | 257.60M | 255.60M | 253.70M | 248.50M | 225.30M | 210.80M | 175.80M | 138.60M | 125.70M | 124.20M | 115.80M | 102.50M | 91.00M | 94.90M | 85.40M | 101.70M |
|
Operating Leases
|
| | | | | | | | | | | 20.40M | 21.20M | 23.50M | 23.40M | 23.80M | 24.20M | 23.10M | 19.00M | 19.90M | 16.30M | 14.90M | 13.80M | 12.70M | 12.90M | 12.70M | 11.60M | 11.10M | 10.10M | 16.20M | 18.00M | 19.50M | 18.60M | 17.80M | 16.90M | 17.00M | 16.40M | 16.20M |
|
Other Non-Current Liabilities
|
| | 19.10M | | 7.10M | 6.20M | 7.40M | 8.20M | 8.90M | 9.40M | 13.00M | 17.00M | 20.90M | 18.80M | 14.70M | 11.00M | 11.20M | 14.20M | 13.10M | 13.30M | 12.90M | 23.50M | 20.10M | 20.50M | 21.00M | 21.40M | 15.70M | 26.10M | 26.10M | 26.80M | 27.50M | 26.20M | 25.40M | 31.30M | 15.20M | 12.90M | 14.10M | 13.30M |
|
Total Non-Current Liabilities
|
| | 3,529.60M | | 3,322.50M | 2,958.60M | 2,673.80M | 2,630.50M | 2,645.60M | 2,675.90M | 2,688.40M | 2,729.40M | 2,718.80M | 2,717.70M | 2,702.80M | 2,730.50M | 2,721.80M | 2,707.60M | 2,686.30M | 2,693.80M | 2,658.60M | 1,756.50M | 1,315.80M | 1,304.30M | 1,150.70M | 1,132.60M | 1,126.60M | 1,186.40M | 1,195.10M | 1,196.10M | 1,229.00M | 1,265.20M | 1,261.80M | 1,246.20M | 1,288.50M | 1,293.40M | 1,306.50M | 1,345.60M |
|
Total Liabilities
|
| | 3,548.70M | | 3,329.60M | 2,964.80M | 2,681.20M | 2,638.70M | 2,654.50M | 2,685.30M | 2,701.40M | 2,746.40M | 2,739.70M | 2,736.50M | 2,717.50M | 2,741.50M | 2,733.00M | 2,721.80M | 2,699.40M | 2,707.10M | 2,671.50M | 1,780.00M | 1,335.90M | 1,324.80M | 1,171.70M | 1,154.00M | 1,142.30M | 1,212.50M | 1,221.20M | 1,222.90M | 1,256.50M | 1,291.40M | 1,287.20M | 1,277.50M | 1,303.70M | 1,306.30M | 1,320.60M | 1,358.90M |
|
Total Debt
|
| | 2,871.20M | | 2,755.70M | 2,436.10M | 2,251.20M | 2,246.50M | 2,256.70M | 2,299.20M | 2,295.50M | 2,312.60M | 2,298.40M | 2,306.30M | 2,290.40M | 2,316.00M | 2,307.50M | 2,287.00M | 2,237.90M | 2,281.60M | 2,247.70M | 1,143.80M | 741.40M | 740.30M | 738.50M | 736.10M | 742.70M | 791.20M | 868.10M | 889.10M | 934.50M | 969.90M | 974.50M | 973.00M | 1,017.40M | 1,033.90M | 1,053.00M | 1,065.50M |
|
Common Equity
|
| | -680.10M | | -193.40M | -190.50M | -136.60M | -335.80M | -319.80M | -296.60M | -281.80M | -284.20M | -280.80M | -267.50M | -245.90M | -246.80M | -238.60M | -222.50M | -212.40M | -202.00M | -184.20M | 337.20M | 570.80M | 576.80M | 586.40M | 593.00M | 575.10M | 514.30M | 400.20M | 299.00M | 258.20M | 244.60M | 236.60M | 216.60M | 208.80M | 196.00M | 180.90M | 148.00M |
|
Shareholder's Equity
|
| | -680.10M | | -193.40M | -190.50M | -136.60M | -335.80M | -319.80M | -296.60M | -281.80M | -284.20M | -280.80M | -267.50M | -245.90M | -246.80M | -238.60M | -222.50M | -212.40M | -202.00M | -184.20M | 337.20M | 570.80M | 576.80M | 586.40M | 593.00M | 575.10M | 514.30M | 400.20M | 299.00M | 258.20M | 244.60M | 236.60M | 216.60M | 208.80M | 196.00M | 180.90M | 148.00M |
|
Liabilities and Shareholders Equity
|
| | 2,868.60M | | 3,136.20M | 2,774.30M | 2,539.40M | 2,302.90M | 2,334.70M | 2,388.70M | 2,419.60M | 2,462.20M | 2,458.90M | 2,469.00M | 2,471.60M | 2,494.70M | 2,494.40M | 2,499.30M | 2,487.00M | 2,505.10M | 2,487.30M | 2,117.20M | 1,906.70M | 1,901.60M | 1,758.10M | 1,747.00M | 1,717.40M | 1,726.80M | 1,621.40M | 1,521.90M | 1,514.70M | 1,536.00M | 1,523.80M | 1,494.10M | 1,512.50M | 1,502.30M | 1,501.50M | 1,506.90M |
|
Treasury Shares
|
| | | | 1.83M | 1.80M | 1.91M | 5.10M | 2.38M | 2.40M | 2.36M | 3.70M | 8.04M | 8.06M | 3.14M | 5.29M | 5.32M | 5.07M | 4.99M | 8.74M | 4.16M | 8.80M | 4.33M | 3.72M | 9.17M | 9.22M | 3.22M | 3.06M | 4.90M | 14.96M | 2.45M | 1.48M | 2.73M | 2.69M | 15.41M | 2.94M | 2.83M | 15.68M |
|
Retained Earnings
|
| | -622.00M | | -484.70M | -486.80M | -432.60M | -590.70M | -566.20M | -535.60M | -510.80M | -511.10M | -501.70M | -490.50M | -474.40M | -474.30M | -472.10M | -463.10M | -460.00M | -450.40M | -438.00M | 79.90M | 310.50M | 316.20M | 320.20M | 320.70M | 308.00M | 270.00M | 168.30M | 63.80M | 20.30M | 5.30M | -5.50M | -27.90M | -38.50M | -52.40M | -70.20M | -105.90M |