|
Cash & Equivalents
|
| 70.74M | 66.19M | 37.16M | 36.12M | 113.38M | | | 88.36M | 131.39M |
|
Short-term Investments
|
| | | | | | | 18.51M | 13.42M | 6.53M |
|
Cash & Current Investments
|
| 70.74M | 66.19M | 37.16M | 36.12M | 113.38M | | 18.51M | 101.78M | 137.92M |
|
Receivables - Net
|
| 160.58M | 193.46M | 196.77M | 140.04M | 45.94M | 80.80M | 74.76M | 81.31M | 53.20M |
|
Receivables - Other
|
| 4.20M | 4.91M | | | | | | | |
|
Receivables
|
| 164.78M | 198.37M | 196.77M | 140.04M | 45.94M | 80.80M | 74.76M | 81.31M | 53.20M |
|
Inventory
|
| 227.05M | 262.39M | 264.75M | 137.62M | 52.79M | 53.81M | 44.36M | 45.12M | 17.97M |
|
Prepaid Assets
|
| 34.31M | 26.93M | 39.24M | 31.59M | 11.47M | 16.16M | 19.15M | 17.77M | 10.93M |
|
Current Assets
|
| 492.68M | 548.97M | 558.62M | 569.49M | 428.67M | 291.67M | 267.70M | 245.99M | 303.71M |
|
Property, Plant & Equipment (Net)
|
| 1,181.39M | 1,230.38M | 1,208.98M | 1,011.16M | 591.71M | 596.23M | 584.89M | 576.90M | 458.68M |
|
Long-Term Investments
|
| 459.41M | 469.28M | 468.06M | 471.34M | 458.13M | 446.07M | 436.01M | 440.20M | 349.31M |
|
Goodwill
|
311.89M | 1,241.43M | 1,305.96M | 969.67M | 390.50M | 391.56M | 406.14M | 403.16M | 404.47M | 326.59M |
|
Intangibles
|
| 816.57M | 786.14M | 728.44M | 555.27M | 137.45M | 145.62M | 129.93M | 116.55M | 67.70M |
|
Goodwill & Intangibles
|
311.89M | 2,058.00M | 2,092.10M | 1,698.11M | 945.77M | 529.01M | 551.76M | 533.10M | 521.02M | 394.29M |
|
Other Non-Current Assets
|
| 68.20M | 74.73M | 108.25M | 663.64M | 1,149.44M | 15.37M | 34.59M | 29.36M | 575.21M |
|
Non-Current Assets
|
| 3,766.99M | 3,866.49M | 3,768.81M | 3,752.25M | 2,769.68M | 1,639.55M | 1,616.85M | 1,591.76M | 1,498.61M |
|
Assets
|
| 4,259.67M | 4,415.45M | 4,327.43M | 4,321.74M | 3,198.35M | 1,931.22M | 1,884.55M | 1,837.75M | 1,802.32M |
|
Accounts Payables
|
| 128.48M | 149.33M | 148.37M | 114.99M | 38.13M | 51.86M | 40.02M | 40.20M | 32.94M |
|
Payables
|
| 128.48M | 149.33M | 148.37M | 114.99M | 38.13M | 51.86M | 40.02M | 40.20M | 32.94M |
|
Accumulated Expenses
|
| 99.43M | 93.92M | 100.01M | 85.41M | 48.48M | 75.92M | 72.23M | 61.69M | 39.83M |
|
Short term Debt
|
| 14.48M | 45.17M | 7.24M | | | 9.00M | 9.00M | 9.00M | 8.73M |
|
Current Leases
|
| | | | 11.86M | 6.71M | 8.31M | 8.15M | 8.19M | 9.05M |
|
Total Current Liabilities
|
| 242.39M | 288.41M | 255.61M | 270.36M | 201.87M | 145.08M | 129.40M | 119.08M | 115.13M |
|
Non-Current Debt
|
| 2,547.72M | 2,185.32M | 2,106.72M | 1,843.22M | 1,400.37M | 872.84M | 865.87M | 858.95M | 852.10M |
|
Minority Interest
|
| 5.06M | 3.92M | 4.58M | 5.87M | 0.05M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 87.20M | 155.35M | | | | 24.58M |
|
Non-Current Deferred Tax Liability
|
| 513.79M | 327.94M | 196.12M | 336.94M | 239.92M | 155.37M | 159.99M | 152.12M | 105.39M |
|
Operating Leases
|
| | | | 34.91M | 21.97M | 21.72M | 20.02M | 16.03M | 23.93M |
|
Other Non-Current Liabilities
|
| 123.16M | 120.47M | 104.83M | 91.30M | 15.40M | 24.09M | 25.85M | 22.44M | 3.15M |
|
Total Non-Current Liabilities
|
| 3,108.57M | 2,663.07M | 2,558.45M | 5.95M | 36.32M | 7.47M | 16.00M | 5.80M | 5.65M |
|
Total Liabilities
|
| 3,231.73M | 2,783.54M | 2,663.28M | 2,536.42M | 1,921.17M | 1,190.48M | 1,177.32M | 1,132.29M | 1,101.86M |
|
Total Debt
|
| 2,562.20M | 2,230.49M | 2,113.96M | 1,843.22M | 1,400.37M | 881.84M | 874.87M | 867.95M | 860.83M |
|
Common Equity
|
235.29M | 1,027.94M | 1,631.92M | 1,664.14M | 1,785.32M | 1,277.18M | 740.74M | 707.23M | 705.46M | 700.46M |
|
Shareholder's Equity
|
235.29M | 1,027.94M | 1,631.92M | 1,664.14M | 1,785.32M | 1,277.18M | 740.74M | 707.23M | 705.46M | 700.46M |
|
Liabilities and Shareholders Equity
|
| 4,259.67M | 4,415.45M | 4,327.43M | 4,321.74M | 3,198.35M | 1,931.22M | 1,884.55M | 1,837.75M | 1,802.32M |
|
Treasury Shares
|
| 2.48M | 2.10M | 1.77M | 1.63M | 1.84M | 2.51M | 17.39M | 24.63M | 24.34M |
|
Retained Earnings
|
| -90.38M | -32.78M | -39.10M | 103.01M | -175.76M | -315.71M | -242.01M | -170.86M | -177.51M |