|
Cash & Equivalents
|
54.13M | 25.41M | | | 31.32M | 14.87M | 15.30M | 21.43M | 83.11M |
|
Short-term Investments
|
138.30M | 139.66M | | | | | | | |
|
Cash & Current Investments
|
192.43M | 165.07M | | | 31.32M | 14.87M | 15.30M | 21.43M | 83.11M |
|
Receivables - Net
|
| 48.50M | | | 49.23M | 54.44M | 61.26M | 47.95M | 87.19M |
|
Receivables - Other
|
| 32.80M | | | 21.90M | 45.80M | 56.60M | 29.60M | 49.20M |
|
Receivables
|
| 81.30M | | | 71.13M | 100.23M | 117.86M | 77.55M | 136.39M |
|
Inventory
|
| 9.94M | | | | 6.25M | 6.08M | 6.96M | 6.42M |
|
Prepaid Assets
|
| 3.84M | | | 12.52M | 7.64M | 5.03M | 4.43M | 3.51M |
|
Current Assets
|
| 312.16M | | | 125.73M | 94.61M | 105.08M | 98.44M | 201.54M |
|
Property, Plant & Equipment (Net)
|
| 2,125.44M | | | 1,877.51M | 1,888.28M | 1,903.95M | 1,938.34M | 2,358.68M |
|
Long-Term Investments
|
| 104.75M | | | 132.35M | 115.17M | 105.59M | 114.68M | 135.73M |
|
Goodwill
|
| 18.42M | | | 18.42M | 18.42M | 18.42M | 18.42M | 18.42M |
|
Goodwill & Intangibles
|
| 18.42M | | | 18.42M | 18.42M | 18.42M | 18.42M | 18.42M |
|
Other Non-Current Assets
|
| 19.94M | | | 17.99M | 17.31M | 16.62M | 23.69M | 38.29M |
|
Non-Current Assets
|
| 880.10M | | | 2,141.82M | 842.49M | 2,145.93M | 2,205.99M | 2,690.68M |
|
Assets
|
| 2,683.15M | | | 2,267.56M | 2,231.09M | 2,251.01M | 2,304.43M | 2,892.22M |
|
Accounts Payables
|
| 149.17M | | | 112.18M | 121.37M | 105.47M | 123.80M | 215.50M |
|
Payables
|
| 149.17M | | | 112.18M | 121.37M | 105.47M | 123.80M | 215.50M |
|
Other Accumulated Expenses
|
| 2.85M | | | 5.04M | 3.12M | 4.28M | 4.65M | 9.45M |
|
Short term Debt
|
| 127.00M | | | 19.70M | 20.28M | 141.93M | 44.01M | 8.83M |
|
Current Taxes
|
| 0.86M | | | 2.07M | 1.44M | 1.87M | 2.27M | 2.33M |
|
Total Current Liabilities
|
| 412.26M | | | 139.00M | 166.21M | 253.56M | 174.73M | 236.12M |
|
Non-Current Debt
|
| 339.66M | | | 190.00M | 165.00M | 200.00M | 200.00M | 486.56M |
|
Preferred Stock Liabilities
|
143.75M | 186.95M | | | | | | | |
|
Minority Interest
|
| | | | | | | -2.07M | 6.80M |
|
Non-Current Deferred Tax Liability
|
| 281.13M | | | 105.25M | 88.69M | 59.07M | 86.56M | 106.50M |
|
Other Non-Current Liabilities
|
| 195.48M | | | 195.24M | 198.79M | 200.68M | 204.33M | 227.68M |
|
Total Non-Current Liabilities
|
| 694.20M | | | 473.09M | 685.04M | 568.53M | 512.04M | 858.53M |
|
Total Liabilities
|
-1295.52M | 1,205.42M | | | 668.33M | 671.51M | 769.21M | 716.37M | 1,086.21M |
|
Total Debt
|
| 466.66M | | | 209.70M | 185.28M | 341.93M | 244.01M | 495.39M |
|
Common Equity
|
1,295.52M | 1,290.77M | | | 1,599.23M | 1,559.57M | 1,481.79M | 1,590.13M | 1,800.00M |
|
Shareholder's Equity
|
1,295.52M | 1,290.77M | | | 1,599.23M | 1,559.57M | 1,481.79M | 1,590.13M | 1,800.00M |
|
Liabilities and Shareholders Equity
|
| 2,683.15M | | | 2,267.56M | 2,231.09M | 2,251.01M | 2,304.43M | 2,892.22M |
|
Treasury Shares
|
| 3.97M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M |
|
Retained Earnings
|
| 259.92M | | | 181.96M | 117.05M | 38.39M | 142.68M | 218.99M |