|
Cash & Equivalents (Quarter)
|
153.89M | 182.12M | 221.60M | 0.55M | 375.78M | 2.17M | 1.61M | 385.26M | 369.85M | 439.85M | 592.76M |
|
Short-term Investments (Quarter)
|
40.31M | 33.94M | 39.80M | 80.98M | 83.75M | | 28.50M | 66.70M | 88.03M | 86.05M | 2.45M |
|
Cash & Current Investments (Quarter)
|
194.20M | 216.05M | 261.40M | 81.53M | 459.54M | 2.17M | 30.11M | 451.96M | 457.87M | 525.90M | 595.21M |
|
Receivables - Net (Quarter)
|
101.31M | 109.61M | 121.83M | 118.32M | 58.08M | 59.08M | 82.71M | 2.31M | 126.56M | 2.73M | 1.91M |
|
Receivables - Other (Quarter)
|
3.83M | 137.21M | 183.06M | 66.53M | 101.68M | 79.55M | 66.42M | 57.80M | 145.55M | 9.24M | 11.72M |
|
Receivables (Quarter)
|
105.13M | 246.82M | 304.90M | 184.85M | 159.76M | 138.63M | 149.13M | 60.11M | 272.11M | 11.97M | 13.63M |
|
Raw Materials (Quarter)
|
| | | 2.91M | 3.29M | 3.15M | 3.57M | | | | |
|
Inventory (Quarter)
|
8.22M | 7.66M | 8.56M | 9.77M | 11.30M | 8.02M | 11.52M | 15.77M | 16.15M | 11.41M | 14.73M |
|
Prepaid Assets (Quarter)
|
| | | 6.07M | 4.45M | 3.36M | 3.85M | 4.85M | 4.66M | 6.12M | 10.23M |
|
Current Assets (Quarter)
|
394.72M | | 579.48M | 532.74M | 507.64M | 519.99M | 626.32M | 647.47M | 749.91M | 765.51M | 985.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
71.69M | 23.39M | 74.48M | 1.67M | 191.42M | 203.48M | -48.13M | -20.02M | 54.23M | 77.80M | 86.12M |
|
Long-Term Investments (Quarter)
|
14.45M | 0.72M | 13.44M | 10.89M | 5.80M | 5.34M | 2.35M | 1.91M | 11.99M | 11.75M | 114.31M |
|
Goodwill (Quarter)
|
| | 51.00M | | 50.25M | | 4.50M | 4.50M | 4.50M | | |
|
Intangibles (Quarter)
|
2,610.70M | 0.31M | 3,312.01M | -16.81M | 21.33M | 3,855.48M | -1512.73M | -1820.89M | 24.66M | 3,155.45M | 3,137.98M |
|
Goodwill & Intangibles (Quarter)
|
2,610.70M | 0.31M | 3,363.01M | -16.81M | 71.58M | 3,855.48M | -1508.23M | -1816.39M | 29.16M | 3,155.45M | 3,137.98M |
|
Long-Term Deferred Tax (Quarter)
|
47.64M | 99.26M | 135.33M | 153.49M | 147.47M | 73.04M | 68.87M | 54.88M | 62.71M | 13.37M | 12.64M |
|
Other Non-Current Assets (Quarter)
|
| | | 0.23M | 0.23M | | 13.04M | 2.05M | 0.19M | 1.86M | 2.07M |
|
Non-Current Assets (Quarter)
|
2,876.91M | | 3,221.74M | 3,312.54M | 3,374.60M | 2,885.66M | 2,994.31M | 3,188.32M | 2,792.07M | 3,415.94M | 3,463.64M |
|
Assets (Quarter)
|
3,271.63M | | 3,801.21M | 3,845.28M | 3,882.24M | 3,405.65M | 3,620.63M | 3,835.79M | 3,541.98M | 4,181.45M | 4,448.68M |
|
Accounts Payables (Quarter)
|
121.16M | 113.54M | 127.81M | 110.38M | 145.74M | 146.91M | 116.24M | 124.10M | 107.50M | 120.76M | 122.89M |
|
Notes Payables (Quarter)
|
127.25M | 141.57M | 372.79M | 98.91M | 175.12M | 216.41M | 421.27M | 178.02M | 199.69M | 115.37M | 139.36M |
|
Payables (Quarter)
|
248.41M | 255.11M | 500.60M | 209.28M | 320.86M | 363.32M | 537.51M | 302.12M | 307.19M | 236.13M | 262.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | 22.06M | 32.84M | 46.06M | 41.66M | 57.40M | 57.22M |
|
Short term Debt (Quarter)
|
127.25M | 141.57M | 372.79M | 98.91M | 175.12M | 216.41M | 421.27M | 178.02M | 199.69M | 115.37M | 139.36M |
|
Current Leases (Quarter)
|
| | | | 3.14M | 3.48M | 3.77M | 3.28M | 3.69M | 3.71M | 4.33M |
|
Current Taxes (Quarter)
|
7.06M | 60.36M | 21.93M | 11.55M | 5.16M | 1.00M | 16.19M | 13.79M | 23.92M | 15.31M | 23.79M |
|
Total Current Liabilities (Quarter)
|
482.04M | | 732.02M | 450.55M | 562.30M | 552.55M | 842.29M | 676.32M | 685.93M | 603.73M | 728.51M |
|
Non-Current Debt (Quarter)
|
960.32M | 965.67M | 1,113.65M | 1,027.75M | 1,033.22M | 1,128.41M | 1,018.34M | 1,287.42M | 1,133.55M | 1,042.70M | 955.86M |
|
Pension (Quarter)
|
| | | 8.04M | 8.08M | 8.69M | 0.26M | 0.29M | 4.38M | 3.88M | 4.18M |
|
Non-Current Deferred Tax Liability (Quarter)
|
145.78M | 144.39M | 148.30M | 271.18M | 233.12M | 171.29M | 227.42M | 232.46M | 137.31M | 383.37M | 400.58M |
|
Operating Leases (Quarter)
|
| | | | 5.78M | 10.21M | 8.48M | 5.53M | 10.29M | 7.01M | 5.41M |
|
Other Non-Current Liabilities (Quarter)
|
847.30M | 1.66M | 1,006.79M | 1.51M | 848.41M | 728.75M | 6.70M | 768.38M | 2.62M | 1.91M | 693.49M |
|
Total Non-Current Liabilities (Quarter)
|
1,955.49M | | 2,272.05M | 2,172.03M | 2,121.33M | 2,047.81M | 2,004.74M | 2,297.10M | 2,052.14M | 2,059.76M | 2,059.41M |
|
Total Liabilities (Quarter)
|
2,437.53M | 37.10M | 3,004.07M | 2,622.58M | 2,683.63M | 2,600.36M | 2,847.02M | 2,973.42M | 2,738.07M | 2,663.49M | 2,787.93M |
|
Total Debt (Quarter)
|
1,087.57M | 1,107.24M | 1,486.44M | 1,126.66M | 1,208.34M | 1,344.82M | 1,439.60M | 1,465.44M | 1,333.24M | 1,158.07M | 1,095.22M |
|
Common Equity (Quarter)
|
462.76M | 803.32M | 797.14M | 1,222.70M | 1,198.61M | 805.29M | 773.61M | 862.37M | 803.91M | 1,369.27M | 1,586.58M |
|
Shareholder's Equity (Quarter)
|
462.76M | 803.32M | 797.14M | 1,222.70M | 1,198.61M | 805.29M | 773.61M | 862.37M | 803.91M | 1,517.96M | 1,660.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
3,271.63M | | 3,801.21M | 3,845.28M | 3,882.24M | 3,405.65M | 3,620.63M | 3,835.79M | 3,541.98M | 4,181.45M | 4,448.68M |
|
Treasury Shares (Quarter)
|
| | | | | 6.14M | 4.77M | 4.60M | 4.32M | 4.09M | 3.92M |
|
Retained Earnings (Quarter)
|
248.68M | -1344.02M | -1344.01M | -1324.73M | -1324.89M | -1321.14M | -1321.21M | -1314.03M | -1313.89M | 718.51M | 964.64M |