|
Cash & Equivalents
|
265.93M | 332.82M | 250.55M | 242.76M | 193.87M | 193.87M | 320.72M | 245.54M | 403.81M | 249.85M | 208.79M | 178.17M | 387.43M | 449.53M | 480.46M | 679.83M | 528.50M |
|
Short-term Investments
|
39.36M | | | | 33.90M | 72.32M | 86.91M | 176.18M | 5.31M | 156.10M | 161.12M | 189.60M | 87.54M | 82.69M | 86.16M | 301.86M | 409.42M |
|
Cash & Current Investments
|
305.30M | 332.82M | 250.55M | 242.76M | 227.76M | 266.19M | 407.63M | 421.72M | 409.11M | 405.95M | 369.91M | 367.77M | 474.97M | 532.22M | 566.62M | 981.69M | 937.92M |
|
Receivables - Net
|
17.90M | | | | 39.82M | | | | 43.10M | | | | 50.69M | | | | 95.12M |
|
Receivables - Other
|
28.15M | | | | 36.95M | 20.95M | 37.87M | 51.50M | 60.69M | 73.60M | 41.06M | 58.95M | 99.65M | 71.47M | 66.24M | 72.93M | 62.29M |
|
Receivables
|
46.05M | | | | 76.78M | | | | 103.79M | | | | 150.34M | | | | 157.40M |
|
Current Assets
|
34.01M | | | | 48.51M | 720.96M | 525.02M | 532.14M | 664.64M | 540.31M | 451.95M | 483.71M | 707.95M | 677.23M | 711.89M | 1,143.20M | 1,095.85M |
|
Property, Plant & Equipment (Net)
|
1,530.46M | | | | 2,295.92M | 2,365.02M | 2,509.95M | 2,717.43M | 2,947.37M | 3,122.80M | 3,349.97M | 3,599.32M | 3,699.19M | 3,961.02M | 4,747.28M | 5,243.05M | 6,281.42M |
|
Long-Term Investments
|
26.26M | | -0.10M | -2.48M | 14.18M | -0.01M | -0.07M | -0.07M | | | | | | 49.30M | 54.15M | 57.41M | 59.31M |
|
Goodwill
|
148.13M | | | | 148.13M | | | | 148.13M | | | | 148.80M | | | | |
|
Intangibles
|
247.06M | | | | 279.72M | 280.76M | 279.87M | 276.54M | 287.96M | 288.49M | 286.08M | 292.15M | 291.44M | 293.04M | 303.89M | 302.83M | 303.97M |
|
Goodwill & Intangibles
|
395.19M | | | | 427.85M | 280.76M | 279.87M | 276.54M | 436.09M | 288.49M | 286.08M | 292.15M | 440.24M | 293.04M | 303.89M | 302.83M | 303.97M |
|
Long-Term Deferred Tax
|
21.86M | | | | 4.68M | | | 8.44M | 9.13M | 9.75M | 9.07M | 12.96M | 10.74M | 8.02M | 9.20M | 6.30M | 4.69M |
|
Other Non-Current Assets
|
270.25M | | | | 99.15M | | | | 91.35M | | | | 60.80M | | | | |
|
Non-Current Assets
|
252.63M | | | | 412.95M | 3,288.02M | 3,474.41M | 3,707.59M | 3,969.28M | 4,093.15M | 4,348.68M | 4,660.99M | 4,838.94M | 5,207.14M | 6,111.81M | 6,632.30M | 7,534.05M |
|
Assets
|
2,835.34M | | | | 3,533.37M | 4,008.98M | 3,999.43M | 4,239.73M | 4,633.92M | 4,633.46M | 4,800.63M | 5,144.70M | 5,546.89M | 5,884.37M | 6,823.69M | 7,775.51M | 8,629.90M |
|
Accounts Payables
|
27.42M | | | | 34.64M | 39.12M | 25.95M | 51.10M | 105.57M | 65.48M | 90.28M | 70.54M | 161.99M | | 126.96M | 130.01M | 137.23M |
|
Notes Payables
|
61.82M | | | | 165.63M | | | 157.28M | 324.67M | | | | 212.25M | | 504.68M | | 884.12M |
|
Payables
|
89.24M | | | | 200.26M | 39.12M | 25.95M | 208.38M | 430.24M | 65.48M | 90.28M | 70.54M | 374.24M | | 631.64M | 130.01M | 1,021.35M |
|
Other Accumulated Expenses
|
46.06M | | | | 77.86M | 64.57M | 65.55M | 125.73M | 103.62M | 102.20M | 83.43M | 105.64M | 107.83M | | 338.49M | 349.48M | 405.74M |
|
Short term Debt
|
405.56M | | | | 385.74M | 17.65M | 9.90M | 83.59M | 450.55M | 55.79M | 55.52M | 120.49M | 107.86M | | 122.66M | 211.30M | 378.30M |
|
Current Leases
|
5.69M | | | | 5.85M | 5.92M | 5.83M | 5.56M | 8.11M | 9.96M | 9.96M | 10.68M | 10.24M | | 11.16M | 11.39M | 12.40M |
|
Current Taxes
|
| | | | | | | | | | | -18.27M | 18.27M | | | -43.88M | -8.79M |
|
Total Current Liabilities
|
20.39M | | | | 36.80M | 389.69M | 383.26M | 483.87M | 583.29M | 574.45M | 763.06M | 907.32M | 592.04M | | 1,019.64M | 1,293.44M | 1,629.20M |
|
Non-Current Debt
|
286.66M | | | | 238.52M | 231.13M | 226.09M | 277.88M | 293.75M | 288.94M | 264.15M | 245.34M | 433.99M | | 609.17M | 598.80M | 477.31M |
|
Convertible Debt
|
101.00M | | | | 131.38M | 128.66M | 126.46M | 123.11M | 130.57M | 129.43M | 127.52M | 130.00M | 133.06M | | 257.65M | 264.05M | 273.80M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 60.88M | | | | 403.38M | | | | |
|
Pension
|
6.91M | | | | 12.24M | 13.45M | 8.46M | 6.83M | 4.78M | 4.72M | 5.02M | 1.19M | 1.22M | | 1.50M | 1.50M | 1.65M |
|
Minority Interest
|
224.74M | 4.08M | 5.18M | 7.72M | 245.94M | 9.28M | 17.17M | 20.54M | 27.12M | 7.72M | 275.45M | 22.30M | 3.22M | 7.34M | 306.18M | 28.60M | 6.81M |
|
Non-Current Deferred Tax Liability
|
12.41M | | | | 14.13M | | | 43.90M | 44.94M | 47.87M | 49.40M | 53.93M | 41.79M | | 69.49M | 68.00M | 77.69M |
|
Operating Leases
|
99.96M | | | | 93.77M | 113.00M | 115.06M | 110.77M | 119.48M | 117.83M | 120.33M | 179.25M | 211.94M | | 220.94M | 225.67M | 231.13M |
|
Other Non-Current Liabilities
|
28.89M | | | | 49.90M | 50.63M | 50.48M | 49.28M | 68.05M | 66.89M | 66.21M | 69.02M | 83.08M | | 93.81M | 92.94M | 99.46M |
|
Total Non-Current Liabilities
|
213.81M | | | | 222.37M | 2,241.20M | 2,221.39M | 2,344.47M | 2,614.67M | 2,600.11M | 2,579.81M | 2,756.36M | 3,513.91M | | 4,155.61M | 4,523.81M | 5,005.76M |
|
Total Liabilities
|
2,077.96M | | | | 2,483.33M | 2,630.88M | 2,604.65M | 2,828.33M | 3,197.96M | 3,174.56M | 3,342.87M | 3,663.68M | 4,105.95M | | 5,175.25M | 5,817.25M | 6,634.96M |
|
Total Debt
|
692.22M | | | | 624.26M | 248.79M | 235.99M | 361.47M | 744.30M | 344.73M | 319.67M | 365.83M | 541.86M | | 731.83M | 810.10M | 855.62M |
|
Common Equity
|
532.64M | | | | 804.09M | 1,378.10M | 1,394.78M | 1,411.40M | 1,168.76M | 1,458.90M | 1,457.76M | 1,481.02M | 1,180.53M | | 1,648.44M | 1,958.26M | 1,688.14M |
|
Shareholder's Equity
|
532.64M | | | | 804.09M | 1,116.75M | 1,131.19M | 1,141.53M | 1,168.76M | 1,187.33M | 1,182.31M | 1,210.54M | 1,440.93M | | 1,342.26M | 1,653.34M | 1,994.94M |
|
Liabilities and Shareholders Equity
|
2,835.34M | | | | 3,533.37M | 4,008.98M | 3,999.43M | 4,239.73M | 4,633.92M | 4,633.46M | 4,800.63M | 5,144.70M | 5,546.89M | 5,884.37M | 6,823.69M | 7,775.51M | 8,629.90M |
|
Retained Earnings
|
-31.96M | | | | 30.47M | 52.21M | 52.69M | 46.57M | 63.71M | 59.53M | 46.46M | 60.44M | 25.27M | | 81.58M | 79.92M | 99.31M |