|
Cash & Equivalents
|
15.78M | 3.47M | 11.21M | 8.76M | 29.96M | 4.01M | 12.82M | 60.88M | 10.52M | 0.12M | 471.08M | 137.06M | 35.93M | 11.27M | 17.91M | 20.08M | 19.50M | 0.27M | 24.32M | 17.21M | 108.56M | 7.28M | 140.82M | 137.76M | 156.62M | 32.92M | 72.38M | 65.19M | 35.05M | 38.49M | 100.05M | 102.58M | 32.20M |
|
Short-term Investments
|
2.07M | 1.74M | 1.13M | 2.04M | 2.87M | 9.00M | 7.89M | 2.19M | 5.99M | 6.80M | 2.26M | 6.00M | 24.09M | 13.68M | 19.91M | 46.17M | 105.17M | 48.13M | 84.44M | 60.65M | 62.71M | 194.41M | 8.51M | 12.42M | 23.45M | 11.38M | 5.75M | 8.03M | 8.95M | 6.63M | 4.36M | 7.21M | 5.03M |
|
Cash & Current Investments
|
17.85M | 5.21M | 12.35M | 10.80M | 32.84M | 13.01M | 20.71M | 63.07M | 16.51M | 6.92M | 473.34M | 143.05M | 60.02M | 24.95M | 37.82M | 66.25M | 124.68M | 48.40M | 108.76M | 77.86M | 171.27M | 201.69M | 149.33M | 150.18M | 180.07M | 44.30M | 78.12M | 73.22M | 43.99M | 45.12M | 104.41M | 109.79M | 37.23M |
|
Receivables - Net
|
21.93M | 66.24M | 77.90M | 31.51M | 25.12M | 66.97M | 93.62M | 42.67M | 29.62M | 67.14M | 78.08M | 35.20M | 40.28M | 88.08M | 105.23M | 60.71M | 39.21M | 101.50M | 103.13M | 68.58M | 50.85M | 168.91M | 164.16M | 73.93M | 52.00M | 121.34M | 128.43M | 61.82M | 53.12M | 124.48M | 154.75M | 78.86M | 70.51M |
|
Receivables - Other
|
15.97M | 62.38M | 38.75M | 13.99M | 16.35M | 57.83M | 36.15M | 14.84M | 17.93M | 56.20M | 41.87M | 15.39M | 14.79M | 57.95M | 41.91M | 13.59M | 16.81M | 82.20M | 41.77M | 18.06M | 16.86M | 89.05M | 59.54M | 21.92M | 24.63M | 83.14M | 57.91M | 22.86M | 23.82M | 94.40M | 59.94M | 27.94M | 29.15M |
|
Receivables
|
37.90M | 128.62M | 116.65M | 45.51M | 41.48M | 124.80M | 129.76M | 57.51M | 47.55M | 123.34M | 119.95M | 50.59M | 55.06M | 146.03M | 147.13M | 74.31M | 56.02M | 183.69M | 144.90M | 86.64M | 67.71M | 257.95M | 223.70M | 95.85M | 76.62M | 204.48M | 186.34M | 84.68M | 76.94M | 218.88M | 214.68M | 106.81M | 99.66M |
|
Inventory
|
59.13M | 47.58M | 34.40M | 43.11M | 53.06M | 44.15M | 19.54M | 23.10M | 41.23M | 43.98M | 34.39M | 44.01M | 45.08M | 42.69M | 26.24M | 39.02M | 60.00M | 57.26M | 33.38M | 65.98M | 98.72M | 87.10M | 41.39M | 67.50M | 94.58M | 112.57M | 99.87M | 107.33M | 108.65M | 106.95M | 90.33M | 113.72M | 118.59M |
|
Prepaid Assets
|
17.29M | 24.95M | 16.88M | 11.67M | 20.38M | 28.47M | 20.29M | 18.30M | 18.62M | 38.00M | 26.46M | 20.32M | 25.53M | 56.15M | 41.31M | 30.87M | 39.55M | 59.29M | 42.33M | 36.06M | 41.41M | 61.29M | 41.97M | 35.80M | 49.95M | 65.28M | 49.90M | 37.53M | 45.87M | 60.18M | 46.27M | 35.09M | 42.20M |
|
Current Assets
|
199.55M | 269.94M | 241.69M | 180.84M | 218.16M | 295.92M | 272.11M | 239.06M | 202.73M | 293.69M | 720.27M | 316.44M | 242.85M | 323.25M | 302.79M | 273.84M | 358.18M | 437.28M | 391.37M | 357.99M | 481.77M | 744.21M | 576.17M | 457.86M | 507.44M | 601.44M | 537.71M | 423.12M | 408.85M | 557.77M | 539.90M | 466.12M | 435.56M |
|
Construction in Progress
|
145.15M | 159.92M | 177.13M | 192.50M | 227.20M | 204.98M | 204.94M | 75.05M | 91.30M | 84.97M | 95.57M | 90.90M | 120.72M | 63.90M | 70.77M | 99.65M | 120.41M | 135.40M | 156.57M | 195.12M | 161.66M | 78.90M | 97.13M | 123.16M | 153.23M | 105.17M | 164.72M | 195.68M | 186.66M | 149.35M | 176.88M | 211.43M | 238.59M |
|
Property, Plant & Equipment (Net)
|
2,193.76M | 2,244.16M | 2,278.30M | 2,313.86M | 2,373.39M | 2,421.37M | 2,434.34M | 2,339.63M | 2,389.39M | 2,438.90M | 2,500.22M | 2,546.60M | 2,607.25M | 2,654.77M | 2,696.38M | 2,755.93M | 2,806.36M | 2,871.37M | 2,904.76M | 2,978.68M | 3,041.18M | 3,114.40M | 3,155.98M | 3,210.76M | 3,278.63M | 3,358.05M | 3,441.52M | 3,530.45M | 3,612.34M | 3,672.33M | 4,001.84M | 4,146.42M | 4,247.65M |
|
Long-Term Investments
|
69.25M | 66.36M | 66.71M | 64.85M | 65.11M | 63.56M | 63.83M | 62.81M | 63.02M | 146.31M | 61.93M | 62.13M | 144.97M | 143.76M | 142.59M | 141.41M | 140.19M | 139.00M | 137.84M | 136.67M | 135.48M | 134.30M | 133.16M | 132.04M | 130.95M | 129.88M | 128.84M | 127.79M | 126.71M | 125.65M | 124.62M | 123.59M | 122.52M |
|
Goodwill
|
| | | | 6.56M | 9.00M | 9.00M | 49.40M | 49.33M | 49.93M | 69.22M | 70.20M | 70.30M | 69.22M | 69.33M | 69.31M | 69.80M | 70.60M | 70.60M | 70.71M | 74.73M | 69.90M | 149.84M | 152.70M | 152.40M | 163.34M | 163.00M | 163.20M | 181.40M | 183.80M | 354.53M | 370.90M | 371.04M |
|
Goodwill & Intangibles
|
| | | | 6.56M | 9.00M | 9.00M | 49.40M | 49.33M | 49.93M | 69.22M | 70.20M | 70.30M | 69.22M | 69.33M | 69.31M | 69.80M | 70.60M | 70.60M | 70.71M | 74.73M | 69.90M | 149.84M | 152.70M | 152.40M | 163.34M | 163.00M | 163.20M | 181.40M | 183.80M | 354.53M | 370.90M | 371.04M |
|
Other Non-Current Assets
|
345.35M | 13.90M | 343.04M | 339.18M | 333.92M | 13.30M | 327.19M | 318.34M | 313.89M | 343.15M | 328.02M | 324.36M | 324.18M | 348.93M | 338.69M | 330.71M | 325.07M | 314.58M | 297.55M | 301.86M | 301.66M | 340.43M | 311.42M | 308.00M | 312.67M | 333.44M | 309.17M | 308.52M | 322.78M | 382.50M | 371.26M | 372.67M | 374.28M |
|
Non-Current Assets
|
2,906.06M | 2,769.81M | 2,787.64M | 2,805.92M | 2,863.25M | 2,946.74M | 2,919.01M | 2,999.07M | 3,048.89M | 3,134.76M | 3,281.26M | 3,324.91M | 3,375.25M | 3,433.13M | 3,455.83M | 3,509.66M | 3,571.05M | 3,627.33M | 3,663.27M | 3,742.52M | 3,818.94M | 4,004.11M | 4,015.92M | 4,078.85M | 4,157.68M | 4,265.65M | 4,311.35M | 4,399.25M | 4,535.52M | 4,676.54M | 5,166.99M | 5,320.45M | 5,418.21M |
|
Assets
|
3,105.61M | 3,025.87M | 3,029.34M | 2,986.76M | 3,081.41M | 3,229.39M | 3,191.12M | 3,238.13M | 3,251.62M | 3,413.32M | 4,001.53M | 3,641.35M | 3,618.10M | 3,756.38M | 3,758.62M | 3,783.50M | 3,929.22M | 4,064.60M | 4,054.63M | 4,100.52M | 4,300.71M | 4,748.33M | 4,592.10M | 4,536.70M | 4,665.12M | 4,867.09M | 4,849.07M | 4,822.37M | 4,944.37M | 5,234.32M | 5,706.89M | 5,786.56M | 5,853.77M |
|
Accounts Payables
|
87.12M | 111.02M | 77.86M | 70.55M | 80.14M | 115.88M | 103.21M | 76.43M | 76.20M | 113.37M | 86.77M | 79.90M | 83.81M | 97.97M | 88.59M | 97.85M | 94.90M | 133.49M | 130.56M | 135.36M | 118.27M | 180.67M | 111.15M | 101.37M | 99.33M | 145.36M | 107.89M | 93.56M | 96.26M | 133.27M | 132.81M | 116.82M | 130.51M |
|
Notes Payables
|
| 54.20M | 50.00M | 47.10M | 100.50M | 217.62M | 176.39M | 20.08M | 65.58M | 149.10M | 550.00M | 233.00M | 223.00M | 304.52M | 236.22M | 240.00M | 399.50M | 389.50M | 332.50M | 222.70M | 141.00M | 258.20M | 72.50M | 41.00M | 71.00M | 89.80M | 94.70M | 79.00M | 159.81M | 170.11M | 81.10M | 157.40M | 195.50M |
|
Payables
|
87.12M | 165.22M | 127.86M | 117.65M | 180.64M | 333.50M | 279.60M | 96.51M | 141.78M | 262.47M | 636.77M | 312.90M | 306.81M | 402.49M | 324.82M | 337.85M | 494.40M | 522.99M | 463.06M | 358.06M | 259.27M | 438.87M | 183.65M | 142.37M | 170.33M | 235.16M | 202.59M | 172.56M | 256.07M | 303.38M | 213.91M | 274.22M | 326.01M |
|
Accumulated Expenses
|
9.85M | 6.77M | 9.26M | 6.65M | 9.45M | 7.31M | 9.23M | 7.83M | 10.41M | 7.45M | 9.40M | 7.23M | 9.64M | 7.44M | 9.49M | 7.42M | 9.31M | 7.50M | 10.89M | 7.42M | 11.09M | 10.17M | 13.09M | 11.44M | 13.94M | 15.84M | 16.36M | 18.13M | 12.91M | 18.22M | 16.30M | 25.28M | 16.84M |
|
Other Accumulated Expenses
|
27.22M | 39.94M | 39.17M | 32.94M | 35.50M | 54.49M | 54.54M | 36.61M | 39.87M | 62.70M | 62.62M | 54.32M | 49.87M | 52.33M | 48.98M | 43.95M | 39.22M | 54.43M | 52.78M | 47.62M | 39.80M | 64.55M | 71.66M | 58.78M | 61.15M | 93.63M | 89.11M | 79.12M | 59.53M | 87.16M | 82.96M | 71.89M | 67.40M |
|
Short term Debt
|
22.00M | 96.70M | 74.78M | 74.78M | 100.50M | 217.62M | 176.39M | 104.40M | 94.67M | 149.10M | 550.00M | 233.00M | 223.00M | 304.52M | 236.22M | 240.00M | 399.50M | 389.50M | 332.50M | 222.70M | 141.00M | 258.20M | 240.71M | 240.71M | 190.73M | 150.87M | 94.70M | 79.00M | 159.81M | 170.11M | 81.10M | 157.40M | 195.50M |
|
Current Leases
|
| | | | | | 4.66M | 4.27M | 3.17M | 2.10M | 1.07M | 0.93M | 1.08M | 1.10M | 1.21M | 1.23M | 1.21M | 1.30M | 1.30M | 1.31M | 1.36M | 1.51M | 1.70M | 1.73M | 1.81M | 2.33M | 2.05M | 1.85M | 1.87M | 1.84M | 2.66M | 2.49M | 2.61M |
|
Current Taxes
|
11.93M | 18.88M | 12.02M | 6.92M | 13.07M | 11.02M | 11.00M | 7.00M | 13.38M | 11.97M | 23.84M | 18.54M | 13.77M | 13.81M | 23.55M | 15.14M | 16.56M | 15.52M | 14.26M | 11.32M | 18.08M | 15.62M | 31.37M | 12.22M | 17.12M | 15.45M | 27.03M | 11.30M | 17.76M | 16.18M | 24.11M | 11.53M | 20.38M |
|
Current Deferred Revenue
|
34.66M | 34.01M | 34.95M | 34.27M | 37.50M | 47.44M | 46.77M | 32.48M | 37.57M | 44.66M | 47.14M | 41.13M | 59.24M | 50.36M | 81.31M | 103.21M | 164.17M | 112.28M | 111.79M | 97.28M | 111.55M | 248.58M | 57.52M | 61.55M | 88.38M | 84.96M | 77.66M | 99.66M | 127.64M | 116.18M | 111.05M | 130.94M | 141.36M |
|
Total Current Liabilities
|
202.95M | 381.85M | 316.85M | 297.88M | 382.94M | 509.08M | 526.09M | 307.03M | 358.41M | 482.17M | 798.87M | 486.90M | 551.30M | 627.08M | 585.66M | 572.47M | 734.97M | 724.76M | 658.27M | 539.30M | 511.36M | 898.73M | 644.08M | 570.93M | 590.06M | 696.88M | 468.34M | 435.54M | 567.38M | 649.02M | 513.96M | 683.87M | 742.78M |
|
Non-Current Debt
|
757.43M | 683.18M | 683.50M | 683.89M | 724.65M | 706.25M | 632.48M | 806.00M | 806.01M | 805.96M | 953.96M | 918.89M | 860.24M | 860.08M | 860.65M | 915.50M | 916.03M | 1,044.60M | 1,044.70M | 1,045.53M | 1,287.01M | 1,246.20M | 1,294.60M | 1,294.58M | 1,424.57M | 1,425.43M | 1,574.73M | 1,574.75M | 1,555.00M | 1,679.36M | 2,193.07M | 2,086.65M | 2,128.10M |
|
Pension
|
212.26M | 223.33M | 221.73M | 218.06M | 212.25M | 221.89M | 220.73M | 217.91M | 215.01M | 228.13M | 224.49M | 218.49M | 202.94M | 217.29M | 210.81M | 203.85M | 202.29M | 166.68M | 164.53M | 162.51M | 160.20M | 149.14M | 147.89M | 147.06M | 145.99M | 158.12M | 157.81M | 153.85M | 138.80M | 130.40M | 127.85M | 125.02M | 122.12M |
|
Liabilities from Discontinued Operations
|
12.11M | 12.04M | 11.98M | 12.92M | 13.00M | 12.96M | 13.28M | 13.28M | 13.40M | 13.71M | 12.80M | 13.57M | 13.92M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
572.29M | 270.53M | 283.13M | 281.03M | 274.31M | 280.46M | 293.66M | 292.79M | 284.62M | 353.56M | 300.17M | 298.00M | 296.52M | 400.26M | 328.11M | 325.60M | 323.93M | 415.66M | 353.75M | 355.47M | 349.63M | 437.65M | 376.24M | 380.06M | 375.92M | 450.17M | 394.07M | 394.49M | 389.28M | 397.15M | 424.34M | 426.83M | 414.23M |
|
Operating Leases
|
| | | | | | 6.15M | 4.99M | 3.90M | 2.94M | 80.18M | 81.09M | 81.94M | 81.73M | 81.63M | 81.32M | 81.00M | 80.76M | 80.47M | 80.14M | 79.83M | 80.48M | 80.00M | 79.68M | 79.29M | 79.50M | 79.10M | 78.54M | 78.40M | 77.75M | 79.89M | 79.23M | 78.97M |
|
Other Non-Current Liabilities
|
1,298.55M | 1,231.94M | 1,256.78M | 1,245.46M | 1,236.23M | 1,264.70M | 1,238.32M | 1,248.35M | 1,242.53M | 1,274.33M | 1,346.95M | 1,351.56M | 1,353.79M | 1,380.48M | 1,375.98M | 1,372.70M | 1,386.77M | 1,360.11M | 1,363.76M | 1,376.91M | 1,381.49M | 1,427.98M | 1,405.12M | 1,430.92M | 1,430.95M | 1,460.94M | 1,462.60M | 1,465.36M | 1,464.93M | 1,520.57M | 1,543.65M | 1,556.81M | 1,548.77M |
|
Total Non-Current Liabilities
|
-1285.24M | -1218.30M | 1,000.35M | 981.77M | -1223.23M | 1,202.06M | 1,158.57M | 1,113.03M | 1,164.42M | 1,272.99M | 1,752.83M | 1,405.79M | 1,411.53M | 1,487.16M | 1,446.32M | 1,487.97M | 1,650.99M | 1,769.35M | 1,702.93M | 1,584.83M | 1,798.36M | 2,144.90M | 1,938.67M | 1,865.51M | 2,014.63M | 2,122.31M | 2,043.08M | 2,010.29M | 2,122.39M | 2,328.37M | 2,707.03M | 2,770.52M | 2,870.88M |
|
Total Liabilities
|
13.31M | 13.64M | 2,257.13M | 2,227.23M | 13.00M | 2,466.76M | 2,396.89M | 2,361.39M | 2,406.95M | 2,547.32M | 3,099.79M | 2,757.35M | 2,765.32M | 2,867.65M | 2,822.30M | 2,860.67M | 3,037.76M | 3,129.46M | 3,066.69M | 2,961.74M | 3,179.86M | 3,572.89M | 3,343.79M | 3,296.43M | 3,445.58M | 3,583.25M | 3,505.68M | 3,475.65M | 3,587.32M | 3,848.95M | 4,250.67M | 4,327.32M | 4,419.65M |
|
Total Debt
|
779.42M | 779.89M | 758.28M | 758.68M | 825.15M | 923.87M | 808.88M | 910.40M | 900.68M | 955.05M | 1,503.96M | 1,151.89M | 1,083.23M | 1,164.61M | 1,096.88M | 1,155.50M | 1,315.53M | 1,434.10M | 1,377.20M | 1,268.23M | 1,428.01M | 1,504.40M | 1,535.31M | 1,535.29M | 1,615.30M | 1,576.30M | 1,669.43M | 1,653.75M | 1,714.81M | 1,849.46M | 2,274.17M | 2,244.05M | 2,323.60M |
|
Common Equity
|
846.68M | 742.78M | 772.21M | 759.53M | 737.58M | 762.63M | 794.23M | 876.75M | 844.67M | 866.00M | 901.74M | 884.00M | 852.77M | 888.73M | 936.32M | 922.83M | 891.46M | 935.15M | 987.94M | 1,138.78M | 1,120.86M | 1,175.44M | 1,248.31M | 1,240.28M | 1,219.54M | 1,283.84M | 1,343.39M | 1,346.72M | 1,357.05M | 1,385.37M | 1,456.22M | 1,459.24M | 1,434.12M |
|
Shareholder's Equity
|
846.68M | 742.78M | 772.21M | 759.53M | 737.58M | 762.63M | 794.23M | 876.75M | 844.67M | 866.00M | 901.74M | 884.00M | 852.77M | 888.73M | 936.32M | 922.83M | 891.46M | 935.15M | 987.94M | 1,138.78M | 1,120.86M | 1,175.44M | 1,248.31M | 1,240.28M | 1,219.54M | 1,283.84M | 1,343.39M | 1,346.72M | 1,357.05M | 1,385.37M | 1,456.22M | 1,459.24M | 1,434.12M |
|
Liabilities and Shareholders Equity
|
3,105.61M | 3,025.87M | 3,029.34M | 2,986.76M | 3,081.41M | 3,229.39M | 3,191.12M | 3,238.13M | 3,251.62M | 3,413.32M | 4,001.53M | 3,641.35M | 3,618.10M | 3,756.38M | 3,758.62M | 3,783.50M | 3,929.22M | 4,064.60M | 4,054.63M | 4,100.52M | 4,300.71M | 4,748.33M | 4,592.10M | 4,536.70M | 4,665.12M | 4,867.09M | 4,849.07M | 4,822.37M | 4,944.37M | 5,234.32M | 5,706.89M | 5,786.56M | 5,853.77M |
|
Retained Earnings
|
406.08M | -8.44M | 330.08M | 315.46M | 290.06M | -7.19M | 342.73M | 330.02M | 296.26M | -10.73M | 351.05M | 331.65M | 299.15M | -12.90M | 380.94M | 365.50M | 330.11M | -11.40M | 396.77M | 381.96M | 345.57M | -6.41M | 430.60M | 414.40M | 373.23M | 399.91M | 445.06M | 423.72M | 377.69M | 402.93M | 470.80M | 448.52M | 398.55M |
|
Treasury Shares
|
| 0.08M | | | | 0.08M | | | | 0.08M | | | | 0.08M | | | | 0.09M | | | | 0.10M | | | | 0.10M | | | | 2.10M | | | |