|
Cash & Equivalents
|
116.11M | 108.03M | 90.37M | 62.30M | 82.47M | 514.41M | 386.86M | 849.95M | 778.24M | 678.64M | 594.91M | 495.69M | 373.29M | 292.66M | 330.41M | 346.83M | 247.75M | 215.09M | 270.58M | 298.14M | 229.67M | 236.52M | 191.13M | 265.46M | 203.65M | 127.82M | 86.38M | 131.77M | 106.58M | 193.20M | 218.26M | 354.79M | 232.68M | 217.39M | 224.52M | 430.88M | 528.33M | 456.64M | 351.13M |
|
Cash & Current Investments
|
116.11M | 108.03M | 90.37M | 62.30M | 82.47M | 514.41M | 386.86M | 849.95M | 778.24M | 678.64M | 594.91M | 495.69M | 373.29M | 292.66M | 330.41M | 346.83M | 247.75M | 215.09M | 270.58M | 298.14M | 229.67M | 236.52M | 191.13M | 265.46M | 203.65M | 127.82M | 86.38M | 131.77M | 106.58M | 193.20M | 218.26M | 354.79M | 232.68M | 217.39M | 224.52M | 430.88M | 528.33M | 456.64M | 351.13M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 14.90M | 14.90M | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 82.41M | 5.79M | 7.50M | 4.43M | 39.00M | 0.63M | 53.42M | 55.05M | 50.60M | 83.04M | 63.40M | 68.70M | 73.00M | 75.70M | 97.37M | 80.70M | 85.10M | 108.16M | 72.70M | 77.70M | 87.60M | 98.41M | 98.66M | 93.90M | 86.50M | 97.11M | 78.60M | 79.70M | 72.10M | 69.70M | 108.80M | 110.00M | 101.80M | 80.10M | 83.40M | 76.20M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 112.27M | 95.60M | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 1,360.45M | 1,308.62M | 1,322.61M | 1,392.21M | 1,425.89M | 1,471.62M | 1,546.68M | 1,628.11M | 1,696.08M | 1,744.34M | 870.86M | 870.86M | 1,889.76M | 1,958.90M | 1,978.88M | 2,021.15M | 1,990.86M | 2,043.41M | 2,103.80M | 2,167.29M | 2,096.82M | 2,144.76M | 2,187.65M | 2,229.53M | 2,239.12M | 2,260.59M | 2,254.93M | 2,252.78M | 2,213.48M | 2,250.07M | 2,292.26M | 2,340.03M | 2,298.08M | 2,349.86M | 2,400.60M | 2,448.35M |
|
Property, Plant & Equipment (Net)
|
| | | 34.41M | 34.13M | 33.87M | 33.60M | 29.66M | 29.42M | 29.45M | 29.87M | 31.68M | 32.55M | 32.27M | 32.10M | 32.31M | 33.07M | 33.27M | 33.02M | 32.77M | 32.45M | 32.11M | 31.79M | 31.47M | 31.14M | 30.88M | 30.56M | 30.24M | 29.95M | 29.67M | 29.38M | 29.14M | 29.10M | 29.36M | 29.47M | 29.49M | 29.43M | 29.35M | 29.25M |
|
Long-Term Investments
|
| | | 417.73M | 414.86M | 412.49M | 541.82M | 530.01M | 529.47M | 538.47M | 542.88M | 532.90M | 431.83M | 431.83M | 431.83M | 431.83M | 501.91M | 469.56M | 441.74M | 391.46M | 439.24M | 374.30M | 374.44M | 321.27M | 373.02M | 372.69M | 367.49M | 289.03M | 332.56M | 302.34M | 301.44M | 252.82M | 246.41M | 237.78M | 210.76M | 185.32M | 143.35M | 160.42M | 168.87M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.81M |
|
Intangibles
|
| | | 127.59M | 127.59M | 127.59M | 127.59M | 127.59M | 104.65M | 100.93M | 97.21M | 95.92M | 91.62M | 451.99M | 451.99M | 90.28M | 77.99M | 75.63M | 73.27M | 71.75M | 63.90M | 61.19M | 56.26M | 51.41M | 51.41M | 51.41M | 45.97M | 40.26M | 39.61M | 31.66M | 31.03M | 25.27M | 23.19M | 13.73M | 11.54M | 9.04M | 7.80M | 7.33M | 19.86M |
|
Goodwill & Intangibles
|
| | | 127.59M | 127.59M | 127.59M | 127.59M | 127.59M | 104.65M | 100.93M | 97.21M | 95.92M | 91.62M | 451.99M | 451.99M | 90.28M | 77.99M | 75.63M | 73.27M | 71.75M | 63.90M | 61.19M | 56.26M | 51.41M | 51.41M | 51.41M | 45.97M | 40.26M | 39.61M | 31.66M | 31.03M | 25.27M | 23.19M | 13.73M | 11.54M | 9.04M | 7.80M | 7.33M | 89.67M |
|
Other Non-Current Assets
|
| | | 6.76M | 7.06M | 18.15M | 7.73M | 7.58M | 8.25M | 9.29M | 9.43M | 9.18M | 18.65M | 32.40M | 32.40M | 14.45M | 20.91M | 36.76M | 21.36M | 20.61M | 17.05M | 18.81M | 17.38M | 20.05M | 19.63M | 19.18M | 18.96M | 97.13M | 11.07M | 167.01M | 165.08M | 166.79M | 164.95M | 195.57M | 215.33M | 169.60M | 117.58M | 83.47M | 166.57M |
|
Assets
|
| | | 2,114.58M | 2,028.60M | 2,449.01M | 2,496.53M | 2,978.36M | 2,967.94M | 2,958.28M | 2,958.87M | 2,923.89M | 2,885.55M | 1,196.26M | 1,196.26M | 3,004.70M | 2,937.42M | 2,908.30M | 2,962.92M | 2,961.99M | 2,935.21M | 2,918.60M | 2,936.28M | 2,942.91M | 2,923.34M | 2,889.61M | 2,885.09M | 2,885.78M | 2,878.48M | 2,913.90M | 2,934.55M | 2,969.29M | 2,871.73M | 2,920.14M | 2,949.46M | 3,076.42M | 3,158.96M | 3,158.82M | 3,185.28M |
|
Accounts Payables
|
| | | 114.08M | 85.42M | 97.27M | 163.11M | 167.62M | 164.88M | 168.13M | 186.49M | 161.14M | 153.11M | 159.97M | 159.97M | 167.71M | 161.66M | 122.26M | 138.07M | 135.33M | 144.24M | 137.00M | 158.20M | 115.37M | 121.61M | 100.76M | 107.36M | 94.43M | 100.30M | 90.76M | 100.10M | 81.65M | 77.85M | 83.27M | 100.14M | 100.29M | 113.34M | 100.30M | 102.42M |
|
Notes Payables
|
| | | 69.39M | 69.52M | 69.65M | 69.79M | 560.62M | 561.06M | 556.41M | 556.71M | 557.00M | 492.17M | 302.34M | 302.34M | 29.38M | 616.43M | 616.81M | 617.20M | 617.58M | 617.84M | 618.35M | 618.73M | 619.12M | 619.50M | 619.88M | 620.27M | 620.65M | 621.03M | 621.42M | 621.80M | 622.19M | 523.32M | 524.10M | 524.91M | 525.74M | 526.59M | 527.46M | 444.53M |
|
Payables
|
| | | 183.47M | 154.94M | 166.92M | 232.90M | 728.24M | 725.94M | 724.54M | 743.20M | 718.14M | 645.28M | 462.31M | 462.31M | 197.09M | 778.10M | 739.08M | 755.26M | 752.91M | 762.08M | 755.35M | 776.93M | 734.49M | 741.11M | 720.64M | 727.63M | 715.08M | 721.34M | 712.18M | 721.90M | 703.84M | 601.17M | 607.37M | 625.04M | 626.03M | 639.93M | 627.76M | 546.96M |
|
Non-Current Debt
|
| | | 221.16M | 188.50M | 200.31M | 187.13M | 186.67M | 177.21M | 177.49M | 178.68M | 178.54M | 129.26M | 128.85M | 128.51M | 127.88M | 126.96M | 119.76M | 118.90M | 113.15M | 101.83M | 96.03M | 99.80M | 95.92M | 105.56M | 102.59M | 99.91M | 93.09M | 90.63M | | | | | | | | | | |
|
Minority Interest
|
| | | 1,265.20M | 1,246.07M | 1,339.46M | 1,333.35M | 1,320.21M | 1,315.22M | 1,283.24M | 1,271.48M | 1,261.49M | 1,287.87M | 1,275.77M | 1,263.49M | 1,272.11M | 1,237.55M | 1,245.19M | 1,264.68M | 1,267.43M | 1,254.54M | 1,251.60M | 1,240.45M | 1,265.95M | 1,250.28M | 1,244.42M | 1,239.34M | 1,249.92M | 1,242.21M | 1,269.21M | 1,274.72M | 1,304.05M | 1,307.10M | 1,330.61M | 1,336.59M | 1,405.66M | 1,440.49M | 1,445.74M | 1,476.94M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 5.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 152.50M | 152.90M | 168.03M | 168.03M | 169.51M | 171.21M | 172.63M | 172.63M | 172.63M | 173.25M | 173.25M | 173.25M | 173.25M | 172.73M | 172.73M | 174.13M | 174.13M | 173.10M | 173.10M | 173.10M | 173.10M | 173.21M | 173.21M | 173.21M | 173.21M | 173.40M | 173.40M | 173.40M | 173.42M | 173.85M | 173.85M | 173.85M |
|
Other Non-Current Liabilities
|
| | | 201.84M | 201.84M | 258.06M | 258.06M | 152.47M | | | | | | | | | | | | | | | | | | | | 93.09M | | 83.68M | 81.55M | 78.07M | 76.13M | 74.17M | 72.62M | 63.30M | 63.84M | 64.51M | 65.34M |
|
Total Non-Current Liabilities
|
| | | 404.62M | 343.43M | 367.23M | 420.04M | 920.27M | | | | | | | | | | | | | | | | | | | | 899.65M | | 896.89M | 906.62M | 884.11M | 782.50M | 793.64M | 812.78M | 833.02M | 855.29M | 844.17M | 770.43M |
|
Total Liabilities
|
| | | 606.47M | 545.28M | 625.29M | 678.10M | 1,072.75M | 1,056.01M | 1,070.06M | 1,089.90M | 1,075.38M | 956.20M | 968.27M | 1,107.54M | 1,095.90M | 1,089.93M | 1,043.71M | 1,059.04M | 1,051.89M | 1,049.22M | 1,036.68M | 1,063.43M | 1,017.53M | 1,032.73M | 1,009.29M | 1,013.61M | 992.74M | 996.68M | 980.58M | 988.16M | 962.18M | 858.63M | 867.81M | 885.39M | 896.32M | 919.13M | 908.68M | 835.77M |
|
Total Debt
|
| | | 221.16M | 188.50M | 200.31M | 187.13M | 186.67M | 177.21M | 177.49M | 178.68M | 178.54M | 129.26M | 128.85M | 128.51M | 127.88M | 126.96M | 119.76M | 118.90M | 113.15M | 101.83M | 96.03M | 99.80M | 95.92M | 105.56M | 102.59M | 99.91M | 93.09M | 90.63M | | | | | | | | | | |
|
Common Equity
|
| | | 1,508.11M | 1,483.32M | 1,823.72M | 1,818.43M | 1,905.61M | 1,911.94M | 1,888.23M | 1,868.97M | 1,848.52M | 1,904.35M | 1,883.77M | 1,864.26M | 1,883.80M | 1,822.49M | 1,839.59M | 1,878.89M | 1,885.10M | 1,860.99M | 1,856.91M | 1,847.85M | 1,900.38M | 1,865.61M | 1,855.31M | 1,846.48M | 1,868.05M | 1,856.80M | 1,908.33M | 1,921.38M | 1,982.10M | 1,988.11M | 2,027.33M | 2,039.07M | 2,155.10M | 2,214.83M | 2,225.13M | 2,279.98M |
|
Shareholder's Equity
|
| | | 1,508.11M | 1,483.32M | 1,823.72M | 1,818.43M | 1,905.61M | 1,911.94M | 1,888.23M | 1,868.97M | 1,848.52M | 1,904.35M | 1,883.77M | 1,864.26M | 1,883.80M | 1,822.49M | 1,839.59M | 1,878.89M | 1,885.10M | 1,860.99M | 1,856.91M | 1,847.85M | 1,900.38M | 1,865.61M | 1,855.31M | 1,846.48M | 1,868.05M | 1,856.80M | 1,908.33M | 1,921.38M | 1,982.10M | 1,988.11M | 2,027.33M | 2,039.07M | 2,155.10M | 2,214.83M | 2,225.13M | 2,279.98M |
|
Liabilities and Shareholders Equity
|
| | | 2,114.58M | 2,028.60M | 2,449.01M | 2,496.53M | 2,978.36M | 2,967.94M | 2,958.28M | 2,958.87M | 2,923.89M | 2,885.55M | 1,196.26M | 1,196.26M | 3,004.70M | 2,937.42M | 2,908.30M | 2,962.92M | 2,961.99M | 2,935.21M | 2,918.60M | 2,936.28M | 2,942.91M | 2,923.34M | 2,889.61M | 2,885.09M | 2,885.78M | 2,878.48M | 2,913.90M | 2,934.55M | 2,969.29M | 2,871.73M | 2,920.14M | 2,949.46M | 3,076.42M | 3,158.96M | 3,158.82M | 3,185.28M |
|
Retained Earnings
|
| | | -15.39M | -23.24M | -33.02M | -37.49M | 57.84M | 63.29M | 58.13M | 48.11M | 33.81M | 57.62M | 47.11M | 36.44M | 42.84M | 17.84M | 24.48M | 41.44M | 42.22M | 32.44M | 30.15M | 26.30M | 48.79M | 31.66M | 26.55M | 22.11M | 33.39M | 28.85M | 52.42M | 59.02M | 88.78M | 91.11M | 105.83M | 110.58M | 157.08M | 180.36M | 183.68M | 204.75M |
|
Treasury Shares
|
| | | 1.30M | 0.69M | 0.69M | 1.08M | 1.08M | 1.98M | 1.96M | 1.91M | 1.89M | 3.07M | 3.05M | 3.03M | 3.01M | 2.33M | 2.31M | 2.29M | 2.27M | 1.35M | 1.33M | 2.66M | 2.64M | 1.08M | 1.06M | 2.19M | 2.17M | 4.57M | 4.52M | 4.46M | 4.41M | 6.52M | 6.48M | 6.44M | 6.40M | 6.10M | 7.83M | 8.87M |