|
Assets
|
574.95M | 640.02M | 593.98M | 580.75M | 601.82M | 655.94M | 691.59M | 708.90M | 881.12M | 1062.56M | 1505.01M | 1757.36M | 2209.11M | 2597.48M | 3305.58M | 4711.09M |
|
Cash & Equivalents
|
127.85M | 86.35M | 51.24M | 40.76M | 52.05M | 32.06M | 56.46M | 32.07M | 36.54M | 45.62M | 50.79M | 54.90M | 58.78M | 57.21M | 205.15M | 549.94M |
|
Cash & Current Investments
|
127.85M | 86.35M | 51.24M | 40.76M | 52.05M | 32.06M | 56.46M | 32.07M | 36.54M | 45.62M | 50.79M | 54.90M | 58.78M | 57.21M | 205.15M | 549.94M |
|
Receivables - Net
|
-1468.39M | 233.89M | -1247.54M | -1364.23M | -1151.97M | -1395.63M | 1377.58M | 1378.05M | 382.87M | 481.37M | 619.04M | 619.54M | 773.72M | 1024.08M | 1318.93M | 1861.21M |
|
Receivables - Other
|
20.43M | 26.65M | 1071.41M | 1182.09M | 989.07M | 1193.86M | 1135.28M | 1116.18M | 30.12M | 10.21M | 2.74M | 18.62M | 3723.72M | 77.03M | 166.32M | 95.79M |
|
Receivables
|
-1447.96M | 260.54M | -176.13M | -182.14M | -162.90M | -201.78M | 2512.86M | 2494.23M | 412.98M | 491.58M | 621.77M | 638.17M | 4497.43M | 1101.11M | 1485.24M | 1957.00M |
|
Inventory
|
9.82M | 9.37M | 10.35M | 9.64M | 8.43M | 8.65M | 7.94M | 9.21M | 10.30M | 12.42M | 10.05M | 13.47M | 21.85M | 35.31M | 65.54M | 59.22M |
|
Prepaid Assets
|
25.83M | 30.47M | 24.18M | 25.04M | 24.21M | 6.17M | 5.84M | 6.11M | 8.29M | 6.54M | 14.40M | 15.51M | 23.70M | 48.46M | 54.31M | 46.21M |
|
Current Assets
|
413.15M | 402.95M | 390.55M | 372.55M | 397.00M | 393.77M | 424.27M | 415.96M | 489.36M | 609.70M | 790.18M | 811.85M | 1027.32M | 1307.67M | 1911.10M | 2790.24M |
|
Property, Plant & Equipment (Net)
|
34.67M | 43.62M | 41.69M | 41.42M | 46.86M | 55.76M | 60.81M | 68.19M | 87.59M | 99.62M | 109.80M | 117.21M | 128.55M | 143.95M | 208.57M | 277.18M |
|
Goodwill
|
100.19M | 147.82M | 107.09M | 114.59M | 114.59M | 140.34M | 143.87M | 149.21M | 200.58M | 235.18M | 332.45M | 464.39M | 592.11M | 611.79M | 666.83M | 875.27M |
|
Intangibles
|
19.38M | 39.62M | 68.50M | 73.50M | 73.50M | 82.92M | 85.82M | 95.36M | 139.88M | 176.97M | 262.46M | 366.99M | 477.67M | 465.48M | 512.18M | 434.42M |
|
Goodwill & Intangibles
|
119.57M | 187.43M | 175.59M | 188.09M | 188.09M | 223.27M | 229.69M | 244.57M | 340.47M | 412.16M | 594.90M | 831.38M | 1069.78M | 1077.27M | 1179.02M | 1309.69M |
|
Long-Term Deferred Tax
|
| | | | | 15.36M | 16.28M | 27.17M | 22.97M | 17.63M | 21.92M | 29.40M | 22.91M | 115.67M | 17.72M | 85.44M |
|
Other Non-Current Assets
|
2.83M | 6.02M | 11.41M | 7.68M | 5.99M | 20.41M | 5.28M | 5.94M | 4.58M | 5.16M | 6.62M | 7.97M | 8.68M | 13.84M | 15.24M | 19.43M |
|
Non-Current Assets
|
161.79M | 237.07M | 203.43M | 208.20M | 204.82M | 262.17M | 267.32M | 292.95M | 391.76M | 452.86M | 714.83M | 945.50M | 1181.79M | 1289.81M | 1394.48M | 1920.85M |
|
Accounts Payables
|
83.85M | 101.13M | 111.68M | 100.64M | 100.83M | 106.21M | 106.68M | 103.44M | 132.01M | 176.17M | 196.19M | 204.15M | 254.79M | 337.38M | 419.96M | 654.94M |
|
Notes Payables
|
0.25M | 2.70M | | | | | 0.50M | | | | | | | | | |
|
Payables
|
84.10M | 103.83M | 111.68M | 100.64M | 100.83M | 106.21M | 107.18M | 103.44M | 132.01M | 176.17M | 196.19M | 204.15M | 254.79M | 337.38M | 419.96M | 654.94M |
|
Accumulated Expenses
|
38.04M | 42.58M | 36.39M | 36.89M | 44.09M | 44.68M | 54.08M | 61.71M | 69.22M | 87.39M | 102.89M | 121.86M | 129.97M | 127.77M | 169.14M | 228.62M |
|
Other Accumulated Expenses
|
32.75M | 30.82M | 29.85M | 27.08M | 28.17M | 24.51M | 28.68M | 34.26M | 33.65M | 32.85M | 81.63M | 91.49M | 105.67M | 120.72M | 189.93M | 501.59M |
|
Short term Debt
|
| 0.97M | 0.63M | 0.30M | 2.00M | | 0.50M | 0.60M | 0.61M | 3.28M | 20.82M | | 2.79M | 9.00M | 4.87M | 6.04M |
|
Current Leases
|
| | | | | 0.32M | 0.25M | 0.16M | | | | 16.59M | 19.05M | 21.15M | 24.43M | 28.16M |
|
Current Deferred Revenue
|
2.58M | 1.69M | 1.59M | 1.14M | 1.32M | 1.54M | 2.17M | 5.26M | 106.00M | 130.99M | 166.92M | 226.24M | 307.38M | 548.29M | 909.54M | 1149.26M |
|
Total Current Liabilities
|
249.03M | 268.21M | 280.78M | 268.59M | 269.44M | 282.34M | 305.39M | 317.68M | 373.73M | 467.06M | 608.00M | 692.90M | 836.55M | 1170.80M | 1721.20M | 2582.77M |
|
Capital Leases
|
| | | | | 0.53M | 0.26M | 0.09M | | | | | | | | |
|
Non-Current Debt
|
0.25M | 25.97M | 12.35M | 5.00M | | 39.50M | 10.50M | 1.96M | 59.93M | 73.64M | 205.32M | 235.73M | 385.24M | 247.25M | 39.34M | 62.29M |
|
Pension
|
| | | | | | 3.30M | 4.00M | 4.00M | 4.30M | 4.10M | 4.00M | 4.00M | 3.70M | 3.50M | |
|
Minority Interest
|
| | 18.52M | 16.90M | 18.19M | 15.11M | 18.28M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 4.26M | 0.77M | 0.37M | 0.26M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
9.60M | 18.87M | 4.64M | 7.95M | 9.94M | 1.31M | 1.81M | 2.29M | 2.26M | 1.39M | 1.43M | 1.34M | 1.75M | | 1.12M | 2.23M |
|
Operating Leases
|
| | | | | | | | | | 72.70M | 80.58M | 107.70M | 111.74M | 188.14M | 212.11M |
|
Other Non-Current Liabilities
|
3.89M | 11.49M | 10.70M | 9.81M | 8.42M | 10.87M | 8.63M | 10.25M | 27.26M | 22.43M | 32.27M | 50.37M | 72.21M | 67.76M | 77.94M | 147.02M |
|
Total Non-Current Liabilities
|
265.07M | 315.75M | 300.18M | 283.64M | 279.38M | 323.68M | 317.96M | 322.02M | 435.92M | 542.08M | 887.44M | 1010.55M | 1331.24M | 1529.79M | 1949.81M | 2859.39M |
|
Total Liabilities
|
268.96M | 327.24M | 310.87M | 293.45M | 287.80M | 334.55M | 326.59M | 332.27M | 463.18M | 564.52M | 919.71M | 1060.93M | 1403.45M | 1597.56M | 2027.75M | 3006.41M |
|
Total Debt
|
0.25M | 26.94M | 12.98M | 5.30M | 2.00M | 39.50M | 11.00M | 2.56M | 60.54M | 76.92M | 226.13M | 235.73M | 388.03M | 256.25M | 44.21M | 68.33M |
|
Common Equity
|
305.98M | 312.78M | 283.11M | 287.31M | 314.02M | 321.39M | 365.00M | 376.63M | 417.94M | 498.05M | 585.30M | 696.43M | 805.67M | 999.92M | 1277.83M | 1704.68M |
|
Shareholder's Equity
|
305.98M | 312.78M | 283.11M | 287.31M | 314.02M | 321.39M | 365.00M | 376.63M | 417.94M | 498.05M | 585.30M | 696.43M | 805.67M | 999.92M | 1277.83M | 1704.68M |
|
Liabilities and Shareholders Equity
|
574.95M | 640.02M | 593.98M | 580.75M | 601.82M | 655.94M | 691.59M | 708.90M | 881.12M | 1062.56M | 1505.01M | 1757.36M | 2209.11M | 2597.48M | 3305.58M | 4711.09M |
|
Treasury Shares
|
0.30M | 0.31M | 0.30M | 0.29M | -3.49M | -3.85M | -3.70M | -3.91M | -3.94M | -4.23M | -4.47M | -4.94M | -5.03M | -5.36M | -5.44M | 5.56M |
|
Retained Earnings
|
13.46M | 20.62M | -19.99M | -6.53M | 14.77M | 29.38M | 69.39M | 123.98M | 168.27M | 268.90M | 368.69M | 502.81M | 628.77M | 854.64M | 1147.66M | 1627.33M |