|
Cash & Equivalents
|
27.37M | 74.17M | 213.39M | 151.20M | 341.38M | 247.79M | 25.98M | 91.54M | 110.55M |
|
Cash & Current Investments
|
27.37M | 74.17M | 213.39M | 151.20M | 341.38M | 247.79M | 25.98M | 91.54M | 110.55M |
|
Receivables - Net
|
| 827.30M | 1,349.59M | 1,470.71M | 1,291.79M | 1,191.79M | 1,344.96M | 1,199.98M | 1,303.79M |
|
Receivables - Other
|
| 16.21M | 16.98M | 1.00M | 17.12M | 9.77M | 33.13M | 9.93M | 9.14M |
|
Receivables
|
| 843.51M | 1,366.57M | 1,471.71M | 1,308.90M | 1,201.56M | 1,378.09M | 1,209.91M | 1,312.93M |
|
Raw Materials
|
| | 181.65M | 172.16M | | | | | |
|
Work In Process
|
| | 54.15M | 58.19M | | | | | |
|
Finished Goods
|
| | 221.41M | 150.72M | | | | | |
|
Inventory
|
| 284.04M | 457.22M | 381.07M | 490.65M | 489.39M | 530.74M | 581.38M | 612.45M |
|
Prepaid Assets
|
| 42.40M | 128.32M | 70.16M | 73.47M | 110.22M | 103.56M | 82.69M | 80.72M |
|
Current Assets
|
| 771.93M | 1,286.64M | 1,210.21M | 1,551.54M | 1,520.11M | 1,411.82M | 1,377.86M | 1,587.81M |
|
Property, Plant & Equipment (Net)
|
| 486.76M | 544.15M | 478.00M | 477.75M | 514.16M | 469.81M | 447.57M | 424.91M |
|
Goodwill
|
28.44M | 26.44M | 426.23M | 419.50M | 522.81M | 593.02M | 598.85M | 598.63M | 597.44M |
|
Intangibles
|
| 44.60M | 1,746.57M | 1,382.75M | 1,304.63M | 1,166.92M | 1,096.09M | 890.42M | 732.38M |
|
Goodwill & Intangibles
|
28.44M | 71.04M | 2,172.79M | 1,802.26M | 1,827.44M | 1,759.94M | 1,694.95M | 1,489.05M | 1,329.81M |
|
Long-Term Deferred Tax
|
| 0.90M | 373.16M | | | | | | |
|
Other Non-Current Assets
|
| 11.26M | 67.59M | 44.27M | 22.34M | 20.61M | 103.22M | 55.52M | 60.13M |
|
Non-Current Assets
|
| 569.96M | 3,066.09M | 2,455.68M | 2,454.49M | 2,419.56M | 2,387.52M | 2,094.71M | 1,913.64M |
|
Assets
|
| 1,341.89M | 4,352.74M | 3,665.89M | 4,006.03M | 3,939.66M | 3,799.34M | 3,472.57M | 3,501.45M |
|
Accounts Payables
|
| 194.78M | 4.00M | 507.48M | 611.87M | 525.35M | 538.20M | 534.66M | 735.45M |
|
Notes Payables
|
| | | | 1.00M | | 39.71M | 41.45M | |
|
Payables
|
| 194.78M | 4.00M | 507.48M | 612.87M | 525.35M | 577.90M | 576.11M | 735.45M |
|
Accumulated Expenses
|
| | 77.07M | 36.01M | | | | | |
|
Other Accumulated Expenses
|
| | 36.19M | 35.90M | | 58.00M | 107.48M | 76.99M | 31.75M |
|
Short term Debt
|
| 89.17M | 3.00M | 21.48M | 44.23M | 47.86M | 60.00M | 179.00M | 224.21M |
|
Current Leases
|
| 0.31M | 0.27M | 11.87M | 6.47M | 9.69M | 8.32M | 9.21M | 9.44M |
|
Current Taxes
|
| | 1.16M | 8.73M | | | | | |
|
Total Current Liabilities
|
| 296.88M | 553.85M | 550.41M | 676.90M | 677.24M | 752.80M | 846.60M | 1,129.77M |
|
Capital Leases
|
| 40.00M | 39.08M | 61.46M | 60.19M | 60.25M | 60.77M | 58.57M | 56.89M |
|
Non-Current Debt
|
| 1,355.27M | 2,630.60M | 2,609.05M | 2,735.26M | 2,680.05M | 2,591.98M | 2,386.00M | 2,161.79M |
|
Minority Interest
|
| 10.16M | 391.61M | | 11.80M | 16.91M | 24.95M | 41.29M | 64.97M |
|
Non-Current Deferred Tax Liability
|
| 3.29M | 1.18M | | | | | | |
|
Operating Leases
|
| | 97.56M | 73.03M | 62.52M | 64.00M | 59.23M | 48.91M | 24.81M |
|
Other Non-Current Liabilities
|
| 7.79M | 38.78M | 39.58M | 83.36M | 38.90M | 87.47M | 29.68M | 50.90M |
|
Total Non-Current Liabilities
|
| 1,420.59M | 2,902.52M | 2,768.70M | 2,972.39M | 2,878.54M | 2,837.61M | 2,564.67M | 2,416.21M |
|
Total Debt
|
| 1,444.44M | 2,633.60M | 2,630.53M | 2,779.49M | 2,727.91M | 2,651.98M | 2,565.00M | 2,386.00M |
|
Common Equity
|
-175.94M | -14.23M | 896.36M | 346.79M | 344.93M | 366.97M | 183.98M | 20.01M | -109.51M |
|
Shareholder's Equity
|
-175.94M | -14.23M | 896.36M | 346.79M | 344.93M | 366.97M | 183.98M | 20.01M | -109.51M |
|
Liabilities and Shareholders Equity
|
| 1,341.89M | 4,352.74M | 3,665.89M | 4,006.03M | 3,939.66M | 3,799.34M | 3,472.57M | 3,501.45M |
|
Retained Earnings
|
| -382.79M | -20.92M | -377.88M | -286.82M | -276.20M | -406.18M | -490.18M | -607.06M |
|
Treasury Shares
|
| | 1.33M | 2.64M | 9.13M | | 17.93M | 17.45M | 17.58M |