|
Cash & Equivalents
|
36.86M | 34.20M | 74.51M | 63.54M | 128.58M | 112.55M | 54.58M | 22.48M | | 2.93M | 2.25M | 228.61M | 2.97M | 5.32M | 778.12M | 136.15M | 132.82M | 6.25M | 3.05M | 3.53M |
|
Short-term Investments
|
30.93M | | | | | 8.79M | | | 8.00M | 19.46M | 68.50M | 33.42M | 54.32M | 0.26M | 3.42M | 30.09M | 53.27M | 4.89M | 97.68M | 106.69M |
|
Cash & Current Investments
|
67.79M | 34.20M | 74.51M | 63.54M | 128.58M | 121.33M | 54.58M | 22.48M | 8.00M | 22.39M | 70.75M | 262.04M | 57.30M | 5.58M | 781.53M | 166.24M | 186.09M | 11.15M | 100.74M | 110.22M |
|
Receivables - Net
|
111.82M | | | | 321.86M | 508.20M | 594.48M | 518.53M | 457.07M | 467.59M | 437.06M | 577.98M | 504.63M | 461.84M | 474.63M | 507.66M | 535.42M | 612.13M | 595.36M | 521.01M |
|
Receivables - Other
|
| | | | 20.34M | 5.13M | 1.71M | 10.22M | 16.90M | 10.54M | 16.70M | 0.91M | 1.30M | | | | 0.70M | 0.70M | 0.70M | 0.70M |
|
Receivables
|
111.82M | | | | 342.20M | 513.33M | 596.19M | 528.75M | 473.97M | 478.13M | 453.75M | 578.89M | 505.93M | 461.84M | 474.63M | 507.66M | 536.12M | 612.83M | 596.06M | 521.71M |
|
Prepaid Assets
|
1.95M | | | | 8.64M | 21.11M | 22.27M | 20.59M | 28.87M | 36.75M | 37.43M | 50.55M | 40.41M | 39.50M | 46.10M | 46.74M | 42.59M | 38.73M | 41.67M | 44.86M |
|
Current Assets
|
220.45M | | | | 479.62M | 649.08M | 673.05M | 580.48M | 516.74M | 540.04M | 596.94M | 903.11M | 615.65M | 563.76M | 1,334.34M | 864.71M | 788.09M | 679.27M | 753.27M | 702.71M |
|
Property, Plant & Equipment (Net)
|
3,642.15M | | | | 4,555.11M | 5,387.69M | 5,462.96M | 5,507.42M | 5,437.77M | 5,504.85M | 5,483.07M | 6,013.53M | 6,115.83M | 6,167.31M | 6,044.11M | 8,208.28M | 8,145.05M | 9,066.58M | 8,980.40M | 8,867.47M |
|
Long-Term Investments
|
22.35M | | | | 15.41M | 20.11M | 15.62M | 14.51M | 15.04M | 12.60M | 12.72M | 10.78M | 8.07M | 6.20M | 6.15M | 40.40M | 13.81M | 13.89M | 13.15M | 13.77M |
|
Goodwill
|
| | | | 76.56M | 76.83M | 76.83M | 76.83M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 76.56M | 76.83M | 76.83M | 76.83M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
22.42M | | | | 30.17M | 40.78M | 45.21M | 50.37M | 50.30M | 45.67M | 47.80M | 59.01M | 57.72M | 56.33M | 93.32M | 123.75M | 207.01M | 112.60M | 107.50M | 107.61M |
|
Non-Current Assets
|
3,686.92M | | | | 4,677.84M | 5,525.41M | 5,600.63M | 5,649.12M | 5,503.11M | 5,571.67M | 5,551.32M | 6,083.31M | 6,187.68M | 6,234.15M | 6,146.48M | 8,385.72M | 8,372.56M | 9,193.07M | 9,103.42M | 8,991.49M |
|
Assets
|
3,907.37M | | | | 5,157.46M | 6,174.49M | 6,273.67M | 6,229.59M | 6,019.85M | 6,111.71M | 6,148.26M | 6,986.43M | 6,803.34M | 6,797.92M | 7,480.82M | 9,250.43M | 9,160.65M | 9,872.33M | 9,856.69M | 9,694.20M |
|
Accounts Payables
|
80.69M | | | | 337.88M | 529.75M | 597.27M | 596.12M | 524.69M | 566.16M | 508.07M | 565.26M | 613.54M | 574.63M | 583.67M | 773.86M | 740.45M | 736.52M | 763.62M | 762.14M |
|
Payables
|
80.69M | | | | 337.88M | 529.75M | 597.27M | 596.12M | 524.69M | 566.16M | 508.07M | 565.26M | 613.54M | 574.63M | 583.67M | 773.86M | 740.45M | 736.52M | 763.62M | 762.14M |
|
Accumulated Expenses
|
| | | | 0.07M | | | | 1.05M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
4.57M | | | | 14.44M | 15.73M | 12.74M | 17.32M | 25.09M | 22.75M | 24.19M | 30.36M | 37.82M | 32.09M | 48.30M | 59.25M | 62.25M | 61.95M | 62.53M | 65.45M |
|
Short term Debt
|
26.39M | | | | 253.53M | 654.41M | 640.02M | 384.04M | 312.98M | 154.15M | 107.39M | 243.20M | 42.05M | 101.22M | 52.07M | | 2.70M | 45.99M | 6.22M | 6.72M |
|
Current Leases
|
| | | | 1.61M | 1.73M | 2.07M | 2.45M | 3.34M | 3.54M | 3.93M | 4.25M | 4.23M | 4.15M | 4.02M | 3.72M | 3.62M | 4.62M | 3.87M | 3.64M |
|
Total Current Liabilities
|
120.67M | | | | 616.12M | 1,233.90M | 1,290.58M | 1,039.88M | 893.75M | 786.12M | 672.43M | 880.80M | 750.26M | 748.08M | 712.31M | 929.75M | 827.36M | 870.17M | 851.60M | 864.20M |
|
Capital Leases
|
| | | | 3.51M | 3.49M | 4.21M | 5.03M | 7.41M | 7.15M | 7.64M | 7.76M | 7.07M | 6.19M | 5.32M | 4.38M | 3.53M | 3.71M | 2.30M | 1.51M |
|
Non-Current Debt
|
751.08M | | | | 1,030.41M | 1,626.87M | 1,515.70M | 1,372.33M | 1,247.56M | 1,244.59M | 1,331.56M | 1,912.19M | 1,694.38M | 1,749.23M | 2,403.68M | 3,225.17M | 3,049.26M | 3,596.87M | 3,373.59M | 3,221.41M |
|
Minority Interest
|
176.27M | | | | 2,325.01M | 2,176.06M | 2,167.41M | 2,419.99M | 2,436.70M | 2,607.17M | 2,039.06M | 1,888.86M | 1,901.21M | 1,546.72M | 1,445.95M | 1,320.16M | 1,228.33M | 1,168.69M | 10.95M | 8.30M |
|
Non-Current Deferred Tax Liability
|
| | | | 98.08M | 35.65M | 96.71M | 141.64M | 151.22M | 163.20M | 241.21M | 234.17M | 288.76M | 288.37M | 305.73M | 387.91M | 370.33M | 367.60M | 553.78M | 564.44M |
|
Other Non-Current Liabilities
|
109.62M | | | | 266.01M | 357.40M | 300.55M | 301.44M | 365.61M | 370.92M | 378.75M | 393.58M | 445.06M | 450.27M | 438.24M | 464.84M | 486.17M | 497.88M | 506.24M | 504.86M |
|
Total Non-Current Liabilities
|
904.59M | | | | 1,871.80M | 3,209.05M | 3,184.40M | 2,659.17M | 2,355.24M | 2,217.15M | 2,252.09M | 3,076.90M | 2,722.56M | 2,804.68M | 3,455.49M | 4,590.15M | 4,306.52M | 4,940.55M | 4,851.72M | 4,710.47M |
|
Total Liabilities
|
1,014.21M | | | | 2,137.80M | 3,566.45M | 3,484.95M | 2,960.61M | 2,720.86M | 2,588.06M | 2,630.84M | 3,470.49M | 3,167.62M | 3,254.96M | 3,893.73M | 5,055.00M | 4,792.69M | 5,438.44M | 5,357.96M | 5,215.32M |
|
Total Debt
|
777.47M | | | | 1,283.93M | 2,281.28M | 2,155.72M | 1,756.37M | 1,560.53M | 1,398.74M | 1,438.94M | 2,155.39M | 1,736.43M | 1,850.45M | 2,455.75M | 3,225.17M | 3,051.95M | 3,642.86M | 3,379.82M | 3,228.13M |
|
Common Equity
|
| | | | 720.02M | 431.98M | 621.31M | 848.99M | 862.29M | 916.48M | 1,478.36M | 1,627.08M | 1,734.51M | 1,996.24M | 2,141.14M | 2,875.27M | 3,139.63M | 3,265.21M | 4,498.72M | 4,478.88M |
|
Shareholder's Equity
|
| | | | 720.02M | 431.98M | 621.31M | 848.99M | 862.29M | 916.48M | 1,478.36M | 1,627.08M | 1,734.51M | 1,996.24M | 2,141.14M | 2,875.27M | 3,139.63M | 3,265.21M | 4,498.72M | 4,478.88M |
|
Liabilities and Shareholders Equity
|
3,907.37M | | | | 5,157.46M | 6,174.49M | 6,273.67M | 6,229.59M | 6,019.85M | 6,111.71M | 6,148.26M | 6,986.43M | 6,803.34M | 6,797.92M | 7,480.82M | 9,250.43M | 9,160.65M | 9,872.33M | 9,856.69M | 9,694.20M |
|
Treasury Shares
|
| | | | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 2.39M | 2.43M | 2.94M | 6.54M | 6.55M |
|
Retained Earnings
|
| | | | -19.38M | -104.38M | -49.85M | 61.38M | 61.96M | 113.54M | 112.89M | 50.91M | 95.45M | 58.63M | 82.80M | 53.29M | -64.75M | -66.90M | 55.77M | 15.71M |