|
Cash & Equivalents
|
45.80M | 252.92M | 174.62M | 44.82M | 8.89M | 88.65M | 108.16M | 28.57M | 8.91M | 176.58M | 132.06M | 19.00M | 14.19M | 17.49M | 22.37M | 16.13M | 13.26M | 20.05M | 22.05M | 14.01M | 8.22M | 24.59M | 9.80M | 8.24M | 7.47M | 7.35M | 9.91M | 8.02M | 7.65M | 11.00M | 9.97M | 8.79M | 7.62M | 17.30M | 9.42M | 14.22M | 7.66M | 15.01M | 8.12M | 10.46M | 8.21M | 11.62M | 9.19M | 9.06M | 7.34M | 11.72M |
|
Cash & Current Investments
|
45.80M | 252.92M | 174.62M | 44.82M | 8.89M | 88.65M | 108.16M | 28.57M | 8.91M | 176.58M | 132.06M | 19.00M | 14.19M | 17.49M | 22.37M | 16.13M | 13.26M | 20.05M | 22.05M | 14.01M | 8.22M | 24.59M | 9.80M | 8.24M | 7.47M | 7.35M | 9.91M | 8.02M | 7.65M | 11.00M | 9.97M | 8.79M | 7.62M | 17.30M | 9.42M | 14.22M | 7.66M | 15.01M | 8.12M | 10.46M | 8.21M | 11.62M | 9.19M | 9.06M | 7.34M | 11.72M |
|
Receivables - Net
|
32.03M | 81.98M | 188.48M | 76.55M | 35.46M | 91.38M | 183.13M | 50.92M | 38.90M | 93.25M | 178.82M | 86.04M | 112.47M | 153.65M | 243.43M | 100.06M | 99.78M | 138.05M | 231.11M | 98.25M | 98.55M | 162.54M | 238.04M | 90.85M | 107.52M | 167.49M | 227.17M | 121.07M | 118.25M | 218.05M | 250.19M | 136.00M | 118.95M | 209.29M | 276.92M | 92.51M | 140.86M | 221.81M | 315.34M | 98.84M | 151.98M | 259.77M | 343.52M | 98.08M | 161.97M | 314.96M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.30M | 0.50M |
|
Receivables
|
32.03M | 81.98M | 188.48M | 76.55M | 35.46M | 91.38M | 183.13M | 50.92M | 38.90M | 93.25M | 178.82M | 86.04M | 112.47M | 153.65M | 243.43M | 100.06M | 99.78M | 138.05M | 231.11M | 98.25M | 98.55M | 162.54M | 238.04M | 90.85M | 107.52M | 167.49M | 227.17M | 121.07M | 118.25M | 218.05M | 250.19M | 136.00M | 118.95M | 209.29M | 276.92M | 92.51M | 140.86M | 221.81M | 315.34M | 98.84M | 151.98M | 259.77M | 343.52M | 98.68M | 162.27M | 315.46M |
|
Inventory
|
695.04M | 340.51M | 462.06M | 297.42M | 766.77M | 431.02M | 542.49M | 312.75M | 724.33M | 401.34M | 494.03M | 434.06M | 770.69M | 506.73M | 600.42M | 443.56M | 729.88M | 505.94M | 579.58M | 420.32M | 717.76M | 475.42M | 530.26M | 428.94M | 575.25M | 457.68M | 452.61M | 281.11M | 472.46M | 370.53M | 403.65M | 293.85M | 463.56M | 371.57M | 408.92M | 322.98M | 384.19M | 364.29M | 341.54M | 344.04M | 395.27M | 315.47M | 326.82M | 299.56M | 400.56M | 329.12M |
|
Current Deferred Tax Assets
|
21.82M | 24.34M | 26.87M | 24.36M | 23.27M | 24.18M | 24.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
5.63M | 4.05M | 3.44M | 4.62M | 7.62M | 6.30M | 5.75M | 6.45M | 8.61M | 8.08M | 8.13M | 10.70M | 23.26M | 22.20M | 26.35M | 11.85M | 18.74M | 16.55M | 20.69M | 11.78M | 18.07M | 18.49M | 24.62M | 16.18M | 22.41M | 23.76M | 25.28M | 61.93M | 64.72M | 68.97M | 60.62M | 59.90M | 57.18M | 51.52M | 53.32M | 49.51M | 59.01M | 63.41M | 54.34M | 39.16M | 30.93M | 33.37M | 33.50M | 32.25M | 42.59M | 38.88M |
|
Current Assets
|
807.76M | 787.05M | 925.19M | 470.97M | 826.38M | 701.21M | 905.29M | 446.45M | 788.27M | 765.95M | 880.42M | 602.63M | 927.55M | 778.13M | 954.01M | 619.37M | 867.88M | 751.19M | 904.00M | 591.36M | 847.82M | 749.22M | 851.19M | 584.92M | 729.14M | 707.02M | 755.70M | 500.83M | 669.75M | 719.18M | 765.39M | 531.71M | 686.23M | 729.59M | 813.67M | 537.00M | 595.83M | 713.62M | 761.12M | 520.81M | 592.04M | 665.22M | 749.38M | 465.38M | 621.36M | 743.17M |
|
Buildings
|
137.75M | 145.84M | 152.82M | 149.06M | 154.52M | 159.23M | 167.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
98.88M | 104.26M | 104.73M | 107.56M | 108.78M | 110.95M | 113.50M | 111.19M | 107.35M | 108.50M | 107.27M | 116.61M | 113.08M | 115.73M | 112.06M | 111.29M | 108.09M | 112.03M | 109.41M | 109.78M | 105.90M | 105.16M | 101.06M | 97.74M | 94.10M | 93.13M | 87.41M | 89.17M | 91.08M | 91.88M | 93.75M | 73.58M | 73.73M | 75.47M | 72.08M | 68.15M | 64.44M | 61.40M | 57.27M | 52.91M | 48.49M | 45.14M | 42.15M | 40.23M | 38.59M | 38.25M |
|
Goodwill
|
274.07M | 274.07M | 274.07M | 274.07M | 274.07M | 274.07M | 274.07M | 280.91M | 281.34M | 281.35M | 281.35M | 329.47M | 329.47M | 362.41M | 49.28M | 49.28M | 49.28M | 53.98M | 53.98M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | | | | | | | | | | | |
|
Intangibles
|
205.88M | 203.31M | 200.75M | 198.19M | 195.63M | 193.11M | 190.55M | 199.66M | 197.51M | 194.56M | 191.63M | 209.88M | 206.38M | 229.50M | 224.31M | 219.13M | 213.94M | 213.89M | 208.44M | 194.98M | 189.18M | 184.19M | 179.60M | 175.12M | 170.47M | 166.14M | 155.54M | 150.90M | 146.03M | 141.85M | 133.97M | 126.99M | 123.34M | 120.53M | 114.27M | 110.63M | 107.41M | 104.03M | 97.95M | 94.19M | 87.83M | 85.14M | 81.63M | 78.24M | 73.90M | 70.90M |
|
Goodwill & Intangibles
|
479.95M | 477.38M | 474.82M | 472.26M | 469.70M | 467.18M | 464.62M | 480.57M | 478.85M | 475.91M | 472.97M | 539.35M | 535.85M | 591.91M | 273.60M | 268.41M | 263.23M | 267.87M | 262.42M | 199.68M | 193.88M | 188.89M | 184.30M | 179.82M | 175.17M | 170.84M | 160.24M | 155.60M | 150.74M | 146.55M | 138.68M | 131.69M | 128.04M | 125.23M | 118.97M | 110.63M | 107.41M | 104.03M | 97.95M | 94.19M | 87.83M | 85.14M | 81.63M | 78.24M | 73.90M | 70.90M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 2.11M | | | | 2.42M | | 8.04M | 2.65M | 7.80M | 8.46M | 8.23M | 14.98M | 15.94M | 15.94M | 15.94M | 15.61M | | | | | 0.13M | | | | | | | | | | |
|
Other Non-Current Assets
|
34.23M | 36.09M | 34.55M | 39.88M | 44.74M | 46.34M | 33.63M | 33.47M | 39.00M | 38.23M | 39.23M | 41.24M | 42.20M | 41.47M | 40.91M | 40.14M | 41.66M | 41.63M | 40.22M | 42.94M | 40.46M | 39.23M | 37.17M | 35.31M | 33.65M | 31.73M | 27.20M | 29.11M | 27.41M | 26.01M | 24.04M | 28.14M | 30.43M | 30.56M | 29.62M | 27.43M | 17.30M | 16.66M | 12.49M | 24.70M | 25.93M | 25.68M | 24.22M | 22.73M | 21.37M | 20.15M |
|
Non-Current Assets
|
613.07M | 617.74M | 614.10M | 619.70M | 623.22M | 624.47M | 611.76M | 625.23M | 625.20M | 622.64M | 619.48M | 697.20M | 691.13M | 749.11M | 426.57M | 419.84M | 412.98M | 421.53M | 412.05M | 354.82M | 654.60M | 631.04M | 576.91M | 571.51M | 631.66M | 589.97M | 532.76M | 530.28M | 574.26M | 533.02M | 501.34M | 539.85M | 537.38M | 508.81M | 465.69M | 443.78M | 441.82M | 425.33M | 400.77M | 389.14M | 381.15M | 362.69M | 343.81M | 324.90M | 329.46M | 320.22M |
|
Assets
|
1,420.82M | 1,404.78M | 1,539.30M | 1,090.67M | 1,449.60M | 1,325.67M | 1,517.05M | 1,071.68M | 1,413.47M | 1,388.59M | 1,499.90M | 1,299.83M | 1,618.67M | 1,527.24M | 1,380.58M | 1,039.21M | 1,280.86M | 1,172.72M | 1,316.06M | 946.18M | 1,502.42M | 1,380.26M | 1,428.10M | 1,156.43M | 1,360.80M | 1,296.99M | 1,288.46M | 1,031.11M | 1,244.01M | 1,252.21M | 1,266.73M | 1,071.55M | 1,223.62M | 1,238.40M | 1,279.36M | 980.78M | 1,037.65M | 1,138.94M | 1,161.89M | 909.95M | 973.19M | 1,027.91M | 1,093.19M | 790.28M | 950.83M | 1,063.39M |
|
Accounts Payables
|
538.03M | 431.19M | 492.20M | 155.20M | 596.79M | 349.44M | 488.98M | 152.18M | 560.16M | 439.75M | 480.38M | 192.74M | 511.49M | 458.83M | 488.95M | 187.91M | 463.72M | 443.32M | 464.93M | 186.82M | 443.13M | 387.70M | 389.05M | 143.68M | 291.50M | 314.04M | 318.80M | 137.58M | 331.06M | 333.10M | 359.74M | 182.62M | 324.40M | 326.01M | 355.20M | 267.92M | 275.38M | 385.89M | 343.10M | 299.16M | 266.30M | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M |
|
Notes Payables
|
| | | | | | | | | | | 100.00M | 100.00M | | | 100.00M | 100.00M | | | 100.00M | 100.00M | | | 75.00M | | | | 50.00M | 50.00M | | | 40.00M | 40.00M | | | | | | 224.07M | | | | | | | |
|
Payables
|
538.03M | 431.19M | 492.20M | 155.20M | 596.79M | 349.44M | 488.98M | 152.18M | 560.16M | 439.75M | 480.38M | 292.74M | 611.49M | 458.83M | 488.95M | 287.91M | 563.72M | 443.32M | 464.93M | 286.82M | 543.13M | 387.70M | 389.05M | 218.68M | 291.50M | 314.04M | 318.80M | 187.58M | 381.06M | 333.10M | 359.74M | 222.62M | 364.40M | 326.01M | 355.20M | 267.92M | 275.38M | 385.89M | 567.17M | 299.16M | 266.30M | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M |
|
Accumulated Expenses
|
67.27M | 121.97M | 190.79M | 97.58M | 61.65M | 137.41M | 199.66M | 105.88M | 41.95M | 140.78M | 207.73M | 120.48M | 89.93M | 184.28M | 252.20M | 125.56M | 93.23M | 170.04M | 219.71M | 121.72M | 75.88M | 197.22M | 193.71M | 95.42M | 75.08M | 134.18M | 125.81M | 93.59M | 92.06M | 122.73M | 150.75M | 88.54M | 88.98M | 113.63M | 132.94M | 85.76M | 106.44M | 132.01M | 189.18M | 98.62M | 94.15M | 123.03M | 147.99M | 65.85M | 69.72M | 103.89M |
|
Short term Debt
|
| | | | | | | | | | | 100.00M | 100.00M | | | 100.00M | 100.00M | | | 100.00M | 100.00M | | | 75.00M | | | | 50.00M | 50.00M | | | 40.00M | 40.00M | | | | | | 224.07M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 111.16M | 107.72M | 102.25M | 92.57M | 131.53M | 121.52M | 105.62M | 92.51M | 135.94M | 118.43M | 100.77M | 97.14M | 149.59M | 130.80M | 116.05M | 99.98M | 85.58M | 79.84M | 82.20M | 76.96M | 85.33M | 77.47M | 72.60M | 64.52M | 79.42M | 76.12M |
|
Total Current Liabilities
|
605.30M | 553.16M | 682.99M | 252.78M | 658.43M | 486.85M | 688.64M | 258.05M | 602.11M | 580.52M | 688.11M | 413.22M | 701.42M | 643.12M | 741.16M | 413.46M | 656.96M | 613.36M | 684.65M | 408.54M | 730.16M | 692.64M | 685.00M | 406.67M | 498.11M | 569.74M | 550.23M | 373.68M | 609.05M | 574.27M | 611.27M | 415.40M | 608.45M | 575.68M | 609.58M | 462.08M | 467.40M | 597.75M | 838.55M | 474.74M | 445.79M | 499.45M | 524.17M | 279.23M | 385.67M | 525.41M |
|
Non-Current Debt
|
| | | | | | | | 25.00M | | | 59.60M | 120.10M | 41.80M | 113.00M | 96.40M | 130.20M | | 70.10M | 33.50M | 74.10M | | 65.90M | 99.70M | 234.56M | 99.50M | 150.80M | 127.60M | 153.70M | 183.30M | 200.40M | 185.70M | | | | 182.15M | | | | 196.34M | | | | | | |
|
Non-Current Deffered Revenue
|
2.46M | | | 4.08M | 4.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 5.48M | 5.24M | 5.38M | 8.42M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
80.58M | 75.00M | 71.46M | 41.73M | 49.77M | 39.56M | 39.83M | 29.86M | 35.64M | 25.74M | 22.71M | 16.87M | 19.79M | 16.19M | 4.28M | 2.11M | 3.17M | 7.91M | 7.99M | | 0.60M | | | | | | | 110.91M | | | | 137.49M | 1.43M | 1.43M | 1.60M | 126.51M | 1.94M | 2.25M | 2.59M | 108.57M | 1.98M | 2.10M | 4.92M | 1.14M | 2.57M | 0.60M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 226.53M | 179.61M | 169.23M | 186.14M | 209.87M | 198.99M | 190.45M | 184.78M | 179.54M | 171.34M | 168.92M | 219.59M | 197.41M | 190.76M | 188.47M | 184.75M | 166.75M | 156.41M | 151.61M | 140.63M | 138.17M | 130.86M | 123.42M | 115.50M | 196.63M | 189.45M |
|
Other Non-Current Liabilities
|
61.16M | 61.73M | 62.67M | 69.49M | 69.56M | 69.58M | 69.94M | 75.38M | 74.98M | 75.96M | 76.20M | 96.43M | 96.46M | 96.29M | 73.47M | 59.28M | 58.85M | 59.42M | 58.63M | 53.51M | 50.27M | 50.68M | 50.53M | 46.17M | 45.99M | 48.33M | 52.81M | 52.04M | 52.43M | 51.11M | 48.68M | 21.05M | 20.94M | 19.62M | 19.38M | 19.07M | 23.02M | 18.62M | 17.45M | 15.88M | 15.55M | 6.51M | 6.52M | 19.14M | 18.93M | 18.31M |
|
Total Non-Current Liabilities
|
-61.16M | 628.16M | 754.46M | 294.51M | 708.21M | 526.41M | 728.47M | 287.92M | 662.75M | 606.27M | 710.82M | 489.69M | 0.08M | 701.10M | 0.05M | 511.97M | 0.04M | 40.42M | 40.42M | 442.04M | 32.85M | 32.85M | 32.85M | 692.51M | 25.75M | 25.75M | 25.75M | 686.06M | 25.34M | 25.34M | 25.34M | 822.13M | 1,025.84M | 1,018.31M | 1,083.50M | 830.96M | 913.75M | 990.29M | 1,022.94M | 813.67M | 807.86M | 809.97M | 793.72M | 498.95M | 675.45M | 761.84M |
|
Total Liabilities
|
| 689.89M | 817.13M | 364.00M | 777.76M | 595.99M | 798.41M | 363.30M | 737.72M | 682.23M | 787.01M | 586.12M | 937.77M | 797.40M | 931.90M | 571.25M | 849.18M | 680.68M | 821.37M | 495.55M | 1,081.67M | 922.93M | 970.66M | 738.68M | 988.52M | 916.56M | 944.30M | 738.10M | 994.72M | 980.02M | 1,029.27M | 843.18M | 1,046.77M | 1,037.93M | 1,102.88M | 850.03M | 936.76M | 1,008.91M | 1,040.39M | 829.55M | 823.41M | 816.47M | 800.24M | 518.10M | 694.38M | 780.15M |
|
Total Debt
|
| | | | | | | | 25.00M | | | 159.60M | 220.10M | 41.80M | 113.00M | 196.40M | 230.20M | | 70.10M | 133.50M | 174.10M | | 65.90M | 174.70M | 234.56M | 99.50M | 150.80M | 177.60M | 203.70M | 183.30M | 200.40M | 225.70M | 40.00M | | | 182.15M | | | 224.07M | 196.34M | | | | | | |
|
Common Equity
|
| 714.89M | 722.17M | 726.67M | 671.84M | 729.68M | 718.65M | 708.39M | 675.75M | 706.36M | 712.89M | 713.71M | 680.90M | 729.84M | 448.68M | 467.96M | 431.68M | 492.04M | 494.69M | 450.63M | 420.75M | 457.32M | 457.45M | 417.75M | 372.28M | 380.43M | 344.16M | 293.01M | 249.29M | 272.19M | 237.46M | 228.37M | 176.85M | 200.46M | 176.49M | 130.75M | 100.89M | 130.03M | 121.51M | 80.40M | 149.78M | 211.44M | 292.95M | 272.19M | 256.45M | 283.24M |
|
Shareholder's Equity
|
| 714.89M | 722.17M | 726.67M | 671.84M | 729.68M | 718.65M | 708.39M | 675.75M | 706.36M | 712.89M | 713.71M | 680.90M | 729.84M | 448.68M | 467.96M | 431.68M | 492.04M | 494.69M | 450.63M | 420.75M | 457.32M | 457.45M | 417.75M | 372.28M | 380.43M | 344.16M | 293.01M | 249.29M | 272.19M | 237.46M | 228.37M | 176.85M | 200.46M | 176.49M | 130.75M | 100.89M | 130.03M | 121.51M | 80.40M | 149.78M | 211.44M | 292.95M | 272.19M | 256.45M | 283.24M |
|
Liabilities and Shareholders Equity
|
1,420.82M | 1,404.78M | 1,539.30M | 1,090.67M | 1,449.60M | 1,325.67M | 1,517.05M | 1,071.68M | 1,413.47M | 1,388.59M | 1,499.90M | 1,299.83M | 1,618.67M | 1,527.24M | 1,380.58M | 1,039.21M | 1,280.86M | 1,172.72M | 1,316.06M | 946.18M | 1,502.42M | 1,380.26M | 1,428.10M | 1,156.43M | 1,360.80M | 1,296.99M | 1,288.46M | 1,031.11M | 1,244.01M | 1,252.21M | 1,266.73M | 1,071.55M | 1,223.62M | 1,238.40M | 1,279.36M | 980.78M | 1,037.65M | 1,138.94M | 1,161.89M | 909.95M | 973.19M | 1,027.91M | 1,093.19M | 790.28M | 950.83M | 1,063.39M |
|
Treasury Shares
|
| | | | | 0.00M | 0.95M | 1.24M | 0.68M | 2.70M | 2.70M | 1.73M | 2.85M | 3.11M | 3.11M | 3.12M | 3.12M | 3.46M | 3.46M | 3.47M | 3.48M | 3.84M | 3.84M | 3.84M | 4.02M | 4.25M | 1.95M | 1.95M | 2.08M | 2.19M | 2.19M | 2.19M | 2.43M | 2.53M | 2.54M | 0.03M | 0.03M | 0.03M | 0.03M | 26.84M | 27.27M | 0.03M | 0.03M | 27.27M | 27.27M | 0.03M |
|
Retained Earnings
|
| | | | | 33.40M | 29.80M | 27.00M | -0.91M | 28.38M | 32.14M | 32.36M | -2.42M | 45.98M | -237.26M | -220.20M | -258.82M | -199.13M | -198.36M | -244.58M | -276.73M | -240.80M | -242.49M | -282.83M | -329.48M | -321.96M | -370.25M | -422.64M | -466.26M | -443.74M | -480.54M | -491.49M | -544.20M | -522.06M | -547.11M | -593.36M | -623.91M | -595.50M | -604.83M | -646.75M | -750.67M | -707.51M | -689.57M | -712.57M | -730.84M | -705.84M |