|
Cash & Equivalents
|
627.74M | 646.60M | 665.77M | 650.13M | 1,150.01M | 1,512.59M | 1,136.97M | 1,111.47M | 1,236.03M | 1,241.06M | 1,249.04M | 1,251.52M | 1,232.40M | 1,238.65M | 1,220.34M | 1,223.53M | 395.19M | 555.70M | 395.06M | 350.59M |
|
Short-term Investments
|
100.03M | | | | 64.29M | 0.68M | 0.61M | 0.40M | 6.29M | 0.35M | 0.37M | 0.38M | 0.46M | 0.49M | 0.46M | 0.16M | 0.40M | 0.48M | 0.30M | 0.32M |
|
Cash & Current Investments
|
727.77M | 646.60M | 665.77M | 650.13M | 1,214.30M | 1,145.09M | 1,137.59M | 1,111.87M | 1,242.32M | 1,241.41M | 1,249.40M | 1,251.90M | 1,232.86M | 1,239.15M | 1,220.80M | 1,223.69M | 395.60M | 556.18M | 395.35M | 350.91M |
|
Receivables - Net
|
36.33M | | | | 97.34M | 54.29M | 54.93M | 39.66M | 30.39M | 38.34M | 294.10M | 48.03M | 57.51M | 48.43M | 54.45M | 44.83M | 113.77M | 43.42M | 36.70M | 38.64M |
|
Receivables - Other
|
1.30M | | | | 3.15M | | | | 3.32M | | | | 4.91M | | | | 64.22M | | | |
|
Receivables
|
37.63M | | | | 100.50M | 54.29M | 54.93M | 39.66M | 33.70M | 38.34M | 294.10M | 48.03M | 62.42M | 48.43M | 54.45M | 44.83M | 177.99M | 43.42M | 36.70M | 38.64M |
|
Inventory
|
| | | | | | | | 1.49M | | | | 3.17M | | | | 1.04M | | | |
|
Prepaid Assets
|
15.15M | | | | 32.58M | 44.80M | 44.73M | 49.56M | 37.07M | 45.64M | 36.39M | 37.38M | 38.32M | 41.23M | 61.53M | 85.65M | 200.77M | 185.22M | 182.73M | 214.99M |
|
Current Assets
|
685.45M | | | | 1,283.17M | 1,296.53M | 1,267.11M | 1,386.26M | 1,317.44M | 1,365.36M | 1,462.14M | 1,419.55M | 1,334.42M | 1,408.63M | 1,163.04M | 927.05M | 731.08M | 804.90M | 629.59M | 610.59M |
|
Property, Plant & Equipment (Net)
|
1,011.38M | | | | 1,134.22M | 1,085.35M | 1,075.70M | 1,082.35M | 1,004.92M | 988.84M | 967.46M | 973.12M | 925.73M | 943.71M | 1,138.65M | 1,347.82M | 1,630.09M | 1,692.78M | 1,794.11M | 1,927.73M |
|
Long-Term Investments
|
23.22M | | | | 0.82M | | | | | | | | | | | | | | | |
|
Goodwill
|
1,876.68M | | | | 1,940.98M | 1,931.53M | 1,918.97M | 1,875.92M | 1,802.42M | 1,809.74M | 1,821.38M | 1,825.00M | 1,797.12M | 1,847.78M | 1,835.26M | 1,823.69M | 1,870.49M | 1,821.33M | 1,804.20M | 1,849.09M |
|
Intangibles
|
528.54M | | | | 546.08M | 599.92M | 594.68M | 584.90M | 512.60M | 557.53M | 569.74M | 570.13M | 508.85M | 513.76M | 504.56M | 502.63M | 356.11M | 339.61M | 339.36M | 335.19M |
|
Goodwill & Intangibles
|
2,405.22M | | | | 2,487.06M | 2,531.45M | 2,513.65M | 2,460.82M | 2,315.02M | 2,367.27M | 2,391.12M | 2,395.13M | 2,305.97M | 2,361.54M | 2,339.82M | 2,326.32M | 2,226.60M | 2,160.93M | 2,143.56M | 2,184.28M |
|
Long-Term Deferred Tax
|
61.30M | | | | 36.64M | 36.29M | 36.57M | 39.07M | 36.82M | 36.92M | 2.36M | 2.15M | 2.17M | 2.10M | 1.81M | 1.84M | 2.19M | 1.95M | 2.42M | 2.93M |
|
Other Non-Current Assets
|
1.15M | | | | 24.79M | 24.53M | 23.92M | 22.81M | 35.34M | 35.02M | 34.98M | 34.61M | 58.72M | 30.35M | 29.30M | 28.71M | 369.74M | 291.19M | 289.16M | 287.98M |
|
Non-Current Assets
|
3,595.63M | | | | 3,764.39M | 3,700.63M | 3,672.36M | 3,626.50M | 3,456.10M | 3,446.34M | 3,412.91M | 3,421.74M | 3,302.97M | 3,348.21M | 3,519.78M | 3,714.76M | 4,240.62M | 4,160.75M | 4,245.06M | 4,420.84M |
|
Assets
|
4,281.08M | | | | 5,047.56M | 6,329.73M | 4,939.47M | 5,012.77M | 4,773.54M | 4,811.70M | 4,875.05M | 4,841.29M | 4,637.39M | 4,756.84M | 4,682.82M | 4,641.81M | 4,971.70M | 4,965.65M | 4,874.65M | 5,031.43M |
|
Accounts Payables
|
23.08M | | | | 43.34M | | | | 32.09M | | | | 32.04M | | | | 113.30M | | | |
|
Payables
|
23.08M | | | | 43.34M | | | | 32.09M | | | | 32.04M | | | | 113.30M | | | |
|
Accumulated Expenses
|
| | | | | | | | 30.63M | | | | 28.69M | | | | 36.02M | | | |
|
Other Accumulated Expenses
|
6.12M | -3.52M | 3.16M | 1.55M | 67.48M | -0.40M | -1.12M | -0.61M | -0.87M | 0.42M | 0.64M | 2.10M | 2.17M | 0.15M | 2.20M | 4.59M | 47.18M | 43.34M | 1.72M | 5.39M |
|
Short term Debt
|
27.52M | | | | 29.07M | 41.58M | 17.78M | 53.76M | 35.65M | 53.34M | 34.96M | 38.28M | 21.35M | 37.03M | 20.61M | 31.36M | 18.96M | 30.26M | 17.56M | 30.17M |
|
Current Leases
|
1.63M | | | | 1.55M | | | | 1.56M | | | | 1.63M | | | | | | | |
|
Current Taxes
|
5.62M | | | | 4.46M | 0.56M | 10.94M | 0.68M | 2.56M | 2.96M | 3.19M | 6.28M | 1.41M | 2.05M | 5.97M | 3.21M | 4.23M | 4.68M | 0.79M | 0.61M |
|
Total Current Liabilities
|
124.36M | | | | 144.35M | 141.47M | 114.64M | 154.15M | 126.27M | 142.04M | 111.65M | 157.62M | 101.17M | 120.54M | 189.74M | 212.63M | 183.67M | 142.85M | 123.90M | 148.45M |
|
Non-Current Debt
|
2,444.72M | | | | 3,008.80M | 2,931.04M | 2,867.54M | 3,011.79M | 2,836.37M | 2,840.07M | 2,571.34M | 2,444.37M | 2,348.32M | 2,425.98M | 2,195.04M | 2,134.13M | 2,216.71M | 2,336.91M | 2,299.93M | 2,403.94M |
|
Pension
|
36.81M | | | | 35.88M | | | | 24.21M | | | | 52.42M | | | | 50.45M | | | |
|
Non-Current Deferred Tax Liability
|
249.98M | | | | 235.08M | 231.92M | 224.60M | 216.98M | 199.83M | 199.85M | 199.55M | 201.90M | 172.80M | 173.16M | 168.33M | 164.29M | 125.66M | 120.68M | 119.16M | 112.07M |
|
Operating Leases
|
1.46M | | | | 1.67M | | | | 23.56M | | | | 22.86M | | | | 22.43M | | | |
|
Other Non-Current Liabilities
|
314.94M | | | | 294.69M | 283.31M | 276.27M | 270.78M | 240.94M | 234.76M | 229.35M | 225.75M | 242.00M | 211.37M | 201.65M | 183.82M | 207.01M | 200.13M | 199.45M | 197.89M |
|
Total Non-Current Liabilities
|
2,846.29M | | | | 3,407.14M | 3,321.90M | 3,223.49M | 3,399.66M | 3,176.95M | 3,195.70M | 2,895.28M | 2,816.16M | 2,633.26M | 2,730.49M | 2,563.36M | 2,520.75M | 2,977.43M | 3,062.62M | 3,030.27M | 3,200.46M |
|
Total Liabilities
|
3,161.23M | | | | 3,701.83M | 3,605.21M | 3,499.77M | 3,670.45M | 3,417.89M | 3,430.46M | 3,124.63M | 3,041.91M | 2,875.25M | 2,941.87M | 2,765.02M | 2,704.58M | 3,184.44M | 3,262.75M | 3,229.72M | 3,398.34M |
|
Total Debt
|
2,472.24M | | | | 3,037.88M | 2,972.62M | 2,885.32M | 3,065.55M | 2,872.02M | 2,893.41M | 2,606.30M | 2,482.65M | 2,369.67M | 2,463.00M | 2,215.65M | 2,165.48M | 2,235.67M | 2,367.17M | 2,317.49M | 2,434.11M |
|
Common Equity
|
1,118.19M | | | | 1,350.44M | 1,391.95M | 1,439.71M | 1,342.32M | 1,355.65M | 1,381.24M | 1,750.42M | 1,799.38M | 1,762.14M | 1,814.97M | 1,917.81M | 1,937.24M | 1,787.26M | 1,702.90M | 1,644.92M | 1,633.09M |
|
Shareholder's Equity
|
1,118.19M | | | | 1,350.44M | | | | 1,355.65M | | | | 1,762.14M | | | | 1,787.26M | | | |
|
Liabilities and Shareholders Equity
|
4,281.08M | | | | 5,047.56M | 4,997.16M | 4,939.47M | 5,012.77M | 4,773.54M | 4,811.70M | 4,875.05M | 4,841.29M | 4,637.39M | 4,756.84M | 4,682.82M | 4,641.81M | 4,971.70M | 4,965.65M | 4,874.65M | 5,031.43M |
|
Retained Earnings
|
971.49M | | | | 1.14M | 287.38M | 291.95M | 245.96M | 262.47M | 280.75M | 389.74M | 390.38M | 392.28M | 388.30M | 414.86M | 429.22M | 334.54M | 318.28M | 351.72M | 328.45M |