|
Assets
|
891.16M | 898.09M | 1,043.59M | 1,145.22M | 1,180.78M | 1,446.56M | 1,479.17M | 1,662.35M | 1,584.89M | 2,125.67M | 2,598.61M | 3,370.89M | 3,802.66M | 3,620.92M | 3,703.30M | 4,173.97M |
|
Cash & Equivalents
|
206.68M | 141.34M | 182.91M | 259.43M | 298.45M | 352.16M | 448.76M | 558.52M | 609.59M | 790.59M | 633.81M | 829.60M | 578.32M | 663.40M | 596.88M | 873.04M |
|
Short-term Investments
|
| | | | | | | 66.49M | 128.56M | 304.63M | 623.95M | 1,060.84M | 1,784.64M | 1,432.72M | 1,436.88M | 1,519.38M |
|
Cash & Current Investments
|
206.68M | 141.34M | 182.91M | 259.43M | 298.45M | 352.16M | 448.76M | 625.01M | 738.15M | 1,095.22M | 1,257.75M | 1,890.43M | 2,362.96M | 2,096.12M | 2,033.76M | 2,392.43M |
|
Receivables - Net
|
| 49.62M | 52.06M | 89.10M | 83.35M | 136.28M | 175.50M | 230.52M | 184.99M | 309.07M | 296.36M | 368.35M | 351.67M | 385.13M | 371.61M | 421.50M |
|
Receivables - Other
|
| 3.46M | 7.79M | 5.17M | 9.23M | 17.33M | 21.19M | 15.03M | 17.03M | 23.84M | 22.42M | 23.59M | 25.21M | 21.91M | 25.75M | 33.57M |
|
Receivables
|
| 53.09M | 59.85M | 94.26M | 92.58M | 153.61M | 196.69M | 245.56M | 202.02M | 332.91M | 318.77M | 391.94M | 376.88M | 407.05M | 397.35M | 455.07M |
|
Current Deferred Tax Assets
|
| 5.09M | 8.62M | 9.21M | 11.27M | 13.10M | | | | | | | | | | |
|
Prepaid Assets
|
| 9.98M | 23.87M | 6.70M | 16.70M | 19.75M | 16.29M | 23.95M | 30.02M | 28.44M | 87.90M | 92.23M | 58.53M | 203.57M | 174.10M | 140.41M |
|
Current Assets
|
| 480.95M | 485.86M | 526.75M | 537.86M | 682.96M | 749.46M | 925.63M | 1,000.21M | 1,481.62M | 1,690.42M | 2,374.60M | 2,798.36M | 2,706.73M | 2,605.22M | 2,987.90M |
|
Property, Plant & Equipment (Net)
|
| 14.92M | 21.44M | 29.78M | 27.83M | 42.53M | 47.98M | 51.65M | 68.59M | 81.07M | 126.80M | 148.83M | 148.59M | 143.27M | 137.94M | 144.76M |
|
Long-Term Investments
|
1.25M | 60.62M | 108.93M | 110.90M | 114.08M | 126.59M | 126.65M | 116.63M | 98.31M | 90.64M | 89.49M | 86.68M | 75.18M | 43.05M | 43.42M | 18.67M |
|
Goodwill
|
49.76M | 139.03M | 177.85M | 188.68M | 189.27M | 218.23M | 166.46M | 160.96M | 134.23M | 131.39M | 130.76M | 129.13M | 128.25M | 123.28M | 125.49M | 124.45M |
|
Intangibles
|
| 49.23M | 66.61M | 35.40M | 26.73M | 69.54M | 41.01M | 29.37M | 19.58M | 10.38M | 2.30M | 0.70M | 0.34M | | | |
|
Goodwill & Intangibles
|
49.76M | 188.26M | 244.46M | 224.08M | 216.00M | 287.78M | 207.47M | 190.33M | 153.81M | 141.76M | 133.06M | 129.82M | 128.58M | 123.28M | 125.49M | 124.45M |
|
Long-Term Deferred Tax
|
| 134.16M | 186.69M | 229.45M | 251.61M | 265.90M | 298.12M | 305.42M | 198.89M | 241.09M | 268.59M | 257.86M | 248.08M | 257.17M | 265.81M | 284.51M |
|
Other Non-Current Assets
|
| 8.97M | 11.72M | 14.07M | 23.19M | 30.61M | 39.29M | 62.47M | 65.07M | 89.48M | 90.26M | 102.59M | 140.54M | 109.86M | 147.29M | 174.22M |
|
Non-Current Assets
|
| 417.14M | 557.73M | 618.47M | 642.92M | 763.60M | 729.71M | 736.71M | 584.68M | 644.05M | 908.19M | 996.28M | 1,004.29M | 914.19M | 1,098.08M | 1,186.07M |
|
Accounts Payables
|
| 12.56M | 17.85M | 17.91M | 19.52M | 37.10M | 43.88M | 30.72M | 34.11M | 37.95M | 39.73M | 37.96M | 58.88M | 28.81M | 25.99M | 29.04M |
|
Notes Payables
|
| 98.08M | 99.66M | 101.38M | 103.23M | 105.23M | 119.25M | 168.10M | 168.35M | 168.61M | | 37.97M | 376.24M | 371.77M | | 37.95M |
|
Payables
|
| 110.64M | 117.51M | 119.28M | 122.75M | 142.33M | 163.13M | 198.82M | 202.46M | 206.56M | 39.73M | 75.94M | 435.12M | 400.58M | 25.99M | 66.99M |
|
Accumulated Expenses
|
| 82.94M | 125.87M | 138.19M | 157.86M | 212.33M | 263.86M | 334.54M | 340.17M | 602.12M | 518.99M | 778.04M | 1,109.72M | 918.49M | 763.16M | 1,024.08M |
|
Other Accumulated Expenses
|
| 8.20M | 11.80M | 10.76M | 8.14M | 7.75M | 7.03M | 12.32M | 12.09M | 19.03M | 15.52M | 127.69M | 28.61M | 41.23M | 45.84M | 48.49M |
|
Current Leases
|
| | | | | | | | | | 33.32M | 42.87M | 47.32M | 37.97M | 36.26M | 55.25M |
|
Current Taxes
|
| 0.40M | 5.16M | 20.30M | 4.71M | 2.52M | 20.89M | 27.32M | 16.49M | 33.62M | 3.40M | 15.35M | 20.98M | 9.84M | 5.42M | 4.78M |
|
Total Current Liabilities
|
| 286.97M | 302.90M | 320.91M | 284.16M | 385.08M | 408.05M | 463.42M | 464.05M | 749.69M | 668.65M | 1,063.93M | 1,297.14M | 1,070.54M | 910.06M | 1,229.80M |
|
Non-Current Debt
|
| 178.68M | 129.58M | 120.79M | 75.56M | 106.50M | 44.00M | 31.15M | 30.03M | 25.07M | 375.06M | 338.52M | 376.24M | 371.77M | 373.88M | 335.94M |
|
Minority Interest
|
29.36M | 66.54M | 58.16M | 62.24M | 60.58M | 160.95M | 202.66M | 256.03M | 252.40M | 249.82M | 256.53M | 258.43M | 314.91M | 189.61M | 205.56M | 234.17M |
|
Operating Leases
|
| | | | | | | | | | 217.25M | 300.27M | 297.47M | 278.08M | 434.25M | 494.17M |
|
Other Non-Current Liabilities
|
| 22.96M | 15.49M | 17.11M | 17.66M | 26.20M | 36.07M | 56.84M | 58.95M | 105.01M | 126.44M | 101.93M | 126.31M | 112.95M | 149.80M | 119.28M |
|
Total Non-Current Liabilities
|
| 482.48M | 540.01M | 587.63M | 563.16M | 704.11M | 735.88M | 822.18M | 729.57M | 1,012.71M | 1,345.92M | 1,779.59M | 2,041.06M | 1,781.56M | 1,771.00M | 2,112.88M |
|
Total Liabilities
|
595.40M | 505.44M | 555.50M | 604.74M | 580.82M | 730.31M | 771.96M | 879.01M | 788.52M | 1,117.73M | 1,472.36M | 1,881.51M | 2,167.38M | 1,894.51M | 1,920.81M | 2,232.16M |
|
Total Debt
|
| 178.68M | 129.58M | 120.79M | 75.56M | 106.50M | 44.00M | 31.15M | 30.03M | 25.07M | 375.06M | 338.52M | 376.24M | 371.77M | 373.88M | 335.94M |
|
Common Equity
|
295.76M | 367.24M | 465.83M | 490.75M | 563.16M | 712.23M | 707.22M | 783.33M | 796.37M | 1,007.94M | 1,126.25M | 1,489.37M | 1,635.28M | 1,726.42M | 1,782.49M | 1,941.81M |
|
Shareholder's Equity
|
295.76M | 367.24M | 465.83M | 490.75M | 563.16M | 712.23M | 707.22M | 783.33M | 796.37M | 1,007.94M | 1,126.25M | 1,489.37M | 1,635.28M | 1,726.42M | 1,782.49M | 1,941.81M |
|
Liabilities and Shareholders Equity
|
891.16M | 898.09M | 1,043.59M | 1,145.22M | 1,180.78M | 1,446.56M | 1,479.17M | 1,662.35M | 1,584.89M | 2,125.67M | 2,598.61M | 3,370.89M | 3,802.66M | 3,620.92M | 3,703.30M | 4,173.97M |
|
Treasury Shares
|
0.31M | -1.29M | 1.59M | 2.61M | 2.28M | 2.71M | 5.47M | 3.48M | 3,916.04M | 3.11M | 3.40M | -31.45M | 36.90M | 41.34M | 44.34M | 46.65M |
|
Retained Earnings
|
| -61.50M | -76.70M | -77.08M | -59.90M | -20.39M | -34.54M | -50.10M | 79.46M | 364.88M | 558.27M | 798.57M | 1,418.38M | 1,768.10M | 1,892.66M | 2,133.92M |