|
Cash & Equivalents
|
51.28M | 42.89M | 22.12M | 37.29M | 448.30M | 448.30M | 381.70M | 347.91M | 276.21M | 197.87M | 68.06M | 221.22M | 32.58M | 176.36M | 59.40M | 80.92M | 40.32M | 163.15M | 99.60M | 120.52M | 115.56M | 99.34M | 226.51M | 45.12M | 50.87M | 119.80M | 121.70M | 160.25M | 105.24M | 176.05M | 138.21M | 145.27M | 118.85M | 15.60M | 33.56M | 40.99M | 21.13M | 52.88M | 90.76M | 65.22M | 169.49M | 111.89M | 115.12M | 112.13M | 301.91M | 509.94M |
|
Cash & Current Investments
|
51.28M | 42.89M | 22.12M | 37.29M | 448.30M | 448.30M | 381.70M | 347.91M | 276.21M | 197.87M | 68.06M | 221.22M | 32.58M | 176.36M | 59.40M | 80.92M | 40.32M | 163.15M | 99.60M | 120.52M | 115.56M | 99.34M | 226.51M | 45.12M | 50.87M | 119.80M | 121.70M | 160.25M | 105.24M | 176.05M | 138.21M | 145.27M | 118.85M | 15.60M | 33.56M | 40.99M | 21.13M | 52.88M | 90.76M | 65.22M | 169.49M | 111.89M | 115.12M | 112.13M | 301.91M | 509.94M |
|
Receivables - Net
|
0.01M | | 9.59M | -0.14M | 13.27M | 11.85M | 14.47M | 16.20M | 18.83M | 21.80M | 21.36M | 22.62M | 26.70M | 27.93M | 31.08M | 36.85M | 41.88M | 50.00M | 46.41M | 50.59M | 61.88M | 61.97M | 49.47M | | | | 91.69M | | | | 124.92M | | | | 99.44M | | | | 115.16M | 137.40M | 154.05M | 166.34M | 150.82M | 223.50M | 239.53M | 214.89M |
|
Receivables - Other
|
| | 0.34M | | | | | | | 13.00M | 21.50M | | | | 1.76M | | | | | | | | | | | | 0.70M | 6.40M | 6.40M | 31.70M | 22.90M | 54.40M | 112.60M | 56.00M | 49.20M | 53.20M | 71.60M | 85.70M | 102.30M | 130.50M | 125.20M | 152.20M | | | 15.18M | 17.59M |
|
Receivables
|
0.01M | | 9.92M | -0.14M | 13.27M | 11.85M | 14.47M | 16.20M | 18.83M | 34.80M | 42.86M | 22.62M | 26.70M | 27.93M | 32.84M | 36.85M | 41.88M | 50.00M | 46.41M | 50.59M | 61.88M | 61.97M | 49.47M | | | | 92.39M | | | | 147.82M | | | | 148.64M | | | | 217.46M | 267.90M | 279.25M | 318.54M | 150.82M | 223.50M | 254.72M | 232.47M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.31M | | | 160.02M | 163.68M | 192.79M | 232.04M | 274.83M | 316.64M | 345.47M | 373.28M | 491.00M | 551.16M | 645.16M | 752.87M | 897.22M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.88M | | | | 408.92M | 423.34M | 343.23M | 412.78M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 671.43M | | | | 1,226.02M | 1,869.86M | 1,759.38M | 2,034.83M |
|
Property, Plant & Equipment (Net)
|
| | 509.38M | 651.17M | 521.52M | 616.02M | 636.68M | 651.17M | 679.73M | 694.57M | 765.46M | 829.27M | 954.46M | 929.36M | 1,074.13M | 1,128.49M | 1,203.74M | 1,284.06M | 1,432.21M | 1,471.79M | 1,509.85M | 1,498.68M | 1,707.06M | 1,680.65M | 1,769.80M | 1,703.50M | 964.36M | 1,684.82M | 1,656.70M | 1,696.59M | 38.26M | 1,587.29M | 1,642.54M | 47.67M | 10.01M | 11.44M | 12.12M | 13.45M | | | | | 2,373.73M | | 1,849.12M | 1,669.63M |
|
Long-Term Investments
|
| 21.57M | 21.57M | 21.82M | 22.15M | 11.37M | 10.68M | 10.33M | 9.98M | 10.52M | | | | | 42.54M | | | | 40.56M | | | | 180.55M | | | | 146.51M | | | | 22.92M | | | | 22.04M | | | | 22.72M | 22.05M | 19.89M | 19.45M | 19.05M | 31.40M | 125.71M | 164.35M |
|
Goodwill
|
| 0.59M | 116.58M | 115.23M | 115.62M | 116.58M | 116.58M | 116.58M | 116.58M | 116.58M | 116.58M | 116.58M | 116.58M | 116.58M | 116.60M | 116.58M | 116.58M | 116.58M | 116.00M | 116.58M | 116.58M | 116.58M | 122.64M | 122.73M | 122.73M | 122.73M | 122.73M | 122.73M | 122.73M | 239.94M | 89.39M | 257.97M | 262.82M | | | | | | 4.63M | 4.63M | 4.63M | 31.53M | 61.07M | 61.07M | 75.63M | 83.01M |
|
Intangibles
|
| | 52.17M | 49.02M | 46.41M | 46.65M | 44.13M | 41.55M | 39.73M | 37.33M | 38.95M | 36.64M | 34.71M | 33.88M | 40.04M | 37.98M | 36.02M | 35.65M | 38.50M | 35.60M | 32.41M | 30.18M | 27.69M | 25.11M | 23.72M | 21.14M | 18.79M | 16.81M | 14.49M | 80.74M | 30.96M | 101.46M | 95.84M | 59.79M | 41.95M | 45.73M | 44.68M | 41.47M | 50.59M | 46.58M | 42.14M | 38.00M | 42.20M | 16.04M | 14.45M | 18.68M |
|
Goodwill & Intangibles
|
| 0.59M | 168.75M | 164.25M | 162.02M | 163.23M | 160.71M | 158.13M | 156.32M | 153.91M | 155.54M | 153.22M | 151.29M | 150.47M | 156.64M | 154.56M | 152.60M | 152.24M | 154.50M | 152.19M | 148.99M | 146.77M | 150.33M | 147.85M | 146.46M | 143.88M | 141.52M | 139.54M | 137.22M | 320.68M | 120.35M | 359.43M | 358.66M | 59.79M | 41.95M | 45.73M | 44.68M | 41.47M | 55.22M | 51.21M | 46.77M | 69.53M | 103.28M | 77.11M | 90.08M | 101.69M |
|
Other Non-Current Assets
|
-0.07M | | 24.05M | 23.46M | 25.82M | 35.45M | 36.76M | 65.98M | 69.61M | 63.89M | 69.59M | 56.03M | 51.45M | 47.79M | 59.44M | 56.32M | 79.78M | 82.77M | 106.88M | 150.71M | 236.59M | 229.64M | 129.10M | 112.15M | 112.75M | 134.63M | 177.93M | 220.79M | 234.40M | 283.40M | 110.34M | 292.02M | 400.39M | 141.29M | 125.83M | 147.08M | 167.02M | 179.26M | 137.72M | 322.56M | 449.69M | 591.60M | 208.43M | 465.73M | 166.29M | 155.75M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,293.25M | | | | 2,811.93M | 2,398.28M | 2,341.69M | 2,205.37M |
|
Assets
|
| | 1,404.74M | 1,438.62M | 2,010.54M | 1,682.14M | 1,644.81M | 1,606.45M | 1,574.55M | 1,554.58M | 1,547.31M | 1,759.10M | 1,743.71M | 1,909.92M | 1,955.81M | 2,047.83M | 2,211.27M | 2,473.16M | 2,638.78M | 2,947.70M | 3,088.51M | 3,135.01M | 3,236.92M | 3,176.59M | 3,287.49M | 3,375.33M | 3,387.98M | 3,592.05M | 3,553.95M | 4,682.52M | 4,863.85M | 4,758.50M | 4,882.15M | 2,018.15M | 2,429.58M | 2,441.44M | 2,525.63M | 2,633.79M | 2,964.68M | 3,175.91M | 3,449.25M | 3,738.91M | 4,037.95M | 4,268.14M | 4,101.07M | 4,240.20M |
|
Accounts Payables
|
1.22M | | 43.17M | 28.74M | 29.26M | 32.37M | 34.99M | 31.09M | 33.58M | 32.38M | 38.24M | 33.36M | 48.33M | 51.68M | 68.23M | 56.03M | 83.92M | 83.65M | 100.67M | 97.42M | 117.28M | 135.16M | 144.85M | 82.93M | 108.36M | 88.05M | 113.19M | 101.16M | 148.37M | 213.44M | 87.03M | 191.13M | 253.21M | 27.09M | 86.45M | 105.07M | 79.77M | 108.58M | 41.59M | 139.25M | 128.71M | 196.66M | 69.12M | 110.80M | 83.39M | 147.35M |
|
Payables
|
1.22M | | 43.17M | 28.74M | 29.26M | 32.37M | 34.99M | 31.09M | 33.58M | 32.38M | 38.24M | 33.36M | 48.33M | 51.68M | 68.23M | 56.03M | 83.92M | 83.65M | 100.67M | 97.42M | 117.28M | 135.16M | 144.85M | 82.93M | 108.36M | 88.05M | 113.19M | 101.16M | 148.37M | 213.44M | 87.03M | 191.13M | 253.21M | 27.09M | 86.45M | 105.07M | 79.77M | 108.58M | 41.59M | 139.25M | 128.71M | 196.66M | 69.12M | 110.80M | 83.39M | 147.35M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.32M | | | | 96.91M | 142.10M | 131.17M | 128.94M |
|
Other Accumulated Expenses
|
| | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | | | | 100.56M | 91.06M | 43.62M | 41.28M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.26M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.84M | | | | 347.25M | 473.76M | 350.94M | 348.23M |
|
Minority Interest
|
| | 99.06M | 108.79M | 123.32M | 124.96M | 124.40M | 123.55M | 115.41M | 111.69M | 111.87M | 107.16M | 104.45M | 97.21M | 88.01M | 79.44M | 61.46M | 57.83M | 56.38M | 53.20M | 49.36M | 45.04M | 36.98M | 32.53M | 28.79M | 25.47M | 22.66M | 18.63M | 13.45M | 6.57M | -0.19M | -6.95M | -9.60M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 35.46M | | | | | | | | | | | | 980.25M | | | | | | | | | | | | | 76.50M | 30.88M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 44.72M | 43.46M | 43.04M | 36.97M | 62.52M | 62.44M | 62.21M | 62.00M | 64.23M | 64.12M | 74.13M | 73.59M | 73.00M | 72.14M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.40M | | 13.62M | 0.55M | 13.06M | 15.95M | 15.99M | 16.14M | 17.25M | 18.44M | 19.95M | 21.64M | 24.35M | 24.75M | 27.26M | 28.92M | 30.85M | 33.92M | 38.54M | 87.11M | 41.10M | 42.76M | 45.25M | 42.18M | 38.80M | 35.84M | 37.06M | 35.12M | 35.66M | 71.04M | 23.89M | 228.67M | 283.65M | 47.38M | 36.47M | 33.77M | 45.90M | 49.42M | 40.35M | 60.14M | 55.91M | 86.91M | 97.85M | 84.58M | 98.11M | 126.80M |
|
Total Non-Current Liabilities
|
-0.40M | | 677.62M | 671.27M | 655.03M | 345.38M | 338.13M | 331.23M | 342.36M | 350.95M | 361.69M | 600.90M | 618.11M | 807.25M | 893.47M | 892.41M | 1,091.10M | 1,376.92M | 1,546.46M | 1,887.54M | 2,009.17M | 1,986.60M | 1,852.81M | 1,822.58M | 1,997.21M | 2,138.65M | 2,251.59M | 2,413.28M | 2,477.27M | 3,407.43M | 3,715.86M | 3,768.83M | 3,909.23M | 177.50M | 2,373.71M | 2,333.52M | 2,388.42M | 2,489.31M | 2,748.45M | 2,938.16M | 3,323.78M | 3,533.47M | 3,858.73M | 4,155.23M | 3,838.02M | 3,860.94M |
|
Total Liabilities
|
| | 691.24M | 671.82M | 668.09M | 361.33M | 354.12M | 347.37M | 359.60M | 369.40M | 381.63M | 622.54M | 642.46M | 832.00M | 920.73M | 921.33M | 1,121.95M | 1,410.84M | 1,585.00M | 1,974.65M | 2,050.28M | 2,029.36M | 1,898.07M | 1,864.76M | 2,036.00M | 2,174.48M | 2,288.66M | 2,448.39M | 2,512.93M | 3,478.47M | 3,739.75M | 3,997.50M | 4,192.88M | 224.88M | 2,410.18M | 2,367.29M | 2,434.31M | 2,538.72M | 2,788.80M | 2,998.30M | 3,379.68M | 3,620.38M | 3,956.58M | 4,239.81M | 3,936.13M | 3,987.74M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.26M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 713.50M | 766.80M | 1,342.45M | 1,320.81M | 1,290.69M | 1,259.08M | 1,214.95M | 1,185.19M | 1,165.68M | 1,136.56M | 1,101.25M | 1,077.92M | 1,035.08M | 1,126.49M | 1,089.33M | 1,062.32M | 1,053.78M | 973.05M | 1,038.23M | 1,105.65M | 1,338.86M | 1,311.82M | 1,251.49M | 1,200.85M | 1,099.32M | 1,143.65M | 1,041.01M | 1,204.04M | 1,124.29M | 767.94M | 698.87M | 1,793.27M | 19.40M | 74.16M | 91.32M | 95.06M | 175.88M | 177.61M | 69.57M | 118.53M | 81.37M | 28.33M | 164.94M | 252.46M |
|
Shareholder's Equity
|
| | 713.50M | 766.80M | 1,342.45M | 1,320.81M | 1,290.69M | 1,259.08M | 1,214.95M | 1,185.19M | 1,165.68M | 1,136.56M | 1,101.25M | 1,077.92M | 1,035.08M | 1,126.49M | 1,089.33M | 1,062.32M | 1,053.78M | 973.05M | 1,038.23M | 1,105.65M | 1,338.86M | 1,311.82M | 1,251.49M | 1,200.85M | 1,099.32M | 1,143.65M | 1,041.01M | 1,204.04M | 1,124.29M | 767.94M | 698.87M | 1,793.27M | 19.40M | 74.16M | 91.32M | 95.06M | 175.88M | 177.61M | 69.57M | 118.53M | 81.37M | 28.33M | 164.94M | 252.46M |
|
Liabilities and Shareholders Equity
|
| | 1,404.74M | 1,438.62M | 2,010.54M | 1,682.14M | 1,644.81M | 1,606.45M | 1,574.55M | 1,554.58M | 1,547.31M | 1,759.10M | 1,743.71M | 1,909.92M | 1,955.81M | 2,047.83M | 2,211.27M | 2,473.16M | 2,638.78M | 2,947.70M | 3,088.51M | 3,135.01M | 3,236.92M | 3,176.59M | 3,287.49M | 3,375.33M | 3,387.98M | 3,592.05M | 3,553.95M | 4,682.52M | 4,863.85M | 4,758.50M | 4,882.15M | 2,018.15M | 2,429.58M | 2,441.44M | 2,525.63M | 2,633.79M | 2,964.68M | 3,175.91M | 3,449.25M | 3,738.91M | 4,037.95M | 4,268.14M | 4,101.07M | 4,240.20M |
|
Retained Earnings
|
| | 0.21M | 0.07M | -2.33M | -14.07M | -18.77M | -24.55M | -35.74M | -37.02M | -38.83M | -43.25M | -44.71M | -41.71M | -38.70M | -39.27M | -38.43M | -33.85M | -32.82M | -43.01M | 34.06M | 25.47M | 190.45M | 159.20M | 115.11M | 60.76M | -28.16M | -58.07M | -88.06M | -120.14M | -132.39M | -354.58M | -336.35M | 705.73M | -325.60M | -296.20M | -241.45M | -200.15M | -81.78M | -42.16M | -262.03M | -175.55M | -73.10M | 29.28M | 194.68M | 277.92M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.12M | 0.07M | 0.07M | 0.07M |
|
Treasury Shares
|
| | 0.00M | | | | 1.29M | 1.25M | 0.15M | 0.15M | 1.30M | 1.30M | 1.32M | | 0.57M | | | | 1.01M | | | | 0.96M | | | | 1.39M | | | | 0.96M | | | | | | | | 0.36M | | | | 1.00M | | | |