|
Cash & Equivalents
|
109.30M | 3.30M | 3.10M | 2.50M | 3.00M | 2.60M | 1.50M | 3.80M | 2.60M | 2.20M | 3.00M | 2.40M | 2.60M | 3.10M | 3.60M | 3.00M | 3.30M | 5.40M | 4.20M | 99.60M | 10.30M | 4.30M | 6.10M | 4.50M | 5.50M |
|
Cash & Current Investments
|
109.30M | 3.30M | 3.10M | 2.50M | 3.00M | 2.60M | 1.50M | 3.80M | 2.60M | 2.20M | 3.00M | 2.40M | 2.60M | 3.10M | 3.60M | 3.00M | 3.30M | 5.40M | 4.20M | 99.60M | 10.30M | 4.30M | 6.10M | 4.50M | 5.50M |
|
Receivables - Net
|
0.50M | 0.30M | 0.30M | 0.30M | 0.40M | | | | | | | | | 122.70M | | 110.30M | 122.00M | 122.50M | 127.80M | 109.70M | 127.60M | 135.30M | 136.70M | 138.40M | 145.40M |
|
Receivables - Other
|
67.30M | 87.60M | 106.80M | 84.60M | 92.50M | 93.20M | 108.10M | 105.20M | 135.50M | 120.30M | 137.50M | 153.60M | 130.70M | 123.00M | 109.20M | | | | | | | | | | |
|
Receivables
|
67.80M | 87.90M | 107.10M | 84.90M | 92.90M | | | | | | | | | 245.70M | | 110.30M | 122.00M | 122.50M | 127.80M | 109.70M | 127.60M | 135.30M | 136.70M | 138.40M | 145.40M |
|
Prepaid Assets
|
3.30M | 4.70M | 3.00M | 0.50M | 7.80M | 5.60M | 4.20M | 1.40M | 13.40M | 10.60M | 6.70M | 2.40M | 13.50M | 6.20M | 3.80M | 0.80M | 12.40M | 7.00M | 4.50M | 1.50M | 12.80M | 5.90M | 3.30M | 2.40M | 8.20M |
|
Current Assets
|
180.40M | 95.90M | 113.20M | 87.90M | 103.70M | 101.40M | 113.80M | 110.40M | 151.50M | 133.10M | 147.20M | 158.40M | 146.80M | 132.30M | 116.60M | 114.10M | 137.70M | 136.80M | 139.30M | 214.10M | 154.20M | 149.40M | 150.10M | 150.90M | 168.20M |
|
Property, Plant & Equipment (Net)
|
2,735.30M | 3,010.10M | 3,028.70M | 3,068.60M | 3,103.30M | 3,111.30M | 3,094.50M | 3,100.70M | 3,118.10M | 3,125.00M | 3,117.90M | 3,144.60M | 3,159.60M | 3,172.80M | 3,183.00M | 3,188.30M | 3,207.80M | 3,229.20M | 3,215.00M | 3,237.30M | 3,291.80M | 3,325.40M | 3,324.40M | 3,344.70M | 3,376.30M |
|
Long-Term Investments
|
67.30M | 107.80M | 110.50M | 107.60M | 108.20M | 108.40M | 103.60M | 102.50M | 102.40M | 101.60M | 97.30M | 96.90M | 98.30M | 93.90M | 92.90M | 92.80M | 91.40M | 90.20M | 89.40M | 89.20M | 88.50M | 87.00M | 85.50M | 84.80M | 84.50M |
|
Long-Term Deferred Tax
|
10.70M | 49.80M | 48.10M | 46.40M | 44.60M | 42.50M | 66.40M | 62.80M | 74.50M | 117.30M | 112.30M | 191.60M | 184.10M | 177.20M | 174.90M | 254.00M | 329.00M | 324.40M | 410.50M | 501.60M | 605.20M | 582.60M | 697.50M | 837.30M | 804.00M |
|
Other Non-Current Assets
|
6.90M | 12.90M | 12.90M | 12.00M | 10.80M | 10.00M | 9.40M | 9.10M | 8.40M | 7.80M | 7.10M | 6.50M | 12.00M | 11.30M | 10.60M | 10.00M | 9.20M | 8.60M | 8.40M | 7.70M | 7.00M | 6.40M | 6.10M | 5.40M | 4.70M |
|
Non-Current Assets
|
2,810.80M | 3,181.80M | 3,201.30M | 3,235.70M | 3,268.00M | 3,273.10M | 3,274.80M | 3,276.00M | 3,304.30M | 3,352.50M | 3,335.30M | 3,440.30M | 3,454.70M | 3,455.90M | 3,461.90M | 3,545.60M | 3,637.80M | 3,652.70M | 3,723.50M | 3,836.00M | 3,992.70M | 4,001.60M | 4,113.50M | 4,272.20M | 4,269.50M |
|
Assets
|
2,991.20M | 3,277.70M | 3,314.50M | 3,323.60M | 3,371.70M | 3,374.50M | 3,388.60M | 3,386.40M | 3,455.80M | 3,485.60M | 3,482.50M | 3,598.70M | 3,601.50M | 3,588.20M | 3,578.50M | 3,659.70M | 3,775.50M | 3,789.50M | 3,862.80M | 4,050.10M | 4,146.90M | 4,151.00M | 4,263.60M | 4,423.10M | 4,437.70M |
|
Accounts Payables
|
18.60M | 47.90M | 37.90M | 36.40M | 40.10M | 30.00M | 20.30M | 22.30M | 49.40M | 37.60M | 35.60M | 32.30M | 34.60M | 35.00M | 39.80M | 27.50M | 36.20M | 41.20M | 31.20M | 41.80M | 44.90M | 55.90M | 39.70M | 44.20M | 53.00M |
|
Payables
|
18.60M | 47.90M | 37.90M | 36.40M | 40.10M | 30.00M | 20.30M | 22.30M | 49.40M | 37.60M | 35.60M | 32.30M | 34.60M | 35.00M | 39.80M | 27.50M | 36.20M | 41.20M | 31.20M | 41.80M | 44.90M | 55.90M | 39.70M | 44.20M | 53.00M |
|
Accumulated Expenses
|
85.60M | 88.70M | 84.30M | 89.30M | 57.80M | 54.10M | 40.20M | 62.70M | 60.00M | 76.20M | 55.50M | 85.10M | 83.80M | 82.90M | 70.90M | 82.70M | 89.20M | 105.90M | 86.10M | 88.10M | 103.60M | 93.80M | 91.80M | 102.20M | 89.90M |
|
Other Accumulated Expenses
|
16.30M | 35.30M | 29.50M | 24.80M | 25.40M | 22.50M | 15.80M | 16.60M | 21.60M | 18.80M | 21.30M | 22.00M | 29.10M | 23.40M | 20.20M | 21.30M | 31.30M | 27.20M | 29.10M | 28.80M | 33.70M | 28.10M | 28.00M | 35.60M | 33.70M |
|
Short term Debt
|
11.30M | | 2.50M | 5.00M | 7.50M | 10.00M | 12.50M | 15.00M | 17.50M | 20.00M | 22.50M | | | 2.50M | 5.00M | 7.50M | 10.00M | 12.50M | 15.00M | 17.50M | 20.00M | 22.50M | 25.00M | 27.50M | 30.00M |
|
Total Current Liabilities
|
138.10M | 176.10M | 145.80M | 157.80M | 132.30M | 125.00M | 94.30M | 127.00M | 168.70M | 170.90M | 143.80M | 152.50M | 157.50M | 159.50M | 138.50M | 148.80M | 173.80M | 210.20M | 157.20M | 192.20M | 220.90M | 219.30M | 186.10M | 213.50M | 224.30M |
|
Non-Current Debt
|
969.80M | 1,753.50M | 1,812.10M | 1,822.70M | 1,895.50M | 1,900.10M | 1,886.20M | 1,817.30M | 2,595.10M | 2,543.50M | 2,538.40M | 2,937.40M | 2,909.00M | 2,883.10M | 2,985.10M | 3,061.20M | 3,138.30M | 3,198.90M | 3,310.40M | 3,442.80M | 3,469.80M | 3,449.40M | 3,546.80M | 3,686.90M | 3,764.90M |
|
Non-Current Deferred Tax Liability
|
10.70M | 0.20M | | | | | | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.50M | 0.40M | 0.40M | 0.50M | 0.50M | 0.40M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Other Non-Current Liabilities
|
7.20M | 16.00M | 16.20M | 15.90M | 24.70M | 23.40M | 23.00M | 23.50M | 22.90M | 17.70M | 18.10M | 20.90M | 20.70M | 16.10M | 16.00M | 14.50M | 17.60M | 16.70M | 13.10M | 12.10M | 13.90M | 16.50M | 17.30M | 14.60M | 21.50M |
|
Total Non-Current Liabilities
|
1,107.90M | 1,929.60M | 1,957.90M | 1,980.50M | 2,027.80M | 2,025.10M | 1,980.50M | 1,944.30M | 2,763.80M | 2,714.80M | 2,682.60M | 3,090.30M | 3,066.90M | 3,043.10M | 3,124.00M | 3,210.40M | 3,312.60M | 3,409.60M | 3,468.00M | 3,635.40M | 3,691.20M | 3,669.20M | 3,733.40M | 3,900.90M | 3,989.70M |
|
Total Liabilities
|
1,115.10M | 1,945.60M | 1,974.10M | 1,996.40M | 2,052.50M | 2,048.50M | 2,003.50M | 1,967.80M | 2,786.70M | 2,732.50M | 2,700.70M | 3,111.20M | 3,087.60M | 3,059.20M | 3,140.00M | 3,224.90M | 3,330.20M | 3,426.30M | 3,481.10M | 3,647.50M | 3,705.10M | 3,685.70M | 3,750.70M | 3,915.50M | 4,011.20M |
|
Total Debt
|
981.10M | 1,753.50M | 1,814.60M | 1,827.70M | 1,903.00M | 1,910.10M | 1,898.70M | 1,832.30M | 2,612.60M | 2,563.50M | 2,560.90M | 2,937.40M | 2,909.00M | 2,885.60M | 2,990.10M | 3,068.70M | 3,148.30M | 3,211.40M | 3,325.40M | 3,460.30M | 3,489.80M | 3,471.90M | 3,571.80M | 3,714.40M | 3,794.90M |
|
Common Equity
|
1,876.10M | 1,332.10M | 1,340.40M | 1,327.20M | 1,319.20M | 1,326.00M | 1,385.10M | 1,418.60M | 669.10M | 753.10M | 781.80M | 487.50M | 513.90M | 529.00M | 438.50M | 434.80M | 445.30M | 363.20M | 381.70M | 402.60M | 441.80M | 530.70M | 601.30M | 635.00M | 572.50M |
|
Shareholder's Equity
|
1,876.10M | 1,332.10M | 1,340.40M | 1,327.20M | 1,319.20M | 1,326.00M | 1,385.10M | 1,418.60M | 669.10M | 753.10M | 781.80M | 487.50M | 513.90M | 529.00M | 438.50M | 434.80M | 445.30M | 363.20M | 381.70M | 402.60M | 441.80M | 530.70M | 601.30M | 635.00M | 572.50M |
|
Liabilities and Shareholders Equity
|
2,991.20M | 3,277.70M | 3,314.50M | 3,323.60M | 3,371.70M | 3,374.50M | 3,388.60M | 3,386.40M | 3,455.80M | 3,485.60M | 3,482.50M | 3,598.70M | 3,601.50M | 3,588.20M | 3,578.50M | 3,659.70M | 3,775.50M | 3,789.50M | 3,862.80M | 4,050.10M | 4,146.90M | 4,151.00M | 4,263.60M | 4,423.10M | 4,437.70M |
|
Retained Earnings
|
14.90M | 0.40M | 0.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.11M | 0.14M | 0.26M | 0.24M | 0.23M | 0.23M | 0.20M | 0.20M | 0.20M | 31.25M | 0.15M | 0.15M | 0.15M | 13.56M | | | | 3.62M | | | | 2.82M | | 0.27M | 1.71M |