|
Cash & Equivalents
|
437.58M | 334.54M | 563.14M | 556.78M | 495.04M | 540.63M | 609.44M |
|
Cash & Current Investments
|
437.58M | 334.54M | 563.14M | 556.78M | 495.04M | 540.63M | 609.44M |
|
Receivables - Net
|
775.45M | 720.99M | 705.75M | 743.03M | 776.52M | 758.64M | 729.41M |
|
Receivables - Other
|
34.40M | 31.60M | 39.20M | 42.60M | 42.60M | 63.00M | 30.90M |
|
Receivables
|
809.85M | 752.59M | 744.95M | 785.63M | 819.12M | 821.64M | 760.31M |
|
Inventory
|
105.48M | 105.01M | 108.23M | 115.09M | 120.36M | 118.40M | 121.59M |
|
Prepaid Assets
|
222.29M | 205.22M | 193.62M | 304.09M | 238.97M | 331.56M | 366.13M |
|
Current Assets
|
1,618.09M | 1,501.31M | 1,690.69M | 1,832.75M | 1,761.27M | 1,877.11M | 1,957.46M |
|
Property, Plant & Equipment (Net)
|
811.09M | 807.28M | 814.86M | 861.90M | 856.52M | 870.38M | 887.98M |
|
Goodwill
|
844.70M | 852.00M | 852.00M | 852.08M | 876.59M | 877.68M | 877.51M |
|
Intangibles
|
76.93M | 76.93M | 76.93M | 76.93M | 76.93M | 76.93M | 90.09M |
|
Goodwill & Intangibles
|
921.63M | 928.93M | 928.93M | 929.01M | 953.52M | 954.61M | 967.60M |
|
Long-Term Deferred Tax
|
32.49M | 34.72M | 34.76M | 12.32M | 15.84M | 17.07M | 18.41M |
|
Other Non-Current Assets
|
147.11M | 144.50M | 137.31M | 142.97M | 116.91M | 111.19M | 111.59M |
|
Non-Current Assets
|
3,113.47M | 3,107.39M | 3,109.32M | 3,123.35M | 3,149.99M | 3,150.14M | 3,196.91M |
|
Assets
|
4,731.56M | 4,608.69M | 4,800.01M | 4,956.10M | 4,911.26M | 5,027.25M | 5,154.37M |
|
Accounts Payables
|
474.54M | 371.10M | 368.85M | 401.25M | 371.92M | 364.45M | 381.85M |
|
Payables
|
474.54M | 371.10M | 368.85M | 401.25M | 371.92M | 364.45M | 381.85M |
|
Accumulated Expenses
|
267.69M | 248.36M | 255.37M | 295.12M | 214.17M | 259.16M | 275.61M |
|
Other Accumulated Expenses
|
233.27M | 278.38M | 250.94M | 239.82M | 226.29M | 237.93M | 266.35M |
|
Short term Debt
|
18.61M | 10.72M | 12.17M | 9.23M | 17.76M | 19.33M | 19.34M |
|
Total Current Liabilities
|
994.10M | 908.56M | 887.33M | 945.42M | 830.14M | 880.87M | 943.15M |
|
Non-Current Debt
|
1,168.25M | 1,081.96M | 1,083.72M | 1,085.82M | 1,090.55M | 1,090.39M | 1,087.02M |
|
Minority Interest
|
404.12M | 419.09M | 378.61M | 389.82M | 389.52M | 393.54M | 395.12M |
|
Operating Leases
|
1,231.46M | 925.92M | 922.66M | 919.31M | 915.84M | 912.22M | 908.48M |
|
Other Non-Current Liabilities
|
76.00M | 58.93M | 53.69M | 34.70M | 31.63M | 31.82M | 62.50M |
|
Total Non-Current Liabilities
|
3,573.24M | 3,387.10M | 3,359.46M | 3,399.05M | 3,315.15M | 3,349.06M | 3,460.03M |
|
Total Liabilities
|
3,649.24M | 3,446.03M | 3,413.14M | 3,433.74M | 3,346.78M | 3,380.88M | 3,522.53M |
|
Total Debt
|
1,186.86M | 1,092.69M | 1,095.89M | 1,095.05M | 1,108.31M | 1,109.72M | 1,106.37M |
|
Common Equity
|
1,075.01M | 1,158.99M | 1,384.48M | 1,521.20M | 1,564.67M | 1,648.13M | 1,633.34M |
|
Shareholder's Equity
|
1,075.01M | 1,158.99M | 1,384.48M | 1,521.20M | 1,564.67M | 1,648.13M | 1,633.34M |
|
Liabilities and Shareholders Equity
|
4,731.56M | 4,608.69M | 4,800.01M | 4,956.10M | 4,911.26M | 5,027.25M | 5,154.37M |
|
Retained Earnings
|
155.45M | 225.27M | 251.59M | 365.80M | 407.18M | 480.13M | 456.65M |
|
Treasury Shares
|
18.25M | | | 2.79M | | | |