|
Cash & Equivalents
|
17.60M | 15.30M | 30.00M | 32.00M | 22.70M | 55.70M | 27.10M | 30.50M | 29.70M | 40.60M | 70.20M | 87.90M | 83.00M | 83.00M | 57.50M | 77.50M | 38.40M | 53.30M | 75.60M | 56.50M | 302.70M | 177.60M | 198.20M | 257.70M | 237.80M | 233.30M | 269.40M | 275.40M | 222.60M | 131.30M | 72.30M | 76.70M | 77.90M | 68.00M | 84.50M | 95.90M | 88.50M | 107.40M | 135.50M | 68.00M | 71.50M | 76.90M | 83.40M |
|
Cash & Current Investments
|
17.60M | 15.30M | 30.00M | 32.00M | 22.70M | 55.70M | 27.10M | 30.50M | 29.70M | 40.60M | 70.20M | 87.90M | 83.00M | 83.00M | 57.50M | 77.50M | 38.40M | 53.30M | 75.60M | 56.50M | 302.70M | 177.60M | 198.20M | 257.70M | 237.80M | 233.30M | 269.40M | 275.40M | 222.60M | 131.30M | 72.30M | 76.70M | 77.90M | 68.00M | 84.50M | 95.90M | 88.50M | 107.40M | 135.50M | 68.00M | 71.50M | 76.90M | 83.40M |
|
Receivables - Net
|
| | | 95.20M | 95.80M | 116.70M | 108.00M | 89.80M | 107.00M | 113.10M | 109.60M | 100.00M | 130.40M | 148.10M | 140.40M | 118.90M | 151.00M | 176.60M | 167.20M | 150.00M | | | | 148.00M | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 2.80M | | | | 5.60M | | | | 4.40M | 4.30M | 5.10M | 4.80M | 5.10M | 5.30M | 6.30M | 6.90M | 6.20M | 6.90M | 6.50M | 6.80M | 5.70M | 6.10M | 6.50M | 6.10M | 5.30M | 6.00M | 6.60M | 6.20M | 6.40M | 6.20M | 7.30M | 7.90M | 11.20M | 15.90M | 7.70M | 7.50M | 6.50M | 7.30M | 7.10M | 7.40M |
|
Receivables
|
| | | 98.00M | 95.80M | 116.70M | 108.00M | 95.40M | 107.00M | 113.10M | 109.60M | 104.40M | 134.70M | 153.20M | 145.20M | 124.00M | 156.30M | 182.90M | 174.10M | 156.20M | | | | 153.70M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 148.90M | 171.50M | 156.80M | 154.70M | 151.20M | 160.10M | 154.60M | 154.50M | 160.00M | 192.10M | 195.10M | 194.30M | 191.40M | 229.30M | 221.30M | 210.20M | 212.50M | 236.20M | 223.50M | 204.00M | 189.00M | 204.20M | 214.50M | 228.30M | 241.20M | 260.20M | 277.00M | 281.80M | 335.00M | 361.40M | 387.10M | 386.70M | 308.80M | 325.50M | 302.00M | 261.00M | 180.80M | 245.40M | 220.30M | 193.70M |
|
Prepaid Assets
|
| | | 20.20M | 21.30M | 23.50M | 23.50M | 23.70M | 25.80M | 24.00M | 22.50M | 20.80M | 23.20M | 31.40M | 28.60M | 34.90M | 36.30M | 40.40M | 46.00M | 44.20M | 44.80M | 46.50M | 44.50M | 34.00M | 32.00M | 44.50M | 46.80M | 46.60M | 43.10M | 48.00M | 42.60M | 46.80M | 36.60M | 49.60M | 46.70M | 71.90M | 63.90M | 63.00M | 50.40M | 51.10M | 49.40M | 45.40M | 45.80M |
|
Current Assets
|
| | | 296.30M | 311.30M | 352.70M | 313.30M | 295.20M | 322.60M | 332.30M | 356.80M | 368.70M | 400.70M | 457.60M | 420.80M | 422.70M | 455.00M | 491.60M | 499.00M | 463.20M | 724.50M | 579.70M | 601.00M | 628.70M | 642.40M | 669.60M | 720.30M | 724.90M | 732.80M | 677.70M | 645.10M | 683.30M | 716.30M | 764.40M | 734.50M | 658.60M | 669.20M | 685.80M | 636.80M | 493.20M | 530.00M | 536.00M | 522.20M |
|
Property, Plant & Equipment (Net)
|
| | | 437.50M | 441.20M | 442.80M | 419.90M | 422.80M | 422.40M | 424.10M | 431.90M | 438.50M | 483.10M | 484.10M | 498.90M | 523.80M | 628.50M | 638.00M | 641.90M | 664.70M | 659.70M | 658.30M | 685.30M | 703.60M | 697.90M | 699.50M | 701.20M | 719.70M | 719.00M | 717.40M | 720.70M | 798.60M | 804.60M | 800.60M | 800.00M | 762.20M | 726.50M | 722.20M | 671.30M | 644.10M | 655.80M | 654.60M | 629.70M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 35.30M | | | | 109.80M | 98.90M | 99.40M | 99.30M | 99.20M | 94.10M | 93.90M | 87.30M | 87.30M | 87.20M | 85.30M | 105.20M |
|
Goodwill
|
| | | 11.90M | 12.20M | 12.50M | 12.40M | 12.40M | 12.50M | 12.40M | 12.50M | 12.40M | 129.40M | 130.20M | 130.60M | 130.70M | 431.60M | 425.70M | 416.10M | 436.40M | 416.80M | 415.70M | 427.80M | 445.30M | 447.70M | 449.00M | 440.70M | 442.00M | 433.10M | 410.80M | 387.60M | 518.50M | 522.00M | 527.10M | 520.10M | 527.50M | 525.90M | 177.00M | 186.90M | 175.20M | 180.70M | 4.30M | 4.30M |
|
Intangibles
|
| | | 10.00M | 9.30M | 8.70M | 8.00M | 7.30M | 6.70M | 6.10M | 5.40M | 4.90M | 134.50M | 132.80M | 129.20M | 125.60M | 414.90M | 399.70M | 383.50M | 396.20M | 370.30M | 363.70M | 366.50M | 373.30M | 367.10M | 359.70M | 344.80M | 337.60M | 322.30M | 297.30M | 272.20M | 404.80M | 398.70M | 394.20M | 375.60M | 336.10M | 302.80M | 295.70M | 298.60M | 278.80M | 276.80M | 279.10M | 267.60M |
|
Goodwill & Intangibles
|
| | | 21.90M | 21.50M | 21.20M | 20.40M | 19.70M | 19.20M | 18.50M | 17.90M | 17.30M | 263.90M | 263.00M | 259.80M | 256.30M | 846.50M | 825.40M | 799.60M | 832.60M | 787.10M | 779.40M | 794.30M | 818.60M | 814.80M | 808.70M | 785.50M | 779.60M | 755.40M | 708.10M | 659.80M | 923.30M | 920.70M | 921.30M | 895.70M | 863.60M | 828.70M | 472.70M | 485.50M | 454.00M | 457.50M | 283.40M | 271.90M |
|
Long-Term Deferred Tax
|
| | | | | 3.90M | 4.10M | 3.40M | 3.60M | 3.80M | 3.90M | 3.40M | 4.10M | 4.10M | 2.90M | 2.90M | 3.40M | 2.40M | 2.40M | 5.00M | 5.00M | 5.60M | 6.20M | 8.10M | 7.90M | 7.50M | 6.90M | 6.80M | 6.90M | 9.30M | 6.90M | 5.70M | 7.40M | 7.00M | 6.10M | 11.60M | 23.80M | 80.70M | 113.90M | 117.90M | 119.70M | 118.50M | 93.20M |
|
Other Non-Current Assets
|
| | | 23.00M | 19.50M | 17.90M | 18.30M | 22.00M | 23.50M | 25.00M | 28.50M | 30.40M | 31.20M | 34.00M | 38.80M | 38.30M | 42.40M | 41.00M | 47.40M | 50.20M | 52.60M | 50.80M | 46.30M | 52.80M | 58.10M | 80.80M | 86.10M | 74.20M | 114.50M | 125.90M | 178.10M | 81.20M | 89.20M | 89.60M | 82.30M | 81.90M | 81.20M | 80.10M | 79.70M | 89.90M | 77.60M | 77.50M | 77.00M |
|
Non-Current Assets
|
| | | 482.40M | 482.20M | 554.90M | 532.10M | 537.60M | 538.90M | 541.80M | 553.00M | 560.90M | 853.60M | 857.00M | 871.10M | 892.50M | 1,652.20M | 1,637.90M | 1,619.80M | 1,678.50M | 1,628.80M | 1,615.80M | 1,657.20M | 1,705.80M | 1,700.10M | 1,719.40M | 1,705.90M | 1,744.10M | 1,723.00M | 1,688.30M | 1,690.30M | 2,053.20M | 2,055.90M | 2,063.90M | 2,032.30M | 1,964.70M | 1,897.70M | 1,590.40M | 1,574.80M | 1,529.40M | 1,526.10M | 1,341.70M | 1,311.60M |
|
Assets
|
| | | 778.70M | 793.50M | 907.60M | 845.40M | 832.80M | 861.50M | 874.10M | 909.80M | 929.60M | 1,254.30M | 1,314.60M | 1,291.90M | 1,315.20M | 2,107.20M | 2,129.50M | 2,118.80M | 2,141.70M | 2,353.30M | 2,195.50M | 2,258.20M | 2,334.50M | 2,342.50M | 2,389.00M | 2,426.20M | 2,469.00M | 2,455.80M | 2,366.00M | 2,335.40M | 2,736.50M | 2,772.20M | 2,828.30M | 2,766.80M | 2,623.30M | 2,566.90M | 2,276.20M | 2,211.60M | 2,022.60M | 2,056.10M | 1,877.70M | 1,833.80M |
|
Accounts Payables
|
| | | 64.80M | 62.30M | 88.80M | 74.40M | 79.20M | 75.30M | 75.90M | 83.70M | 83.10M | 91.80M | 105.80M | 108.70M | 92.90M | 119.80M | 114.70M | 107.50M | 99.10M | 105.00M | 78.70M | 84.80M | 104.20M | 113.50M | 115.60M | 127.40M | 125.80M | 128.90M | 168.30M | 164.60M | 174.80M | 173.90M | 203.60M | 197.30M | 158.40M | 153.10M | 142.40M | 96.50M | 94.50M | 108.30M | 101.50M | 100.90M |
|
Notes Payables
|
| | | 9.40M | 8.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 74.20M | 71.20M | 88.80M | 74.40M | 79.20M | 75.30M | 75.90M | 83.70M | 83.10M | 91.80M | 105.80M | 108.70M | 92.90M | 119.80M | 114.70M | 107.50M | 99.10M | 105.00M | 78.70M | 84.80M | 104.20M | 113.50M | 115.60M | 127.40M | 125.80M | 128.90M | 168.30M | 164.60M | 174.80M | 173.90M | 203.60M | 197.30M | 158.40M | 153.10M | 142.40M | 96.50M | 94.50M | 108.30M | 101.50M | 100.90M |
|
Accumulated Expenses
|
| | | 14.80M | 23.20M | 15.50M | 20.20M | 25.60M | 16.50M | 23.60M | 32.80M | 39.20M | 19.70M | 28.30M | 32.50M | 42.00M | 26.10M | 37.60M | 34.80M | 33.30M | 30.10M | 39.40M | 36.00M | 46.60M | 44.10M | 44.00M | 46.10M | 51.70M | 53.80M | 44.80M | 56.90M | 54.40M | 54.60M | 63.70M | 64.50M | 72.30M | 70.50M | 70.00M | 116.80M | 58.10M | 57.20M | 150.80M | 159.10M |
|
Short term Debt
|
| | | 9.40M | | | 5.00M | 7.50M | 11.30M | 15.00M | 4.70M | 9.40M | 14.10M | 18.80M | 4.90M | 11.20M | 18.00M | 22.30M | 22.60M | 22.50M | 21.60M | 21.70M | 22.40M | 26.00M | 19.50M | 19.50M | 19.50M | 19.60M | 319.60M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 3.00M | 84.40M | 84.70M | 103.00M | 100.70M | 61.30M | 60.40M | 94.70M | 102.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 17.90M | 18.00M | 17.60M | 17.10M | 16.90M | 16.50M | 16.60M | 16.20M | 15.50M | 15.70M | 16.40M | 17.40M | 17.20M | 17.00M | 16.40M | 16.50M | 16.30M | 17.70M | 18.40M | 18.70M | 18.80M | 18.50M | 18.20M | 12.30M | 15.80M | 14.80M | 10.10M |
|
Current Taxes
|
| | | 0.80M | | 7.30M | 0.50M | 5.30M | 8.00M | 0.50M | 9.20M | 1.50M | 8.60M | | 7.50M | 0.50M | 0.50M | 4.70M | 2.70M | 15.30M | 18.50M | 18.50M | 3.10M | 5.30M | 15.20M | 8.80M | 3.60M | 6.20M | 9.80M | 5.60M | 6.80M | 3.60M | 11.40M | 5.10M | 5.40M | 9.20M | 8.00M | 2.70M | 4.70M | 5.60M | 4.20M | 5.80M | 6.30M |
|
Total Current Liabilities
|
| | | 99.80M | 102.80M | 126.20M | 119.00M | 136.90M | 127.40M | 133.50M | 150.90M | 153.20M | 150.10M | 177.30M | 179.80M | 183.30M | 198.30M | 216.00M | 208.80M | 215.50M | 207.70M | 187.90M | 178.90M | 223.40M | 224.50M | 232.80M | 247.60M | 268.90M | 551.70M | 267.20M | 290.30M | 303.50M | 278.80M | 311.10M | 305.10M | 362.90M | 351.70M | 357.80M | 360.80M | 264.10M | 264.60M | 393.10M | 411.60M |
|
Capital Leases
|
| | | 80.10M | 80.00M | 93.20M | 97.10M | 91.60M | 89.80M | 90.30M | 90.00M | 92.90M | 90.70M | 89.80M | 88.40M | 90.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 80.00M | | 566.60M | 513.50M | 481.30M | 490.80M | 463.50M | 448.70M | 444.00M | 733.90M | 729.50M | 744.00M | 741.20M | 1,403.20M | 1,363.30M | 1,294.40M | 1,228.40M | 1,467.80M | 1,308.50M | 1,277.00M | 1,267.40M | 1,263.10M | 1,258.70M | 1,254.40M | 1,250.00M | 945.60M | 1,176.20M | 1,153.20M | 1,472.50M | 1,502.50M | 1,525.50M | 1,469.70M | 1,382.80M | 1,408.70M | 1,401.00M | 1,397.60M | 1,339.70M | 1,332.60M | 1,235.60M | 1,158.50M |
|
Minority Interest
|
| | | 3.80M | 5.40M | 6.40M | 6.80M | 7.60M | 9.00M | 10.50M | 11.70M | 14.00M | 13.70M | 11.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | | | 6.80M |
|
Non-Current Deferred Tax Liability
|
| | | 74.30M | 71.90M | 69.00M | 71.20M | 88.40M | 73.30M | 69.60M | 64.30M | 57.70M | 42.80M | 43.80M | 31.20M | 74.50M | 85.60M | 83.60M | 107.80M | 127.40M | 104.30M | 103.90M | 109.50M | 153.90M | 118.80M | 130.00M | 116.30M | 178.00M | 116.10M | 114.10M | 106.60M | 181.60M | 107.50M | 109.50M | 105.00M | 167.40M | 64.40M | 61.60M | 65.70M | 56.20M | 59.00M | 57.10M | 56.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 139.90M | 139.20M | 136.20M | 133.80M | 35.70M | 33.10M | 37.50M | 154.00M | 33.20M | 33.80M | 35.70M | 156.00M | 34.50M | 34.60M | 31.80M | 159.20M | 40.50M | 49.20M | 50.60M | 168.40M | 45.00M | 41.90M | 39.80M | 27.00M | 33.30M | 30.40M | 20.90M |
|
Other Non-Current Liabilities
|
| | | 7.20M | 5.10M | 9.20M | 9.30M | 10.20M | 11.20M | 11.40M | 12.30M | 13.20M | 14.50M | 14.70M | 14.20M | 15.10M | 19.40M | 24.70M | 25.90M | 30.00M | 35.70M | 39.20M | 38.30M | 49.90M | 41.80M | 45.20M | 127.70M | 125.50M | 121.80M | 119.60M | 119.60M | 114.90M | 117.20M | 118.90M | 117.70M | 126.70M | 128.90M | 129.10M | 133.20M | 130.60M | 132.00M | 40.80M | 41.70M |
|
Total Non-Current Liabilities
|
| | | 254.10M | 254.70M | 761.80M | 703.70M | 688.00M | 691.50M | 666.60M | 663.90M | 638.50M | 926.80M | 950.60M | 955.00M | 961.40M | 1,729.10M | 1,704.10M | 1,649.60M | 1,580.90M | 1,815.50M | 1,633.40M | 1,602.90M | 1,642.50M | 1,639.60M | 1,655.30M | 1,654.00M | 1,669.70M | 1,647.90M | 1,592.10M | 1,581.90M | 1,923.30M | 1,929.30M | 1,995.30M | 1,930.40M | 1,865.20M | 1,869.80M | 1,862.30M | 1,863.90M | 1,696.80M | 1,689.50M | 1,716.20M | 1,654.00M |
|
Total Liabilities
|
| | | 261.30M | 259.80M | 771.00M | 713.00M | 698.20M | 702.70M | 678.00M | 676.20M | 651.70M | 941.30M | 965.30M | 969.20M | 976.50M | 1,748.50M | 1,728.80M | 1,675.50M | 1,610.90M | 1,851.20M | 1,672.60M | 1,641.20M | 1,692.40M | 1,681.40M | 1,700.50M | 1,781.70M | 1,795.20M | 1,769.70M | 1,711.70M | 1,701.50M | 2,038.20M | 2,046.50M | 2,114.20M | 2,048.10M | 1,991.90M | 1,998.70M | 1,991.40M | 1,997.10M | 1,827.40M | 1,821.50M | 1,757.00M | 1,695.70M |
|
Total Debt
|
| | | 89.40M | | 566.60M | 518.50M | 488.80M | 502.10M | 478.50M | 453.40M | 453.40M | 748.00M | 748.30M | 748.90M | 752.40M | 1,421.20M | 1,385.60M | 1,317.00M | 1,250.90M | 1,489.40M | 1,330.20M | 1,299.40M | 1,293.40M | 1,282.60M | 1,278.20M | 1,273.90M | 1,269.60M | 1,265.20M | 1,177.10M | 1,154.10M | 1,473.40M | 1,503.40M | 1,526.40M | 1,472.70M | 1,467.20M | 1,493.40M | 1,504.00M | 1,498.30M | 1,401.00M | 1,393.00M | 1,330.30M | 1,260.50M |
|
Common Equity
|
| | | 517.40M | 533.70M | 136.60M | 132.40M | 134.60M | 158.80M | 196.10M | 233.60M | 277.90M | 313.00M | 349.30M | 322.70M | 338.70M | 358.70M | 400.70M | 443.30M | 530.80M | 502.10M | 522.90M | 617.00M | 642.10M | 661.10M | 688.50M | 644.50M | 673.80M | 686.10M | 654.30M | 633.90M | 698.30M | 725.70M | 714.10M | 718.70M | 631.40M | 568.20M | 284.80M | 214.50M | 195.20M | 234.60M | 120.70M | 138.10M |
|
Shareholder's Equity
|
| | | 517.40M | 533.70M | 136.60M | 132.40M | 134.60M | 158.80M | 196.10M | 233.60M | 277.90M | 313.00M | 349.30M | 322.70M | 338.70M | 358.70M | 400.70M | 443.30M | 530.80M | 502.10M | 522.90M | 617.00M | 642.10M | 661.10M | 688.50M | 644.50M | 673.80M | 686.10M | 654.30M | 633.90M | 698.30M | 725.70M | 714.10M | 718.70M | 631.40M | 568.20M | 284.80M | 214.50M | 195.20M | 234.60M | 120.70M | 138.10M |
|
Liabilities and Shareholders Equity
|
| | | 778.70M | 793.50M | 907.60M | 845.40M | 832.80M | 861.50M | 874.10M | 909.80M | 929.60M | 1,254.30M | 1,314.60M | 1,291.90M | 1,315.20M | 2,107.20M | 2,129.50M | 2,118.80M | 2,141.70M | 2,353.30M | 2,195.50M | 2,258.20M | 2,334.50M | 2,342.50M | 2,389.00M | 2,426.20M | 2,469.00M | 2,455.80M | 2,366.00M | 2,335.40M | 2,736.50M | 2,772.20M | 2,828.30M | 2,766.80M | 2,623.30M | 2,566.90M | 2,276.20M | 2,211.60M | 2,022.60M | 2,056.10M | 1,877.70M | 1,833.80M |
|
Treasury Shares
|
| | | | | 0.31M | 0.30M | 0.17M | 0.02M | 0.03M | 0.04M | 0.18M | 0.04M | 0.24M | 0.21M | 0.64M | 0.84M | 0.82M | 0.04M | 0.08M | 1.66M | 1.63M | | 1.53M | 2.96M | 0.88M | 3.72M | 1.42M | 0.61M | 5.17M | 2.03M | 2.11M | 0.45M | 1.27M | 1.27M | 7.21M | 7.26M | 7.27M | 7.28M | 7.28M | 7.33M | 7.33M | 7.78M |
|
Retained Earnings
|
| | | -16.50M | 545.50M | 13.90M | -12.20M | -19.00M | 35.00M | 67.10M | 100.90M | 142.80M | 175.20M | 221.90M | 271.40M | 313.50M | 336.20M | 393.00M | 452.90M | 497.20M | 541.90M | 562.10M | 632.00M | 678.00M | 726.70M | 771.00M | 766.80M | 796.10M | 856.90M | 916.70M | 992.10M | 1,007.70M | 1,058.40M | 1,093.90M | 1,119.10M | 1,002.30M | 946.30M | 662.60M | 555.40M | 572.00M | 592.50M | 446.00M | 489.50M |