|
Cash & Equivalents
|
166.49M | 189.70M | 172.16M | 178.81M | 262.05M | 407.40M | 310.84M | 389.53M | 702.31M | 643.08M | 628.83M | 573.14M | 671.60M |
|
Short-term Investments
|
| | | 108.89M | 168.03M | 308.62M | 196.78M | 202.44M | 381.22M | 514.00M | 431.90M | 470.73M | 608.69M |
|
Cash & Current Investments
|
166.49M | 189.70M | 172.16M | 287.69M | 430.09M | 716.02M | 507.62M | 591.97M | 1,083.53M | 1,157.09M | 1,060.73M | 1,043.87M | 1,280.29M |
|
Receivables - Net
|
34.76M | | | 9.50M | 30.69M | 52.56M | 70.51M | 76.83M | 61.55M | 82.98M | 120.38M | 128.32M | 134.50M |
|
Receivables - Other
|
0.17M | 0.14M | 0.16M | 0.02M | 0.31M | 0.31M | 0.00M | 0.18M | 0.29M | 0.31M | 0.00M | 0.13M | 0.10M |
|
Receivables
|
34.94M | | | 9.52M | 31.00M | 52.88M | 70.51M | 77.02M | 61.84M | 83.30M | 120.38M | 128.45M | 134.60M |
|
Prepaid Assets
|
| | | 3.31M | 2.84M | | | | | | | | 1,410.22M |
|
Current Assets
|
242.78M | 244.16M | 210.07M | 202.09M | 302.99M | 473.28M | 396.18M | 486.51M | 819.07M | 790.90M | 788.45M | 781.42M | 870.67M |
|
Construction in Progress
|
| | | 26.61M | 86.26M | 125.25M | 120.37M | 40.61M | 130.53M | 258.17M | 333.86M | 705.07M | 593.16M |
|
Property, Plant & Equipment (Net)
|
| | | 92.83M | 82.35M | 87.26M | 96.33M | 98.97M | 104.35M | 149.24M | 199.67M | 259.48M | 240.35M |
|
Long-Term Investments
|
| | | 5.50M | 1.09M | 0.58M | 0.00M | 0.01M | | | | | |
|
Long-Term Deferred Tax
|
82.14M | 124.13M | 132.51M | 294.37M | 256.13M | 282.19M | 276.52M | 293.38M | 290.09M | 300.53M | 346.15M | 418.25M | 405.41M |
|
Other Non-Current Assets
|
-0.07M | -2.46M | -0.18M | 15.13M | 15.57M | 6.53M | 11.45M | 12.53M | 22.59M | 44.56M | 130.37M | 120.03M | 57.76M |
|
Non-Current Assets
|
-242.78M | -244.16M | -210.07M | 1,058.50M | 949.72M | 1,025.33M | 1,019.56M | 1,081.88M | 1,825.95M | 1,480.14M | 1,559.81M | 2,352.10M | 2,474.41M |
|
Assets
|
| | | 1,878.08M | 1,820.97M | 2,082.69M | 1,998.56M | 2,159.38M | 2,497.23M | 2,668.39M | 3,075.43M | 3,844.29M | 4,072.33M |
|
Accounts Payables
|
| | | 38.03M | 54.85M | 56.18M | 51.30M | 53.06M | 58.07M | 151.82M | 125.66M | 145.80M | 190.52M |
|
Payables
|
| | | 38.03M | 54.85M | 56.18M | 51.30M | 53.06M | 58.07M | 151.82M | 125.66M | 145.80M | 190.52M |
|
Accumulated Expenses
|
| | | 3.49M | 3.53M | 4.59M | 4.26M | 5.14M | | | | | |
|
Short term Debt
|
| | 30.16M | 210.59M | 4.28M | 7.45M | | 114.26M | 129.31M | 191.23M | 114.72M | 446.32M | 697.38M |
|
Current Leases
|
| | 35.22M | 61.46M | | | 0.73M | 0.65M | 0.52M | 0.57M | 0.78M | 0.75M | 0.97M |
|
Current Taxes
|
| | 0.03M | 11.79M | 14.98M | 17.25M | 9.69M | 7.94M | 1.50M | 61.34M | 50.01M | 7.91M | 35.96M |
|
Total Current Liabilities
|
| | 77.84M | 277.97M | 98.06M | 120.96M | 109.78M | 242.88M | 255.88M | 451.60M | 351.74M | 688.87M | 1,019.92M |
|
Non-Current Debt
|
| | 118.16M | 25.14M | 228.79M | 216.65M | 229.21M | 230.44M | 301.23M | 250.63M | 316.81M | 255.46M | 204.64M |
|
Non-Current Deferred Tax Liability
|
| | | 48.86M | 47.82M | 44.23M | 39.66M | 35.42M | 31.87M | 29.26M | 24.85M | 19.10M | 52.66M |
|
Operating Leases
|
2,173.94M | 2,333.24M | 1,811.82M | 1,878.08M | 1,820.97M | | 1.70M | 1.28M | 0.75M | 2.27M | 2.35M | 2.25M | 1.03M |
|
Other Non-Current Liabilities
|
1.25M | 0.91M | 0.41M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
-1.25M | -0.91M | 222.29M | 278.01M | 591.25M | 798.22M | 788.59M | 843.01M | 1,130.23M | 1,231.46M | 1,715.85M | 1,961.60M | 1,824.44M |
|
Total Liabilities
|
| | 222.71M | 555.98M | 689.31M | 919.18M | 898.37M | 1,085.90M | 1,386.10M | 1,683.06M | 2,067.59M | 2,650.46M | 2,844.36M |
|
Total Debt
|
| | 148.32M | 235.73M | 233.07M | 224.11M | 229.21M | 344.70M | 430.55M | 441.86M | 431.53M | 701.78M | 902.02M |
|
Common Equity
|
| | | 1,322.09M | 1,131.66M | 1,163.51M | 1,100.18M | 1,073.49M | 1,111.12M | 985.33M | 1,007.84M | 1,193.82M | 1,227.97M |
|
Shareholder's Equity
|
| | 1,589.12M | 1,322.09M | 1,131.66M | 1,163.51M | 1,100.18M | 1,073.49M | 1,111.12M | 985.33M | 1,007.84M | 1,193.82M | 1,227.97M |
|
Liabilities and Shareholders Equity
|
| | | 1,878.08M | 1,820.97M | 2,082.69M | 1,998.56M | 2,159.38M | 2,497.23M | 2,668.39M | 3,075.43M | 3,844.29M | 4,072.33M |
|
Treasury Shares
|
| | -56.99M | -103.43M | -87.55M | | | | | | | | |
|
Retained Earnings
|
| | 379.82M | 396.16M | 381.94M | 474.39M | 482.68M | 516.24M | 579.02M | 671.65M | 467.00M | 500.88M | 845.74M |