|
Cash & Equivalents
|
111.40M | 174.03M | 203.40M | 221.48M | 211.60M | 190.89M | 125.19M | 148.73M | 201.90M | 148.94M | 173.01M | 139.78M | 125.43M | 89.72M | 127.62M | 116.67M | 165.76M | 133.34M | 188.75M | 237.41M |
|
Short-term Investments
|
| | | | | | | | | | | | 2.26M | | | 1.54M | | | | |
|
Cash & Current Investments
|
111.40M | 174.03M | 203.40M | 221.48M | 211.60M | 190.89M | 125.19M | 148.73M | 201.90M | 148.94M | 173.01M | 139.78M | 127.69M | 89.72M | 127.62M | 118.21M | 165.76M | 133.34M | 188.75M | 237.41M |
|
Receivables - Net
|
41.83M | 38.08M | 39.89M | 45.48M | 55.62M | 42.22M | 44.76M | 46.45M | 49.58M | 45.41M | 66.26M | 50.18M | 44.37M | 42.08M | 47.03M | 40.43M | 40.42M | 36.08M | 34.52M | 42.90M |
|
Receivables
|
41.83M | 38.08M | 39.89M | 45.48M | 55.62M | 42.22M | 44.76M | 46.45M | 49.58M | 45.41M | 66.26M | 50.18M | 44.37M | 42.08M | 47.03M | 40.43M | 40.42M | 36.08M | 34.52M | 42.90M |
|
Inventory
|
538.67M | 574.68M | 628.49M | 644.39M | 675.11M | 682.04M | 723.34M | 723.42M | 652.43M | 667.94M | 675.44M | 730.15M | 684.50M | 681.02M | 672.33M | 690.29M | 653.33M | 645.47M | 608.51M | 617.90M |
|
Prepaid Assets
|
45.61M | 46.72M | 41.99M | 40.76M | 86.09M | 81.60M | 66.59M | 56.72M | 60.81M | 61.22M | 55.25M | 46.86M | 58.62M | 64.98M | 59.76M | 46.72M | 60.59M | 66.97M | 60.39M | 65.47M |
|
Current Assets
|
777.55M | 875.88M | 944.15M | 989.87M | 1,070.78M | 1,048.88M | 1,013.83M | 1,019.03M | 1,015.99M | 976.81M | 1,024.84M | 1,007.53M | 951.74M | 904.05M | 941.89M | 931.78M | 973.62M | 920.43M | 939.56M | 1,007.40M |
|
Property, Plant & Equipment (Net)
|
627.55M | 639.42M | 654.39M | 682.42M | 726.92M | 735.34M | 771.12M | 791.59M | 803.33M | 812.16M | 820.23M | 827.80M | 816.37M | 778.53M | 759.71M | 739.81M | 725.44M | 704.45M | 687.50M | 669.64M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.53M | | | | |
|
Goodwill
|
2,987.27M | 2,179.31M | 2,182.47M | 2,183.20M | 2,183.99M | 2,183.99M | 2,186.83M | 2,191.89M | 2,193.94M | 2,194.49M | 2,196.66M | 976.25M | 980.30M | 980.06M | 980.06M | 980.06M | 980.06M | 980.06M | 980.06M | 980.06M |
|
Intangibles
|
1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M | 1,025.00M |
|
Goodwill & Intangibles
|
4,012.27M | 3,204.31M | 3,207.47M | 3,208.20M | 3,208.99M | 3,208.99M | 3,211.83M | 3,216.89M | 3,218.94M | 3,219.49M | 3,221.66M | 2,001.25M | 2,005.30M | 2,005.06M | 2,005.06M | 2,005.06M | 2,005.06M | 2,005.06M | 2,005.06M | 2,005.06M |
|
Other Non-Current Assets
|
138.19M | 142.35M | 194.09M | 219.36M | 152.79M | 155.69M | 166.70M | 171.04M | 176.81M | 185.60M | 193.70M | 199.32M | 205.69M | 213.82M | 201.25M | 206.43M | 187.96M | 191.16M | 206.54M | 216.46M |
|
Non-Current Assets
|
5,298.15M | 5,317.52M | 5,371.03M | 5,479.67M | 5,427.16M | 5,456.90M | 5,528.60M | 5,557.86M | 5,596.84M | 5,595.59M | 5,637.42M | 4,419.03M | 4,411.41M | 4,354.99M | 4,334.75M | 4,279.70M | 4,220.81M | 4,200.71M | 4,213.72M | 4,197.72M |
|
Assets
|
6,075.70M | 6,193.40M | 6,315.18M | 6,469.55M | 6,497.94M | 6,505.79M | 6,542.43M | 6,576.89M | 6,612.83M | 6,572.39M | 6,662.26M | 5,426.56M | 5,363.15M | 5,259.04M | 5,276.65M | 5,211.48M | 5,194.43M | 5,121.14M | 5,153.28M | 5,205.12M |
|
Accounts Payables
|
339.49M | 352.40M | 406.69M | 380.17M | 403.98M | 392.66M | 416.60M | 384.60M | 381.21M | 393.80M | 477.75M | 486.63M | 485.13M | 464.52M | 474.50M | 447.67M | 492.88M | 473.91M | 423.27M | 429.98M |
|
Payables
|
339.49M | 352.40M | 406.69M | 380.17M | 403.98M | 392.66M | 416.60M | 384.60M | 381.21M | 393.80M | 477.75M | 486.63M | 485.13M | 464.52M | 474.50M | 447.67M | 492.88M | 473.91M | 423.27M | 429.98M |
|
Accumulated Expenses
|
32.85M | 218.93M | 210.52M | 214.53M | 210.87M | 213.40M | 220.25M | 220.06M | 217.56M | 206.75M | 219.91M | 215.88M | 200.28M | 198.22M | 196.52M | 190.79M | 177.08M | 190.24M | 192.25M | 209.81M |
|
Other Accumulated Expenses
|
50.90M | | | | 94.13M | | | | 92.00M | | | | 82.70M | | | | 78.44M | | | |
|
Short term Debt
|
2.20M | 20.23M | 20.23M | 20.30M | 21.76M | 21.79M | 22.25M | 22.64M | 22.79M | 5.91M | 5.08M | 5.08M | 15.96M | 3.68M | 5.09M | 5.29M | 5.35M | 5.37M | 5.46M | 5.10M |
|
Current Leases
|
258.29M | 276.62M | 248.63M | 256.83M | 265.90M | 258.35M | 272.09M | 304.79M | 309.77M | 281.68M | 281.42M | 305.98M | 310.51M | 307.99M | 306.51M | 340.44M | 306.40M | 305.05M | 306.90M | 346.65M |
|
Current Taxes
|
19.45M | | | | 19.95M | | | | 22.95M | | | | 21.24M | | | | 15.88M | | | |
|
Current Deferred Revenue
|
15.53M | | | | 18.00M | | | | 23.05M | | | | 33.52M | | | | 29.56M | | | |
|
Total Current Liabilities
|
875.31M | 995.18M | 1,009.79M | 1,031.54M | 1,053.14M | 1,011.81M | 1,035.41M | 1,057.20M | 1,021.26M | 996.89M | 1,074.95M | 1,114.56M | 1,113.14M | 1,069.44M | 1,117.85M | 1,113.68M | 1,139.16M | 1,083.48M | 1,058.57M | 1,103.46M |
|
Non-Current Debt
|
1,646.28M | 1,649.51M | 1,646.46M | 1,643.42M | 1,640.39M | 1,637.37M | 1,634.35M | 1,631.34M | 1,628.33M | 1,612.01M | 1,588.52M | 1,574.91M | 1,576.22M | 1,574.49M | 1,575.63M | 1,576.86M | 1,578.09M | 1,579.34M | 1,580.69M | 1,581.95M |
|
Minority Interest
|
-13.58M | -14.99M | -15.25M | -16.49M | -18.20M | -19.09M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
280.92M | 282.35M | 293.61M | 309.07M | 318.36M | 322.63M | 326.74M | 298.38M | 303.12M | 297.78M | 294.09M | 270.84M | 251.63M | 240.65M | 219.57M | 210.71M | 217.71M | 207.71M | 220.99M | 220.65M |
|
Operating Leases
|
1,083.58M | 1,056.06M | 1,070.06M | 1,128.20M | 1,096.13M | 1,114.27M | 1,135.63M | 1,131.08M | 1,148.15M | 1,132.75M | 1,159.70M | 1,148.96M | 1,116.62M | 1,093.14M | 1,104.71M | 1,064.32M | 1,037.21M | 1,034.72M | 1,047.76M | 1,035.77M |
|
Other Non-Current Liabilities
|
52.78M | 138.07M | 135.87M | 136.40M | 134.10M | 132.01M | 131.16M | 130.99M | 130.49M | 131.84M | 130.24M | 124.44M | 121.11M | 119.02M | 127.40M | 123.08M | 108.63M | 108.56M | 106.18M | 105.69M |
|
Total Non-Current Liabilities
|
3,967.66M | 3,983.10M | 4,019.93M | 4,112.23M | 4,108.02M | 4,086.07M | 4,132.12M | 4,117.99M | 4,100.86M | 4,039.43M | 4,117.26M | 4,109.27M | 4,057.61M | 3,977.71M | 4,017.76M | 3,965.57M | 3,972.17M | 3,905.24M | 3,908.00M | 3,941.84M |
|
Total Liabilities
|
4,020.44M | 4,121.17M | 4,155.80M | 4,248.63M | 4,242.12M | 4,218.08M | 4,263.29M | 4,248.98M | 4,231.35M | 4,171.27M | 4,247.50M | 4,233.71M | 4,178.72M | 4,096.73M | 4,145.16M | 4,088.64M | 4,080.80M | 4,013.81M | 4,014.18M | 4,047.53M |
|
Total Debt
|
1,648.48M | 1,669.74M | 1,666.70M | 1,663.73M | 1,662.15M | 1,659.15M | 1,656.60M | 1,653.98M | 1,651.12M | 1,617.92M | 1,593.60M | 1,579.99M | 1,592.18M | 1,578.17M | 1,580.72M | 1,582.15M | 1,583.44M | 1,584.71M | 1,586.15M | 1,587.05M |
|
Common Equity
|
2,055.26M | 2,087.23M | 2,174.63M | 2,237.40M | 2,255.82M | 2,306.79M | 2,279.15M | 2,327.91M | 2,381.48M | 2,401.12M | 2,414.76M | 1,192.85M | 1,184.43M | 1,162.31M | 1,131.48M | 1,122.84M | 1,113.63M | 1,107.33M | 1,139.10M | 1,157.60M |
|
Shareholder's Equity
|
2,055.26M | 2,087.23M | 2,174.63M | 2,237.40M | 2,255.82M | 2,306.79M | 2,279.15M | 2,327.91M | 2,381.48M | 2,401.12M | 2,414.76M | 1,192.85M | 1,184.43M | 1,162.31M | 1,131.48M | 1,122.84M | 1,113.63M | 1,107.33M | 1,139.10M | 1,157.60M |
|
Liabilities and Shareholders Equity
|
6,075.70M | 6,193.40M | 6,315.18M | 6,469.55M | 6,497.94M | 6,505.79M | 6,542.43M | 6,576.89M | 6,612.83M | 6,572.39M | 6,662.26M | 5,426.56M | 5,363.15M | 5,259.04M | 5,276.65M | 5,211.48M | 5,194.43M | 5,121.14M | 5,153.28M | 5,205.12M |
|
Retained Earnings
|
-22.25M | -14.69M | 60.42M | 113.17M | 142.17M | 166.86M | 180.31M | 200.24M | 232.97M | 231.07M | 216.47M | -1024.67M | -1047.24M | -1093.73M | -1118.55M | -1135.22M | -1149.06M | -1160.72M | -1146.75M | -1137.42M |
|
Treasury Shares
|
0.00M | 3.48M | 3.46M | 3.49M | 2.59M | 4.76M | 5.64M | 6.19M | 7.80M | 13.52M | 12.45M | 10.91M | 9.62M | 16.06M | 16.85M | 14.65M | 12.18M | 23.83M | 21.97M | 21.43M |