|
Cash & Equivalents
|
327.13M | 459.86M | 419.21M | 503.65M | 860.63M | 866.01M | 870.35M | 863.02M | 1,017.56M | 998.99M | 938.60M | 748.48M | 655.45M | 561.78M | 379.24M | 437.68M | 492.39M | 467.01M | 358.31M | 334.34M | 387.88M | 319.61M | 412.10M | 409.33M |
|
Short-term Investments
|
148.94M | 114.00M | 29.54M | 66.45M | 26.75M | | | | 40.43M | 34.23M | 25.95M | 53.83M | 40.28M | 34.03M | 33.56M | 29.21M | 20.94M | 24.98M | 26.07M | 31.41M | 29.46M | 21.68M | 26.39M | 36.09M |
|
Cash & Current Investments
|
476.07M | 573.87M | 448.75M | 570.10M | 887.38M | 866.01M | 870.35M | 863.02M | 1,057.99M | 1,033.22M | 964.54M | 802.31M | 695.73M | 595.81M | 412.80M | 466.88M | 513.34M | 492.00M | 384.38M | 365.75M | 417.35M | 341.29M | 438.49M | 445.42M |
|
Receivables - Net
|
58.44M | 38.05M | 42.84M | 71.83M | 83.22M | | | | 121.36M | 132.68M | 123.10M | 136.82M | 117.67M | 161.75M | 125.21M | 134.52M | 142.18M | 103.76M | 110.84M | 114.79M | 124.44M | 117.50M | 117.05M | 121.65M |
|
Receivables - Other
|
0.65M | 1.29M | 0.64M | 0.86M | 2.19M | | | | 3.27M | 4.87M | 6.29M | 6.15M | 3.15M | 3.18M | 3.30M | 2.64M | 5.38M | 2.43M | 3.60M | 3.65M | 2.15M | 2.35M | 2.72M | 2.54M |
|
Receivables
|
59.08M | 39.34M | 43.48M | 72.69M | 85.41M | | | | 124.62M | 137.55M | 129.38M | 142.97M | 120.83M | 164.93M | 128.51M | 137.16M | 147.56M | 106.19M | 114.45M | 118.44M | 126.59M | 119.84M | 119.78M | 124.19M |
|
Inventory
|
154.91M | 182.58M | 232.75M | 237.57M | 437.03M | | | | 389.42M | 419.75M | 437.98M | 468.26M | 501.61M | 519.19M | 561.50M | 532.63M | 515.14M | 465.11M | 507.71M | 494.62M | 464.07M | 544.33M | 568.74M | 586.16M |
|
Prepaid Assets
|
| | | 20.16M | 16.16M | | | | 31.55M | 28.22M | 18.43M | 23.35M | 27.77M | 31.84M | 23.01M | 23.85M | 25.82M | 20.91M | 18.91M | 21.30M | 23.18M | 21.68M | 23.10M | 28.31M |
|
Current Assets
|
704.24M | 799.60M | 733.12M | 899.66M | 1,423.80M | | | | 1,600.31M | 1,677.54M | 1,607.49M | 1,430.74M | 1,376.43M | 1,342.31M | 1,155.38M | 1,157.98M | 1,196.48M | 1,081.87M | 1,021.94M | 996.47M | 1,029.03M | 1,024.79M | 1,147.39M | 1,206.07M |
|
Construction in Progress
|
6.11M | 17.31M | 44.86M | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
663.83M | 1,151.80M | 1,278.65M | 769.46M | 3,469.74M | | | | 3,249.76M | 3,163.73M | 3,186.95M | 3,190.94M | 3,549.45M | 3,549.02M | 4,249.44M | 4,245.02M | 3,872.89M | 3,824.78M | 3,813.64M | | | | | |
|
Long-Term Investments
|
| | | | 7.78M | | | | 4.92M | 4.67M | 4.65M | 4.50M | 0.40M | 0.40M | | | 0.13M | 1.04M | | 0.11M | 0.03M | | | |
|
Goodwill
|
49.80M | 49.79M | 49.80M | 49.79M | 49.79M | | | | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | | | | | | | | |
|
Goodwill & Intangibles
|
49.80M | 49.79M | 49.80M | 49.79M | 49.79M | | | | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | 49.79M | | | | | | | | |
|
Long-Term Deferred Tax
|
1.10M | | 7.52M | 0.06M | 15.07M | | | | 8.50M | 11.81M | 6.73M | 6.12M | 1.92M | 1.92M | | | 22.31M | 27.32M | 24.55M | 19.94M | 7.60M | 5.77M | 5.58M | 11.30M |
|
Other Non-Current Assets
|
19.74M | 29.44M | 29.54M | 26.95M | 40.68M | | | | 41.23M | 63.67M | 63.44M | 63.00M | 57.68M | 61.65M | 69.23M | 81.12M | 74.17M | 77.82M | 76.48M | 76.66M | 78.31M | 80.43M | 82.85M | 79.33M |
|
Non-Current Assets
|
721.96M | 719.14M | 788.02M | 850.45M | 3,653.40M | | | | 3,517.53M | 3,438.21M | 3,475.29M | 3,473.05M | 3,826.52M | 3,840.79M | 4,534.31M | 4,541.90M | 4,166.99M | 4,169.91M | 4,153.62M | 4,147.45M | 4,152.38M | 4,619.71M | 4,648.49M | 4,701.74M |
|
Assets
|
| | | 1,691.52M | 5,177.34M | 5,203.01M | 5,153.91M | 5,110.17M | 5,211.44M | 5,212.66M | 5,167.95M | 4,995.26M | 5,254.66M | 5,234.80M | 5,739.48M | 5,749.66M | 5,385.77M | 5,251.78M | 5,175.55M | 5,143.92M | 5,189.02M | 5,644.51M | 5,795.88M | 5,907.81M |
|
Accounts Payables
|
61.50M | 60.15M | 78.47M | | 42.92M | | | | 34.84M | 55.63M | 41.76M | 43.84M | 78.93M | 80.21M | 56.27M | 53.41M | 37.09M | 30.57M | 23.89M | 26.75M | 30.54M | 41.82M | 37.25M | 41.20M |
|
Notes Payables
|
| | | 114.28M | 71.03M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
61.50M | 60.15M | 78.47M | 114.28M | 113.95M | | | | 34.84M | 55.63M | 41.76M | 43.84M | 78.93M | 80.21M | 56.27M | 53.41M | 37.09M | 30.57M | 23.89M | 26.75M | 30.54M | 41.82M | 37.25M | 41.20M |
|
Accumulated Expenses
|
| | | | 131.78M | | | | 165.11M | 141.03M | 103.02M | 110.16M | 124.65M | 113.48M | 107.96M | 107.86M | 124.64M | 130.82M | 116.44M | 118.30M | 139.38M | 158.91M | 166.25M | 186.18M |
|
Other Accumulated Expenses
|
| | | | 6.30M | | | | 1.70M | 2.38M | 3.06M | 2.15M | 1.47M | 0.03M | 1.83M | | 2.63M | 4.45M | 4.96M | 0.02M | 1.39M | 0.01M | 1.52M | 0.16M |
|
Short term Debt
|
| | | 114.28M | 71.03M | | | | 71.49M | 71.21M | 70.92M | 89.25M | 71.80M | 53.39M | 35.51M | 0.91M | 3.36M | 185.80M | 143.54M | 94.11M | 33.17M | 43.02M | 32.34M | 28.31M |
|
Current Leases
|
| | | | 3.57M | | | | 12.44M | 3.72M | 3.81M | 3.83M | 3.87M | 3.88M | 3.94M | 3.97M | 4.55M | 4.63M | 4.68M | 4.74M | 4.79M | 4.85M | 4.90M | 4.96M |
|
Total Current Liabilities
|
144.31M | 71.47M | 83.25M | 234.17M | 249.30M | | | | 283.88M | 278.50M | 226.43M | 247.08M | 279.25M | 250.96M | 203.68M | 166.15M | 170.57M | 352.77M | 288.55M | 254.90M | 218.88M | 259.60M | 480.83M | 501.01M |
|
Capital Leases
|
| | | | 109.54M | | | | 105.97M | 105.01M | 104.39M | 103.42M | 102.43M | 101.43M | 100.40M | 99.38M | 86.14M | 85.00M | 83.81M | 82.60M | 81.37M | 80.14M | 78.89M | 77.62M |
|
Non-Current Debt
|
220.05M | 233.18M | 247.55M | 169.77M | 366.61M | | | | 295.49M | 278.26M | 261.01M | 226.26M | 226.51M | 226.75M | 227.00M | 227.26M | 227.52M | 227.78M | 228.04M | 228.31M | 228.57M | 228.82M | 30.70M | 42.10M |
|
Minority Interest
|
| | | | 512.28M | | | | 514.66M | 492.43M | 501.46M | 495.33M | 546.46M | 545.65M | 998.04M | 977.64M | 931.12M | 860.04M | 852.81M | 848.51M | 839.82M | 835.48M | 825.77M | 817.42M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 6.90M | 6.92M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
116.89M | 114.58M | 107.91M | 127.81M | 689.31M | | | | 448.82M | 319.92M | 289.35M | 260.30M | 430.19M | 340.42M | 385.83M | 444.19M | 437.83M | 346.05M | 339.58M | 329.81M | 327.28M | 333.85M | 325.05M | 320.31M |
|
Operating Leases
|
| | 4.31M | 3.79M | 122.60M | | | | 126.17M | | | | 125.25M | | | | 113.25M | | | | 107.17M | | | |
|
Other Non-Current Liabilities
|
55.56M | 58.33M | 62.17M | 80.84M | 104.74M | | | | 125.04M | 124.07M | 138.86M | 140.38M | 164.05M | 155.78M | 161.51M | 163.67M | 173.82M | 240.50M | 373.50M | 326.57M | 345.84M | 522.34M | 628.24M | 633.13M |
|
Total Non-Current Liabilities
|
481.25M | 455.20M | 452.99M | 535.32M | 565.74M | | | | 1,033.88M | 1,002.50M | 903.95M | 860.30M | 964.41M | 941.21M | 966.24M | 992.88M | 907.75M | 67.81M | 860.91M | 868.59M | 896.32M | 1,118.56M | 1,082.02M | 1,130.19M |
|
Total Liabilities
|
536.81M | 513.53M | 515.16M | 616.15M | 1,326.86M | | | | 1,158.92M | 1,126.57M | 1,042.82M | 1,000.68M | 1,128.46M | 1,096.99M | 1,127.75M | 1,156.55M | 1,081.57M | 1,312.95M | 1,234.41M | 1,195.16M | 1,242.16M | 1,640.90M | 1,710.27M | 1,763.32M |
|
Total Debt
|
220.05M | 233.18M | 247.55M | 284.05M | 437.64M | | | | 366.98M | 349.47M | 331.93M | 315.51M | 298.31M | 280.14M | 262.51M | 228.16M | 230.88M | 413.57M | 371.58M | 322.42M | 261.74M | 271.85M | 63.04M | 70.41M |
|
Common Equity
|
901.88M | 1,000.88M | 974.15M | 1,043.18M | 3,847.18M | 3,941.52M | 3,940.73M | 3,904.39M | 4,052.52M | 4,086.09M | 4,125.13M | 3,994.58M | 4,126.20M | 4,137.81M | 4,611.73M | 4,593.11M | 4,304.20M | 3,938.83M | 3,941.14M | 3,948.76M | 3,946.86M | 4,003.61M | 4,085.61M | 4,144.49M |
|
Shareholder's Equity
|
901.88M | 1,000.88M | 974.15M | 1,043.18M | 3,847.18M | 3,941.52M | 3,940.73M | 3,904.39M | 4,052.52M | 4,086.09M | 4,125.13M | 3,994.58M | 4,126.20M | 4,137.81M | 4,611.73M | 4,593.11M | 4,304.20M | 3,938.83M | 3,941.14M | 3,948.76M | 3,946.86M | 4,003.61M | 4,085.61M | 4,144.49M |
|
Liabilities and Shareholders Equity
|
| | | 1,691.52M | 5,177.34M | 5,203.01M | 5,153.91M | 5,110.17M | 5,211.44M | 5,212.66M | 5,167.95M | 4,995.26M | 5,254.66M | 5,234.80M | 5,739.48M | 5,749.66M | 5,385.77M | 5,251.78M | 5,175.55M | 5,143.92M | 5,189.02M | 5,644.51M | 5,795.88M | 5,907.81M |
|
Retained Earnings
|
-209.01M | -139.69M | -133.31M | -76.00M | 92.08M | | | | 397.67M | 450.21M | 490.66M | 442.32M | 521.82M | 537.10M | 596.84M | 597.62M | 368.06M | 87.56M | 97.25M | 107.81M | 113.36M | 172.15M | 262.22M | 327.66M |
|
Treasury Shares
|
| | | | 1.11M | | 4.00M | 4.80M | 8.80M | | 0.80M | 5.25M | 6.05M | 0.35M | 2.68M | 3.03M | 3.97M | 1.12M | 1.12M | 1.12M | 1.93M | | | |