|
Cash & Equivalents
|
2.82M | 9.07M | 8.49M | 10.73M | 7.76M | 5.09M | 9.16M | 4.15M | 6.40M | 2.53M | 24.73M | 56.02M | 2.94M | 6.20M | 21.96M |
|
Cash & Current Investments
|
2.82M | 9.07M | 8.49M | 10.73M | 7.76M | 5.09M | 9.16M | 4.15M | 6.40M | 2.53M | 24.73M | 56.02M | 2.94M | 6.20M | 21.96M |
|
Receivables - Net
|
| | 244.95M | | | 148.04M | 212.26M | 186.93M | 149.50M | 144.19M | 187.76M | 187.49M | 154.92M | 159.06M | 209.75M |
|
Receivables - Other
|
| | 117.40M | | | | 105.10M | | | | 95.20M | | | | 98.80M |
|
Receivables
|
| | 362.35M | | | 148.04M | 317.36M | 186.93M | 149.50M | 144.19M | 282.96M | 187.49M | 154.92M | 159.06M | 308.55M |
|
Inventory
|
| | 107.36M | | | 119.08M | 114.54M | 103.84M | 114.96M | 121.57M | 122.94M | 119.61M | 125.40M | 135.00M | 132.51M |
|
Prepaid Assets
|
| | 28.04M | | | 27.65M | 25.40M | 24.90M | 26.53M | 40.44M | 38.61M | 33.10M | 28.71M | 46.00M | 38.01M |
|
Current Assets
|
| | 538.82M | | | 358.35M | 407.01M | 396.84M | 364.05M | 368.42M | 418.19M | 472.83M | 403.08M | 443.90M | 503.94M |
|
Construction in Progress
|
| | 311.65M | | | | 377.24M | | | | 164.77M | | | | 217.94M |
|
Property, Plant & Equipment (Net)
|
| | 5,657.48M | | | 5,932.18M | 6,039.80M | 6,086.59M | 6,193.23M | 6,304.72M | 6,398.27M | 6,428.85M | 6,531.51M | 6,661.52M | 6,738.85M |
|
Goodwill
|
| | 357.59M | | | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 367.93M | 367.63M |
|
Goodwill & Intangibles
|
| | 357.59M | | | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 357.59M | 367.93M | 367.63M |
|
Other Non-Current Assets
|
15.94M | 19.66M | 13.97M | 16.37M | 16.26M | 16.55M | 16.02M | 16.23M | 24.64M | 25.36M | 764.41M | 774.51M | 778.97M | 756.84M | 772.63M |
|
Non-Current Assets
|
| | 6,778.96M | | | 7,071.15M | 7,193.65M | 7,236.60M | 7,349.77M | 7,485.65M | 7,579.34M | 7,628.58M | 7,732.89M | 7,854.84M | 7,955.75M |
|
Assets
|
6,780.44M | 7,114.21M | 7,317.78M | 7,280.99M | 7,294.24M | 7,429.50M | 7,600.65M | 7,633.43M | 7,713.82M | 7,854.07M | 7,997.52M | 8,101.41M | 8,135.97M | 8,298.73M | 8,459.69M |
|
Accounts Payables
|
| | 201.50M | | | 119.31M | 124.34M | 96.54M | 91.26M | 93.75M | 111.79M | 88.45M | 93.74M | 93.54M | 129.63M |
|
Notes Payables
|
| | 144.53M | | | | | | 100.00M | 100.00M | 100.00M | | 100.00M | 150.00M | 150.00M |
|
Accumulated Expenses
|
| | 250.58M | | | 315.29M | 246.17M | 298.30M | 244.00M | 286.07M | 254.60M | 279.60M | 251.93M | 303.96M | 272.37M |
|
Short term Debt
|
| | 144.53M | | | | 99.95M | | 224.93M | 299.92M | 299.95M | | 100.00M | 150.00M | 150.00M |
|
Current Leases
|
| | 3.10M | | | 3.27M | 3.34M | 3.40M | 3.46M | 3.53M | 3.60M | 3.66M | 3.73M | 2.80M | 1.86M |
|
Current Deferred Revenue
|
| | 21.14M | | | 31.73M | 61.10M | 46.44M | 36.16M | 30.00M | 32.26M | 25.93M | 28.06M | 29.33M | 38.61M |
|
Total Current Liabilities
|
| | 620.85M | | | 569.51M | 534.90M | 444.68M | 699.81M | 813.27M | 802.20M | 397.64M | 537.43M | 684.57M | 697.45M |
|
Capital Leases
|
| | 8.80M | | | 6.33M | 5.46M | 4.60M | 3.73M | 2.80M | 1.86M | 0.93M | | | |
|
Non-Current Debt
|
| | 2,474.36M | | | 2,544.52M | 2,684.64M | 2,767.11M | 2,569.55M | 2,567.94M | 2,695.34M | 3,130.60M | 3,029.61M | 3,044.19M | 3,181.04M |
|
Non-Current Deferred Tax Liability
|
| | 699.23M | | | 551.22M | 887.74M | 619.74M | 629.31M | 640.08M | 958.92M | 695.30M | 702.90M | 720.83M | 1,010.18M |
|
Other Non-Current Liabilities
|
| | 355.40M | | | 345.67M | 332.37M | 332.45M | 345.30M | 348.17M | 316.04M | 317.61M | 311.91M | 287.13M | 283.54M |
|
Total Non-Current Liabilities
|
| | 4,297.20M | | | 4,343.41M | 4,482.97M | 4,487.96M | 4,561.26M | 4,689.45M | 4,823.78M | 4,887.44M | 4,944.38M | 5,131.63M | 5,290.42M |
|
Total Liabilities
|
4,440.73M | 4,576.88M | 4,652.60M | 4,587.99M | 4,607.52M | 4,689.09M | 4,815.34M | 4,820.42M | 4,906.56M | 5,037.61M | 5,139.82M | 5,205.04M | 5,256.29M | 5,418.76M | 5,573.95M |
|
Total Debt
|
| | 2,618.88M | | | 2,544.52M | 2,784.59M | 2,767.11M | 2,794.48M | 2,867.86M | 2,995.29M | 3,130.60M | 3,129.61M | 3,194.19M | 3,331.04M |
|
Common Equity
|
2,339.71M | 2,537.33M | 2,665.18M | 2,693.00M | 2,686.72M | 2,740.41M | 2,785.31M | 2,813.02M | 2,807.26M | 2,816.46M | 2,857.70M | 2,896.37M | 2,879.68M | 2,879.97M | 2,885.74M |
|
Shareholder's Equity
|
2,339.71M | 2,537.33M | 2,665.18M | 2,693.00M | 2,686.72M | 2,740.41M | 2,785.31M | 2,813.02M | 2,807.26M | 2,816.46M | 2,857.70M | 2,896.37M | 2,879.68M | 2,879.97M | 2,885.74M |
|
Liabilities and Shareholders Equity
|
6,780.44M | 7,114.21M | 7,317.78M | 7,280.99M | 7,294.24M | 7,429.50M | 7,600.65M | 7,633.43M | 7,713.82M | 7,854.07M | 7,997.52M | 8,101.41M | 8,135.97M | 8,298.73M | 8,459.69M |
|
Treasury Shares
|
0.03M | | 3.53M | | | | 0.02M | 3.52M | 3.50M | 3.50M | 0.02M | 3.50M | 3.49M | 3.48M | 0.03M |
|
Retained Earnings
|
-7.31M | -7.45M | -7.85M | -7.90M | -7.96M | -8.02M | -7.66M | -7.54M | -7.43M | -7.32M | 877.02M | 913.65M | 894.53M | 892.40M | 896.72M |
|
Shares Outstanding
|
57.61M | 61.32M | 63.28M | 63.33M | 63.52M | 64.76M | 64.76M | 64.80M | 64.80M | 64.80M | 64.81M | 64.87M | 64.88M | 64.88M | 64.89M |