|
Cash & Equivalents
|
116.62M | 122.56M | 251.41M | 96.33M | 133.78M | 119.42M | 125.31M | 264.41M | 231.47M | 179.19M | 108.42M | 110.58M | 114.61M | 109.25M | 100.23M | 106.44M | 128.84M | 1,091.15M | 270.12M | 108.86M | 121.18M | 117.91M | 90.99M | 89.92M | 275.28M | 336.57M | 256.27M | 101.10M | 117.29M | 107.71M | 100.95M | 122.83M | 137.59M | 129.71M | 136.45M | 117.50M | 164.38M | 150.63M | 145.20M | 129.76M |
|
Cash & Current Investments
|
116.62M | 122.56M | 251.41M | 96.33M | 133.78M | 119.42M | 125.31M | 264.41M | 231.47M | 179.19M | 108.42M | 110.58M | 114.61M | 109.25M | 100.23M | 106.44M | 128.84M | 1,091.15M | 270.12M | 108.86M | 121.18M | 117.91M | 90.99M | 89.92M | 275.28M | 336.57M | 256.27M | 101.10M | 117.29M | 107.71M | 100.95M | 122.83M | 137.59M | 129.71M | 136.45M | 117.50M | 164.38M | 150.63M | 145.20M | 129.76M |
|
Receivables - Net
|
35.51M | 37.25M | 33.44M | 35.12M | 43.55M | 45.81M | 41.24M | 41.83M | 48.73M | 45.38M | 43.99M | 52.32M | 51.36M | 56.91M | 53.38M | 53.78M | 56.68M | 39.90M | 51.57M | 48.59M | 35.13M | 35.40M | 33.27M | 32.47M | 36.74M | 34.87M | 31.66M | 35.04M | 43.63M | 44.08M | 41.74M | 76.99M | 61.93M | 62.59M | 65.83M | 62.66M | 64.38M | 68.91M | 68.19M | 56.10M |
|
Receivables - Other
|
1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
36.70M | 37.25M | 33.44M | 35.12M | 43.55M | 45.81M | 41.24M | 41.83M | 48.73M | 45.38M | 43.99M | 52.32M | 51.36M | 56.91M | 53.38M | 53.78M | 56.68M | 39.90M | 51.57M | 48.59M | 35.13M | 35.40M | 33.27M | 32.47M | 36.74M | 34.87M | 31.66M | 35.04M | 43.63M | 44.08M | 41.74M | 76.99M | 61.93M | 62.59M | 65.83M | 62.66M | 64.38M | 68.91M | 68.19M | 56.10M |
|
Inventory
|
10.33M | 8.80M | 10.13M | 9.42M | 11.96M | 10.86M | 11.13M | 11.46M | 12.57M | 11.64M | 12.73M | 12.67M | 14.91M | 15.35M | 18.18M | 17.32M | 17.77M | 16.18M | 14.42M | 14.15M | 13.08M | 12.44M | 12.26M | 11.47M | 11.73M | 11.90M | 12.52M | 12.86M | 13.20M | 13.42M | 14.00M | 13.64M | 15.26M | 15.98M | 15.54M | 16.87M | 16.41M | 16.31M | 15.92M | 16.43M |
|
Prepaid Assets
|
19.50M | 20.10M | 22.59M | 20.66M | 20.07M | 22.64M | 24.76M | 22.19M | 21.60M | 22.90M | 25.77M | 39.60M | 34.42M | 50.23M | 40.77M | 25.73M | 24.42M | 23.70M | 21.18M | 26.71M | 24.32M | 26.25M | 32.10M | 30.44M | 26.75M | 27.56M | 32.91M | 27.95M | 24.04M | 27.32M | 27.68M | 32.64M | 28.19M | 30.47M | 30.57M | 34.75M | 27.67M | 28.23M | 32.37M | 31.54M |
|
Current Assets
|
211.85M | 221.81M | 350.25M | 193.92M | 249.84M | 235.74M | 245.69M | 590.80M | 341.56M | 286.37M | 212.15M | 243.83M | 261.96M | 278.86M | 263.47M | 260.00M | 281.63M | 1,226.60M | 410.01M | 250.39M | 224.66M | 890.06M | 845.26M | 849.69M | 378.51M | 469.99M | 370.51M | 212.21M | 221.00M | 218.11M | 209.92M | 289.94M | 282.29M | 275.32M | 285.89M | 266.96M | 295.36M | 291.86M | 286.89M | 267.70M |
|
Construction in Progress
|
| | | | | | | | 58.60M | | | | 218.20M | | | | | | | | | | | | | | | | 315.00M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2,140.66M | 2,140.74M | 2,141.46M | 2,141.11M | 2,438.13M | 2,448.15M | 2,480.76M | 2,490.21M | 2,542.11M | 2,637.32M | 2,762.02M | 2,882.54M | 3,012.41M | 3,093.84M | 3,114.89M | 3,088.32M | 3,061.76M | 3,020.31M | 2,968.89M | 2,916.03M | 2,857.97M | 2,033.24M | 2,011.05M | 1,995.98M | 2,009.61M | 2,023.55M | 1,986.01M | 2,096.93M | 2,195.02M | 2,363.61M | 2,533.76M | 2,631.59M | 2,771.82M | 2,794.75M | 2,804.83M | 2,786.68M | 2,781.91M | 2,804.60M | 2,841.61M | 2,897.23M |
|
Long-Term Investments
|
13.99M | 11.37M | 10.93M | 10.67M | 10.57M | 10.19M | 10.01M | 10.16M | 10.13M | 9.71M | 9.53M | 9.21M | 8.90M | 8.95M | 8.80M | 8.75M | 8.87M | 8.28M | 7.77M | 7.66M | 8.16M | 7.63M | 6.69M | 6.15M | 6.09M | 5.94M | | | | | | | | | | | | | | |
|
Goodwill
|
195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.70M | 195.70M | 195.70M | 195.70M | 195.70M | 195.68M | 195.68M | 195.68M | 195.70M | 195.68M | 195.68M | 195.68M | 195.70M | 195.68M | 195.68M | 195.68M | 195.70M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M | 195.68M |
|
Intangibles
|
150.00M | 145.41M | 140.83M | 136.25M | 149.20M | 144.12M | 137.96M | 132.98M | 128.00M | 124.25M | 121.83M | 119.40M | 117.22M | 115.04M | 112.86M | 110.69M | 108.51M | 106.33M | 104.15M | 101.97M | 100.82M | 88.39M | 87.98M | 87.58M | 87.17M | 86.77M | 85.17M | 84.78M | 84.39M | 83.99M | 83.59M | 83.20M | 82.81M | 82.41M | 82.02M | 81.62M | 81.23M | 80.83M | 80.44M | 80.04M |
|
Goodwill & Intangibles
|
345.67M | 341.09M | 336.51M | 331.92M | 344.88M | 339.80M | 333.64M | 328.66M | 323.68M | 319.93M | 317.50M | 315.07M | 312.90M | 310.72M | 308.54M | 306.36M | 304.21M | 302.03M | 299.85M | 297.67M | 296.52M | 284.07M | 283.66M | 283.25M | 282.87M | 282.44M | 280.85M | 280.45M | 280.08M | 279.67M | 279.27M | 278.88M | 278.51M | 278.09M | 277.69M | 277.30M | 276.90M | 276.51M | 276.11M | 275.72M |
|
Long-Term Deferred Tax
|
| | 26.80M | 25.31M | 244.47M | 243.91M | 250.30M | 252.11M | 132.73M | 124.30M | 109.92M | 109.35M | 111.83M | 109.91M | 110.87M | 111.91M | 113.19M | | | | | | | | 98.62M | 92.51M | 88.35M | 95.28M | 75.74M | 76.45M | 76.89M | 77.02M | 43.38M | 43.39M | 50.97M | 48.57M | 56.43M | 56.44M | 56.45M | 37.75M |
|
Other Non-Current Assets
|
163.70M | 163.70M | 163.70M | 362.29M | 163.70M | 163.70M | 163.70M | 5.20M | 177.18M | 177.18M | 177.18M | 177.18M | 193.69M | 193.69M | 193.69M | 238.44M | 238.44M | 238.44M | 238.44M | 238.44M | 258.04M | 679.07M | 656.15M | 656.63M | 237.34M | 237.34M | 237.34M | 409.96M | 449.02M | 451.12M | 451.12M | 451.12M | 451.01M | 452.79M | 454.73M | 467.76M | 467.76M | 467.76M | 469.39M | 469.39M |
|
Non-Current Assets
|
2,720.26M | 2,714.55M | 2,762.46M | 3,048.72M | 3,276.31M | 3,280.74M | 3,318.37M | 3,336.86M | 3,278.56M | 3,397.52M | 3,512.93M | 3,622.24M | 3,747.56M | 3,856.78M | 3,866.25M | 3,867.47M | 3,832.56M | 3,671.79M | 3,617.34M | 3,558.49M | 3,515.30M | 2,647.59M | 2,652.69M | 2,652.32M | 2,761.82M | 2,739.50M | 2,699.82M | 2,991.41M | 3,124.76M | 3,299.12M | 3,477.67M | 3,571.50M | 3,672.22M | 3,705.15M | 3,727.36M | 3,728.10M | 3,750.17M | 3,794.09M | 3,745.55M | 3,828.53M |
|
Assets
|
2,932.11M | 2,936.36M | 3,112.71M | 3,242.64M | 3,526.16M | 3,516.48M | 3,564.07M | 3,927.66M | 3,620.12M | 3,683.89M | 3,725.08M | 3,866.08M | 4,009.53M | 4,135.64M | 4,129.72M | 4,127.46M | 4,114.19M | 4,898.39M | 4,027.35M | 3,808.88M | 3,739.95M | 3,537.65M | 3,497.95M | 3,502.01M | 3,140.33M | 3,209.49M | 3,070.33M | 3,203.61M | 3,345.75M | 3,517.23M | 3,687.59M | 3,861.44M | 3,954.51M | 3,980.47M | 4,013.25M | 3,995.06M | 4,045.53M | 4,085.95M | 4,032.44M | 4,096.23M |
|
Accounts Payables
|
24.26M | 21.91M | 23.70M | 26.16M | 30.71M | 28.33M | 33.55M | 21.42M | 21.63M | 20.99M | 29.76M | 31.85M | 25.90M | 36.06M | 36.43M | 30.07M | 33.97M | 22.16M | 18.99M | 16.72M | 11.21M | 10.42M | 13.88M | 20.47M | 17.47M | 18.21M | 18.67M | 14.42M | 11.38M | 16.40M | 11.48M | 13.44M | 25.35M | 19.52M | 22.73M | 33.81M | 31.81M | 27.57M | 15.53M | 21.84M |
|
Notes Payables
|
| | | | 1.02M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
24.26M | 21.91M | 23.70M | 26.16M | 31.73M | 29.35M | 33.55M | 21.42M | 21.63M | 20.99M | 29.76M | 31.85M | 25.90M | 36.06M | 36.43M | 30.07M | 33.97M | 22.16M | 18.99M | 16.72M | 11.21M | 10.42M | 13.88M | 20.47M | 17.47M | 18.21M | 18.67M | 14.42M | 11.38M | 16.40M | 11.48M | 13.44M | 25.35M | 19.52M | 22.73M | 33.81M | 31.81M | 27.57M | 15.53M | 21.84M |
|
Accumulated Expenses
|
132.20M | 137.21M | 136.84M | 131.69M | 153.14M | 174.93M | 153.70M | 155.39M | 182.90M | 192.08M | 242.28M | 257.73M | 266.47M | 237.49M | 218.38M | 191.73M | 200.56M | 182.85M | 141.45M | 159.53M | 146.08M | 145.85M | 148.88M | 166.25M | 147.11M | 168.88M | 161.97M | 226.47M | 234.72M | 269.40M | 262.08M | 300.93M | 280.49M | 249.09M | 224.78M | 195.42M | 211.74M | 206.79M | 220.18M | 260.92M |
|
Other Accumulated Expenses
|
| | | | | | | | 21.15M | | | 26.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
88.94M | 55.14M | 62.58M | 47.16M | 46.06M | 45.42M | 71.34M | 277.99M | 30.09M | 34.84M | 34.86M | 34.89M | 33.89M | 33.91M | 33.91M | 33.94M | 33.99M | 26.65M | 20.17M | 24.02M | 22.84M | 26.36M | 25.90M | 25.91M | 25.92M | 25.93M | 25.94M | 25.95M | 26.06M | 26.07M | 26.08M | 26.09M | 26.10M | 17.04M | 20.98M | 17.06M | 52.91M | 52.60M | 52.25M | 51.95M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M |
|
Current Taxes
|
| | 3.70M | 1.85M | | 3.14M | | | | | | | | | | | | | | | | | | | 0.73M | 4.83M | | 3.01M | | 10.57M | 4.59M | 7.62M | | | | | 1.29M | 14.07M | 9.65M | |
|
Current Deferred Revenue
|
| | | | | | | | 13.91M | | | 15.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
258.92M | 218.28M | 244.00M | 214.19M | 246.78M | 258.71M | 268.52M | 459.29M | 245.25M | 263.45M | 314.59M | 339.33M | 333.68M | 322.55M | 297.26M | 270.06M | 276.00M | 252.54M | 201.40M | 219.32M | 200.26M | 200.09M | 209.66M | 226.96M | 204.82M | 236.78M | 227.23M | 288.59M | 293.25M | 335.76M | 319.53M | 362.49M | 349.22M | 306.90M | 305.33M | 261.16M | 325.20M | 315.62M | 322.40M | 358.86M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M |
|
Non-Current Debt
|
2,066.26M | 2,065.23M | 2,248.71M | 2,389.41M | 2,376.24M | 2,324.22M | 2,427.68M | 2,587.25M | 2,587.73M | 2,581.73M | 2,575.79M | 2,674.90M | 2,821.47M | 2,931.90M | 2,961.23M | 3,016.75M | 2,999.30M | 3,975.21M | 3,265.91M | 2,978.38M | 2,879.16M | 2,801.22M | 2,652.83M | 2,617.01M | 2,827.60M | 2,822.77M | 2,817.93M | 2,854.18M | 2,958.72M | 3,026.82M | 3,183.89M | 3,279.54M | 3,301.66M | 3,429.51M | 3,419.43M | 3,423.43M | 3,354.57M | 3,341.93M | 3,349.29M | 3,311.69M |
|
Minority Interest
|
20.79M | 20.53M | 381.72M | 394.51M | 283.60M | 295.99M | 245.19M | 245.19M | 252.98M | 277.35M | 290.44M | 297.22M | 297.38M | 303.90M | 297.49M | 282.76M | 281.88M | 249.13M | 203.00M | 231.19M | 252.04M | 202.25M | 237.47M | 244.26M | -9.46M | 8.97M | -41.48M | -24.32M | -11.54M | 18.56M | 20.72M | 34.31M | 75.05M | 50.23M | 66.71M | 64.26M | 91.77M | 122.54M | 93.65M | 111.25M |
|
Liabilities from Discontinued Operations
|
0.11M | | | | | | | | | | | | | | | | | | | | | 4.62M | 4.00M | 3.09M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 24.95M | | 24.95M | 25.06M | 25.06M | 27.06M | 27.41M | 27.41M | 27.39M | 28.04M | 28.04M | 28.04M | 27.16M | 20.49M | 20.49M | 20.49M | 21.96M | 20.96M | 20.96M | 20.96M | 20.43M | 19.26M | 19.26M | 19.26M | 19.07M | 18.08M | 18.08M | 19.34M |
|
Other Non-Current Liabilities
|
30.97M | 25.56M | 6.96M | 7.81M | 10.04M | 10.23M | 10.16M | 11.58M | 11.29M | 10.34M | 10.07M | 10.54M | 12.44M | 23.78M | 28.64M | 32.76M | 31.23M | 48.70M | 53.48M | 31.94M | 28.50M | 30.55M | 32.60M | 39.15M | 30.72M | 32.65M | 32.43M | 32.25M | 39.58M | 40.05M | 42.50M | 40.83M | 39.32M | 39.31M | 43.55M | 51.41M | 39.85M | 40.71M | 45.61M | 42.88M |
|
Total Non-Current Liabilities
|
2,327.43M | 2,285.72M | 2,539.43M | 2,650.33M | 2,882.76M | 2,842.66M | 2,972.88M | 3,328.88M | 2,977.12M | 2,969.57M | 2,917.79M | 3,041.63M | 3,180.09M | 3,279.39M | 3,283.43M | 3,311.87M | 3,300.36M | 4,254.81M | 3,494.72M | 3,225.10M | 3,106.81M | 3,029.34M | 2,890.53M | 2,872.00M | 3,059.58M | 3,080.05M | 3,065.65M | 3,163.26M | 3,273.93M | 3,383.55M | 3,524.38M | 3,662.99M | 3,671.31M | 3,755.68M | 3,744.02M | 3,703.85M | 3,698.84M | 3,675.63M | 3,689.78M | 3,722.49M |
|
Total Liabilities
|
2,358.40M | 2,311.29M | 2,546.40M | 2,658.14M | 2,892.80M | 2,852.89M | 2,983.04M | 3,340.46M | 2,988.41M | 2,979.91M | 2,927.86M | 3,052.18M | 3,192.53M | 3,303.17M | 3,312.07M | 3,344.63M | 3,331.59M | 4,303.51M | 3,548.20M | 3,257.04M | 3,135.31M | 3,059.89M | 2,923.12M | 2,911.15M | 3,090.30M | 3,112.70M | 3,098.08M | 3,195.51M | 3,313.51M | 3,423.60M | 3,566.88M | 3,703.82M | 3,710.62M | 3,794.99M | 3,787.57M | 3,755.27M | 3,738.70M | 3,716.34M | 3,735.39M | 3,765.37M |
|
Total Debt
|
2,155.20M | 2,120.36M | 2,311.29M | 2,436.57M | 2,422.30M | 2,369.65M | 2,499.02M | 2,865.24M | 2,617.82M | 2,616.57M | 2,610.65M | 2,709.80M | 2,855.36M | 2,965.81M | 2,995.14M | 3,050.69M | 3,033.29M | 4,001.86M | 3,286.09M | 3,002.39M | 2,902.01M | 2,827.57M | 2,678.73M | 2,642.92M | 2,853.52M | 2,848.70M | 2,843.87M | 2,880.13M | 2,984.78M | 3,052.89M | 3,209.97M | 3,305.63M | 3,327.76M | 3,446.55M | 3,440.41M | 3,440.49M | 3,407.48M | 3,394.53M | 3,401.55M | 3,363.64M |
|
Common Equity
|
573.71M | 625.07M | 566.31M | 584.50M | 627.60M | 663.59M | 581.02M | 587.20M | 631.71M | 703.97M | 797.22M | 813.90M | 817.00M | 832.47M | 817.65M | 782.83M | 782.60M | 594.88M | 479.15M | 551.84M | 604.64M | 477.77M | 574.83M | 590.86M | 50.03M | 96.78M | -27.75M | 32.42M | 43.78M | 93.63M | 120.71M | 157.62M | 243.89M | 185.48M | 225.68M | 239.79M | 306.83M | 369.61M | 297.05M | 330.86M |
|
Shareholder's Equity
|
573.71M | 625.07M | 566.31M | 584.50M | 627.60M | 663.59M | 581.02M | 587.20M | 631.71M | 703.97M | 797.22M | 813.90M | 817.00M | 832.47M | 817.65M | 782.83M | 782.60M | 594.88M | 479.15M | 551.84M | 604.64M | 477.77M | 574.83M | 590.86M | 50.03M | 96.78M | -27.75M | 32.42M | 43.78M | 93.63M | 120.71M | 157.62M | 243.89M | 185.48M | 225.68M | 239.79M | 306.83M | 369.61M | 297.05M | 330.86M |
|
Liabilities and Shareholders Equity
|
2,932.11M | 2,936.36M | 3,112.71M | 3,242.64M | 3,526.16M | 3,516.48M | 3,564.07M | 3,927.66M | 3,620.12M | 3,683.89M | 3,725.08M | 3,866.08M | 4,009.53M | 4,135.64M | 4,129.72M | 4,127.46M | 4,114.19M | 4,898.39M | 4,027.35M | 3,808.88M | 3,739.95M | 3,537.65M | 3,497.95M | 3,502.01M | 3,140.33M | 3,209.49M | 3,070.33M | 3,203.61M | 3,345.75M | 3,517.23M | 3,687.59M | 3,861.44M | 3,954.51M | 3,980.47M | 4,013.25M | 3,995.06M | 4,045.53M | 4,085.95M | 4,032.44M | 4,096.23M |
|
Retained Earnings
|
-5.30M | -5.53M | -3.21M | 3.77M | 2.46M | 30.80M | 2.80M | 3.09M | 2.51M | 70.38M | 146.16M | 153.88M | 1.28M | 160.18M | 149.32M | 126.64M | -0.64M | -34.89M | -106.42M | -62.78M | -33.07M | -97.85M | -11.13M | 60.12M | 3.85M | 36.94M | 13.14M | 31.84M | 43.20M | 73.33M | 98.30M | 119.26M | 160.90M | 129.32M | 150.09M | 164.15M | 195.83M | 225.55M | 202.80M | 217.98M |
|
Treasury Shares
|
2.46M | | 0.34M | 0.31M | 0.22M | 0.39M | 0.30M | 0.30M | 0.31M | 0.44M | 0.39M | 0.39M | 0.37M | 0.75M | 0.69M | 0.68M | 0.71M | 0.66M | 0.63M | 0.37M | 0.37M | 0.44M | 0.40M | 0.39M | 0.39M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.44M | 0.42M | 0.42M | 0.54M | 0.54M | 0.54M | 0.54M | 0.79M | 0.79M | 0.77M |