|
Cash & Equivalents
|
17.01M | 33.00M | 21.64M | 32.80M | 35.75M | 13.70M | 9.36M | 24.75M | 13.77M | 17.30M | 18.61M | 11.73M | 10.29M | 14.01M | 12.46M | 93.15M | 9.24M | 101.79M | 100.49M | 10.21M | 78.99M | 16.18M | 21.67M | 54.10M | 16.81M | 75.91M | 21.79M | 15.41M | 20.76M | 35.06M | 19.49M | 221.74M | 18.28M | 9.00M | 14.85M | 9.61M | 20.78M | 81.97M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 14.41M |
|
Cash & Current Investments
|
17.01M | 33.00M | 21.64M | 32.80M | 35.75M | 13.70M | 9.36M | 24.75M | 13.77M | 17.30M | 18.61M | 11.73M | 10.29M | 14.01M | 12.46M | 93.15M | 9.24M | 101.79M | 101.05M | 10.77M | 79.55M | 16.75M | 22.24M | 54.67M | 17.38M | 76.48M | 22.36M | 15.98M | 21.34M | 35.63M | 20.07M | 222.31M | 18.85M | 9.57M | 15.42M | 10.18M | 21.35M | 96.37M |
|
Receivables - Net
|
| | 36.58M | | 43.93M | 47.77M | 52.02M | 56.47M | 60.86M | 65.69M | 69.25M | 0.18M | 78.25M | 81.25M | 84.53M | 84.93M | 90.55M | 97.52M | 102.12M | 1.02M | 0.62M | 0.94M | 116.87M | 120.12M | 124.30M | 129.58M | 135.67M | 142.03M | 148.70M | 152.27M | 152.72M | 149.20M | 153.55M | 158.35M | 162.72M | 166.44M | | |
|
Receivables - Other
|
| | | | 2.86M | 2.86M | | | | | | | | | | | | | 4.50M | | | | 4.50M | | | | | | | | | | | | | | | |
|
Receivables
|
| | 36.58M | | 46.79M | 50.62M | 52.02M | 56.47M | 60.86M | 65.69M | 69.25M | 0.18M | 78.25M | 81.25M | 84.53M | 84.93M | 90.55M | 97.52M | 106.62M | 1.02M | 0.62M | 0.94M | 121.37M | 120.12M | 124.30M | 129.58M | 135.67M | 142.03M | 148.70M | 152.27M | 152.72M | 149.20M | 153.55M | 158.35M | 162.72M | 166.44M | | |
|
Prepaid Assets
|
| | 0.26M | | 1.20M | 0.70M | 0.27M | 0.85M | 1.84M | 2.93M | 4.32M | 4.82M | 7.18M | 34.59M | 12.61M | 12.40M | 9.82M | 19.52M | 22.28M | 18.86M | 18.85M | 13.82M | 17.27M | 22.52M | 22.92M | 18.98M | 64.18M | 15.46M | 42.32M | 42.31M | 36.66M | 33.15M | 33.26M | 36.23M | 41.58M | 52.26M | 55.81M | 59.87M |
|
Property, Plant & Equipment (Net)
|
| | 1,637.70M | | 1,775.29M | 1,891.71M | 2,186.14M | 2,251.94M | 2,373.38M | 2,449.44M | 2,641.75M | 2,683.00M | 2,762.16M | 3,459.63M | 3,415.40M | 3,367.57M | 3,346.79M | 3,304.00M | 3,354.51M | 3,395.61M | 3,534.88M | 3,674.21M | 3,775.05M | 3,948.55M | 4,085.67M | 4,242.31M | 4,474.27M | 4,416.40M | 4,375.39M | 4,310.38M | 4,262.10M | 4,033.65M | 4,186.10M | 4,347.56M | 4,294.85M | 4,310.72M | 4,311.18M | 4,362.24M |
|
Long-Term Investments
|
| | 10.00M | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M | 339.77M |
|
Intangibles
|
| 38.46M | 168.12M | | 190.47M | 1.26M | 242.66M | 247.25M | 258.29M | 264.04M | 286.26M | 287.19M | 293.23M | 342.48M | 331.89M | 320.42M | 298.74M | 288.97M | 8.35M | 288.59M | 296.13M | 301.05M | 51.96M | 311.28M | 316.12M | 322.31M | 329.58M | 317.48M | 309.30M | 297.66M | 288.23M | 273.25M | 282.55M | 276.81M | 267.64M | 264.08M | 256.68M | 258.14M |
|
Goodwill & Intangibles
|
| 38.46M | 168.12M | | 190.47M | 1.26M | 242.66M | 247.25M | 258.29M | 264.04M | 286.26M | 287.19M | 293.23M | 342.48M | 331.89M | 660.19M | 638.51M | 628.74M | 348.12M | 628.36M | 635.90M | 640.82M | 391.73M | 651.05M | 655.89M | 662.08M | 669.35M | 657.25M | 649.07M | 637.42M | 628.00M | 613.02M | 622.32M | 616.58M | 607.41M | 603.85M | 596.44M | 597.91M |
|
Other Non-Current Assets
|
| | 1.47M | | 8.34M | 8.34M | 0.74M | 11.25M | 7.06M | 10.73M | 0.38M | 1.43M | 5.23M | | | | | | | | | | | | | | | | | | | | 1.83M | 1.74M | 3.25M | 4.12M | 9.07M | 10.56M |
|
Assets
|
| | 1,952.05M | | 2,138.18M | 2,244.10M | 2,578.76M | 2,681.67M | 2,815.26M | 2,905.34M | 3,096.80M | 3,131.94M | 3,212.32M | 3,991.79M | 3,917.86M | 4,274.05M | 4,144.06M | 4,204.47M | 4,258.48M | 4,206.05M | 4,423.61M | 4,501.97M | 4,618.65M | 4,852.52M | 4,979.44M | 5,239.19M | 5,457.61M | 5,335.87M | 5,368.15M | 5,335.04M | 5,268.73M | 5,269.65M | 5,264.56M | 5,263.29M | 5,216.42M | 5,237.19M | 5,326.68M | 5,519.27M |
|
Accounts Payables
|
| | 17.40M | | 18.23M | 18.43M | 20.34M | 22.20M | 22.49M | 21.45M | 24.39M | 24.15M | 32.37M | 34.01M | 37.38M | 35.84M | 25.55M | 55.34M | 35.68M | 71.07M | 75.46M | 79.61M | 38.04M | 40.61M | 42.92M | 52.59M | 47.55M | 46.09M | 44.15M | 44.89M | 47.53M | 40.66M | 42.63M | 47.65M | 48.98M | 48.42M | 57.41M | 55.66M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | 39.30M | 39.30M | 43.20M | 43.90M | 45.90M | 47.70M | 49.50M | 49.90M | 54.50M | 54.50M | 55.60M | 55.80M | 56.90M | 56.90M | 58.03M | 58.20M | 58.32M | 58.22M | 58.45M | 58.66M |
|
Payables
|
| | 17.40M | | 18.23M | 18.43M | 20.34M | 22.20M | 22.49M | 21.45M | 24.39M | 24.15M | 32.37M | 34.01M | 37.38M | 35.84M | 25.55M | 55.34M | 74.98M | 110.37M | 118.66M | 123.51M | 83.94M | 88.31M | 92.42M | 102.49M | 102.05M | 100.59M | 99.75M | 100.69M | 104.43M | 97.56M | 100.66M | 105.85M | 107.30M | 106.64M | 115.86M | 114.33M |
|
Accumulated Expenses
|
| | 1.60M | | 2.44M | 4.88M | 3.31M | 4.64M | 3.01M | 7.02M | 9.78M | 8.39M | 2.58M | 9.48M | 3.59M | 9.76M | 4.14M | 9.45M | 4.02M | 9.90M | 3.88M | 9.89M | 6.47M | 9.85M | 6.09M | 10.56M | 7.07M | 9.65M | 5.89M | 9.19M | 5.70M | 9.38M | 14.03M | 9.64M | 5.84M | 9.40M | 8.54M | 9.49M |
|
Non-Current Debt
|
| | 657.89M | | 721.67M | 721.91M | 836.91M | 837.16M | 927.36M | 1,225.47M | 1,225.77M | 1,222.10M | 1,222.38M | 1,671.51M | 1,672.08M | 1,672.59M | 1,673.09M | 1,433.49M | 961.33M | 1,383.28M | 1,383.63M | 843.66M | 843.80M | 843.99M | 844.18M | 894.38M | 894.69M | 895.01M | 895.32M | 895.63M | 895.95M | 896.26M | 896.57M | 896.89M | 846.06M | 893.50M | 846.44M | 1,190.32M |
|
Minority Interest
|
| | 86.75M | | 93.49M | 92.55M | 97.38M | 96.91M | 112.28M | 112.70M | 111.82M | 109.64M | 106.93M | 105.14M | 111.41M | 178.53M | 178.53M | 229.91M | 179.98M | 180.16M | 168.85M | 164.12M | 163.85M | 166.68M | 167.95M | 167.46M | 169.59M | 153.11M | 154.06M | 154.70M | 145.10M | 144.08M | 142.61M | 139.28M | 137.68M | 131.08M | 129.13M | 127.85M |
|
Operating Leases
|
| | 47.87M | | 56.70M | 0.10M | 81.74M | 80.23M | 85.44M | 86.30M | 85.95M | 85.08M | 81.89M | 94.50M | 92.22M | 89.67M | 83.16M | 81.22M | 79.65M | 77.49M | 74.98M | 72.50M | 70.60M | 68.78M | 66.86M | 64.97M | 62.85M | 59.36M | 57.57M | 55.30M | 53.53M | 50.95M | 53.12M | 50.76M | 48.73M | 46.84M | 44.80M | 43.10M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 44.30M | 37.98M | 13.18M | 7.51M | 6.38M | 10.06M | | | | | | | | | | | | 1.49M | 1.32M | 0.47M | 0.66M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 2,138.84M | 2,351.24M | 2,229.43M | 1,769.59M | 1,771.89M | 1,706.96M | 1,690.04M | 1,785.85M | 1,877.51M | | | | | | | | | | 2,065.66M | 2,123.61M | 2,074.53M | 2,155.71M | | |
|
Total Liabilities
|
-836.50M | -903.25M | 953.52M | -1092.38M | 971.38M | 1,011.33M | 1,294.56M | 1,335.99M | 1,402.44M | 1,422.97M | 1,567.88M | 1,559.92M | 1,606.68M | 2,263.29M | 2,138.84M | 2,395.54M | 2,267.41M | 1,782.76M | 1,779.40M | 1,713.35M | 1,700.10M | 1,785.85M | 1,877.51M | 1,961.20M | 2,012.80M | 2,231.05M | 2,195.10M | 2,103.55M | 2,106.55M | 2,059.57M | 2,074.39M | 2,051.95M | 2,067.15M | 2,124.93M | 2,074.99M | 2,156.37M | 2,290.86M | 2,506.76M |
|
Total Debt
|
| | 657.89M | | 721.67M | 721.91M | 836.91M | 837.16M | 927.36M | 1,225.47M | 1,225.77M | 1,222.10M | 1,222.38M | 1,671.51M | 1,672.08M | 1,672.59M | 1,673.09M | 1,433.49M | 961.33M | 1,383.28M | 1,383.63M | 843.66M | 843.80M | 843.99M | 844.18M | 894.38M | 894.69M | 895.01M | 895.32M | 895.63M | 895.95M | 896.26M | 896.57M | 896.89M | 846.06M | 893.50M | 846.44M | 1,190.32M |
|
Common Equity
|
836.50M | 903.25M | 998.54M | 1,092.38M | 1,166.80M | 1,232.77M | 1,284.20M | 1,345.68M | 1,412.82M | 1,482.37M | 1,528.92M | 1,572.03M | 1,605.64M | 1,728.50M | 1,779.02M | 1,699.98M | 1,698.11M | 2,421.71M | 2,479.08M | 2,492.70M | 2,723.51M | 2,716.12M | 2,741.14M | 2,891.32M | 2,966.64M | 3,008.15M | 3,262.51M | 3,232.32M | 3,261.60M | 3,275.47M | 3,194.34M | 3,217.70M | 3,197.41M | 3,138.36M | 3,141.42M | 3,080.81M | 3,035.82M | 3,012.51M |
|
Shareholder's Equity
|
836.50M | 903.25M | 998.54M | 1,092.38M | 1,166.80M | 1,232.77M | 1,284.20M | 1,345.68M | 1,412.82M | 1,482.37M | 1,528.92M | 1,572.03M | 1,605.64M | 1,728.50M | 1,779.02M | 1,699.98M | 1,698.11M | 2,421.71M | 2,479.08M | 2,492.70M | 2,723.51M | 2,716.12M | 2,741.14M | 2,891.32M | 2,966.64M | 3,008.15M | 3,262.51M | 3,232.32M | 3,261.60M | 3,275.47M | 3,194.34M | 3,217.70M | 3,197.41M | 3,138.36M | 3,141.42M | 3,080.81M | 3,035.82M | 3,012.51M |
|
Liabilities and Shareholders Equity
|
| | 1,952.05M | | 2,138.18M | 2,244.10M | 2,578.76M | 2,681.67M | 2,815.26M | 2,905.34M | 3,096.80M | 3,131.94M | 3,212.32M | 3,991.79M | 3,917.86M | 4,274.05M | 4,144.06M | 4,204.47M | 4,258.48M | 4,206.05M | 4,423.61M | 4,501.97M | 4,618.65M | 4,852.52M | 4,979.44M | 5,239.19M | 5,457.61M | 5,335.87M | 5,368.15M | 5,335.04M | 5,268.73M | 5,269.65M | 5,264.56M | 5,263.29M | 5,216.42M | 5,237.19M | 5,326.68M | 5,519.27M |
|
Retained Earnings
|
| | 2.09M | | -0.32M | -0.04M | 5.12M | 20.81M | 27.31M | 33.11M | 14.81M | 3.02M | -18.58M | -33.91M | -20.09M | -73.14M | -78.61M | -74.73M | -66.25M | -38.68M | -41.90M | -37.59M | -28.44M | 5.03M | 23.40M | 61.83M | 59.52M | 43.52M | 68.43M | 83.58M | 49.29M | 56.83M | 60.38M | 16.83M | 49.66M | 29.72M | 18.01M | 19.17M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.42M | 0.38M | 0.37M | 0.37M | 0.37M | 0.39M | 0.40M | 0.40M | 0.49M | 0.51M | 0.51M | 0.49M | 1.04M | 1.04M | 0.98M | 0.99M | 1.08M | 1.07M | 1.07M |