|
Cash & Equivalents
|
71.92M | 70.74M | 54.13M | 50.46M | 68.84M | 66.19M | 58.83M | 52.55M | 56.68M | 37.16M | 52.34M | 82.20M | 78.51M | 36.12M | 54.66M | 37.54M | 122.89M | 113.38M | 55.17M | 55.76M | 104.75M | | 129.75M | 151.23M | 121.45M | | 61.62M | 29.23M | 38.32M | 88.36M | 103.14M | 83.32M | 123.47M | 131.39M | 127.48M | 69.60M | 81.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | 16.00M | 17.33M | 16.37M | 13.42M | 13.49M | 12.27M | 6.19M | 6.53M | 5.11M | 4.01M | 2.37M |
|
Cash & Current Investments
|
71.92M | 70.74M | 54.13M | 50.46M | 68.84M | 66.19M | 58.83M | 52.55M | 56.68M | 37.16M | 52.34M | 82.20M | 78.51M | 36.12M | 54.66M | 37.54M | 122.89M | 113.38M | 55.17M | 55.76M | 104.75M | | 129.75M | 151.23M | 121.45M | 18.51M | 77.61M | 46.56M | 54.69M | 101.78M | 116.63M | 95.59M | 129.67M | 137.92M | 132.59M | 73.60M | 84.35M |
|
Receivables - Net
|
| 160.58M | | | 212.02M | 193.46M | 207.37M | 242.01M | 230.39M | 196.77M | 195.66M | 243.74M | 214.63M | 140.04M | 197.08M | 197.78M | 196.08M | 45.94M | 56.99M | 66.05M | 81.13M | 80.80M | 91.11M | 113.18M | 106.97M | 74.76M | 66.61M | 78.17M | 83.79M | 81.31M | 78.43M | 85.22M | 74.02M | 53.20M | 76.94M | 103.47M | 83.27M |
|
Receivables - Other
|
| 4.20M | | | | 4.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 164.78M | | | 212.02M | 198.37M | 207.37M | 242.01M | 230.39M | 196.77M | 195.66M | 243.74M | 214.63M | 140.04M | 197.08M | 197.78M | 196.08M | 45.94M | 56.99M | 66.05M | 81.13M | 80.80M | 91.11M | 113.18M | 106.97M | 74.76M | 66.61M | 78.17M | 83.79M | 81.31M | 78.43M | 85.22M | 74.02M | 53.20M | 76.94M | 103.47M | 83.27M |
|
Inventory
|
| 227.05M | | | 235.92M | 262.39M | 283.79M | 268.41M | 249.30M | 264.75M | 283.55M | 275.21M | 259.77M | 137.62M | 265.04M | 266.62M | 249.66M | 52.79M | 48.93M | 47.95M | 48.07M | 53.81M | 54.75M | 56.21M | 49.73M | 44.36M | 45.83M | 47.55M | 48.26M | 45.12M | 52.50M | 52.03M | 53.71M | 17.97M | 58.79M | 66.90M | 24.13M |
|
Prepaid Assets
|
| 34.31M | | | 29.01M | 26.93M | 39.65M | 39.04M | 39.26M | 39.24M | 38.78M | 35.77M | 39.05M | 31.59M | 41.29M | 34.67M | 37.41M | 11.47M | 16.77M | 18.36M | 17.51M | 16.16M | 26.70M | 35.95M | 46.07M | 19.15M | 31.30M | 24.93M | 17.57M | 17.77M | 20.97M | 31.12M | 26.13M | 10.93M | 23.65M | 25.44M | 13.49M |
|
Current Assets
|
| 492.68M | | | 545.79M | 548.97M | 589.64M | 602.02M | 575.63M | 558.62M | 570.33M | 636.92M | 591.96M | 569.49M | 611.08M | 587.70M | 647.50M | 428.67M | 369.24M | 387.33M | 251.47M | 291.67M | 302.30M | 356.57M | 324.21M | 267.70M | 221.35M | 197.21M | 204.32M | 245.99M | 268.53M | 263.96M | 283.53M | 303.71M | 291.96M | 269.41M | 297.06M |
|
Property, Plant & Equipment (Net)
|
| 1,181.39M | | | 1,209.05M | 1,230.38M | 1,245.67M | 1,217.00M | 1,204.90M | 1,208.98M | 1,201.96M | 1,193.18M | 1,178.48M | 1,011.16M | 1,147.88M | 1,132.66M | 1,135.76M | 591.71M | 593.02M | 595.02M | 595.09M | 596.23M | 588.73M | 583.64M | 581.42M | 584.89M | 583.70M | 587.20M | 580.81M | 576.90M | 572.31M | 573.56M | 571.72M | 458.68M | 571.05M | 602.89M | 481.20M |
|
Long-Term Investments
|
| 459.41M | | | 479.37M | 469.28M | 471.84M | 477.35M | 467.56M | 468.06M | 464.13M | 477.29M | 477.14M | 471.34M | 479.25M | 476.67M | 479.45M | 458.13M | 455.29M | 457.99M | 455.26M | 446.07M | 436.07M | 426.34M | 426.66M | 436.01M | 437.17M | 438.37M | 441.77M | 440.20M | 413.17M | 409.19M | 410.40M | 349.31M | 350.51M | 346.50M | |
|
Goodwill
|
| 1,241.43M | | | 1,306.55M | 1,305.96M | 2.77M | 1,260.29M | 1,262.98M | 969.67M | 1,257.03M | 1,258.24M | 1,251.30M | 390.50M | 1,248.73M | 1,255.00M | 1,263.85M | 391.56M | 429.50M | 429.70M | 406.13M | 406.14M | 405.30M | 403.21M | 401.15M | 403.16M | 403.76M | 404.22M | 403.37M | 404.47M | 404.25M | 404.27M | 405.79M | 326.59M | 404.91M | 406.75M | 326.95M |
|
Intangibles
|
| 816.57M | | | 800.42M | 786.14M | 785.03M | 759.64M | 747.35M | 728.44M | 714.11M | 702.06M | 683.30M | 555.27M | 652.32M | 643.23M | 638.77M | 137.45M | 134.66M | 131.81M | 149.15M | 145.62M | 141.65M | 136.97M | 132.35M | 129.93M | 126.74M | 123.46M | 119.52M | 116.55M | 112.93M | 109.42M | 106.59M | 67.70M | 95.24M | 94.78M | 62.08M |
|
Goodwill & Intangibles
|
| 2,058.00M | | | 2,106.97M | 2,092.10M | 787.81M | 2,019.92M | 2,010.33M | 1,698.11M | 1,971.15M | 1,960.30M | 1,934.59M | 945.77M | 1,901.05M | 1,898.22M | 1,902.62M | 529.01M | 564.17M | 561.52M | 555.28M | 551.76M | 546.96M | 540.18M | 533.50M | 533.10M | 530.50M | 527.68M | 522.89M | 521.02M | 517.18M | 513.70M | 512.38M | 394.29M | 500.15M | 501.53M | 389.03M |
|
Other Non-Current Assets
|
| 68.20M | | | 74.43M | 74.73M | 96.90M | 98.22M | 98.17M | 108.25M | 117.53M | 118.86M | 129.07M | 663.64M | 103.96M | 101.66M | 102.87M | 1,149.44M | 1,035.42M | 1,035.49M | 14.77M | 15.37M | 30.24M | 31.02M | 36.28M | 34.59M | 29.75M | 33.92M | 36.61M | 29.36M | 33.81M | 35.24M | 36.31M | 575.21M | 39.67M | 38.94M | 489.05M |
|
Non-Current Assets
|
| 3,766.99M | | | 3,869.82M | 3,866.49M | 3,873.03M | 3,812.49M | 3,780.96M | 3,768.81M | 3,811.94M | 3,804.72M | 3,773.52M | 3,752.25M | 3,685.79M | 3,659.51M | 3,676.94M | 2,769.68M | 2,694.74M | 2,700.27M | 1,651.37M | 1,639.55M | 1,632.95M | 1,611.21M | 1,607.58M | 1,616.85M | 1,608.70M | 1,616.83M | 1,608.51M | 1,591.76M | 1,562.28M | 1,555.98M | 1,556.50M | 1,498.61M | 1,494.96M | 1,526.98M | 1,437.71M |
|
Assets
|
| 4,259.67M | | | 4,415.60M | 4,415.45M | 4,462.68M | 4,414.51M | 4,356.59M | 4,327.43M | 4,382.28M | 4,441.64M | 4,365.48M | 4,321.74M | 4,296.87M | 4,247.21M | 4,324.44M | 3,198.35M | 3,063.98M | 3,087.60M | 1,902.83M | 1,931.22M | 1,935.25M | 1,967.79M | 1,931.80M | 1,884.55M | 1,830.05M | 1,814.04M | 1,812.83M | 1,837.75M | 1,830.81M | 1,819.94M | 1,840.03M | 1,802.32M | 1,786.92M | 1,796.40M | 1,734.78M |
|
Accounts Payables
|
| 128.48M | | | 129.79M | 149.33M | 136.03M | 139.73M | 129.19M | 148.37M | 136.36M | 135.59M | 132.10M | 114.99M | 127.32M | 109.23M | 116.80M | 38.13M | 42.01M | 43.44M | 49.23M | 51.86M | 52.52M | 57.94M | 52.03M | 40.02M | 34.13M | 34.62M | 32.31M | 40.20M | 33.54M | 34.20M | 33.39M | 32.94M | 34.53M | 47.94M | 47.08M |
|
Payables
|
| 128.48M | | | 129.79M | 149.33M | 136.03M | 139.73M | 129.19M | 148.37M | 136.36M | 135.59M | 132.10M | 114.99M | 127.32M | 109.23M | 116.80M | 38.13M | 42.01M | 43.44M | 49.23M | 51.86M | 52.52M | 57.94M | 52.03M | 40.02M | 34.13M | 34.62M | 32.31M | 40.20M | 33.54M | 34.20M | 33.39M | 32.94M | 34.53M | 47.94M | 47.08M |
|
Accumulated Expenses
|
| 99.43M | | | 112.79M | 93.92M | 102.72M | 76.36M | 91.51M | 100.01M | 101.26M | 98.99M | 108.36M | 85.41M | 95.31M | 88.89M | 86.12M | 48.48M | 47.06M | 45.70M | 71.68M | 75.92M | 43.13M | 58.84M | 65.07M | 72.23M | 57.77M | 50.32M | 50.61M | 61.69M | 56.76M | 48.54M | 61.71M | 39.83M | 52.02M | 54.04M | 48.71M |
|
Short term Debt
|
| 14.48M | | | 54.26M | 45.17M | 51.92M | 54.07M | 21.37M | 7.24M | 10.71M | 10.03M | 8.21M | | 8.49M | 8.60M | 14.54M | | | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 6.55M | 8.73M | 8.73M | 8.73M | 8.73M | 8.73M |
|
Current Leases
|
| | | | | | | | | | 14.48M | 14.00M | 14.10M | 11.86M | 15.23M | 14.39M | 16.77M | 6.71M | 7.46M | 7.54M | 8.08M | 8.31M | 8.42M | 8.37M | 8.58M | 8.15M | 8.07M | 9.10M | 8.50M | 8.19M | 8.21M | 7.74M | 7.98M | 9.05M | 8.75M | 8.98M | 9.85M |
|
Total Current Liabilities
|
| 242.39M | | | 296.84M | 288.41M | 290.67M | 270.16M | 242.07M | 255.61M | 262.81M | 258.62M | 262.77M | 270.36M | 246.35M | 221.12M | 234.23M | 201.87M | 192.62M | 200.02M | 138.00M | 145.08M | 113.07M | 134.15M | 134.67M | 129.40M | 108.97M | 103.03M | 100.42M | 119.08M | 107.51M | 97.03M | 111.81M | 115.13M | 104.03M | 119.69M | 132.09M |
|
Non-Current Debt
|
| 2,547.72M | | | 2,597.48M | 2,185.32M | 2,195.90M | 2,193.77M | 2,147.09M | 2,106.72M | 2,103.07M | 2,104.65M | 2,006.72M | 1,843.22M | 1,961.69M | 1,898.94M | 1,905.01M | 1,400.37M | 1,401.57M | 1,395.89M | 874.59M | 872.84M | 871.09M | 869.34M | 867.60M | 865.87M | 864.13M | 862.39M | 860.67M | 858.95M | 857.22M | 855.86M | 853.94M | 852.10M | 850.26M | 847.88M | 846.08M |
|
Minority Interest
|
| 5.06M | | | 4.94M | 3.92M | 5.57M | 4.25M | 5.09M | 4.58M | 5.19M | 5.32M | 5.01M | 5.87M | 2.67M | 3.36M | 3.70M | 0.05M | -0.74M | -0.74M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 87.20M | | | | 155.35M | 123.05M | 127.11M | | | | | | | | | | | | | | 24.58M | | | 17.70M |
|
Non-Current Deferred Tax Liability
|
| 513.79M | | | 319.74M | 327.94M | 194.85M | 197.70M | 194.65M | 196.12M | 197.55M | 207.02M | 214.94M | 336.94M | 215.04M | 222.18M | 224.46M | 239.92M | 120.93M | 122.64M | 130.56M | 155.37M | 140.58M | 144.11M | 148.02M | 159.99M | 136.59M | 137.07M | 134.83M | 152.12M | 117.23M | 115.18M | 108.54M | 105.39M | 104.74M | 104.58M | 114.43M |
|
Operating Leases
|
| | | | | | | | | | 40.97M | 53.35M | 52.57M | 34.91M | 38.08M | 34.80M | 38.34M | 21.97M | 24.08M | 23.20M | 22.78M | 21.72M | 22.37M | 21.53M | 21.02M | 20.02M | 19.44M | 20.49M | 17.87M | 16.03M | 17.45M | 16.42M | 17.58M | 23.93M | 24.69M | 28.16M | 30.85M |
|
Other Non-Current Liabilities
|
| 123.16M | | | 120.58M | 120.47M | 134.17M | 113.55M | 110.31M | 104.83M | 102.60M | 112.65M | 105.93M | 91.30M | 94.56M | 94.00M | 118.22M | 15.40M | 15.25M | 14.12M | 29.59M | 24.09M | 22.51M | 20.47M | 20.95M | 25.85M | 26.77M | 23.29M | 21.18M | 22.44M | 20.05M | 18.17M | 18.78M | 3.15M | 4.51M | 3.70M | 2.81M |
|
Total Non-Current Liabilities
|
| 3,108.57M | | | 3,214.05M | 2,663.07M | 2,681.42M | 2,661.62M | 2,583.81M | 2,558.45M | 2,604.40M | 2,609.64M | 2,522.89M | 5.95M | 2,461.17M | 2,377.04M | 2,402.03M | 36.32M | 1,862.25M | 1,868.87M | 1,165.92M | 7.47M | 1,147.11M | 1,169.13M | 1,171.32M | 16.00M | 1,129.13M | 1,122.98M | 1,113.79M | 5.80M | 1,099.41M | 1,084.49M | 1,091.88M | 5.65M | 1,083.73M | 1,100.31M | 1,124.10M |
|
Total Liabilities
|
-1066.73M | 3,231.73M | -1040.67M | -1064.42M | 3,334.63M | 2,783.54M | 2,815.59M | 2,775.18M | 2,694.12M | 2,663.28M | 2,707.00M | 2,722.29M | 2,628.82M | 2,536.42M | 2,555.73M | 2,471.04M | 2,520.26M | 1,921.17M | 1,877.49M | 1,882.99M | 1,195.52M | 1,190.48M | 1,169.62M | 1,189.60M | 1,192.27M | 1,177.32M | 1,155.90M | 1,146.27M | 1,134.97M | 1,132.29M | 1,119.46M | 1,102.66M | 1,110.66M | 1,101.86M | 1,088.24M | 1,104.01M | 1,126.91M |
|
Total Debt
|
| 2,562.20M | | | 2,651.74M | 2,230.49M | 2,247.82M | 2,247.84M | 2,168.46M | 2,113.96M | 2,113.78M | 2,114.68M | 2,014.93M | 1,843.22M | 1,970.18M | 1,907.55M | 1,919.55M | 1,400.37M | 1,401.57M | 1,404.89M | 883.59M | 881.84M | 880.09M | 878.34M | 876.60M | 874.87M | 873.13M | 871.39M | 869.67M | 867.95M | 866.22M | 862.40M | 862.67M | 860.83M | 858.99M | 856.61M | 854.81M |
|
Common Equity
|
1,066.73M | 1,027.94M | 1,040.67M | 1,064.42M | 1,080.97M | 1,631.92M | 1,647.08M | 1,639.33M | 1,662.47M | 1,664.14M | 1,675.27M | 1,719.35M | 1,736.66M | 1,785.32M | 1,741.14M | 1,776.17M | 1,804.19M | 1,277.18M | 1,186.48M | 1,204.61M | 707.32M | 740.74M | 765.63M | 778.18M | 739.52M | 707.23M | 674.15M | 667.76M | 677.86M | 705.46M | 711.36M | 717.28M | 729.37M | 700.46M | 698.68M | 692.39M | 607.87M |
|
Shareholder's Equity
|
1,066.73M | 1,027.94M | 1,040.67M | 1,064.42M | 1,080.97M | 1,631.92M | 1,647.08M | 1,639.33M | 1,662.47M | 1,664.14M | 1,675.27M | 1,719.35M | 1,736.66M | 1,785.32M | 1,741.14M | 1,776.17M | 1,804.19M | 1,277.18M | 1,186.48M | 1,204.61M | 707.32M | 740.74M | 765.63M | 778.18M | 739.52M | 707.23M | 674.15M | 667.76M | 677.86M | 705.46M | 711.36M | 717.28M | 729.37M | 700.46M | 698.68M | 692.39M | 607.87M |
|
Liabilities and Shareholders Equity
|
| 4,259.67M | | | 4,415.60M | 4,415.45M | 4,462.68M | 4,414.51M | 4,356.59M | 4,327.43M | 4,382.28M | 4,441.64M | 4,365.48M | 4,321.74M | 4,296.87M | 4,247.21M | 4,324.44M | 3,198.35M | 3,063.98M | 3,087.60M | 1,902.83M | 1,931.22M | 1,935.25M | 1,967.79M | 1,931.80M | 1,884.55M | 1,830.05M | 1,814.04M | 1,812.83M | 1,837.75M | 1,830.81M | 1,819.94M | 1,840.03M | 1,802.32M | 1,786.92M | 1,796.40M | 1,734.78M |
|
Treasury Shares
|
| 2.48M | | | | 2.10M | 0.00M | 0.00M | 0.04M | 1.77M | 0.25M | 0.25M | 0.31M | 1.63M | 0.21M | 0.72M | 0.73M | 0.78M | 0.88M | | | 0.88M | 0.91M | 1.81M | 9.39M | 17.39M | 20.48M | 7.00M | 24.63M | 24.63M | 23.87M | 24.41M | 24.36M | 24.34M | 23.49M | 26.39M | 26.85M |
|
Retained Earnings
|
| -90.38M | | | -97.79M | -32.78M | -32.56M | -16.78M | -7.64M | -39.10M | -31.96M | 57.20M | 83.91M | 103.01M | 103.24M | 119.16M | 126.67M | -175.76M | -268.39M | -269.88M | -341.14M | -315.71M | -307.83M | -288.59M | -267.26M | -242.01M | -243.48M | -217.36M | -200.78M | -170.86M | -169.63M | -161.34M | -147.09M | -177.51M | -181.10M | -175.12M | -254.37M |