|
Cash & Equivalents
|
| 13.07M | 58.04M | 25.03M | 35.97M | 60.95M | 52.34M | 70.07M | 140.34M |
|
Cash & Current Investments
|
| 13.07M | 58.04M | 25.03M | 35.97M | 60.95M | 52.34M | 70.07M | 140.34M |
|
Receivables - Net
|
| 881.63M | 990.58M | 984.76M | 1,025.71M | 902.78M | 975.26M | 972.72M | 1,012.91M |
|
Receivables - Other
|
| 67.13M | 55.95M | 44.06M | 44.50M | 45.43M | 30.04M | 27.32M | 25.07M |
|
Receivables
|
| 948.75M | 1,046.53M | 1,028.82M | 1,070.21M | 948.21M | 1,005.30M | 1,000.04M | 1,037.98M |
|
Inventory
|
| 402.78M | 373.74M | 374.29M | 478.32M | 636.56M | 533.64M | 625.47M | 639.20M |
|
Prepaid Assets
|
| 159.17M | 150.45M | 137.81M | 169.58M | 161.31M | 131.03M | 129.25M | 123.98M |
|
Current Assets
|
| 1,456.64M | 1,572.81M | 1,521.88M | 1,709.59M | 1,893.05M | 2,528.45M | 2,647.96M | 2,780.28M |
|
Property, Plant & Equipment (Net)
|
| 245.91M | 245.69M | 245.57M | 248.55M | 180.57M | 177.23M | 177.58M | 175.49M |
|
Long-Term Investments
|
| 0.72M | 0.69M | 0.68M | 0.68M | 3.78M | 0.65M | 0.97M | 5.82M |
|
Goodwill
|
| 2,608.41M | 2,609.23M | 2,626.35M | 2,672.79M | 2,363.88M | 2,370.02M | 2,370.13M | 2,370.57M |
|
Intangibles
|
| 1,421.88M | 1,419.53M | 1,442.43M | 1,447.88M | 1,111.63M | 1,096.83M | 1,077.44M | 1,067.93M |
|
Goodwill & Intangibles
|
| 4,030.30M | 4,028.76M | 4,068.78M | 4,120.67M | 3,475.52M | 3,466.85M | 3,447.58M | 3,438.50M |
|
Long-Term Deferred Tax
|
| | 11.16M | 22.00M | 6.68M | 5.29M | 2.31M | 3.33M | |
|
Other Non-Current Assets
|
| 72.84M | 84.58M | 79.34M | 46.75M | 39.13M | 38.28M | 36.16M | 41.96M |
|
Non-Current Assets
|
| 4,076.08M | 4,082.75M | 4,083.20M | 4,076.38M | 4,033.09M | 3,318.50M | 3,295.64M | 3,269.22M |
|
Assets
|
| 5,532.72M | 5,655.56M | 5,605.08M | 5,785.97M | 5,926.14M | 5,846.94M | 5,943.60M | 6,049.50M |
|
Accounts Payables
|
| 641.61M | 655.78M | 669.40M | 783.84M | 923.93M | 868.08M | 965.30M | 954.50M |
|
Payables
|
| 641.61M | 655.78M | 669.40M | 783.84M | 923.93M | 868.08M | 965.30M | 954.50M |
|
Accumulated Expenses
|
| 492.36M | 451.79M | 346.74M | 349.10M | 295.75M | 302.59M | 252.83M | 304.05M |
|
Other Accumulated Expenses
|
| 40.83M | 46.75M | 40.35M | 44.31M | 32.96M | 44.55M | 35.15M | 41.36M |
|
Short term Debt
|
| 32.27M | 48.67M | 48.67M | 48.85M | 48.73M | 48.73M | 50.84M | 51.87M |
|
Current Leases
|
| 71.05M | 77.08M | 68.25M | 69.76M | 38.91M | 38.69M | 38.49M | 38.22M |
|
Current Deferred Revenue
|
| 30.85M | 25.86M | 24.33M | 20.09M | 10.20M | 8.73M | 8.23M | 8.30M |
|
Total Current Liabilities
|
| 1,248.44M | 1,245.00M | 1,145.04M | 1,263.92M | 1,428.33M | 1,457.62M | 1,505.37M | 1,549.97M |
|
Capital Leases
|
| 22.53M | 24.42M | 24.16M | 24.99M | 6.53M | 6.48M | 8.24M | 10.42M |
|
Non-Current Debt
|
| 3,331.94M | 2,515.14M | 2,563.54M | 2,608.54M | 2,561.86M | 2,489.34M | 2,477.92M | 2,465.33M |
|
Non-Current Deffered Revenue
|
| 1.35M | 1.28M | 1.41M | 0.92M | 3.78M | 0.46M | | 4.50M |
|
Minority Interest
|
| 27.14M | 6.28M | 5.94M | 4.12M | 3.73M | 3.32M | 2.82M | 2.36M |
|
Liabilities from Discontinued Operations
|
| | | | | 117.56M | 196.25M | 194.03M | 196.61M |
|
Non-Current Deferred Tax Liability
|
| 23.67M | | | | | | | 10.44M |
|
Operating Leases
|
| 201.66M | 208.24M | 195.51M | 195.92M | 129.47M | 130.36M | 132.55M | 128.75M |
|
Other Non-Current Liabilities
|
| 91.94M | 88.48M | 70.97M | 73.50M | 71.19M | 72.58M | 74.11M | 63.56M |
|
Total Non-Current Liabilities
|
| 4,828.23M | 3,992.80M | 3,928.24M | 4,093.37M | 4,203.36M | 4,083.79M | 4,124.07M | 4,164.92M |
|
Total Liabilities
|
| 4,920.17M | 4,081.28M | 3,999.21M | 4,166.87M | 4,274.56M | 4,156.38M | 4,198.17M | 4,228.48M |
|
Total Debt
|
| 3,364.21M | 2,563.81M | 2,612.21M | 2,657.39M | 2,610.58M | 2,538.06M | 2,528.75M | 2,517.20M |
|
Common Equity
|
| 585.41M | 1,568.00M | 1,599.93M | 1,614.97M | 1,647.86M | 1,687.37M | 1,742.89M | 1,818.66M |
|
Shareholder's Equity
|
| 585.41M | 1,568.00M | 1,599.93M | 1,614.97M | 1,647.86M | 1,687.37M | 1,742.89M | 1,818.66M |
|
Liabilities and Shareholders Equity
|
| 5,532.72M | 5,655.56M | 5,605.08M | 5,785.97M | 5,926.14M | 5,846.94M | 5,943.60M | 6,049.50M |
|
Retained Earnings
|
| -200.32M | -246.07M | -226.15M | -234.38M | -222.16M | -192.61M | -164.41M | -108.57M |
|
Treasury Shares
|
0.08M | 0.08M | | | | 10.59M | | | |