|
Cash & Equivalents
|
35.66M | 43.34M | 132.98M | 25.35M | 27.80M | 27.80M | 133.29M | 112.27M | 403.07M | 1,380.28M | 1,091.09M | 872.62M | 925.36M | 994.70M |
|
Cash & Current Investments
|
35.66M | 43.34M | 132.98M | 25.35M | 27.80M | 27.80M | 133.29M | 112.27M | 403.07M | 1,380.28M | 1,091.09M | 872.62M | 925.36M | 994.70M |
|
Receivables - Net
|
| 41.73M | 35.68M | 49.72M | 38.57M | 43.25M | 71.65M | 58.75M | 91.51M | 62.16M | 54.09M | 71.09M | 74.36M | 88.08M |
|
Receivables - Other
|
| | | | | | 8.90M | | | | | | | |
|
Receivables
|
| 41.73M | 35.68M | 49.72M | 38.57M | 43.25M | 80.55M | 58.75M | 91.51M | 62.16M | 54.09M | 71.09M | 74.36M | 88.08M |
|
Inventory
|
| 680.19M | 720.05M | 788.71M | 783.53M | 701.89M | 752.56M | 954.18M | 777.25M | 740.79M | 1,021.01M | 1,181.98M | 1,087.84M | 1,250.78M |
|
Current Deferred Tax Assets
|
| 24.69M | 13.47M | 37.23M | | | | | | | | | | |
|
Prepaid Assets
|
| 66.24M | 82.23M | 58.68M | 62.17M | 73.78M | 115.14M | 124.81M | 136.70M | 314.15M | 370.51M | 131.69M | 216.16M | 263.06M |
|
Current Assets
|
| 879.65M | 1,016.52M | 987.48M | 932.98M | 928.32M | 1,100.43M | 1,271.90M | 1,417.37M | 2,510.62M | 2,547.64M | 2,283.79M | 2,327.02M | 2,628.80M |
|
Property, Plant & Equipment (Net)
|
| 878.30M | 902.66M | 970.42M | 1,018.57M | 1,049.45M | 1,134.77M | 1,253.70M | 1,403.17M | 1,438.86M | 1,552.24M | 1,668.01M | 1,880.33M | 2,369.72M |
|
Goodwill
|
| 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M |
|
Intangibles
|
| 238.00M | 238.00M | 266.40M | 238.75M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M |
|
Goodwill & Intangibles
|
| 285.06M | 285.06M | 313.46M | 285.82M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M |
|
Long-Term Deferred Tax
|
| 94.95M | 93.54M | | | 7.97M | 6.95M | 4.36M | 4.68M | 4.42M | 3.96M | 3.21M | 2.44M | 2.25M |
|
Other Non-Current Assets
|
| 112.98M | 124.30M | 115.21M | 96.44M | 90.50M | 96.66M | 99.82M | 85.73M | 72.76M | 62.14M | 83.60M | 79.22M | 97.73M |
|
Non-Current Assets
|
| 1,598.43M | 1,604.57M | 1,637.09M | 1,638.83M | 1,646.16M | 1,712.40M | 1,807.27M | 4,176.49M | 4,270.48M | 4,541.87M | 4,985.81M | 5,379.82M | 6,141.61M |
|
Assets
|
| 2,478.08M | 2,621.09M | 2,624.57M | 2,571.81M | 2,574.48M | 2,812.83M | 3,079.17M | 5,593.86M | 6,781.09M | 7,089.51M | 7,269.60M | 7,706.84M | 8,770.41M |
|
Accounts Payables
|
| 500.41M | 542.99M | 621.68M | 598.20M | 640.33M | 736.25M | 848.56M | 759.11M | 862.64M | 1,080.80M | 955.79M | 956.35M | 1,038.15M |
|
Payables
|
| 500.41M | 542.99M | 621.68M | 598.20M | 640.33M | 736.25M | 848.56M | 759.11M | 862.64M | 1,080.80M | 955.79M | 956.35M | 1,038.15M |
|
Other Accumulated Expenses
|
| 238.87M | 301.80M | 310.27M | 286.99M | 354.87M | 370.21M | 396.26M | 397.03M | 512.83M | 493.69M | 541.41M | 647.34M | 656.58M |
|
Short term Debt
|
| 0.78M | 59.03M | 1.17M | 1.40M | 1.64M | 13.16M | 2.92M | 3.58M | 3.90M | 14.36M | 13.63M | 13.70M | 170.89M |
|
Current Leases
|
| | | | | | | | 302.19M | 304.63M | 358.79M | 401.11M | 411.39M | 406.89M |
|
Total Current Liabilities
|
| 740.05M | 903.82M | 933.12M | 886.59M | 996.83M | 1,119.63M | 1,247.74M | 1,461.90M | 1,684.00M | 1,947.65M | 1,911.95M | 2,028.79M | 2,272.51M |
|
Capital Leases
|
| | | 25.60M | 24.93M | 23.64M | 21.93M | 32.71M | 50.13M | | | | | |
|
Non-Current Debt
|
| 1,335.53M | 1,369.16M | 1,249.28M | 1,295.16M | 1,128.84M | 1,113.81M | 983.64M | 1,001.72M | 1,927.77M | 1,541.10M | 1,462.07M | 1,394.94M | 1,539.92M |
|
Preferred Stock Liabilities
|
884.95M | 1,029.19M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 253.34M | 242.71M | 234.36M | 201.69M | 207.94M | 179.49M | 178.78M | 182.29M | 199.85M | 220.02M | 205.99M | 227.59M | 259.26M |
|
Operating Leases
|
| | | | | | | | 2,322.00M | 2,400.78M | 2,539.42M | 2,825.29M | 2,984.79M | 3,253.82M |
|
Other Non-Current Liabilities
|
| 229.43M | 255.88M | 273.77M | 287.39M | 290.68M | 313.13M | 346.30M | 97.80M | 103.94M | 80.90M | 69.39M | 73.79M | 74.40M |
|
Total Non-Current Liabilities
|
| 3,358.11M | 2,515.68M | 2,416.75M | 2,383.45M | 2,333.61M | 2,412.93M | 2,410.16M | 4,967.91M | 6,212.40M | 6,248.19M | 6,405.31M | 6,636.11M | 7,325.52M |
|
Total Liabilities
|
995.89M | 3,587.54M | 2,771.56M | 2,690.52M | 2,670.84M | 2,624.30M | 2,726.05M | 2,756.46M | 5,065.71M | 6,316.34M | 6,329.10M | 6,474.69M | 6,709.91M | 7,399.92M |
|
Total Debt
|
| 1,336.32M | 1,428.18M | 1,250.44M | 1,296.57M | 1,130.48M | 1,126.97M | 986.57M | 1,005.30M | 1,931.67M | 1,555.46M | 1,475.71M | 1,408.64M | 1,710.81M |
|
Common Equity
|
-995.89M | -1109.46M | -150.47M | -65.95M | -99.02M | -49.81M | 86.77M | 322.71M | 528.15M | 464.75M | 760.42M | 794.90M | 996.93M | 1,370.50M |
|
Shareholder's Equity
|
-995.89M | -1109.46M | -150.47M | -65.95M | -99.02M | -49.81M | 86.77M | 322.71M | 528.15M | 464.75M | 760.42M | 794.90M | 996.93M | 1,370.50M |
|
Liabilities and Shareholders Equity
|
| 2,478.08M | 2,621.09M | 2,624.57M | 2,571.81M | 2,574.48M | 2,812.83M | 3,079.17M | 5,593.86M | 6,781.09M | 7,089.51M | 7,269.60M | 7,706.84M | 8,770.41M |
|
Treasury Shares
|
2.78M | 0.49M | 0.08M | 0.67M | 3.94M | 2.80M | 3.01M | 1.46M | 1.74M | 0.24M | 0.86M | 1.76M | -18.44M | -19.52M |
|
Retained Earnings
|
| -1109.50M | -1492.41M | -1426.45M | -1275.97M | -1060.10M | -675.66M | -260.92M | 204.80M | -23.02M | 414.29M | 644.41M | 984.06M | 1,487.70M |