|
Cash & Equivalents
|
-10.29M | 4.15M | 11.21M | 5.76M | 10.82M | 11.28M | 8.87M | 9.46M | 10.89M | 7.03M | 9.04M | 10.30M | 29.13M | 21.28M | 19.99M | 7.93M | 9.23M | 7.35M |
|
Short-term Investments
|
5,169.00M | 360.00 | -280.00M | 507.00M | 306.00M | | | | | | | | 27.28M | 5.74M | 5.00M | 18.64M | 18.80M | |
|
Cash & Current Investments
|
5,158.72M | 4.15M | -268.79M | 512.76M | 316.82M | 11.28M | 8.87M | 9.46M | 10.89M | 7.03M | 9.04M | 10.30M | 56.41M | 27.02M | 24.99M | 26.57M | 28.04M | 7.35M |
|
Receivables - Net
|
3.50M | 2.62M | 1.93M | 172.86M | 239.03M | 273.30M | 369.56M | 274.50M | 220.98M | 231.19M | 503.92M | 330.86M | 418.06M | 398.72M | 405.16M | 724.42M | 762.12M | 479.50M |
|
Receivables - Other
|
833.66M | | 419.70M | 1.40M | 1.90M | 0.30M | 0.20M | 0.30M | 0.30M | 1.60M | 74.49M | | 21.91M | 36.50M | 13.56M | 2.40M | 1.90M | 1.90M |
|
Receivables
|
837.16M | 2.62M | 421.63M | 174.26M | 240.93M | 273.60M | 369.76M | 274.80M | 221.28M | 232.79M | 578.41M | 330.86M | 439.98M | 435.22M | 418.72M | 726.82M | 764.02M | 481.40M |
|
Raw Materials
|
-2.83M | | 0.85M | 0.02M | 0.01M | | | 0.00M | | | | | | | | | | |
|
Finished Goods
|
| | | 38.59M | 70.77M | | | 30.11M | | | | | | | | | | |
|
Inventory
|
38.83M | 40.20M | 47.93M | 55.43M | 101.12M | 87.05M | 85.33M | 46.83M | 43.77M | 98.59M | 88.65M | 73.53M | 65.14M | 99.88M | 77.96M | 78.14M | 135.23M | 37.78M |
|
Prepaid Assets
|
9.10M | 10.82M | 14.10M | 19.80M | 26.17M | 34.78M | 72.99M | 27.55M | 32.11M | 29.27M | 42.89M | 35.99M | 54.53M | 60.81M | 39.20M | 26.77M | 41.23M | 18.79M |
|
Current Assets
|
189.57M | 189.24M | 201.83M | 252.54M | 376.10M | 404.03M | 535.22M | 355.37M | 306.32M | 359.57M | 636.03M | 443.28M | 593.07M | 580.17M | 542.48M | 853.05M | 964.05M | 911.73M |
|
Property, Plant & Equipment (Net)
|
286.75M | 284.89M | 279.77M | 265.06M | 416.93M | 565.28M | 1,128.74M | 1,631.00M | 3,931.98M | 4,214.86M | 4,866.03M | 4,417.03M | 4,294.48M | 3,851.33M | 3,912.18M | 4,096.57M | 4,528.30M | 3,539.89M |
|
Long-Term Investments
|
20.13M | 15.13M | 14.61M | 343.43M | 326.95M | 549.24M | 620.25M | 628.78M | 474.39M | 408.76M | 381.55M | 355.08M | 334.52M | 319.07M | 294.05M | 284.49M | 263.83M | 240.37M |
|
Goodwill
|
325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 325.05M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M | 301.96M |
|
Intangibles
|
| 32.65M | | 120.17M | 93.36M | 75.06M | 62.93M | 82.93M | 223.45M | 204.89M | 564.51M | 560.48M | 555.83M | 552.58M | 549.00M | 545.12M | 540.52M | 85.29M |
|
Goodwill & Intangibles
|
325.05M | 357.69M | 325.05M | 445.22M | 418.40M | 400.11M | 387.97M | 407.98M | 548.49M | 529.93M | 889.55M | 862.44M | 857.78M | 854.53M | 850.96M | 847.08M | 842.48M | 387.25M |
|
Long-Term Deferred Tax
|
| | | 446.00M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
6.84M | 4.36M | 3.83M | 32.05M | 30.01M | 33.62M | 38.11M | 41.54M | 58.69M | 56.61M | 56.63M | 121.71M | 94.08M | 45.85M | 38.26M | 32.21M | 38.24M | 1,839.11M |
|
Non-Current Assets
|
72.43M | 958.88M | 69.17M | 1,226.67M | 1,354.74M | 1,705.63M | 2,313.30M | 2,855.26M | 5,153.28M | 5,343.02M | 6,501.45M | 6,035.79M | 6,004.57M | 5,353.45M | 5,363.32M | 5,512.94M | 6,054.73M | 6,125.96M |
|
Assets
|
262.00M | 360.00M | 271.00M | 1,506.73M | 1,730.84M | 2,109.66M | 2,848.53M | 3,210.62M | 5,459.60M | 5,702.59M | 7,137.48M | 6,479.07M | 6,597.64M | 5,933.62M | 5,905.80M | 6,365.99M | 7,018.78M | 7,037.69M |
|
Accounts Payables
|
97.19M | 117.62M | 118.82M | 165.98M | 199.36M | 258.05M | 316.20M | 245.41M | 140.73M | 119.84M | 270.86M | 127.33M | 218.74M | 198.43M | 264.32M | 427.96M | 588.92M | 388.25M |
|
Payables
|
97.19M | 117.62M | 118.82M | 165.98M | 199.36M | 258.05M | 316.20M | 245.41M | 140.73M | 119.84M | 270.86M | 127.33M | 218.74M | 198.43M | 264.32M | 427.96M | 588.92M | 388.25M |
|
Accumulated Expenses
|
28.57M | 23.80M | 21.48M | 40.74M | 50.07M | 54.60M | 130.35M | 117.74M | 161.41M | 140.96M | 185.41M | 205.51M | 196.76M | 184.98M | 232.62M | 281.15M | 378.52M | 254.20M |
|
Short term Debt
|
| -4202.00M | -0.00M | 2,474.00M | 2,820.00M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
129.25M | 141.43M | 142.24M | 206.71M | 249.43M | 312.65M | 446.55M | 363.14M | 302.14M | 260.80M | 456.26M | 332.83M | 415.50M | 383.41M | 496.94M | 709.11M | 967.45M | 858.75M |
|
Non-Current Debt
|
384.40M | 366.90M | | 360.00M | 409.30M | 500.00M | 700.77M | 1,030.89M | 1,807.05M | 1,813.17M | 2,600.00M | 2,500.00M | 2,500.00M | 2,750.02M | 2,930.51M | 2,900.00M | 3,062.95M | 3,500.00M |
|
Preferred Stock Liabilities
|
-0.00M | | -0.00M | | | | | | | | | | 790.12M | 790.12M | 790.12M | 891.91M | 813.59M | 813.59M |
|
Minority Interest
|
-0.00M | | | | | | | | | | 697.15M | 761.47M | 125.13M | 141.19M | 259.57M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 529.56M |
|
Non-Current Deferred Tax Liability
|
16.71M | 15.17M | 14.89M | 15.19M | 12.76M | 14.47M | 16.73M | 19.62M | 22.59M | 25.89M | 20.13M | 22.31M | 23.95M | 26.85M | 28.99M | 30.83M | 68.31M | 16.57M |
|
Other Non-Current Liabilities
|
3.08M | 5.70M | 5.61M | 5.56M | 16.93M | 15.81M | 18.40M | 18.23M | 192.07M | 204.48M | 256.57M | 259.20M | 393.85M | 393.02M | 434.93M | 400.62M | 570.20M | 389.16M |
|
Total Non-Current Liabilities
|
-1870.08M | -2282.70M | 1,517.39M | 831.91M | 921.28M | 1,177.36M | 1,746.07M | 1,963.19M | 3,246.78M | 3,378.06M | 4,166.30M | 3,777.87M | 3,857.37M | 3,790.44M | 3,490.74M | 4,189.91M | 4,737.80M | 5,132.75M |
|
Total Liabilities
|
-1867.00M | -2277.00M | 1,523.00M | 837.47M | 938.21M | 1,193.17M | 1,764.46M | 1,981.42M | 3,438.85M | 3,582.54M | 4,422.87M | 4,037.07M | 4,251.22M | 4,183.46M | 3,925.67M | 4,590.53M | 5,308.00M | 5,521.91M |
|
Total Debt
|
384.40M | -3835.10M | -0.00M | 2,834.00M | 3,229.30M | 500.00M | 700.77M | 1,030.89M | 1,807.05M | 1,813.17M | 2,600.00M | 2,500.00M | 2,500.00M | 2,750.02M | 2,930.51M | 2,900.00M | 3,062.95M | 3,500.00M |
|
Common Equity
|
634.83M | 618.93M | 606.83M | 669.26M | 792.64M | 916.50M | 1,097.74M | 1,229.20M | 2,029.10M | 2,130.33M | 2,026.15M | 1,680.53M | 1,431.17M | 818.85M | 930.45M | 883.55M | 897.19M | 702.19M |
|
Shareholder's Equity
|
| | 606.83M | 669.26M | 792.64M | 916.50M | 1,097.74M | 1,229.20M | 2,029.10M | 2,130.33M | 2,026.15M | 1,680.53M | 1,431.17M | 818.85M | 930.45M | 883.55M | 897.19M | 702.19M |
|
Liabilities and Shareholders Equity
|
262.00M | 360.00M | 271.00M | 1,506.73M | 1,730.84M | 2,109.66M | 2,848.53M | 3,210.62M | 5,459.60M | 5,702.59M | 7,137.48M | 6,479.07M | 6,597.64M | 5,933.62M | 5,905.80M | 6,365.99M | 7,018.78M | 7,037.69M |
|
Retained Earnings
|
-0.91M | -0.83M | -0.79M | | | | | | | | -0.60M | 0.94M | -8.43M | -9.37M | -5.61M | 6.11M | 8.04M | 9.49M |
|
Preferred Equity
|
-4.19M | | -2.33M | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 62.93M | 0.11M | 0.23M | 0.33M | 0.31M | 0.34M | 0.48M | 0.58M | 0.38M | 0.16M | 0.17M | 0.21M | 0.22M | 0.12M | 0.07M |