|
Cash & Equivalents
|
898.80M | 898.80M | 585.42M | 585.42M | 585.42M | 585.42M | 916.49M | 508.61M | 916.49M | 530.47M | 514.08M | 515.59M | 433.05M | 514.08M | 293.82M | 293.80M | 445.71M | 397.50M | 578.00M | 629.00M | 629.00M | 578.00M |
|
Short-term Investments
|
| | 27.50M | | | | | | | | | | | | 0.56M | | | | | | | |
|
Cash & Current Investments
|
898.80M | 898.80M | 612.91M | 585.42M | 585.42M | 585.42M | 916.49M | 508.61M | 916.49M | 530.47M | 514.08M | 515.59M | 433.05M | 514.08M | 294.39M | 293.80M | 445.71M | 397.50M | 578.00M | 629.00M | 629.00M | 578.00M |
|
Receivables - Net
|
| | 327.19M | | | | 471.75M | | | | 663.47M | | | | 607.84M | | | | 313.36M | | | |
|
Receivables - Other
|
| | | | | | 0.55M | | | | 387.02M | | | | 317.45M | | | | 44.43M | | | |
|
Receivables
|
| | 327.19M | | | | 472.30M | | | | 1,050.49M | | | | 925.29M | | | | 357.79M | | | |
|
Inventory
|
| | 49.22M | | | 38.84M | 42.02M | 39.63M | 61.64M | 70.07M | 74.22M | 66.18M | 32.62M | 60.38M | 40.59M | 39.88M | 33.56M | 31.87M | 30.60M | 44.30M | 39.00M | 40.80M |
|
Prepaid Assets
|
| | 16.54M | | | | 25.08M | | | | 26.82M | | | | 29.98M | | | | 14.52M | | | |
|
Current Assets
|
-525.09M | | 989.32M | | | | 1,430.39M | | | 1,287.62M | 1,252.93M | 1,359.74M | 1,078.18M | 1,138.58M | 972.61M | 736.11M | 882.31M | 852.74M | 924.30M | 961.20M | 984.50M | 1,069.20M |
|
Construction in Progress
|
| | | | | 1.13M | 1.13M | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.95M | 0.95M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2,700.13M | | 2,820.52M | | | 1,482.06M | 3,328.49M | 1,821.32M | 2,019.03M | 2,006.76M | 2,075.44M | 2,116.82M | 1,868.46M | 1,754.37M | 1,740.23M | 1,516.24M | 1,423.02M | 1,436.94M | 1,322.20M | 1,450.10M | 1,426.20M | 1,468.00M |
|
Long-Term Investments
|
| | 155.20M | | | 152.99M | 165.10M | 56.10M | 2.77M | 2.15M | 6.12M | 4.41M | 7.23M | 1.89M | 1.54M | 8.18M | 12.14M | 31.17M | 29.40M | 32.40M | 33.60M | 64.20M |
|
Goodwill
|
518.14M | | 656.26M | | | 727.36M | 779.90M | 945.75M | 954.10M | 917.02M | 763.39M | 758.57M | 664.45M | 638.54M | 619.30M | 467.99M | 442.54M | 441.97M | 403.20M | 417.80M | 430.70M | 441.30M |
|
Intangibles
|
1,094.43M | | 1,500.38M | | | 91.86M | 1,806.62M | | | | 1,812.49M | | | | 1,552.33M | | | | 1,077.19M | | | |
|
Goodwill & Intangibles
|
1,612.57M | | 2,156.64M | | | 819.23M | 2,586.51M | 945.75M | 954.10M | 917.02M | 2,575.88M | 758.57M | 664.45M | 638.54M | 2,171.63M | 467.99M | 442.54M | 441.97M | 1,480.39M | 417.80M | 430.70M | 441.30M |
|
Long-Term Deferred Tax
|
| | 13.44M | | | 17.80M | 11.06M | 8.44M | 8.83M | 10.94M | 78.37M | 89.12M | 59.25M | 60.87M | 63.79M | 63.47M | 60.94M | 64.51M | 73.30M | 76.10M | 88.90M | 98.40M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | 21.14M | 26.04M | 6.88M | | | | | 99.90M | 105.00M |
|
Non-Current Assets
|
2,874.79M | | 3,253.27M | | | | 3,860.54M | | | 4,950.02M | 4,852.95M | 5,134.02M | 4,606.16M | 4,401.70M | 4,392.10M | 3,870.03M | 3,657.84M | 3,718.49M | 3,322.20M | 3,454.90M | 3,505.30M | 3,614.10M |
|
Assets
|
2,349.70M | | 2,040.91M | | | 4,570.55M | 2,038.38M | 2,305.69M | 6,404.37M | 6,237.64M | 2,270.66M | 6,493.77M | 5,684.34M | 5,540.28M | 5,364.71M | 4,606.14M | 4,540.15M | 4,571.23M | 4,246.50M | 4,416.10M | 4,489.80M | 4,683.30M |
|
Accounts Payables
|
| | 409.49M | | | | 499.43M | | | | 669.15M | | | | 532.63M | | | | 422.50M | | | |
|
Notes Payables
|
| | 186.12M | | | | 207.62M | | | | | | | | | | | | | | | |
|
Payables
|
| | 595.61M | | | | 707.05M | | | | 669.15M | | | | 532.63M | | | | 422.50M | | | |
|
Accumulated Expenses
|
| | -14.99M | | | -5.44M | -6.86M | 1.15M | 0.47M | -1.69M | -2.09M | 0.14M | | | -0.32M | | | | -0.07M | | | |
|
Short term Debt
|
| | 186.12M | | | 1,956.84M | 2,401.47M | 2,389.80M | 2,655.67M | 2,577.36M | 2,906.29M | 3,104.40M | 3,028.77M | 3,084.21M | 3,056.70M | 3,285.12M | 3,421.86M | 3,354.76M | 3,219.20M | 3,167.50M | 3,137.20M | 3,137.60M |
|
Current Leases
|
| | 28.25M | | | | 50.56M | | | | 87.24M | | | | 91.16M | | | | 82.07M | | | |
|
Current Taxes
|
30.37M | | 48.70M | | | 66.24M | 68.83M | 69.43M | 57.35M | 64.10M | 70.01M | 71.75M | 59.44M | 65.32M | 75.61M | 58.73M | 60.51M | 58.11M | 49.90M | 47.70M | 52.00M | 63.50M |
|
Current Deferred Revenue
|
| | 2.22M | | | | 20.43M | | | | 22.90M | | | | 41.46M | | | | 64.88M | | | |
|
Total Current Liabilities
|
| | 683.64M | | | | 830.56M | | | 1,446.42M | 1,266.39M | 1,200.65M | 1,156.06M | 1,232.12M | 1,221.96M | 783.17M | 707.86M | 740.43M | 648.20M | 755.50M | 641.20M | 667.10M |
|
Non-Current Debt
|
| | 2,017.09M | | | | 2,401.47M | | | | 2,906.29M | | | | 3,056.70M | | | | 3,219.22M | | | |
|
Minority Interest
|
| | -0.63M | | | | -4.32M | | | 220.83M | -6.07M | 229.60M | 236.45M | 229.18M | 237.51M | 226.91M | 202.69M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 35.00M | 35.70M |
|
Non-Current Deferred Tax Liability
|
| | 177.18M | | | 199.53M | 169.12M | 236.08M | 268.13M | 194.08M | 183.52M | 173.02M | 154.59M | 141.84M | 137.11M | 123.34M | 120.98M | 127.92M | 88.60M | 98.00M | 94.30M | 97.60M |
|
Operating Leases
|
| | 286.50M | | | 349.69M | 325.54M | 358.22M | 409.05M | 403.34M | 518.32M | 513.53M | 504.12M | 507.01M | 510.84M | 492.48M | 492.70M | 513.48M | 470.50M | 490.80M | 502.30M | 525.40M |
|
Other Non-Current Liabilities
|
| | 9.56M | | | 461.89M | 499.43M | 558.61M | 617.57M | 595.78M | 669.15M | 687.29M | 520.61M | 569.76M | 532.63M | 411.18M | 386.36M | 400.93M | 377.10M | 398.30M | 349.00M | 335.30M |
|
Total Non-Current Liabilities
|
| | 2,539.81M | | | 2,868.12M | 2,968.04M | 279.66M | 4,196.46M | 3,295.59M | 3,694.12M | 3,879.49M | 3,777.54M | 3,823.37M | 3,795.40M | 3,986.09M | 4,121.90M | 4,096.77M | 3,912.70M | 3,845.00M | 3,947.00M | 3,978.10M |
|
Total Liabilities
|
768.21M | | 747.43M | | | 3,330.01M | 745.94M | 838.27M | 4,814.03M | 4,742.02M | 935.39M | 5,080.14M | 4,933.60M | 5,055.49M | 5,017.36M | 4,769.26M | 4,829.77M | 4,837.20M | 4,560.90M | 4,600.50M | 4,588.20M | 4,645.20M |
|
Total Debt
|
| | 2,203.21M | | | 1,956.84M | 4,802.94M | 2,389.80M | 2,655.67M | 2,577.36M | 5,812.58M | 3,104.40M | 3,028.77M | 3,084.21M | 6,113.39M | 3,285.12M | 3,421.86M | 3,354.76M | 6,438.41M | 3,167.50M | 3,137.20M | 3,137.60M |
|
Common Equity
|
1,430.32M | | 1,224.19M | | | 1,240.54M | 1,743.56M | 1,888.27M | 1,590.34M | 1,495.62M | 1,360.23M | 1,413.63M | 750.75M | 484.79M | 347.35M | -163.12M | -289.61M | -265.96M | -314.40M | -184.40M | -98.40M | 38.10M |
|
Shareholder's Equity
|
1,430.32M | | 1,224.19M | | | | 1,743.56M | | | | 1,360.23M | | | | 347.35M | | | | -454.58M | | | |
|
Liabilities and Shareholders Equity
|
2,349.70M | | 2,040.91M | | | 4,570.55M | 2,038.38M | 2,305.69M | 6,404.37M | 6,237.64M | 2,270.66M | 6,493.77M | 5,684.34M | 5,540.28M | 5,364.71M | 4,606.14M | 4,540.15M | 4,571.23M | 4,246.50M | 4,416.10M | 4,489.80M | 4,683.30M |
|
Retained Earnings
|
-587.15M | | -2835.39M | | | -2788.09M | -2860.20M | -2842.13M | -3017.81M | -3064.34M | -3317.65M | -3308.61M | -4550.93M | -4814.31M | -5293.39M | -6846.72M | -6967.79M | -7171.93M | -6944.00M | -6892.30M | -6875.50M | -6724.50M |