|
Cash & Equivalents
|
76.90M | 115.49M | 108.21M | 253.90M | 255.21M | 657.90M | 429.40M | 3,118.26M | 1,865.43M | 1,357.75M | 835.26M | 972.03M | 703.80M | 505.25M | 632.79M | 912.29M | 455.45M | 641.58M | 488.02M | 612.64M | 603.55M | 572.54M | 440.64M | 493.89M | 396.99M | 181.24M | 104.85M | 126.38M | 140.49M | 167.44M | 115.90M | 79.32M | 91.08M | 216.53M | 266.33M |
|
Short-term Investments
|
64.28M | | | | | | | | 1,529.54M | | | 502.23M | 765.13M | 787.14M | 589.53M | 904.32M | 1,213.20M | 913.83M | 640.92M | 470.25M | 351.09M | 304.17M | 140.80M | 78.06M | 28.14M | 22.38M | 31.91M | 24.61M | 5.62M | 5.49M | 11.76M | 12.30M | 12.58M | 4.11M | |
|
Cash & Current Investments
|
141.18M | 115.49M | 108.21M | 253.90M | 255.21M | 657.90M | 429.40M | 3,118.26M | 3,394.98M | 1,357.75M | 835.26M | 1,474.26M | 1,468.93M | 1,292.39M | 1,222.32M | 1,816.61M | 1,668.65M | 1,555.41M | 1,128.94M | 1,082.89M | 954.63M | 876.71M | 581.44M | 571.95M | 425.13M | 203.62M | 136.76M | 150.99M | 146.12M | 172.93M | 127.67M | 91.62M | 103.66M | 220.63M | 266.33M |
|
Receivables - Net
|
4.39M | | | | 16.95M | 27.75M | 45.81M | 72.33M | 80.44M | 76.81M | 81.44M | 67.25M | 52.34M | 59.78M | 71.85M | 73.03M | 86.60M | 73.59M | 80.05M | 68.35M | 64.94M | 63.19M | 60.18M | 50.64M | 95.64M | 51.36M | 46.95M | 38.48M | 37.21M | 30.69M | -2.26M | 36.78M | 36.11M | 19.51M | 23.34M |
|
Receivables - Other
|
-0.06M | | | -0.06M | 0.51M | | | | 7.63M | | | 7.68M | 10.25M | 5.86M | 5.00M | 9.41M | 4.92M | 4.01M | 5.09M | 5.10M | 3.88M | 3.58M | 6.57M | 8.62M | 18.99M | 4.69M | 4.27M | 2.61M | 2.04M | 1.74M | 0.72M | 1.98M | 0.23M | 0.54M | 1.00M |
|
Receivables
|
4.33M | | | | 17.47M | 27.75M | 45.81M | 72.33M | 88.07M | 76.81M | 81.44M | 74.93M | 62.60M | 65.65M | 76.85M | 82.44M | 91.53M | 77.60M | 85.14M | 73.45M | 68.82M | 66.78M | 66.75M | 59.26M | 114.62M | 56.06M | 51.22M | 41.08M | 39.24M | 32.42M | -1.55M | 38.76M | 36.34M | 20.06M | 24.33M |
|
Raw Materials
|
1.07M | | | | 2.09M | | | | 37.22M | | | 56.32M | 35.76M | 46.84M | 53.24M | 43.89M | 53.70M | 47.85M | 44.22M | 21.17M | 24.80M | 23.98M | 25.74M | 14.00M | 22.95M | 15.02M | 15.59M | 14.01M | 13.31M | 12.54M | 11.44M | 11.34M | 12.84M | 14.71M | 15.82M |
|
Work In Process
|
| | | | 56.87M | | | | 82.47M | | | 190.90M | 187.53M | 192.55M | 195.39M | 176.71M | 178.83M | 118.45M | 132.03M | 51.51M | 48.27M | 45.91M | 47.50M | 25.23M | 25.04M | 27.31M | 28.28M | 23.28M | 26.16M | 30.00M | 30.59M | 32.72M | 29.33M | 34.16M | 35.89M |
|
Finished Goods
|
| | | | 20.97M | | | | 22.60M | | | 44.49M | 57.83M | 59.61M | 53.61M | 70.14M | 102.38M | 114.37M | 113.91M | 88.79M | 88.13M | 92.05M | 84.36M | 22.34M | 57.77M | 22.92M | 19.98M | 20.08M | 22.32M | 23.50M | 22.94M | 23.11M | 25.54M | 25.49M | 24.00M |
|
Inventory
|
34.73M | | | 79.98M | 80.39M | 118.20M | 150.41M | 140.13M | 142.92M | 294.28M | 349.84M | 291.71M | 281.13M | 299.01M | 302.24M | 290.74M | 334.91M | 280.67M | 290.16M | 161.48M | 161.21M | 162.36M | 157.69M | 61.56M | 105.76M | 65.25M | 63.84M | 57.36M | 61.79M | 66.04M | -9.25M | 67.16M | 67.71M | 74.37M | -6.28M |
|
Prepaid Assets
|
0.00M | | | 12.87M | 15.70M | 36.14M | 56.53M | 23.50M | 64.43M | 92.71M | 115.74M | 63.47M | 70.94M | 57.95M | 60.58M | 53.12M | 74.51M | 69.04M | 68.44M | 41.54M | 48.51M | 48.11M | 38.09M | 17.97M | 24.19M | 17.50M | 17.32M | 17.24M | 14.46M | 15.39M | -0.46M | 5.26M | 7.25M | 9.35M | -2.27M |
|
Current Assets
|
135.05M | | | 13.75M | 381.18M | 892.79M | | 6,483.00M | 3,698.89M | | | 1,912.75M | 1,885.19M | 1,719.89M | 1,665.76M | 2,242.45M | 2,176.33M | 1,988.41M | 1,577.28M | 1,363.91M | 1,238.84M | 1,159.84M | 846.93M | 796.84M | 657.52M | 368.26M | 291.82M | 275.46M | 261.60M | 287.11M | 104.06M | 205.29M | 218.94M | 323.87M | 376.31M |
|
Property, Plant & Equipment (Net)
|
72.72M | | | | 240.27M | 479.90M | 661.40M | 727.43M | 824.38M | 1,068.25M | 1,237.44M | 1,137.34M | 1,088.06M | 1,121.99M | 880.84M | 848.99M | 929.55M | 892.38M | 856.95M | 744.30M | 726.59M | 662.87M | 643.90M | 348.60M | 294.21M | 258.26M | 250.09M | 237.55M | 230.33M | 222.24M | 214.47M | 204.56M | 210.22M | 209.81M | 204.44M |
|
Long-Term Investments
|
| | -5.94M | -14.82M | 49.93M | -3.50M | 136.00M | -20.61M | 84.51M | 84.70M | 85.65M | 49.11M | 42.30M | 19.26M | 13.03M | 0.08M | | | | | 47.06M | 55.21M | 27.26M | 40.97M | 74.48M | 57.44M | 24.24M | 324.77M | 110.16M | 99.97M | 35.67M | 125.43M | 116.85M | 137.35M | 111.28M |
|
Goodwill
|
182.33M | | | | 219.52M | 340.37M | 1,114.16M | 1,375.55M | 1,120.28M | 1,443.92M | 1,448.95M | 1,457.83M | 1,391.50M | 1,450.93M | 1,471.13M | 1,492.78M | 1,627.43M | 1,592.00M | 1,577.35M | 1,428.24M | 108.57M | 60.66M | 62.38M | 63.29M | 62.82M | 62.55M | 62.61M | 32.09M | 31.71M | 32.64M | 31.56M | 32.09M | 34.19M | 35.04M | 34.09M |
|
Intangibles
|
122.57M | | | | 80.33M | 101.72M | 103.87M | 127.69M | 419.63M | 395.08M | 389.45M | 355.32M | 320.37M | 341.91M | 298.22M | 266.62M | 284.57M | 281.02M | 281.58M | 217.94M | 214.09M | 210.17M | 207.47M | 171.64M | 200.92M | 164.65M | 147.41M | 148.12M | 146.21M | 148.22M | 144.78M | 60.77M | 150.46M | 153.03M | 54.63M |
|
Goodwill & Intangibles
|
304.89M | | | | 299.84M | 442.10M | 1,218.03M | 1,503.24M | 1,539.92M | 1,839.00M | 1,838.40M | 1,813.15M | 1,711.87M | 1,792.83M | 1,769.35M | 1,759.40M | 1,912.00M | 1,873.03M | 1,858.93M | 1,646.18M | 322.66M | 270.83M | 269.85M | 234.93M | 263.74M | 227.20M | 210.02M | 180.21M | 177.92M | 180.87M | 176.34M | 92.86M | 184.66M | 188.07M | 88.72M |
|
Long-Term Deferred Tax
|
23.66M | | | | 32.04M | | | | 34.98M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
18.15M | | 3.35M | -4.16M | 129.33M | -3.12M | 231.39M | -12.81M | 19.48M | 558.08M | 340.20M | 16.88M | 12.49M | 6.26M | 4.11M | 4.00M | 7.74M | 7.12M | 12.05M | 12.11M | 11.34M | 11.12M | 14.16M | 86.02M | 14.52M | 26.51M | 21.60M | 17.90M | 16.49M | 13.99M | 358.98M | 11.42M | 11.86M | 12.17M | 12.65M |
|
Non-Current Assets
|
395.77M | | | 17.08M | 18.04M | 25.92M | | 62.92M | 70.72M | | | 1,137.34M | 3,052.05M | 3,213.19M | 34.23M | 848.99M | 929.55M | 892.38M | 856.95M | 744.30M | 726.59M | 1,385.28M | 1,318.58M | 348.60M | 973.23M | 876.12M | 706.97M | 237.55M | 678.82M | 616.27M | 53.52M | 204.56M | 433.97M | 453.32M | 53.46M |
|
Assets
|
530.82M | | | 1,130.98M | 1,136.82M | 2,112.31M | | 6,545.92M | 6,440.45M | | | 5,115.15M | 4,937.24M | 4,933.08M | 4,839.49M | 5,391.23M | 5,667.42M | 5,156.32M | 5,005.18M | 4,425.21M | 2,747.88M | 2,545.12M | 2,165.51M | 1,804.63M | 1,630.75M | 1,244.38M | 998.79M | 964.99M | 940.41M | 903.38M | 463.04M | 639.56M | 652.91M | 777.19M | 793.40M |
|
Accounts Payables
|
11.62M | | | | 70.87M | | | | 142.06M | | | 92.04M | 64.45M | 60.83M | 66.32M | 53.14M | 74.31M | 74.97M | 53.82M | 50.74M | 50.71M | 52.29M | 46.51M | 23.55M | 42.85M | 16.95M | 18.98M | 21.28M | 18.64M | 13.46M | 20.70M | 18.19M | 17.38M | 13.17M | 14.32M |
|
Payables
|
11.62M | | | | 70.87M | | | | 142.06M | | | 92.04M | 64.45M | 60.83M | 66.32M | 53.14M | 74.31M | 74.97M | 53.82M | 50.74M | 50.71M | 52.29M | 46.51M | 23.55M | 42.85M | 16.95M | 18.98M | 21.28M | 18.64M | 13.46M | 20.70M | 18.19M | 17.38M | 13.17M | 14.32M |
|
Accumulated Expenses
|
| | | | | | | | 28.28M | | | 48.48M | 59.85M | 62.33M | 67.82M | 79.65M | 65.03M | 68.38M | 60.30M | 59.43M | 46.99M | 67.92M | 55.98M | 39.75M | 56.15M | 38.54M | 36.56M | 40.10M | 37.50M | 31.33M | 26.62M | 26.91M | 33.58M | 28.64M | 31.38M |
|
Other Accumulated Expenses
|
| | | | 0.71M | | 27.00M | 46.49M | 61.22M | 72.98M | 94.59M | 160.97M | 89.98M | 110.36M | 122.96M | 84.09M | 56.25M | 56.11M | 63.23M | 50.80M | 68.20M | 61.25M | 62.29M | 69.35M | 48.59M | 39.73M | 39.96M | 35.67M | 63.87M | 60.31M | 19.86M | 25.28M | 15.70M | 15.76M | 24.80M |
|
Short term Debt
|
1.28M | | | 6.63M | 1.23M | 2.54M | 903.45M | 599.65M | 77.99M | 13.67M | 10.69M | 12.23M | 16.28M | 9.96M | 10.00M | 7.76M | 12.78M | 7.01M | 12.46M | 7.34M | 151.43M | 246.87M | 335.56M | 411.93M | 188.27M | 37.27M | 67.09M | 77.13M | 1.80M | 101.10M | 2.27M | 2.97M | 4.55M | 1.34M | |
|
Current Leases
|
| | | | | | | | | | | 30.10M | 27.63M | 29.33M | 29.53M | 33.23M | 29.99M | 29.32M | 30.69M | 30.03M | 29.72M | 28.46M | 26.18M | 21.02M | 10.80M | 10.40M | 10.30M | 11.26M | 31.56M | 30.87M | 13.30M | 11.53M | 9.11M | 9.16M | 9.22M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 10.71M | 11.59M | 5.29M | 6.10M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.44M | | | | 0.71M | 0.77M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
13.34M | | | | 72.81M | | | | 309.55M | | | 313.72M | 230.55M | 243.48M | 267.10M | 224.65M | 208.37M | 206.47M | 189.80M | 168.31M | 317.33M | 428.33M | 500.33M | 594.60M | 335.86M | 146.39M | 162.59M | 174.19M | 121.81M | 206.20M | 415.58M | 65.79M | 71.21M | 58.92M | 70.50M |
|
Non-Current Debt
|
6.53M | | | 0.45M | 5.43M | 617.75M | 6.71M | 585.68M | 633.33M | 588.58M | 447.28M | 334.92M | 344.62M | 390.54M | 474.93M | 1,242.93M | 1,256.96M | 1,205.74M | 1,185.77M | 1,177.66M | 991.91M | 791.38M | 552.61M | 554.77M | 589.70M | 470.85M | 382.50M | 366.08M | 408.33M | 304.90M | 313.83M | 208.94M | 208.57M | 164.42M | 161.37M |
|
Convertible Debt
|
| | | 8.81M | | 0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.05M | -0.12M | -0.40M | | 48.38M | -10.70M | 208.99M | 5.51M | 4.81M | 212.61M | 205.09M | 52.03M | 155.24M | 113.53M | 174.73M | 106.90M | 110.07M | 55.13M | 54.50M | 25.66M | 22.08M | 9.72M | 0.74M | 1.17M | 1.17M | 0.10M | 0.10M | 0.10M | | | 38.20M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 72.81M | 130.55M | | | 309.55M | | | | | | | | | | | | | | | 50.02M | | 13.89M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
27.14M | | | 26.40M | 26.53M | 30.82M | 30.89M | 19.47M | 79.01M | 77.82M | 68.96M | 35.14M | 33.04M | 29.69M | 17.83M | 16.89M | 21.62M | 20.23M | 21.71M | 12.62M | 11.50M | 7.48M | 6.62M | 0.26M | 0.89M | | | | | | | | | | |
|
Operating Leases
|
0.01M | | | | 0.11M | | | | | | | 89.54M | 69.96M | 77.79M | 75.89M | 74.40M | 75.80M | 71.44M | 82.74M | 79.84M | 76.81M | 69.98M | 61.27M | 57.97M | 56.14M | 52.24M | 49.34M | 41.26M | 14.20M | 12.87M | 21.13M | 19.36M | 14.35M | 13.47M | 12.39M |
|
Other Non-Current Liabilities
|
0.58M | | | 48.13M | 48.38M | | | 92.43M | 100.76M | 159.19M | 156.97M | 142.21M | 121.33M | 125.52M | 120.49M | 486.37M | 88.71M | 84.06M | 155.19M | 150.04M | 20.86M | 117.51M | 104.53M | 90.56M | 73.36M | 66.63M | 53.62M | 88.97M | 20.63M | 18.67M | 153.01M | 25.28M | 20.23M | 19.17M | 17.74M |
|
Total Non-Current Liabilities
|
47.01M | | | -48.13M | 14.30M | | | 829.16M | 1,021.89M | -4563.78M | -4416.88M | 69.63M | 1,020.83M | 940.58M | 9.31M | 2,043.26M | 2,096.53M | 1,644.36M | 1,508.74M | 1,416.95M | 1,418.23M | 1,227.73M | 1,060.06M | 1,151.89M | 926.46M | 618.71M | 545.09M | 504.59M | 530.14M | 511.10M | 415.58M | 274.73M | 279.78M | 223.34M | 231.87M |
|
Total Liabilities
|
47.58M | | | | 153.16M | 887.85M | -1840.82M | 921.60M | 1,122.65M | -4404.59M | -4259.91M | 1,253.01M | 1,142.16M | 1,066.10M | 1,544.59M | 2,529.63M | 2,185.24M | 1,728.43M | 1,663.93M | 1,566.99M | 1,439.09M | 1,345.24M | 1,164.59M | 1,242.45M | 999.82M | 685.33M | 598.71M | 593.56M | 550.77M | 529.76M | 568.59M | 300.01M | 300.01M | 242.51M | 249.61M |
|
Total Debt
|
7.80M | | | 7.08M | 6.66M | 620.29M | 910.16M | 1,185.33M | 711.32M | 602.25M | 457.98M | 347.15M | 360.89M | 400.50M | 484.93M | 1,250.70M | 1,269.74M | 1,212.75M | 1,198.23M | 1,185.00M | 1,143.35M | 1,038.26M | 888.17M | 966.70M | 777.98M | 508.12M | 449.59M | 443.21M | 410.13M | 406.00M | 316.10M | 211.91M | 213.12M | 165.76M | 161.37M |
|
Common Equity
|
483.23M | | | | 894.34M | 1,269.06M | 1,840.82M | 5,624.33M | 5,312.98M | 4,404.59M | 4,259.91M | 3,810.12M | 3,736.23M | 3,804.02M | 3,209.68M | 2,754.70M | 3,372.11M | 3,372.76M | 3,286.75M | 2,832.57M | 1,286.71M | 1,190.16M | 1,000.18M | 562.19M | 630.93M | 559.05M | 400.07M | 371.43M | 389.64M | 373.61M | 423.41M | 339.55M | 352.90M | 534.68M | 543.79M |
|
Shareholder's Equity
|
483.23M | | | 978.61M | 894.34M | 2,112.31M | | 5,624.33M | 5,312.98M | | | 3,810.12M | 3,736.23M | 3,804.02M | 3,209.68M | 2,754.70M | 3,372.11M | 3,372.76M | 3,286.75M | 2,832.57M | 1,286.71M | 1,190.16M | 1,000.18M | 562.19M | 630.93M | 559.05M | 400.07M | 371.43M | 389.64M | 373.61M | 423.41M | 339.55M | 352.90M | 534.68M | 543.79M |
|
Liabilities and Shareholders Equity
|
530.82M | | | 1,130.98M | 1,136.82M | 2,112.31M | | 6,545.92M | 6,440.45M | | | 5,115.15M | 4,937.24M | 4,933.08M | 4,839.49M | 5,391.23M | 5,667.42M | 5,156.32M | 5,005.18M | 4,425.21M | 2,747.88M | 2,545.12M | 2,165.51M | 1,804.63M | 1,630.75M | 1,244.38M | 998.79M | 964.99M | 940.41M | 903.38M | 463.04M | 639.56M | 652.91M | 777.19M | 793.40M |
|
Retained Earnings
|
17.69M | | | -5.88M | 100.81M | -172.88M | -509.06M | -334.47M | -627.96M | -2492.35M | -2808.55M | -3224.68M | -3196.19M | -3349.74M | -4117.69M | -4794.44M | -4617.37M | -4517.64M | -4597.96M | 0.58M | -6639.73M | -6726.83M | -6654.40M | -7154.91M | -7229.29M | -7474.89M | -7519.95M | -7666.05M | -7645.66M | -7759.71M | -7664.85M | -7616.00M | -7916.95M | -7970.16M | -7913.96M |
|
Treasury Shares
|
| | | | | | | | 0.10M | | | 0.66M | 26.30M | 0.61M | 27.97M | 0.06M | 0.91M | 0.86M | 0.73M | 0.27M | 4.13M | 3.89M | 3.18M | 0.19M | 1.29M | 11.47M | 1.03M | 0.94M | 1.35M | 1.08M | 1.03M | 0.95M | 3.15M | 2.67M | 2.26M |