|
Cash & Equivalents
|
680.11M | 826.35M | 583.50M | 643.50M | 600.12M | 520.71M | 588.58M | 547.19M | 675.56M | 723.13M | 671.27M | 1,104.86M | 823.14M | 517.60M | 900.88M | 772.73M |
|
Short-term Investments
|
| | 84.65M | | | | | | | | | | | | | 116.22M |
|
Cash & Current Investments
|
680.11M | 826.35M | 668.14M | 643.50M | 600.12M | 520.71M | 588.58M | 547.19M | 675.56M | 723.13M | 671.27M | 1,104.86M | 823.14M | 517.60M | 900.88M | 888.95M |
|
Receivables - Net
|
| 74.78M | 89.35M | 99.62M | 67.97M | 52.91M | 56.87M | 93.38M | 79.72M | 73.11M | 80.25M | 83.86M | 69.10M | 104.51M | 78.35M | 105.32M |
|
Receivables
|
| 74.78M | 89.35M | 99.62M | 67.97M | 52.91M | 56.87M | 93.38M | 79.72M | 73.11M | 80.25M | 83.86M | 69.10M | 104.51M | 78.35M | 105.32M |
|
Inventory
|
| 464.60M | 679.90M | 426.96M | 530.19M | 460.79M | 436.70M | 399.80M | 424.39M | 437.88M | 434.33M | 404.05M | 525.86M | 505.62M | 469.47M | 575.00M |
|
Prepaid Assets
|
| 79.39M | 84.34M | 105.18M | 100.46M | 116.57M | 96.83M | 98.93M | 84.86M | 101.82M | 78.91M | 68.86M | 89.65M | 100.29M | 88.57M | 104.15M |
|
Current Assets
|
| 1,426.78M | 1,557.65M | 1,307.82M | 1,320.57M | 1,164.97M | 1,178.98M | 1,139.30M | 1,264.54M | 1,335.95M | 1,264.75M | 1,661.63M | 1,507.76M | 1,228.02M | 1,537.27M | 1,673.43M |
|
Buildings
|
| 223.52M | 267.57M | 297.24M | 296.38M | 286.82M | 287.08M | 282.56M | 288.98M | 285.01M | 230.28M | 230.10M | 233.52M | 233.00M | 238.19M | 238.13M |
|
Construction in Progress
|
21.88M | 69.58M | 113.66M | 90.57M | 33.79M | 49.84M | 19.88M | 54.08M | 10.77M | 26.32M | 60.91M | 22.74M | 9.48M | 68.98M | 44.36M | 41.17M |
|
Land & Improvements
|
| 36.88M | 36.89M | 36.89M | 37.45M | 37.47M | 37.45M | 36.88M | 36.88M | 36.88M | 28.60M | 28.60M | 28.60M | 28.60M | 28.60M | 28.60M |
|
Property, Plant & Equipment (Net)
|
| 1,154.76M | 1,197.27M | 1,308.23M | 1,131.34M | 967.00M | 894.18M | 824.74M | 738.18M | 694.86M | 665.29M | 550.59M | 508.34M | 551.59M | 538.03M | 575.77M |
|
Long-Term Investments
|
| 100.53M | 14.86M | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 60.41M | 35.88M | 32.56M | 21.84M | 13.99M | | | | | | | | | | |
|
Other Non-Current Assets
|
| 259.34M | 347.25M | 371.35M | 399.09M | 373.19M | 359.88M | 331.72M | 322.97M | 354.79M | 388.67M | 208.70M | 225.16M | 209.95M | 220.68M | 247.56M |
|
Non-Current Assets
|
| 1,256.83M | 1,317.73M | 1,679.58M | 1,530.43M | 1,340.19M | 1,254.06M | 1,156.46M | 1,061.15M | 1,049.64M | 2,284.92M | 1,653.27M | 1,431.73M | 1,485.08M | 1,436.97M | 1,626.46M |
|
Assets
|
| 2,941.41M | 3,117.03M | 2,987.40M | 2,851.00M | 2,505.17M | 2,433.04M | 2,295.76M | 2,325.69M | 2,385.59M | 3,549.66M | 3,314.90M | 2,939.49M | 2,713.10M | 2,974.23M | 3,299.89M |
|
Accounts Payables
|
| 137.24M | 211.37M | 140.40M | 130.72M | 141.69M | 184.18M | 187.02M | 168.87M | 226.88M | 219.92M | 289.40M | 374.83M | 258.89M | 296.98M | 364.53M |
|
Notes Payables
|
| | | | 15.00M | 2.10M | | | | | | | | | | |
|
Payables
|
| 137.24M | 211.37M | 140.40M | 145.72M | 143.79M | 184.18M | 187.02M | 168.87M | 226.88M | 219.92M | 289.40M | 374.83M | 258.89M | 296.98M | 364.53M |
|
Accumulated Expenses
|
| 300.10M | 369.07M | 398.87M | 322.83M | 282.74M | 321.24M | 273.04M | 308.60M | 293.58M | 302.21M | 396.37M | 395.81M | 413.30M | 436.65M | 504.92M |
|
Other Accumulated Expenses
|
| 82.55M | 113.06M | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 15.00M | 2.10M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 282.83M | 248.85M | 222.82M | 213.98M | 179.62M | 211.60M |
|
Current Taxes
|
| 73.49M | 77.92M | 112.48M | 63.51M | 32.80M | 5.99M | 5.86M | 10.33M | 18.90M | 10.39M | 24.79M | 21.77M | 16.02M | 53.56M | 45.89M |
|
Current Deferred Revenue
|
| 41.54M | 41.05M | 39.05M | 36.16M | 26.63M | 23.30M | 20.08M | 19.75M | 19.56M | | | | | | |
|
Total Current Liabilities
|
| 552.36M | 699.41M | 690.80M | 568.22M | 485.96M | 534.70M | 486.00M | 507.55M | 558.92M | 815.35M | 959.40M | 1,015.24M | 902.20M | 966.82M | 1,126.94M |
|
Capital Leases
|
| | 57.85M | 63.94M | 60.73M | 50.52M | 47.44M | 46.40M | 50.65M | 46.34M | | | | | | |
|
Non-Current Debt
|
| 68.57M | 57.90M | | 120.00M | 291.31M | 286.24M | 262.99M | 249.69M | 250.44M | 231.96M | 343.91M | 303.57M | 296.85M | 222.12M | |
|
Non-Current Deffered Revenue
|
| 192.62M | 183.02M | 168.40M | 140.80M | 106.39M | 89.26M | 76.32M | 75.65M | 76.13M | | | | | | |
|
Minority Interest
|
| | | | | | 4.66M | 8.60M | 10.09M | 9.72M | 12.37M | 12.68M | 11.23M | 11.73M | 14.83M | 15.70M |
|
Liabilities from Discontinued Operations
|
78.70M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 33.52M | 4.12M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 1,252.63M | 957.59M | 697.26M | 713.36M | 646.62M | 740.01M |
|
Other Non-Current Liabilities
|
214.17M | 203.57M | 245.42M | 245.99M | 231.76M | 181.29M | 179.68M | 172.01M | 189.69M | 235.15M | 178.54M | 104.69M | 86.09M | 94.12M | 88.68M | 81.61M |
|
Total Non-Current Liabilities
|
-214.17M | 498.27M | 486.29M | 478.33M | 553.28M | 629.51M | 602.61M | 557.72M | 565.67M | 608.05M | 1,663.13M | 1,406.19M | 1,086.93M | 1,104.33M | 957.43M | 821.62M |
|
Total Liabilities
|
| 998.02M | 1,185.70M | 1,169.13M | 1,121.50M | 1,115.47M | 1,137.32M | 1,043.72M | 1,073.22M | 1,166.97M | 2,478.49M | 2,365.59M | 2,102.17M | 2,006.53M | 1,924.25M | 1,948.56M |
|
Total Debt
|
| 68.57M | 57.90M | | 135.00M | 293.41M | 286.24M | 262.99M | 249.69M | 250.44M | 231.96M | 343.91M | 303.57M | 296.85M | 222.12M | |
|
Common Equity
|
| 1,943.39M | 1,931.34M | 1,818.27M | 1,729.49M | 1,389.70M | 1,295.72M | 1,252.04M | 1,252.47M | 1,218.62M | 1,071.18M | 949.31M | 837.32M | 706.57M | 1,049.99M | 1,351.32M |
|
Shareholder's Equity
|
| 1,943.39M | 1,931.34M | 1,818.27M | 1,729.49M | 1,389.70M | 1,295.72M | 1,252.04M | 1,252.47M | 1,218.62M | 1,071.18M | 949.31M | 837.32M | 706.57M | 1,049.99M | 1,351.32M |
|
Liabilities and Shareholders Equity
|
| 2,941.41M | 3,117.03M | 2,987.40M | 2,851.00M | 2,505.17M | 2,433.04M | 2,295.76M | 2,325.69M | 2,385.59M | 3,549.66M | 3,314.90M | 2,939.49M | 2,713.10M | 2,974.23M | 3,299.89M |
|
Treasury Shares
|
| -1.58M | -3.55M | -7.55M | 2.38M | 7.32M | 2.46M | 35.54M | 35.10M | 2.93M | 3.96M | 1.40M | 10.20M | 4.77M | 52.80M | 53.56M |
|
Retained Earnings
|
13.71M | 2,272.32M | 6.29M | -13.29M | -20.92M | -83.58M | -114.62M | -121.30M | -95.05M | -102.45M | -108.89M | -102.31M | -114.71M | -137.53M | 2,643.63M | 3,196.72M |