|
Cash & Equivalents
|
396.32M | 143.26M | 449.87M | 447.36M | 138.99M | 205.27M | 210.27M | 207.72M | 355.77M | 351.05M | 362.30M | 387.18M | 258.09M | 269.29M | 261.60M | 254.96M | 250.19M | 372.36M | 368.10M | 364.53M | 362.62M | 910.53M | 908.48M | 963.43M | 468.81M | 461.39M | 460.63M | 451.08M | 437.57M | 285.30M | 271.25M | 256.30M | 377.19M | 393.70M | 399.42M | 399.29M | 394.65M | 434.22M | 430.43M | 438.96M | 430.96M | 346.91M | 456.52M | 471.48M |
|
Short-term Investments
|
| 362.22M | | | | | | | 14.14M | | | | 2.47M | | | | 15.29M | | | 27.82M | 27.67M | 27.60M | 27.65M | | 29.81M | 5.79M | | | 23.11M | | | | 20.30M | | | | 1.29M | | 6.14M | | 18.06M | | | |
|
Cash & Current Investments
|
396.32M | 505.49M | 449.87M | 447.36M | 138.99M | 205.27M | 210.27M | 207.72M | 369.91M | 351.05M | 362.30M | 387.18M | 260.57M | 269.29M | 261.60M | 254.96M | 265.49M | 372.36M | 368.10M | 392.35M | 390.29M | 938.13M | 936.13M | 963.43M | 498.62M | 467.18M | 460.63M | 451.08M | 460.68M | 285.30M | 271.25M | 256.30M | 397.49M | 393.70M | 399.42M | 399.29M | 395.95M | 434.22M | 436.57M | 438.96M | 449.02M | 346.91M | 456.52M | 471.48M |
|
Receivables - Net
|
61.74M | | | | 130.11M | 150.56M | 128.47M | 134.39M | 146.95M | 154.27M | 140.19M | 167.21M | 173.20M | 212.41M | 197.04M | 239.02M | 201.46M | 216.64M | 213.83M | 171.36M | 230.90M | 306.67M | 219.96M | 237.24M | 221.89M | 236.90M | 199.91M | 285.62M | 278.56M | 323.57M | 371.66M | 345.23M | 275.26M | 342.40M | 334.52M | 328.43M | 291.04M | 373.49M | 371.63M | 381.63M | 357.55M | 407.71M | 479.16M | 489.83M |
|
Receivables - Other
|
| | | | 85.28M | 73.13M | 0.34M | 0.33M | 0.43M | 0.43M | 1.43M | 1.53M | 23.20M | 4.30M | 3.82M | 3.37M | 43.83M | 2.84M | 2.58M | 2.34M | 34.31M | 19.43M | 19.39M | 20.56M | 37.20M | 12.54M | 11.92M | 11.67M | 36.95M | 2.92M | 1.92M | 1.81M | 1.84M | 1.93M | 1.96M | 0.54M | 42.07M | 0.54M | 0.54M | 0.55M | 38.68M | | | |
|
Receivables
|
61.74M | | | | 215.39M | 223.69M | 128.81M | 134.72M | 147.38M | 154.70M | 141.62M | 168.74M | 196.40M | 216.71M | 200.86M | 242.40M | 245.29M | 219.48M | 216.41M | 173.70M | 265.21M | 326.10M | 239.35M | 257.79M | 259.08M | 249.45M | 211.83M | 297.30M | 315.51M | 326.49M | 373.58M | 347.05M | 277.10M | 344.33M | 336.48M | 328.97M | 333.11M | 374.03M | 372.17M | 382.18M | 396.24M | 407.71M | 479.16M | 489.83M |
|
Inventory
|
286.34M | | | | 350.32M | 313.92M | 322.69M | 367.67M | 350.91M | 318.34M | 339.98M | 388.48M | 361.35M | 352.47M | 398.01M | 439.20M | 390.93M | 385.89M | 387.32M | 436.52M | 357.75M | 290.45M | 324.93M | 418.64M | 410.51M | 374.54M | 402.35M | 504.15M | 469.71M | 480.47M | 503.86M | 508.67M | 466.36M | 529.37M | 528.67M | 522.52M | 480.30M | 469.96M | 467.05M | 539.67M | 471.78M | 486.50M | 521.95M | 567.34M |
|
Current Assets
|
1,248.33M | 505.49M | | | 1,254.51M | 1,283.35M | 1,103.55M | 911.48M | 943.46M | 961.53M | 895.58M | 858.74M | 882.01M | 1,144.99M | 1,189.03M | 967.14M | 1,069.26M | 1,511.26M | 1,458.60M | 1,493.62M | 1,572.11M | 1,551.48M | 1,636.88M | 1,334.18M | 1,154.61M | 1,182.23M | 1,556.40M | 1,066.55M | 1,062.86M | 1,120.21M | 1,154.02M | 1,111.22M | 1,137.88M | 1,285.43M | 1,262.93M | 1,198.21M | 1,253.58M | 1,318.08M | 1,251.45M | 1,344.22M | 1,318.54M | 1,282.77M | 1,347.15M | 1,332.37M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | 11.64M | | | | 14.50M | | | | 29.21M | | | | 46.33M | | | | 31.63M | | | | 47.23M | | | | 29.07M | | | |
|
Property, Plant & Equipment (Net)
|
318.58M | | | | 348.78M | 340.50M | 339.08M | 326.93M | 321.97M | 313.76M | 320.85M | 345.00M | 347.81M | 353.08M | 383.10M | 398.49M | 398.12M | 486.02M | 471.14M | 463.56M | 467.55M | 457.36M | 457.11M | 485.10M | 503.38M | 509.63M | 511.45M | 597.07M | 628.50M | 609.43M | 577.81M | 541.14M | 553.89M | 593.88M | 602.39M | 601.12M | 606.51M | 612.06M | 605.75M | 625.44M | 631.65M | 614.83M | 662.88M | 680.97M |
|
Long-Term Investments
|
14.00M | | | | 5.15M | 5.74M | 6.21M | 6.25M | 14.14M | 6.82M | 36.18M | 64.39M | 72.29M | 95.46M | 52.51M | 48.15M | 40.75M | 30.69M | 48.32M | 39.50M | 36.31M | 39.30M | 35.91M | 62.61M | 20.51M | 69.24M | 98.87M | 52.60M | 23.79M | 26.15M | 81.84M | 155.38M | 57.75M | 75.24M | 75.03M | 41.91M | 105.23M | 75.83M | 64.29M | 107.52M | 49.58M | 79.94M | 160.51M | 152.09M |
|
Goodwill
|
1,111.60M | | | | 1,837.97M | 1,862.22M | 1,908.02M | 1,948.41M | 1,884.77M | 1,859.77M | 1,919.37M | 2,051.19M | 2,055.33M | 2,144.53M | 2,182.57M | 2,163.42M | 2,124.14M | 2,115.27M | 2,093.23M | 2,072.90M | 2,062.02M | 2,055.98M | 2,050.81M | 2,174.73M | 2,268.33M | 2,295.95M | 2,292.21M | 2,660.47M | 2,401.65M | 2,356.24M | 2,242.42M | 2,120.50M | 2,144.15M | 2,255.31M | 2,290.01M | 2,289.63M | 2,264.85M | 2,284.84M | 2,265.99M | 2,312.41M | 2,250.57M | 2,214.01M | 2,382.89M | 2,460.28M |
|
Intangibles
|
1,658.53M | | | | 1,895.84M | 1,906.67M | 1,951.18M | 1,925.86M | 1,864.25M | 1,838.15M | 1,897.05M | 2,025.10M | 2,030.36M | 2,117.87M | 2,244.63M | 2,425.82M | 2,382.32M | 2,370.78M | 2,341.66M | 2,317.37M | 2,305.76M | 2,304.36M | 2,297.76M | 2,435.91M | 2,570.22M | 2,593.53M | 2,590.15M | 2,681.94M | 2,809.25M | 2,757.58M | 2,624.96M | 2,484.39M | 2,507.36M | 2,637.31M | 2,677.77M | 2,679.78M | 2,655.63M | 2,680.05M | 2,659.48M | 2,713.70M | 2,642.53M | 2,600.57M | 2,800.92M | 2,892.59M |
|
Goodwill & Intangibles
|
2,770.13M | | | | 3,733.81M | 3,768.88M | 3,859.20M | 3,874.28M | 3,749.02M | 3,697.92M | 3,816.43M | 4,076.29M | 4,085.69M | 4,262.39M | 4,427.20M | 4,589.24M | 4,506.46M | 4,486.05M | 4,434.89M | 4,390.28M | 4,367.78M | 4,360.34M | 4,348.56M | 4,610.64M | 4,838.55M | 4,889.48M | 4,882.36M | 5,342.41M | 5,210.90M | 5,113.82M | 4,867.38M | 4,604.89M | 4,651.51M | 4,892.61M | 4,967.78M | 4,969.42M | 4,920.49M | 4,964.89M | 4,925.47M | 5,026.11M | 4,893.10M | 4,814.58M | 5,183.81M | 5,352.87M |
|
Long-Term Deferred Tax
|
91.61M | | | | 66.42M | 65.63M | 66.21M | 67.19M | 70.07M | 69.25M | 70.15M | 79.90M | 75.71M | 87.10M | 73.40M | 73.86M | 78.41M | 82.97M | 86.74M | 95.92M | 106.70M | 97.70M | 113.67M | 127.55M | 135.32M | 128.46M | 151.26M | 148.83M | 146.77M | 133.78M | 126.45M | 100.42M | 102.43M | 111.84M | 118.80M | 112.89M | 115.02M | 115.26M | 120.18M | 112.13M | 15.71M | 11.89M | 13.24M | 3.27M |
|
Non-Current Assets
|
3,180.33M | | | | 4,149.02M | 4,175.01M | 4,264.83M | 4,268.74M | 4,141.50M | 4,081.36M | 4,226.56M | 4,524.70M | 4,536.18M | 4,728.50M | 4,916.75M | 5,096.37M | 5,026.71M | 5,085.39M | 5,025.03M | 4,991.60M | 4,963.51M | 4,956.36M | 4,956.79M | 5,249.81M | 5,499.08M | 5,532.88M | 5,545.91M | 6,097.15M | 5,996.35M | 5,873.75M | 5,662.44M | 5,410.30M | 5,316.30M | 5,607.35M | 5,701.28M | 5,696.05M | 5,650.41M | 5,701.66M | 5,661.09M | 5,772.24M | 5,554.24M | 5,450.02M | 5,870.34M | 6,047.99M |
|
Assets
|
4,428.66M | 505.49M | | | 5,403.53M | 5,458.37M | 5,368.37M | 5,180.21M | 5,084.96M | 5,042.89M | 5,122.14M | 5,383.43M | 5,418.19M | 5,873.49M | 6,105.78M | 6,063.51M | 6,095.97M | 6,596.65M | 6,483.62M | 6,485.21M | 6,535.62M | 6,507.83M | 6,593.67M | 6,583.99M | 6,653.69M | 6,715.12M | 7,102.31M | 7,163.70M | 7,059.22M | 6,993.96M | 6,816.46M | 6,521.52M | 6,454.19M | 6,892.79M | 6,964.22M | 6,894.26M | 6,903.98M | 7,019.74M | 6,912.54M | 7,116.46M | 6,872.78M | 6,732.80M | 7,217.49M | 7,380.36M |
|
Accounts Payables
|
392.32M | 0.79M | | | 462.89M | 442.20M | 456.81M | 457.64M | 510.39M | 490.62M | 524.16M | 539.59M | 562.22M | 583.43M | 575.36M | 573.07M | 652.42M | 653.22M | 583.17M | 558.59M | 581.34M | 600.21M | 627.28M | 659.73M | 771.65M | 758.24M | 658.13M | 717.48M | 791.63M | 806.85M | 780.13M | 673.02M | 709.48M | 779.25M | 775.97M | 757.66M | 828.26M | 880.28M | 786.02M | 815.76M | 885.97M | 901.04M | 985.37M | 987.50M |
|
Notes Payables
|
609.67M | | | | 474.18M | 477.60M | 262.13M | 2.46M | -676.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1,001.99M | 0.79M | | | 937.07M | 919.80M | 718.94M | 460.09M | -165.63M | 490.62M | 524.16M | 539.59M | 562.22M | 583.43M | 575.36M | 573.07M | 652.42M | 653.22M | 583.17M | 558.59M | 581.34M | 600.21M | 627.28M | 659.73M | 771.65M | 758.24M | 658.13M | 717.48M | 791.63M | 806.85M | 780.13M | 673.02M | 709.48M | 779.25M | 775.97M | 757.66M | 828.26M | 880.28M | 786.02M | 815.76M | 885.97M | 901.04M | 985.37M | 987.50M |
|
Short term Debt
|
3,628.39M | | | | 1,634.42M | 1,620.44M | 1,647.13M | 1,615.79M | 1,567.54M | 1,546.12M | 1,564.22M | 1,649.55M | 1,642.64M | 1,817.12M | 2,101.77M | 2,050.36M | 1,989.34M | 2,108.56M | 2,063.00M | 2,081.25M | 2,045.09M | 2,056.97M | 2,027.68M | 2,110.83M | 26.83M | 2,135.76M | 2,528.97M | 2,570.37M | 2,514.79M | 2,483.28M | 2,405.68M | 2,329.11M | 2,185.68M | 2,295.13M | 2,331.39M | 2,330.24M | 2,274.21M | 2,310.58M | 2,283.86M | 2,311.31M | 2,298.98M | 2,233.99M | 2,345.99M | 2,428.71M |
|
Current Taxes
|
11.00M | | | | 107.09M | 132.47M | 129.60M | 142.87M | 175.24M | 181.33M | 182.09M | 186.01M | 171.08M | 206.15M | 211.84M | 226.11M | 229.65M | 234.83M | 232.48M | 239.79M | 240.42M | 258.21M | 268.98M | 287.58M | 198.16M | 190.46M | 285.17M | 270.65M | 227.08M | 232.44M | 228.99M | 217.99M | 186.71M | 195.88M | 185.23M | 188.76M | 203.89M | 205.65M | 217.75M | 223.16M | 242.25M | 232.89M | 241.45M | 231.12M |
|
Total Current Liabilities
|
1,084.23M | 43.95M | | | 1,140.73M | 1,150.44M | 975.53M | 739.14M | 813.14M | 782.75M | 818.39M | 836.76M | 826.44M | 880.61M | 875.27M | 876.88M | 958.77M | 981.93M | 889.92M | 876.61M | 911.08M | 926.43M | 974.90M | 1,047.42M | 1,093.45M | 1,047.13M | 1,111.54M | 1,072.21M | 1,105.30M | 1,122.56M | 1,082.74M | 963.31M | 959.85M | 1,063.04M | 1,046.46M | 1,014.78M | 1,106.07M | 1,158.28M | 1,070.86M | 1,119.31M | 1,200.35M | 1,207.77M | 1,316.13M | 1,303.85M |
|
Non-Current Debt
|
| | | | | | | | 1,567.54M | | | | 1,642.64M | | | | 1,989.34M | | | | 2,045.09M | -2092.30M | -2062.26M | -2147.28M | 2,070.17M | | | | 2,514.79M | | | | 2,185.68M | | | | 2,274.21M | | | | 2,298.98M | | | |
|
Pension
|
155.23M | | | | 185.13M | 211.01M | 241.45M | 237.41M | 206.12M | 204.98M | 205.07M | 220.68M | 221.83M | 238.34M | 232.60M | 225.53M | 228.96M | 243.12M | 259.67M | 288.75M | 262.89M | 231.16M | 272.17M | 305.10M | 329.31M | 303.97M | 299.98M | 293.88M | 279.36M | 242.87M | 169.98M | 139.44M | 134.77M | 145.22M | 146.57M | 128.67M | 170.32M | 165.24M | 156.36M | 169.78M | 162.53M | 154.10M | 168.89M | 171.85M |
|
Minority Interest
|
| | | | | | | | | | | | | | | 0.47M | 0.91M | -0.11M | -0.34M | -0.33M | -0.44M | -0.11M | -0.11M | -0.12M | -0.12M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
382.57M | | | | 371.91M | 367.63M | 368.68M | 384.86M | 359.76M | 355.74M | 358.78M | 384.83M | 385.84M | 401.24M | 418.66M | 451.41M | 447.54M | 444.76M | 443.39M | 433.19M | 440.76M | 441.47M | 440.03M | 462.68M | 509.23M | 515.42M | 452.69M | 441.53M | 500.60M | 496.07M | 495.33M | 460.98M | 454.72M | 473.88M | 483.92M | 484.10M | 457.38M | 462.36M | 463.38M | 463.67M | 312.78M | 303.78M | 320.68M | 334.00M |
|
Operating Leases
|
| | | | | | -2205.74M | -1978.77M | | | | | | | | | | | | | -1545.66M | -1443.73M | -1442.25M | -1994.02M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
68.99M | | | | 95.03M | 92.43M | 122.93M | 134.39M | 126.00M | 110.06M | 98.96M | 92.59M | 85.72M | 84.03M | 78.65M | 79.44M | 79.21M | 42.96M | 43.93M | 46.96M | 45.27M | 40.29M | 48.46M | 53.26M | 7.27M | 43.91M | 42.99M | 44.11M | 44.96M | 43.32M | 40.01M | 41.44M | 36.83M | 56.78M | 46.50M | 41.04M | 37.77M | 34.22M | 28.11M | 27.46M | 28.96M | 29.87M | 30.90M | 30.16M |
|
Total Non-Current Liabilities
|
4,166.19M | 150.95M | | | 2,193.22M | 2,200.84M | 2,258.85M | 2,326.58M | 2,217.65M | 2,187.92M | 2,249.35M | 2,409.47M | 2,410.44M | 2,638.40M | 2,884.91M | 2,856.41M | 2,786.95M | 2,834.87M | 2,821.01M | 2,832.90M | 2,794.56M | 2,761.06M | 2,784.60M | 2,950.68M | 3,025.32M | 3,034.29M | 3,287.66M | 3,364.04M | 3,323.92M | 3,227.28M | 3,076.32M | 2,933.57M | 2,835.37M | 2,992.26M | 3,037.77M | 2,986.00M | 3,009.19M | 3,016.07M | 2,971.46M | 3,055.91M | 2,827.29M | 2,775.08M | 2,999.35M | 3,090.40M |
|
Total Liabilities
|
5,250.43M | 194.90M | | | 3,333.95M | 3,351.28M | 3,234.38M | 3,065.71M | 3,030.79M | 2,970.67M | 3,067.74M | 3,246.23M | 3,236.88M | 3,519.01M | 3,760.19M | 3,733.30M | 3,745.72M | 3,816.80M | 3,710.93M | 3,709.51M | 3,705.64M | 3,687.49M | 3,759.50M | 3,998.10M | 4,118.77M | 4,081.42M | 4,399.20M | 149.06M | 4,429.23M | 4,349.84M | 4,159.07M | 3,896.88M | 3,795.22M | 4,055.30M | 4,084.23M | 4,000.79M | 4,115.26M | 4,174.35M | 4,042.31M | 4,175.21M | 4,027.64M | 3,982.86M | 4,315.48M | 4,394.24M |
|
Total Debt
|
3,628.39M | | | | 1,634.42M | 1,620.44M | 1,647.13M | 1,615.79M | 3,135.09M | 1,546.12M | 1,564.22M | 1,649.55M | 3,285.27M | 1,817.12M | 2,101.77M | 2,050.36M | 3,978.68M | 2,108.56M | 2,063.00M | 2,081.25M | 4,090.17M | -35.33M | -34.59M | -36.44M | 2,097.00M | 2,135.76M | 2,528.97M | 2,570.37M | 5,029.58M | 2,483.28M | 2,405.68M | 2,329.11M | 4,371.35M | 2,295.13M | 2,331.39M | 2,330.24M | 4,548.43M | 2,310.58M | 2,283.86M | 2,311.31M | 4,597.95M | 2,233.99M | 2,345.99M | 2,428.71M |
|
Common Equity
|
0.12M | 310.59M | | | 2,069.58M | 2,107.08M | 2,133.99M | 2,114.50M | 2,054.18M | 2,072.22M | 2,054.40M | 2,137.21M | 2,181.31M | 2,354.48M | 2,345.60M | 2,330.21M | 2,350.25M | 2,780.88M | 2,773.93M | 2,776.93M | 2,829.98M | 2,820.34M | 2,834.17M | 2,585.89M | 2,534.93M | 2,633.70M | 2,703.11M | 2,727.46M | 2,629.99M | 2,644.12M | 2,657.40M | 2,624.64M | 2,658.97M | 2,837.49M | 2,879.99M | 2,893.47M | 2,788.73M | 2,845.40M | 2,870.23M | 2,941.25M | 2,845.14M | 2,749.94M | 2,902.00M | 2,986.12M |
|
Shareholder's Equity
|
-821.77M | 310.59M | | | 2,069.58M | 2,107.08M | 2,133.99M | 2,114.50M | 2,054.18M | 2,072.22M | 2,054.40M | 2,137.21M | 2,181.31M | 2,354.48M | 2,345.60M | 2,330.21M | 2,350.25M | 2,779.85M | 2,772.69M | 2,775.71M | 2,829.98M | 2,820.34M | 2,834.17M | 2,585.89M | 2,534.93M | 2,633.70M | 2,703.11M | 2,727.46M | 2,629.99M | 2,644.12M | 2,657.40M | 2,624.64M | 2,658.97M | 2,837.49M | 2,879.99M | 2,893.47M | 2,788.73M | 2,845.40M | 2,870.23M | 2,941.25M | 2,845.14M | 2,749.94M | 2,902.00M | 2,986.12M |
|
Liabilities and Shareholders Equity
|
4,428.66M | 505.49M | | | 5,403.53M | 5,458.37M | 5,368.37M | 5,180.21M | 5,084.96M | 5,042.89M | 5,122.14M | 5,383.43M | 5,418.19M | 5,873.49M | 6,105.78M | 6,063.51M | 6,095.97M | 6,596.65M | 6,483.62M | 6,485.21M | 6,535.62M | 6,507.83M | 6,593.67M | 6,583.99M | 6,653.69M | 6,715.12M | 7,102.31M | 7,163.70M | 7,059.22M | 6,993.96M | 6,816.46M | 6,521.52M | 6,454.19M | 6,892.79M | 6,964.22M | 6,894.26M | 6,903.98M | 7,019.74M | 6,912.54M | 7,116.46M | 6,872.78M | 6,732.80M | 7,217.49M | 7,380.36M |
|
Retained Earnings
|
812.52M | -189.25M | | | -538.74M | -512.24M | -552.28M | -540.46M | 523.67M | -465.58M | -456.53M | -438.53M | 409.28M | -356.27M | -310.65M | -257.98M | 191.64M | -140.37M | -102.81M | -81.34M | -13.06M | 57.52M | 99.35M | 160.49M | 228.44M | 299.87M | 361.52M | 418.41M | 443.17M | 518.97M | 615.69M | 684.11M | 904.55M | 992.52M | 1,059.52M | 1,158.91M | 1,138.34M | 1,165.56M | 1,212.14M | 1,281.51M | 1,281.78M | 1,275.94M | 1,408.04M | 1,499.90M |