|
Cash & Equivalents
|
48.22M | 19.35M | 74.17M | 48.22M | 61.52M | 165.19M | 213.39M | 63.95M | 54.89M | 212.74M | 151.20M | 405.24M | 266.14M | 281.28M | 341.38M | 452.10M | 278.31M | 302.65M | 247.79M | 210.48M | 91.98M | 87.33M | 25.98M | 144.67M | 109.28M | 86.93M | 91.54M | 46.52M | 43.77M | 74.01M | 110.55M | 59.19M | 71.54M | 201.25M |
|
Cash & Current Investments
|
48.22M | 19.35M | 74.17M | 48.22M | 61.52M | 165.19M | 213.39M | 63.95M | 54.89M | 212.74M | 151.20M | 405.24M | 266.14M | 281.28M | 341.38M | 452.10M | 278.31M | 302.65M | 247.79M | 210.48M | 91.98M | 87.33M | 25.98M | 144.67M | 109.28M | 86.93M | 91.54M | 46.52M | 43.77M | 74.01M | 110.55M | 59.19M | 71.54M | 201.25M |
|
Receivables - Net
|
| | 827.30M | | 1,375.57M | 1,298.87M | 1,349.59M | 1,438.30M | 1,454.29M | 1,347.40M | 1,470.71M | 1,437.34M | 1,280.38M | 1,337.95M | 1,291.79M | 1,072.14M | 1,182.84M | 1,092.77M | 1,191.79M | 933.58M | 1,109.81M | 1,028.12M | 1,344.96M | 998.13M | 1,133.35M | 1,193.51M | 1,199.98M | 1,156.86M | 1,240.34M | 1,213.42M | 1,303.79M | 1,282.21M | 1,338.54M | 1,444.63M |
|
Receivables - Other
|
| | 16.21M | | 19.43M | 18.36M | 16.98M | 0.70M | 2.47M | 2.14M | 1.00M | 16.36M | 12.65M | 14.62M | 17.12M | 1.10M | 43.88M | 45.30M | 9.77M | 47.21M | 100.00M | 73.00M | 33.13M | 14.02M | 14.47M | 15.11M | 9.93M | 12.80M | 7.88M | 7.86M | 9.14M | 20.51M | 16.33M | 24.20M |
|
Receivables
|
| | 843.51M | | 1,395.00M | 1,317.23M | 1,366.57M | 1,439.00M | 1,456.76M | 1,349.54M | 1,471.71M | 1,453.70M | 1,293.03M | 1,352.57M | 1,308.90M | 1,073.24M | 1,226.71M | 1,138.06M | 1,201.56M | 980.79M | 1,209.81M | 1,101.12M | 1,378.09M | 1,012.15M | 1,147.82M | 1,208.61M | 1,209.91M | 1,169.66M | 1,248.23M | 1,221.27M | 1,312.93M | 1,302.72M | 1,354.86M | 1,468.83M |
|
Raw Materials
|
| | | | | | 181.65M | | | 182.83M | 172.16M | 162.72M | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 54.15M | | | 50.76M | 58.19M | 53.07M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 221.41M | | | 168.24M | 150.72M | 222.16M | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 284.04M | | 512.48M | 490.77M | 457.22M | 448.29M | 414.63M | 401.83M | 381.07M | 437.96M | 443.96M | 475.76M | 490.65M | 497.01M | 523.38M | 520.25M | 489.39M | 512.24M | 533.03M | 543.86M | 530.74M | 529.04M | 550.56M | 576.47M | 581.38M | 570.65M | 575.62M | 596.36M | 612.45M | 601.43M | 608.97M | 614.50M |
|
Prepaid Assets
|
| | 42.40M | | 139.60M | 126.39M | 128.32M | 111.56M | 77.06M | 66.70M | 70.16M | 204.41M | 184.75M | 76.26M | 73.47M | 75.14M | 103.80M | 110.21M | 110.22M | 121.41M | 232.20M | 149.65M | 103.56M | 81.42M | 81.76M | 91.44M | 82.69M | 87.30M | 81.60M | 81.96M | 80.72M | 88.52M | 85.30M | 101.51M |
|
Current Assets
|
| | 771.93M | | 1,347.89M | 1,431.30M | 1,286.64M | 1,267.97M | 1,185.85M | 1,205.83M | 1,210.21M | 1,773.70M | 1,480.87M | 1,543.72M | 1,551.54M | 1,559.66M | 1,563.47M | 1,570.34M | 1,520.11M | 1,389.68M | 1,553.60M | 1,419.83M | 1,411.82M | 1,307.33M | 1,421.79M | 1,456.08M | 1,377.86M | 1,380.04M | 1,485.48M | 1,513.29M | 1,587.81M | 1,510.45M | 1,584.69M | 1,838.48M |
|
Property, Plant & Equipment (Net)
|
| | 486.76M | | 569.33M | 567.50M | 544.15M | 514.41M | 508.09M | 490.71M | 478.00M | 467.56M | 460.53M | 462.44M | 477.75M | 471.17M | 468.42M | 459.65M | 514.16M | 500.91M | 483.62M | 470.15M | 469.81M | 462.61M | 459.11M | 451.85M | 447.57M | 439.81M | 425.38M | 431.02M | 424.91M | 427.23M | 440.33M | 434.99M |
|
Goodwill
|
| | 26.44M | | 386.48M | 410.62M | 426.23M | 421.64M | 420.02M | 419.67M | 419.50M | 514.73M | 527.48M | 522.69M | 522.81M | 522.76M | 549.09M | 566.41M | 593.02M | 602.89M | 600.97M | 599.50M | 598.85M | 599.16M | 599.21M | 598.63M | 598.63M | 598.55M | 598.53M | 598.32M | 597.44M | 597.50M | 597.41M | 595.95M |
|
Intangibles
|
| | 44.60M | | 1,788.53M | 1,733.02M | 1,746.57M | 1,591.16M | 1,553.33M | 1,598.72M | 1,382.75M | 1,712.65M | 1,423.83M | 1,349.11M | 1,304.63M | 1,262.95M | 1,293.33M | 1,232.73M | 1,166.92M | 1,209.82M | 1,204.22M | 1,159.01M | 1,096.09M | 1,055.32M | 1,015.38M | 982.53M | 890.42M | 859.27M | 819.94M | 780.19M | 732.38M | 689.14M | 649.55M | 587.94M |
|
Goodwill & Intangibles
|
| | 71.04M | | 2,175.01M | 2,143.64M | 2,172.79M | 2,012.80M | 1,973.35M | 2,018.39M | 1,802.26M | 2,227.38M | 1,951.30M | 1,871.80M | 1,827.44M | 1,785.71M | 1,842.42M | 1,799.13M | 1,759.94M | 1,812.71M | 1,805.20M | 1,758.51M | 1,694.95M | 1,654.47M | 1,614.58M | 1,581.16M | 1,489.05M | 1,457.82M | 1,418.48M | 1,378.51M | 1,329.81M | 1,286.63M | 1,246.95M | 1,183.88M |
|
Long-Term Deferred Tax
|
| | 0.90M | | 373.70M | 365.97M | 373.16M | 382.94M | 391.88M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.63M | | 11.26M | | 78.65M | 73.64M | 67.59M | 62.42M | 63.46M | 18.61M | 44.27M | 26.46M | 28.73M | 31.14M | 22.34M | 19.56M | 19.22M | 19.53M | 20.61M | 63.94M | 79.84M | 108.26M | 103.22M | 86.43M | 93.24M | 89.04M | 55.52M | 73.75M | 77.03M | 36.27M | 60.13M | 45.42M | 44.85M | 39.46M |
|
Non-Current Assets
|
| | 569.96M | | 3,196.69M | 3,150.75M | 3,066.09M | 3,116.62M | 3,076.29M | 2,498.11M | 2,455.68M | 2,617.10M | 2,575.88M | 2,493.82M | 2,454.49M | 2,400.41M | 2,459.58M | 2,404.07M | 2,419.56M | 2,499.29M | 2,487.80M | 2,454.21M | 2,387.52M | 2,319.28M | 2,279.10M | 2,231.00M | 2,094.71M | 2,076.35M | 2,024.44M | 1,947.68M | 1,913.64M | 1,854.80M | 1,838.10M | 1,761.40M |
|
Assets
|
| | 1,341.89M | | 4,544.59M | 4,582.05M | 4,352.74M | 4,384.59M | 4,262.14M | 3,703.94M | 3,665.89M | 4,390.80M | 4,056.76M | 4,037.54M | 4,006.03M | 3,960.07M | 4,023.05M | 3,974.41M | 3,939.66M | 3,888.97M | 4,041.41M | 3,874.04M | 3,799.34M | 3,626.61M | 3,700.89M | 3,687.08M | 3,472.57M | 3,456.40M | 3,509.92M | 3,460.98M | 3,501.45M | 3,365.25M | 3,422.79M | 3,599.87M |
|
Accounts Payables
|
| | 194.78M | | 555.63M | 513.12M | 4.00M | 558.75M | 505.14M | 495.86M | 507.48M | 606.92M | 599.49M | 613.62M | 611.87M | 574.32M | 596.23M | 589.41M | 525.35M | 539.73M | 561.69M | 531.46M | 538.20M | 467.42M | 512.72M | 557.76M | 534.66M | 558.52M | 619.19M | 671.09M | 735.45M | 628.57M | 666.82M | 731.83M |
|
Notes Payables
|
| | | | 77.55M | 78.13M | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | 39.71M | | 40.56M | 41.00M | 41.45M | 41.89M | | | | | | |
|
Payables
|
| | 194.78M | | 633.18M | 591.25M | 4.00M | 558.75M | 505.14M | 495.86M | 507.48M | 607.92M | 600.49M | 614.62M | 612.87M | 574.32M | 596.23M | 589.41M | 525.35M | 539.73M | 561.69M | 531.46M | 577.90M | 467.42M | 553.28M | 598.76M | 576.11M | 600.41M | 619.19M | 671.09M | 735.45M | 628.57M | 666.82M | 731.83M |
|
Accumulated Expenses
|
| | | | | | 77.07M | | | | 36.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 36.19M | | | | 35.90M | | | | | | | | 58.00M | | 275.34M | 176.09M | 107.48M | 76.32M | 77.01M | 76.83M | 76.99M | 30.13M | 30.74M | 30.18M | 31.75M | 43.50M | 41.52M | 40.60M |
|
Short term Debt
|
| | 89.17M | | 14.88M | 121.69M | 3.00M | 21.45M | 21.45M | 21.47M | 21.48M | 300.00M | 29.76M | 29.78M | 44.23M | 29.82M | 32.93M | 32.47M | 47.86M | 30.52M | 85.00M | 60.00M | 60.00M | 100.00M | 120.00M | 76.00M | 179.00M | 179.00M | 225.16M | 224.69M | 224.21M | 290.00M | 290.00M | 7.20M |
|
Current Leases
|
| | 0.31M | | 0.30M | 0.30M | 0.27M | 13.17M | 13.31M | 13.47M | 11.87M | 12.12M | 12.51M | 11.53M | 6.47M | 6.64M | 8.24M | 9.18M | 9.69M | 9.90M | 10.10M | 10.27M | 8.32M | 9.02M | 9.86M | 9.83M | 9.21M | 9.51M | 9.67M | 9.70M | 9.44M | 8.99M | 8.22M | 7.99M |
|
Current Taxes
|
| | | | | | 1.16M | | | | 8.73M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 296.88M | | 669.74M | 749.27M | 553.85M | 599.53M | 546.16M | 534.91M | 550.41M | 965.07M | 655.02M | 667.89M | 676.90M | 636.78M | 672.86M | 667.34M | 677.24M | 602.04M | 993.06M | 818.00M | 752.80M | 703.71M | 777.35M | 760.60M | 846.60M | 834.39M | 1,114.35M | 1,095.21M | 1,129.77M | 1,075.82M | 1,107.13M | 862.11M |
|
Capital Leases
|
| | 40.00M | | 39.50M | 39.41M | 39.08M | 62.26M | 61.99M | 61.72M | 61.46M | 61.07M | 60.78M | 60.49M | 60.19M | 61.87M | 61.64M | 60.97M | 60.25M | 60.29M | 60.01M | 61.31M | 60.77M | 60.24M | 59.84M | 59.35M | 58.57M | 58.81M | 58.01M | 57.56M | 56.89M | 56.60M | 56.02M | 55.67M |
|
Non-Current Debt
|
| | 1,355.27M | | 2,641.30M | 2,675.11M | 2,630.60M | 2,625.15M | 2,619.79M | 2,614.41M | 2,609.05M | 2,772.03M | 2,764.58M | 2,757.14M | 2,735.26M | 2,728.21M | 2,720.12M | 2,687.67M | 2,680.05M | 2,672.66M | 2,622.45M | 2,607.22M | 2,591.98M | 2,561.72M | 2,549.18M | 2,541.81M | 2,386.00M | 2,377.71M | 2,177.58M | 2,169.61M | 2,161.79M | 2,153.98M | 2,146.40M | 2,566.50M |
|
Minority Interest
|
| | 10.16M | | 444.99M | 414.21M | 391.61M | 327.58M | 289.70M | 177.72M | | 12.56M | 12.38M | 11.93M | 11.80M | 13.08M | 14.11M | 15.26M | 16.91M | 16.42M | 17.89M | 22.38M | 24.95M | 27.53M | 32.11M | 37.14M | 41.29M | 47.02M | 53.42M | 59.89M | 64.97M | 72.61M | 65.80M | 67.78M |
|
Non-Current Deferred Tax Liability
|
| | 3.29M | | 2.49M | 1.76M | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 97.56M | 82.03M | 78.27M | | 73.03M | 40.62M | 38.59M | 34.85M | 62.52M | 28.43M | 34.72M | 32.56M | 64.00M | 30.38M | 28.90M | 26.37M | 59.23M | 30.78M | 28.30M | 26.41M | 48.91M | 26.79M | 26.78M | 26.21M | 24.81M | 22.85M | 27.62M | 26.41M |
|
Other Non-Current Liabilities
|
| | 7.79M | | 45.67M | 44.77M | 38.78M | 37.72M | 28.65M | 38.53M | 39.58M | 80.85M | 93.77M | 96.19M | 83.36M | 63.79M | 63.26M | 60.80M | 38.90M | 32.87M | 79.21M | 78.26M | 87.47M | 41.46M | | | 29.68M | | | 26.19M | 50.90M | 23.19M | 25.81M | 32.63M |
|
Total Non-Current Liabilities
|
| | 1,420.59M | | 2,923.51M | 2,917.46M | 2,902.52M | 2,985.28M | 2,966.63M | 2,773.31M | 2,768.70M | 3,009.71M | 3,018.34M | 3,009.52M | 2,972.39M | 2,943.50M | 2,945.81M | 2,908.65M | 2,878.54M | 2,863.10M | 2,857.47M | 2,839.38M | 2,837.61M | 2,760.70M | 2,740.66M | 2,735.10M | 2,564.67M | 2,638.62M | 2,399.64M | 2,399.45M | 2,416.21M | 2,348.81M | 2,362.39M | 2,779.94M |
|
Total Debt
|
| | 1,444.44M | | 2,656.18M | 2,796.80M | 2,633.60M | 2,646.60M | 2,641.23M | 2,635.88M | 2,630.53M | 3,072.03M | 2,794.33M | 2,786.91M | 2,779.49M | 2,758.03M | 2,753.05M | 2,720.14M | 2,727.91M | 2,703.18M | 2,707.45M | 2,667.22M | 2,651.98M | 2,661.72M | 2,669.18M | 2,617.81M | 2,565.00M | 2,556.71M | 2,402.73M | 2,394.30M | 2,386.00M | 2,443.98M | 2,436.40M | 2,573.70M |
|
Common Equity
|
| | -14.23M | | 939.49M | 915.32M | 896.36M | 799.78M | 749.35M | 395.72M | 346.79M | 403.46M | 371.02M | 348.20M | 344.93M | 366.71M | 390.27M | 383.17M | 366.97M | 407.41M | 172.99M | 194.29M | 183.98M | 134.67M | 150.77M | 154.24M | 20.01M | -63.63M | -57.49M | -93.57M | -109.51M | -132.00M | -112.53M | -109.95M |
|
Shareholder's Equity
|
| | -14.23M | | 939.49M | 915.32M | 896.36M | 799.78M | 749.35M | 395.72M | 346.79M | 403.46M | 371.02M | 348.20M | 344.93M | 366.71M | 390.27M | 383.17M | 366.97M | 407.41M | 172.99M | 194.29M | 183.98M | 134.67M | 150.77M | 154.24M | 20.01M | -63.63M | -57.49M | -93.57M | -109.51M | -132.00M | -112.53M | -109.95M |
|
Liabilities and Shareholders Equity
|
| | 1,341.89M | | 4,544.59M | 4,582.05M | 4,352.74M | 4,384.59M | 4,262.14M | 3,703.94M | 3,665.89M | 4,390.80M | 4,056.76M | 4,037.54M | 4,006.03M | 3,960.07M | 4,023.05M | 3,974.41M | 3,939.66M | 3,888.97M | 4,041.41M | 3,874.04M | 3,799.34M | 3,626.61M | 3,700.89M | 3,687.08M | 3,472.57M | 3,456.40M | 3,509.92M | 3,460.98M | 3,501.45M | 3,365.25M | 3,422.79M | 3,599.87M |
|
Retained Earnings
|
| | -382.79M | | -19.10M | -12.15M | -20.92M | -63.84M | -80.75M | -345.75M | -377.88M | -262.81M | -274.81M | -283.78M | -286.82M | -280.12M | -265.58M | -269.82M | -276.20M | -278.35M | -399.16M | -401.85M | -406.18M | -413.13M | -401.21M | -391.53M | -490.18M | -581.82M | -575.83M | -575.98M | -607.06M | -594.87M | -572.45M | -570.08M |
|
Treasury Shares
|
| | | | 1.32M | 1.32M | 1.33M | | | | 2.64M | | | | 9.13M | | | | | | | | 17.93M | | | | 17.45M | | | | 17.58M | | | |