|
Cash & Equivalents
|
0.33M | 1.78M | | | 0.57M | 0.24M | 36.72M | 76.31M | 96.71M | 164.49M | 182.63M | 146.49M | 116.85M | 148.53M | 192.60M | 178.19M | 190.28M | 245.02M | 367.00M | 346.40M | 501.89M | 689.54M | 675.44M | 667.28M | 676.57M | 618.47M | 401.12M | 399.32M | 275.68M | 276.14M | 260.05M | 247.56M | 251.76M | 280.49M | 266.80M |
|
Cash & Current Investments
|
0.33M | 1.78M | | | 0.57M | 0.24M | 36.72M | 76.31M | 96.71M | 164.49M | 182.63M | 146.49M | 116.85M | 148.53M | 192.60M | 178.19M | 190.28M | 245.02M | 367.00M | 346.40M | 501.89M | 689.54M | 675.44M | 667.28M | 676.57M | 618.47M | 401.12M | 399.32M | 275.68M | 276.14M | 260.05M | 247.56M | 251.76M | 280.49M | 266.80M |
|
Receivables - Net
|
| | | 100.51M | | | 167.17M | 107.39M | 126.94M | 120.66M | 105.78M | 77.74M | 60.52M | 61.24M | 81.56M | 107.23M | 119.24M | 130.10M | 149.77M | 179.65M | 247.40M | 207.72M | 170.77M | 151.57M | 137.38M | 186.76M | 189.71M | 196.00M | 175.43M | 136.21M | 123.76M | 157.87M | 160.33M | 187.47M | 116.53M |
|
Receivables - Other
|
| | | 13.70M | | | | | | 113.20M | 100.40M | 68.70M | 51.30M | 52.30M | 72.00M | 95.20M | 105.90M | 114.80M | 125.10M | 151.10M | 210.50M | 160.60M | 138.60M | 123.20M | 96.40M | 126.20M | 124.40M | 125.30M | 130.00M | 115.10M | 123.80M | 127.30M | 123.40M | 119.60M | 33.95M |
|
Receivables
|
| | | 114.21M | | | 167.17M | 107.39M | 126.94M | 233.86M | 206.18M | 146.44M | 111.83M | 113.54M | 153.56M | 202.43M | 225.14M | 244.90M | 274.87M | 330.75M | 457.90M | 368.32M | 309.37M | 274.77M | 233.78M | 312.96M | 314.11M | 321.30M | 305.43M | 251.31M | 247.56M | 285.17M | 283.73M | 307.07M | 150.48M |
|
Current Deferred Tax Assets
|
| | | 0.10M | 0.91M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.22M | 0.18M | 0.33M | 0.15M | 0.11M | 2.03M | 6.69M | 5.66M | 5.05M | 4.51M | 4.15M | 4.49M | 4.61M | 3.60M | 2.81M | 2.09M | 1.57M | 0.55M | 1.69M | 1.15M | 0.61M | 1.05M | 1.33M | 0.88M | 0.51M | 0.43M | 0.95M | 1.69M | 1.55M | 2.87M | 0.89M | 2.74M | 1.52M | 0.88M |
|
Current Assets
|
| 2.00M | 1.14M | 114.54M | 0.73M | 0.36M | 211.71M | 203.25M | 230.50M | 292.25M | 293.22M | 229.25M | 182.50M | 214.86M | 281.53M | 289.22M | 312.86M | 376.75M | 517.92M | 530.25M | 750.48M | 898.96M | 850.75M | 820.35M | 814.84M | 805.75M | 591.27M | 597.53M | 453.87M | 415.20M | 410.82M | 406.98M | 416.74M | 469.49M | 442.44M |
|
Construction in Progress
|
| | | | | | | | | | 3.09M | 3.39M | 3.55M | 4.06M | 4.41M | 4.85M | 5.12M | 6.80M | 7.04M | 7.17M | 8.34M | 8.55M | 8.99M | 9.30M | 9.35M | 9.62M | 9.77M | 10.32M | 18.60M | 18.65M | 18.72M | 28.70M | 20.48M | 20.49M | 20.62M |
|
Property, Plant & Equipment (Net)
|
| | | 1,565.54M | | | 3,016.67M | 3,168.54M | 3,235.27M | 3,180.17M | 3,116.76M | 1,209.61M | 1,181.42M | 1,169.95M | 1,149.53M | 1,147.80M | 1,171.63M | 1,195.88M | 1,216.09M | 1,248.49M | 1,319.58M | 1,374.85M | 1,533.03M | 1,582.25M | 1,599.50M | 1,682.46M | 2,052.02M | 2,093.94M | 2,260.76M | 2,273.68M | 2,306.03M | 2,356.12M | 2,355.55M | 2,414.96M | 2,424.15M |
|
Long-Term Investments
|
| | | 8.90M | | | 18.41M | 19.26M | 19.39M | 19.48M | 19.73M | 20.17M | 20.78M | 21.79M | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 41.98M | 34.73M | 31.10M | 27.48M | 23.85M | 20.23M | 16.60M | 12.97M | 9.35M | 7.23M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 41.98M | 34.73M | 31.10M | 27.48M | 23.85M | 20.23M | 16.60M | 12.97M | 9.35M | 7.23M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | 0.91M | 2.31M | | | | | | | | | | | | | | | | | 162.79M | 147.67M | 131.40M | 118.63M | 90.36M | 81.61M | 106.29M | 99.45M | 77.64M | 65.76M | 49.28M | 3.17M | 2.66M |
|
Other Non-Current Assets
|
| | | | | | 11.32M | 10.15M | 9.57M | 8.98M | 8.39M | 7.81M | 7.22M | 8.07M | 6.98M | 6.13M | 8.97M | 8.86M | 9.04M | 8.85M | 10.19M | 20.74M | 20.38M | 20.59M | 16.23M | 41.37M | 18.73M | 31.47M | 19.02M | 20.15M | 19.32M | 33.10M | 32.77M | 30.02M | 28.27M |
|
Non-Current Assets
|
| 650.65M | 651.61M | 1,574.44M | 655.83M | 658.46M | 3,088.38M | 3,234.73M | 3,300.64M | 3,240.88M | 3,173.19M | 1,261.58M | 1,230.58M | 1,219.42M | 1,171.89M | 1,166.63M | 1,185.48M | 1,209.03M | 1,228.82M | 1,264.36M | 1,336.31M | 1,401.68M | 1,721.84M | 1,755.71M | 1,751.88M | 1,846.74M | 2,164.94M | 2,210.41M | 2,389.00M | 2,395.76M | 2,410.01M | 2,461.64M | 2,443.91M | 2,454.09M | 2,460.66M |
|
Assets
|
| 652.65M | 652.75M | 1,688.97M | 656.55M | 658.81M | 3,300.10M | 3,437.97M | 3,531.13M | 3,533.13M | 3,466.41M | 1,490.83M | 1,413.08M | 1,434.28M | 1,453.42M | 1,455.85M | 1,498.35M | 1,585.78M | 1,746.74M | 1,794.61M | 2,086.79M | 2,300.64M | 2,572.59M | 2,576.05M | 2,566.72M | 2,652.49M | 2,756.22M | 2,807.94M | 2,842.86M | 2,810.96M | 2,820.84M | 2,868.61M | 2,860.65M | 2,923.58M | 2,903.09M |
|
Accounts Payables
|
| | | 74.54M | | | 178.07M | 181.99M | 197.00M | 186.63M | 79.43M | 86.15M | 64.53M | 63.48M | 62.63M | 74.12M | 92.13M | 107.46M | 127.91M | 134.65M | 186.84M | 214.61M | 202.85M | 190.81M | 166.23M | 183.34M | 193.21M | 219.60M | 226.93M | 164.29M | 181.07M | 172.40M | 165.55M | 181.20M | 177.57M |
|
Payables
|
| | | 74.54M | | | 178.07M | 181.99M | 197.00M | 186.63M | 79.43M | 86.15M | 64.53M | 63.48M | 62.63M | 74.12M | 92.13M | 107.46M | 127.91M | 134.65M | 186.84M | 214.61M | 202.85M | 190.81M | 166.23M | 183.34M | 193.21M | 219.60M | 226.93M | 164.29M | 181.07M | 172.40M | 165.55M | 181.20M | 177.57M |
|
Accumulated Expenses
|
| 1.24M | 0.85M | 1.45M | 5.20M | 10.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 2.47M | 4.13M | 3.68M | 95.78M | 84.55M | 55.78M | 60.99M | 66.32M | 51.81M | 75.81M | 83.22M | 90.64M | 104.08M | 146.18M | 127.36M | 137.43M | 120.44M | 96.77M | 120.36M | 121.67M | 130.41M | 128.03M | 117.23M | 109.19M | 132.72M | 123.07M | 137.73M | 110.46M |
|
Short term Debt
|
| | | 6.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.36M | 0.76M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.80M | 1.23M | 81.30M | 5.96M | 11.58M | 178.07M | 184.46M | 201.13M | 190.31M | 175.21M | 170.70M | 120.31M | 124.46M | 128.95M | 125.94M | 167.95M | 190.69M | 218.54M | 238.73M | 333.03M | 341.97M | 340.27M | 311.24M | 263.00M | 303.70M | 314.89M | 350.01M | 354.96M | 281.52M | 290.26M | 305.12M | 288.62M | 318.93M | 288.03M |
|
Non-Current Debt
|
| | | | | | 388.34M | 388.93M | 389.23M | 389.53M | 389.83M | 390.15M | 390.46M | 390.79M | 391.12M | 391.45M | 387.00M | 387.54M | 388.09M | 388.65M | 389.22M | 389.79M | 390.38M | 390.98M | 391.59M | 392.21M | 392.84M | 393.48M | 394.13M | 394.79M | 392.51M | 392.70M | 392.88M | 393.06M | |
|
Preferred Stock Liabilities
|
| 623.10M | 623.77M | 624.38M | 622.84M | 619.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 991.96M | 1,031.36M | 1,044.57M | 1,014.17M | 952.48M | 285.70M | 275.28M | 279.55M | 291.26M | 234.20M | 219.10M | 210.88M | 228.49M | 174.78M | 170.28M | 198.68M | 164.14M | 167.71M | 175.37M | 182.98M | 191.00M | 196.52M | 100.28M | 52.48M | 53.75M | 55.53M | 56.83M | 58.17M | 59.22M |
|
Non-Current Deferred Tax Liability
|
| | | 2.72M | | | 47.24M | 58.10M | 62.29M | 74.20M | 82.29M | 3.18M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 10.04M | | | 44.32M | 90.35M | 91.92M | 93.10M | 95.54M | 97.01M | 98.49M | 100.80M | 88.40M | 89.21M | 94.15M | 96.06M | 90.65M | 90.52M | 91.42M | 92.65M | 96.25M | 96.69M | 92.82M | 99.25M | 150.56M | 148.69M | 157.71M | 159.34M | 163.91M | 163.13M | 164.15M | 184.35M | 186.96M |
|
Total Non-Current Liabilities
|
| | | 9.84M | | | 479.02M | 536.94M | 545.85M | 558.87M | 562.67M | 491.24M | 490.44M | 497.64M | 485.05M | 485.90M | 487.74M | 489.58M | 482.95M | 483.51M | 485.21M | 488.96M | 492.12M | 497.73M | 493.86M | 501.63M | 558.66M | 560.15M | 569.55M | 568.86M | 563.25M | 574.17M | 573.68M | 598.24M | 615.89M |
|
Total Liabilities
|
0.02M | 24.55M | 23.98M | 24.55M | 28.71M | 34.33M | 657.09M | 721.40M | 746.98M | 749.18M | 737.88M | 661.94M | 610.75M | 622.10M | 614.00M | 611.84M | 655.69M | 680.26M | 701.49M | 722.25M | 818.23M | 830.93M | 832.39M | 808.98M | 756.86M | 805.34M | 873.55M | 910.16M | 924.51M | 850.38M | 853.51M | 879.29M | 862.30M | 917.17M | 903.92M |
|
Total Debt
|
| | | 6.76M | | | 388.34M | 388.93M | 389.23M | 389.53M | 389.83M | 390.15M | 390.46M | 390.79M | 391.12M | 391.45M | 387.00M | 387.54M | 388.09M | 388.65M | 389.22M | 389.79M | 390.38M | 390.98M | 391.59M | 392.21M | 392.84M | 393.48M | 394.13M | 394.79M | 392.51M | 392.70M | 392.88M | 393.06M | |
|
Common Equity
|
-0.02M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 2,643.01M | 2,716.58M | 2,784.15M | 2,783.95M | 2,728.53M | 828.89M | 802.32M | 812.18M | 839.42M | 844.01M | 842.66M | 905.52M | 1,045.25M | 1,072.37M | 1,268.56M | 1,469.71M | 1,740.19M | 1,767.08M | 1,809.86M | 1,847.16M | 1,882.67M | 1,897.78M | 1,918.36M | 1,960.57M | 1,967.33M | 1,989.32M | 1,998.35M | 2,006.41M | 1,999.17M |
|
Shareholder's Equity
|
-0.02M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 2,643.01M | 2,716.58M | 2,784.15M | 2,783.95M | 2,728.53M | 828.89M | 802.32M | 812.18M | 839.42M | 844.01M | 842.66M | 905.52M | 1,045.25M | 1,072.37M | 1,268.56M | 1,469.71M | 1,740.19M | 1,767.08M | 1,809.86M | 1,847.16M | 1,882.67M | 1,897.78M | 1,918.36M | 1,960.57M | 1,967.33M | 1,989.32M | 1,998.35M | 2,006.41M | 1,999.17M |
|
Liabilities and Shareholders Equity
|
| 652.65M | 652.75M | 1,688.97M | 656.55M | 658.81M | 3,300.10M | 3,437.97M | 3,531.13M | 3,533.13M | 3,466.41M | 1,490.83M | 1,413.08M | 1,434.28M | 1,453.42M | 1,455.85M | 1,498.35M | 1,585.78M | 1,746.74M | 1,794.61M | 2,086.79M | 2,300.64M | 2,572.59M | 2,576.05M | 2,566.72M | 2,652.49M | 2,756.22M | 2,807.94M | 2,842.86M | 2,810.96M | 2,820.84M | 2,868.61M | 2,860.65M | 2,923.58M | 2,903.09M |
|
Treasury Shares
|
| | | | | | | 1.25M | 1.35M | 0.95M | 1.00M | 2.00M | 1.64M | 1.10M | 5.47M | 7.45M | 9.47M | 11.47M | 14.17M | 16.22M | 18.28M | 21.28M | 21.68M | 24.08M | 26.33M | 28.83M | 31.33M | 33.68M | 34.68M | 36.63M | 38.81M | 40.96M | 43.17M | 45.32M | 47.68M |
|
Retained Earnings
|
| 0.25M | 0.92M | | -0.01M | -3.37M | 3.12M | 48.53M | 67.04M | 74.82M | 82.94M | -1144.07M | -1162.34M | -1153.19M | -1125.45M | -1062.21M | -977.76M | -858.40M | -708.17M | -542.13M | -291.55M | -46.07M | 185.67M | 259.64M | 329.01M | 409.23M | 486.16M | 547.26M | 619.00M | 694.09M | 754.59M | 828.61M | 878.37M | 925.75M | 966.75M |