|
Cash & Equivalents
|
7.33M | | 7.33M | 3.24M | 85.20M | | 3.75M | 9.01M | 84.61M | | 5.99M | 43.10M |
|
Short-term Investments
|
27.74M | | | | 48.02M | | 36.37M | | 17.72M | | 82.84M | |
|
Cash & Current Investments
|
35.07M | | 7.33M | 3.24M | | | 40.13M | 9.01M | | | | 43.10M |
|
Receivables - Net
|
296.78M | | | | 140.26M | | 180.02M | | 176.23M | | 256.89M | |
|
Receivables
|
296.78M | | | | 140.26M | | 180.02M | | 176.23M | | 256.89M | |
|
Inventory
|
-0.25M | | | -1.61M | 2.21M | | | -2.35M | 7.62M | | | |
|
Prepaid Assets
|
| | | | 7.09M | | 16.55M | | 7.04M | | 33.01M | |
|
Current Assets
|
354.22M | | | | 281.26M | | 288.96M | | 228.74M | | 374.19M | |
|
Property, Plant & Equipment (Net)
|
462.86M | | | | 1,844.60M | | 455.08M | | 2,184.44M | | 540.12M | |
|
Long-Term Investments
|
13.94M | | | | 24.40M | | | | 28.44M | | | |
|
Intangibles
|
21.10M | | | | 19.35M | | 15.66M | | 15.18M | | 13.03M | |
|
Goodwill & Intangibles
|
21.10M | | | | | | 15.66M | | | | | |
|
Long-Term Deferred Tax
|
378.92M | | | | 449.46M | | 248.87M | | 259.29M | | 265.73M | |
|
Other Non-Current Assets
|
55.39M | 42.94M | | -39.13M | 35.58M | -32.83M | 13.64M | 49.68M | 32.60M | -106.01M | 13.90M | 103.67M |
|
Non-Current Assets
|
3,476.71M | | | | 3,169.42M | | 3,527.50M | | 2,781.02M | | 3,976.25M | |
|
Assets
|
3,830.93M | | | | 2,573.18M | | 3,816.46M | | 3,009.76M | | 4,350.44M | |
|
Accounts Payables
|
78.15M | | | -53.69M | -47.12M | | 60.48M | -29.05M | 26.32M | | 62.46M | |
|
Payables
|
78.15M | | | -53.69M | | | 60.48M | -29.05M | 26.32M | | 62.46M | |
|
Accumulated Expenses
|
| | | | 160.42M | | | | 127.86M | | | |
|
Other Accumulated Expenses
|
14.85M | | | 1.52M | 5.59M | | 229.81M | 8.67M | 5.44M | | 379.70M | |
|
Short term Debt
|
271.10M | | | 216.17M | 113.77M | 184.46M | 1,442.99M | 210.21M | 110.20M | 156.25M | 2,460.49M | |
|
Current Leases
|
9.29M | | | | 0.84M | | | | 2.16M | | | |
|
Current Taxes
|
41.91M | | | | 50.23M | | 42.62M | | 33.50M | | 40.91M | |
|
Total Current Liabilities
|
1,131.63M | | | | 394.63M | | 657.99M | | 571.32M | | 696.34M | |
|
Non-Current Debt
|
0.06M | 1,568.52M | | 1,260.04M | 0.80M | 1,066.64M | | 1,487.00M | 592.37M | 2,544.94M | | |
|
Convertible Debt
|
1.50M | 1,615.99M | | | 0.98M | 1,295.41M | | 1,697.21M | 1,693.24M | | | 2,600.39M |
|
Minority Interest
|
| | 0.95M | | 1,246.59M | | 0.68M | | 955.51M | | 0.56M | |
|
Non-Current Deferred Tax Liability
|
255.44M | | | | 318.25M | | 10.88M | | 8.01M | | 7.76M | |
|
Operating Leases
|
28.86M | | | | 25.32M | | | | 24.29M | | | |
|
Other Non-Current Liabilities
|
457.08M | | | | 29.50M | | 4.49M | | 482.75M | | 18.60M | |
|
Total Non-Current Liabilities
|
2,837.02M | | | | 2,237.17M | | 2,610.18M | | 2,089.19M | | 3,095.06M | |
|
Total Liabilities
|
3,968.65M | | | | 2,563.63M | | 3,268.16M | | 0.00M | | 3,791.40M | |
|
Total Debt
|
271.15M | 1,568.52M | | 1,476.21M | 0.80M | 1,251.11M | 1,442.99M | 1,697.21M | | 2,701.19M | | |
|
Common Equity
|
-152.69M | | | | 9.55M | | 548.30M | | 349.24M | | 559.04M | |
|
Shareholder's Equity
|
-152.69M | | | | 671.90M | | | | 567.19M | | | |
|
Liabilities and Shareholders Equity
|
3,830.93M | | | | 2,573.18M | | 3,816.46M | | 3,009.76M | | 4,350.44M | |
|
Treasury Shares
|
| | -0.11M | | -11.05M | | -6.63M | | -15.90M | | -33.65M | |
|
Retained Earnings
|
-1133.97M | | | | -547.25M | | -591.62M | | -724.96M | | -801.97M | |