|
Cash & Equivalents
|
49.18M | 134.39M | 65.49M | 35.13M | 52.86M | 89.70M | 83.17M | 61.51M | 107.39M | 70.68M |
|
Cash & Current Investments
|
49.18M | 134.39M | 65.49M | 35.13M | 52.86M | 89.70M | 83.17M | 61.51M | 107.39M | 70.68M |
|
Receivables - Net
|
99.98M | 88.26M | 79.51M | 61.53M | 114.55M | 201.65M | 164.86M | 146.09M | 220.38M | 280.88M |
|
Receivables - Other
|
| | | | | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M |
|
Receivables
|
99.98M | 88.26M | 79.51M | 61.53M | 114.55M | 241.65M | 204.86M | 186.09M | 260.38M | 320.88M |
|
Inventory
|
65.85M | 51.53M | 41.05M | 52.35M | 58.17M | 89.84M | 71.10M | 84.63M | 99.14M | 84.92M |
|
Prepaid Assets
|
33.51M | 31.13M | 17.87M | 30.68M | 45.81M | 75.76M | 80.73M | 67.28M | 86.43M | 64.14M |
|
Current Assets
|
262.58M | 305.31M | 208.84M | 190.19M | 271.39M | 456.96M | 399.87M | 379.32M | 513.34M | 500.62M |
|
Buildings
|
979.50M | | 991.42M | | 1,032.72M | | | | | |
|
Construction in Progress
|
45.80M | | 74.95M | | 61.55M | | | | | |
|
Land & Improvements
|
515.70M | | 523.34M | | 524.27M | | | | | |
|
Property, Plant & Equipment (Net)
|
1,648.75M | 1,613.80M | 1,635.33M | 1,683.58M | 1,689.03M | 4,979.02M | 4,296.95M | 4,347.87M | 4,403.99M | 4,364.63M |
|
Goodwill
|
264.74M | 263.56M | 264.62M | 263.18M | 262.59M | 2,786.11M | 3,296.52M | 3,303.35M | 3,143.88M | 2,064.54M |
|
Intangibles
|
49.21M | 48.88M | 49.06M | 48.80M | 48.58M | 898.66M | 897.83M | 897.87M | 898.39M | 722.31M |
|
Goodwill & Intangibles
|
313.95M | 312.44M | 313.69M | 311.98M | 311.17M | 3,684.77M | 4,194.36M | 4,201.23M | 4,042.27M | 2,786.86M |
|
Other Non-Current Assets
|
3.44M | 2.25M | 1.50M | 1.26M | 1.06M | 12.19M | 12.05M | 13.76M | 16.57M | 22.29M |
|
Non-Current Assets
|
2,053.84M | 2,013.30M | 2,031.69M | 2,074.08M | 2,076.44M | 8,912.26M | 8,730.65M | 8,784.60M | 8,939.58M | 7,388.87M |
|
Assets
|
2,316.42M | 2,318.60M | 2,240.53M | 2,264.26M | 2,347.83M | 9,369.23M | 9,130.52M | 9,163.92M | 9,452.92M | 7,889.49M |
|
Accounts Payables
|
79.34M | 56.15M | 37.59M | 52.85M | 84.13M | 120.35M | 107.06M | 128.89M | 160.94M | 117.55M |
|
Payables
|
79.34M | 56.15M | 37.59M | 52.85M | 84.13M | 120.35M | 107.06M | 128.89M | 160.94M | 117.55M |
|
Accumulated Expenses
|
30.71M | 49.27M | 37.42M | 51.60M | 35.08M | 124.62M | 54.34M | 96.50M | 73.61M | 93.81M |
|
Other Accumulated Expenses
|
43.81M | 42.66M | 35.35M | 38.35M | 51.00M | 135.07M | 124.27M | 128.57M | 155.44M | 152.30M |
|
Short term Debt
|
| | | | 10.00M | 210.00M | 210.00M | 210.00M | 15.04M | 15.04M |
|
Current Taxes
|
16.58M | 44.87M | 45.30M | 14.72M | 21.32M | 74.37M | 41.02M | 34.55M | 43.30M | 44.24M |
|
Current Deferred Revenue
|
273.74M | 186.18M | 183.70M | 225.69M | 281.80M | 330.94M | 302.33M | 368.63M | 453.45M | 333.10M |
|
Total Current Liabilities
|
496.18M | 446.46M | 402.73M | 424.27M | 539.87M | 1,140.61M | 926.68M | 1,035.89M | 991.99M | 860.34M |
|
Capital Leases
|
| | | | | | 1.37M | | | |
|
Non-Current Debt
|
2,427.59M | 2,272.96M | 2,275.45M | 2,435.94M | 2,348.79M | 4,574.51M | 4,723.07M | 5,037.57M | 5,273.14M | 5,011.93M |
|
Non-Current Deffered Revenue
|
| | | | | | 290.39M | | | |
|
Minority Interest
|
| | | | | 545.68M | 241.82M | 241.82M | 247.30M | 247.30M |
|
Non-Current Deferred Tax Liability
|
66.84M | 66.17M | 105.33M | 56.96M | 65.38M | 476.29M | 542.58M | 353.76M | 494.40M | 456.51M |
|
Operating Leases
|
77.68M | 74.96M | 71.95M | 68.63M | 66.87M | 236.81M | 230.44M | 229.18M | 229.22M | 214.19M |
|
Other Non-Current Liabilities
|
27.71M | 29.18M | 30.80M | 9.39M | 9.00M | 53.74M | 133.67M | 133.31M | 135.30M | 168.54M |
|
Total Non-Current Liabilities
|
3,051.37M | 2,855.20M | 2,792.70M | 2,985.79M | 3,020.91M | 6,973.90M | 6,954.98M | 7,196.82M | 7,542.81M | 7,106.63M |
|
Total Liabilities
|
3,079.08M | 2,884.37M | 2,823.49M | 2,995.18M | 3,029.91M | 7,027.65M | 7,088.65M | 7,330.14M | 7,678.11M | 7,275.17M |
|
Total Debt
|
2,427.59M | 2,272.96M | 2,275.45M | 2,435.94M | 2,358.79M | 4,784.51M | 4,933.07M | 5,247.57M | 5,288.18M | 5,026.97M |
|
Common Equity
|
-762.66M | -565.77M | -582.96M | -730.92M | -682.08M | 2,341.58M | 2,041.86M | 1,833.78M | 1,774.80M | 614.31M |
|
Shareholder's Equity
|
-762.66M | -565.77M | -582.96M | -730.92M | -682.08M | 2,341.58M | 2,041.86M | 1,833.78M | 1,774.80M | 614.31M |
|
Liabilities and Shareholders Equity
|
2,316.42M | 2,318.60M | 2,240.53M | 2,264.26M | 2,347.83M | 9,369.23M | 9,130.52M | 9,163.92M | 9,452.92M | 7,889.49M |
|
Retained Earnings
|
14.44M | 15.02M | 14.70M | 15.01M | 14.69M | 110.97M | -164.27M | -383.99M | -483.64M | -1670.98M |
|
Treasury Shares
|
| | 0.93M | | | | 2.01M | | | |