|
Cash & Equivalents
|
0.93M | 2.48M | 5.19M | 9.61M | 16.75M | 11.39M | 2.42M | 5.99M | 14.48M | 5.30M | 4.25M | 2.82M | 1.97M | 7.79M | | 1.24M | | 3.00M | 2.39M | 0.64M | 0.26M | 0.68M | | | | | | | | | | 0.07M | 26.09M | | | | | | |
|
Cash & Current Investments
|
0.93M | 2.48M | 5.19M | 9.61M | 16.75M | 11.39M | 2.42M | 5.99M | 14.48M | 5.30M | 4.25M | 2.82M | 1.97M | 7.79M | | 1.24M | | 3.00M | 2.39M | 0.64M | 0.26M | 0.68M | | | | | | | | | | 0.07M | 26.09M | | | | | | |
|
Receivables - Net
|
| | | | | | | | | | | | 0.26M | 0.59M | 0.94M | 4.57M | 3.10M | 3.39M | 3.60M | 0.84M | 0.23M | 0.47M | 85.00M | 0.75M | 0.33M | 0.43M | 1.99M | 86.15M | 0.37M | 91.62M | 93.02M | 88.61M | 104.77M | 101.25M | 98.04M | 115.18M | 124.00M | 111.62M | 108.56M |
|
Receivables - Other
|
| | | 0.22M | 0.28M | 0.36M | | | | | | | 110.98M | 103.90M | 105.18M | 101.03M | 90.57M | 76.09M | 83.95M | 73.72M | 88.77M | 90.00M | 85.15M | 81.20M | 78.14M | 75.10M | 77.30M | 86.15M | 95.36M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | 111.24M | 104.48M | 106.12M | 105.60M | 93.66M | 79.48M | 87.55M | 74.56M | 89.00M | 90.46M | 170.15M | 81.94M | 78.47M | 75.53M | 79.29M | 172.30M | 95.73M | 91.62M | 93.02M | 88.61M | 104.77M | 101.25M | 98.04M | 115.18M | 124.00M | 111.62M | 108.56M |
|
Prepaid Assets
|
| | | | | | 0.05M | | 0.15M | 0.87M | 0.06M | 0.09M | 3.52M | 3.09M | 3.10M | 1.72M | 1.25M | 0.65M | 0.52M | 1.48M | 0.97M | 0.36M | 0.54M | 0.92M | 0.88M | 0.59M | 0.56M | 1.33M | 1.74M | 0.80M | 0.81M | 1.50M | 1.81M | 0.96M | 1.30M | 2.05M | 2.77M | 2.08M | 2.11M |
|
Current Assets
|
| | | 9.83M | 17.04M | 11.75M | 2.47M | 5.99M | 14.64M | 6.27M | 4.44M | 2.91M | 116.72M | 115.37M | 109.22M | 108.56M | 151.37M | 100.67M | 108.01M | 93.93M | 91.17M | 92.44M | 87.49M | 83.80M | 80.29M | 77.06M | 80.78M | 88.99M | 98.41M | 93.91M | 95.53M | 91.13M | 133.69M | 103.60M | 99.88M | 118.06M | 127.65M | 114.48M | 113.37M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | 3,659.68M | 3,744.34M | 3,215.98M | 3,273.41M | 3,228.26M | 3,249.64M | 3,255.89M | 3,254.04M | 3,249.73M | 3,293.79M | 3,345.84M | 3,394.75M | 3,461.10M | 3,492.49M | 3,508.01M | 3,751.43M | 3,749.22M | 3,756.50M | 3,782.55M | 3,793.52M | 3,788.56M | 3,868.89M | 3,892.15M | 3,881.62M | 3,884.39M | 3,892.55M | 3,907.85M |
|
Long-Term Investments
|
| | | 7.54M | 11.55M | 15.33M | 19.07M | 23.77M | 28.45M | 33.14M | 37.82M | 43.49M | 1,153.94M | 1,186.16M | 672.31M | 709.64M | 716.78M | 729.82M | 728.33M | 722.48M | 712.07M | 707.52M | 703.78M | 696.01M | 688.11M | 681.56M | 659.01M | 652.77M | 643.12M | 639.89M | 635.95M | 626.65M | 619.22M | 612.85M | 609.43M | 603.96M | 600.35M | 598.34M | 592.24M |
|
Goodwill
|
| | | | | | | | | | | | 1,135.27M | 1,135.27M | 902.78M | 575.46M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | 556.22M | 547.68M | 1,496.95M | 1,498.12M | 1,480.51M | 1,462.91M | 1,445.11M | 1,427.45M | 1,409.78M | 1,392.11M | 1,374.44M | 1,356.78M | 1,339.11M | 1,321.44M | 1,303.77M | 1,286.10M | 1,268.43M | 1,250.77M | 1,233.10M | 1,215.43M | 1,555.00M | 1,555.00M | 1,555.00M | 1,144.76M | 1,127.09M | 1,109.42M | 1,091.76M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 1,691.48M | 1,682.95M | 2,399.73M | 2,073.58M | 1,480.51M | 1,462.91M | 1,445.11M | 1,427.45M | 1,409.78M | 1,392.11M | 1,374.44M | 1,356.78M | 1,339.11M | 1,321.44M | 1,303.77M | 1,286.10M | 1,268.43M | 1,250.77M | 1,233.10M | 1,215.43M | 1,555.00M | 1,555.00M | 1,555.00M | 1,144.76M | 1,127.09M | 1,109.42M | 1,091.76M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.30M | 3.68M | | 35.53M | 103.23M | 192.50M | 160.58M | 125.60M | 103.40M | 75.38M | 46.89M | 14.86M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 42.92M | 40.19M | 12.73M | 14.46M | 11.93M | 11.43M | 10.58M | 9.61M | 8.64M | 7.99M | 7.22M | 12.67M | 11.99M | 12.96M | 12.25M | 12.03M | 11.34M | 11.83M | 11.57M | 10.89M | 10.01M | 9.54M | 13.57M | 13.35M | 12.63M | 12.21M | 11.87M |
|
Non-Current Assets
|
| | | 7.54M | 11.55M | 15.33M | 19.07M | 23.77M | 28.45M | 33.14M | 37.82M | 44.80M | 6,551.71M | 6,653.64M | 6,336.28M | 1,660.40M | 5,629.99M | 5,614.39M | 5,565.50M | 1,652.20M | 5,455.59M | 5,448.30M | 5,446.14M | 1,602.09M | 5,500.30M | 5,508.44M | 5,483.04M | 1,517.35M | 5,672.11M | 5,658.98M | 5,663.18M | 1,460.00M | 5,615.55M | 5,671.37M | 5,677.57M | 1,412.84M | 5,624.47M | 5,612.52M | 5,603.72M |
|
Assets
|
| | | 17.37M | 28.59M | 27.08M | 21.54M | 29.76M | 43.09M | 39.41M | 42.26M | 47.70M | 6,668.43M | 6,769.01M | 6,445.50M | 6,282.88M | 5,781.36M | 5,715.06M | 5,673.50M | 5,610.91M | 5,546.76M | 5,540.74M | 5,533.63M | 5,544.00M | 5,580.59M | 5,585.50M | 5,563.82M | 5,791.32M | 5,770.53M | 5,752.88M | 5,758.71M | 5,737.62M | 5,749.24M | 5,774.97M | 5,777.45M | 5,761.75M | 5,752.12M | 5,727.00M | 5,717.09M |
|
Accounts Payables
|
| | | | 0.60M | 0.35M | | 0.24M | | 0.82M | 0.94M | 0.03M | 22.87M | 27.00M | 32.57M | 6.64M | 21.66M | 19.82M | 19.92M | 9.49M | 14.90M | 24.79M | 24.94M | 23.59M | 33.09M | 24.51M | 24.12M | 22.86M | 21.01M | 17.95M | 24.68M | 10.50M | 12.95M | 15.06M | 9.72M | 12.31M | 15.07M | 14.80M | 17.61M |
|
Payables
|
| | | | 0.60M | 0.35M | | 0.24M | | 0.82M | 0.94M | 0.03M | 22.87M | 27.00M | 32.57M | 6.64M | 21.66M | 19.82M | 19.92M | 9.49M | 14.90M | 24.79M | 24.94M | 23.59M | 33.09M | 24.51M | 24.12M | 22.86M | 21.01M | 17.95M | 24.68M | 10.50M | 12.95M | 15.06M | 9.72M | 12.31M | 15.07M | 14.80M | 17.61M |
|
Accumulated Expenses
|
| | | 0.43M | 1.60M | 1.48M | 0.61M | 0.29M | 0.84M | | | 0.41M | 73.45M | 82.08M | 96.94M | 104.19M | 57.14M | 72.28M | 36.53M | 74.95M | 56.60M | 83.62M | 85.58M | 80.84M | 97.02M | 90.66M | 72.95M | 72.72M | 69.37M | 74.92M | 81.63M | 80.63M | 82.04M | 96.20M | 75.56M | 83.56M | 66.91M | 90.30M | 66.78M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.41M | 3.79M | 6.76M | 4.11M | 4.99M | 5.92M | 5.64M | 4.85M | 5.70M | 5.33M | 5.19M | 5.01M | 4.62M | 6.68M | 6.38M | 6.66M | 1.39M | 2.39M | 2.04M | 1.73M | 2.29M | 2.93M | 2.44M | 2.98M | 2.97M | 3.53M | 3.28M | 4.30M |
|
Short term Debt
|
| | | | | | | | | | | 0.73M | 3.60M | 120.27M | 122.25M | 125.00M | 1.68M | 2.71M | 2.43M | 3.86M | 2.93M | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 6.67M | | | | 13.86M | 19.95M | 13.31M | 13.22M | 15.68M | 15.68M | | | | | | | 3.86M | | 4.24M | 3.16M | 4.96M | 4.88M | 2.23M | 2.65M | 5.44M | 4.78M | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 6.67M | 11.10M | 3.58M | 8.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 7.10M | 13.30M | 5.41M | 9.51M | 14.15M | 20.79M | 14.13M | 14.16M | 16.84M | 118.06M | 237.50M | 259.63M | 242.08M | 83.56M | 98.14M | 61.26M | 94.00M | 79.75M | 117.84M | 118.69M | 114.01M | 139.13M | 123.77M | 106.38M | 102.08M | 96.22M | 96.61M | 110.65M | 96.42M | 107.32M | 115.97M | 91.52M | 100.61M | 90.20M | 111.17M | 90.02M |
|
Non-Current Debt
|
| | | | | | | | | | | | 2,389.99M | 2,526.33M | 2,657.75M | 2,892.25M | 3,103.76M | 3,088.78M | 3,121.82M | 3,091.63M | 3,103.43M | 3,087.73M | 3,095.56M | 3,122.91M | 3,133.18M | 3,157.97M | 3,143.17M | 3,361.28M | 3,331.32M | 3,306.67M | 3,258.54M | 3,213.22M | 3,174.87M | 3,186.58M | 3,171.66M | 3,116.96M | 3,110.97M | 3,023.80M | 3,008.69M |
|
Pension
|
| | | | 0.65M | 2.72M | 3.34M | | 0.86M | 2.19M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 175.02M | | | | 169.22M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 26.74M | | | | | | | | | | 13.72M | 41.79M | 68.19M | 98.52M | 131.22M | 162.88M | 191.98M | 228.64M | 265.88M | 302.37M | 330.80M | 369.00M | 413.61M | 448.02M | 490.10M | 538.08M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 117.97M | 6.02M | 6.07M | 5.13M | 5.08M | 4.94M | 4.94M | 7.00M | 6.72M | 6.74M | 6.79M | 6.66M | 6.54M | 5.46M | 3.90M | 4.43M | 4.62M | 4.59M | 9.75M | 10.38M | 14.30M | 14.53M | 15.36M | 15.40M | 14.38M | 14.54M | 15.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 2,514.91M | 2,790.63M | 2,916.40M | 5.52M | 3,187.32M | 3,186.93M | 3,183.08M | 5.22M | 3,183.18M | 3,205.57M | 3,214.25M | 4.83M | 3,314.10M | 3,349.93M | 3,348.07M | 4.43M | 3,590.42M | 3,595.26M | 3,597.82M | 4.03M | 3,584.56M | 3,633.35M | 3,632.19M | 3.63M | 3,649.20M | 3,625.07M | 3,636.79M |
|
Total Liabilities
|
| | | 7.10M | 13.94M | 8.14M | 12.86M | 14.15M | 21.65M | 16.32M | 17.13M | 16.84M | 2,632.88M | 2,796.65M | 2,922.47M | 3,139.46M | 3,192.40M | 3,191.87M | 3,188.01M | 3,192.63M | 3,189.89M | 3,212.31M | 3,221.04M | 3,257.30M | 3,320.64M | 3,355.38M | 3,351.97M | 3,599.00M | 3,595.04M | 3,599.84M | 3,607.57M | 3,585.89M | 3,598.86M | 3,647.88M | 3,647.55M | 3,646.58M | 3,663.58M | 3,639.61M | 3,651.84M |
|
Total Debt
|
| | | | | | | | | | | 0.73M | 2,393.59M | 2,646.60M | 2,780.00M | 3,017.25M | 3,105.44M | 3,091.50M | 3,124.25M | 3,095.49M | 3,106.36M | 3,087.73M | 3,095.56M | 3,122.91M | 3,133.18M | 3,157.97M | 3,143.17M | 3,361.28M | 3,331.32M | 3,306.67M | 3,258.54M | 3,213.22M | 3,174.87M | 3,186.58M | 3,171.66M | 3,116.96M | 3,110.97M | 3,023.80M | 3,008.69M |
|
Common Equity
|
| | | 10.27M | 14.65M | 18.94M | 8.68M | 15.61M | 21.44M | 23.08M | 25.13M | 30.86M | 4,035.55M | 3,972.36M | 3,523.03M | 3,143.41M | 2,588.95M | 2,523.18M | 2,485.49M | 2,418.29M | 2,356.87M | 2,328.44M | 2,312.59M | 2,286.70M | 2,259.95M | 2,230.12M | 2,211.86M | 2,192.32M | 2,175.48M | 2,153.04M | 2,151.14M | 2,151.73M | 2,150.38M | 2,127.09M | 2,129.90M | 2,115.17M | 2,088.54M | 2,087.39M | 2,065.25M |
|
Shareholder's Equity
|
| | | 10.27M | 14.65M | 18.94M | 8.68M | 15.61M | 21.44M | 23.08M | 25.13M | 30.86M | 4,035.55M | 3,972.36M | 3,523.03M | 3,143.41M | 2,588.95M | 2,523.18M | 2,485.49M | 2,418.29M | 2,356.87M | 2,328.44M | 2,312.59M | 2,286.70M | 2,259.95M | 2,230.12M | 2,211.86M | 2,192.32M | 2,175.48M | 2,153.04M | 2,151.14M | 2,151.73M | 2,150.38M | 2,127.09M | 2,129.90M | 2,115.17M | 2,088.54M | 2,087.39M | 2,065.25M |
|
Liabilities and Shareholders Equity
|
| | | 17.37M | 28.59M | 27.08M | 21.54M | 29.76M | 43.09M | 39.41M | 42.26M | 47.70M | 6,668.43M | 6,769.01M | 6,445.50M | 6,282.88M | 5,781.36M | 5,715.06M | 5,673.50M | 5,610.91M | 5,546.76M | 5,540.74M | 5,533.63M | 5,544.00M | 5,580.59M | 5,585.50M | 5,563.82M | 5,791.32M | 5,770.53M | 5,752.88M | 5,758.71M | 5,737.62M | 5,749.24M | 5,774.97M | 5,777.45M | 5,761.75M | 5,752.12M | 5,727.00M | 5,717.09M |
|
Retained Earnings
|
| | | 10.27M | 14.65M | | | | | | | | 23.20M | 92.47M | -197.01M | -341.56M | -734.50M | -646.06M | -540.55M | -464.09M | -380.65M | -300.43M | -211.10M | -132.47M | -52.44M | 26.96M | 84.01M | 82.79M | 86.51M | 87.01M | 97.82M | 100.45M | 103.93M | 86.04M | 99.74M | 90.55M | 99.37M | 111.83M | 88.26M |
|
Treasury Shares
|
| | | | | | | | | | | | 1.07M | 1.36M | 1.28M | 1.28M | 2.23M | 1.76M | 3.23M | 3.31M | 2.85M | 3.77M | 3.62M | 3.57M | 3.28M | 5.09M | 4.92M | 4.88M | 7.67M | 6.01M | 5.91M | 5.88M | 7.32M | 5.77M | 5.67M | 5.64M | 5.95M | 4.62M | 4.62M |