|
Cash & Equivalents
|
224.05M | 64.15M | 37.46M | 50.65M | 37.38M | 44.90M | 38.56M | 31.61M | 25.80M | 28.10M | 35.37M | 29.68M | 26.64M | 25.71M | 38.19M | 33.13M | 28.62M | 25.41M | 28.96M | 18.72M | 21.26M | 30.71M |
|
Short-term Investments
|
0.13M | 0.07M | 0.02M | 0.13M | 0.08M | 0.19M | 0.63M | 0.68M | 0.41M | 0.40M | 0.36M | 0.41M | 0.34M | 0.43M | 0.43M | 0.48M | 0.48M | 0.47M | 0.35M | 0.45M | 0.56M | 0.45M |
|
Cash & Current Investments
|
224.18M | 64.22M | 37.48M | 50.78M | 37.46M | 45.09M | 39.19M | 32.29M | 26.21M | 28.50M | 35.73M | 30.08M | 26.97M | 26.14M | 38.61M | 33.61M | 29.11M | 25.88M | 29.32M | 19.17M | 21.82M | 31.15M |
|
Receivables - Net
|
| | 46.00M | | 49.21M | 60.07M | 47.49M | 44.70M | 45.03M | 46.94M | 51.09M | 52.05M | 49.38M | 49.85M | 59.36M | 57.29M | 57.35M | 62.02M | 67.72M | 69.31M | 57.25M | 53.84M |
|
Receivables - Other
|
| | 5.96M | | 0.40M | 0.40M | 5.94M | 0.50M | | | 10.26M | | | | 12.48M | | | | 8.41M | | | |
|
Receivables
|
| | 51.96M | | 49.61M | 60.47M | 53.43M | 45.20M | 45.03M | 46.94M | 61.35M | 52.05M | 49.38M | 49.85M | 71.84M | 57.29M | 57.35M | 62.02M | 76.13M | 69.31M | 57.25M | 53.84M |
|
Inventory
|
| | 38.52M | | 38.50M | 36.14M | 34.85M | 41.05M | 47.42M | 49.41M | 46.24M | 36.39M | 33.98M | 35.06M | 34.72M | 39.26M | 39.46M | 31.49M | 28.13M | 31.52M | 33.70M | 28.08M |
|
Prepaid Assets
|
| | 12.69M | | 20.91M | 22.07M | 20.70M | 19.89M | 29.26M | 33.13M | 26.95M | 21.14M | 31.64M | 31.12M | 25.36M | 25.46M | 24.11M | 25.53M | 31.61M | 21.05M | 23.77M | 29.11M |
|
Current Assets
|
| | 164.09M | | 146.82M | 163.98M | 156.90M | 149.66M | 162.53M | 174.51M | 178.27M | 155.63M | 159.32M | 160.06M | 173.58M | 174.01M | 168.17M | 164.33M | 172.94M | 157.99M | 154.56M | 161.79M |
|
Property, Plant & Equipment (Net)
|
| | 395.25M | | 415.32M | 423.55M | 438.92M | 442.51M | 443.90M | 450.95M | 472.36M | 475.51M | 492.23M | 517.53M | 538.22M | 543.10M | 551.41M | 489.78M | 511.14M | 539.01M | 509.39M | 491.27M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 2.81M | | | 91.03M | 91.07M | 90.77M | 6.08M | 6.71M |
|
Goodwill
|
| | 1,086.55M | 26.29M | 1,095.37M | 1,089.91M | 1,105.32M | 1,105.12M | 1,083.20M | 1,074.24M | 1,087.91M | 1,093.90M | 1,099.39M | 1,092.00M | 1,101.94M | 1,098.83M | 1,096.25M | 9.88M | 1,047.58M | 1,052.64M | 711.78M | 708.37M |
|
Intangibles
|
| | 998.01M | | 1,003.95M | 993.44M | 992.52M | 985.54M | 969.32M | 966.36M | 966.09M | 963.55M | 960.09M | 949.46M | 946.35M | 938.85M | 927.71M | 831.74M | 819.93M | 813.87M | 812.34M | 803.59M |
|
Goodwill & Intangibles
|
| | 2,084.56M | 26.29M | 2,099.32M | 2,083.35M | 2,097.84M | 2,090.67M | 2,052.52M | 2,040.60M | 2,054.00M | 2,057.45M | 2,059.49M | 2,041.46M | 2,048.29M | 2,037.67M | 2,023.96M | 841.62M | 1,867.52M | 1,866.51M | 1,524.12M | 1,511.96M |
|
Other Non-Current Assets
|
| | 17.40M | | 18.03M | 17.16M | 16.43M | 18.05M | 21.76M | 25.79M | 26.53M | 22.90M | 19.83M | 19.58M | 20.73M | 22.72M | 23.82M | 18.43M | 19.50M | 18.98M | 17.73M | 18.01M |
|
Non-Current Assets
|
| | 2,896.90M | | 2,946.76M | 2,938.68M | 2,988.36M | 2,983.60M | 2,937.39M | 2,927.34M | 2,970.26M | 2,989.21M | 3,014.82M | 3,027.14M | 3,067.01M | 3,060.30M | 3,055.32M | 2,900.80M | 2,899.09M | 2,931.34M | 2,475.92M | 2,438.05M |
|
Assets
|
| | 3,060.99M | | 3,093.58M | 3,102.66M | 3,145.25M | 3,133.25M | 3,099.92M | 3,101.85M | 3,148.54M | 3,144.85M | 3,174.14M | 3,187.20M | 3,240.59M | 3,234.32M | 3,223.49M | 3,065.12M | 3,072.03M | 3,089.32M | 2,630.47M | 2,599.84M |
|
Accounts Payables
|
| | 148.65M | | 156.56M | 170.78M | 182.10M | 171.00M | 187.52M | 188.06M | 225.28M | 205.15M | 216.41M | 178.72M | 156.49M | 128.56M | 135.20M | 123.12M | 123.32M | 117.18M | 97.44M | 116.54M |
|
Payables
|
| | 148.65M | | 156.56M | 170.78M | 182.10M | 171.00M | 187.52M | 188.06M | 225.28M | 205.15M | 216.41M | 178.72M | 156.49M | 128.56M | 135.20M | 123.12M | 123.32M | 117.18M | 97.44M | 116.54M |
|
Accumulated Expenses
|
| | 124.95M | | 165.83M | 132.64M | 140.75M | 105.73M | 108.50M | 111.82M | 104.42M | 82.96M | 96.20M | 164.58M | 134.00M | 117.09M | 114.27M | 119.83M | 124.21M | 115.03M | 110.87M | 103.67M |
|
Short term Debt
|
| | 41.24M | | 538.99M | 38.61M | 36.58M | 36.67M | 39.84M | 40.24M | 40.03M | 40.22M | 40.72M | 43.49M | 54.63M | 60.33M | 59.83M | 47.58M | 56.36M | 54.63M | 67.60M | 73.25M |
|
Current Leases
|
| | 45.67M | | 46.76M | 42.64M | 50.36M | 49.47M | 45.94M | 45.55M | 43.16M | 39.96M | 42.93M | 49.41M | 50.37M | 50.27M | 54.94M | 45.77M | 46.62M | 50.90M | 46.98M | 47.74M |
|
Total Current Liabilities
|
| | 497.83M | | 1,047.89M | 493.63M | 526.16M | 495.25M | 517.34M | 509.00M | 516.47M | 446.04M | 446.71M | 525.04M | 525.59M | 490.06M | 493.57M | 475.47M | 486.17M | 449.46M | 457.61M | 448.93M |
|
Non-Current Debt
|
| | 785.81M | | 626.42M | 682.68M | 680.31M | 680.69M | 686.01M | 738.50M | 739.05M | 776.98M | 814.48M | 827.43M | 836.62M | 881.78M | 894.98M | 804.64M | 844.55M | 934.97M | 889.44M | 906.21M |
|
Minority Interest
|
| | 163.68M | | 93.47M | 92.16M | 104.07M | 105.25M | 102.09M | 100.28M | 102.54M | 103.24M | 97.81M | 96.87M | 94.10M | 94.69M | 93.92M | 29.46M | 29.89M | 29.79M | 24.60M | 23.58M |
|
Non-Current Deferred Tax Liability
|
| | 311.12M | | 150.69M | 155.98M | 304.45M | 149.60M | 142.36M | 140.24M | 321.36M | 142.30M | 134.13M | 109.92M | 321.60M | 123.20M | 115.80M | 119.29M | 130.75M | 118.99M | 99.77M | 92.89M |
|
Operating Leases
|
| | 448.00M | | 464.00M | 465.79M | 490.04M | 488.04M | 481.22M | 477.04M | 488.50M | 504.32M | 517.13M | 530.95M | 552.07M | 552.50M | 554.93M | 507.04M | 531.71M | 556.77M | 560.74M | 547.21M |
|
Other Non-Current Liabilities
|
| | 63.45M | | 55.82M | 53.01M | 42.51M | 38.55M | 38.09M | 39.78M | 38.26M | 40.37M | 33.45M | 34.07M | 36.09M | 37.13M | 36.54M | 49.86M | 40.77M | 44.27M | 46.07M | 47.44M |
|
Total Non-Current Liabilities
|
| | 2,149.19M | | 2,215.95M | 1,729.93M | 1,767.09M | 1,739.31M | 1,752.85M | 1,788.34M | 1,811.40M | 1,797.32M | 1,834.42M | 1,904.13M | 1,940.72M | 1,949.30M | 1,957.69M | 1,806.13M | 1,866.83M | 1,913.63M | 1,866.21M | 1,858.56M |
|
Total Liabilities
|
-832.46M | -832.94M | 2,212.64M | -863.40M | 2,271.77M | 1,782.94M | 1,809.60M | 1,777.86M | 1,790.94M | 1,828.13M | 1,849.66M | 1,837.70M | 1,867.87M | 1,938.19M | 1,976.81M | 1,986.43M | 1,994.23M | 1,855.98M | 1,907.60M | 1,957.91M | 1,912.29M | 1,906.00M |
|
Total Debt
|
| | 827.05M | | 1,165.40M | 721.28M | 716.89M | 717.36M | 725.86M | 778.75M | 779.09M | 817.19M | 855.20M | 870.92M | 891.25M | 942.10M | 954.81M | 852.22M | 900.90M | 989.60M | 957.04M | 979.46M |
|
Common Equity
|
832.46M | 832.94M | 848.36M | 863.40M | 821.81M | 1,319.72M | 1,335.65M | 1,355.39M | 1,308.98M | 1,273.72M | 1,298.88M | 1,307.15M | 1,306.28M | 1,249.01M | 1,263.78M | 1,247.89M | 1,229.26M | 1,209.14M | 1,164.43M | 1,131.42M | 718.19M | 693.84M |
|
Shareholder's Equity
|
832.46M | 832.94M | 848.36M | 863.40M | 821.81M | 1,319.72M | 1,335.65M | 1,355.39M | 1,308.98M | 1,273.72M | 1,298.88M | 1,307.15M | 1,306.28M | 1,249.01M | 1,263.78M | 1,247.89M | 1,229.26M | 1,209.14M | 1,164.43M | 1,131.42M | 718.19M | 693.84M |
|
Liabilities and Shareholders Equity
|
| | 3,060.99M | | 3,093.58M | 3,102.66M | 3,145.25M | 3,133.25M | 3,099.92M | 3,101.85M | 3,148.54M | 3,144.85M | 3,174.14M | 3,187.20M | 3,240.59M | 3,234.32M | 3,223.49M | 3,065.12M | 3,072.03M | 3,089.32M | 2,630.47M | 2,599.84M |
|
Retained Earnings
|
| | -142.20M | | -162.40M | -173.91M | -178.41M | -180.26M | -189.97M | -208.89M | -217.49M | -223.67M | -229.34M | -275.70M | -278.99M | -293.43M | -304.84M | -271.24M | -299.64M | -338.89M | -774.16M | -793.61M |
|
Treasury Shares
|
| | 4.65M | | 5.83M | 6.21M | 5.87M | 6.53M | 6.22M | 5.78M | 4.95M | 5.10M | 7.07M | 6.44M | 6.79M | 6.64M | 7.00M | 6.61M | 5.98M | 5.58M | 8.51M | 10.95M |