|
Cash & Equivalents
|
129.58M | 160.50M | 160.50M | 156.79M | 234.21M | 250.56M | 215.95M | 250.56M | 250.56M | 228.84M | 266.20M | 228.84M | 217.52M | 275.58M | 239.40M | 219.65M | 260.59M | 330.02M | 254.88M | 316.91M | 314.67M |
|
Short-term Investments
|
| | | | 5.70M | 6.12M | 5.58M | 5.66M | 5.09M | 5.37M | 5.58M | 5.68M | 5.74M | 5.90M | 6.10M | 6.18M | 5.79M | 6.02M | 6.13M | 6.22M | 6.30M |
|
Cash & Current Investments
|
129.58M | 160.50M | 160.50M | 156.79M | 239.92M | 256.68M | 221.53M | 256.22M | 255.65M | 234.21M | 271.78M | 234.52M | 223.26M | 281.48M | 245.50M | 225.83M | 266.38M | 336.04M | 261.01M | 323.13M | 320.97M |
|
Receivables - Net
|
-45.24M | 361.72M | -39.99M | 447.97M | -120.09M | 719.11M | -114.02M | 9.03M | -9.49M | 610.38M | -6.44M | -36.99M | 13.86M | 538.20M | -123.16M | -127.19M | -89.01M | 473.51M | -144.36M | -211.94M | -203.43M |
|
Receivables - Other
|
| 28.54M | | | | 125.91M | | 13.27M | | 132.95M | | | | 117.07M | | | | 125.41M | | | |
|
Receivables
|
-45.24M | 390.26M | -39.99M | 447.97M | -120.09M | 845.02M | -114.02M | 22.30M | -9.49M | 743.33M | -6.44M | -36.99M | 13.86M | 655.27M | -123.16M | -127.19M | -89.01M | 598.92M | -144.36M | -211.94M | -203.43M |
|
Inventory
|
| 141.18M | | | | 410.74M | | | | 394.15M | | | | 378.59M | | | | 430.09M | | | |
|
Prepaid Assets
|
| 16.57M | | 21.19M | 53.40M | 45.34M | 58.21M | 55.12M | 56.13M | 48.99M | 47.34M | 53.66M | 59.71M | 61.72M | 59.77M | 64.60M | 63.55M | 68.92M | 72.32M | 69.72M | 68.33M |
|
Current Assets
|
| 730.39M | | 820.52M | 1,721.48M | 1,641.34M | 1,782.19M | 1,608.66M | 1,635.50M | 1,605.48M | 2,015.65M | 1,959.60M | 1,922.23M | 1,920.69M | 1,986.87M | 1,934.60M | 1,959.87M | 1,838.06M | 1,962.73M | 2,080.67M | 1,765.80M |
|
Property, Plant & Equipment (Net)
|
| 219.66M | | 213.14M | | 1,430.85M | | | | 1,116.12M | | | | 1,102.23M | | | | 1,082.06M | | | |
|
Long-Term Investments
|
0.40M | 118.07M | -0.60M | 492.05M | 126.77M | 128.41M | -0.05M | 122.65M | 115.95M | 124.23M | 125.38M | 125.83M | 127.43M | 131.70M | 130.99M | 131.47M | 136.12M | 129.32M | 128.71M | 138.13M | 142.71M |
|
Goodwill
|
| 234.16M | | 234.81M | 511.13M | 511.33M | 509.17M | 494.15M | 487.52M | 497.45M | 503.26M | 502.31M | 500.89M | 513.31M | 435.96M | 434.80M | 441.79M | 429.59M | 438.33M | 448.80M | 449.18M |
|
Intangibles
|
| 65.63M | | 62.53M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M | 306.28M |
|
Goodwill & Intangibles
|
| 299.80M | | 297.34M | 817.41M | 817.61M | 815.45M | 800.43M | 793.80M | 803.73M | 809.54M | 808.59M | 807.17M | 819.59M | 742.24M | 741.08M | 748.07M | 735.87M | 744.61M | 755.08M | 755.46M |
|
Long-Term Deferred Tax
|
| 6.68M | | 7.07M | 39.57M | 46.37M | 47.24M | 49.84M | 47.18M | 64.11M | 70.08M | 69.64M | 70.26M | 66.48M | 69.00M | 69.63M | 69.47M | 82.48M | 81.88M | 83.84M | 85.69M |
|
Other Non-Current Assets
|
| 30.50M | | 43.60M | 75.59M | 98.92M | 125.86M | 128.78M | 147.02M | 343.83M | 384.61M | 390.70M | 414.22M | 414.46M | 405.73M | 484.42M | 423.74M | 281.99M | 318.84M | 351.18M | 140.96M |
|
Non-Current Assets
|
| 309.19M | | 1,180.47M | 3,008.46M | 325.09M | 2,991.07M | 2,935.43M | 2,892.36M | 297.34M | 2,654.19M | 2,658.89M | 2,615.45M | 315.86M | 2,520.68M | 2,504.02M | 2,556.48M | 290.14M | 2,554.20M | 2,632.61M | 2,687.04M |
|
Assets
|
| 1,885.80M | | 2,000.99M | 4,729.94M | 4,667.97M | 4,773.26M | 4,544.09M | 4,527.87M | 4,591.84M | 4,669.84M | 4,618.49M | 4,537.68M | 4,561.19M | 4,507.56M | 4,438.62M | 4,516.35M | 4,446.36M | 4,516.94M | 4,713.28M | 4,452.84M |
|
Accounts Payables
|
| 474.53M | | 489.63M | 696.43M | 696.77M | 695.51M | 738.59M | 657.12M | 640.62M | 624.04M | 650.97M | 619.91M | 670.90M | 599.45M | 592.72M | 641.54M | 648.59M | 670.90M | 727.34M | 706.67M |
|
Notes Payables
|
| 11.24M | | 35.19M | 27.58M | 9.40M | 15.88M | 19.98M | 20.28M | 8.62M | 11.90M | 20.29M | 13.77M | 11.50M | 12.05M | 38.61M | 16.45M | 11.44M | 9.43M | 25.40M | 14.71M |
|
Payables
|
| 485.77M | | 524.82M | 724.01M | 706.17M | 711.40M | 758.57M | 677.40M | 649.24M | 635.94M | 671.25M | 633.69M | 682.40M | 611.50M | 631.34M | 657.99M | 660.03M | 680.33M | 752.74M | 721.38M |
|
Accumulated Expenses
|
| 123.46M | | 0.11M | 0.09M | 464.93M | 429.30M | 390.26M | 474.87M | 381.69M | 387.38M | 329.61M | 380.20M | 357.43M | 417.77M | 360.27M | 388.16M | 443.14M | 430.39M | 429.84M | 489.30M |
|
Other Accumulated Expenses
|
0.12M | 23.37M | 2.08M | 39.38M | 59.19M | 35.21M | -0.07M | 30.76M | -2.28M | 27.19M | -3.09M | -1.68M | -4.08M | 29.89M | 26.03M | 25.70M | 22.09M | 28.06M | 35.25M | -1.56M | 26.35M |
|
Short term Debt
|
| 20.75M | | 20.30M | 52.24M | 51.78M | 83.79M | 81.22M | 78.98M | 97.44M | 255.05M | 268.20M | 255.95M | 222.94M | 215.28M | 55.20M | 87.02M | 80.10M | 44.74M | 73.64M | 57.45M |
|
Current Leases
|
| 21.91M | | 21.73M | 68.45M | 73.05M | 73.29M | 75.58M | 86.56M | 57.37M | 61.22M | 61.46M | 59.70M | 63.65M | 62.91M | 61.65M | 62.60M | 64.36M | 64.34M | 68.14M | 68.19M |
|
Current Taxes
|
| 2.59M | | 6.39M | 21.48M | 10.32M | 5.43M | 13.76M | 17.19M | 11.56M | 20.62M | 30.04M | 33.77M | 22.92M | 63.40M | 68.13M | 66.50M | 42.75M | 54.14M | 47.05M | 36.52M |
|
Total Current Liabilities
|
| 689.91M | | 751.63M | 1,435.75M | 1,371.15M | 1,378.45M | 1,380.68M | 1,400.18M | 1,460.51M | 1,734.09M | 1,742.32M | 1,720.24M | 1,716.71M | 1,744.41M | 1,534.47M | 1,585.48M | 1,569.41M | 1,559.09M | 1,645.45M | 1,460.37M |
|
Non-Current Debt
|
| 314.84M | | 335.99M | 1,262.33M | 1,297.81M | 1,387.94M | 1,182.01M | 1,208.15M | 1,127.32M | 1,013.98M | 930.42M | 859.68M | 845.01M | 774.36M | 882.29M | 878.78M | 866.08M | 933.98M | 998.88M | 899.30M |
|
Pension
|
| 23.61M | | 23.79M | 158.17M | 152.15M | 147.62M | 142.11M | 135.79M | 124.65M | 118.76M | 16.46M | 15.88M | 121.69M | 16.04M | 15.72M | 15.47M | 18.49M | 18.31M | 18.12M | 18.11M |
|
Minority Interest
|
| 30.32M | | 32.20M | 31.63M | 132.04M | 33.95M | 33.46M | 31.77M | 125.55M | 32.96M | 34.39M | 34.18M | 137.14M | 33.77M | 33.82M | 34.79M | 35.55M | 33.11M | 35.40M | 32.57M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 199.25M | 311.45M | 302.13M | 21.99M | 291.34M | 305.75M | 275.63M | 269.88M | 214.39M | 206.41M | 195.74M | |
|
Non-Current Deferred Tax Liability
|
| 32.28M | | 34.98M | 149.65M | 281.29M | 149.31M | 152.25M | 150.37M | 263.44M | 118.61M | 119.15M | 112.33M | 237.48M | 83.70M | 83.89M | 79.96M | 84.71M | 74.47M | 68.57M | 76.72M |
|
Operating Leases
|
| 122.22M | 2.28M | 0.89M | 306.63M | 305.71M | 1.04M | -4.22M | 278.43M | 246.72M | 266.23M | 269.27M | 262.16M | 287.99M | 269.74M | 258.23M | 262.68M | 280.90M | 278.65M | 293.67M | 290.29M |
|
Other Non-Current Liabilities
|
| 10.70M | | 7.02M | 6.27M | 7.26M | 3.04M | 3.06M | 1.70M | 6.81M | 0.60M | 0.64M | 0.66M | 52.30M | 1.15M | 1.10M | 1.04M | 3.40M | 3.28M | 4.75M | 4.65M |
|
Total Non-Current Liabilities
|
| 140.59M | | 1,270.70M | 3,443.52M | 147.58M | 3,508.97M | 3,288.69M | 3,268.97M | 147.51M | 3,332.15M | 3,247.23M | 3,140.07M | 148.89M | 3,060.48M | 2,930.13M | 2,980.27M | 118.95M | 3,035.40M | 3,184.78M | 2,928.32M |
|
Total Liabilities
|
| 1,197.57M | -664.46M | 1,277.72M | 3,449.78M | 3,422.56M | 3,512.01M | 3,291.75M | 3,270.67M | 3,272.86M | 3,332.75M | 3,247.87M | 3,140.73M | 3,140.34M | 3,061.64M | 2,931.23M | 2,981.31M | 3,011.45M | 3,038.68M | 3,189.52M | 2,932.98M |
|
Total Debt
|
| 335.59M | | 356.29M | 1,314.58M | 1,349.59M | 1,471.73M | 1,263.23M | 1,287.14M | 1,224.76M | 1,269.04M | 1,198.62M | 1,115.63M | 1,067.95M | 989.64M | 937.49M | 965.81M | 946.17M | 978.73M | 1,072.52M | 956.74M |
|
Common Equity
|
| 657.91M | 664.46M | 691.08M | 1,248.53M | 1,212.63M | 1,227.30M | 1,218.87M | 1,225.43M | 1,286.67M | 1,304.13M | 1,336.23M | 1,362.76M | 1,386.66M | 1,412.16M | 1,473.57M | 1,500.26M | 1,399.36M | 1,445.14M | 1,488.36M | 1,487.29M |
|
Shareholder's Equity
|
| 657.91M | | | | 1,212.63M | | | | 1,286.67M | | | | 1,386.66M | | | | 1,399.36M | | | |
|
Liabilities and Shareholders Equity
|
| 1,885.80M | | 2,000.99M | 4,729.94M | 4,667.97M | 4,773.26M | 4,544.09M | 4,527.87M | 4,591.84M | 4,669.84M | 4,618.49M | 4,537.68M | 4,561.19M | 4,507.56M | 4,438.62M | 4,516.35M | 4,446.36M | 4,516.94M | 4,713.28M | 4,452.84M |
|
Retained Earnings
|
| 460.71M | | 478.71M | 450.19M | 413.33M | 404.33M | 437.98M | 470.12M | 469.25M | 475.72M | 510.31M | 547.91M | 562.56M | 624.98M | 697.50M | 704.05M | 657.43M | 688.61M | 690.36M | 687.24M |
|
Treasury Shares
|
| | | | | 0.21M | | | | 0.41M | | | | 0.59M | | | | 0.49M | | | |