|
Cash & Equivalents
|
94.26M | 38.16M | 69.09M | 73.42M | 81.21M | 73.37M | 49.52M | 157.67M | 287.51M | 294.17M | 355.67M |
|
Cash & Current Investments
|
94.26M | 38.16M | 69.09M | 73.42M | 81.21M | 73.37M | 49.52M | 157.67M | 287.51M | 294.17M | 355.67M |
|
Receivables - Net
|
| | | 547.81M | 611.80M | 580.14M | 574.64M | 641.77M | 680.68M | 638.13M | 628.28M |
|
Receivables - Other
|
| | | 52.26M | 5.89M | 50.40M | 49.33M | 74.75M | 5.63M | 7.34M | 66.43M |
|
Receivables
|
| | | 600.07M | 617.69M | 630.53M | 623.97M | 716.52M | 686.31M | 645.47M | 694.71M |
|
Prepaid Assets
|
| | | 48.66M | 61.76M | 59.76M | 61.29M | 64.07M | 52.19M | 93.28M | 76.37M |
|
Current Assets
|
| | | 722.15M | 820.79M | 763.67M | 734.78M | 938.26M | 1,081.40M | 1,077.22M | 1,126.75M |
|
Property, Plant & Equipment (Net)
|
| | | 577.53M | 666.90M | 856.82M | 924.83M | 990.58M | 998.54M | 1,032.47M | 1,133.85M |
|
Goodwill
|
| | | 59.02M | | | | 60.79M | | | |
|
Goodwill & Intangibles
|
| | | 65.29M | 65.29M | 65.29M | 65.29M | 67.06M | 67.06M | 67.06M | 68.06M |
|
Other Non-Current Assets
|
| | | 124.31M | 87.33M | 117.27M | 164.00M | 161.11M | 182.17M | 188.02M | 193.09M |
|
Non-Current Assets
|
| | | 2,790.59M | 3,039.73M | 3,169.14M | 3,781.94M | 4,304.65M | 4,413.00M | 4,424.95M | 4,500.14M |
|
Assets
|
| | | 3,512.74M | 3,860.52M | 3,932.81M | 4,516.72M | 5,242.91M | 5,494.40M | 5,502.17M | 5,626.89M |
|
Accounts Payables
|
| | | 140.95M | 157.00M | 125.75M | 154.74M | 175.06M | 198.62M | 172.02M | 205.48M |
|
Payables
|
| | | 140.95M | 157.00M | 125.75M | 154.74M | 175.06M | 198.62M | 172.02M | 205.48M |
|
Accumulated Expenses
|
| | | 92.23M | 143.81M | 99.37M | 155.39M | 146.18M | 210.22M | 193.03M | 252.54M |
|
Other Accumulated Expenses
|
| | | 69.95M | 71.07M | 75.07M | 106.67M | 142.35M | 164.38M | 247.94M | 179.43M |
|
Short term Debt
|
| | | 16.82M | 16.84M | 15.74M | 15.81M | 142.00M | 142.00M | 142.00M | 100.00M |
|
Current Leases
|
| | | 109.44M | 113.50M | 110.43M | 131.03M | 136.23M | 141.62M | 145.04M | 150.65M |
|
Total Current Liabilities
|
| | | 456.93M | 535.38M | 488.20M | 681.72M | 978.43M | 1,107.41M | 1,167.23M | 1,197.62M |
|
Non-Current Debt
|
| | | 520.00M | 537.00M | 248.00M | 253.65M | 250.98M | 249.09M | 246.99M | 245.90M |
|
Pension
|
| | | 6.74M | 6.74M | 6.74M | | | | | |
|
Minority Interest
|
| | | 5.60M | 5.60M | 6.11M | 6.70M | 6.14M | 6.04M | 5.83M | 5.59M |
|
Operating Leases
|
| | | 1,962.00M | 2,122.30M | 2,032.36M | 2,622.71M | 3,072.01M | 3,165.76M | 3,136.45M | 3,113.65M |
|
Other Non-Current Liabilities
|
162.98M | | | 162.98M | 154.89M | 215.36M | 234.73M | 216.53M | 242.43M | 276.41M | 289.07M |
|
Total Non-Current Liabilities
|
-250.71M | | | 3,248.04M | 3,586.36M | 3,174.51M | 3,615.24M | 4,310.68M | 4,495.70M | 4,413.09M | 4,460.90M |
|
Total Liabilities
|
-87.74M | -83.74M | -78.99M | 3,411.01M | 3,741.25M | 3,389.87M | 3,849.97M | 4,527.22M | 4,738.13M | 4,689.50M | 4,749.98M |
|
Total Debt
|
| | | 536.82M | 553.84M | 263.75M | 269.45M | 392.98M | 391.09M | 388.99M | 345.90M |
|
Common Equity
|
87.74M | 83.74M | 78.99M | 101.73M | 119.27M | 542.95M | 666.74M | 715.69M | 756.27M | 812.67M | 876.92M |
|
Shareholder's Equity
|
87.74M | 83.74M | 78.99M | 101.73M | 119.27M | 542.95M | 666.74M | 715.69M | 756.27M | 812.67M | 876.92M |
|
Liabilities and Shareholders Equity
|
| | | 3,512.74M | 3,860.52M | 3,932.81M | 4,516.72M | 5,242.91M | 5,494.40M | 5,502.17M | 5,626.89M |
|
Retained Earnings
|
| | | 96.00M | 113.34M | 65.22M | 80.83M | 118.04M | 146.51M | 197.47M | 249.88M |
|
Treasury Shares
|
| | | | | 11.56M | 11.56M | 11.56M | 13.08M | 10.53M | 8.85M |