|
Cash & Equivalents
|
3.17M | 13.56M | 8.02M | 45.24M | 5.21M | 71.22M | 37.54M | 5.28M | 4.51M | 3.34M | 948.89M | 147.68M | 170.63M | 106.57M | 121.91M | 96.99M | 214.49M | 144.02M | 117.51M | 128.72M | 208.66M | 128.52M | 114.94M | 162.40M | 282.91M | 324.61M | 239.91M | 83.09M | 277.70M | 148.78M | 171.52M | 130.26M | 329.01M | 624.13M | 474.55M | 493.58M | 621.29M | 584.66M | 556.48M | 587.40M | 681.53M | 412.70M | 270.12M | 228.14M | 889.66M | 966.30M | 981.57M | 849.04M | 868.95M | 944.00M | 492.94M | 675.96M | 970.04M | 812.94M | 622.64M | 791.96M |
|
Cash & Current Investments
|
3.17M | 13.56M | 8.02M | 45.24M | 5.21M | 71.22M | 37.54M | 5.28M | 4.51M | 3.34M | 948.89M | 147.68M | 170.63M | 106.57M | 121.91M | 96.99M | 214.49M | 144.02M | 117.51M | 128.72M | 208.66M | 128.52M | 114.94M | 162.40M | 282.91M | 324.61M | 239.91M | 83.09M | 277.70M | 148.78M | 171.52M | 130.26M | 329.01M | 624.13M | 474.55M | 493.58M | 621.29M | 584.66M | 556.48M | 587.40M | 681.53M | 412.70M | 270.12M | 228.14M | 889.66M | 966.30M | 981.57M | 849.04M | 868.95M | 944.00M | 492.94M | 675.96M | 970.04M | 812.94M | 622.64M | 791.96M |
|
Receivables - Net
|
| | | | | | | | 60.40M | | | 26.94M | 20.12M | 23.01M | 34.19M | 32.92M | 43.71M | 32.69M | 34.67M | 35.32M | 82.50M | 66.00M | 73.00M | 84.58M | 125.60M | 55.25M | 59.61M | 85.03M | 51.59M | 58.23M | 58.37M | 70.51M | 69.28M | 83.70M | 87.58M | 73.42M | 63.55M | 81.36M | 91.35M | 86.93M | 117.00M | 116.75M | 145.43M | 169.50M | 169.45M | 141.08M | 117.13M | 119.41M | 224.64M | 125.13M | 111.64M | 113.72M | 111.61M | 131.85M | 165.72M | 150.52M |
|
Receivables - Other
|
0.07M | -0.40M | | | 0.55M | -0.73M | 1.45M | 0.53M | 12.49M | 1.85M | 3.96M | 15.88M | 10.05M | 9.73M | 10.53M | 10.49M | 10.49M | 10.36M | 10.30M | 9.70M | 46.88M | 46.88M | 46.27M | 45.92M | 35.82M | 35.33M | 35.29M | 35.29M | 37.60M | 37.52M | 37.62M | 37.40M | 40.00M | 40.01M | 39.74M | 38.82M | 46.91M | 46.52M | 46.52M | 46.52M | 63.90M | 63.80M | 63.20M | 61.81M | 56.40M | 56.40M | 52.20M | 51.74M | 66.01M | 66.01M | 66.01M | 66.01M | 68.54M | 68.30M | 64.45M | 62.80M |
|
Receivables
|
| | | | | | | | 72.89M | | | 42.82M | 30.16M | 32.74M | 44.72M | 43.41M | 54.20M | 43.05M | 44.97M | 45.02M | 129.38M | 112.87M | 119.27M | 130.51M | 161.42M | 90.58M | 94.90M | 120.31M | 89.19M | 95.75M | 95.99M | 107.91M | 109.28M | 123.71M | 127.32M | 112.24M | 110.46M | 127.88M | 137.87M | 133.44M | 180.90M | 180.55M | 208.63M | 231.30M | 225.85M | 197.48M | 169.33M | 171.15M | 290.65M | 191.15M | 177.64M | 179.73M | 180.15M | 200.16M | 230.16M | 213.32M |
|
Raw Materials
|
| | | | 129.62M | 158.03M | 199.03M | 221.55M | 326.21M | 334.85M | 324.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
82.02M | -17.77M | | | 194.08M | -51.08M | 301.83M | 359.88M | 1,465.53M | 2,280.18M | 542.04M | 2,263.74M | 2,280.18M | 2,409.31M | 2,535.75M | 2,576.40M | 2,519.27M | 2,705.25M | 2,840.21M | 2,969.15M | 2,910.63M | 3,046.09M | 3,208.34M | 3,303.42M | 3,105.55M | 3,145.55M | 3,247.79M | 3,377.74M | 3,216.06M | 3,242.68M | 3,253.60M | 3,345.39M | 3,065.44M | 3,194.15M | 3,012.62M | 2,989.38M | 2,910.14M | 3,015.98M | 3,085.58M | 3,136.48M | 3,054.74M | 3,288.35M | 3,490.32M | 3,608.30M | 3,173.85M | 3,142.41M | 3,193.33M | 3,412.80M | 3,337.48M | 3,422.88M | 3,465.81M | 3,412.63M | 3,153.46M | 3,265.33M | 3,301.30M | 3,371.59M |
|
Prepaid Assets
|
| | | | | | | | 8.59M | 11.16M | 9.83M | 27.13M | 29.11M | 26.20M | 22.76M | 20.99M | 14.52M | 11.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 17.39M | | | | 11.72M | 10.99M | 10.51M | 8.87M | 7.64M | 7.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | 20.92M | | | 16.07M | 16.80M | 17.73M | 17.32M | 17.34M | 19.00M | 17.49M | 17.55M | 17.20M | 17.55M | 17.11M | 18.79M | 17.62M | 5.87M | 4.70M | 4.17M | 4.28M | 5.41M | 4.19M | 4.24M | 4.21M | 11.74M | 11.09M | 36.04M | 36.88M | 75.06M | 68.21M | 74.05M | 75.05M | 118.09M | 122.37M | 131.40M | 133.00M | 129.84M | 134.07M | 139.96M | 139.38M | 131.82M | 124.72M | 133.59M | 130.80M | 173.92M | 170.38M | 194.09M | 190.90M |
|
Goodwill
|
| | | | | | | | | | | | 139.30M | | | | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M |
|
Goodwill & Intangibles
|
| | | | | | | | 6.49M | | | 151.74M | 167.28M | 162.43M | 167.28M | 167.28M | 162.03M | 167.28M | 161.76M | 161.63M | 161.50M | 161.36M | 161.23M | 161.09M | 160.96M | 160.83M | 160.69M | 160.56M | 160.43M | 160.29M | 160.16M | 160.03M | 159.89M | 159.76M | 159.63M | 159.49M | 158.53M | 157.57M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M | 156.60M |
|
Long-Term Deferred Tax
|
| | | | | | 0.91M | 0.91M | 311.06M | 4.61M | 4.61M | 141.60M | 157.82M | 155.80M | 148.37M | 141.48M | 130.66M | 126.81M | 116.70M | 111.90M | 123.22M | 122.11M | 117.60M | 108.70M | 76.41M | 73.82M | 66.41M | 59.11M | 67.77M | 67.80M | 64.70M | 57.30M | 49.90M | 46.30M | 39.74M | 30.80M | 47.52M | 44.40M | 44.40M | 43.62M | 57.10M | 57.10M | 57.10M | 57.10M | 34.85M | 34.90M | 34.90M | 34.90M | 38.00M | 38.00M | 38.00M | 38.00M | 46.00M | 46.00M | 46.00M | 46.00M |
|
Other Non-Current Assets
|
1.27M | -0.17M | | | 3.06M | 1.96M | 2.31M | 8.33M | 63.63M | 15.57M | 24.45M | 103.61M | 81.72M | 97.39M | 87.35M | 84.52M | 48.92M | 45.92M | 47.86M | 66.00M | 60.59M | 58.53M | 58.11M | 58.29M | 48.07M | 82.00M | 94.11M | 107.31M | 105.25M | 173.96M | 164.99M | 173.80M | 173.43M | 173.96M | 167.75M | 174.06M | 145.88M | 140.77M | 151.70M | 147.61M | 151.16M | 160.21M | 163.69M | 173.40M | 165.69M | 163.93M | 157.12M | 158.15M | 157.09M | 158.64M | 164.68M | 171.47M | 164.50M | 162.71M | 206.65M | 202.65M |
|
Assets
|
| | | | 217.52M | 379.71M | 382.96M | 430.97M | 1,910.46M | 2,913.52M | 601.19M | 2,851.40M | 2,889.84M | 2,972.25M | 3,107.19M | 3,111.81M | 3,138.07M | 3,234.08M | 3,336.26M | 3,489.90M | 3,564.64M | 3,599.72M | 3,752.00M | 3,896.07M | 3,805.38M | 3,846.76M | 3,872.68M | 3,877.10M | 3,884.20M | 3,855.89M | 3,877.55M | 3,941.47M | 3,858.69M | 4,293.05M | 3,977.90M | 3,957.57M | 4,021.98M | 4,092.95M | 4,160.16M | 4,233.69M | 4,336.22M | 4,314.07M | 4,414.66M | 4,526.04M | 4,719.94M | 4,739.24M | 4,780.56M | 4,870.23M | 4,914.59M | 4,969.98M | 4,596.20M | 4,779.26M | 4,891.11M | 4,825.24M | 4,797.84M | 4,988.61M |
|
Accounts Payables
|
4.41M | -1.64M | | | 7.82M | 13.60M | 12.83M | 14.60M | 59.68M | 16.01M | 20.64M | 62.46M | 68.86M | 60.99M | 51.01M | 67.75M | 64.84M | 67.60M | 79.82M | 77.67M | 70.25M | 74.11M | 63.25M | 64.04M | 72.87M | 76.25M | 88.94M | 83.71M | 81.31M | 66.61M | 63.09M | 81.28M | 66.12M | 77.28M | 71.09M | 94.06M | 79.69M | 118.90M | 141.14M | 119.70M | 84.85M | 76.02M | 112.94M | 64.11M | 62.32M | 57.54M | 78.39M | 55.23M | 64.83M | 51.74M | 57.41M | 75.21M | 68.23M | 75.80M | 81.45M | 72.34M |
|
Notes Payables
|
6.87M | | | | 57.37M | 60.90M | 62.56M | 92.45M | 138.11M | 176.93M | 227.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 75.47M | 104.10M | 69.59M | 99.02M | 71.09M |
|
Payables
|
11.29M | -1.64M | | | 65.19M | 74.49M | 75.39M | 107.05M | 197.79M | 192.94M | 247.77M | 62.46M | 68.86M | 60.99M | 51.01M | 67.75M | 64.84M | 67.60M | 79.82M | 77.67M | 70.25M | 74.11M | 63.25M | 64.04M | 72.87M | 76.25M | 88.94M | 83.71M | 81.31M | 66.61M | 63.09M | 81.28M | 66.12M | 77.28M | 71.09M | 94.06M | 79.69M | 118.90M | 141.14M | 119.70M | 84.85M | 76.02M | 112.94M | 64.11M | 62.32M | 57.54M | 78.39M | 55.23M | 64.83M | 51.74M | 89.51M | 150.68M | 172.33M | 145.38M | 180.47M | 143.43M |
|
Accumulated Expenses
|
| | | | 3.17M | | | 4.30M | 190.68M | 18.76M | 19.47M | 201.09M | 210.01M | 210.60M | 205.42M | 210.71M | 216.26M | 201.30M | 198.79M | 219.40M | 263.85M | 251.89M | 278.02M | 316.49M | 330.88M | 333.19M | 298.08M | 313.19M | 335.15M | 319.79M | 295.67M | 315.44M | 322.04M | 315.56M | 314.82M | 332.15M | 366.74M | 390.49M | 395.14M | 416.06M | 466.01M | 490.88M | 474.20M | 494.73M | 443.03M | 436.27M | 425.52M | 509.19M | 453.53M | 485.05M | 437.24M | 456.42M | 465.56M | 443.57M | 417.30M | 436.40M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 9.18M | 6.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 75.47M | 104.10M | 69.59M | 99.02M | 71.09M |
|
Current Taxes
|
| | | | | | | | 16.58M | | | 15.69M | 15.66M | 15.75M | 15.89M | 8.60M | 19.28M | 11.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 834.59M | | | 887.13M | 863.82M | 887.88M | 888.27M | 888.66M | 868.68M | 869.94M | 1,165.11M | 1,166.72M | 1,168.31M | 1,169.91M | 1,467.86M | 1,469.56M | 1,471.30M | 1,473.07M | 1,453.37M | 1,419.20M | 1,410.80M | 1,412.46M | 1,032.14M | 1,033.06M | 1,033.98M | 1,034.92M | 1,166.19M | 1,083.25M | 1,084.02M | 1,084.80M | 1,085.60M | 1,086.40M | 1,087.22M | 1,088.05M | 1,088.89M | 1,089.75M | 1,090.62M | 1,091.51M | 1,092.41M | 1,093.32M | 1,094.25M | 1,095.19M | 646.03M | 646.28M | 646.53M | 646.79M | 647.05M | 647.32M |
|
Minority Interest
|
| | | | | | | | 28.42M | | | 14.21M | 18.30M | 20.02M | 21.94M | 11.56M | 21.78M | 26.09M | 17.48M | 22.90M | 19.06M | 14.62M | 14.91M | 3.55M | 0.60M | 0.60M | 0.60M | 0.60M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.90M | 1.05M | 1.72M | 4.14M | 2.86M | 0.71M | 0.76M | 2.68M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.13M | 0.10M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 22.08M | | | | 27.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 28.26M | | | 38.91M | 28.77M | 29.41M | 27.70M | 26.24M | 20.59M | 16.31M | 14.41M | 16.73M | 17.13M | 15.29M | 14.06M | 17.75M | 13.51M | 18.99M | 17.32M | 18.29M | 36.56M | 13.60M | 13.59M | 13.55M | 12.46M | 13.25M | 13.70M | 14.20M | 12.84M | 18.97M | 19.77M | 19.47M | 17.91M | 23.54M | 23.75M | 20.09M | 19.42M | 12.79M | 12.51M | 12.11M | 12.43M | 18.26M | 8.50M | 8.33M | 18.17M | 19.50M | 18.26M | 15.95M |
|
Total Non-Current Liabilities
|
| | | | | | | | 1,056.69M | | | 1,388.91M | 1,388.59M | 1,452.21M | 1,528.78M | 1,497.84M | 1,431.02M | 1,496.92M | 1,547.08M | 1,664.81M | 1,699.00M | 1,730.63M | 1,945.07M | 2,032.33M | 1,861.55M | 1,863.53M | 1,823.06M | 1,897.81M | 1,790.70M | 1,785.26M | 1,777.32M | 1,816.22M | 1,659.69M | 2,164.51M | 1,788.39M | 1,745.27M | 1,776.60M | 1,834.21M | 1,861.09M | 1,860.07M | 1,870.68M | 1,881.40M | 1,902.29M | 1,878.50M | 1,863.99M | 1,859.97M | 1,871.23M | 1,933.97M | 1,888.52M | 1,902.05M | 1,448.20M | 1,520.96M | 1,537.22M | 1,484.01M | 1,489.49M | 1,670.62M |
|
Total Liabilities
|
11.29M | | | | 68.36M | 74.49M | 75.39M | 118.12M | 1,084.95M | 211.70M | 267.23M | 1,427.82M | 1,417.36M | 1,481.62M | 1,556.48M | 1,524.08M | 1,451.61M | 1,513.23M | 1,561.48M | 1,681.55M | 1,716.13M | 1,745.92M | 1,959.13M | 2,050.08M | 1,875.05M | 1,882.51M | 1,840.38M | 1,916.10M | 1,827.27M | 1,798.86M | 1,790.91M | 1,829.77M | 1,672.15M | 2,177.76M | 1,802.09M | 1,759.46M | 1,789.43M | 1,853.18M | 1,880.86M | 1,879.54M | 1,888.59M | 1,904.94M | 1,926.04M | 1,898.59M | 1,883.41M | 1,872.76M | 1,883.74M | 1,946.08M | 1,900.95M | 1,920.32M | 1,456.70M | 1,529.29M | 1,555.39M | 1,503.52M | 1,507.75M | 1,686.58M |
|
Total Debt
|
| | | | | | | | 834.59M | | | 887.13M | 863.82M | 887.88M | 888.27M | 888.66M | 868.68M | 869.94M | 1,165.11M | 1,166.72M | 1,168.31M | 1,169.91M | 1,467.86M | 1,469.56M | 1,471.30M | 1,473.07M | 1,453.37M | 1,419.20M | 1,410.80M | 1,412.46M | 1,032.14M | 1,033.06M | 1,033.98M | 1,034.92M | 1,166.19M | 1,083.25M | 1,084.02M | 1,084.80M | 1,085.60M | 1,086.40M | 1,087.22M | 1,088.05M | 1,088.89M | 1,089.75M | 1,090.62M | 1,091.51M | 1,092.41M | 1,093.32M | 1,094.25M | 1,095.19M | 678.13M | 721.75M | 750.63M | 716.38M | 746.08M | 718.41M |
|
Common Equity
|
889.71M | | | | 993.73M | 305.22M | 307.57M | 312.85M | 825.52M | 326.87M | 333.95M | 1,423.58M | 1,472.48M | 1,490.63M | 1,550.71M | 1,587.74M | 1,686.46M | 1,720.84M | 1,774.78M | 1,808.36M | 1,848.51M | 1,853.80M | 1,792.87M | 1,845.98M | 1,930.33M | 1,964.25M | 2,032.31M | 1,961.00M | 2,056.94M | 2,057.04M | 2,086.64M | 2,111.70M | 2,186.54M | 2,115.29M | 2,175.81M | 2,198.10M | 2,232.55M | 2,239.77M | 2,279.30M | 2,354.15M | 2,447.63M | 2,409.13M | 2,488.62M | 2,627.45M | 2,836.53M | 2,866.49M | 2,896.82M | 2,924.15M | 3,013.64M | 3,049.66M | 3,139.50M | 3,249.96M | 3,335.72M | 3,321.72M | 3,290.09M | 3,302.03M |
|
Shareholder's Equity
|
889.71M | | | | 993.73M | 305.22M | 307.57M | 312.85M | 825.52M | 326.87M | 333.95M | 1,423.58M | 1,472.48M | 1,490.63M | 1,550.71M | 1,587.74M | 1,686.46M | 1,720.84M | 1,774.78M | 1,808.36M | 1,848.51M | 1,853.80M | 1,792.87M | 1,845.98M | 1,930.33M | 1,964.25M | 2,032.31M | 1,961.00M | 2,056.94M | 2,057.04M | 2,086.64M | 2,111.70M | 2,186.54M | 2,115.29M | 2,175.81M | 2,198.10M | 2,232.55M | 2,239.77M | 2,279.30M | 2,354.15M | 2,447.63M | 2,409.13M | 2,488.62M | 2,627.45M | 2,836.53M | 2,866.49M | 2,896.82M | 2,924.15M | 3,013.64M | 3,049.66M | 3,139.50M | 3,249.96M | 3,335.72M | 3,321.72M | 3,290.09M | 3,302.03M |
|
Liabilities and Shareholders Equity
|
| | | | 217.52M | 379.71M | 382.96M | 430.97M | 1,910.46M | 2,913.52M | 601.19M | 2,851.40M | 2,889.84M | 2,972.25M | 3,107.19M | 3,111.81M | 3,138.07M | 3,234.08M | 3,336.26M | 3,489.90M | 3,564.64M | 3,599.72M | 3,752.00M | 3,896.07M | 3,805.38M | 3,846.76M | 3,872.68M | 3,877.10M | 3,884.20M | 3,855.89M | 3,877.55M | 3,941.47M | 3,858.69M | 4,293.05M | 3,977.90M | 3,957.57M | 4,021.98M | 4,092.95M | 4,160.16M | 4,233.69M | 4,336.22M | 4,314.07M | 4,414.66M | 4,526.04M | 4,719.94M | 4,739.24M | 4,780.56M | 4,870.23M | 4,914.59M | 4,969.98M | 4,596.20M | 4,779.26M | 4,891.11M | 4,825.24M | 4,797.84M | 4,988.61M |
|
Retained Earnings
|
| | | | | -3.99M | -1.92M | 2.77M | 462.21M | 15.41M | 21.53M | 504.98M | 546.41M | 561.70M | 616.63M | 666.80M | 751.87M | 780.42M | 854.34M | 889.18M | 947.04M | 955.23M | 987.95M | 1,060.21M | 1,134.23M | 1,169.76M | 1,233.44M | 1,297.40M | 1,396.79M | 1,396.86M | 1,423.12M | 1,485.98M | 1,603.97M | 1,635.86M | 1,692.38M | 1,771.07M | 1,886.18M | 1,956.98M | 2,074.85M | 2,208.01M | 2,355.45M | 2,407.18M | 2,486.55M | 2,624.72M | 2,827.69M | 2,862.62M | 2,895.12M | 2,922.42M | 3,010.00M | 3,048.70M | 3,138.55M | 3,249.02M | 3,334.78M | 3,320.79M | 3,289.09M | 3,301.07M |
|
Treasury Shares
|
| | | | | | | | 0.15M | 0.09M | 0.31M | 0.95M | 0.90M | 2.06M | 1.95M | 1.96M | 1.96M | 3.49M | 1.25M | 2.11M | 3.56M | 0.04M | 8.02M | 8.99M | 8.99M | 3.46M | 3.34M | 9.85M | 10.39M | 3.39M | 3.40M | 3.40M | 6.14M | 3.32M | 3.11M | 10.22M | 15.16M | 3.66M | 7.33M | 10.30M | 13.06M | 5.30M | 8.45M | 9.40M | 9.40M | 3.63M | 3.53M | 4.47M | 6.30M | 3.57M | 3.56M | 3.55M | 3.43M | 3.32M | 3.29M | 3.29M |