|
Cash & Equivalents
|
| | | 77.58M | 103.00M | 383.43M | 232.60M | 182.58M | 361.59M | 331.08M | 115.00M | 123.44M | 151.65M | 195.83M | 164.26M | 206.19M | 160.78M | 176.16M | 164.46M | 212.51M | 344.27M | 183.61M | 178.53M | 163.19M | 169.36M | 154.73M | 190.97M | 171.23M | 209.73M | 174.57M | 160.69M |
|
Short-term Investments
|
| | | 3.85M | 9.70M | 7.46M | 2.06M | 2.92M | | 1.65M | 1.86M | 3.11M | 3.82M | 677.85M | 1,844.76M | 68.65M | 62.89M | 55.20M | 55.67M | 52.67M | 52.60M | 139.24M | 119.31M | 152.07M | 141.53M | 169.62M | 89.56M | 60.02M | 54.95M | 66.34M | 79.22M |
|
Cash & Current Investments
|
| | | 81.43M | 112.70M | 390.89M | 234.66M | 185.50M | 361.59M | 332.73M | 116.85M | 126.56M | 155.47M | 873.68M | 2,009.02M | 274.84M | 223.67M | 231.36M | 220.13M | 265.18M | 396.86M | 322.85M | 297.84M | 315.26M | 310.89M | 324.35M | 280.54M | 231.25M | 264.68M | 240.90M | 239.91M |
|
Receivables - Net
|
| | | 22.97M | 32.05M | 27.87M | 22.52M | 23.19M | 7.46M | 11.92M | 17.84M | 17.86M | 24.89M | 36.12M | 43.35M | 48.18M | 49.39M | 57.71M | 70.53M | 71.67M | 72.56M | 71.25M | 73.37M | 76.38M | 66.93M | 72.02M | 67.25M | 55.49M | 90.53M | 89.95M | 214.45M |
|
Receivables - Other
|
| | | 13.30M | 17.10M | 16.50M | 12.80M | 16.00M | 3.40M | 5.70M | 10.60M | 12.00M | 20.40M | 21.10M | 27.00M | 35.50M | 37.20M | 40.70M | 3.50M | 44.00M | 43.30M | 39.90M | 37.70M | 38.50M | 35.50M | 33.50M | 30.80M | 41.30M | 38.80M | 41.20M | 56.60M |
|
Receivables
|
| | | 36.27M | 49.15M | 44.37M | 35.33M | 39.19M | 10.86M | 17.62M | 28.44M | 29.86M | 45.29M | 57.23M | 70.35M | 83.68M | 86.59M | 98.41M | 74.04M | 115.67M | 115.86M | 111.15M | 111.07M | 114.88M | 102.43M | 105.52M | 98.05M | 96.79M | 129.32M | 131.16M | 271.05M |
|
Inventory
|
| | | 6.42M | 8.59M | 7.69M | 8.02M | 7.90M | 8.19M | 8.99M | 8.57M | 9.30M | 10.78M | 12.19M | 12.05M | 11.49M | 13.58M | 14.50M | 15.61M | 14.19M | 14.29M | 15.37M | 14.99M | 14.63M | 15.72M | 18.08M | 18.21M | 19.32M | 20.85M | 24.12M | 22.61M |
|
Prepaid Assets
|
| | | 11.65M | 10.98M | 17.69M | 24.84M | 28.44M | 24.34M | 40.27M | 51.49M | 53.82M | 52.54M | 74.38M | 79.25M | 104.46M | 93.10M | 89.37M | 100.73M | 100.72M | 93.22M | 103.28M | 142.49M | 108.10M | 110.11M | 118.03M | 107.24M | 115.47M | 162.23M | 131.96M | 148.24M |
|
Current Assets
|
| | | 122.46M | 164.31M | 444.14M | 290.05M | 245.03M | 401.57M | 393.91M | 194.76M | 288.95M | 326.11M | 1,070.44M | 2,242.48M | 567.19M | 510.91M | 452.94M | 448.72M | 522.71M | 604.21M | 527.85M | 550.55M | 572.35M | 536.14M | 555.60M | 488.94M | 447.87M | 570.08M | 489.98M | 637.09M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 33.80M | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 200.00M | | | | 200.00M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 416.15M | 521.74M | 515.52M | 513.16M | 510.44M | 546.62M | 540.80M | 595.52M | 749.03M | 753.60M | 766.69M | 780.66M | 838.65M | 877.27M | 820.45M | 970.60M | 1,202.10M | 1,111.71M | 1,155.76M | 1,191.76M | 1,174.89M | 1,100.73M | 1,124.55M | 795.49M | 630.70M | 1,136.62M | 1,216.17M | 980.91M |
|
Goodwill
|
132.03M | 132.03M | 132.03M | 132.03M | 132.03M | 132.75M | 132.81M | 133.08M | 133.08M | 133.08M | 186.57M | 186.98M | 289.73M | 424.87M | 444.91M | 2,122.65M | 2,082.63M | 1,970.06M | 1,856.92M | 1,746.20M | 1,795.04M | 1,819.72M | 1,866.31M | 1,935.80M | 1,914.85M | 1,910.32M | 1,993.81M | 1,799.94M | 1,621.71M | 1,720.33M | 1,699.95M |
|
Intangibles
|
| | | 110.10M | 113.85M | 113.27M | 111.90M | 110.37M | 111.45M | 109.86M | 247.39M | 663.39M | 726.99M | 983.42M | 996.69M | 2,477.95M | 2,397.83M | 2,310.25M | 2,175.76M | 1,961.94M | 1,967.59M | 1,938.25M | 2,010.11M | 1,871.43M | 1,812.64M | 1,760.49M | 1,760.26M | 1,307.34M | 1,947.99M | 1,940.81M | 1,875.32M |
|
Goodwill & Intangibles
|
132.03M | 132.03M | 132.03M | 242.14M | 245.88M | 246.01M | 244.70M | 243.46M | 244.54M | 242.94M | 433.96M | 850.37M | 1,016.72M | 1,408.30M | 1,441.59M | 4,600.60M | 4,480.46M | 4,280.31M | 4,032.69M | 3,708.14M | 3,762.63M | 3,757.97M | 3,876.42M | 3,807.23M | 3,727.49M | 3,670.81M | 3,754.07M | 3,107.29M | 3,569.70M | 3,661.14M | 3,575.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 11.92M | 15.73M | 14.09M | 15.63M | 25.54M | 18.20M | 23.88M | 28.53M | 36.03M | 13.24M | 2.85M | 6.87M | 2.31M | 2.35M | 2.60M | 2.61M |
|
Other Non-Current Assets
|
| | | 1.60M | 0.79M | 6.07M | 5.54M | 5.74M | 5.52M | 5.49M | 5.29M | 5.38M | 6.03M | 8.77M | 5.84M | 68.65M | 21.42M | 25.32M | 27.53M | 52.67M | 71.02M | 128.98M | 110.16M | 152.07M | 113.58M | 105.21M | 98.22M | 127.03M | 300.58M | 489.98M | 655.89M |
|
Non-Current Assets
|
| | | 659.89M | 786.76M | 785.33M | 780.87M | 776.86M | 813.76M | 806.05M | 1,062.12M | 1,640.90M | 1,812.69M | 2,686.87M | 2,727.22M | 5,986.03M | 5,897.11M | 5,783.06M | 5,844.48M | 5,777.40M | 6,156.20M | 6,253.34M | 6,378.82M | 6,288.76M | 6,099.86M | 6,034.62M | 5,916.97M | 5,412.26M | 6,921.65M | 7,304.28M | 6,917.84M |
|
Assets
|
714.77M | 746.33M | 793.71M | 782.35M | 951.08M | 1,229.46M | 1,070.92M | 1,021.89M | 1,215.32M | 1,199.96M | 1,256.88M | 1,929.86M | 2,138.80M | 3,757.31M | 4,969.70M | 6,553.22M | 6,408.03M | 6,235.99M | 6,293.19M | 6,300.11M | 6,760.40M | 6,781.19M | 6,929.37M | 6,861.10M | 6,636.00M | 6,590.22M | 6,405.91M | 5,860.14M | 7,491.73M | 7,794.26M | 7,554.93M |
|
Accounts Payables
|
| | | 14.21M | 23.97M | 18.83M | 13.75M | 14.92M | 9.43M | 8.04M | 13.84M | 15.87M | 23.73M | 30.90M | 36.98M | 87.54M | 83.17M | 71.42M | 42.96M | 70.07M | 58.56M | 78.07M | 211.91M | 69.16M | 59.40M | 94.12M | 72.56M | 85.77M | 106.60M | 125.72M | 145.11M |
|
Payables
|
| | | 14.21M | 23.97M | 18.83M | 13.75M | 14.92M | 9.43M | 8.04M | 13.84M | 15.87M | 23.73M | 30.90M | 36.98M | 87.54M | 83.17M | 71.42M | 42.96M | 70.07M | 58.56M | 78.07M | 211.91M | 69.16M | 59.40M | 94.12M | 72.56M | 85.77M | 106.60M | 125.72M | 145.11M |
|
Accumulated Expenses
|
| | | 57.78M | 67.66M | 76.70M | 79.13M | 70.85M | 65.21M | 63.84M | 75.03M | 120.06M | 131.85M | 171.22M | 207.28M | 401.43M | 352.69M | 342.69M | 552.95M | 573.93M | 454.73M | 467.60M | 481.86M | 651.72M | 702.56M | 717.81M | 711.90M | 481.29M | 542.98M | 669.25M | 665.73M |
|
Short term Debt
|
| | | 3.60M | 83.59M | 3.00M | 3.00M | 3.00M | 3.00M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 5.75M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 29.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M | 19.45M |
|
Current Leases
|
| | | | 1.15M | 1.00M | 1.01M | 1.01M | 1.04M | 1.05M | 1.46M | 1.52M | 1.58M | 21.20M | 20.57M | 24.51M | 24.77M | 30.75M | 40.91M | 32.93M | 47.24M | 48.13M | 48.94M | 54.84M | 53.22M | 56.39M | 60.18M | 65.83M | 81.43M | 94.50M | 93.19M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 37.21M | 48.70M | 40.77M | 35.05M | 56.01M | 76.21M | 53.82M | 79.14M | 78.30M | 41.15M | 35.48M | 12.80M | 25.47M | 13.41M | 84.99M | 9.21M |
|
Total Current Liabilities
|
| | | 75.59M | 176.38M | 99.52M | 96.89M | 89.78M | 78.69M | 78.67M | 96.08M | 143.19M | 162.91M | 229.07M | 270.58M | 570.13M | 528.79M | 505.08M | 691.32M | 755.80M | 657.96M | 678.63M | 842.69M | 874.78M | 875.78M | 923.25M | 876.90M | 677.81M | 763.87M | 993.91M | 932.70M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | 200.00M | | | | | |
|
Non-Current Debt
|
| | | 390.58M | 334.92M | 681.58M | 681.22M | 680.60M | 930.30M | 938.14M | 937.63M | 1,094.11M | 1,128.60M | 1,328.39M | 2,556.42M | 3,426.78M | 3,449.05M | 3,336.62M | 3,409.47M | 3,469.11M | 3,315.06M | 3,317.72M | 3,425.50M | 3,643.18M | 3,660.92M | 3,653.68M | 3,651.49M | 3,299.32M | 3,430.71M | 3,561.72M | 3,722.62M |
|
Pension
|
| | | | 6.61M | 6.41M | 6.14M | 8.69M | 8.45M | 8.32M | 7.79M | 9.21M | 8.94M | 8.52M | 8.15M | 4.65M | 4.41M | 4.17M | 3.92M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 3.76M | 3.76M | 3.76M | 3.76M | 0.57M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | 12.36M | 12.36M | 0.35M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 3.41M | 1.77M | 1.56M | 1.40M | 1.31M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 27.36M | 10.87M | 5.65M | 5.65M | 28.40M | 9.84M | 10.57M | 7.58M | 112.60M | 30.64M | 58.64M | 63.12M | 297.30M | 196.34M | 185.20M | 165.06M | 196.56M | 204.84M | 201.40M | 217.33M | 242.61M | 150.52M | 147.38M | 91.80M | 118.21M | 338.12M | 442.74M | 446.92M |
|
Operating Leases
|
| | | | 18.34M | 17.72M | 17.50M | 16.21M | 17.10M | 16.83M | 51.45M | 63.50M | 64.30M | 528.02M | 525.50M | 531.00M | 526.80M | 668.70M | 823.30M | 836.10M | 1,224.95M | 1,223.07M | 1,212.91M | 1,200.00M | 1,192.90M | 1,183.21M | 1,370.00M | 1,620.00M | 2,100.00M | 2,120.00M | 1,890.00M |
|
Other Non-Current Liabilities
|
| | | | 2.33M | 2.15M | 1.78M | 1.40M | 0.98M | 0.92M | 1.65M | 13.77M | 55.54M | 46.92M | 43.69M | 50.63M | 13.08M | 11.06M | 10.63M | 17.92M | 75.46M | 70.83M | 90.47M | 233.29M | 96.79M | 90.02M | 169.69M | 179.41M | 133.31M | 130.07M | 137.25M |
|
Total Non-Current Liabilities
|
| | | 483.69M | 545.97M | 809.87M | 806.37M | 809.08M | 1,043.33M | 1,051.48M | 1,099.07M | 1,589.49M | 1,628.56M | 2,343.16M | 3,608.56M | 4,886.78M | 4,843.73M | 4,807.01M | 5,189.82M | 5,475.94M | 5,663.33M | 5,671.20M | 5,941.84M | 5,991.96M | 6,089.40M | 6,106.65M | 6,002.37M | 5,649.82M | 6,549.57M | 7,021.74M | 6,895.78M |
|
Total Liabilities
|
517.80M | 529.86M | 559.14M | 483.69M | 548.30M | 812.02M | 808.15M | 810.48M | 1,044.30M | 1,052.40M | 1,100.72M | 1,603.26M | 1,684.10M | 2,390.09M | 3,652.25M | 4,937.41M | 4,856.81M | 4,818.07M | 5,200.45M | 5,493.87M | 5,738.79M | 5,742.03M | 6,032.31M | 6,225.25M | 6,186.19M | 6,196.67M | 6,172.07M | 5,829.23M | 6,682.88M | 7,151.82M | 7,033.03M |
|
Total Debt
|
| | | 394.17M | 418.51M | 684.58M | 684.22M | 683.60M | 933.30M | 943.89M | 943.38M | 1,099.86M | 1,134.35M | 1,334.14M | 2,562.17M | 3,446.23M | 3,468.50M | 3,356.07M | 3,428.92M | 3,488.55M | 3,334.51M | 3,347.17M | 3,444.95M | 3,662.64M | 3,680.37M | 3,673.13M | 3,670.94M | 3,318.77M | 3,450.16M | 3,581.17M | 3,742.07M |
|
Common Equity
|
196.97M | 216.47M | 234.57M | 298.66M | 402.78M | 417.44M | 262.76M | 211.41M | 171.02M | 147.56M | 156.16M | 326.60M | 454.70M | 1,367.22M | 1,317.45M | 1,615.80M | 1,551.22M | 1,417.92M | 1,092.74M | 806.25M | 1,021.61M | 1,039.16M | 897.07M | 635.85M | 449.81M | 393.55M | 233.84M | 30.90M | 808.85M | 642.44M | 521.90M |
|
Shareholder's Equity
|
196.97M | 216.47M | 234.57M | 298.66M | 402.78M | 417.44M | 262.76M | 211.41M | 171.02M | 147.56M | 156.16M | 326.60M | 454.70M | 1,367.22M | 1,317.45M | 1,615.80M | 1,551.22M | 1,417.92M | 1,092.74M | 806.25M | 1,021.61M | 1,039.16M | 897.07M | 635.85M | 449.81M | 393.55M | 233.84M | 30.90M | 808.85M | 642.44M | 521.90M |
|
Liabilities and Shareholders Equity
|
714.77M | 746.33M | 793.71M | 782.35M | 951.08M | 1,229.46M | 1,070.92M | 1,021.89M | 1,215.32M | 1,199.96M | 1,256.88M | 1,929.86M | 2,138.80M | 3,757.31M | 4,969.70M | 6,553.22M | 6,408.03M | 6,235.99M | 6,293.19M | 6,300.11M | 6,760.40M | 6,781.19M | 6,929.37M | 6,861.10M | 6,636.00M | 6,590.22M | 6,405.91M | 5,860.14M | 7,491.73M | 7,794.26M | 7,554.93M |
|
Treasury Shares
|
| | | 0.34M | 0.02M | 0.02M | 6.59M | 9.08M | 1.65M | 0.16M | | 1.81M | 133.00 | | | 2.19M | 0.35M | | 5.72M | 6.62M | | 0.75M | | | | | | | | | |
|
Retained Earnings
|
| | | 202.88M | 220.48M | 233.52M | 240.51M | 250.42M | 32.62M | 7.85M | 14.57M | 34.79M | 24.09M | 6.70M | -51.23M | -181.58M | -186.94M | -297.16M | -510.36M | -535.37M | -340.79M | -351.64M | -412.63M | -555.89M | -729.81M | -790.00M | -1037.86M | -1123.65M | 34.52M | -193.92M | -296.83M |