|
Cash & Equivalents
|
410.24M | 367.18M | 316.38M | 353.73M | 282.38M | 250.74M | 169.69M | 207.02M | 233.97M | 273.23M | 238.15M | 244.86M | 227.26M | 329.20M | 288.88M | 245.23M | 183.72M | 261.90M | 273.30M | 261.57M | 213.94M | 253.75M | 152.58M | 129.65M | 190.04M | 339.77M | 201.78M | 280.79M | 285.73M | 463.70M | 278.16M | 248.81M | 216.71M | 187.87M | 113.31M | 121.70M | 91.80M | 130.98M | 81.40M | 232.80M | 198.10M | 262.49M | 172.10M | 218.32M | 172.75M | 245.97M | 137.90M | 149.43M | 225.09M | 326.20M | 234.93M | 333.25M | 325.18M | 434.12M | 183.12M | 181.97M | 122.04M | 13.60M | 14.50M | 12.30M | 12.50M | 11.90M |
|
Cash & Current Investments
|
410.24M | 367.18M | 316.38M | 353.73M | 282.38M | 250.74M | 169.69M | 207.02M | 233.97M | 273.23M | 238.15M | 244.86M | 227.26M | 329.20M | 288.88M | 245.23M | 183.72M | 261.90M | 273.30M | 261.57M | 213.94M | 253.75M | 152.58M | 129.65M | 190.04M | 339.77M | 201.78M | 280.79M | 285.73M | 463.70M | 278.16M | 248.81M | 216.71M | 187.87M | 113.31M | 121.70M | 91.80M | 130.98M | 81.40M | 232.80M | 198.10M | 262.49M | 172.10M | 218.32M | 172.75M | 245.97M | 137.90M | 149.43M | 225.09M | 326.20M | 234.93M | 333.25M | 325.18M | 434.12M | 183.12M | 181.97M | 122.04M | 13.60M | 14.50M | 12.30M | 12.50M | 11.90M |
|
Receivables - Other
|
| | | | | | | | | 1,931.00M | -1162.09M | -1155.37M | -1189.47M | -1108.39M | -1267.81M | -1317.52M | -1364.43M | -1311.61M | -1447.27M | -1504.40M | -1553.89M | -1633.99M | -1532.21M | -1550.83M | -1449.78M | -1315.45M | -1319.49M | -1263.26M | -1230.56M | -1072.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 1,001.94M | | | 1,025.03M | 968.11M | 978.85M | 946.14M | 1,004.03M | 981.47M | 1,005.89M | 1,035.31M | 1,118.01M | 1,078.76M | 1,209.93M | 1,295.66M | 1,376.16M | 1,344.31M | 1,481.98M | 1,538.76M | 1,612.49M | 1,644.58M | 1,651.99M | 1,676.14M | 1,466.75M | 1,283.08M | 1,293.43M | 1,209.21M | 1,188.85M | 1,009.83M | 1,053.51M | 1,040.05M | 1,109.04M | 1,078.16M | 1,178.37M | 1,268.06M | 1,354.92M | 1,292.48M | 1,295.71M | 1,288.50M | 1,213.50M | 1,195.78M | 1,281.15M | 24.30M | 1,313.35M | 1,254.26M | 1,413.39M | 1,492.17M | 1,585.28M | 1,519.18M | 1,507.04M | 1,484.99M | 1,411.26M | 1,349.19M | 1,463.56M | 1,417.06M | 1,650.47M | 1,644.80M | 1,666.49M | 1,743.96M | 1,692.93M | 1,637.47M |
|
Prepaid Assets
|
| 83.93M | | | 84.72M | 67.70M | 66.70M | 63.95M | 65.22M | 66.69M | 58.69M | 55.13M | 59.98M | 59.35M | 62.44M | 62.66M | 65.39M | 69.36M | 78.92M | 81.08M | 80.47M | 77.67M | 81.19M | 80.00M | 74.69M | 46.76M | 50.35M | 46.21M | 43.46M | 37.03M | 43.54M | 40.53M | 41.47M | 39.15M | 42.89M | 41.06M | 43.49M | 45.70M | 71.28M | 65.39M | 63.50M | 58.70M | 60.67M | 56.71M | 58.57M | 56.19M | 62.07M | 61.16M | 64.35M | 63.88M | 58.26M | 56.76M | 58.95M | 69.89M | 68.13M | 72.75M | 78.51M | 82.53M | 79.23M | 84.06M | 83.92M | 89.77M |
|
Property, Plant & Equipment (Net)
|
| 62.77M | | | 55.53M | 53.27M | 52.01M | 51.24M | 49.67M | 48.52M | 47.78M | 47.04M | 46.91M | 46.21M | 45.65M | 45.88M | 45.96M | 46.74M | 46.97M | 46.41M | 45.84M | 45.53M | 46.01M | 45.67M | 48.35M | 50.33M | 50.00M | 52.99M | 52.44M | 52.92M | 19.50M | 19.94M | 20.14M | 20.29M | 20.33M | 20.31M | 20.49M | 20.13M | 19.65M | 19.45M | 18.87M | 18.18M | 17.81M | 17.83M | 17.97M | 18.74M | 20.02M | 21.56M | 23.31M | 25.82M | 28.09M | 27.95M | 31.33M | 33.95M | 37.44M | 39.59M | 41.22M | 43.43M | 44.82M | 47.73M | 51.57M | 50.54M |
|
Long-Term Investments
|
| 38.00M | | | 62.49M | 57.83M | 58.76M | 60.51M | 59.70M | 246.47M | 53.40M | 52.80M | 54.30M | 51.44M | 301.58M | 312.30M | 332.64M | 63.88M | -351.92M | 365.25M | 380.72M | 61.21M | 398.58M | 414.58M | 87.99M | 100.50M | 111.35M | 106.70M | 108.56M | 115.09M | 92.26M | 88.34M | 104.75M | 123.69M | 128.86M | 135.56M | 134.11M | 127.04M | 135.33M | 139.35M | 125.70M | 103.16M | 93.51M | 112.50M | 68.90M | 60.90M | 67.50M | 67.34M | 74.74M | 74.94M | 101.01M | 85.82M | 85.26M | 97.89M | 110.59M | 150.67M | 126.32M | 142.91M | 172.68M | 183.46M | 218.36M | 163.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 284.54M | 290.21M | 300.59M | 303.79M | 290.28M | 287.39M | 294.07M | 293.36M | 283.63M | 283.32M | 284.45M | | | | | | | | | | 5.17M | | | | 3.79M | | 459.19M | 447.45M | 425.68M | 416.21M | 400.60M | 376.60M | 344.79M | 347.40M | 336.70M | 324.70M | 302.83M | 295.33M | 279.70M | 257.91M | 241.06M | 230.13M | 224.54M | 220.82M | 229.62M |
|
Other Non-Current Assets
|
| 108.98M | | | 79.07M | 77.60M | 49.48M | 48.25M | 48.14M | 64.20M | 51.50M | 49.50M | 24.00M | 31.90M | 23.90M | 28.70M | 25.90M | 29.30M | 24.50M | 23.60M | 26.40M | 26.50M | 26.90M | 25.40M | 21.20M | 19.04M | 24.20M | 24.70M | 25.40M | 22.34M | 15.91M | 25.16M | 25.34M | 25.36M | 22.71M | 21.96M | 20.40M | 24.81M | 22.49M | 29.73M | 27.19M | 27.39M | 37.45M | 36.45M | 41.03M | 43.52M | 50.85M | 39.20M | 33.14M | 36.14M | 31.52M | 25.75M | 29.45M | 30.45M | 42.11M | 35.86M | 46.37M | 311.95M | 255.56M | 216.87M | 187.96M | 128.38M |
|
Assets
|
| 1,817.56M | | | 1,697.76M | 1,602.18M | 1,501.72M | 1,517.94M | 1,624.84M | 1,684.25M | 1,580.31M | 1,618.89M | 1,664.13M | 1,759.13M | 1,787.26M | 1,838.82M | 1,893.73M | 2,289.93M | 2,461.43M | 2,516.99M | 2,549.34M | 2,602.30M | 2,552.74M | 2,518.63M | 2,388.84M | 2,354.96M | 2,145.30M | 2,133.60M | 1,822.32M | 1,900.90M | 1,645.94M | 1,642.49M | 1,668.49M | 1,662.04M | 1,623.72M | 1,755.27M | 1,795.26M | 1,881.42M | 1,790.00M | 1,905.57M | 1,805.74M | 1,827.34M | 1,850.70M | 2,337.99M | 2,312.04M | 2,320.51M | 2,309.17M | 2,384.17M | 2,537.50M | 2,562.03M | 2,435.18M | 2,483.75M | 2,393.92M | 2,492.94M | 2,340.38M | 2,317.65M | 2,540.51M | 2,605.57M | 2,533.28M | 2,553.10M | 2,629.35M | 2,633.91M |
|
Accounts Payables
|
| 319.75M | | | 280.67M | 303.63M | 266.04M | 275.62M | 299.01M | 296.51M | 261.48M | 271.74M | 289.50M | 307.76M | 272.30M | 303.33M | 315.78M | 370.88M | 337.06M | 342.76M | 354.13M | 348.52M | 348.40M | 360.95M | 380.79M | 369.23M | 319.66M | 311.96M | 331.05M | 335.06M | 289.10M | 288.12M | 311.23M | 304.90M | 266.63M | 285.29M | 324.98M | 320.19M | 306.56M | 295.93M | 320.42M | 359.27M | 328.81M | 379.38M | 401.28M | 426.38M | 439.58M | 460.40M | 466.46M | 472.46M | 479.76M | 479.85M | 515.65M | 525.19M | 510.43M | 542.24M | 514.30M | 469.32M | 443.89M | 435.51M | 425.68M | 438.70M |
|
Notes Payables
|
| 1,640.32M | | | 1,663.26M | 1,624.10M | 1,576.69M | 1,474.47M | 1,464.89M | 1,562.39M | 1,557.15M | 1,559.21M | 1,552.25M | 1,557.71M | 1,704.86M | 1,688.99M | 1,683.18M | 1,689.78M | 1,938.14M | 1,948.32M | 1,938.29M | 1,935.63M | 1,750.70M | 1,764.97M | 1,670.73M | 1,657.76M | 1,619.67M | 1,621.38M | 1,650.54M | 1,679.67M | | | | | | | | 186.88M | | 126.09M | 91.69M | 117.18M | 100.11M | 80.32M | 78.77M | 73.99M | 60.31M | 45.77M | 44.38M | 34.88M | 58.77M | 56.24M | 90.65M | 101.13M | 107.78M | 144.88M | 94.48M | 88.65M | 125.88M | 134.71M | 124.62M | 121.95M |
|
Payables
|
| 1,960.06M | | | 1,943.93M | 1,927.73M | 1,842.74M | 1,750.09M | 1,763.90M | 1,858.90M | 1,818.63M | 1,830.95M | 1,841.75M | 1,865.47M | 1,977.16M | 1,992.32M | 1,998.96M | 2,060.66M | 2,275.20M | 2,291.08M | 2,292.42M | 2,284.15M | 2,099.10M | 2,125.92M | 2,051.52M | 2,026.99M | 1,939.33M | 1,933.33M | 1,981.59M | 2,014.73M | 289.10M | 288.12M | 311.23M | 304.90M | 266.63M | 285.29M | 324.98M | 507.07M | 306.56M | 422.02M | 412.11M | 476.45M | 428.92M | 459.70M | 480.05M | 500.38M | 499.89M | 506.18M | 510.84M | 507.34M | 538.53M | 536.09M | 606.30M | 626.32M | 618.21M | 687.11M | 608.77M | 557.97M | 569.77M | 570.22M | 550.30M | 560.65M |
|
Accumulated Expenses
|
| 23.97M | | | 34.90M | 21.33M | 32.40M | 18.05M | 31.41M | 20.20M | 28.42M | 30.02M | 25.00M | 28.26M | 26.98M | 32.27M | 27.03M | 32.22M | 31.21M | 39.94M | 30.60M | 40.39M | 29.17M | 39.12M | 30.48M | 32.42M | | | | | | | | | | | | 19.08M | 30.90M | 36.45M | 50.33M | 35.56M | 50.04M | 35.32M | 47.46M | 28.15M | 47.27M | 28.37M | 47.56M | 32.41M | 52.04M | 36.22M | 50.91M | 26.93M | 41.47M | 18.22M | 32.80M | 14.51M | 32.55M | 12.36M | 28.36M | 11.87M |
|
Current Taxes
|
| 17.91M | | | 35.78M | 41.83M | 42.52M | 42.94M | 6.69M | 6.88M | | | 2.75M | 3.30M | 3.53M | 3.42M | 2.71M | | | | | | | | | | | | 1.80M | 2.23M | 2.19M | 1.90M | 2.24M | 3.33M | 3.67M | 2.09M | 1.52M | 2.30M | 4.01M | 2.92M | 2.56M | 3.83M | 4.39M | 2.59M | 2.48M | 3.85M | 4.97M | 2.94M | 4.47M | 3.17M | 4.99M | | 0.43M | 1.86M | 2.58M | | | 5.48M | 6.36M | | | 0.22M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.29M | | 65.93M | 76.73M | 68.30M | 83.22M | 100.44M | 99.52M | 74.02M | 71.24M | 71.36M | 63.91M | 51.42M | 51.80M | 45.62M | 48.79M | 41.64M | 42.55M | 45.66M | 35.48M | 46.38M |
|
Mortgages
|
| 73.64M | | | 41.66M | 49.73M | 49.04M | 64.53M | 78.21M | 107.48M | 23.00M | 26.20M | 57.45M | 91.66M | 33.82M | 35.31M | 53.96M | 76.92M | 68.77M | 82.97M | 88.55M | 108.88M | 140.36M | 109.13M | 115.66M | 145.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 784.59M | | | 786.21M | 786.59M | 12.16M | 7.89M | 967.90M | 977.37M | 977.70M | 978.00M | 978.30M | 978.61M | 978.94M | 979.30M | 979.60M | 979.93M | 980.30M | 980.63M | 981.00M | 47.00M | 47.00M | 50.00M | 52.00M | 82.11M | 73.53M | 66.36M | 70.82M | 124.99M | 52.00M | 257.13M | 301.46M | 201.39M | 237.42M | 201.46M | 207.17M | 203.60M | 205.81M | 211.76M | 179.80M | 135.12M | 127.30M | 113.90M | 118.02M | 125.10M | 196.40M | 196.20M | 187.80M | 144.81M | 133.90M | 134.12M | 129.13M | 91.54M | 99.60M | 85.60M | 115.40M | 90.70M | 87.63M | 78.10M | 53.52M | 29.50M |
|
Minority Interest
|
| 0.63M | | | 0.10M | 0.09M | 0.17M | 0.23M | 0.26M | 0.23M | 0.23M | 0.32M | 0.42M | 0.43M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.69M | 0.70M | 0.72M | 0.75M | 0.83M | 0.91M | 0.77M | 0.62M | 0.49M | 0.40M | 0.40M | 0.32M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | | | | | | | | |
|
Other Non-Current Liabilities
|
| 9.52M | | | 15.49M | 16.67M | 17.93M | 21.00M | 25.14M | 23.85M | 28.89M | 32.99M | 37.92M | 30.12M | 31.99M | 38.28M | 40.14M | 34.97M | 33.90M | 41.43M | 47.30M | 44.22M | 42.43M | 47.98M | 45.53M | 37.43M | 35.95M | 40.32M | 37.85M | 33.77M | 34.39M | 31.00M | 38.05M | 30.09M | 30.50M | 37.95M | 40.36M | 35.87M | 33.31M | 35.13M | 40.99M | 48.29M | 57.26M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 2,145.98M | | | 2,081.63M | 2,082.11M | 1,997.59M | 1,951.73M | 2,003.90M | 2,145.75M | 2,032.65M | 2,064.41M | 2,093.41M | 2,161.81M | 2,211.39M | 2,263.05M | 2,296.71M | 2,372.76M | 2,557.52M | 2,621.90M | 2,653.55M | 2,686.16M | 2,653.45M | 2,622.97M | 2,495.25M | 2,446.04M | 2,237.62M | 2,227.18M | 2,255.63M | 2,327.50M | 2,102.74M | 2,111.47M | 2,131.07M | 2,085.46M | 2,063.59M | 2,201.80M | 2,247.97M | 2,335.33M | 2,255.77M | 2,365.52M | 2,244.27M | 2,215.15M | 2,209.77M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 2,155.50M | | | 2,097.12M | 2,098.78M | 2,015.51M | 1,972.73M | 2,029.04M | 2,169.59M | 2,061.54M | 2,097.41M | 2,131.33M | 2,191.93M | 2,243.39M | 2,301.34M | 2,336.85M | 2,407.73M | 2,591.42M | 2,663.33M | 2,700.85M | 2,730.38M | 2,695.88M | 2,670.95M | 2,540.78M | 2,483.47M | 2,273.58M | 2,267.50M | 2,293.48M | 2,361.27M | 2,137.13M | 2,142.47M | 2,169.12M | 2,115.55M | 2,094.09M | 2,239.75M | 2,288.33M | 2,371.20M | 2,289.08M | 2,400.64M | 2,285.26M | 2,263.44M | 2,267.03M | 2,265.27M | 2,191.35M | 2,145.12M | 2,112.28M | 2,125.77M | 2,198.76M | 2,178.98M | 2,039.39M | 2,054.26M | 1,911.40M | 1,911.15M | 1,733.29M | 1,670.60M | 1,837.12M | 1,805.22M | 1,721.85M | 1,732.73M | 1,793.99M | 1,802.98M |
|
Total Debt
|
| 784.59M | | | 786.21M | 786.59M | 12.16M | 7.89M | 967.90M | 977.37M | 977.70M | 978.00M | 978.30M | 978.61M | 978.94M | 979.30M | 979.60M | 979.93M | 980.30M | 980.63M | 981.00M | 47.00M | 47.00M | 50.00M | 52.00M | 82.11M | 73.53M | 66.36M | 70.82M | 124.99M | 52.00M | 257.13M | 301.46M | 201.39M | 237.42M | 201.46M | 207.17M | 203.60M | 205.81M | 211.76M | 179.80M | 135.12M | 127.30M | 113.90M | 118.02M | 125.10M | 196.40M | 196.20M | 187.80M | 144.81M | 133.90M | 134.12M | 129.13M | 91.54M | 99.60M | 85.60M | 115.40M | 90.70M | 87.63M | 78.10M | 53.52M | 29.50M |
|
Common Equity
|
| -337.94M | | | -399.46M | -496.60M | -513.96M | -455.01M | -404.46M | -485.35M | -481.47M | -478.84M | -467.63M | -432.80M | -456.57M | -462.96M | -443.12M | -117.80M | -129.98M | -146.33M | -151.51M | -128.08M | -143.14M | -152.32M | -151.94M | -128.51M | -128.28M | -133.90M | -471.16M | -460.37M | -491.19M | -499.98M | -500.63M | -453.50M | -470.36M | -485.05M | -493.65M | -489.78M | -499.08M | -495.07M | -479.52M | -436.09M | -416.33M | 72.71M | 120.69M | 175.38M | 196.89M | 258.40M | 338.75M | 383.05M | 395.80M | 429.50M | 482.51M | 581.79M | 607.09M | 647.05M | 703.38M | 800.35M | 811.43M | 820.37M | 835.36M | 830.93M |
|
Shareholder's Equity
|
| -337.94M | | | -399.46M | -496.60M | -513.96M | -455.01M | -404.46M | -485.35M | -481.47M | -478.84M | -467.63M | -432.80M | -456.57M | -462.96M | -443.12M | -117.80M | -129.98M | -146.33M | -151.51M | -128.08M | -143.14M | -152.32M | -151.94M | -128.51M | -128.28M | -133.90M | -471.16M | -460.37M | -491.19M | -499.98M | -500.63M | -453.50M | -470.36M | -485.05M | -493.65M | -489.78M | -499.08M | -495.07M | -479.52M | -436.09M | -416.33M | 72.71M | 120.69M | 175.38M | 196.89M | 258.40M | 338.75M | 383.05M | 395.80M | 429.50M | 482.51M | 581.79M | 607.09M | 647.05M | 703.38M | 800.35M | 811.43M | 820.37M | 835.36M | 830.93M |
|
Liabilities and Shareholders Equity
|
| 1,817.56M | | | 1,697.76M | 1,602.18M | 1,501.72M | 1,517.94M | 1,624.84M | 1,684.25M | 1,580.31M | 1,618.89M | 1,664.13M | 1,759.13M | 1,787.26M | 1,838.82M | 1,893.73M | 2,289.93M | 2,461.43M | 2,516.99M | 2,549.34M | 2,602.30M | 2,552.74M | 2,518.63M | 2,388.84M | 2,354.96M | 2,145.30M | 2,133.60M | 1,822.32M | 1,900.90M | 1,645.94M | 1,642.49M | 1,668.49M | 1,662.04M | 1,623.72M | 1,755.27M | 1,795.26M | 1,881.42M | 1,790.00M | 1,905.57M | 1,805.74M | 1,827.34M | 1,850.70M | 2,337.99M | 2,312.04M | 2,320.51M | 2,309.17M | 2,384.17M | 2,537.50M | 2,562.03M | 2,435.18M | 2,483.75M | 2,393.92M | 2,492.94M | 2,340.38M | 2,317.65M | 2,540.51M | 2,605.57M | 2,533.28M | 2,553.10M | 2,629.35M | 2,633.91M |
|
Treasury Shares
|
| 11.69M | | | 11.69M | 1.81M | 11.76M | 0.07M | 0.10M | 0.07M | 11.76M | 11.76M | | 2.46M | 11.76M | 11.76M | 11.76M | 2.46M | | 11.76M | 11.76M | 3.60M | 11.76M | 11.76M | 11.76M | 0.19M | 11.76M | | 11.76M | 0.15M | | 11.76M | 11.76M | 0.11M | 11.76M | 0.47M | | 0.23M | | | 0.47M | | 0.47M | | | | 0.47M | | 0.47M | 0.31M | 0.12M | 0.12M | 0.90M | 0.12M | | 0.11M | 1.09M | 0.35M | 1.22M | 0.26M | 0.26M | 0.26M |
|
Retained Earnings
|
| -823.42M | | | -1011.16M | -1109.51M | -1127.77M | -1125.97M | -1091.29M | -1175.70M | -1187.01M | -1185.69M | -1177.23M | -1144.41M | -1168.93M | -1176.83M | -1159.73M | -837.26M | -851.64M | -871.20M | -878.88M | -853.36M | -869.54M | -878.00M | -878.47M | -856.18M | -856.33M | -863.01M | -1200.22M | -1188.38M | -1219.18M | -1229.01M | -1230.03M | -1183.86M | -1201.31M | -1216.57M | -1224.17M | -1225.97M | -1235.12M | -1231.04M | -1215.68M | -1175.05M | -1156.09M | -667.41M | -619.71M | -567.23M | -545.09M | -485.32M | -405.38M | -352.41M | -336.37M | -304.89M | -251.79M | -157.20M | -135.96M | -87.80M | -17.55M | 74.14M | 99.66M | 116.72M | 130.66M | 127.33M |
|
Preferred Shares
|
| 135.30M | | | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M | 135.30M |