|
Cash & Equivalents
|
194.14M | 422.49M | 476.21M | 186.19M | 255.36M | 244.79M | 360.79M | 212.47M | 162.85M | 391.86M | 247.30M | 303.75M | 338.19M | 477.95M |
|
Cash & Current Investments
|
194.14M | 422.49M | 476.21M | 186.19M | 255.36M | 244.79M | 360.79M | 212.47M | 162.85M | 391.86M | 247.30M | 303.75M | 338.19M | 477.95M |
|
Receivables - Net
|
200.42M | 274.18M | 468.80M | 563.05M | 516.80M | 638.75M | 548.84M | 590.23M | 637.03M | 752.27M | 796.96M | 756.30M | 761.73M | 678.29M |
|
Receivables - Other
|
| | | | | | 10.13M | | | 1.58M | 0.21M | | | |
|
Receivables
|
200.42M | 274.18M | 468.80M | 563.05M | 516.80M | 638.75M | 558.97M | 590.23M | 637.03M | 753.85M | 797.17M | 756.30M | 761.73M | 678.29M |
|
Work In Process
|
5.74M | 7.41M | 11.17M | 12.60M | 9.05M | 2.82M | 4.21M | 5.29M | 22.45M | 17.17M | 26.05M | 24.90M | 25.37M | 26.28M |
|
Prepaid Assets
|
45.03M | 41.27M | 72.69M | 84.31M | 106.09M | 97.51M | 112.27M | 95.82M | 119.40M | 184.76M | 288.21M | 324.10M | 131.40M | 149.29M |
|
Current Assets
|
455.65M | 754.63M | 1,051.79M | 872.18M | 932.62M | 1,031.45M | 1,061.75M | 971.07M | 986.87M | 1,410.69M | 1,388.86M | 1,443.20M | 1,289.06M | 1,364.46M |
|
Property, Plant & Equipment (Net)
|
1,478.70M | 1,221.69M | 3,981.30M | 3,966.04M | 4,006.56M | 4,014.30M | 4,124.34M | 4,155.10M | 4,213.81M | 6,049.44M | 6,035.82M | 5,948.45M | 5,856.24M | 5,731.77M |
|
Goodwill
|
| | 26.02M | 15.03M | 14.63M | | | | | | | | | |
|
Intangibles
|
61.85M | 25.32M | 34.37M | 27.41M | 17.02M | 11.34M | 10.13M | 7.37M | 4.36M | 1.58M | 0.21M | | | |
|
Goodwill & Intangibles
|
61.85M | 25.32M | 60.39M | 42.44M | 31.64M | 11.34M | 10.13M | 7.37M | 4.36M | 1.58M | 0.21M | | | |
|
Other Non-Current Assets
|
77.25M | 299.02M | 141.38M | 191.73M | 226.58M | 211.82M | 311.23M | 302.61M | 382.10M | 573.44M | 540.09M | 518.31M | 521.67M | 543.09M |
|
Non-Current Assets
|
1,617.80M | 1,630.88M | 4,183.07M | 4,200.21M | 4,264.78M | 4,237.47M | 4,445.69M | 4,465.08M | 4,600.27M | 6,624.45M | 6,575.90M | 6,466.76M | 6,377.91M | 6,274.86M |
|
Assets
|
2,073.44M | 2,385.51M | 5,234.86M | 5,072.39M | 5,197.40M | 5,268.92M | 5,507.44M | 5,436.15M | 5,587.13M | 8,035.14M | 7,964.77M | 7,909.96M | 7,666.97M | 7,639.32M |
|
Accounts Payables
|
120.39M | 144.50M | 290.69M | 265.58M | 310.72M | 281.27M | 395.17M | 365.98M | 340.16M | 405.91M | 397.62M | 306.97M | 341.33M | 304.98M |
|
Payables
|
120.39M | 144.50M | 290.69M | 265.58M | 310.72M | 281.27M | 395.17M | 365.98M | 340.16M | 405.91M | 397.62M | 306.97M | 341.33M | 304.98M |
|
Accumulated Expenses
|
48.35M | 36.40M | 76.19M | 55.84M | 77.05M | 88.95M | 97.31M | 61.87M | 68.18M | 119.67M | 116.88M | 93.69M | 99.59M | 98.78M |
|
Other Accumulated Expenses
|
41.14M | 57.12M | 74.01M | 66.05M | 58.77M | 57.06M | 82.08M | 86.01M | 161.64M | 190.16M | 310.89M | 360.40M | 150.83M | 226.94M |
|
Short term Debt
|
| | 159.72M | 15.00M | | | | | | | | | | |
|
Current Taxes
|
28.73M | 26.53M | 56.99M | 56.29M | 57.34M | 66.15M | 56.42M | 66.75M | 56.13M | 109.02M | 78.90M | 83.15M | 88.20M | 73.08M |
|
Current Deferred Revenue
|
27.80M | | 59.80M | 54.56M | 40.89M | 33.56M | 43.10M | 59.77M | 71.85M | 85.87M | 101.94M | 104.98M | 93.63M | 83.07M |
|
Total Current Liabilities
|
248.39M | 268.82M | 667.10M | 462.98M | 514.15M | 515.83M | 641.68M | 603.38M | 637.00M | 900.47M | 940.36M | 919.96M | 715.97M | 779.27M |
|
Non-Current Debt
|
216.00M | 434.37M | 513.05M | 505.65M | 585.39M | 585.79M | 586.20M | 586.62M | 622.05M | 1,981.24M | 1,980.19M | 1,978.77M | 1,978.03M | 1,976.92M |
|
Non-Current Deffered Revenue
|
| | 181.88M | 121.19M | 79.79M | 63.31M | 50.86M | 27.75M | 2.24M | 23.40M | 8.58M | 0.92M | | |
|
Non-Current Deferred Tax Liability
|
21.40M | 7.41M | 46.09M | 9.43M | 9.81M | 9.17M | 29.44M | 10.28M | 7.77M | 8.91M | 9.20M | 5.22M | 5.46M | 5.48M |
|
Other Non-Current Liabilities
|
95.23M | 126.35M | 256.41M | 268.83M | 288.84M | 261.81M | 296.04M | 295.11M | 333.07M | 436.18M | 375.05M | 347.19M | 339.19M | 343.53M |
|
Total Non-Current Liabilities
|
477.59M | 710.59M | 1,371.37M | 1,099.26M | 1,189.14M | 1,174.11M | 1,290.16M | 1,228.02M | 1,269.06M | 2,914.01M | 2,938.33M | 2,904.87M | 2,699.46M | 2,761.67M |
|
Total Liabilities
|
572.82M | 836.95M | 1,627.78M | 1,368.09M | 1,477.98M | 1,435.92M | 1,586.20M | 1,523.13M | 1,602.13M | 3,350.20M | 3,313.38M | 3,252.05M | 3,038.64M | 3,105.20M |
|
Total Debt
|
216.00M | 434.37M | 672.77M | 520.65M | 585.39M | 585.79M | 586.20M | 586.62M | 622.05M | 1,981.24M | 1,980.19M | 1,978.77M | 1,978.03M | 1,976.92M |
|
Common Equity
|
1,500.63M | 1,548.56M | 3,607.09M | 3,704.31M | 3,719.42M | 3,833.00M | 3,921.24M | 3,913.02M | 3,985.00M | 4,684.95M | 4,651.39M | 4,657.91M | 4,628.33M | 4,534.11M |
|
Shareholder's Equity
|
1,500.63M | 1,548.56M | 3,607.09M | 3,704.31M | 3,719.42M | 3,833.00M | 3,921.24M | 3,913.02M | 3,985.00M | 4,684.95M | 4,651.39M | 4,657.91M | 4,628.33M | 4,534.11M |
|
Liabilities and Shareholders Equity
|
2,073.44M | 2,385.51M | 5,234.86M | 5,072.39M | 5,197.40M | 5,268.92M | 5,507.44M | 5,436.15M | 5,587.13M | 8,035.14M | 7,964.77M | 7,909.96M | 7,666.97M | 7,639.32M |
|
Retained Earnings
|
101.98M | 135.97M | 255.93M | 353.99M | 359.81M | 464.45M | 541.16M | 578.86M | 643.92M | 445.05M | 411.24M | 419.55M | 381.47M | 280.08M |
|
Treasury Shares
|
1.67M | | 1.75M | 0.27M | 1.82M | 2.02M | 2.35M | | | 6.94M | 8.44M | | | |