|
Cash & Equivalents
|
32.19M | 78.86M | 89.92M | 139.91M | 45.73M | 89.11M | 90.68M | 87.02M | 106.95M | 107.86M | 32.38M | 34.23M | 64.98M | 65.35M | 59.43M | 69.85M | 78.35M | 108.48M | 64.49M | 44.15M | 16.17M | 17.52M | 13.63M | 33.64M | 21.00M | 37.80M | 45.54M | 108.17M | 202.95M | 357.29M | 332.69M |
|
Short-term Investments
|
1.56M | 1.24M | 1.25M | 75.47M | 9.65M | 23.63M | 43.06M | 8.39M | 192.55M | 72.67M | 38.72M | 6.88M | 1.72M | 0.04M | 0.00M | 0.97M | | 3.69M | 27.39M | 25.03M | 54.55M | 45.52M | 11.50M | 36.15M | 18.75M | 16.41M | 82.02M | 33.49M | 28.27M | 61.50M | 50.30M |
|
Cash & Current Investments
|
33.75M | 80.10M | 91.17M | 215.39M | 55.38M | 112.74M | 133.74M | 95.42M | 299.50M | 180.52M | 71.09M | 41.11M | 66.70M | 65.39M | 59.43M | 70.82M | 78.35M | 112.17M | 91.88M | 69.17M | 70.72M | 63.05M | 25.13M | 69.79M | 39.75M | 54.21M | 127.56M | 141.66M | 231.22M | 418.78M | 383.00M |
|
Receivables - Net
|
62.87M | 100.82M | 119.02M | 103.03M | 87.19M | 110.50M | 108.35M | 107.84M | 81.03M | 67.04M | 64.95M | 106.22M | 135.41M | 144.76M | 111.47M | 173.24M | 242.30M | 244.88M | 150.10M | 150.60M | 169.85M | 157.33M | 181.38M | 178.98M | 248.89M | 243.83M | 210.16M | 404.26M | 242.73M | 209.90M | 332.58M |
|
Receivables - Other
|
13.61M | 8.39M | 16.81M | 20.24M | 31.91M | 35.74M | 17.56M | 16.55M | 32.89M | 52.78M | 61.05M | 50.47M | 42.02M | 33.06M | 21.48M | 28.16M | 24.00M | 25.88M | 42.26M | 54.70M | 80.55M | 86.61M | 93.80M | 79.34M | 143.80M | 156.29M | 146.56M | 133.56M | 86.99M | 96.77M | 116.87M |
|
Receivables
|
76.48M | 109.22M | 135.83M | 123.27M | 119.10M | 146.25M | 125.92M | 124.39M | 113.92M | 119.82M | 126.00M | 156.69M | 177.44M | 177.82M | 132.95M | 201.41M | 266.30M | 270.76M | 192.36M | 205.29M | 250.40M | 243.94M | 275.18M | 258.31M | 392.69M | 400.11M | 356.72M | 537.82M | 329.72M | 306.67M | 449.45M |
|
Inventory
|
0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
17.93M | 51.70M | 50.51M | 38.91M | 27.55M | 38.37M | 39.38M | 65.88M | 50.27M | 45.69M | 44.15M | 29.29M | 32.73M | 48.81M | 46.02M | 48.04M | 43.40M | 76.91M | 76.40M | 84.76M | 60.13M | 85.70M | 86.08M | 64.39M | 75.78M | 79.87M | 93.20M | 77.49M | 82.84M | 64.29M | 93.01M |
|
Current Assets
|
144.88M | 268.73M | 306.54M | 416.85M | 238.65M | 328.27M | 332.75M | 293.98M | 502.30M | 369.71M | 256.44M | 247.39M | 292.00M | 304.22M | 253.73M | 340.00M | 401.81M | 475.49M | 371.98M | 367.83M | 411.10M | 440.17M | 411.59M | 422.18M | 540.91M | 565.78M | 655.56M | 659.38M | 708.79M | 870.64M | 810.90M |
|
Property, Plant & Equipment (Net)
|
1,090.78M | 1,997.94M | 2,038.31M | 2,051.22M | 2,172.28M | 2,238.91M | 2,251.35M | 2,225.61M | 2,688.55M | 2,734.47M | 2,814.16M | 2,536.17M | 2,497.32M | 2,497.52M | 2,483.49M | 2,388.58M | 2,370.95M | 2,351.96M | 2,380.23M | 2,643.28M | 4,157.51M | 4,137.51M | 4,007.31M | 4,040.31M | 5,573.43M | 5,480.81M | 5,409.30M | 5,215.27M | 5,087.21M | 4,746.84M | 4,591.32M |
|
Long-Term Investments
|
0.34M | 0.23M | 0.20M | -2572.28M | 4.15M | 5.51M | 7.82M | -2736.25M | 8.79M | 1.41M | 4.46M | 0.94M | 2.12M | 0.04M | 0.05M | | 2.67M | 3.05M | 19.54M | 7.85M | 22.02M | 22.44M | 141.68M | 146.05M | 108.04M | 109.69M | 109.14M | 111.27M | 110.78M | 112.59M | 111.59M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 1.40M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 1.40M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.71M | 8.14M | 2.06M | 2.69M | 7.87M | 2.70M | 2.62M | 54.38M | 21.77M | 47.25M | 75.68M | 24.26M | 21.46M | 22.50M | 21.99M | 12.30M | 11.78M | 8.30M | 6.94M | 6.48M | 100.97M | 100.97M | 101.76M | 102.36M | 103.36M | 104.37M | 105.40M | 106.26M | 107.02M | 75.17M | 75.72M |
|
Non-Current Assets
|
1,094.41M | 2,015.34M | 2,050.60M | 2,063.14M | 2,201.29M | 2,263.77M | 2,279.13M | 2,295.50M | 2,735.89M | 2,804.94M | 2,915.84M | 2,587.15M | 2,547.70M | 2,547.95M | 2,532.44M | 2,426.81M | 2,408.69M | 2,387.61M | 2.59M | 2,690.80M | 4,384.65M | 4,365.24M | 4,341.51M | 4,394.13M | 5,893.47M | 5,796.07M | 5,743.52M | 5,532.41M | 5,423.77M | 5,054.06M | 4,888.56M |
|
Assets
|
1,239.29M | 2,284.07M | 2,357.15M | 2,479.99M | 2,439.94M | 2,592.03M | 2,611.89M | 2,589.48M | 3,238.19M | 3,174.65M | 3,172.28M | 2,834.55M | 2,839.69M | 2,852.16M | 2,786.16M | 2,766.82M | 2,810.49M | 2,863.10M | 2,813.37M | 3,058.63M | 4,795.76M | 4,805.41M | 4,753.10M | 4,816.31M | 6,434.38M | 6,361.85M | 6,399.08M | 6,191.80M | 6,132.56M | 5,924.70M | 5,699.46M |
|
Accounts Payables
|
72.68M | 38.73M | 37.81M | 51.02M | 62.55M | 115.09M | 95.74M | 71.36M | 58.75M | 104.15M | 110.89M | 104.86M | 72.77M | 111.13M | 106.10M | 85.81M | 91.16M | 102.39M | 109.96M | 128.17M | 184.47M | 184.18M | 125.56M | 84.19M | 136.83M | 91.87M | 161.51M | 117.06M | 107.36M | 105.36M | 80.12M |
|
Payables
|
72.68M | 38.73M | 37.81M | 51.02M | 62.55M | 115.09M | 95.74M | 71.36M | 58.75M | 104.15M | 110.89M | 104.86M | 72.77M | 111.13M | 106.10M | 85.81M | 91.16M | 102.39M | 109.96M | 128.17M | 184.47M | 184.18M | 125.56M | 84.19M | 136.83M | 91.87M | 161.51M | 117.06M | 107.36M | 105.36M | 80.12M |
|
Accumulated Expenses
|
87.97M | 155.90M | 138.46M | 188.65M | 192.32M | 186.35M | 169.15M | 154.82M | 138.27M | 184.99M | 172.74M | 163.38M | 140.55M | 160.60M | 133.26M | 130.46M | 126.84M | 152.40M | 189.74M | 219.77M | 201.36M | 220.42M | 205.09M | 227.69M | 272.23M | 315.19M | 307.78M | 326.91M | 274.45M | 302.60M | 297.76M |
|
Other Accumulated Expenses
|
15.19M | 15.54M | 21.35M | 22.07M | 17.29M | 18.14M | 18.99M | 20.18M | 20.92M | 22.07M | 23.10M | 24.16M | 25.19M | 29.28M | 30.70M | 33.06M | 33.97M | 32.80M | 26.93M | 60.36M | 92.04M | 91.60M | 54.22M | 48.77M | 46.31M | 37.18M | 46.81M | 44.85M | 45.48M | 47.04M | 39.92M |
|
Short term Debt
|
49.96M | 154.72M | 173.48M | 68.97M | 65.88M | 65.76M | 63.40M | 61.05M | 38.03M | 44.98M | 53.98M | 66.01M | 133.17M | 230.26M | 248.36M | 60.31M | 308.40M | 239.02M | 99.18M | 68.37M | 45.59M | 57.55M | 69.29M | 77.58M | 74.03M | 78.77M | 55.73M | 97.17M | 118.71M | 127.96M | 116.39M |
|
Current Leases
|
| | | | 1.28M | 1.31M | 1.42M | 1.59M | 1.61M | 1.70M | 1.71M | 1.79M | 1.93M | 2.18M | 1.65M | 1.72M | 1.78M | 1.85M | 1.89M | 1.94M | 3.13M | 3.14M | 2.86M | 2.67M | 3.54M | 3.93M | 3.93M | 3.84M | 3.68M | 3.82M | 3.67M |
|
Total Current Liabilities
|
323.47M | 495.63M | 510.71M | 380.42M | 424.58M | 458.15M | 411.36M | 370.45M | 308.75M | 407.88M | 434.42M | 447.53M | 482.24M | 674.74M | 635.83M | 600.53M | 705.59M | 701.34M | 556.33M | 607.06M | 671.19M | 691.88M | 629.80M | 578.62M | 696.86M | 711.64M | 677.89M | 723.05M | 672.78M | 712.13M | 637.12M |
|
Non-Current Debt
|
672.58M | 627.97M | 654.32M | 654.86M | 665.93M | 697.13M | 697.19M | 732.98M | 1,033.16M | 997.04M | 994.75M | 985.51M | 1,049.37M | 976.57M | 978.78M | 956.67M | 925.08M | 788.47M | 652.11M | 585.34M | 977.01M | 1,000.11M | 1,018.77M | 992.61M | 1,533.95M | 1,435.90M | 1,337.74M | 1,221.40M | 1,222.55M | 1,223.74M | 1,224.95M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 2.10M | 106.10M | 112.60M | 96.60M | 92.20M | 240.60M | 239.30M | 257.00M | 266.60M | 266.80M | 229.10M | 205.30M |
|
Operating Leases
|
| | | | 15.62M | 15.64M | 17.25M | 17.24M | 19.14M | 19.23M | 19.00M | 18.55M | 18.02M | 18.38M | 16.78M | 16.33M | 15.85M | 15.37M | 14.89M | 14.86M | 25.98M | 25.17M | 18.89M | 18.21M | 18.27M | 17.33M | 16.36M | 15.49M | 14.64M | 13.78M | 12.88M |
|
Other Non-Current Liabilities
|
174.99M | 320.04M | 348.06M | 313.85M | 325.14M | 327.58M | 321.81M | 308.43M | 387.87M | 387.08M | 377.16M | 442.27M | 452.17M | 456.38M | 457.96M | 373.69M | 442.08M | 452.43M | 453.26M | 541.66M | 817.65M | 799.05M | 816.85M | 819.64M | 1,109.33M | 1,158.85M | 1,189.88M | 1,149.73M | 1,189.79M | 1,221.07M | 1,227.17M |
|
Total Non-Current Liabilities
|
1,118.39M | 1,278.18M | 1,309.32M | 1,158.64M | 1,214.81M | 1,266.41M | 1,215.25M | 1,202.78M | 1,455.42M | 1,493.01M | 1,512.85M | 1,465.68M | 1,580.37M | 1,709.36M | 1,653.58M | 1,632.47M | 1,673.29M | 1,513.16M | 1,204.76M | 1,351.39M | 1,917.26M | 1,944.47M | 1,874.19M | 1,841.51M | 2,572.87M | 2,476.68M | 2,391.57M | 2,282.36M | 2,211.46M | 2,184.62M | 2,090.66M |
|
Total Liabilities
|
1,293.38M | 1,598.22M | 1,657.38M | 1,472.49M | 1,539.95M | 1,593.99M | 1,537.06M | 1,511.20M | 1,843.29M | 1,880.10M | 1,890.01M | 1,907.94M | 2,032.54M | 2,165.74M | 2,111.54M | 2,006.16M | 2,115.37M | 1,965.59M | 1,658.02M | 1,893.05M | 2,734.91M | 2,743.53M | 2,691.04M | 2,661.16M | 3,682.20M | 3,635.53M | 3,581.44M | 3,432.09M | 3,401.25M | 3,405.69M | 3,317.82M |
|
Total Debt
|
722.54M | 782.69M | 827.80M | 723.83M | 731.82M | 762.89M | 760.60M | 794.03M | 1,071.19M | 1,042.02M | 1,048.72M | 1,051.52M | 1,182.53M | 1,206.83M | 1,227.14M | 1,016.98M | 1,233.48M | 1,027.49M | 751.29M | 653.71M | 1,022.60M | 1,057.66M | 1,088.06M | 1,070.19M | 1,607.98M | 1,514.66M | 1,393.47M | 1,318.57M | 1,341.27M | 1,351.69M | 1,341.34M |
|
Common Equity
|
-54.09M | 685.85M | 699.76M | 1,007.50M | 899.99M | 998.04M | 1,074.82M | 1,078.28M | 1,394.90M | 1,294.55M | 1,282.28M | 926.60M | 807.15M | 686.42M | 674.62M | 760.65M | 695.12M | 897.51M | 1,155.34M | 1,165.58M | 2,060.84M | 2,061.89M | 2,062.06M | 2,155.15M | 2,752.18M | 2,726.32M | 2,817.64M | 2,759.70M | 2,731.32M | 2,519.01M | 2,381.64M |
|
Shareholder's Equity
|
-54.09M | 685.85M | 699.76M | 1,007.50M | 899.99M | 998.04M | 1,074.82M | 1,078.28M | 1,394.90M | 1,294.55M | 1,282.28M | 926.60M | 807.15M | 686.42M | 674.62M | 760.65M | 695.12M | 897.51M | 1,155.34M | 1,165.58M | 2,060.84M | 2,061.89M | 2,062.06M | 2,155.15M | 2,752.18M | 2,726.32M | 2,817.64M | 2,759.70M | 2,731.32M | 2,519.01M | 2,381.64M |
|
Liabilities and Shareholders Equity
|
1,239.29M | 2,284.07M | 2,357.15M | 2,479.99M | 2,439.94M | 2,592.03M | 2,611.89M | 2,589.48M | 3,238.19M | 3,174.65M | 3,172.28M | 2,834.55M | 2,839.69M | 2,852.16M | 2,786.16M | 2,766.82M | 2,810.49M | 2,863.10M | 2,813.37M | 3,058.63M | 4,795.76M | 4,805.41M | 4,753.10M | 4,816.31M | 6,434.38M | 6,361.85M | 6,399.08M | 6,191.80M | 6,132.56M | 5,924.70M | 5,699.46M |
|
Treasury Shares
|
| | 0.23M | 0.23M | 0.81M | 0.76M | 0.75M | 0.73M | 1.75M | 1.71M | 1.66M | 1.65M | 2.10M | 2.00M | 1.99M | 1.98M | 3.25M | | | 3.22M | 1.90M | 3.40M | 3.40M | 3.40M | 3.40M | 7.20M | 7.42M | 7.42M | 9.71M | 13.54M | 18.53M |
|
Retained Earnings
|
-548.35M | -638.30M | -625.05M | -327.14M | -436.77M | -342.01M | -268.71M | -268.41M | -110.66M | -251.27M | -303.27M | -734.01M | -855.50M | -981.28M | -997.98M | -916.96M | -983.40M | -788.26M | -537.80M | -535.05M | -445.19M | -431.51M | -433.62M | -347.72M | -460.16M | -447.77M | -359.60M | -424.11M | -433.98M | -619.91M | -715.82M |