|
Assets
|
| 254.11M | 327.87M | 338.86M | 441.59M | 383.90M | 384.79M | 476.70M | 5,265.70M | 5,321.00M | 5,113.90M | 6,516.50M | 6,814.50M | 6,998.90M | 7,487.50M | 7,789.10M |
|
Cash & Equivalents
|
383.73M | 53.79M | 134.94M | 135.60M | 221.34M | 147.90M | 102.30M | 97.30M | 143.50M | 275.10M | 229.30M | 245.40M | 341.90M | 432.70M | 543.20M | 920.30M |
|
Short-term Investments
|
| | | | | | | | 60.60M | 64.50M | 71.00M | 92.40M | 37.10M | 91.70M | 57.50M | 110.30M |
|
Cash & Current Investments
|
383.73M | 53.79M | 134.94M | 135.60M | 221.34M | 147.90M | 102.30M | 97.30M | 204.10M | 339.60M | 300.30M | 337.80M | 379.00M | 524.40M | 600.70M | 1,030.60M |
|
Receivables - Net
|
| 37.75M | 37.58M | 45.67M | 49.89M | 58.39M | 62.53M | 76.70M | 217.30M | 287.30M | 234.70M | 337.30M | 326.90M | 369.80M | 337.30M | 444.60M |
|
Receivables - Other
|
| 7.82M | 5.20M | 5.22M | 8.87M | 10.70M | 5.68M | 6.68M | | | | | | | 2.50M | |
|
Receivables
|
| 45.56M | 42.77M | 50.88M | 58.76M | 69.08M | 68.22M | 83.39M | 217.30M | 287.30M | 234.70M | 337.30M | 326.90M | 369.80M | 339.80M | 444.60M |
|
Prepaid Assets
|
| 4.51M | 4.15M | 4.15M | 4.01M | 4.62M | 5.12M | 7.40M | 9.40M | 15.20M | 15.80M | 26.50M | 36.80M | 47.60M | 66.70M | 84.60M |
|
Current Assets
|
| 109.93M | 189.68M | 202.91M | 308.86M | 244.11M | 204.12M | 235.10M | 434.70M | 683.70M | 607.60M | 1,566.80M | 1,531.30M | 1,556.00M | 1,979.30M | 2,479.10M |
|
Buildings
|
| 60.92M | 60.92M | 62.44M | 65.45M | 68.02M | 70.53M | 77.03M | | | | | | | | |
|
Construction in Progress
|
| 1.73M | 1.26M | 0.09M | 0.02M | | 0.89M | 0.17M | | | | | | | | |
|
Land & Improvements
|
| 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.90M | 4.90M | 4.90M | | | 2.30M | 2.30M | | |
|
Property, Plant & Equipment (Net)
|
| 82.08M | 76.80M | 74.04M | 67.29M | 66.86M | 60.36M | 55.94M | | | | | | | | |
|
Long-Term Investments
|
| 12.62M | 14.30M | 14.27M | 14.58M | 12.35M | 48.43M | 72.90M | 82.70M | 86.20M | 61.20M | 42.70M | 245.80M | 253.20M | 345.30M | 383.70M |
|
Goodwill
|
| | | | | | 7.70M | 26.50M | 2,707.40M | 2,691.40M | 2,682.10M | 2,895.10M | 3,025.40M | 3,122.80M | 3,140.60M | 3,124.20M |
|
Intangibles
|
| 44.56M | 42.17M | 42.72M | 45.94M | 55.67M | 2.40M | 8.70M | 1,902.60M | 1,720.20M | 1,589.90M | 1,729.00M | 1,668.60M | 1,662.80M | 1,561.50M | 1,376.90M |
|
Goodwill & Intangibles
|
| 44.56M | 42.17M | 42.72M | 45.94M | 55.67M | 10.10M | 35.20M | 4,610.00M | 4,411.60M | 4,272.00M | 4,624.10M | 4,694.00M | 4,785.60M | 4,702.10M | 4,501.10M |
|
Long-Term Deferred Tax
|
| | | | | | | 3.49M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 72.70M | 59.50M | 62.90M | 51.60M | 76.30M | 125.80M | 181.90M | 206.30M | 182.70M |
|
Non-Current Assets
|
| 144.18M | 138.19M | 135.95M | 132.73M | 139.79M | 180.67M | 241.60M | 4,831.00M | 4,637.30M | 4,506.30M | 4,949.70M | 5,283.20M | 5,442.90M | 5,508.20M | 5,310.00M |
|
Accounts Payables
|
| 40.08M | 46.07M | 45.15M | 52.96M | 58.57M | 60.10M | 82.40M | 153.80M | 198.50M | 171.90M | 250.00M | 295.40M | 420.20M | 412.70M | 359.70M |
|
Dividends payables
|
| | | | 43.83M | | | | | | | | | | | |
|
Payables
|
| 40.08M | 46.07M | 45.15M | 96.79M | 58.57M | 60.10M | 82.40M | 153.80M | 198.50M | 171.90M | 250.00M | 295.40M | 420.20M | 412.70M | 359.70M |
|
Accumulated Expenses
|
| | | | | | | 25.10M | 20.30M | 52.40M | 35.20M | 49.10M | 68.60M | 90.20M | 77.10M | |
|
Other Accumulated Expenses
|
| | | 0.11M | 0.13M | 0.10M | 0.10M | 25.40M | 59.10M | 91.80M | 29.30M | 55.50M | 73.30M | 87.70M | 70.30M | |
|
Short term Debt
|
| | | | | | 2.00M | | 56.60M | 299.80M | 2.20M | 68.70M | 63.80M | 304.70M | 11.80M | |
|
Current Leases
|
| | | | | | | | | | | | | 18.30M | 20.80M | |
|
Current Taxes
|
| | | | | 1.77M | 1.63M | | 2.60M | 4.10M | 4.00M | 4.20M | 8.20M | 90.40M | 1.00M | 1.60M |
|
Current Deferred Revenue
|
0.21M | 0.28M | 0.35M | 1.08M | 1.10M | 1.99M | 4.02M | 3.10M | 15.40M | 8.50M | 4.50M | 10.20M | 15.30M | 11.70M | 6.10M | 6.60M |
|
Total Current Liabilities
|
| 48.82M | 52.29M | 52.15M | 107.46M | 73.67M | 74.00M | 89.90M | 334.00M | 595.90M | 281.60M | 1,313.30M | 1,169.30M | 1,477.20M | 1,383.40M | 1,395.20M |
|
Non-Current Debt
|
| | | | | | | | 1,237.90M | 915.60M | 867.60M | 1,135.20M | 1,299.30M | 1,437.30M | 1,439.20M | 1,441.00M |
|
Pension
|
| 1.78M | 1.78M | 1.79M | 2.11M | 1.61M | 1.90M | 1.84M | | | | | | | | |
|
Minority Interest
|
| | | | | | | 12.60M | 9.40M | 9.40M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 20.48M | 21.44M | 20.99M | 13.74M | 13.68M | 38.87M | | 488.20M | 436.80M | 399.70M | 377.60M | 372.70M | 222.90M | 440.40M | 186.80M |
|
Operating Leases
|
| | | | | | | | | | 46.70M | 132.10M | 129.20M | 129.30M | 171.60M | 158.30M |
|
Other Non-Current Liabilities
|
| 3.99M | 12.19M | 20.86M | | | 39.68M | 52.10M | 78.80M | 1,219.30M | 893.20M | 1,376.30M | 1,432.10M | 1,684.80M | 243.80M | 305.00M |
|
Total Non-Current Liabilities
|
| 29.42M | 39.31M | 47.59M | 49.61M | 60.17M | 51.15M | 56.30M | 2,076.30M | 851.30M | 865.10M | 1,791.30M | 1,777.60M | 1,848.80M | 3,258.70M | 3,204.50M |
|
Total Liabilities
|
-188.13M | 78.24M | 91.60M | 99.74M | 157.07M | 133.83M | 125.14M | 146.20M | 2,155.10M | 2,070.60M | 1,758.30M | 3,167.60M | 3,209.70M | 3,533.60M | 3,502.50M | 3,509.50M |
|
Total Debt
|
| | | | | | 2.00M | | 1,294.50M | 1,215.40M | 869.80M | 1,203.90M | 1,363.10M | 1,742.00M | 1,451.00M | 1,441.00M |
|
Common Equity
|
188.13M | 175.87M | 236.27M | 239.12M | 284.52M | 250.00M | 259.70M | 317.90M | 3,110.60M | 3,241.00M | 3,355.60M | 3,348.90M | 3,604.80M | 3,465.30M | 3,985.00M | 4,279.60M |
|
Shareholder's Equity
|
188.13M | 175.87M | 236.27M | 239.12M | 284.52M | 250.00M | 259.70M | 317.90M | 3,110.60M | 3,241.00M | 3,355.60M | 3,348.90M | 3,604.80M | 3,465.30M | 3,985.00M | 4,279.60M |
|
Liabilities and Shareholders Equity
|
| 254.11M | 327.87M | 338.86M | 441.59M | 383.90M | 384.79M | 476.70M | 5,265.70M | 5,321.00M | 5,113.90M | 6,516.50M | 6,814.50M | 6,998.90M | 7,487.50M | 7,789.10M |
|
Treasury Shares
|
| 1.71M | 2.01M | 4.00M | 5.07M | 8.45M | 0.46M | 0.48M | 11.96M | 0.63M | 0.44M | 0.34M | 0.44M | 0.88M | 20.76M | 0.01M |
|
Retained Earnings
|
| 133.09M | 232.12M | 275.49M | 349.29M | 472.00M | 603.60M | 710.80M | 993.30M | 1,288.20M | 1,512.60M | 1,809.80M | 2,145.50M | 2,171.10M | 2,525.20M | 2,815.90M |