|
Cash & Equivalents
|
83.68M | 4.37M | 12.04M | 40.14M | 4.32M | 3.35M | 14.44M | 99.03M | 122.55M | 175.18M | 335.88M | 577.06M | 74.31M | 97.91M | 52.63M | 59.69M |
|
Short-term Investments
|
| | | | | | | | | | | | | 74.86M | 58.96M | |
|
Cash & Current Investments
|
83.68M | 4.37M | 12.04M | 40.14M | 4.32M | 3.35M | 14.44M | 99.03M | 122.55M | 175.18M | 335.88M | 577.06M | 74.31M | 172.76M | 111.59M | 59.69M |
|
Receivables - Net
|
| 353.43M | 413.74M | 359.93M | 391.32M | 444.27M | 603.56M | 573.75M | 691.73M | 706.68M | 762.68M | 896.76M | 889.30M | 941.31M | 724.14M | 821.38M |
|
Receivables - Other
|
| | -978.99M | -1124.17M | -1186.02M | -1820.05M | | | | 11.50M | 28.70M | 13.70M | 23.90M | 16.30M | | |
|
Receivables
|
| 353.43M | -565.24M | -764.24M | -794.70M | -1375.78M | 603.56M | 573.75M | 691.73M | 718.18M | 791.38M | 910.46M | 913.20M | 957.61M | 724.14M | 821.38M |
|
Current Deferred Tax Assets
|
| 30.65M | 18.30M | 17.88M | 17.62M | 15.99M | 28.69M | 45.16M | | | | | | | | |
|
Prepaid Assets
|
| 28.18M | 29.82M | 31.82M | 41.14M | 46.14M | 85.78M | 77.70M | 75.16M | 90.13M | 95.85M | 114.49M | 120.21M | 125.37M | 116.10M | 112.10M |
|
Current Assets
|
| 429.33M | 483.41M | 453.66M | 454.40M | 527.64M | 749.15M | 762.90M | 920.83M | 992.52M | 1,212.99M | 1,594.00M | 1,139.44M | 1,271.31M | 1,257.65M | 1,019.78M |
|
Property, Plant & Equipment (Net)
|
| 532.10M | 510.03M | 501.55M | 509.10M | 542.31M | 864.12M | 892.22M | 912.59M | 979.81M | 998.41M | 943.42M | 961.47M | 1,001.44M | 845.19M | 872.18M |
|
Long-Term Investments
|
| | -2835.55M | -3012.50M | | | -4177.70M | -4582.97M | | | | | 18.05M | 45.20M | | |
|
Goodwill
|
| 1,631.25M | 1,631.72M | 1,640.53M | 1,642.63M | 1,642.08M | 2,314.62M | 2,751.00M | 2,782.81M | 3,320.73M | 3,391.95M | 3,379.01M | 3,448.91M | 2,258.33M | 2,283.43M | 2,331.90M |
|
Intangibles
|
| 80.12M | 72.12M | 71.75M | 71.91M | 72.52M | 327.77M | 340.56M | 326.52M | 437.69M | 409.07M | 387.54M | 374.88M | 351.66M | 105.15M | 103.18M |
|
Goodwill & Intangibles
|
| 1,711.37M | 1,703.84M | 1,712.28M | 1,714.54M | 1,714.60M | 2,642.39M | 3,091.56M | 3,109.33M | 3,758.42M | 3,801.02M | 3,766.55M | 3,823.79M | 2,609.99M | 2,388.57M | 2,435.08M |
|
Long-Term Deferred Tax
|
| | 2.51M | 5.11M | | | -12.30M | | | | | | | | | |
|
Other Non-Current Assets
|
| 37.95M | 72.13M | 93.87M | 139.58M | 140.25M | 142.10M | 173.94M | 184.42M | 233.51M | 323.88M | 319.21M | 338.67M | 341.74M | 2,039.14M | 372.81M |
|
Non-Current Assets
|
| 2,292.76M | 2,288.74M | 2,307.70M | 2,363.22M | 2,397.16M | 3,639.52M | 4,157.72M | 4,206.34M | 1,793.77M | 317.33M | 334.37M | 356.28M | 381.53M | 523.76M | 522.41M |
|
Assets
|
| 2,722.09M | 2,772.15M | 2,761.36M | 2,817.62M | 2,924.81M | 4,388.68M | 4,920.63M | 5,127.17M | 5,964.27M | 7,340.29M | 7,655.40M | 7,360.17M | 5,383.65M | 7,689.63M | 5,607.95M |
|
Accounts Payables
|
| 74.19M | 95.62M | 89.55M | 88.28M | 108.53M | 137.41M | 126.56M | 128.19M | 146.69M | 145.73M | 177.09M | 233.84M | 186.73M | 551.68M | 609.82M |
|
Notes Payables
|
| 18.79M | 16.61M | 17.84M | 12.51M | 21.75M | 28.61M | 39.36M | | | | | | | | |
|
Payables
|
| 92.98M | 112.23M | 107.38M | 100.79M | 130.28M | 166.02M | 165.92M | 128.19M | 146.69M | 145.73M | 177.09M | 233.84M | 186.73M | 551.68M | 609.82M |
|
Accumulated Expenses
|
4.26M | 6.75M | 82.89M | 88.59M | 90.01M | 97.09M | 120.99M | 146.40M | 160.56M | 172.39M | 124.11M | 132.81M | 144.05M | 150.69M | 157.75M | |
|
Other Accumulated Expenses
|
| 103.86M | 101.08M | 86.84M | 90.51M | 82.38M | 133.73M | 140.08M | 143.17M | 190.69M | 191.08M | 228.95M | 244.41M | 264.52M | 226.33M | 288.68M |
|
Short term Debt
|
| 149.38M | 10.85M | 11.65M | 17.57M | 10.87M | 225.17M | 13.66M | 22.19M | 43.87M | 25.17M | 12.62M | 17.57M | 44.35M | 68.87M | 20.27M |
|
Current Leases
|
| | | | | | | | | | 207.95M | 220.41M | 229.33M | 236.78M | 172.45M | 179.60M |
|
Current Taxes
|
| | -978.99M | -1124.17M | 0.62M | 1,820.05M | | | 9.07M | 3.67M | 2.64M | 7.96M | 1.44M | 0.48M | 1.50M | |
|
Total Current Liabilities
|
| 499.56M | 383.94M | 373.27M | 371.52M | 394.42M | 729.28M | 571.63M | 605.40M | 705.19M | 914.28M | 1,438.37M | 1,273.08M | 1,155.15M | 1,248.46M | 977.65M |
|
Non-Current Debt
|
| 1,281.39M | 1,385.95M | 1,458.60M | 1,427.71M | 1,542.10M | 2,160.73M | 2,685.33M | 2,677.72M | 3,249.52M | 3,419.94M | 3,389.40M | 3,556.39M | 3,835.21M | 3,584.38M | 1,691.55M |
|
Minority Interest
|
| 31.53M | 26.66M | 28.43M | 11.58M | 10.98M | 238.22M | 422.16M | 640.82M | 780.49M | 974.54M | 398.17M | 39.03M | 34.04M | 259.41M | 305.57M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 411.49M | |
|
Non-Current Deferred Tax Liability
|
| 59.07M | 82.03M | 89.51M | 96.29M | 109.20M | 218.71M | 307.28M | 211.32M | 249.31M | 515.38M | 473.54M | 486.15M | 544.89M | 364.41M | 81.50M |
|
Operating Leases
|
| | | | | | | | | | 1,060.85M | 1,095.78M | 1,145.87M | 1,245.18M | 841.01M | 787.12M |
|
Other Non-Current Liabilities
|
| 66.65M | 64.91M | 83.70M | 91.88M | 92.86M | 133.22M | 136.52M | 145.71M | 158.94M | 101.33M | 168.70M | 106.44M | 106.14M | 82.78M | 73.04M |
|
Total Non-Current Liabilities
|
| 1,840.02M | 1,851.92M | 1,921.37M | 1,895.52M | 2,045.73M | 3,108.72M | 3,456.05M | 3,408.03M | 1,478.08M | 127.98M | 118.31M | 103.48M | 108.63M | 225.21M | 213.34M |
|
Total Liabilities
|
| 1,906.67M | 1,916.82M | 2,005.07M | 1,987.40M | 2,138.58M | 3,241.94M | 3,592.57M | 3,553.74M | 4,267.54M | 5,436.71M | 6,004.26M | 5,995.24M | 6,274.69M | 6,115.62M | 3,610.86M |
|
Total Debt
|
| 1,430.77M | 1,396.80M | 1,470.24M | 1,445.28M | 1,552.98M | 2,385.90M | 2,698.99M | 2,699.90M | 3,293.38M | 3,445.11M | 3,402.02M | 3,573.96M | 3,879.56M | 3,653.26M | 1,711.82M |
|
Common Equity
|
760.30M | 807.18M | 846.34M | 745.48M | 818.64M | 775.24M | 908.52M | 905.90M | 932.60M | 916.24M | 929.03M | 1,252.97M | 1,325.90M | 1,356.56M | 1,547.72M | 1,986.93M |
|
Shareholder's Equity
|
760.30M | 807.18M | 846.34M | 745.48M | 818.64M | 775.24M | 908.52M | 905.90M | 932.60M | 916.24M | 929.03M | 1,252.97M | 1,325.90M | 1,356.56M | 1,547.72M | 1,986.93M |
|
Liabilities and Shareholders Equity
|
| 2,722.09M | 2,772.15M | 2,761.36M | 2,817.62M | 2,924.81M | 4,388.68M | 4,920.63M | 5,127.17M | 5,964.27M | 7,340.29M | 7,655.40M | 7,360.17M | 5,383.65M | 7,689.63M | 5,607.95M |
|
Retained Earnings
|
| 248.10M | 325.71M | 243.21M | 311.37M | 325.68M | 434.62M | 371.69M | 359.74M | 320.35M | 279.80M | 553.24M | 593.25M | 581.01M | 751.86M | 770.15M |
|
Treasury Shares
|
0.02M | 6.91M | 9.87M | 5.73M | 1.45M | 11.59M | 3.82M | 4.20M | 4.47M | 4.45M | 4.61M | 4.52M | 4.46M | 4.62M | 4.51M | 2.60M |