|
Cash & Equivalents
|
0.07M | 9.61M | 5.99M | 2.82M | 1.24M | 0.64M | | | 0.07M | |
|
Cash & Current Investments
|
0.07M | 9.61M | 5.99M | 2.82M | 1.24M | 0.64M | | | 0.07M | |
|
Receivables - Net
|
| | | | 4.57M | 0.84M | 0.75M | 86.15M | 88.61M | 115.18M |
|
Receivables - Other
|
| 0.22M | | | 101.03M | 73.72M | 81.20M | 86.15M | | |
|
Receivables
|
| | | | 105.60M | 74.56M | 81.94M | 172.30M | 88.61M | 115.18M |
|
Prepaid Assets
|
| | | 0.09M | 1.72M | 1.48M | 0.92M | 1.33M | 1.50M | 2.05M |
|
Current Assets
|
| 9.83M | 5.99M | 2.91M | 108.56M | 93.93M | 83.80M | 88.99M | 91.13M | 118.06M |
|
Property, Plant & Equipment (Net)
|
| | | | 3,273.41M | 3,254.04M | 3,394.75M | 3,751.43M | 3,793.52M | 3,881.62M |
|
Long-Term Investments
|
| 7.54M | 23.77M | 43.49M | 709.64M | 722.48M | 696.01M | 652.77M | 626.65M | 603.96M |
|
Goodwill
|
| | | | 575.46M | | | | | |
|
Intangibles
|
| | | | 1,498.12M | 1,427.45M | 1,356.78M | 1,286.10M | 1,215.43M | 1,144.76M |
|
Goodwill & Intangibles
|
| | | | 2,073.58M | 1,427.45M | 1,356.78M | 1,286.10M | 1,215.43M | 1,144.76M |
|
Long-Term Deferred Tax
|
| | | 1.30M | 103.23M | 103.40M | | | | |
|
Other Non-Current Assets
|
| | | | 14.46M | 9.61M | 12.67M | 12.03M | 10.89M | 13.35M |
|
Non-Current Assets
|
| 7.54M | 23.77M | 44.80M | 1,660.40M | 1,652.20M | 1,602.09M | 1,517.35M | 1,460.00M | 1,412.84M |
|
Assets
|
| 17.37M | 29.76M | 47.70M | 6,282.88M | 5,610.91M | 5,544.00M | 5,791.32M | 5,737.62M | 5,761.75M |
|
Accounts Payables
|
| | 0.24M | 0.03M | 6.64M | 9.49M | 23.59M | 22.86M | 10.50M | 12.31M |
|
Payables
|
| | 0.24M | 0.03M | 6.64M | 9.49M | 23.59M | 22.86M | 10.50M | 12.31M |
|
Accumulated Expenses
|
| 0.43M | 0.29M | 0.41M | 104.19M | 74.95M | 80.84M | 72.72M | 80.63M | 83.56M |
|
Other Accumulated Expenses
|
| | | 0.41M | 4.99M | 5.70M | 4.62M | 1.39M | 2.29M | 2.97M |
|
Short term Debt
|
| | | 0.73M | 125.00M | 3.86M | | | | |
|
Current Taxes
|
| 6.67M | 13.86M | 15.68M | | 3.86M | 4.96M | 5.44M | | |
|
Curent Deferred Tax Liability
|
| 6.67M | | | | | | | | |
|
Total Current Liabilities
|
| 7.10M | 14.15M | 16.84M | 242.08M | 94.00M | 114.01M | 102.08M | 96.42M | 100.61M |
|
Non-Current Debt
|
| | | | 2,892.25M | 3,091.63M | 3,122.91M | 3,361.28M | 3,213.22M | 3,116.96M |
|
Minority Interest
|
| | | | 175.02M | 169.22M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 13.72M | 131.22M | 265.88M | 413.61M |
|
Other Non-Current Liabilities
|
| | | | 5.13M | 7.00M | 6.66M | 4.43M | 10.38M | 15.40M |
|
Total Non-Current Liabilities
|
| | | | 5.52M | 5.22M | 4.83M | 4.43M | 4.03M | 3.63M |
|
Total Liabilities
|
| 7.10M | 14.15M | 16.84M | 3,139.46M | 3,192.63M | 3,257.30M | 3,599.00M | 3,585.89M | 3,646.58M |
|
Total Debt
|
| | | 0.73M | 3,017.25M | 3,095.49M | 3,122.91M | 3,361.28M | 3,213.22M | 3,116.96M |
|
Common Equity
|
0.56M | 10.27M | 15.61M | 30.86M | 3,143.41M | 2,418.29M | 2,286.70M | 2,192.32M | 2,151.73M | 2,115.17M |
|
Shareholder's Equity
|
0.56M | 10.27M | 15.61M | 30.86M | 3,143.41M | 2,418.29M | 2,286.70M | 2,192.32M | 2,151.73M | 2,115.17M |
|
Liabilities and Shareholders Equity
|
| 17.37M | 29.76M | 47.70M | 6,282.88M | 5,610.91M | 5,544.00M | 5,791.32M | 5,737.62M | 5,761.75M |
|
Retained Earnings
|
| 10.27M | | | -341.56M | -464.09M | -132.47M | 82.79M | 100.45M | 90.55M |
|
Treasury Shares
|
| | | | 1.28M | 3.31M | 3.57M | 4.88M | 5.88M | 5.64M |