|
Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 33.02M | 20.79M | 22.34M | 317.47M | 452.62M | 761.58M | 1,962.66M | 3,183.63M |
|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.44M | 0.06M | 3.13M | 18.04M | 20.46M | 29.21M | 124.28M | 46.46M |
|
Short-term Investments
|
| | | | | | 2.12M | 4.91M | 2.96M | 2.70M | 1.83M | 0.23M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.44M | 0.06M | 5.24M | 22.95M | 23.42M | 31.91M | 126.11M | 46.69M |
|
Receivables - Net
|
| | | | 0.06M | 0.04M | 0.90M | 0.31M | 0.25M | | 60.92M | |
|
Receivables - Other
|
0.03M | 0.04M | | | | | | 0.42M | | | 1.29M | |
|
Receivables
|
| | | | 0.06M | 0.04M | 0.90M | 0.73M | 0.25M | | 62.20M | |
|
Raw Materials
|
| | | | | | | 0.85M | | | | |
|
Finished Goods
|
| | | | | | | 1.82M | | | | |
|
Inventory
|
| | | | | | 0.25M | 0.08M | 0.22M | 0.81M | | |
|
Current Deferred Tax Assets
|
| | | | 0.36M | 4.57M | | | | | | |
|
Prepaid Assets
|
| | 0.00M | | 0.06M | 0.03M | 0.94M | 23.60M | 11.15M | 3.26M | 8.00M | 11.88M |
|
Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.60M | 0.13M | 8.25M | 57.73M | 50.78M | 102.17M | 705.43M | 1,320.04M |
|
Buildings
|
| | | | | | | | | 0.56M | | |
|
Construction in Progress
|
| | | | | | | 10.50M | 4.82M | 81.88M | 19.45M | 12.79M |
|
Land & Improvements
|
| | | | | | | 2.88M | 2.98M | 4.14M | 32.19M | 39.30M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.78M | 0.13M | 0.12M | 137.62M | 376.78M | 564.39M | 869.69M | 1,363.68M |
|
Long-Term Investments
|
| | | | | | 3.08M | 5.66M | 3.57M | 3.42M | 2.75M | 0.23M |
|
Goodwill
|
| | | | 4.92M | 4.92M | | 12.05M | | 8.04M | 8.04M | 131.66M |
|
Intangibles
|
| | | | 2.47M | 9.71M | 7.05M | 8.22M | 6.49M | 4.60M | 3.04M | 5.85M |
|
Goodwill & Intangibles
|
| | | | 7.39M | 14.63M | 7.05M | 20.27M | 6.49M | 12.65M | 11.08M | 137.51M |
|
Long-Term Deferred Tax
|
| | | | | | 11.00M | 46.21M | 98.85M | 65.63M | 82.60M | 122.22M |
|
Other Non-Current Assets
|
| | | | | | 0.05M | 87.96M | 12.50M | 75.96M | 359.86M | 112.04M |
|
Non-Current Assets
|
| | | | 33.02M | 20.66M | 14.09M | 0.88M | 3.99M | 5.72M | 13.33M | 23.50M |
|
Accounts Payables
|
0.01M | 0.01M | 0.00M | 0.01M | 0.29M | 0.14M | 4.53M | 6.98M | 24.66M | 39.90M | 82.99M | 15.16M |
|
Notes Payables
|
0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.06M | | | | | | |
|
Dividends payables
|
| | | | | | | | 0.02M | | | 0.40M |
|
Payables
|
0.02M | 0.02M | 0.02M | 0.03M | 0.36M | 0.20M | 4.53M | 6.98M | 24.68M | 39.90M | 82.99M | 15.55M |
|
Accumulated Expenses
|
| | | | | | | | | 25.68M | 43.87M | 117.54M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.31M | 2.24M | 6.10M |
|
Short term Debt
|
| | | | | 0.07M | | | 7.79M | 6.99M | 58.78M | 176.57M |
|
Current Leases
|
| | | | | | 0.04M | 0.41M | 0.26M | 0.18M | | |
|
Current Deferred Revenue
|
| | | | | | 0.06M | 0.30M | | | | |
|
Total Current Liabilities
|
0.04M | 0.07M | 0.08M | 0.11M | 0.36M | 0.30M | 5.38M | 10.06M | 34.04M | 74.06M | 187.89M | 315.76M |
|
Capital Leases
|
| | | | | | | 0.46M | 0.18M | 0.01M | | |
|
Non-Current Debt
|
| | | | | 0.15M | 0.53M | | 13.43M | 8.91M | 7.18M | 835.21M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 1.34M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 23.42M | 33.43M | 163.71M |
|
Operating Leases
|
| | | | | | 0.04M | 0.56M | 0.45M | 0.52M | 1.00M | |
|
Other Non-Current Liabilities
|
| | | | | | 0.75M | 0.82M | | | 1.00M | 3.28M |
|
Total Non-Current Liabilities
|
| | | | | | 5.16M | 10.94M | | | 0.55M | 1,005.22M |
|
Total Liabilities
|
0.04M | 0.07M | 0.08M | 0.11M | 0.36M | 0.45M | 5.91M | 11.76M | 48.61M | 85.91M | 201.82M | 1,008.50M |
|
Total Debt
|
| | | | | 0.22M | 0.53M | | 21.22M | 15.90M | 65.96M | 1,011.78M |
|
Common Equity
|
-0.04M | -0.07M | -0.08M | -0.11M | 32.66M | 20.34M | 16.43M | 305.72M | 404.01M | 675.67M | 1,760.84M | 2,175.13M |
|
Shareholder's Equity
|
-0.04M | -0.07M | -0.08M | -0.11M | 32.66M | 20.34M | 16.43M | 305.72M | 404.01M | 675.67M | 1,760.84M | 2,175.13M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 0.00M | 33.02M | 20.79M | 22.34M | 317.47M | 452.62M | 761.58M | 1,962.66M | 3,183.63M |
|
Treasury Shares
|
| | | | | | 0.02M | -0.08M | | | | 11.76M |
|
Retained Earnings
|
-0.27M | -0.31M | -0.33M | -0.36M | -6.43M | -19.93M | -116.40M | -138.39M | -196.05M | -334.20M | -479.22M | -125.89M |
|
Preferred Shares
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |