|
Cash & Equivalents
|
4.49M | 8.61M | 61.12M | 49.40M | 4.57M | 94.04M | 11.21M | 57.06M | 67.29M | 50.51M | 99.53M | 378.70M | 133.81M | 97.65M | 100.07M | 76.31M |
|
Cash & Current Investments
|
4.49M | 8.61M | 61.12M | 49.40M | 4.57M | 94.04M | 11.21M | 57.06M | 67.29M | 50.51M | 99.53M | 378.70M | 133.81M | 97.65M | 100.07M | 76.31M |
|
Receivables - Net
|
| 5.47M | 35.13M | 63.87M | 95.89M | 118.38M | 216.63M | 263.33M | 296.93M | 318.09M | 288.86M | 273.55M | 281.33M | 322.44M | 361.45M | 365.34M |
|
Receivables - Other
|
| | 2.58M | 4.63M | 6.83M | 12.71M | 17.52M | 44.98M | 21.43M | 19.20M | 10.66M | 10.03M | 10.81M | 15.37M | 33.60M | 24.32M |
|
Receivables
|
| 5.47M | 37.70M | 68.50M | 102.72M | 131.09M | 234.14M | 308.30M | 318.35M | 337.29M | 299.52M | 283.58M | 292.14M | 337.81M | 395.05M | 389.66M |
|
Inventory
|
| | | | | 3.25M | 4.68M | 4.63M | 4.79M | 5.05M | 4.08M | 4.85M | 4.79M | 5.09M | 5.30M | 5.65M |
|
Current Deferred Tax Assets
|
| 0.57M | 6.24M | 11.40M | 15.70M | 20.20M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.27M | 10.12M | 16.33M | 28.97M | 41.57M | 66.89M | 107.54M | 107.33M | 81.82M | 64.97M | 61.33M | 79.89M | 86.04M | 134.48M | 135.85M |
|
Current Assets
|
| 16.92M | 112.61M | 140.98M | 145.13M | 274.14M | 294.74M | 427.93M | 471.55M | 450.42M | 542.21M | 2,523.39M | 495.03M | 506.12M | 596.00M | 577.49M |
|
Buildings
|
| 15.61M | 53.51M | 171.77M | 259.52M | 858.05M | 1,277.80M | 2,031.82M | 2,370.92M | 2,423.59M | | | | | | |
|
Construction in Progress
|
| 0.59M | 12.95M | 19.30M | 44.19M | 66.27M | 195.04M | 157.11M | 173.69M | 294.85M | | | | | | |
|
Land & Improvements
|
| 3.25M | 14.12M | 39.13M | 58.95M | 132.41M | 214.14M | 411.33M | 450.34M | 430.77M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 18.75M | 82.97M | 236.94M | 370.11M | 1,069.70M | 1,709.05M | 2,703.70M | 3,048.13M | 3,107.77M | 1,499.59M | 1,622.90M | 1,771.16M | 1,952.05M | 2,266.61M | 2,853.19M |
|
Goodwill
|
| 9.16M | 186.81M | 557.40M | 661.55M | 802.99M | 2,128.22M | 2,681.19M | 2,751.17M | 2,044.84M | 2,085.10M | 2,105.26M | 2,199.94M | 2,222.80M | 2,225.96M | 2,264.85M |
|
Intangibles
|
| 0.54M | 8.23M | 15.99M | 20.57M | 21.64M | 59.58M | 83.31M | 87.35M | 88.99M | 68.83M | 68.53M | 70.14M | 76.04M | 73.28M | 70.00M |
|
Goodwill & Intangibles
|
| 9.70M | 195.05M | 573.39M | 682.12M | 824.62M | 2,187.79M | 2,764.50M | 2,838.52M | 2,133.83M | 2,153.93M | 2,173.80M | 2,270.08M | 2,298.85M | 2,299.24M | 2,334.85M |
|
Long-Term Deferred Tax
|
| | 6.01M | | | 13.14M | 49.11M | 3.78M | 3.73M | 20.60M | 3.34M | 3.21M | 3.08M | 2.95M | 6.66M | 20.96M |
|
Other Non-Current Assets
|
| 0.02M | 16.37M | 32.10M | 27.31M | 25.35M | 38.52M | 73.51M | 49.57M | 64.93M | 2,527.17M | 1,809.82M | 94.97M | 92.70M | 72.55M | 52.04M |
|
Non-Current Assets
|
| 28.47M | 300.39M | 842.43M | 1,079.53M | 1,932.81M | 3,984.47M | 5,596.80M | 5,952.95M | 5,722.09M | 3,516.97M | 3,640.81M | 3,527.70M | 3,921.34M | 4,762.84M | 5,379.42M |
|
Assets
|
| 45.40M | 413.00M | 983.41M | 1,224.66M | 2,206.95M | 4,279.21M | 6,024.73M | 6,424.50M | 6,172.50M | 6,879.14M | 6,499.36M | 4,768.08M | 597.80M | 5,358.84M | 5,956.91M |
|
Accounts Payables
|
| 2.79M | 8.64M | 19.08M | 36.03M | 48.70M | 91.34M | 80.03M | 102.30M | 117.74M | 90.26M | 87.81M | 98.58M | 104.72M | 156.13M | 232.70M |
|
Payables
|
| 2.79M | 8.64M | 19.08M | 36.03M | 48.70M | 91.34M | 80.03M | 102.30M | 117.74M | 90.26M | 87.81M | 98.58M | 104.72M | 156.13M | 232.70M |
|
Accumulated Expenses
|
| 3.27M | 16.20M | 28.75M | 37.72M | 59.32M | 80.70M | 105.07M | 99.05M | 113.30M | 93.59M | 124.91M | 137.84M | 125.30M | 141.90M | 155.43M |
|
Other Accumulated Expenses
|
| | | | 25.75M | 30.96M | 72.81M | 122.96M | 141.21M | 151.23M | 69.23M | 178.45M | 126.50M | 110.59M | 532.26M | 87.51M |
|
Short term Debt
|
| 9.98M | 6.75M | 7.68M | 15.20M | 26.96M | 45.36M | 34.80M | 34.83M | 34.11M | 43.68M | 153.48M | 18.59M | 21.25M | 29.22M | 76.82M |
|
Current Leases
|
| | | | | | | | | | 18.12M | 18.92M | 23.35M | 26.46M | 26.27M | 25.46M |
|
Current Taxes
|
| | | | | 0.15M | 7.37M | 0.53M | 1.01M | 3.04M | | 16.34M | 5.54M | 1.34M | | |
|
Current Deferred Revenue
|
| | | | | | 0.45M | 28.80M | 31.34M | 32.15M | 1.90M | 35.95M | 30.37M | 6.65M | 2.17M | 1.69M |
|
Total Current Liabilities
|
| 18.06M | 40.67M | 71.85M | 114.69M | 165.93M | 290.20M | 342.87M | 377.39M | 416.38M | 463.58M | 1,308.18M | 404.86M | 388.33M | 885.78M | 577.92M |
|
Non-Current Debt
|
| | 270.71M | 465.64M | 601.94M | 1,052.67M | 2,195.38M | 3,253.00M | 3,205.06M | 3,159.38M | 3,105.42M | 2,968.95M | 1,478.63M | 1,364.54M | 1,342.55M | 1,880.09M |
|
Minority Interest
|
| | | | | | 8.05M | 17.75M | 22.42M | 28.81M | 33.15M | 55.31M | 65.39M | 88.26M | 105.69M | 117.12M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 487.08M | 660.03M | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.38M | | 1.00M | 8.00M | 63.90M | 23.94M | 78.52M | 80.33M | 80.37M | 22.82M | 50.02M | 74.37M | 92.59M | 1.93M | 83.95M |
|
Operating Leases
|
| | | | | | | | | | 85.64M | 84.03M | 116.84M | 116.43M | 100.81M | 101.83M |
|
Other Non-Current Liabilities
|
| 1.84M | 5.25M | 12.38M | 19.35M | 43.51M | 78.60M | 164.86M | 166.43M | 154.27M | 107.15M | 133.41M | 110.50M | 125.03M | 140.11M | 122.30M |
|
Total Non-Current Liabilities
|
| 18.44M | 311.38M | 538.49M | 724.60M | 1,282.48M | 2,509.52M | 3,674.39M | 3,662.78M | 3,656.12M | 3,159.49M | 3,045.98M | 1,688.33M | 1,629.75M | 2,331.07M | 2,643.79M |
|
Total Liabilities
|
| 20.29M | 316.63M | 550.86M | 743.95M | 1,325.99M | 2,588.12M | 3,839.25M | 3,829.21M | 3,810.39M | 4,340.61M | 4,544.59M | 2,185.20M | 2,086.92M | 2,471.18M | 2,766.08M |
|
Total Debt
|
| 9.98M | 277.46M | 473.32M | 617.14M | 1,079.63M | 2,240.74M | 3,287.81M | 3,239.89M | 3,193.49M | 3,149.10M | 3,122.43M | 1,497.22M | 1,385.79M | 1,371.77M | 1,956.91M |
|
Common Equity
|
21.19M | 25.11M | 96.36M | 432.55M | 480.71M | 880.97M | 1,683.03M | 2,167.72M | 2,572.87M | 2,333.31M | 2,505.38M | 1,899.46M | 2,517.49M | 2,812.73M | 2,781.97M | 3,073.72M |
|
Shareholder's Equity
|
21.19M | 25.11M | 96.36M | 432.55M | 480.71M | 880.97M | 1,683.03M | 2,167.72M | 2,572.87M | 2,333.31M | 2,505.38M | 1,899.46M | 2,517.49M | 2,812.73M | 2,781.97M | 3,073.72M |
|
Liabilities and Shareholders Equity
|
| 45.40M | 413.00M | 983.41M | 1,224.66M | 2,206.95M | 4,279.21M | 6,024.73M | 6,424.50M | 6,172.50M | 6,879.14M | 6,499.36M | 4,768.08M | 597.80M | 5,358.84M | 5,956.91M |
|
Retained Earnings
|
| | -44.58M | -24.18M | 18.40M | 101.44M | 214.00M | -549.57M | 428.57M | -462.38M | -414.88M | -371.37M | -119.75M | 153.39M | 131.72M | 387.33M |
|
Treasury Shares
|
| | 0.14M | 0.32M | 0.46M | 0.72M | 0.94M | 0.84M | 0.81M | 0.81M | 0.81M | 1.07M | 1.50M | 1.27M | 1.03M | 1.15M |