|
Cash & Equivalents
|
12.83M | 0.61M | 21.14M | 16.32M | 98.07M | 83.33M | 87.08M | 103.31M | 103.30M | 32.50M | 140.00M | 112.70M | 56.53M | 124.50M | 84.82M | 69.00M | 69.53M | 30.71M | 34.70M | 20.00M | 32.92M | 41.50M | 24.05M | 43.70M | 20.90M | 31.70M | 26.60M | 36.80M | 23.80M | 30.04M | 23.01M | 20.00M | 24.10M | 19.60M | 13.50M | 27.60M |
|
Cash & Current Investments
|
12.83M | 0.61M | 21.14M | 16.32M | 98.07M | 83.33M | 87.08M | 103.31M | 103.30M | 32.50M | 140.00M | 112.70M | 56.53M | 124.50M | 84.82M | 69.00M | 69.53M | 30.71M | 34.70M | 20.00M | 32.92M | 41.50M | 24.05M | 43.70M | 20.90M | 31.70M | 26.60M | 36.80M | 23.80M | 30.04M | 23.01M | 20.00M | 24.10M | 19.60M | 13.50M | 27.60M |
|
Receivables - Net
|
| | | 195.96M | 211.47M | 221.46M | 241.35M | 153.59M | 223.65M | 248.16M | 203.22M | 204.41M | 281.86M | 58.57M | 105.94M | 244.43M | 200.71M | 337.20M | 325.22M | 298.53M | 360.40M | 399.82M | 480.71M | 410.31M | 488.61M | 510.12M | 499.29M | 381.19M | 429.82M | 447.92M | 411.01M | 350.41M | 378.21M | 387.77M | 386.18M | 351.72M |
|
Receivables - Other
|
| | | 58.78M | 74.08M | 118.28M | 80.23M | 15.70M | 86.81M | 98.22M | 33.78M | | 52.38M | 8.64M | 38.09M | 24.71M | 135.75M | 118.05M | 15.80M | 108.92M | 143.03M | 164.22M | 200.14M | 175.70M | 229.75M | 201.91M | 208.11M | 188.94M | 219.39M | 227.72M | 183.05M | 185.21M | 166.06M | 219.56M | 187.62M | 253.65M |
|
Receivables
|
| | | 254.75M | 285.55M | 339.74M | 321.58M | 169.29M | 310.46M | 346.38M | 236.99M | 204.41M | 334.24M | 67.20M | 144.03M | 269.14M | 336.46M | 455.25M | 341.02M | 407.45M | 503.43M | 564.04M | 680.86M | 586.01M | 718.36M | 712.03M | 707.40M | 570.12M | 649.21M | 675.64M | 594.06M | 535.62M | 544.27M | 607.33M | 573.80M | 605.37M |
|
Inventory
|
| | | 55.52M | 60.07M | 62.37M | 55.84M | 60.02M | 74.35M | 86.81M | 86.98M | 88.55M | 87.62M | 81.17M | 76.99M | 118.57M | 129.34M | 120.02M | 116.80M | 134.59M | 139.72M | 163.65M | 185.65M | 214.45M | 196.68M | 201.07M | 211.75M | 205.87M | 210.06M | 206.39M | 197.56M | 203.47M | 202.87M | 201.27M | 184.42M | 188.12M |
|
Prepaid Assets
|
| | | 21.40M | 26.85M | 29.24M | 33.36M | 49.92M | 24.84M | 20.33M | 23.02M | 34.83M | 38.20M | 25.50M | 31.43M | 65.64M | 47.89M | 62.72M | 85.57M | 68.33M | 74.30M | 71.76M | 95.20M | 112.53M | 119.97M | 121.98M | 100.85M | 124.14M | 94.95M | 90.25M | 107.89M | 85.21M | 87.27M | 93.21M | 122.73M | 56.92M |
|
Current Assets
|
| | | 352.03M | 478.52M | 518.79M | 502.06M | 461.22M | 479.11M | 486.02M | 496.34M | 488.97M | 517.97M | 299.69M | 337.64M | 567.13M | 583.22M | 668.69M | 671.57M | 630.38M | 761.56M | 840.92M | 996.06M | 956.67M | 1,070.19M | 1,073.91M | 1,067.62M | 954.25M | 978.01M | 1,002.31M | 922.52M | 848.52M | 858.51M | 921.38M | 894.41M | 877.97M |
|
Construction in Progress
|
| | | 25.68M | 41.68M | 33.17M | 31.51M | 56.70M | 31.78M | 5.27M | 4.62M | 26.73M | 43.02M | 45.17M | 20.44M | 153.72M | 135.38M | 141.99M | 101.89M | 89.60M | 116.84M | 151.67M | 149.74M | 158.52M | 172.92M | 181.32M | 179.34M | 156.59M | 184.04M | 216.21M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 494.78M | 549.30M | 561.01M | 583.94M | 627.05M | 640.77M | 647.61M | 638.69M | 651.70M | 642.87M | 613.14M | 582.87M | 1,120.95M | 1,105.94M | 1,076.90M | 1,069.89M | 1,199.29M | 1,218.96M | 1,267.39M | 1,295.19M | 1,362.36M | 1,430.98M | 1,546.19M | 1,613.44M | 1,645.37M | 1,694.23M | 1,750.98M | 1,834.21M | 1,891.00M | 1,926.06M | 1,929.43M | 1,925.87M | 2,054.18M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | | 20.10M | 18.15M | 51.61M | 38.31M | 58.01M | 115.65M | 38.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 5.36M | 77.95M | | | 0.61M | 0.62M | 0.28M | 0.26M | 12.59M | 21.24M | 21.24M | 21.24M | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 5.30M | 11.11M | 11.75M | 15.03M | 28.23M | 28.54M | 33.57M | 33.85M | 34.34M | 32.04M | 30.70M | 29.19M | 81.89M | 43.51M | 75.14M | 72.87M | 82.29M | 82.77M | 92.92M | 98.67M | 105.30M | 103.91M | 133.29M | 153.35M | 127.33M | 140.94M | 124.38M | 123.64M | 119.40M | 131.38M | 127.93M | 135.93M | 147.86M |
|
Non-Current Assets
|
| | | 500.07M | 560.41M | 572.76M | 598.97M | 655.28M | 789.74M | 817.35M | 798.89M | 794.46M | 780.58M | 751.43M | 721.10M | 1,322.81M | 1,333.55M | 1,306.44M | 1,294.53M | 1,410.28M | 1,429.32M | 1,494.21M | 1,529.10M | 1,619.26M | 1,690.43M | 1,850.59M | 2,021.50M | 2,079.30M | 2,119.61M | 2,239.04M | 2,350.36M | 2,447.87M | 2,497.31M | 2,519.67M | 2,608.98M | 2,680.34M |
|
Assets
|
| | | 852.10M | 1,038.93M | 1,091.56M | 1,101.03M | 1,116.50M | 1,268.86M | 1,303.38M | 1,295.23M | 1,283.43M | 1,298.55M | 1,051.12M | 1,058.75M | 1,889.94M | 1,916.78M | 1,975.13M | 1,966.09M | 2,040.66M | 2,190.88M | 2,335.13M | 2,525.16M | 2,575.93M | 2,760.62M | 2,924.50M | 3,089.12M | 3,033.56M | 3,097.62M | 3,241.36M | 3,272.88M | 3,296.39M | 3,355.82M | 3,441.05M | 3,503.39M | 3,558.30M |
|
Accounts Payables
|
| | | 2.00M | 139.08M | 93.29M | 95.62M | 80.49M | 122.67M | 108.10M | 91.02M | 117.61M | 108.14M | 27.38M | 70.01M | 193.34M | 184.80M | 182.88M | 229.00M | 288.80M | 333.60M | 311.40M | 378.48M | 326.82M | 412.50M | 368.72M | 358.60M | 293.73M | 316.00M | 348.27M | 347.07M | 314.12M | 369.11M | 404.46M | 350.10M | 358.62M |
|
Payables
|
| | | 2.00M | 139.08M | 93.29M | 95.62M | 80.49M | 122.67M | 108.10M | 91.02M | 117.61M | 108.14M | 27.38M | 70.01M | 193.34M | 184.80M | 182.88M | 229.00M | 288.80M | 333.60M | 311.40M | 378.48M | 326.82M | 412.50M | 368.72M | 358.60M | 293.73M | 316.00M | 348.27M | 347.07M | 314.12M | 369.11M | 404.46M | 350.10M | 358.62M |
|
Accumulated Expenses
|
| | | 24.99M | 22.46M | 22.33M | 27.49M | 22.79M | 26.93M | 22.96M | 31.49M | 39.45M | 32.10M | 8.49M | 13.62M | 118.38M | 166.19M | 256.68M | 230.87M | 235.12M | 247.09M | 269.64M | 286.50M | 280.68M | 239.75M | 265.34M | 268.02M | 261.07M | 234.90M | 249.35M | 240.64M | 206.71M | 219.34M | 244.51M | 201.85M | 232.15M |
|
Other Accumulated Expenses
|
| | | | | | | 9.59M | | | 10.44M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.01M | 0.37M | 0.38M | 0.82M | 0.39M | 0.39M | 0.40M | 0.40M | 0.41M | 0.41M | 0.35M | 0.36M | 0.36M | 0.37M | 0.38M | 0.38M | 1.01M | 1.01M | 1.01M | 1.02M | 1.02M | | | | | | | | | | | | 5.10M |
|
Current Leases
|
| | | | | | | | 14.40M | 18.19M | 20.37M | 23.65M | 25.04M | 20.73M | 21.49M | 23.48M | 22.99M | 34.63M | 38.32M | 31.03M | 31.25M | 30.84M | 29.19M | 27.29M | 26.60M | 27.61M | 28.02M | 39.87M | 46.15M | 56.73M | 64.11M | 66.65M | 72.94M | 79.53M | 91.37M | 94.20M |
|
Current Taxes
|
| | | | 2.29M | 2.29M | 2.29M | 16.80M | 21.90M | 21.90M | 42.10M | 22.30M | 48.30M | 51.10M | 47.50M | 19.00M | 84.70M | 53.30M | 48.30M | 58.50M | 41.70M | 41.90M | 70.80M | 2.29M | 61.95M | 52.29M | 94.77M | 12.06M | | 23.78M | 30.36M | 9.69M | 17.10M | 27.59M | | |
|
Current Deferred Revenue
|
| | | 9.23M | 6.78M | 3.84M | 0.75M | | | | | | | | | | | | | 4.60M | 1.67M | 1.55M | 0.98M | 3.86M | 3.42M | 19.34M | 16.77M | 5.17M | 37.44M | 37.44M | 37.44M | 40.78M | 7.72M | 7.72M | 7.72M | 7.89M |
|
Total Current Liabilities
|
| | | 220.50M | 250.01M | 205.70M | 204.84M | 219.74M | 274.41M | 270.70M | 253.98M | 266.50M | 283.27M | 100.95M | 166.01M | 356.15M | 393.55M | 491.14M | 509.05M | 569.25M | 623.20M | 622.07M | 704.86M | 649.50M | 754.78M | 744.23M | 793.81M | 639.42M | 662.37M | 743.90M | 748.57M | 666.52M | 716.56M | 793.38M | 677.20M | 720.35M |
|
Capital Leases
|
| | | | | | | | 38.02M | 35.84M | 31.82M | 24.88M | 21.02M | 12.90M | 6.50M | 11.32M | 9.75M | 6.33M | 4.63M | 4.45M | 3.39M | 10.49M | 15.86M | 22.49M | 23.44M | 33.77M | 98.11M | 133.65M | 147.58M | 179.88M | 203.25M | 203.51M | 207.68M | 206.56M | 211.97M | 213.30M |
|
Non-Current Debt
|
| | | 196.35M | 106.91M | 106.83M | 106.27M | 106.14M | 106.04M | 106.38M | 105.84M | 105.73M | 105.62M | 105.60M | 105.50M | 105.41M | 105.32M | 105.22M | 121.12M | 121.44M | 211.19M | 252.94M | 252.68M | 217.43M | 210.00M | 288.00M | 223.00M | 140.00M | 166.00M | 147.00M | 123.00M | 190.50M | 210.00M | 160.00M | 253.00M | 241.51M |
|
Preferred Stock Liabilities
|
| | | 42.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 278.10M | 315.56M | 326.85M | 307.75M | 305.51M | 320.90M | 274.39M | 226.66M | 226.08M | 188.13M | 168.69M | 159.41M | 73.18M | 12.62M | 12.15M | 17.20M | 2.40M | 2.45M | 2.70M | 2.29M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 28.80M | 37.24M | 44.04M | 50.64M | 27.02M | 33.91M | 19.56M | 79.64M | 28.91M | 14.89M | 2.67M | 65.53M | | 0.76M | 0.77M | 58.12M | 0.60M | 0.60M | 0.60M | 124.60M | 1.04M | 1.10M | 1.04M | 277.99M | 102.34M | 102.30M | 102.30M | 334.57M | 137.73M | 137.73M | 180.90M | 419.43M |
|
Operating Leases
|
| | | | | | | | 62.21M | 60.53M | 56.88M | 36.69M | 52.62M | 71.88M | 75.73M | 50.43M | 68.74M | 123.57M | 128.65M | 76.97M | 108.40M | 108.01M | 102.16M | 69.30M | 93.00M | 96.27M | 97.39M | 64.26M | 87.71M | 84.69M | 80.71M | 44.38M | 72.90M | 70.80M | 69.64M | 64.18M |
|
Other Non-Current Liabilities
|
| | | | | | | 16.82M | 20.07M | 20.07M | 40.31M | 48.48M | 42.60M | 45.70M | 47.51M | 56.59M | 84.67M | 53.29M | 48.34M | 37.55M | 41.72M | 41.89M | 70.79M | 118.87M | 114.84M | 114.84M | 114.84M | 112.47M | 75.03M | 75.03M | 75.01M | 74.89M | 67.18M | 67.18M | 67.18M | 66.87M |
|
Total Non-Current Liabilities
|
| | | | | | | 358.87M | 493.30M | 490.86M | 451.46M | 453.46M | 474.50M | 285.46M | 334.94M | 523.30M | 554.37M | 692.40M | 725.90M | 772.67M | 915.49M | 963.23M | 1,046.93M | 959.75M | 1,055.66M | 1,135.72M | 1,185.72M | 1,079.68M | 1,138.11M | 1,229.43M | 1,228.88M | 1,242.64M | 1,314.53M | 1,338.88M | 1,366.54M | 1,412.55M |
|
Total Liabilities
|
| | | 416.85M | 388.01M | 352.06M | 357.44M | 375.69M | 513.37M | 510.93M | 491.76M | 501.94M | 517.10M | 331.16M | 382.45M | 579.90M | 639.04M | 745.69M | 774.24M | 810.22M | 957.21M | 1,005.12M | 1,117.72M | 1,078.63M | 1,170.50M | 1,250.56M | 1,300.56M | 1,192.15M | 1,213.13M | 1,304.46M | 1,303.89M | 1,317.53M | 1,381.71M | 1,406.07M | 1,433.72M | 1,479.42M |
|
Total Debt
|
| | | 196.36M | 107.28M | 107.20M | 107.08M | 106.52M | 106.43M | 106.77M | 106.24M | 106.14M | 106.04M | 105.95M | 105.86M | 105.78M | 105.69M | 105.60M | 121.50M | 122.45M | 212.20M | 253.95M | 253.70M | 218.45M | 210.00M | 288.00M | 223.00M | 140.00M | 166.00M | 147.00M | 123.00M | 190.50M | 210.00M | 160.00M | 253.00M | 246.61M |
|
Common Equity
|
| | | 392.77M | 650.92M | 739.50M | 743.60M | 740.81M | 755.48M | 792.45M | 803.47M | 781.49M | 781.45M | 719.96M | 676.29M | 1,310.04M | 1,277.73M | 1,229.43M | 1,191.85M | 1,230.44M | 1,233.67M | 1,330.02M | 1,407.44M | 1,497.31M | 1,590.12M | 1,673.94M | 1,788.56M | 1,841.41M | 1,884.48M | 1,936.89M | 1,969.00M | 1,978.87M | 1,974.11M | 2,034.98M | 2,069.66M | 2,078.89M |
|
Shareholder's Equity
|
| | | 392.77M | 650.92M | 739.50M | 743.60M | 740.81M | 755.48M | 792.45M | 803.47M | 781.49M | 781.45M | 719.96M | 676.29M | 1,310.04M | 1,277.73M | 1,229.43M | 1,191.85M | 1,230.44M | 1,233.67M | 1,330.02M | 1,407.44M | 1,497.31M | 1,590.12M | 1,673.94M | 1,788.56M | 1,841.41M | 1,884.48M | 1,936.89M | 1,969.00M | 1,978.87M | 1,974.11M | 2,034.98M | 2,069.66M | 2,078.89M |
|
Liabilities and Shareholders Equity
|
| | | 852.10M | 1,038.93M | 1,091.56M | 1,101.03M | 1,116.50M | 1,268.86M | 1,303.38M | 1,295.23M | 1,283.43M | 1,298.55M | 1,051.12M | 1,058.75M | 1,889.94M | 1,916.78M | 1,975.13M | 1,966.09M | 2,040.66M | 2,190.88M | 2,335.13M | 2,525.16M | 2,575.93M | 2,760.62M | 2,924.50M | 3,089.12M | 3,033.56M | 3,097.62M | 3,241.36M | 3,272.88M | 3,296.39M | 3,355.82M | 3,441.05M | 3,503.39M | 3,558.30M |
|
Retained Earnings
|
| | | | 23.68M | 73.27M | 103.82M | 119.27M | 133.88M | 152.32M | 159.45M | 143.10M | 140.58M | 94.82M | 60.32M | 23.29M | -10.91M | -61.48M | -100.36M | -155.95M | -161.33M | -56.17M | 90.78M | 234.53M | 388.06M | 531.97M | 671.92M | 752.33M | 822.26M | 918.84M | 980.91M | 1,019.52M | 1,026.52M | 1,084.19M | 1,113.97M | 1,112.75M |
|
Treasury Shares
|
| | | 1.26M | 0.96M | 0.94M | 2.84M | 4.59M | 1.30M | 1.30M | 1.30M | 1.73M | | 2.24M | 2.29M | 2.18M | 2.69M | 1.79M | 1.78M | 2.74M | 3.22M | 2.01M | 4.70M | 8.19M | 5.17M | 60.09M | 11.67M | 13.71M | 1.48M | 2.80M | 4.74M | 6.32M | 3.01M | 2.96M | 2.92M | 2.87M |