|
Cash & Equivalents
|
13.03M | 74.92M | 57.93M | 69.70M | 184.30M | 92.70M | 317.90M | 389.90M | 282.90M | 195.90M | 269.50M |
|
Cash & Current Investments
|
13.03M | 74.92M | 57.93M | 69.70M | 184.30M | 92.70M | 317.90M | 389.90M | 282.90M | 195.90M | 269.50M |
|
Receivables - Net
|
| 144.96M | 177.76M | 220.59M | 307.60M | 326.90M | 382.20M | 430.20M | 456.30M | 496.40M | 579.10M |
|
Receivables - Other
|
| 1.07M | 1.07M | 2.48M | | | | | | | |
|
Receivables
|
| 146.03M | 178.83M | 223.07M | 307.60M | 326.90M | 382.20M | 430.20M | 456.30M | 496.40M | 579.10M |
|
Inventory
|
| 23.69M | 25.59M | 28.78M | 43.40M | 46.30M | 56.40M | 61.10M | 71.40M | 75.20M | 88.40M |
|
Prepaid Assets
|
| 24.00M | 34.62M | 42.88M | 36.80M | 41.80M | 27.40M | 39.30M | 79.00M | 96.50M | 146.00M |
|
Current Assets
|
| 268.65M | 310.96M | 361.95M | 588.30M | 525.50M | 801.50M | 946.10M | 921.00M | 895.00M | 1,119.40M |
|
Property, Plant & Equipment (Net)
|
| 175.01M | 184.55M | 204.25M | 426.30M | 523.30M | 544.60M | 629.70M | 876.60M | 968.70M | 1,088.30M |
|
Long-Term Investments
|
| 33.44M | 34.10M | 34.98M | 78.50M | 93.20M | 90.30M | 88.70M | 190.30M | 184.10M | 215.40M |
|
Goodwill
|
339.52M | 1,298.75M | 1,407.93M | 1,555.20M | 3,382.80M | 3,402.40M | 3,468.00M | 3,911.80M | 4,137.10M | 4,326.00M | 5,068.00M |
|
Intangibles
|
26.98M | 54.89M | 53.57M | 48.02M | 54.30M | 47.30M | 46.90M | 43.70M | 42.30M | 54.80M | 45.70M |
|
Goodwill & Intangibles
|
366.50M | 1,353.64M | 1,461.49M | 1,603.23M | 3,437.10M | 3,449.70M | 3,514.90M | 3,955.50M | 4,179.40M | 4,380.80M | 5,113.70M |
|
Long-Term Deferred Tax
|
| | 94.11M | 83.79M | 109.20M | 98.70M | 124.80M | 114.40M | 91.50M | 89.50M | |
|
Other Non-Current Assets
|
| 5.88M | 10.51M | 16.43M | 36.90M | 30.80M | 27.00M | 59.10M | 144.20M | 103.30M | 57.50M |
|
Non-Current Assets
|
| 1,590.14M | 1,793.49M | 1,943.00M | 4,088.00M | 4,493.40M | 4,611.70M | 5,171.50M | 5,761.10M | 5,981.70M | 6,770.60M |
|
Assets
|
| 1,858.79M | 2,104.44M | 2,304.96M | 4,676.30M | 5,018.90M | 5,413.20M | 6,117.60M | 6,682.10M | 6,876.70M | 7,890.00M |
|
Accounts Payables
|
| 43.06M | 45.34M | 49.77M | 83.30M | 96.70M | 100.20M | 124.90M | 151.60M | 171.80M | 208.70M |
|
Payables
|
| 43.06M | 45.34M | 49.77M | 83.30M | 96.70M | 100.20M | 124.90M | 151.60M | 171.80M | 208.70M |
|
Accumulated Expenses
|
| 22.37M | 26.31M | 29.27M | 55.20M | 54.20M | 65.40M | 77.10M | 68.90M | 73.80M | 60.40M |
|
Other Accumulated Expenses
|
| 53.87M | 68.41M | 79.86M | 155.20M | 191.20M | 217.00M | 210.00M | 210.10M | 204.10M | 253.90M |
|
Short term Debt
|
| 22.09M | 27.25M | 27.82M | 55.60M | 56.00M | 64.40M | 60.40M | 62.80M | 73.30M | 101.40M |
|
Current Leases
|
| 0.57M | 0.80M | 1.30M | | | | | | | |
|
Total Current Liabilities
|
| 141.39M | 181.29M | 186.72M | 349.30M | 398.10M | 556.80M | 536.80M | 493.40M | 523.00M | 624.40M |
|
Capital Leases
|
| 10.76M | 11.32M | 52.70M | 25.37M | | | | | | |
|
Non-Current Debt
|
| 1,339.27M | 1,228.11M | 1,414.42M | 2,270.90M | 2,524.70M | 2,792.40M | 2,878.40M | 2,559.00M | 2,701.80M | 3,268.90M |
|
Preferred Stock Liabilities
|
| | | | 359.30M | 395.00M | 434.50M | | | | |
|
Minority Interest
|
| 192.59M | 183.44M | 180.52M | 326.60M | 321.00M | 306.80M | 330.20M | 342.00M | 1,047.30M | 1,406.70M |
|
Non-Current Deferred Tax Liability
|
| 49.28M | 119.66M | 122.35M | | | | | | 142.40M | 39.20M |
|
Operating Leases
|
| | | | | 573.80M | 621.30M | 720.30M | 893.60M | 980.10M | 1,131.80M |
|
Other Non-Current Liabilities
|
| 90.61M | 85.61M | 76.27M | 271.30M | 113.60M | 139.70M | 87.00M | 75.40M | 41.10M | 30.20M |
|
Total Non-Current Liabilities
|
| -90.61M | -85.61M | -76.27M | -271.30M | -88.40M | -118.60M | -66.90M | -34.50M | 0.10M | 24.80M |
|
Total Liabilities
|
| | | | | 25.20M | 21.10M | 20.10M | 40.90M | 41.20M | 55.00M |
|
Total Debt
|
| 1,361.35M | 1,255.36M | 1,442.24M | 2,326.50M | 2,580.70M | 2,856.80M | 2,938.80M | 2,621.80M | 2,775.10M | 3,370.30M |
|
Common Equity
|
-14.38M | -322.23M | -320.80M | 324.67M | 1,098.90M | 983.40M | 882.10M | 1,969.60M | 2,940.90M | 3,034.50M | 3,196.40M |
|
Shareholder's Equity
|
-14.38M | -322.23M | -320.80M | 324.67M | 1,098.90M | 983.40M | 882.10M | 1,969.60M | 2,940.90M | 3,034.50M | 3,196.40M |
|
Liabilities and Shareholders Equity
|
| 1,858.79M | 2,104.44M | 2,304.96M | 4,676.30M | 5,018.90M | 5,413.20M | 6,117.60M | 6,682.10M | 6,876.70M | 7,890.00M |
|
Retained Earnings
|
| -322.23M | -320.80M | -311.35M | -247.00M | -315.70M | -431.80M | -502.70M | -557.30M | -569.20M | -737.30M |
|
Treasury Shares
|
1.45M | 1.24M | 0.17M | 0.46M | 0.70M | 0.78M | 1.45M | 1.66M | 1.00M | 0.73M | 0.89M |