|
Accumulated Depreciation
|
341.57M | | 404.96M | | | | 381.45M | | | | 302.09M | | | | 301.88M | | | | 361.09M | | | | 182.15M | | | | 244.62M | | | | 327.32M | | | | 422.28M | | | | 460.62M | | | |
|
Cash & Equivalents
|
178.24M | 250.31M | 308.86M | 239.42M | 278.94M | 110.16M | 92.00M | 101.07M | 121.23M | 73.39M | 60.03M | 53.47M | 115.84M | 91.55M | 58.31M | 79.54M | 91.66M | 68.38M | 89.67M | 93.30M | 128.06M | 137.34M | 199.39M | 156.18M | 117.39M | 108.90M | 97.88M | 74.55M | 230.67M | 174.47M | 243.74M | 156.22M | 116.02M | 138.98M | 126.76M | 139.50M | 176.14M | 103.31M | 157.51M | 132.77M | 148.81M | 412.57M |
|
Receivables - Net
|
| | 74.95M | | | 50.95M | 66.92M | 67.38M | 62.65M | 58.76M | 58.19M | 8.87M | 62.41M | 73.95M | 94.62M | 95.82M | 74.46M | 75.46M | 83.84M | 104.09M | 100.88M | 71.43M | 43.36M | 46.10M | 50.98M | 96.86M | 107.10M | 120.47M | 181.91M | 230.14M | 289.77M | 248.03M | 241.09M | 219.83M | 247.16M | 242.96M | 223.08M | 191.09M | 185.52M | 160.35M | 150.21M | 155.02M |
|
Receivables - Other
|
| | 71.20M | | | 48.97M | 0.03M | 59.09M | 53.79M | 48.64M | 54.70M | 3.34M | 59.02M | 69.47M | 87.72M | 85.10M | 65.83M | 65.72M | 74.36M | 97.95M | 96.32M | 67.09M | 38.43M | 41.81M | 47.74M | 84.61M | 100.14M | 113.63M | 176.23M | 225.86M | 279.57M | 238.21M | 234.39M | 212.34M | 237.30M | 234.26M | 216.52M | 185.26M | 181.21M | 154.39M | 144.12M | 145.73M |
|
Receivables
|
| | 146.15M | | | 99.92M | 66.94M | 126.46M | 116.44M | 107.40M | 112.89M | 12.21M | 121.42M | 143.42M | 182.35M | 180.92M | 140.29M | 141.17M | 158.20M | 202.04M | 197.20M | 138.52M | 81.79M | 87.91M | 98.72M | 181.46M | 207.23M | 234.10M | 358.14M | 456.00M | 569.34M | 486.24M | 475.48M | 432.17M | 484.46M | 477.21M | 439.60M | 376.36M | 366.73M | 314.74M | 294.33M | 300.74M |
|
Inventory
|
| | 3.40M | | | 1.20M | 1.34M | 1.39M | 1.56M | 1.66M | 3.27M | 3.98M | 4.83M | 3.94M | 3.07M | 4.12M | 4.11M | 3.43M | 3.90M | 3.56M | 1.88M | 1.40M | 3.60M | 2.27M | 2.10M | 2.58M | 2.11M | 2.33M | 0.80M | 0.87M | 0.53M | 0.70M | 0.63M | 1.14M | 1.33M | 0.59M | 1.85M | 0.38M | 1.88M | 0.57M | 0.52M | 0.58M |
|
Prepaid Assets
|
| | 5.07M | | | 6.14M | 5.35M | 11.00M | 8.95M | 6.16M | 5.88M | 9.78M | 8.57M | 5.64M | 5.91M | 9.01M | 6.92M | 5.27M | 5.99M | 8.59M | 6.41M | 5.37M | 6.00M | 9.38M | 6.37M | 9.61M | 11.76M | 16.56M | 14.09M | 11.38M | 8.99M | 16.49M | 15.08M | 11.57M | 10.34M | 15.09M | 12.23M | 9.72M | 15.57M | 15.62M | 11.88M | 9.40M |
|
Current Assets
|
| | 396.74M | | | 170.53M | 170.91M | 184.76M | 198.19M | 144.58M | 131.79M | 120.55M | 203.78M | 180.82M | 167.62M | 192.51M | 182.75M | 156.64M | 187.34M | 215.60M | 242.23M | 220.25M | 256.83M | 221.40M | 212.31M | 228.78M | 224.50M | 246.49M | 435.00M | 509.55M | 642.62M | 562.60M | 559.68M | 473.88M | 464.98M | 490.07M | 434.62M | 372.27M | 376.32M | 326.61M | 332.39M | 591.97M |
|
Property, Plant & Equipment (Net)
|
1,306.54M | | 1,237.93M | | | 1,142.74M | 1,100.05M | 1,085.68M | 1,089.78M | 1,161.77M | 1,104.73M | 1,019.05M | 1,405.58M | 1,354.36M | 1,330.80M | 1,320.64M | 1,291.86M | 1,284.76M | 1,292.52M | 1,297.34M | 1,287.48M | 1,262.47M | 1,108.21M | 1,097.85M | 1,055.75M | 1,908.93M | 1,802.85M | 1,773.26M | 1,723.74M | 1,707.78M | 1,680.01M | 1,775.65M | 1,977.64M | 1,947.74M | 1,914.43M | 1,890.80M | 2,081.51M | 2,045.33M | 2,050.21M | 2,003.08M | 1,961.52M | 1,947.66M |
|
Long-Term Investments
|
331.44M | 343.61M | 344.89M | 351.46M | 344.85M | 363.24M | 358.68M | 376.24M | 372.11M | 380.72M | 378.89M | 384.02M | 275.03M | 275.42M | 268.32M | 267.52M | 265.96M | 271.65M | 153.29M | 151.40M | 155.19M | 156.59M | 141.92M | 144.77M | 149.58M | 177.40M | 180.33M | 183.36M | 39.83M | 38.11M | 35.59M | 34.08M | 32.52M | 33.50M | 31.75M | 34.00M | 33.24M | 33.79M | 35.37M | 37.32M | 35.86M | 33.86M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 0.84M | 0.50M | 0.16M | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 0.84M | 0.50M | 0.16M | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.12M | 8.99M | 2.93M | 2.58M | 2.84M | 2.32M | 4.20M | 3.16M | 3.05M | 10.58M | 37.71M | 27.01M | 32.31M | 59.33M | 57.62M | 58.63M | 55.84M | 60.60M | 17.03M | 16.40M | 16.31M | 16.30M | 16.22M | 16.17M | 23.69M | 13.60M | 22.88M | 17.09M | 28.22M | 28.95M | 27.37M | 30.65M | 30.99M | 25.57M | 25.39M | 32.05M | 27.53M | 25.23M | 26.10M | 24.30M | 29.27M |
|
Non-Current Assets
|
| | 1,633.21M | | | 1,538.78M | 1,491.61M | 1,498.57M | 1,502.90M | 1,579.75M | 1,532.69M | 1,491.92M | 1,742.70M | 1,705.89M | 1,680.98M | 1,698.56M | 1,682.45M | 1,671.91M | 1,566.16M | 1,525.13M | 1,516.72M | 1,492.07M | 1,329.70M | 1,330.65M | 1,306.56M | 2,213.05M | 2,122.28M | 2,120.11M | 1,929.24M | 1,950.35M | 1,972.72M | 2,008.93M | 2,095.97M | 2,087.15M | 2,056.84M | 2,061.35M | 2,240.05M | 2,215.58M | 2,260.07M | 2,215.78M | 2,190.82M | 2,197.61M |
|
Assets
|
| 1,979.69M | 2,029.95M | 1,932.79M | 1,925.68M | 1,709.31M | 1,662.52M | 1,683.33M | 1,701.09M | 1,724.33M | 1,664.48M | 1,612.47M | 1,946.48M | 1,886.71M | 1,848.60M | 1,891.07M | 1,865.21M | 1,828.55M | 1,753.50M | 1,740.73M | 1,758.96M | 1,712.31M | 1,586.54M | 1,552.05M | 1,518.87M | 2,441.83M | 2,346.78M | 2,366.59M | 2,364.24M | 2,459.90M | 2,615.33M | 2,571.53M | 2,655.66M | 2,561.02M | 2,521.82M | 2,551.42M | 2,674.67M | 2,587.85M | 2,636.40M | 2,542.40M | 2,523.22M | 2,789.58M |
|
Accounts Payables
|
| | 30.78M | | | 28.92M | 38.24M | 37.57M | 29.72M | 24.21M | 22.80M | 24.71M | 32.97M | 25.11M | 23.01M | 33.23M | 34.43M | 29.95M | 27.55M | 32.86M | 29.42M | 27.36M | 34.42M | 24.55M | 29.45M | 49.09M | 44.96M | 56.12M | 38.24M | 45.59M | 51.07M | 53.20M | 47.04M | 42.85M | 57.90M | 42.05M | 52.12M | 45.80M | 66.26M | 56.23M | 55.01M | 49.61M |
|
Payables
|
| | 30.78M | | | 28.92M | 38.24M | 37.57M | 29.72M | 24.21M | 22.80M | 24.71M | 32.97M | 25.11M | 23.01M | 33.23M | 34.43M | 29.95M | 27.55M | 32.86M | 29.42M | 27.36M | 34.42M | 24.55M | 29.45M | 49.09M | 44.96M | 56.12M | 38.24M | 45.59M | 51.07M | 53.20M | 47.04M | 42.85M | 57.90M | 42.05M | 52.12M | 45.80M | 66.26M | 56.23M | 55.01M | 49.61M |
|
Accumulated Expenses
|
| | 5.64M | | | | 5.67M | | | | 5.90M | | | | 4.51M | | | | 5.58M | | | | 6.29M | | | | 6.92M | | | | 9.91M | | | | 9.83M | | | | 10.17M | | | |
|
Other Accumulated Expenses
|
| | 2.13M | | | | 2.65M | | 0.38M | -0.39M | 2.08M | 0.34M | 0.32M | 0.22M | 2.65M | 0.07M | 0.07M | 0.07M | 3.15M | | | | 6.25M | | | | 13.14M | | | | 4.73M | | | | 5.45M | | | | 10.11M | | | |
|
Short term Debt
|
| | 6.28M | | | 6.18M | 6.18M | 22.88M | 22.60M | 13.75M | 24.06M | 20.62M | 48.49M | 57.68M | 51.55M | 57.68M | 57.68M | 51.01M | 70.35M | 81.48M | 81.48M | 61.48M | 61.48M | 61.48M | 61.48M | 220.81M | 178.72M | 178.39M | 160.79M | 166.97M | 162.85M | 155.53M | 199.78M | 134.70M | 127.45M | 127.53M | 49.60M | 49.82M | 50.05M | 50.18M | 287.45M | 282.49M |
|
Current Leases
|
| | | | | | | | | | | | | | | 8.35M | 11.48M | 13.46M | 12.96M | 10.67M | 10.41M | 9.95M | 8.87M | 7.78M | 7.23M | 6.71M | 8.39M | 10.77M | 9.88M | 8.32M | 41.87M | 18.33M | 0.45M | 9.78M | 10.22M | 10.17M | 10.02M | 7.67M | 14.62M | 12.03M | 7.87M | 5.62M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.23M | | | | 6.72M | | | | 1.77M | | | | 0.45M | | | | 0.27M | | | | 3.06M | | | | 0.35M | | | | 2.96M | | | | 6.24M | | | | 7.83M | | | |
|
Total Current Liabilities
|
| | 48.42M | | | 44.19M | 45.10M | 60.51M | 52.32M | 38.24M | 47.23M | 45.37M | 102.45M | 104.53M | 75.27M | 100.45M | 105.50M | 97.72M | 114.48M | 132.63M | 130.54M | 102.82M | 108.90M | 97.73M | 102.11M | 280.94M | 234.61M | 245.27M | 208.90M | 220.88M | 257.39M | 227.48M | 247.28M | 187.34M | 195.57M | 179.75M | 111.73M | 103.29M | 130.94M | 118.44M | 350.33M | 337.71M |
|
Non-Current Debt
|
| | 588.94M | | | 433.21M | 433.47M | 417.02M | 452.90M | 511.95M | 528.87M | 500.64M | 789.54M | 770.30M | 759.11M | 747.96M | 736.83M | 716.74M | 590.75M | 543.11M | 523.41M | 489.19M | 474.33M | 459.45M | 444.57M | 887.67M | 926.27M | 943.03M | 912.90M | 900.51M | 860.58M | 777.15M | 778.27M | 707.00M | 595.23M | 564.20M | 663.05M | 600.69M | 638.35M | 544.73M | 259.80M | 509.53M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | 29.95M | 0.58M | 0.58M | 0.58M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 19.51M | 19.03M | 20.53M | 17.95M | 15.72M | 13.50M | 11.59M | 10.25M | 8.92M | 7.54M | 13.11M | 12.52M | 10.81M | 9.17M | 8.09M | 7.74M | 7.74M | 7.54M | 14.02M | 11.63M | 9.27M | 6.96M | 6.77M | 8.71M | 6.95M | 6.60M | 6.21M |
|
Other Non-Current Liabilities
|
| | 8.81M | | | 7.14M | 4.44M | 4.59M | 4.83M | 5.05M | 2.72M | 2.82M | 3.96M | 3.82M | 2.44M | 4.05M | 6.39M | 9.55M | 6.54M | 18.26M | 18.19M | 15.99M | 14.86M | 14.13M | 13.41M | 12.70M | 2.29M | 2.02M | 1.59M | 1.59M | 1.88M | 1.88M | 2.30M | 2.59M | 2.63M | 3.31M | 5.49M | 2.46M | 2.35M | 3.43M | 6.70M | 2.35M |
|
Total Non-Current Liabilities
|
| | 637.36M | | | 477.40M | 478.57M | 477.53M | 505.23M | 550.19M | 576.11M | 546.01M | 891.98M | 874.84M | 836.30M | 869.03M | 863.49M | 836.87M | 724.66M | 692.79M | 668.71M | 609.81M | 599.64M | 570.16M | 558.00M | 1,184.40M | 1,174.16M | 1,199.12M | 1,131.50M | 1,129.48M | 1,125.71M | 1,012.37M | 1,033.09M | 908.36M | 802.43M | 753.22M | 781.75M | 710.75M | 778.00M | 670.12M | 616.74M | 853.45M |
|
Total Liabilities
|
| | 646.16M | | | 484.54M | 483.01M | 482.12M | 510.06M | 555.24M | 578.83M | 548.83M | 895.94M | 878.66M | 838.75M | 873.08M | 869.87M | 846.43M | 731.21M | 711.05M | 686.90M | 625.79M | 614.50M | 584.29M | 571.41M | 1,197.10M | 1,176.45M | 1,201.14M | 1,133.09M | 1,131.07M | 1,127.58M | 1,014.25M | 1,035.38M | 910.95M | 805.06M | 756.53M | 787.23M | 713.22M | 780.35M | 673.55M | 623.44M | 855.79M |
|
Total Debt
|
| | 595.22M | | | 439.39M | 439.65M | 439.90M | 475.50M | 525.70M | 552.94M | 521.27M | 838.03M | 827.99M | 810.67M | 805.63M | 794.51M | 767.75M | 661.10M | 624.59M | 604.90M | 550.68M | 535.82M | 520.93M | 506.05M | 1,108.48M | 1,104.98M | 1,121.42M | 1,073.69M | 1,067.47M | 1,023.43M | 932.68M | 978.05M | 841.70M | 722.68M | 691.74M | 712.65M | 650.51M | 688.41M | 594.91M | 547.25M | 792.02M |
|
Common Equity
|
1,390.94M | 1,333.28M | 1,383.79M | 1,361.59M | 1,363.94M | 1,224.77M | 1,179.51M | 1,201.21M | 1,191.03M | 1,169.09M | 1,085.65M | 1,063.64M | 1,050.54M | 1,008.05M | 1,009.86M | 1,017.99M | 995.34M | 982.12M | 1,022.29M | 1,029.68M | 1,072.05M | 1,086.52M | 972.04M | 967.76M | 947.45M | 1,244.73M | 1,170.33M | 1,165.45M | 1,231.15M | 1,328.83M | 1,487.75M | 1,557.28M | 1,620.27M | 1,650.08M | 1,716.76M | 1,794.89M | 1,887.44M | 1,874.63M | 1,856.05M | 1,868.85M | 1,899.78M | 1,933.79M |
|
Shareholder's Equity
|
1,390.94M | 1,333.28M | 1,383.79M | 1,361.59M | 1,363.94M | 1,224.77M | 1,179.51M | 1,201.21M | 1,191.03M | 1,169.09M | 1,085.65M | 1,063.64M | 1,050.54M | 1,008.05M | 1,009.86M | 1,017.99M | 995.34M | 982.12M | 1,022.29M | 1,029.68M | 1,072.05M | 1,086.52M | 972.04M | 967.76M | 947.45M | 1,244.73M | 1,170.33M | 1,165.45M | 1,231.15M | 1,328.83M | 1,487.75M | 1,557.28M | 1,620.27M | 1,650.08M | 1,716.76M | 1,794.89M | 1,887.44M | 1,874.63M | 1,856.05M | 1,868.85M | 1,899.78M | 1,933.79M |
|
Liabilities and Shareholders Equity
|
| 1,979.69M | 2,029.95M | 1,932.79M | 1,925.68M | 1,709.31M | 1,662.52M | 1,683.33M | 1,701.09M | 1,724.33M | 1,664.48M | 1,612.47M | 1,946.48M | 1,886.71M | 1,848.60M | 1,891.07M | 1,865.21M | 1,828.55M | 1,753.50M | 1,740.73M | 1,758.96M | 1,712.31M | 1,586.54M | 1,552.05M | 1,518.87M | 2,441.83M | 2,346.78M | 2,366.59M | 2,364.24M | 2,459.90M | 2,615.33M | 2,571.53M | 2,655.66M | 2,561.02M | 2,521.82M | 2,551.42M | 2,674.67M | 2,587.85M | 2,636.40M | 2,542.40M | 2,523.22M | 2,789.58M |
|
Retained Earnings
|
-74.37M | -74.29M | -64.12M | -70.69M | | -63.95M | -74.46M | -56.39M | -68.01M | -89.83M | -180.54M | -209.86M | -228.66M | -276.44M | -269.49M | -258.59M | -275.11M | -286.21M | -270.31M | -237.30M | -172.94M | -158.96M | -275.85M | -289.21M | -307.99M | -375.35M | -409.34M | -422.34M | -353.30M | -239.88M | -21.45M | 52.87M | 127.37M | 155.88M | 226.83M | 306.66M | 364.45M | 382.35M | 359.14M | 374.21M | 406.24M | 438.77M |
|
Treasury Shares
|
| | | | | | 0.12M | | | | 0.17M | | | | 0.23M | | | | 0.35M | | | | 0.31M | | 0.05M | 0.06M | 0.34M | | | | 0.65M | | | | 0.48M | | | 0.50M | 0.34M | | 0.33M | 0.39M |