|
Cash & Equivalents
|
652.00M | 664.10M | 615.10M | 830.60M | 941.50M | 544.90M | 407.80M | 367.10M | 347.50M |
|
Short-term Investments
|
| 127.20M | 119.00M | 6.10M | 6.00M | 7.60M | | | |
|
Cash & Current Investments
|
652.00M | 791.30M | 734.10M | 836.70M | 947.50M | 552.50M | 407.80M | 367.10M | 347.50M |
|
Receivables - Net
|
49.20M | 52.20M | 63.20M | 51.40M | 80.70M | 48.40M | 84.20M | 67.80M | 34.70M |
|
Receivables - Other
|
31.30M | 36.30M | 14.00M | 72.20M | 120.70M | 96.50M | 128.00M | 85.70M | 48.90M |
|
Receivables
|
80.50M | 88.50M | 77.20M | 123.60M | 201.40M | 144.90M | 212.20M | 153.50M | 83.60M |
|
Inventory
|
207.90M | 200.00M | 274.70M | 308.50M | 327.30M | 302.10M | 199.90M | 266.30M | 271.90M |
|
Current Assets
|
1,012.90M | 1,161.00M | 1,086.90M | 1,263.00M | 1,395.50M | 951.10M | 1,521.30M | 753.70M | 668.30M |
|
Property, Plant & Equipment (Net)
|
4,226.20M | 1,940.20M | 5,154.60M | 5,497.30M | 5,790.20M | 6,470.10M | 5,654.30M | 3,496.50M | 4,269.40M |
|
Long-Term Investments
|
52.60M | 69.00M | 76.80M | 10.00M | 9.00M | | | | |
|
Other Non-Current Assets
|
110.70M | 102.70M | 87.10M | 56.00M | 96.10M | 204.60M | 128.80M | 90.50M | 135.70M |
|
Non-Current Assets
|
2,387.60M | 2,805.90M | 2,874.10M | 2,599.10M | 2,758.80M | 3,020.50M | 2,903.80M | 3,784.20M | 4,706.10M |
|
Assets
|
| 6.00M | | | | | | | |
|
Accounts Payables
|
162.90M | 196.20M | 196.00M | 211.90M | 244.70M | 304.40M | 294.10M | 317.60M | 264.80M |
|
Payables
|
162.90M | 196.20M | 196.00M | 211.90M | 244.70M | 304.40M | 294.10M | 317.60M | 264.80M |
|
Current Leases
|
| | 2.20M | 13.40M | 18.00M | 21.40M | 5.10M | 21.10M | 28.80M |
|
Current Taxes
|
14.70M | 14.90M | 15.40M | 12.80M | 29.60M | 29.50M | 37.80M | 5.80M | 62.70M |
|
Current Deferred Revenue
|
| | | | | | | 240.70M | 151.10M |
|
Total Current Liabilities
|
195.50M | 231.10M | 227.20M | 266.00M | 334.80M | 581.70M | 646.20M | 630.80M | 550.60M |
|
Non-Current Debt
|
485.10M | 391.60M | 398.50M | 403.90M | 458.70M | 456.90M | 910.00M | 825.80M | 1,027.90M |
|
Non-Current Deffered Revenue
|
| | | 170.50M | 179.80M | | 240.80M | 10.90M | |
|
Non-Current Deferred Tax Liability
|
159.00M | 198.20M | 188.20M | 180.60M | 168.80M | 61.20M | 22.60M | 0.70M | 14.00M |
|
Operating Leases
|
| | 9.00M | 58.80M | 66.80M | 65.60M | 73.80M | 121.30M | 124.20M |
|
Other Non-Current Liabilities
|
| 0.20M | 6.00M | | 29.90M | 40.30M | 19.60M | | 0.70M |
|
Total Non-Current Liabilities
|
933.90M | 889.00M | 941.20M | 1,177.30M | 1,274.00M | 1,072.80M | 1,572.10M | 1,643.00M | 1,423.10M |
|
Total Liabilities
|
1,129.40M | 1,120.10M | 1,168.40M | 1,443.30M | 1,608.80M | 1,654.50M | 2,218.30M | 2,273.80M | 1,973.70M |
|
Total Debt
|
485.10M | 391.60M | 398.50M | 403.90M | 458.70M | 456.90M | 910.00M | 825.80M | 1,027.90M |
|
Common Equity
|
2,221.70M | 2,791.60M | 2,732.60M | 2,346.10M | 2,458.20M | 2,239.80M | 2,130.80M | 2,206.00M | 3,336.70M |
|
Shareholder's Equity
|
2,221.70M | 2,791.60M | 2,732.60M | 2,346.10M | 2,458.20M | 2,239.80M | 2,130.80M | 2,206.00M | 3,336.70M |
|
Liabilities and Shareholders Equity
|
| 6.00M | | | | | | | |
|
Retained Earnings
|
-409.70M | 91.30M | 63.10M | -350.20M | -307.90M | -562.20M | -632.40M | -538.30M | 259.40M |