|
Assets
|
7,409.33M | 7,267.23M | 5,957.06M | 5,227.70M | 4,809.33M |
|
Cash & Equivalents
|
387.62M | 313.44M | 260.22M | 202.32M | 216.68M |
|
Short-term Investments
|
-3.91M | -48.46M | 17.32M | 10.43M | 8.92M |
|
Cash & Current Investments
|
383.71M | 264.98M | 277.54M | 212.75M | 225.60M |
|
Receivables - Net
|
117.41M | 147.78M | 159.32M | 162.08M | 158.20M |
|
Receivables - Other
|
223.08M | 387.46M | 147.77M | 171.22M | 138.56M |
|
Receivables
|
340.49M | 535.24M | 307.10M | 333.31M | 296.76M |
|
Prepaid Assets
|
63.25M | 64.50M | 60.81M | 74.92M | 81.30M |
|
Current Assets
|
2,200.54M | 2,343.18M | 2,495.10M | 1,906.49M | 1,676.64M |
|
Buildings
|
0.01M | | | | |
|
Property, Plant & Equipment (Net)
|
18.69M | 14.91M | 11.95M | 17.21M | 24.30M |
|
Long-Term Investments
|
2.65M | | 17.32M | 10.43M | 5.50M |
|
Goodwill
|
3,481.82M | 3,650.04M | 1,999.13M | 2,023.40M | 1,976.85M |
|
Intangibles
|
2,506.09M | 2,166.80M | 1.29M | 1.16M | 0.98M |
|
Goodwill & Intangibles
|
5,987.90M | 5,816.84M | 2,000.42M | 2,024.57M | 1,977.83M |
|
Long-Term Deferred Tax
|
181.58M | 230.15M | 221.59M | 182.92M | 138.00M |
|
Other Non-Current Assets
|
0.51M | 0.34M | 0.93M | 6.84M | 12.81M |
|
Non-Current Assets
|
58.88M | 48.02M | 47.46M | 39.33M | 64.92M |
|
Accounts Payables
|
231.72M | 4.12M | 0.85M | 202.70M | 176.94M |
|
Notes Payables
|
15.40M | 10.19M | 10.19M | 10.19M | 10.19M |
|
Payables
|
247.12M | 14.31M | 11.04M | 212.89M | 187.13M |
|
Accumulated Expenses
|
86.43M | 72.33M | 91.69M | 67.75M | 59.30M |
|
Other Accumulated Expenses
|
37.36M | 0.00M | 24.54M | 21.01M | 13.31M |
|
Short term Debt
|
15.40M | 13.67M | 18.17M | 11.83M | 10.19M |
|
Current Leases
|
8.97M | 8.85M | 7.95M | 8.23M | 7.65M |
|
Current Taxes
|
8.16M | 11.04M | 11.32M | | 5.50M |
|
Total Current Liabilities
|
1,824.91M | 1,659.01M | 2,298.43M | 1,712.67M | 1,445.58M |
|
Non-Current Debt
|
3,246.87M | 2,748.18M | 2,633.27M | 2,491.64M | 2,353.36M |
|
Pension
|
| 6.66M | 4.94M | 3.11M | 2.27M |
|
Minority Interest
|
11.30M | 138.00M | | | |
|
Non-Current Deferred Tax Liability
|
122.52M | 64.89M | 118.79M | 111.70M | 91.57M |
|
Operating Leases
|
34.54M | 28.01M | 29.91M | 16.96M | 35.57M |
|
Other Non-Current Liabilities
|
50.20M | 35.58M | 8.97M | 6.88M | 8.39M |
|
Total Non-Current Liabilities
|
3,651.42M | 2,900.45M | 2,798.98M | 2,631.72M | 2,484.49M |
|
Total Liabilities
|
5,476.33M | 4,559.46M | 5,097.42M | 4,344.39M | 3,930.07M |
|
Total Debt
|
3,262.27M | 2,761.85M | 2,651.44M | 2,503.47M | 2,363.55M |
|
Common Equity
|
1,933.00M | 2,707.77M | 859.64M | 883.31M | 879.26M |
|
Shareholder's Equity
|
3.48M | 2,707.77M | 2.00M | 2.02M | 1.98M |
|
Liabilities and Shareholders Equity
|
7,409.33M | 7,267.23M | 5,957.06M | 5,227.70M | 4,809.33M |
|
Treasury Shares
|
0.52M | 1.11M | 2.86M | | 2.62M |
|
Retained Earnings
|
-265.83M | -376.79M | -2239.44M | -2259.69M | -2237.53M |