|
Cash & Equivalents
|
4.39M | 74.92M | 56.44M | 47.91M | 56.85M | 57.93M | 135.05M | 51.60M | 55.21M | 69.70M | 55.97M | 57.03M | 214.21M | 112.82M | 96.07M | 79.12M | 184.30M | 142.50M | 117.40M | 111.30M | 92.70M | 194.60M | 326.30M | 450.00M | 317.90M | 541.90M | 464.80M | 330.40M | 389.90M | 378.90M | 227.40M | 154.80M | 282.90M | 245.50M | 177.40M | 236.00M | 195.90M | 185.20M | 213.50M | 221.80M | 269.50M | 229.30M | 250.10M | 203.40M |
|
Cash & Current Investments
|
4.39M | 74.92M | 56.44M | 47.91M | 56.85M | 57.93M | 135.05M | 51.60M | 55.21M | 69.70M | 55.97M | 57.03M | 214.21M | 112.82M | 96.07M | 79.12M | 184.30M | 142.50M | 117.40M | 111.30M | 92.70M | 194.60M | 326.30M | 450.00M | 317.90M | 541.90M | 464.80M | 330.40M | 389.90M | 378.90M | 227.40M | 154.80M | 282.90M | 245.50M | 177.40M | 236.00M | 195.90M | 185.20M | 213.50M | 221.80M | 269.50M | 229.30M | 250.10M | 203.40M |
|
Receivables - Net
|
| 144.96M | | | 164.60M | 177.76M | 185.88M | 202.74M | 205.98M | 220.59M | 218.01M | 215.29M | | 275.34M | 276.85M | 286.26M | 307.60M | 294.90M | 301.90M | 303.10M | 326.90M | 311.70M | 310.90M | 337.00M | 382.20M | 367.00M | 374.90M | 393.40M | 430.20M | 412.40M | 412.00M | 422.30M | 456.30M | 452.90M | 449.90M | 462.80M | 496.40M | 494.30M | 523.40M | 542.90M | 579.10M | 570.60M | 563.10M | 579.30M |
|
Receivables - Other
|
| 1.07M | | | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 2.48M | 2.31M | 2.31M | 19.60M | 20.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 146.03M | | | 165.68M | 178.83M | 186.96M | 203.81M | 207.05M | 223.07M | 220.33M | 217.60M | | 295.81M | 276.85M | 286.26M | 307.60M | 294.90M | 301.90M | 303.10M | 326.90M | 311.70M | 310.90M | 337.00M | 382.20M | 367.00M | 374.90M | 393.40M | 430.20M | 412.40M | 412.00M | 422.30M | 456.30M | 452.90M | 449.90M | 462.80M | 496.40M | 494.30M | 523.40M | 542.90M | 579.10M | 570.60M | 563.10M | 579.30M |
|
Inventory
|
| 23.69M | | | 24.75M | 25.59M | 26.55M | 25.93M | 26.87M | 28.78M | 29.34M | 29.68M | | 48.10M | 45.70M | 44.36M | 43.40M | 43.80M | 44.00M | 44.40M | 46.30M | 49.00M | 49.00M | 50.90M | 56.40M | 56.10M | 57.30M | 59.30M | 61.10M | 62.90M | 64.00M | 68.60M | 71.40M | 71.80M | 70.30M | 69.40M | 75.20M | 77.00M | 80.90M | 82.00M | 88.40M | 88.10M | 87.30M | 92.30M |
|
Prepaid Assets
|
| 24.00M | | | 26.68M | 34.62M | 32.35M | 26.70M | 30.31M | 42.88M | 35.88M | 42.33M | | 54.32M | 54.18M | 53.58M | 36.80M | 54.10M | 65.70M | 59.10M | 41.80M | 59.30M | 37.00M | 36.30M | 27.40M | 31.70M | 28.30M | 29.80M | 39.30M | 50.60M | 47.60M | 56.60M | 79.00M | 69.40M | 73.30M | 73.30M | 96.50M | 107.70M | 150.00M | 143.90M | 146.00M | 150.30M | 158.90M | 182.50M |
|
Current Assets
|
| 268.65M | | | 288.00M | 310.96M | 394.89M | 316.95M | 328.73M | 361.95M | 350.08M | 352.31M | | 490.58M | 472.80M | 463.32M | 588.30M | 535.30M | 529.00M | 517.90M | 525.50M | 614.60M | 746.50M | 893.40M | 801.50M | 1,017.80M | 952.90M | 841.70M | 946.10M | 937.00M | 788.40M | 738.30M | 921.00M | 868.90M | 810.20M | 876.20M | 895.00M | 895.90M | 1,012.50M | 1,035.80M | 1,119.40M | 1,074.60M | 1,105.30M | 1,102.20M |
|
Property, Plant & Equipment (Net)
|
| 175.01M | | | 173.81M | 184.55M | 191.65M | 196.77M | 199.60M | 204.25M | 204.67M | 205.74M | | 400.38M | 411.88M | 420.01M | 426.30M | 400.10M | 400.10M | 408.20M | 523.30M | 513.90M | 504.30M | 497.70M | 544.60M | 544.30M | 543.90M | 542.10M | 629.70M | 778.90M | 789.10M | 873.60M | 876.60M | 844.30M | 826.00M | 939.70M | 968.70M | 982.80M | 1,005.80M | 1,004.50M | 1,088.30M | 1,151.10M | 1,179.50M | 1,164.00M |
|
Long-Term Investments
|
| 33.44M | | | 33.88M | 34.10M | 34.48M | 34.72M | 34.27M | 34.98M | 35.11M | 34.49M | | 75.19M | 78.13M | 80.78M | 78.50M | 78.50M | 93.40M | 93.00M | 93.20M | 90.60M | 91.10M | 91.80M | 90.30M | 90.40M | 90.20M | 89.60M | 88.70M | 94.50M | 159.70M | 189.10M | 190.30M | 191.60M | 192.20M | 196.30M | 184.10M | 188.70M | 227.10M | 214.80M | 215.40M | 218.60M | 220.20M | 229.40M |
|
Goodwill
|
| 1,298.75M | | | 1,330.05M | 1,407.93M | 1,417.99M | 1,510.85M | 1,531.37M | 1,555.20M | 1,556.50M | 1,569.41M | 3,269.22M | 3,382.80M | 3,376.30M | 3,372.61M | 3,382.80M | 3,393.00M | 3,402.30M | 3,405.60M | 3,402.40M | 3,396.50M | 3,408.90M | 3,344.60M | 3,468.00M | 3,470.00M | 20.00M | 145.80M | 3,911.80M | 42.70M | 114.40M | 146.30M | 4,137.10M | 65.60M | 106.30M | 106.30M | 4,326.00M | 77.20M | 483.00M | 506.70M | 5,068.00M | 5,126.20M | 5,098.60M | 5,091.60M |
|
Intangibles
|
| 54.89M | | | 53.14M | 53.57M | 51.17M | 51.49M | 48.67M | 48.02M | 45.75M | 43.42M | 56.75M | 62.41M | 61.42M | 55.61M | 54.30M | 54.30M | 53.60M | 52.60M | 47.30M | | | | 46.90M | | | | 43.70M | | | | 42.30M | | | | 54.80M | | | | 45.70M | | | |
|
Goodwill & Intangibles
|
| 1,353.64M | | | 1,383.19M | 1,461.49M | 1,469.16M | 1,562.34M | 1,580.04M | 1,603.23M | 1,602.26M | 1,612.83M | 3,325.97M | 3,445.21M | 3,437.72M | 3,428.21M | 3,437.10M | 3,447.30M | 3,455.90M | 3,458.20M | 3,449.70M | 3,443.30M | 3,454.60M | 3,389.40M | 3,514.90M | 3,517.50M | 3,533.90M | 3,659.30M | 3,955.50M | 3,967.80M | 4,035.60M | 4,186.50M | 4,179.40M | 4,252.60M | 4,291.20M | 4,301.00M | 4,380.80M | 4,451.10M | 4,858.50M | 4,861.50M | 5,113.70M | 5,171.40M | 5,140.00M | 5,134.60M |
|
Long-Term Deferred Tax
|
| | | | | 94.11M | 91.81M | 88.92M | 90.23M | 83.79M | 81.33M | 80.17M | | 130.82M | 131.72M | 126.66M | 109.20M | 100.90M | 99.50M | 96.10M | 98.70M | 114.00M | 114.80M | 105.50M | 124.80M | 127.40M | 129.80M | 128.10M | 114.40M | 113.90M | 110.40M | 102.90M | 91.50M | 93.30M | 105.70M | 105.00M | 89.50M | 87.00M | 81.80M | 79.20M | | | | |
|
Other Non-Current Assets
|
| 5.88M | | | 7.51M | 10.51M | 11.25M | 11.43M | 13.83M | 16.43M | 15.97M | 370.00M | | 52.38M | 51.48M | 39.67M | 36.90M | 318.80M | 313.00M | 344.10M | 30.80M | 21.40M | 21.70M | 20.20M | 27.00M | 36.20M | 51.10M | 50.30M | 59.10M | 120.00M | 130.60M | 169.10M | 144.20M | 118.60M | 128.10M | 117.40M | 103.30M | 112.40M | 36.00M | 41.10M | 57.50M | 55.80M | 38.10M | 40.70M |
|
Non-Current Assets
|
| 1,590.14M | | | 1,603.52M | 1,793.49M | 1,807.45M | 1,896.57M | 1,920.00M | 1,943.00M | 1,939.66M | 2,319.18M | | 4,104.31M | 4,110.93M | 4,095.35M | 4,088.00M | 4,345.60M | 4,361.90M | 4,399.60M | 4,493.40M | 4,476.30M | 4,498.20M | 4,419.50M | 4,611.70M | 4,621.20M | 4,667.70M | 4,789.90M | 5,171.50M | 5,352.50M | 5,503.20M | 5,798.20M | 5,761.10M | 5,774.40M | 5,810.40M | 5,903.90M | 5,981.70M | 6,079.70M | 6,476.10M | 6,498.60M | 6,770.60M | 6,874.60M | 6,849.50M | 6,844.40M |
|
Assets
|
| 1,858.79M | | | 1,891.52M | 2,104.44M | 2,202.34M | 2,213.52M | 2,248.72M | 2,304.96M | 2,289.73M | 2,671.49M | | 4,594.88M | 4,583.73M | 4,558.66M | 4,676.30M | 4,880.90M | 4,890.90M | 4,917.50M | 5,018.90M | 5,090.90M | 5,244.70M | 5,312.90M | 5,413.20M | 5,639.00M | 5,620.60M | 5,631.60M | 6,117.60M | 6,289.50M | 6,291.60M | 6,536.50M | 6,682.10M | 6,643.30M | 6,620.60M | 6,780.10M | 6,876.70M | 6,975.60M | 7,488.60M | 7,534.40M | 7,890.00M | 7,949.20M | 7,954.80M | 7,946.60M |
|
Accounts Payables
|
| 43.06M | | | 40.81M | 45.34M | 45.56M | 43.87M | 44.45M | 49.77M | 47.59M | 48.21M | | 80.96M | 76.16M | 76.98M | 83.30M | 69.70M | 71.70M | 85.10M | 96.70M | 106.80M | 104.70M | 90.30M | 100.20M | 96.00M | 109.10M | 116.50M | 124.90M | 122.90M | 126.40M | 138.40M | 151.60M | 144.40M | 131.50M | 148.80M | 171.80M | 174.10M | 174.00M | 170.80M | 208.70M | 165.00M | 174.90M | 174.60M |
|
Payables
|
| 43.06M | | | 40.81M | 45.34M | 45.56M | 43.87M | 44.45M | 49.77M | 47.59M | 48.21M | | 80.96M | 76.16M | 76.98M | 83.30M | 69.70M | 71.70M | 85.10M | 96.70M | 106.80M | 104.70M | 90.30M | 100.20M | 96.00M | 109.10M | 116.50M | 124.90M | 122.90M | 126.40M | 138.40M | 151.60M | 144.40M | 131.50M | 148.80M | 171.80M | 174.10M | 174.00M | 170.80M | 208.70M | 165.00M | 174.90M | 174.60M |
|
Accumulated Expenses
|
| 22.37M | | | 23.39M | 26.31M | 26.36M | 28.86M | 24.72M | 29.27M | 25.56M | 27.44M | | 36.84M | 48.75M | 41.56M | 55.20M | 41.00M | 45.90M | 45.90M | 54.20M | 41.30M | 57.90M | 65.60M | 65.40M | 67.30M | 75.60M | 73.10M | 77.10M | 83.80M | 83.80M | 69.30M | 68.90M | 67.80M | 64.30M | 82.30M | 73.80M | 68.60M | 63.10M | 64.90M | 60.40M | 67.00M | 59.30M | 69.90M |
|
Other Accumulated Expenses
|
| 53.87M | | | 70.25M | 68.41M | 70.71M | 72.07M | 71.09M | 79.86M | 83.71M | 72.47M | | 113.57M | 118.21M | 122.94M | 155.20M | 191.80M | 193.90M | 199.20M | 191.20M | 203.30M | 220.40M | 232.90M | 217.00M | 241.30M | 199.00M | 208.30M | 210.00M | 221.10M | 221.80M | 291.80M | 210.10M | 200.00M | 198.10M | 208.20M | 204.10M | 203.50M | 222.30M | 242.20M | 253.90M | 233.50M | 229.10M | 238.50M |
|
Short term Debt
|
| 22.09M | | | 27.68M | 27.25M | 27.17M | 28.74M | 29.11M | 27.82M | 28.72M | 29.92M | | 54.39M | 53.65M | 54.11M | 55.60M | 57.10M | 57.30M | 51.30M | 56.00M | 60.30M | 63.50M | 61.10M | 64.40M | 61.20M | 69.60M | 60.80M | 60.40M | 68.00M | 68.30M | 116.90M | 62.80M | 62.90M | 64.70M | 62.10M | 73.30M | 77.20M | 92.40M | 97.30M | 101.40M | 103.90M | 110.00M | 103.00M |
|
Current Leases
|
| 0.57M | | | 0.73M | 0.80M | 0.87M | 0.94M | 1.00M | 1.30M | 1.20M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 141.39M | | | 176.18M | 181.29M | 183.78M | 182.44M | 178.65M | 186.72M | 196.46M | 186.00M | | 285.75M | 296.77M | 295.59M | 349.30M | 359.60M | 368.80M | 381.50M | 398.10M | 411.70M | 571.20M | 590.90M | 556.80M | 574.80M | 531.90M | 540.50M | 536.80M | 542.30M | 521.70M | 624.30M | 493.40M | 475.10M | 458.60M | 501.40M | 523.00M | 523.40M | 551.80M | 575.20M | 624.40M | 569.40M | 573.30M | 586.00M |
|
Capital Leases
|
| 10.76M | | | 10.34M | 11.32M | 12.48M | 12.13M | 13.43M | 52.70M | 14.86M | 14.79M | | 26.46M | 25.45M | 24.84M | 25.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 1,339.27M | | | 1,370.99M | 1,228.11M | 1,328.74M | 1,325.78M | 1,357.82M | 1,414.42M | 1,396.04M | 1,795.27M | | 2,122.45M | 2,122.63M | 2,118.57M | 2,270.90M | 2,384.60M | 2,397.40M | 2,403.00M | 2,524.70M | 2,626.50M | 2,622.50M | 2,761.30M | 2,792.40M | 2,789.50M | 2,786.10M | 2,791.90M | 2,878.40M | 3,025.20M | 3,019.40M | 3,102.60M | 2,559.00M | 2,530.90M | 2,504.80M | 2,640.20M | 2,701.80M | 2,793.80M | 3,039.70M | 3,094.20M | 3,268.90M | 3,446.90M | 3,465.20M | 3,460.60M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 330.81M | 334.69M | 342.65M | 350.89M | 359.30M | 367.80M | 376.60M | 385.70M | 395.00M | 404.50M | 414.20M | 424.20M | 434.50M | 439.70M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 192.59M | | | 294.68M | 183.44M | 302.12M | 320.24M | 325.81M | 180.52M | 311.40M | 309.26M | 271.00M | 674.16M | 656.42M | 657.69M | 326.60M | 692.90M | 686.30M | 677.80M | 321.00M | 686.70M | 691.50M | 699.60M | 306.80M | 768.80M | 312.80M | 310.40M | 330.20M | 341.50M | 341.80M | 338.80M | 342.00M | 345.80M | 328.10M | 332.20M | 1,047.30M | 323.70M | 442.10M | 436.40M | 1,406.70M | 1,415.60M | 1,408.20M | 1,412.50M |
|
Non-Current Deferred Tax Liability
|
| 49.28M | | | 59.75M | 119.66M | 119.66M | 119.66M | 123.34M | 122.35M | 122.35M | 122.35M | | | | | | | | | | | | | | | | | | | | | | | | | 142.40M | | | | 39.20M | 38.90M | 37.40M | 42.60M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 573.80M | 279.10M | 298.90M | 306.10M | 621.30M | 295.40M | 310.80M | 312.40M | 720.30M | 815.00M | 811.80M | 890.60M | 893.60M | 860.30M | 826.20M | 917.80M | 980.10M | 992.90M | 1,009.50M | 1,051.40M | 1,131.80M | 1,179.10M | 1,205.20M | 1,216.50M |
|
Other Non-Current Liabilities
|
| 90.61M | | | 83.78M | 85.61M | 86.11M | 87.29M | 87.43M | 76.27M | 75.89M | 76.10M | | 233.52M | 246.27M | 247.31M | 271.30M | 370.00M | 387.10M | 426.30M | 113.60M | 129.90M | 127.30M | 124.90M | 139.70M | 126.10M | 151.70M | 124.40M | 87.00M | 95.80M | 96.40M | 95.60M | 75.40M | 80.20M | 82.20M | 78.90M | 41.10M | 46.30M | 21.10M | 30.30M | 30.20M | 34.60M | 36.30M | 38.10M |
|
Total Non-Current Liabilities
|
| 2,090.42M | | | 2,085.18M | 2,339.63M | 1,824.00M | 1,812.62M | 1,843.82M | 1,904.02M | 1,894.24M | 2,279.87M | | 3,056.53M | 3,082.99M | 3,082.59M | 3,306.10M | 3,426.60M | 3,458.80M | 3,484.70M | -88.40M | -105.40M | -101.10M | -102.70M | -118.60M | -104.70M | -131.80M | -105.30M | -66.90M | -49.10M | -52.40M | -53.70M | -34.50M | -35.70M | -43.80M | -40.70M | 0.10M | -7.20M | 21.90M | 27.60M | 24.80M | 8.20M | 4.30M | 3.40M |
|
Total Liabilities
|
| 2,181.03M | | | 2,168.96M | 2,425.25M | 1,910.11M | 1,899.91M | 1,931.25M | 1,980.28M | 1,970.13M | 2,355.97M | -1405.09M | 3,290.06M | 3,329.26M | 3,329.90M | 3,577.40M | 3,796.60M | 3,845.90M | 3,911.00M | 25.20M | 24.50M | 26.20M | 22.20M | 21.10M | 21.40M | 19.90M | 19.10M | 20.10M | 46.70M | 44.00M | 41.90M | 40.90M | 44.50M | 38.40M | 38.20M | 41.20M | 39.10M | 43.00M | 57.90M | 55.00M | 42.80M | 40.60M | 41.50M |
|
Total Debt
|
| 1,361.35M | | | 1,398.67M | 1,255.36M | 1,355.91M | 1,354.52M | 1,386.93M | 1,442.24M | 1,424.76M | 1,825.18M | | 2,176.83M | 2,176.28M | 2,172.67M | 2,326.50M | 2,441.70M | 2,454.70M | 2,454.30M | 2,580.70M | 2,686.80M | 2,686.00M | 2,822.40M | 2,856.80M | 2,850.70M | 2,855.70M | 2,852.70M | 2,938.80M | 3,093.20M | 3,087.70M | 3,219.50M | 2,621.80M | 2,593.80M | 2,569.50M | 2,702.30M | 2,775.10M | 2,871.00M | 3,132.10M | 3,191.50M | 3,370.30M | 3,550.80M | 3,575.20M | 3,563.60M |
|
Common Equity
|
| -322.23M | | | -277.44M | -320.80M | 292.23M | 313.61M | 317.48M | 324.67M | 319.61M | 315.52M | 1,405.09M | 1,304.83M | 1,254.47M | 1,228.77M | 1,098.90M | 1,084.30M | 1,045.00M | 1,006.50M | 983.40M | 923.40M | 895.90M | 800.80M | 882.10M | 1,105.30M | 1,527.30M | 1,552.00M | 1,969.60M | 2,012.60M | 2,040.50M | 2,105.40M | 2,940.90M | 2,942.50M | 2,982.80M | 2,986.50M | 3,034.50M | 3,037.90M | 3,176.30M | 3,111.90M | 3,196.40M | 3,156.00M | 3,156.50M | 3,142.00M |
|
Shareholder's Equity
|
| -322.23M | | | -277.44M | -320.80M | 292.23M | 313.61M | 317.48M | 324.67M | 319.61M | 315.52M | 1,405.09M | 1,304.83M | 1,254.47M | 1,228.77M | 1,098.90M | 1,084.30M | 1,045.00M | 1,006.50M | 983.40M | 923.40M | 895.90M | 800.80M | 882.10M | 1,105.30M | 1,527.30M | 1,552.00M | 1,969.60M | 2,012.60M | 2,040.50M | 2,105.40M | 2,940.90M | 2,942.50M | 2,982.80M | 2,986.50M | 3,034.50M | 3,037.90M | 3,176.30M | 3,111.90M | 3,196.40M | 3,156.00M | 3,156.50M | 3,142.00M |
|
Liabilities and Shareholders Equity
|
| 1,858.79M | | | 1,891.52M | 2,104.44M | 2,202.34M | 2,213.52M | 2,248.72M | 2,304.96M | 2,289.73M | 2,671.49M | | 4,594.88M | 4,583.73M | 4,558.66M | 4,676.30M | 4,880.90M | 4,890.90M | 4,917.50M | 5,018.90M | 5,090.90M | 5,244.70M | 5,312.90M | 5,413.20M | 5,639.00M | 5,620.60M | 5,631.60M | 6,117.60M | 6,289.50M | 6,291.60M | 6,536.50M | 6,682.10M | 6,643.30M | 6,620.60M | 6,780.10M | 6,876.70M | 6,975.60M | 7,488.60M | 7,534.40M | 7,890.00M | 7,949.20M | 7,954.80M | 7,946.60M |
|
Retained Earnings
|
| -322.23M | | | -337.54M | -320.80M | -327.99M | -325.88M | -328.21M | -311.35M | -314.11M | -318.58M | | -58.84M | -78.30M | -99.28M | -247.00M | -249.10M | -268.90M | -284.60M | -315.70M | -343.20M | | | -431.80M | -452.80M | -479.70M | -502.60M | -502.70M | -490.50M | -508.90M | -533.90M | -557.30M | -582.30M | -563.30M | -568.20M | -569.20M | -581.60M | -597.10M | -628.80M | -737.30M | -775.00M | -777.50M | -800.20M |
|
Treasury Shares
|
| 1.24M | | | | 0.17M | | | | 0.46M | | | 0.61M | 0.16M | 0.16M | 0.16M | 0.70M | | | | 0.78M | | | | 1.45M | | | | 1.66M | | | | 1.00M | | | | 0.73M | | | | 0.89M | | | |