|
Assets
|
| 1,343.52M | 1,758.60M | 2,133.20M | 2,433.40M | 2,785.40M | 3,372.60M | 4,218.00M | 4,985.60M | 6,237.40M | 7,423.20M | 7,489.00M | 7,050.90M | 6,904.70M | 7,610.20M | 8,854.60M |
|
Cash & Equivalents
|
2.20M | 3.80M | 4.70M | 9.00M | 4.20M | 6.40M | 6.30M | 14.60M | 8.20M | 25.70M | 187.40M | 16.00M | 23.30M | 7.70M | 13.20M | 343.70M |
|
Short-term Investments
|
| 0.81M | 0.80M | 46.10M | 53.60M | 53.20M | 48.30M | 45.30M | 46.10M | 58.60M | 59.30M | 66.10M | | | | |
|
Cash & Current Investments
|
2.20M | 4.61M | 5.50M | 55.10M | 57.80M | 59.60M | 54.60M | 59.90M | 54.30M | 84.30M | 246.70M | 82.10M | 23.30M | 7.70M | 13.20M | 343.70M |
|
Buildings
|
| | 12.20M | 13.40M | 14.00M | 13.90M | 14.60M | 14.50M | 15.60M | 33.20M | 54.50M | 59.30M | 59.10M | 58.80M | 58.80M | 17.60M |
|
Land & Improvements
|
| | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.50M | 2.50M | 2.70M | 2.70M | 2.90M | 2.90M | 2.90M | 2.90M | 2.70M |
|
Property, Plant & Equipment (Net)
|
| 16.31M | 18.50M | 22.20M | 22.30M | 20.90M | 18.90M | 18.20M | 20.50M | 40.20M | 59.70M | 59.40M | 57.30M | 51.40M | 46.50M | 14.70M |
|
Long-Term Investments
|
| | 0.02M | | | | | | | | | 66.10M | 62.10M | 72.30M | 93.20M | 106.40M |
|
Long-Term Deferred Tax
|
| -108.08M | -123.40M | -148.40M | -157.20M | -213.40M | | | | | | | | | | |
|
Other Non-Current Assets
|
| 66.54M | 104.70M | 92.40M | 111.30M | 157.60M | 167.40M | 224.70M | 255.60M | 303.60M | 330.30M | 380.20M | 410.90M | 410.00M | 457.70M | 501.30M |
|
Accounts Payables
|
| 75.30M | 95.80M | 105.80M | 113.80M | 114.40M | 127.80M | 143.90M | 151.70M | 186.40M | 206.40M | 186.70M | 175.00M | 260.80M | 318.80M | 315.80M |
|
Payables
|
| 75.30M | 95.80M | 105.80M | 113.80M | 114.40M | 127.80M | 143.90M | 151.70M | 186.40M | 206.40M | 186.70M | 175.00M | 260.80M | 318.80M | 315.80M |
|
Current Taxes
|
| | 1.50M | 6.30M | 19.90M | 2.90M | | 23.60M | 39.90M | 2.50M | 0.20M | 0.20M | 0.20M | 2.50M | 81.00M | 117.20M |
|
Non-Current Debt
|
| 244.34M | 599.30M | 853.00M | 935.60M | 1,333.00M | 1,470.10M | 2,062.40M | 2,514.10M | 300.00M | 300.00M | 300.00M | 3,811.50M | 3,756.40M | 3,990.90M | 5,361.50M |
|
Non-Current Deferred Tax Liability
|
| | 193.20M | 231.10M | 252.20M | 213.40M | 248.90M | 273.10M | 187.40M | 236.70M | 483.10M | 1,224.80M | 1,186.30M | 1,155.40M | 1,172.80M | 319.10M |
|
Total Liabilities
|
-498.20M | 869.04M | 1,218.60M | 1,511.30M | 1,683.30M | 2,083.20M | 2,444.50M | 3,044.30M | 3,449.80M | 4,246.50M | 5,067.90M | 5,186.50M | 5,226.70M | 5,280.70M | 5,856.50M | 7,105.00M |
|
Total Debt
|
| 244.34M | 599.30M | 853.00M | 935.60M | 1,333.00M | 1,470.10M | 2,062.40M | 2,514.10M | 300.00M | 300.00M | 300.00M | 3,811.50M | 3,756.40M | 3,990.90M | 5,361.50M |
|
Common Equity
|
498.20M | 474.50M | 540.00M | 621.90M | 750.10M | 702.20M | 928.10M | 1,173.70M | 1,535.80M | 1,990.90M | 2,355.30M | 2,302.50M | 1,824.20M | 1,624.00M | 1,753.70M | 1,749.60M |
|
Shareholder's Equity
|
498.20M | 474.50M | 540.00M | 621.90M | 750.10M | 702.20M | 928.10M | 1,173.70M | 1,535.80M | 1,990.90M | 2,355.30M | 2,302.50M | 1,824.20M | 1,624.00M | 1,753.70M | 1,749.60M |
|
Liabilities and Shareholders Equity
|
| 1,343.52M | 1,758.60M | 2,133.20M | 2,433.40M | 2,785.40M | 3,372.60M | 4,218.00M | 4,985.60M | 6,237.40M | 7,423.20M | 7,489.00M | 7,050.90M | 6,904.70M | 7,610.20M | 8,854.60M |
|
Retained Earnings
|
-0.90M | -0.10M | 500.90M | 568.40M | 686.90M | 613.40M | 827.20M | 1,042.00M | 1,390.30M | 1,836.10M | 2,196.60M | 2,138.80M | 1,626.70M | 1,381.10M | 1,475.60M | 1,414.70M |
|
Treasury Shares
|
0.65M | 4.05M | 1.98M | 1.74M | 1.22M | 2.69M | 0.47M | 0.67M | 0.61M | 0.34M | 0.71M | 1.28M | 2.88M | 1.49M | 0.41M | 0.59M |