|
Cash & Equivalents
|
26.50M | 26.25M | 18.60M | 21.28M | 31.14M | 47.93M | 51.57M | 55.70M | 40.45M | 40.77M | 107.87M | 1,123.84M | 387.39M | 9.82M | 73.26M | 229.94M |
|
Short-term Investments
|
5.38M | 17.38M | 4.14M | 6.58M | 6.46M | 6.04M | 8.85M | 11.29M | 10.29M | 21.92M | 74.51M | 104.87M | 99.72M | 93.24M | 104.48M | 118.57M |
|
Cash & Current Investments
|
31.88M | 43.63M | 22.73M | 27.86M | 37.59M | 53.96M | 60.42M | 66.98M | 50.74M | 62.70M | 182.38M | 1,228.71M | 487.11M | 103.06M | 177.74M | 348.51M |
|
Receivables - Net
|
164.44M | 603.37M | 806.42M | 872.96M | 997.68M | 1,200.96M | 1,574.04M | 1,719.64M | 1,790.03M | 1,993.39M | 1,750.26M | 1,106.39M | 1,393.58M | 1,548.49M | 1,379.21M | 259.99M |
|
Receivables - Other
|
| | | | | | | | 18.90M | 16.70M | 29.80M | 61.40M | 58.10M | 54.70M | 33.20M | 28.50M |
|
Receivables
|
164.44M | 603.37M | 806.42M | 872.96M | 997.68M | 1,200.96M | 1,574.04M | 1,719.64M | 1,808.93M | 2,010.10M | 1,780.06M | 1,167.79M | 1,451.68M | 1,603.19M | 1,412.41M | 288.49M |
|
Current Deferred Tax Assets
|
72.43M | 60.58M | 70.31M | 69.03M | 30.77M | 45.96M | | | | | | | | | | |
|
Prepaid Assets
|
13.10M | 5.24M | 7.53M | 9.23M | 8.01M | 7.90M | 12.97M | 13.82M | 37.16M | 17.17M | 17.11M | 61.81M | 18.90M | 14.88M | 13.53M | 13.41M |
|
Current Assets
|
292.67M | 296.01M | 337.27M | 359.04M | 368.12M | 467.05M | 527.77M | 587.13M | 627.24M | 659.98M | 731.51M | 1,549.35M | 840.56M | 427.99M | 483.45M | 639.61M |
|
Buildings
|
| 8.06M | 22.24M | 22.96M | 22.98M | 22.98M | 26.38M | 26.57M | 33.02M | 26.93M | 26.93M | 26.93M | 8.29M | 8.29M | 8.29M | 8.29M |
|
Land & Improvements
|
| 2.03M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 6.68M | 2.03M | 2.03M | 2.03M | 2.03M |
|
Property, Plant & Equipment (Net)
|
43.27M | 42.77M | 60.53M | 59.74M | 59.91M | 66.05M | 83.63M | 103.07M | 123.54M | 90.43M | 72.68M | 76.19M | 70.15M | 73.29M | 75.64M | 39.17M |
|
Long-Term Investments
|
28.49M | 27.39M | 44.99M | 47.59M | 57.51M | 64.08M | 63.29M | 78.97M | 80.68M | 69.70M | | | | | | |
|
Goodwill
|
1,270.14M | 1,601.32M | 1,746.76M | 2,165.67M | 2,393.73M | 2,776.19M | 3,366.15M | 3,845.16M | 4,283.96M | 4,100.00M | 1,480.00M | 1,480.00M | 1,510.00M | 1,532.09M | 1,384.17M | 1,242.61M |
|
Intangibles
|
| 73.00M | 96.60M | 144.80M | 174.40M | 234.88M | 567.20M | 871.82M | 906.68M | 313.17M | 28.59M | 112.44M | 109.34M | 110.02M | 114.17M | 11.60M |
|
Goodwill & Intangibles
|
1,270.14M | 1,674.32M | 1,843.36M | 2,310.47M | 2,568.13M | 3,011.07M | 3,933.34M | 4,716.98M | 5,190.64M | 4,413.16M | 1,508.59M | 1,592.44M | 1,619.34M | 1,642.11M | 1,498.33M | 1,254.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 21.91M | 86.64M | 635.00M | 673.60M | 696.59M | 686.50M | 103.86M |
|
Other Non-Current Assets
|
54.78M | 70.15M | 83.09M | 118.29M | 129.44M | 36.74M | 82.15M | 56.54M | 91.93M | 691.18M | 1,641.58M | 107.36M | 131.03M | 123.18M | 82.17M | 76.60M |
|
Non-Current Assets
|
1,396.68M | 1,741.64M | 1,935.38M | 2,391.29M | 2,640.59M | 3,141.20M | 4,019.45M | 4,752.27M | 5,240.04M | 5,277.50M | 3,414.39M | 1,798.60M | 1,881.98M | 1,919.90M | 1,736.36M | 1,513.09M |
|
Assets
|
1,689.35M | 2,037.65M | 2,272.65M | 2,750.34M | 3,008.72M | 3,608.25M | 4,547.21M | 5,339.40M | 5,867.28M | 5,937.48M | 4,145.90M | 3,347.95M | 2,722.55M | 2,347.89M | 2,219.81M | 2,152.70M |
|
Accounts Payables
|
346.47M | 207.94M | 234.53M | 255.66M | 308.75M | 380.66M | | | | | | | | 374.23M | 350.80M | 398.69M |
|
Payables
|
346.47M | 207.94M | 234.53M | 255.66M | 308.75M | 380.66M | | | | | | | | 374.23M | 350.80M | 398.69M |
|
Accumulated Expenses
|
| 132.22M | 147.61M | 160.50M | 189.44M | 231.39M | | | | | | | | 197.83M | 193.11M | 215.36M |
|
Other Accumulated Expenses
|
| 8.92M | 29.44M | 36.18M | 18.15M | 29.90M | | | | | | | | 68.40M | 46.25M | 62.86M |
|
Short term Debt
|
0.23M | | | | 0.09M | 10.46M | 11.88M | 22.05M | 1.40M | 0.25M | | | 2.49M | 14.90M | 14.91M | 20.55M |
|
Current Leases
|
0.23M | 0.12M | 0.14M | 0.10M | 0.09M | | | | | 0.25M | 18.25M | 18.93M | 19.68M | 21.59M | 21.08M | 12.70M |
|
Current Taxes
|
| 13.00M | 19.62M | 12.58M | 17.95M | 25.15M | 21.08M | 18.96M | 92.01M | 30.60M | 6.04M | | 11.07M | 16.27M | 2.16M | 2.17M |
|
Total Current Liabilities
|
346.70M | 221.06M | 254.30M | 268.34M | 326.79M | 416.27M | 428.77M | 448.95M | 531.42M | 502.76M | 541.82M | 444.33M | 427.37M | 426.98M | 388.95M | 434.11M |
|
Capital Leases
|
0.21M | 0.18M | 0.33M | 0.23M | 0.14M | | | | | | | | | | | |
|
Non-Current Debt
|
50.00M | 146.50M | 29.00M | 144.00M | 27.00M | 368.00M | 919.32M | 900.13M | 1,110.50M | 1,234.78M | 1,730.24M | 1,742.59M | 1,002.26M | 632.38M | 618.42M | 597.12M |
|
Pension
|
| 99.79M | 109.63M | 119.57M | 139.37M | 148.65M | 176.53M | 173.08M | 212.27M | 209.06M | 204.91M | 265.27M | 271.09M | 275.63M | 251.28M | 257.45M |
|
Minority Interest
|
| | | | | 0.95M | 0.32M | | | | | 0.23M | 0.20M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 59.43M | 106.89M | | | | | |
|
Non-Current Deferred Tax Liability
|
59.45M | 74.07M | 93.83M | 125.88M | 111.44M | 160.49M | 188.96M | 227.80M | 147.80M | 95.58M | 229.99M | 183.56M | 185.13M | 195.04M | 182.01M | 34.25M |
|
Operating Leases
|
| | | | | | | | | | 44.64M | 40.97M | 41.40M | 44.21M | 47.24M | 31.95M |
|
Other Non-Current Liabilities
|
42.88M | 48.72M | 54.54M | 56.95M | 60.98M | 58.96M | 52.29M | 45.17M | 57.91M | 31.83M | 22.82M | 45.32M | 42.33M | 39.41M | 30.55M | 32.89M |
|
Total Non-Current Liabilities
|
456.37M | 541.47M | 487.09M | 658.02M | 604.74M | 1,283.72M | 2,057.08M | 2,533.46M | 2,742.92M | 2,817.77M | 2,624.09M | 2,554.91M | 1,783.52M | 1,416.84M | 1,340.20M | 1,354.88M |
|
Total Liabilities
|
499.25M | 590.19M | 541.63M | 714.97M | 665.73M | 1,342.68M | 2,109.37M | 2,578.63M | 2,800.82M | 2,849.60M | 2,646.91M | 2,600.23M | 1,825.85M | 1,456.26M | 1,370.75M | 1,387.76M |
|
Total Debt
|
50.23M | 146.50M | 29.00M | 144.00M | 27.09M | 378.46M | 931.20M | 922.18M | 1,111.90M | 1,235.03M | 1,730.24M | 1,742.59M | 1,004.75M | 647.28M | 633.33M | 617.66M |
|
Common Equity
|
1,190.10M | 1,447.45M | 1,731.02M | 2,035.37M | 2,342.99M | 2,265.57M | 2,437.85M | 2,760.77M | 3,066.45M | 3,087.88M | 1,499.00M | 747.72M | 896.69M | 891.63M | 849.06M | 764.94M |
|
Shareholder's Equity
|
1,190.10M | 1,447.45M | 1,731.02M | 2,035.37M | 2,342.99M | 2,265.57M | 2,437.85M | 2,760.77M | 3,066.45M | 3,087.88M | 1,499.00M | 747.72M | 896.69M | 891.63M | 849.06M | 764.94M |
|
Liabilities and Shareholders Equity
|
1,689.35M | 2,037.65M | 2,272.65M | 2,750.34M | 3,008.72M | 3,608.25M | 4,547.21M | 5,339.40M | 5,867.28M | 5,937.48M | 4,145.90M | 3,347.95M | 2,722.55M | 2,347.89M | 2,219.81M | 2,152.70M |
|
Retained Earnings
|
585.19M | 787.88M | 1,005.88M | 1,246.79M | 1,484.02M | 1,376.78M | 1,510.36M | 1,785.53M | 2,048.19M | 2,094.36M | 510.13M | -286.35M | -155.39M | -89.06M | -149.47M | -248.54M |
|
Treasury Shares
|
| 0.96M | 0.98M | 1.96M | 1.06M | 7.14M | 3.37M | 0.95M | 1.04M | 7.04M | 5.07M | 0.47M | 0.17M | 4.54M | 1.36M | 1.70M |