|
Cash & Equivalents
|
153.38M | 85.00M | 130.80M | 79.30M | 259.90M | 202.20M | 238.50M | 300.10M | 333.70M | 359.80M | 378.70M | 441.00M | 377.70M | 437.10M | 551.60M | 600.60M | 713.80M | 768.50M | 395.50M | 472.20M | 490.50M | 504.20M | 244.80M | 272.60M | 331.00M | 349.70M | 385.70M | 389.80M | 249.20M | 58.50M | 102.40M | 67.30M | 103.20M | 179.00M | 117.60M | 106.20M | 160.70M | 194.10M |
|
Short-term Investments
|
| | 52.50M | 49.41M | 45.28M | 44.00M | 41.60M | 40.30M | 39.20M | 45.00M | 129.10M | 47.10M | 47.50M | 47.40M | 121.50M | 118.30M | 109.50M | 96.70M | 47.10M | 95.70M | 49.10M | 45.70M | 49.30M | 48.50M | 46.40M | 44.60M | 45.90M | 53.30M | 54.80M | 56.40M | 57.20M | 56.90M | 54.00M | 52.60M | 47.90M | 48.10M | 44.40M | 41.60M |
|
Cash & Current Investments
|
153.38M | 85.00M | 183.30M | 128.71M | 305.18M | 246.20M | 280.10M | 340.40M | 372.90M | 404.80M | 507.80M | 488.10M | 425.20M | 484.50M | 673.10M | 718.90M | 823.30M | 865.20M | 442.60M | 567.90M | 539.60M | 549.90M | 294.10M | 321.10M | 377.40M | 394.30M | 431.60M | 443.10M | 304.00M | 114.90M | 159.60M | 124.20M | 157.20M | 231.60M | 165.50M | 154.30M | 205.10M | 235.70M |
|
Receivables - Net
|
| | 444.00M | 435.86M | 449.17M | 500.80M | 527.90M | 530.40M | 568.00M | 588.70M | 593.10M | 536.80M | 525.00M | 498.80M | 465.80M | 475.80M | 434.90M | 489.00M | 537.70M | 560.00M | 598.30M | 650.50M | 705.40M | 754.40M | 770.60M | 729.70M | 643.70M | 591.70M | 611.00M | 16.10M | 2.10M | 573.90M | 551.70M | 541.10M | 600.00M | 621.90M | 604.50M | 612.00M |
|
Receivables - Other
|
| | 100.20M | 92.79M | 94.92M | 99.70M | 104.90M | 122.10M | 122.10M | 130.50M | 21.70M | 27.80M | 151.20M | 25.80M | 28.90M | 26.80M | 31.60M | 21.80M | 96.80M | 23.60M | 101.60M | 109.70M | 110.60M | 111.90M | 110.60M | 112.70M | 111.20M | 112.60M | 108.00M | 102.70M | 93.30M | 89.30M | 86.80M | 88.10M | 85.30M | 85.40M | 85.80M | 85.80M |
|
Receivables
|
| | 544.20M | 528.65M | 544.09M | 600.50M | 632.80M | 652.50M | 690.10M | 719.20M | 614.80M | 564.60M | 676.20M | 524.60M | 494.70M | 502.60M | 466.50M | 510.80M | 634.50M | 583.60M | 699.90M | 760.20M | 816.00M | 866.30M | 881.20M | 842.40M | 754.90M | 704.30M | 719.00M | 118.80M | 95.40M | 663.20M | 638.50M | 629.20M | 685.30M | 707.30M | 690.30M | 697.80M |
|
Inventory
|
| | 74.10M | 87.18M | 82.96M | 94.00M | 83.10M | 73.20M | 70.30M | 60.90M | 60.80M | 49.60M | 57.60M | 57.70M | 71.90M | 60.90M | 56.50M | 57.20M | 44.90M | 25.60M | 22.40M | 25.10M | 27.40M | 31.30M | 32.80M | 43.10M | 53.00M | 59.50M | 84.80M | 113.80M | 117.90M | 91.90M | 91.10M | 83.30M | 89.80M | 93.70M | 82.40M | 101.40M |
|
Prepaid Assets
|
| | 80.20M | 104.62M | 92.42M | 95.20M | 75.60M | 115.00M | 108.50M | 96.60M | 79.50M | 122.30M | 147.00M | 200.90M | 117.70M | 127.70M | 125.10M | 104.20M | 77.90M | 108.60M | 106.80M | 96.90M | 75.10M | 119.40M | 118.40M | 97.20M | 89.50M | 138.60M | 140.60M | 130.70M | 102.50M | 144.30M | 124.10M | 113.40M | 120.50M | 151.30M | 138.50M | 131.00M |
|
Current Assets
|
| | 923.60M | 877.78M | 1,046.60M | 1,060.40M | 1,094.00M | 1,193.00M | 1,261.40M | 1,301.60M | 1,324.30M | 1,365.00M | 1,428.90M | 1,527.60M | 1,405.70M | 1,459.30M | 1,518.20M | 1,583.00M | 1,220.70M | 1,335.10M | 1,398.30M | 1,455.30M | 1,248.50M | 1,397.30M | 1,452.50M | 1,408.30M | 1,350.30M | 1,366.30M | 1,296.90M | 1,147.00M | 1,110.90M | 1,071.10M | 1,050.40M | 1,087.80M | 1,115.30M | 1,165.00M | 1,165.00M | 1,222.00M |
|
Land & Improvements
|
| | 178.90M | 71.69M | 182.87M | 183.50M | 183.80M | 174.00M | 174.40M | 175.20M | 177.20M | 178.20M | 182.00M | 189.50M | 199.30M | 199.60M | 201.40M | 201.80M | 202.30M | 201.00M | 203.00M | 204.60M | 215.70M | 208.10M | 211.40M | 217.30M | 219.00M | 220.00M | 225.10M | 227.90M | 226.10M | 227.30M | 228.60M | 231.70M | 264.80M | 269.70M | 270.80M | 272.20M |
|
Property, Plant & Equipment (Net)
|
| | 1,758.00M | 1,747.58M | 1,812.41M | 1,860.40M | 1,858.10M | 1,847.20M | 1,861.60M | 1,917.60M | 1,922.20M | 1,968.20M | 2,015.60M | 1,894.80M | 1,851.60M | 1,837.80M | 1,825.50M | 1,823.70M | 1,831.90M | 1,790.60M | 1,852.90M | 1,888.40M | 2,051.00M | 2,048.10M | 2,123.40M | 2,201.10M | 2,280.00M | 2,376.20M | 2,433.50M | 2,557.60M | 2,581.70M | 2,641.00M | 2,590.70M | 2,581.20M | 2,869.40M | 2,875.50M | 2,846.70M | 2,811.40M |
|
Long-Term Investments
|
| | 132.10M | 130.24M | 138.12M | 141.50M | 138.90M | 133.50M | 129.20M | 130.70M | 133.20M | 138.10M | 133.70M | 126.30M | 109.40M | 112.40M | 109.50M | 118.60M | 131.30M | 146.20M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 164.00M | 164.15M | 164.30M | 164.50M | 164.80M | 165.30M | 164.60M | 164.20M | 162.20M | 162.40M | 127.60M | 127.30M | 127.50M | 127.30M | 127.30M | 127.70M | 128.10M | 128.10M | 128.30M | 128.30M | 240.50M | 245.00M | 233.20M | 228.30M | 228.20M | 228.20M | 228.20M | 332.80M | 331.70M | 331.70M | 331.70M | 331.70M | 377.90M | 339.60M | 338.70M | 338.90M |
|
Goodwill & Intangibles
|
| | 164.00M | 164.15M | 164.30M | 164.50M | 164.80M | 165.30M | 164.60M | 164.20M | 162.20M | 162.40M | 127.60M | 127.30M | 127.50M | 127.30M | 127.30M | 127.70M | 128.10M | 128.10M | 128.30M | 128.30M | 240.50M | 245.00M | 233.20M | 228.30M | 228.20M | 228.20M | 228.20M | 332.80M | 331.70M | 331.70M | 331.70M | 331.70M | 377.90M | 339.60M | 338.70M | 338.90M |
|
Other Non-Current Assets
|
| | 76.90M | | 75.78M | 76.00M | 74.70M | 73.80M | 76.60M | 79.80M | 82.60M | 237.70M | 186.90M | 155.00M | 165.90M | 178.10M | 197.20M | 200.60M | 204.20M | 213.30M | 234.80M | 232.00M | 237.20M | 235.20M | 246.50M | 299.40M | 296.60M | 335.90M | 340.70M | 400.60M | 402.70M | 401.10M | 442.90M | 431.30M | 438.00M | 464.20M | 466.60M | 465.50M |
|
Non-Current Assets
|
| | 2,131.00M | 2,117.03M | 2,190.62M | 2,242.40M | 2,236.50M | 2,219.80M | 2,232.00M | 2,292.30M | 2,300.20M | 2,506.40M | 2,463.80M | 2,303.40M | 2,254.40M | 2,255.60M | 2,259.50M | 2,270.60M | 2,295.50M | 2,278.20M | 2,369.50M | 2,414.80M | 2,688.80M | 2,689.30M | 2,769.60M | 2,897.60M | 2,967.90M | 3,104.40M | 3,156.30M | 3,433.30M | 3,446.30M | 3,507.70M | 3,497.50M | 3,486.90M | 3,818.40M | 3,813.50M | 3,791.40M | 3,757.00M |
|
Assets
|
| | 3,054.60M | 2,994.82M | 3,237.22M | 3,302.80M | 3,330.50M | 3,412.80M | 3,493.40M | 3,593.90M | 3,624.50M | 3,871.40M | 3,892.70M | 3,831.00M | 3,660.10M | 3,714.90M | 3,777.70M | 3,853.60M | 3,516.20M | 3,613.30M | 3,767.80M | 3,870.10M | 3,937.30M | 4,086.60M | 4,222.10M | 4,305.90M | 4,318.20M | 4,470.70M | 4,453.20M | 4,580.30M | 4,557.20M | 4,578.80M | 4,547.90M | 4,574.70M | 4,933.70M | 4,978.50M | 4,956.40M | 4,979.00M |
|
Accounts Payables
|
| | 227.30M | 246.97M | 256.63M | 284.40M | 230.40M | 270.60M | 289.20M | 293.00M | 226.00M | 308.00M | 268.00M | 239.80M | 207.70M | 238.30M | 221.60M | 288.30M | 245.70M | 295.80M | 337.20M | 356.70M | 331.70M | 400.20M | 400.60M | 374.90M | 276.70M | 330.10M | 275.50M | 281.10M | 241.30M | 274.60M | 218.00M | 208.50M | 253.10M | 267.80M | 267.60M | 228.30M |
|
Dividends payables
|
| | | | 8.80M | 8.80M | 8.80M | 10.70M | 10.70M | 10.70M | 10.60M | 10.70M | 11.00M | 10.90M | 10.80M | 11.80M | 11.80M | 11.80M | 12.20M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 227.30M | 246.97M | 265.43M | 293.20M | 239.20M | 281.30M | 299.90M | 303.70M | 236.60M | 318.70M | 279.00M | 250.70M | 218.50M | 250.10M | 233.40M | 300.10M | 257.90M | 295.80M | 337.20M | 356.70M | 331.70M | 400.20M | 400.60M | 374.90M | 276.70M | 330.10M | 275.50M | 281.10M | 241.30M | 274.60M | 218.00M | 208.50M | 253.10M | 267.80M | 267.60M | 228.30M |
|
Accumulated Expenses
|
| | 81.80M | 63.60M | 74.13M | 78.90M | 85.80M | 65.90M | 75.40M | 85.00M | 94.80M | 62.00M | 67.60M | 60.20M | 63.80M | 57.90M | 66.70M | 77.20M | 110.70M | 95.70M | 106.20M | 89.20M | 104.50M | 67.40M | 74.40M | 96.50M | 97.80M | 64.60M | 65.10M | 74.00M | 66.70M | 68.40M | 79.10M | 91.10M | 90.60M | 82.90M | 89.50M | 103.60M |
|
Other Accumulated Expenses
|
| | 57.30M | 59.11M | 54.48M | 58.70M | 69.60M | 75.40M | 76.30M | 93.80M | 81.20M | 114.10M | 195.90M | 192.00M | 85.40M | 92.10M | 108.90M | 99.90M | 101.40M | 117.10M | 107.70M | 107.80M | 108.70M | 170.60M | 171.70M | 115.20M | 113.60M | 124.70M | 103.00M | 109.00M | 104.50M | 103.30M | 112.10M | 122.20M | 139.60M | 136.70M | 128.50M | 123.70M |
|
Short term Debt
|
| | 258.70M | 170.85M | 20.74M | 22.10M | 19.10M | 15.70M | 9.50M | 10.10M | 51.70M | 76.00M | 73.60M | 101.50M | 55.50M | 30.50M | 30.40M | 0.40M | 40.40M | 100.70M | 100.70M | 100.70M | 61.40M | 1.80M | 2.00M | 72.60M | 73.30M | 73.40M | 73.90M | 70.50M | 104.50M | 209.40M | 139.20M | 139.00M | 106.00M | 10.90M | 12.90M | 12.40M |
|
Current Leases
|
| | | | | | 3.90M | | | | 6.70M | | | | | | | | | | | | 24.40M | | | | 27.40M | | | | 30.40M | | | | | | | |
|
Total Current Liabilities
|
| | 677.30M | 598.37M | 467.65M | 499.90M | 462.00M | 492.70M | 523.60M | 557.00M | 522.60M | 650.30M | 721.90M | 698.40M | 465.20M | 474.60M | 482.20M | 516.60M | 534.60M | 667.10M | 719.50M | 716.00M | 690.20M | 725.90M | 726.10M | 734.20M | 636.90M | 666.50M | 594.10M | 610.60M | 606.20M | 743.70M | 659.30M | 657.20M | 704.50M | 614.20M | 610.10M | 579.60M |
|
Capital Leases
|
| | 10.82M | 9.85M | 8.87M | | | | | | | | | | | | | | | | | | 3.90M | | | | 6.80M | | | | 7.60M | | | | | | | |
|
Non-Current Debt
|
| | 439.60M | 422.76M | 419.05M | 422.90M | 420.60M | 417.10M | 415.20M | 412.50M | 359.60M | 334.70M | 334.50M | 304.60M | 305.80M | 306.10M | 306.40M | 306.40M | 266.40M | 207.20M | 207.10M | 207.00M | 208.90M | 209.90M | 209.80M | 140.10M | 141.80M | 141.20M | 142.20M | 218.50M | 197.60M | 96.60M | 125.80M | 124.70M | 420.80M | 565.80M | 512.70M | 509.80M |
|
Preferred Stock Liabilities
|
| | 1,186.40M | 1,201.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 563.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 538.60M | 553.75M | 575.03M | 587.50M | 423.40M | 403.00M | 416.70M | 423.30M | 486.40M | 458.00M | 448.90M | 446.50M | 497.10M | 453.40M | 451.80M | 446.20M | 496.60M | 457.90M | 469.50M | 471.80M | 496.20M | 480.20M | 500.00M | 528.90M | 584.60M | 557.00M | 567.70M | 589.80M | 649.00M | 587.40M | 577.30M | 569.00M | 565.60M | 559.80M | 555.30M | 590.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 74.50M | | | | 68.90M | | | | 88.00M | | | | | | | |
|
Other Non-Current Liabilities
|
| | 101.20M | 100.33M | 72.83M | 75.10M | 68.60M | 62.10M | 47.60M | 49.30M | 46.10M | 91.60M | 100.40M | 85.70M | 85.00M | 80.30M | 93.50M | 99.80M | 79.40M | 78.40M | 76.20M | 75.60M | 74.90M | 71.10M | 68.90M | 70.40M | 68.90M | 89.40M | 104.70M | 107.40M | 108.20M | 106.80M | 103.50M | 97.20M | 104.70M | 99.50M | 95.20M | 97.80M |
|
Total Non-Current Liabilities
|
| | 1,190.90M | 1,195.23M | 1,183.07M | 1,186.10M | 978.30M | 985.70M | 977.30M | 983.70M | 969.60M | 1,061.10M | 985.40M | 940.40M | 958.50M | 971.80M | 989.70M | 994.50M | 926.10M | 846.30M | 849.90M | 855.00M | 823.30M | 855.80M | 872.20M | 833.80M | 844.10M | 885.40M | 910.70M | 1,012.60M | 994.20M | 893.10M | 937.00M | 950.30M | 1,242.30M | 1,376.10M | 1,333.40M | 1,378.40M |
|
Total Liabilities
|
| | 3,054.60M | | 1,650.72M | 1,686.00M | 1,440.30M | 1,478.40M | 1,500.90M | 1,540.70M | 1,492.20M | 1,711.40M | 1,707.30M | 1,638.80M | 1,423.70M | 1,446.40M | 1,471.90M | 1,511.10M | 1,460.70M | 1,513.40M | 1,569.40M | 1,571.00M | 1,513.50M | 1,581.70M | 1,598.30M | 1,568.00M | 1,481.00M | 1,551.90M | 1,504.80M | 1,623.20M | 1,600.40M | 1,636.80M | 1,596.30M | 1,607.50M | 1,946.80M | 1,990.30M | 1,943.50M | 1,958.00M |
|
Total Debt
|
| | 698.30M | 593.61M | 439.79M | 445.00M | 439.70M | 432.80M | 424.70M | 422.60M | 411.30M | 410.70M | 408.10M | 406.10M | 361.30M | 336.60M | 336.80M | 306.80M | 306.80M | 307.90M | 307.80M | 307.70M | 270.30M | 211.70M | 211.80M | 212.70M | 215.10M | 214.60M | 216.10M | 289.00M | 302.10M | 306.00M | 265.00M | 263.70M | 526.80M | 576.70M | 525.60M | 522.20M |
|
Common Equity
|
| | | | 1,586.50M | 1,616.80M | 1,890.20M | 1,934.40M | 1,992.50M | 2,053.20M | 2,132.30M | 2,160.00M | 2,185.40M | 2,192.20M | 2,236.40M | 2,268.50M | 2,305.80M | 2,342.50M | 2,055.50M | 2,099.90M | 2,198.40M | 2,299.10M | 2,423.80M | 2,504.90M | 2,623.80M | 2,737.90M | 2,837.20M | 2,918.80M | 2,948.40M | 2,957.10M | 2,956.80M | 2,942.00M | 2,951.60M | 2,967.20M | 2,986.90M | 2,988.20M | 3,012.90M | 3,021.00M |
|
Shareholder's Equity
|
| | | | 1,586.50M | 1,616.80M | 1,890.20M | 1,934.40M | 1,992.50M | 2,053.20M | 2,132.30M | 2,160.00M | 2,185.40M | 2,192.20M | 2,236.40M | 2,268.50M | 2,305.80M | 2,342.50M | 2,055.50M | 2,099.90M | 2,198.40M | 2,299.10M | 2,423.80M | 2,504.90M | 2,623.80M | 2,737.90M | 2,837.20M | 2,918.80M | 2,948.40M | 2,957.10M | 2,956.80M | 2,942.00M | 2,951.60M | 2,967.20M | 2,986.90M | 2,988.20M | 3,012.90M | 3,021.00M |
|
Liabilities and Shareholders Equity
|
| | 3,054.60M | 2,994.82M | 3,237.22M | 3,302.80M | 3,330.50M | 3,412.80M | 3,493.40M | 3,593.90M | 3,624.50M | 3,871.40M | 3,892.70M | 3,831.00M | 3,660.10M | 3,714.90M | 3,777.70M | 3,853.60M | 3,516.20M | 3,613.30M | 3,767.80M | 3,870.10M | 3,937.30M | 4,086.60M | 4,222.10M | 4,305.90M | 4,318.20M | 4,470.70M | 4,453.20M | 4,580.30M | 4,557.20M | 4,578.80M | 4,547.90M | 4,574.70M | 4,933.70M | 4,978.50M | 4,956.40M | 4,979.00M |
|
Treasury Shares
|
| | 0.78M | | | | 0.39M | 0.63M | 0.39M | 0.65M | 0.64M | | | | 0.52M | | | | 0.66M | | | | 0.78M | | | | 0.70M | | 1.37M | 1.87M | 0.75M | 3.07M | 3.65M | 3.80M | 3.80M | 4.13M | 4.13M | 4.13M |
|
Retained Earnings
|
| | | 13.30M | 52.38M | 80.50M | 7.30M | 399.80M | 455.10M | 515.00M | 589.30M | 615.50M | 639.00M | 648.20M | 693.60M | 725.70M | 760.80M | 793.70M | 502.50M | 544.70M | 638.70M | 736.20M | 857.80M | 935.00M | 1,050.60M | 1,162.00M | 1,257.80M | 1,339.40M | 1,400.80M | 1,420.30M | 1,431.90M | 1,433.70M | 1,452.10M | 1,466.00M | 1,481.80M | 1,491.10M | 1,510.20M | 1,512.90M |