|
Cash & Equivalents
|
80.70M | 48.30M | 30.10M | 132.80M | 64.50M | 66.70M | 61.60M | 40.50M | 54.40M | 69.20M | 60.00M | 185.60M | 49.40M | 21.80M | 69.10M | 85.40M |
|
Short-term Investments
|
2.70M | 18.20M | 15.00M | | | | | 60.90M | 62.40M | 59.00M | 57.40M | 63.90M | 62.50M | 31.60M | 35.10M | 37.70M |
|
Cash & Current Investments
|
83.40M | 66.50M | 45.10M | 132.80M | 64.50M | 66.70M | 61.60M | 101.40M | 116.80M | 128.20M | 117.40M | 249.50M | 111.90M | 53.40M | 104.20M | 123.10M |
|
Receivables - Net
|
219.70M | 206.70M | 222.80M | 249.30M | 261.80M | 323.20M | 507.10M | 569.70M | 601.20M | 623.20M | 658.20M | 696.60M | 593.20M | 610.10M | 632.50M | 598.80M |
|
Receivables - Other
|
| | 7.70M | | | | | 15.00M | 15.50M | | | | | | | |
|
Receivables
|
219.70M | 206.70M | 230.50M | 249.30M | 261.80M | 323.20M | 507.10M | 584.70M | 616.70M | 623.20M | 658.20M | 696.60M | 593.20M | 610.10M | 632.50M | 598.80M |
|
Current Deferred Tax Assets
|
0.50M | 28.10M | 127.20M | 137.50M | 139.00M | 188.40M | | | | | | | | | | |
|
Prepaid Assets
|
54.40M | 68.40M | 76.20M | 67.90M | 62.70M | 62.70M | 80.70M | 109.30M | 113.30M | 66.20M | 97.50M | 86.40M | 114.90M | 92.10M | 91.50M | 165.00M |
|
Current Assets
|
426.00M | 406.20M | 491.60M | 636.80M | 580.40M | 686.60M | 598.70M | 654.50M | 702.20M | 662.10M | 755.80M | 948.60M | 921.40M | 717.20M | 841.80M | 886.90M |
|
Buildings
|
| 885.60M | 901.40M | 963.70M | 1,085.20M | 1,214.40M | 1,521.10M | | | | | | | | | |
|
Construction in Progress
|
| 14.90M | 10.40M | 46.00M | 32.50M | 28.60M | 51.10M | | | | | | | | | |
|
Land & Improvements
|
| 63.40M | 66.90M | 79.60M | 96.00M | 108.10M | 113.30M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
664.80M | 632.90M | 664.40M | 748.00M | 910.50M | 1,019.70M | 1,310.10M | 1,391.80M | 1,517.10M | 1,634.80M | 1,959.30M | 2,206.60M | 2,581.20M | 2,939.20M | 3,301.00M | 3,643.10M |
|
Long-Term Investments
|
29.30M | 30.70M | 29.00M | | | | | | | | | | | | | |
|
Goodwill
|
407.70M | 420.30M | 421.70M | 437.30M | 456.90M | 1,084.00M | 1,890.10M | 1,927.20M | 1,972.60M | 2,100.80M | 1,218.90M | 1,228.20M | 1,237.00M | 1,263.20M | 1,281.30M | 1,284.00M |
|
Intangibles
|
43.70M | 58.50M | 57.70M | 73.20M | 88.20M | 306.10M | 419.40M | 411.30M | 403.10M | 443.40M | 476.30M | 431.30M | 158.40M | 282.30M | 278.20M | 297.80M |
|
Goodwill & Intangibles
|
451.40M | 478.80M | 479.40M | 510.50M | 545.10M | 1,390.10M | 2,309.50M | 2,338.50M | 2,375.70M | 2,544.20M | 1,695.20M | 1,659.50M | 1,395.40M | 1,545.50M | 1,559.50M | 1,581.80M |
|
Long-Term Deferred Tax
|
| 707.60M | 655.50M | 557.80M | 553.80M | 452.70M | 190.80M | 75.80M | 34.40M | 42.90M | 2.90M | 0.50M | 0.60M | | | |
|
Other Non-Current Assets
|
99.00M | 144.20M | 128.30M | 135.40M | 144.10M | 162.50M | 197.00M | 221.30M | 235.10M | 291.00M | 304.70M | 295.00M | 1,543.20M | 222.10M | 191.60M | 219.20M |
|
Non-Current Assets
|
1,255.50M | 1,965.90M | 1,779.60M | 1,787.40M | 1,954.00M | 2,701.70M | 4,007.40M | 4,027.40M | 4,162.30M | 4,512.90M | 9.30M | 7.70M | 4.20M | 4,919.30M | 5,260.60M | 5,647.80M |
|
Assets
|
1,681.50M | 2,372.10M | 2,271.20M | 2,424.20M | 2,534.40M | 3,388.30M | 4,606.10M | 4,681.90M | 4,864.50M | 5,175.00M | 6,080.70M | 6,445.90M | 6,864.90M | 5,636.50M | 6,102.40M | 6,534.70M |
|
Accounts Payables
|
50.20M | 44.60M | 45.40M | 45.30M | 61.90M | 53.40M | 61.60M | 68.30M | 78.40M | 90.00M | 94.60M | 115.00M | 134.00M | 132.90M | 170.00M | 171.00M |
|
Payables
|
50.20M | 44.60M | 45.40M | 45.30M | 61.90M | 53.40M | 61.60M | 68.30M | 78.40M | 90.00M | 94.60M | 115.00M | 134.00M | 132.90M | 170.00M | 171.00M |
|
Accumulated Expenses
|
77.90M | 77.00M | 85.00M | 85.70M | 90.80M | 123.30M | 126.20M | 147.30M | 172.10M | 188.40M | 210.50M | 253.80M | 199.40M | 168.30M | 207.50M | 227.90M |
|
Other Accumulated Expenses
|
181.80M | 153.40M | 141.40M | 130.40M | 122.80M | 145.60M | 172.10M | 197.10M | 210.00M | 333.90M | 303.80M | 218.30M | 177.30M | 181.10M | 187.40M | 505.10M |
|
Short term Debt
|
21.50M | 14.50M | 18.90M | 13.60M | 12.30M | 20.80M | 36.80M | 37.10M | 32.30M | 35.80M | 39.30M | 38.30M | 37.80M | 25.20M | 24.80M | 138.60M |
|
Current Leases
|
| | | | | | | | 0.30M | 0.20M | 40.40M | 44.80M | 23.50M | 25.60M | 24.10M | 26.30M |
|
Total Current Liabilities
|
391.20M | 359.30M | 313.20M | 300.90M | 311.60M | 364.30M | 426.40M | 475.60M | 517.50M | 672.50M | 721.00M | 717.30M | 748.80M | 575.90M | 656.40M | 841.00M |
|
Capital Leases
|
| 89.10M | 75.90M | 71.90M | 88.90M | 86.70M | 288.20M | 279.30M | 271.50M | 263.80M | 384.10M | | | | | |
|
Non-Current Debt
|
1,641.00M | 1,496.80M | 1,235.80M | 1,239.90M | 1,505.20M | 2,090.40M | 3,134.70M | 2,979.30M | 2,545.40M | 2,478.60M | 3,023.30M | 3,250.60M | 3,240.50M | 2,741.80M | 2,687.80M | 2,359.20M |
|
Preferred Stock Liabilities
|
| | 387.40M | 342.20M | 93.20M | 93.20M | | | | | | | | | | |
|
Minority Interest
|
387.40M | 7.20M | 7.30M | 7.20M | 13.50M | 84.70M | 121.10M | 138.30M | 220.90M | 261.70M | 239.60M | 31.60M | 42.20M | 35.60M | 42.00M | 725.70M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 132.40M | 0.40M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 170.70M | 178.90M | 103.70M | 163.10M | 180.40M | 105.20M |
|
Operating Leases
|
| | | | | | | | | | 243.80M | 209.60M | 179.60M | 199.70M | 196.10M | 189.70M |
|
Other Non-Current Liabilities
|
100.00M | 152.90M | 153.30M | 148.30M | 140.30M | 134.30M | 101.60M | 110.40M | 110.10M | 119.60M | 117.20M | 121.20M | 123.80M | 128.50M | 131.80M | 190.40M |
|
Total Non-Current Liabilities
|
2,091.70M | 1,834.00M | 1,528.90M | 1,523.00M | 1,818.70M | 2,456.60M | 3,604.10M | 3,504.50M | 3,138.10M | 3,236.70M | 0.30M | 0.20M | 4,341.90M | 3,646.10M | 3,673.40M | 3,495.10M |
|
Total Liabilities
|
2,191.70M | 1,986.90M | 1,682.20M | 1,671.30M | 1,959.00M | 2,590.90M | 3,705.70M | 3,614.90M | 3,248.20M | 3,356.30M | 4,148.00M | 4,444.30M | 4,465.70M | 3,774.60M | 3,805.20M | 3,685.50M |
|
Total Debt
|
1,662.50M | 1,511.30M | 1,254.70M | 1,253.50M | 1,517.50M | 2,111.20M | 3,171.50M | 3,016.40M | 2,577.70M | 2,514.40M | 3,062.60M | 3,288.90M | 3,278.30M | 2,767.00M | 2,712.60M | 2,497.80M |
|
Common Equity
|
-897.60M | -2.80M | 201.00M | 403.50M | 468.70M | 619.50M | 765.40M | 910.60M | 1,395.40M | 1,557.00M | 1,693.10M | 1,970.00M | 2,357.00M | 1,826.30M | 2,255.20M | 2,792.70M |
|
Shareholder's Equity
|
-897.60M | -2.80M | 201.00M | 403.50M | 468.70M | 619.50M | 765.40M | 910.60M | 1,395.40M | 1,557.00M | 1,693.10M | 1,970.00M | 2,357.00M | 1,826.30M | 2,255.20M | 2,792.70M |
|
Liabilities and Shareholders Equity
|
1,681.50M | 2,372.10M | 2,271.20M | 2,424.20M | 2,534.40M | 3,388.30M | 4,606.10M | 4,681.90M | 4,864.50M | 5,175.00M | 6,080.70M | 6,445.90M | 6,864.90M | 5,636.50M | 6,102.40M | 6,534.70M |
|
Treasury Shares
|
3.96M | 4.18M | 4.49M | 5.23M | 9.10M | 1.30M | 1.30M | 1.70M | 0.90M | | 0.80M | 0.10M | | | 15.16M | 15.26M |
|
Retained Earnings
|
-3717.40M | -2818.40M | -2609.70M | -2424.70M | -2101.10M | -1879.10M | -1696.00M | -1448.40M | -1176.20M | -885.20M | -526.50M | -242.30M | 141.80M | 115.70M | 406.50M | 796.70M |