|
Cash & Equivalents
|
284.06M | 252.10M | 124.88M | 46.25M | 46.25M | 34.45M | 26.55M | 18.44M | 36.32M | 14.66M | 45.74M | 33.70M | 113.66M | 195.98M | 437.93M | 571.47M | 485.88M | 698.65M | 334.63M | 498.30M | 434.33M | 337.10M | 339.30M | 224.94M | 176.35M | 176.35M | 339.62M | 229.70M | 261.84M | 172.09M |
|
Short-term Investments
|
| | | | 3.62M | 0.15M | 4.13M | | 1,510.00M | 2.61M | | 4.14M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
284.06M | 252.10M | 124.88M | 46.25M | 49.88M | 34.60M | 30.69M | 18.44M | 1,546.32M | 17.27M | 45.74M | 37.84M | 113.66M | 195.98M | 437.93M | 571.47M | 485.88M | 698.65M | 334.63M | 498.30M | 434.33M | 337.10M | 339.30M | 224.94M | 176.35M | 176.35M | 339.62M | 229.70M | 261.84M | 172.09M |
|
Receivables - Net
|
| | 206.13M | | 204.25M | 146.33M | 133.30M | 161.64M | 116.11M | 187.72M | 175.21M | 140.02M | 209.18M | 245.43M | 271.92M | 498.96M | 558.64M | 418.24M | 409.98M | 311.98M | 298.21M | 262.60M | 263.95M | 301.48M | 281.62M | 274.25M | 209.11M | 167.48M | 154.51M | 146.49M |
|
Receivables - Other
|
| | | 86.80M | 59.66M | 55.22M | 86.80M | 149.41M | 105.06M | 92.04M | 81.97M | 57.84M | | | 49.90M | | | | | | | | 60.40M | | | | 66.80M | | | |
|
Receivables
|
| | 206.13M | | 263.91M | 201.55M | 220.09M | 311.05M | 221.17M | 279.77M | 257.18M | 197.87M | 209.18M | 245.43M | 321.82M | 498.96M | 558.64M | 418.24M | 409.98M | 311.98M | 298.21M | 262.60M | 324.35M | 301.48M | 281.62M | 274.25M | 275.91M | 167.48M | 154.51M | 146.49M |
|
Raw Materials
|
| | 48.62M | | 51.97M | 53.88M | 58.04M | 50.97M | 58.15M | 59.75M | 64.00M | 62.87M | 59.72M | 57.68M | 59.58M | 61.24M | 59.23M | 59.77M | | | | | | | | | | | | |
|
Finished Goods
|
| | 46.48M | | 77.46M | 110.76M | 104.13M | 88.64M | 80.48M | 67.18M | 46.14M | 50.37M | 60.23M | 62.47M | 59.34M | 71.52M | 48.20M | 47.20M | | | | | | | | | | | | |
|
Inventory
|
| | 95.10M | | 129.42M | 164.64M | 162.17M | 139.60M | 138.62M | 126.93M | 110.14M | 113.24M | 119.95M | 120.15M | 118.92M | 132.76M | 107.44M | 106.97M | 158.02M | 185.01M | 259.90M | 207.27M | 192.28M | 149.84M | 197.30M | 162.31M | 155.74M | 134.77M | 178.70M | 211.81M |
|
Prepaid Assets
|
| | 40.91M | | 40.72M | 39.82M | 44.11M | 31.51M | 46.83M | 47.74M | 44.01M | 43.36M | 48.47M | 39.31M | 47.65M | 50.73M | 57.64M | 59.35M | 60.19M | 75.64M | 91.29M | 118.42M | 103.61M | 89.82M | 109.79M | 123.43M | 110.28M | 79.51M | 78.10M | 73.67M |
|
Current Assets
|
| | 515.76M | | 480.31M | 440.46M | 453.82M | 500.61M | 458.38M | 469.10M | 529.90M | 458.75M | 561.62M | 658.12M | 903.45M | 1,280.93M | 1,236.32M | 1,309.32M | 989.03M | 1,070.93M | 1,086.45M | 935.80M | 944.04M | 802.02M | 880.22M | 759.92M | 814.75M | 611.47M | 673.14M | 604.06M |
|
Property, Plant & Equipment (Net)
|
| | 1,618.56M | | 1,603.09M | 1,584.90M | 1,632.79M | 1,529.47M | 1,532.74M | 1,543.40M | 1,521.51M | 1,483.33M | 1,463.51M | 1,409.89M | 1,397.36M | 1,425.58M | 1,363.37M | 1,334.13M | 1,389.55M | 1,411.28M | 1,413.49M | 1,426.77M | 1,506.44M | 1,502.44M | 1,529.83M | 1,582.21M | 1,507.13M | 1,589.53M | 1,666.06M | 1,678.04M |
|
Long-Term Investments
|
| | | | | | | | | | 8.43M | | | 77.20M | 81.00M | 84.81M | 86.02M | 88.44M | 89.10M | 86.50M | 89.50M | 67.94M | 68.70M | 68.88M | 67.97M | 68.55M | 68.50M | 68.84M | 99.70M | 128.90M |
|
Goodwill
|
| | 28.01M | | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M | 28.01M |
|
Intangibles
|
| | 5.40M | | 5.22M | 5.16M | 5.08M | 5.01M | 4.32M | 4.27M | 4.22M | 4.17M | 4.12M | 4.06M | 3.51M | 3.46M | 3.41M | 3.36M | 3.31M | 3.26M | 3.21M | 3.16M | 3.11M | 3.06M | 3.01M | 2.96M | 2.90M | 2.86M | 2.81M | 2.76M |
|
Goodwill & Intangibles
|
| | 33.41M | | 33.23M | 33.17M | 33.09M | 33.02M | 32.33M | 32.27M | 32.23M | 32.17M | 32.12M | 32.07M | 31.52M | 31.47M | 31.42M | 31.37M | 31.32M | 31.27M | 31.22M | 31.17M | 31.12M | 31.07M | 31.02M | 30.96M | 30.91M | 30.86M | 30.82M | 30.77M |
|
Long-Term Deferred Tax
|
| | 11.85M | | 7.78M | 12.61M | 2.85M | 21.63M | 27.59M | 24.26M | 24.65M | 38.78M | | | 14.72M | | | | | | | 1.57M | 27.23M | 40.64M | 28.19M | 62.97M | | | | |
|
Other Non-Current Assets
|
| | 18.36M | | 17.19M | 18.70M | 17.51M | 16.03M | 14.82M | 13.53M | 52.52M | 51.32M | 72.71M | 49.93M | 27.02M | 27.02M | 33.29M | 33.25M | 33.59M | 21.24M | 14.66M | 21.29M | 19.66M | 21.44M | 11.99M | 12.12M | 6.34M | 10.05M | 11.27M | 10.81M |
|
Non-Current Assets
|
| | 1,693.81M | | 1,738.17M | 1,727.90M | 1,761.03M | 1,637.47M | 1,642.93M | 1,641.23M | 1,618.57M | 1,596.98M | 1,594.97M | 1,543.79M | 1,557.97M | 1,571.42M | 1,523.17M | 1,495.09M | 1,560.90M | 1,566.54M | 1,600.51M | 1,597.21M | 1,734.00M | 1,749.80M | 1,711.54M | 1,831.84M | 1,703.00M | 1,797.34M | 1,905.24M | 1,940.64M |
|
Assets
|
2,308.84M | 2,328.81M | 2,209.56M | 2,138.91M | 2,218.48M | 2,168.36M | 2,214.85M | 2,138.08M | 2,101.31M | 2,110.33M | 2,148.48M | 2,055.73M | 2,156.59M | 2,201.91M | 2,461.41M | 2,852.36M | 2,759.49M | 2,804.41M | 2,549.93M | 2,637.47M | 2,686.96M | 2,533.02M | 2,678.04M | 2,551.82M | 2,591.76M | 2,591.76M | 2,517.75M | 2,408.81M | 2,578.38M | 2,544.70M |
|
Accounts Payables
|
| | 42.96M | | 41.08M | 50.00M | 64.39M | 73.12M | 36.65M | 40.81M | 74.65M | 48.69M | 100.46M | 88.19M | 97.51M | 58.24M | 83.31M | 85.35M | 61.78M | 69.22M | 83.43M | 84.86M | 113.27M | 86.74M | 99.99M | 102.09M | 101.74M | 115.71M | 100.34M | 145.65M |
|
Dividends payables
|
| | | | | | | | | | | | | | | 151.76M | | | | 8.31M | | | | 8.33M | | | | 8.33M | | |
|
Payables
|
| | 42.96M | | 41.08M | 50.00M | 64.39M | 73.12M | 36.65M | 40.81M | 74.65M | 48.69M | 100.46M | 88.19M | 97.51M | 210.00M | 83.31M | 85.35M | 61.78M | 77.53M | 83.43M | 84.86M | 113.27M | 95.07M | 99.99M | 102.09M | 101.74M | 124.05M | 100.34M | 145.65M |
|
Accumulated Expenses
|
| | 243.50M | | 252.35M | 236.70M | 238.79M | 238.30M | 251.66M | 257.45M | 234.53M | 205.77M | 229.26M | 238.34M | 270.94M | 332.96M | 341.80M | 406.10M | 343.69M | 324.65M | 335.01M | 257.46M | 312.70M | 267.83M | 244.34M | 234.04M | 206.80M | 195.36M | 230.74M | 202.92M |
|
Short term Debt
|
| | 26.83M | | 13.13M | 9.53M | 10.06M | 9.68M | 13.27M | 24.90M | 7.13M | 5.95M | 17.99M | 13.03M | 9.41M | 9.60M | 9.12M | 8.80M | 10.65M | 15.74M | 15.68M | 15.55M | 15.32M | 14.90M | 15.02M | 15.45M | 15.52M | 11.85M | 12.33M | 12.42M |
|
Current Leases
|
| | 1.31M | | 28.13M | 33.30M | 29.68M | 13.05M | 11.98M | 9.48M | 8.41M | 9.34M | 8.46M | 8.74M | 8.45M | 8.51M | 8.66M | 8.71M | 7.72M | 7.45M | 17.00M | 16.58M | 22.88M | 23.78M | 21.05M | 16.22M | 19.50M | 24.61M | 29.72M | 32.60M |
|
Current Taxes
|
| | 9.24M | | 33.02M | 46.53M | 29.76M | 25.50M | 27.33M | 18.03M | | | | | 25.61M | 88.61M | 96.57M | 108.19M | 119.98M | 110.54M | 15.83M | | | | | | 17.57M | 17.49M | 19.34M | 19.34M |
|
Total Current Liabilities
|
| | 378.40M | | 417.79M | 422.01M | 416.21M | 393.51M | 386.07M | 399.49M | 387.75M | 331.04M | 417.59M | 410.31M | 472.52M | 705.86M | 595.82M | 671.34M | 600.86M | 580.07M | 510.34M | 416.89M | 507.73M | 443.25M | 425.23M | 414.83M | 405.57M | 417.64M | 420.93M | 448.15M |
|
Non-Current Debt
|
| | | | 2.70M | 310.00M | 330.00M | 455.00M | 441.00M | 287.62M | 327.62M | 324.11M | 332.13M | 332.82M | 300.17M | 300.27M | 300.95M | 299.93M | 232.95M | 233.52M | 234.11M | 234.72M | 235.34M | 235.99M | 260.88M | 262.31M | 410.94M | 411.25M | 487.25M | 487.50M |
|
Minority Interest
|
| | 0.28M | | 0.28M | 0.28M | 0.22M | 0.22M | 0.22M | 0.21M | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 16.72M | 15.87M | 16.09M | 16.04M | 12.11M | 11.93M | 11.44M | 11.66M | 12.24M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 40.50M | 38.84M | | 54.88M | 59.24M | 47.97M | 53.49M | 59.55M | 49.21M | 64.37M | 62.23M | 33.60M | 36.49M | 306.67M | 82.76M | 99.16M | 109.36M | 325.63M | 103.73M | 115.19M | 109.44M | 370.66M | 110.64M | 100.51M | 106.91M | 36.74M | | 11.81M | 19.26M |
|
Operating Leases
|
| | 2.48M | | 52.90M | 48.60M | 48.16M | 25.20M | 23.68M | 22.12M | 20.58M | 18.78M | 16.89M | 14.97M | 12.89M | 10.84M | 8.30M | 6.01M | 15.57M | 13.71M | 38.33M | 35.25M | 61.69M | 64.14M | 51.65M | 62.74M | 74.24M | 86.20M | 93.28M | 92.84M |
|
Other Non-Current Liabilities
|
| | 125.79M | | 122.86M | 122.79M | 131.77M | 116.79M | 126.13M | 133.32M | 122.14M | 117.22M | 117.83M | 115.43M | 120.28M | 114.37M | 109.69M | 108.15M | 138.49M | 135.24M | 135.84M | 138.28M | 163.93M | 147.37M | 150.37M | 155.16M | 149.28M | 148.04M | 153.83M | 156.62M |
|
Total Non-Current Liabilities
|
| | 829.97M | | 921.67M | 1,216.05M | 1,215.14M | 1,273.99M | 1,283.25M | 1,137.13M | 1,219.47M | 1,173.69M | 1,233.45M | 1,209.20M | 1,263.63M | 1,525.13M | 1,393.42M | 1,456.75M | 1,308.35M | 1,304.47M | 1,268.55M | 1,159.31M | 1,268.07M | 1,220.24M | 1,232.40M | 1,259.95M | 1,295.59M | 1,290.82M | 1,522.80M | 1,595.53M |
|
Total Liabilities
|
| | 955.76M | 1,082.94M | 1,044.53M | 1,338.84M | 1,346.91M | 1,390.78M | 1,409.38M | 1,270.46M | 1,341.61M | 1,290.91M | 1,351.28M | 1,324.64M | 1,383.91M | 1,639.49M | 1,503.11M | 1,564.90M | 1,446.84M | 1,439.71M | 1,404.40M | 1,297.59M | 1,432.00M | 1,367.62M | 1,382.77M | 1,415.11M | 1,444.87M | 1,438.87M | 1,676.63M | 1,752.15M |
|
Total Debt
|
| | 26.83M | | 15.82M | 319.53M | 340.06M | 464.68M | 454.27M | 312.52M | 334.75M | 330.06M | 350.13M | 345.85M | 309.58M | 309.87M | 310.06M | 308.73M | 243.60M | 249.26M | 249.79M | 250.27M | 250.66M | 250.88M | 275.91M | 277.76M | 426.47M | 423.09M | 499.58M | 499.93M |
|
Common Equity
|
| | 1,253.81M | 1,055.97M | 1,173.95M | 829.52M | 867.94M | 747.30M | 691.93M | 839.88M | 806.86M | 764.82M | 805.31M | 877.27M | 1,077.50M | 1,212.86M | 1,256.38M | 1,239.51M | 1,103.09M | 1,197.76M | 1,282.56M | 1,235.43M | 1,246.04M | 1,184.20M | 1,236.01M | 1,176.65M | 1,072.88M | 969.94M | 901.75M | 792.55M |
|
Shareholder's Equity
|
| | 1,253.81M | 1,055.97M | 1,173.95M | 829.52M | 867.94M | 747.30M | 691.93M | 839.88M | 806.86M | 764.82M | 805.31M | 877.27M | 1,077.50M | 1,212.86M | 1,256.38M | 1,239.51M | 1,103.09M | 1,197.76M | 1,282.56M | 1,235.43M | 1,246.04M | 1,184.20M | 1,236.01M | 1,176.65M | 1,072.88M | 969.94M | 901.75M | 792.55M |
|
Liabilities and Shareholders Equity
|
2,308.84M | 2,328.81M | 2,209.56M | 2,138.91M | 2,218.48M | 2,168.36M | 2,214.85M | 2,138.08M | 2,101.31M | 2,110.33M | 2,148.48M | 2,055.73M | 2,156.59M | 2,201.91M | 2,461.41M | 2,852.36M | 2,759.49M | 2,804.41M | 2,549.93M | 2,637.47M | 2,686.96M | 2,533.02M | 2,678.04M | 2,551.82M | 2,591.76M | 2,591.76M | 2,517.75M | 2,408.81M | 2,578.38M | 2,544.70M |
|
Retained Earnings
|
| | -49.61M | | 108.87M | 69.61M | -45.21M | -132.97M | -74.26M | -97.43M | -28.81M | -199.89M | -254.97M | -172.99M | -44.23M | 149.52M | 241.48M | 266.32M | 100.55M | 200.03M | 291.34M | 261.88M | 239.85M | 202.47M | 247.67M | 168.29M | -137.56M | -134.73M | -127.73M | -176.04M |
|
Treasury Shares
|
| | 1.00M | | | | 0.99M | | | | 4.00M | | | | 8.50M | | | | 14.86M | | | | 17.99M | | | | 17.79M | | | |