|
Cash & Equivalents
|
898.80M | 585.42M | 916.49M |
|
Short-term Investments
|
| 27.50M | |
|
Cash & Current Investments
|
898.80M | 612.91M | 916.49M |
|
Receivables - Net
|
| 327.19M | 471.75M |
|
Receivables - Other
|
| | 0.55M |
|
Receivables
|
| 327.19M | 472.30M |
|
Inventory
|
| 49.22M | 42.02M |
|
Prepaid Assets
|
| 16.54M | 25.08M |
|
Current Assets
|
-525.09M | 989.32M | 1,430.39M |
|
Property, Plant & Equipment (Net)
|
2,700.13M | 2,820.52M | 3,328.49M |
|
Long-Term Investments
|
| 155.20M | 165.10M |
|
Goodwill
|
518.14M | 656.26M | 779.90M |
|
Intangibles
|
1,094.43M | 1,500.38M | 1,806.62M |
|
Goodwill & Intangibles
|
1,612.57M | 2,156.64M | 2,586.51M |
|
Long-Term Deferred Tax
|
| | 11.06M |
|
Non-Current Assets
|
2,874.79M | 3,253.27M | 3,860.54M |
|
Assets
|
2,349.70M | 2,040.91M | 2,038.38M |
|
Accounts Payables
|
| 409.49M | 499.43M |
|
Notes Payables
|
| 186.12M | 207.62M |
|
Payables
|
| 595.61M | 707.05M |
|
Short term Debt
|
| 186.12M | 207.62M |
|
Current Leases
|
| 28.25M | 50.56M |
|
Current Taxes
|
30.37M | 48.70M | 68.83M |
|
Current Deferred Revenue
|
| 2.22M | 20.43M |
|
Total Current Liabilities
|
| 683.64M | 830.56M |
|
Non-Current Debt
|
| 2,017.09M | 2,401.47M |
|
Non-Current Deferred Tax Liability
|
| | 169.12M |
|
Operating Leases
|
| 286.50M | 325.54M |
|
Other Non-Current Liabilities
|
| 9.56M | 0.31M |
|
Total Non-Current Liabilities
|
| 2,539.81M | 2,968.04M |
|
Total Liabilities
|
768.21M | 747.43M | 745.94M |
|
Total Debt
|
| 2,203.21M | 2,609.09M |
|
Common Equity
|
1,430.32M | 1,224.19M | 1,743.56M |
|
Shareholder's Equity
|
1,430.32M | 1,224.19M | 1,743.56M |
|
Liabilities and Shareholders Equity
|
2,349.70M | 2,040.91M | 2,038.38M |
|
Retained Earnings
|
-587.15M | -2835.39M | -2860.20M |