|
Cash & Equivalents
|
24.24M | 7.83M | 11.56M | 10.44M | 41.30M | 24.54M | 7.83M | 22.09M | 18.57M | 22.70M | 4.83M | 3.82M | 5.43M | 38.91M | 5.65M |
|
Cash & Current Investments
|
24.24M | 7.83M | 11.56M | 10.44M | 41.30M | 24.54M | 7.83M | 22.09M | 18.57M | 22.70M | 4.83M | 3.82M | 5.43M | 38.91M | 5.65M |
|
Receivables - Net
|
| 84.00M | 562.76M | 877.90M | 1,030.13M | 527.94M | 805.84M | 1,030.96M | 1,002.22M | 566.83M | 725.94M | 1,123.16M | 1,033.96M | 717.02M | 579.47M |
|
Receivables - Other
|
| 2.28M | 22.88M | 7.45M | 17.20M | 15.62M | 6.71M | 4.77M | 12.87M | 12.93M | 9.44M | 8.59M | 12.36M | | |
|
Receivables
|
| 86.29M | 585.64M | 885.35M | 1,047.33M | 543.57M | 812.55M | 1,035.74M | 1,015.09M | 579.77M | 735.38M | 1,131.75M | 1,046.32M | 717.02M | 579.47M |
|
Raw Materials
|
| 9.26M | 0.98M | 91.42 | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | 10.05M | | 0.51M |
|
Finished Goods
|
| | 46.16M | 156.47M | 145.41M | | | | | | | | | | |
|
Inventory
|
| 94.50M | 126.89M | 310.16M | 442.02M | 367.81M | 561.43M | 551.30M | 136.13M | 69.63M | 158.47M | 251.28M | 142.61M | 106.60M | 69.92M |
|
Prepaid Assets
|
| 10.00M | 37.89M | 80.35M | 121.21M | 95.86M | 103.19M | 128.74M | 65.92M | 101.98M | 109.16M | 159.49M | 98.09M | 71.31M | 63.65M |
|
Current Assets
|
| 198.62M | 761.99M | 1,309.30M | 1,647.50M | 1,028.48M | 1,484.21M | 2,251.28M | 1,812.67M | 774.09M | 1,007.84M | 1,546.34M | 1,292.44M | 1,180.65M | 962.05M |
|
Property, Plant & Equipment (Net)
|
| 231.39M | 526.44M | 829.35M | 1,624.02M | 1,649.57M | 1,790.27M | 1,518.61M | 1,828.94M | 2,851.55M | 2,706.85M | 2,462.39M | 2,223.38M | 2,095.44M | 2,066.85M |
|
Long-Term Investments
|
| | | 189.82M | 472.67M | 219.55M | 187.42M | 17.24M | 1.13M | 23.18M | 22.72M | 21.90M | 21.09M | 20.30M | |
|
Goodwill
|
4.46M | 167.25M | 555.22M | 1,085.39M | 1,558.23M | 1,315.36M | 1,321.29M | 1,170.53M | 1,110.46M | 993.59M | 744.44M | 744.44M | 712.36M | 617.23M | 599.35M |
|
Intangibles
|
| 149.49M | 441.43M | 714.96M | 1,232.31M | 1,148.89M | 1,163.96M | 913.15M | 800.89M | 1,612.48M | 1,262.61M | 1,135.35M | 1,058.67M | 932.71M | 851.35M |
|
Goodwill & Intangibles
|
4.46M | 316.74M | 996.65M | 1,800.35M | 2,790.54M | 2,464.25M | 2,485.24M | 2,083.68M | 1,911.35M | 2,606.07M | 2,007.05M | 1,879.79M | 1,771.03M | 1,549.94M | 1,450.69M |
|
Other Non-Current Assets
|
| 2.77M | 6.54M | 16.80M | 112.91M | 176.04M | 239.60M | 517.60M | 815.54M | 63.14M | 55.55M | 45.80M | 57.98M | 98.66M | 175.21M |
|
Non-Current Assets
|
| 548.13M | 1,522.69M | 2,857.92M | 4,308.49M | 4,531.68M | 4,836.17M | 3,899.84M | 4,089.82M | 5,724.65M | 4,939.50M | 4,524.01M | 4,163.70M | 3,839.44M | 3,647.39M |
|
Assets
|
| 749.52M | 2,291.62M | 4,167.22M | 6,655.79M | 5,560.15M | 6,320.38M | 6,151.12M | 5,902.49M | 6,498.74M | 5,947.34M | 6,070.35M | 5,456.14M | 5,020.09M | 4,609.44M |
|
Accounts Payables
|
| 81.37M | 536.05M | 740.21M | 833.02M | 420.31M | 658.02M | 852.84M | 879.06M | 515.05M | 679.87M | 1,084.84M | 927.59M | 638.76M | 461.98M |
|
Payables
|
| 81.37M | 536.05M | 740.21M | 833.02M | 420.31M | 658.02M | 852.84M | 879.06M | 515.05M | 679.87M | 1,084.84M | 927.59M | 638.76M | 461.98M |
|
Accumulated Expenses
|
| | 27.25M | 45.01M | 52.08M | | | | | | | 140.72M | 133.62M | 172.60M | 135.23M |
|
Other Accumulated Expenses
|
| 14.14M | 85.61M | 141.69M | 202.35M | 214.43M | 207.12M | 223.50M | 107.76M | 232.06M | 170.40M | 140.72M | | | |
|
Short term Debt
|
| 19.53M | 12.70M | 76.85M | 25.79M | 7.91M | 29.59M | 1.25M | 28.47M | 17.72M | 2.18M | 2.38M | | 7.00M | 8.80M |
|
Current Leases
|
| | | | | | | | | 56.80M | 47.10M | 41.30M | 34.20M | 29.40M | 27.91M |
|
Current Taxes
|
| | 22.66M | 13.42M | 43.85M | | | | | | | | | | |
|
Current Deferred Revenue
|
| 20.29M | 22.37M | 29.96M | 54.23M | 56.19M | 35.94M | 8.37M | 8.46M | 19.54M | 11.16M | 7.93M | 14.70M | 17.31M | 10.35M |
|
Total Current Liabilities
|
| 144.80M | 659.56M | 995.79M | 1,119.87M | 706.02M | 938.60M | 1,129.20M | 1,251.15M | 845.82M | 910.80M | 1,277.20M | 1,110.14M | 977.35M | 739.23M |
|
Non-Current Debt
|
| 199.18M | 740.44M | 1,629.83M | 2,727.46M | 2,912.84M | 2,963.48M | 2,679.74M | 2,160.13M | 3,144.85M | 3,319.03M | 3,350.46M | 2,857.80M | 2,843.82M | 2,961.70M |
|
Minority Interest
|
| | | | | | 63.89M | 82.58M | 149.81M | 537.28M | 551.10M | 551.10M | 551.10M | | 0.42M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 42.58M | 226.79M | | | | | 2.06M | 42.10M |
|
Operating Leases
|
| | | | | | | | | 121.01M | 103.64M | 72.80M | 58.50M | 70.60M | 85.24M |
|
Other Non-Current Liabilities
|
| 0.21M | 2.21M | 9.74M | 115.03M | 247.24M | 184.53M | 173.51M | 63.54M | 114.08M | 114.61M | 104.35M | 111.23M | 129.19M | 125.90M |
|
Total Non-Current Liabilities
|
| -0.21M | -2.21M | -9.74M | -115.03M | -247.24M | -184.53M | -173.51M | 79.24M | -114.08M | -114.61M | -104.35M | -111.23M | -129.19M | -125.90M |
|
Total Liabilities
|
| | | | | | | | 142.78M | | | | | | |
|
Total Debt
|
| 218.71M | 753.14M | 1,706.68M | 2,753.26M | 2,920.74M | 2,993.07M | 2,680.99M | 2,188.60M | 3,162.57M | 3,321.21M | 3,352.84M | 2,857.80M | 2,850.82M | 2,970.51M |
|
Common Equity
|
46.40M | 405.33M | 889.42M | 1,531.85M | 2,693.43M | 1,694.07M | 2,166.80M | 2,086.09M | 2,277.82M | 1,735.69M | 948.16M | 714.45M | 767.43M | 448.07M | 145.85M |
|
Shareholder's Equity
|
46.40M | 405.33M | 889.42M | 1,531.85M | 2,693.43M | 1,694.07M | 2,166.80M | 2,086.09M | 2,277.82M | 1,735.69M | 948.16M | 714.45M | 767.43M | 448.07M | 145.85M |
|
Liabilities and Shareholders Equity
|
| 749.52M | 2,291.62M | 4,167.22M | 6,655.79M | 5,560.15M | 6,320.38M | 6,151.12M | 5,902.49M | 6,498.74M | 5,947.34M | 6,070.35M | 5,456.14M | 5,020.09M | 4,609.44M |
|
Retained Earnings
|
| 0.44M | -50.50M | -45.29M | -37.00M | -50.81M | -50.53M | -50.82M | -50.60M | -51.39M | -52.19M | -52.48M | -52.55M | -52.83M | -52.91M |
|
Preferred Shares
|
| | | | | | | 202.73M | 202.73M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M |
|
Treasury Shares
|
| | 1.44M | 1.31M | 2.26M | 2.30M | 2.71M | 2.28M | 2.31M | 1.37M | 0.45M | 2.19M | 0.63M | | |