|
Assets
|
| 2761.28M | 2789.50M | 3117.70M | 3130.42M | 3071.65M |
|
Cash & Equivalents
|
| 102.45M | 106.92M | 395.21M | 296.41M | 277.24M |
|
Short-term Investments
|
| 0.01M | 0.01M | 1.08M | 5.25M | 1.62M |
|
Cash & Current Investments
|
| 102.45M | 106.92M | 396.29M | 301.65M | 278.87M |
|
Receivables - Net
|
| 91.73M | 108.18M | 118.48M | 147.70M | 140.33M |
|
Receivables - Other
|
| 12.70M | 15.60M | 19.78M | 17.79M | 15.21M |
|
Receivables
|
| 104.44M | 123.78M | 138.26M | 165.48M | 155.54M |
|
Inventory
|
| 34.09M | 54.29M | 37.15M | 48.32M | 49.16M |
|
Prepaid Assets
|
| 64.96M | 71.92M | 81.00M | 53.85M | 51.03M |
|
Current Assets
|
| 315.01M | 345.96M | 645.01M | 557.24M | 526.04M |
|
Property, Plant & Equipment (Net)
|
| 609.81M | 650.80M | 774.53M | 946.91M | 1036.89M |
|
Long-Term Investments
|
| 13.46M | 9.40M | | | |
|
Goodwill
|
1035.87M | 1115.94M | 1120.32M | 1101.77M | 1111.19M | 1081.07M |
|
Intangibles
|
| 643.37M | 598.84M | 491.26M | 416.32M | 317.65M |
|
Goodwill & Intangibles
|
1035.87M | 1759.30M | 1719.16M | 1593.03M | 1527.51M | 1398.73M |
|
Long-Term Deferred Tax
|
| 8.42M | 5.88M | 4.10M | 4.99M | 2.87M |
|
Other Non-Current Assets
|
| 9.30M | 12.87M | 38.98M | 41.24M | 42.52M |
|
Non-Current Assets
|
| 2446.26M | 2443.54M | 2472.70M | 2573.18M | 2545.61M |
|
Accounts Payables
|
| 52.40M | 72.87M | 74.14M | 71.04M | 55.10M |
|
Payables
|
| 52.40M | 72.87M | 74.14M | 71.04M | 55.10M |
|
Accumulated Expenses
|
| 60.52M | 61.86M | 490.13M | 122.47M | 90.46M |
|
Short term Debt
|
| 0.62M | 0.62M | 197.12M | 4.80M | 14.80M |
|
Current Leases
|
| 9.38M | 9.29M | 7.55M | 8.77M | 5.06M |
|
Current Taxes
|
| 10.45M | 6.70M | 5.87M | 4.15M | 7.56M |
|
Current Deferred Revenue
|
| 6.10M | 8.70M | 12.14M | 13.50M | 15.10M |
|
Total Current Liabilities
|
| 140.60M | 161.16M | 791.57M | 230.65M | 191.00M |
|
Capital Leases
|
| 34.94M | 40.88M | 56.95M | 63.79M | 95.29M |
|
Non-Current Debt
|
| 1824.79M | 1743.53M | 1747.12M | 2223.67M | 2208.10M |
|
Non-Current Deffered Revenue
|
| 21.25M | 20.75M | 18.90M | 18.76M | 16.78M |
|
Pension
|
| 48.22M | 11.46M | 7.91M | 8.44M | 7.86M |
|
Preferred Stock Liabilities
|
| 13.62M | | | | |
|
Minority Interest
|
| 2.27M | | | | |
|
Non-Current Deferred Tax Liability
|
| 214.48M | 216.58M | 216.97M | 205.37M | 69.50M |
|
Operating Leases
|
| 38.94M | 33.02M | 21.58M | 20.09M | 24.46M |
|
Other Non-Current Liabilities
|
45.20M | 45.63M | 42.45M | 45.48M | 47.94M | 49.32M |
|
Total Non-Current Liabilities
|
595.94M | 2261.07M | 2160.95M | 2721.99M | 2638.74M | 2617.42M |
|
Total Liabilities
|
641.13M | 2306.70M | 2203.41M | 2767.47M | 2686.69M | 2666.74M |
|
Total Debt
|
| 1825.41M | 1744.15M | 1944.23M | 2228.47M | 2222.90M |
|
Common Equity
|
-641.13M | 454.57M | 586.10M | 350.24M | 443.73M | 404.91M |
|
Shareholder's Equity
|
-641.13M | 454.57M | 586.10M | 350.24M | 443.73M | 404.91M |
|
Liabilities and Shareholders Equity
|
| 2761.28M | 2789.50M | 3117.70M | 3130.42M | 3071.65M |
|
Treasury Shares
|
15.01M | 2.32M | 2.02M | 1.10M | 3.21M | 2.57M |
|
Retained Earnings
|
| -589.13M | -472.25M | -705.82M | -654.44M | -610.04M |