|
Cash & Equivalents
|
883.17M | 479.50M | 286.31M | 177.74M | 451.96M | 481.33M | 279.74M | 540.47M | 856.80M |
|
Short-term Investments
|
28.33M | 5.51M | 6.65M | 3.27M | 59.03M | | 35.00M | 2.50M | 0.05M |
|
Cash & Current Investments
|
911.50M | 485.01M | 292.96M | 181.02M | 511.00M | 481.33M | 314.74M | 542.98M | 856.85M |
|
Receivables - Net
|
54.31M | 78.34M | 80.99M | 79.14M | 73.22M | 68.75M | 91.11M | 121.08M | 190.68M |
|
Receivables - Other
|
8.21M | 7.13M | 8.38M | 10.76M | 8.94M | 9.95M | 13.61M | 22.23M | 21.13M |
|
Receivables
|
62.52M | 85.48M | 89.36M | 89.89M | 82.15M | 78.69M | 104.72M | 143.31M | 211.80M |
|
Inventory
|
120.83M | 168.84M | 137.88M | 163.23M | 164.13M | 178.16M | 198.87M | 235.89M | 279.00M |
|
Prepaid Assets
|
12.90M | 18.75M | | | | | | | |
|
Current Assets
|
1,092.17M | 737.52M | 514.70M | 435.86M | 754.10M | 728.24M | 632.46M | 930.41M | 1,482.14M |
|
Property, Plant & Equipment (Net)
|
3,645.83M | 4,227.40M | 3,988.48M | 4,091.25M | 4,042.20M | 4,003.21M | 3,596.26M | 3,755.56M | 4,118.78M |
|
Long-Term Investments
|
| | | | | | | 7.04M | |
|
Goodwill
|
| 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M |
|
Goodwill & Intangibles
|
| 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M |
|
Long-Term Deferred Tax
|
50.30M | 58.14M | | | | | 14.51M | 14.75M | 19.49M |
|
Other Non-Current Assets
|
48.30M | 12.62M | 13.45M | 22.94M | 39.56M | 104.02M | 120.06M | 185.21M | 120.42M |
|
Non-Current Assets
|
3,705.74M | 4,319.99M | 4,114.23M | 4,213.06M | 4,176.45M | 4,202.50M | 3,825.46M | 22.09M | 11.70M |
|
Assets
|
4,797.92M | 5,090.33M | 4,628.93M | 4,648.92M | 4,930.55M | 4,930.73M | 4,457.92M | 4,987.63M | |
|
Accounts Payables
|
90.70M | 110.54M | 137.90M | 139.10M | 179.37M | 195.33M | 191.71M | 254.03M | 366.69M |
|
Payables
|
90.70M | 110.54M | 137.90M | 139.10M | 179.37M | 195.33M | 191.71M | 254.03M | 366.69M |
|
Accumulated Expenses
|
46.75M | 50.36M | | | | | | | |
|
Short term Debt
|
| | | 66.67M | 66.67M | | | | |
|
Current Leases
|
| | 2.98M | 9.91M | 11.30M | 7.23M | 4.78M | 5.02M | 4.69M |
|
Total Current Liabilities
|
90.70M | 114.03M | 141.70M | 221.72M | 262.04M | 206.65M | 210.94M | 274.21M | 412.17M |
|
Non-Current Debt
|
591.59M | 593.78M | 595.98M | 413.06M | 434.46M | 489.76M | 494.41M | 636.06M | 915.42M |
|
Pension
|
10.88M | 13.60M | 14.38M | 18.22M | 11.11M | 8.94M | 8.91M | 10.26M | 10.91M |
|
Non-Current Deferred Tax Liability
|
493.80M | 549.13M | 429.93M | 412.72M | 414.55M | 439.19M | 424.73M | 399.11M | 434.94M |
|
Operating Leases
|
| 0.11M | 6.54M | 15.14M | 14.66M | 14.89M | 12.16M | 12.09M | 10.03M |
|
Other Non-Current Liabilities
|
| | 93.32M | 94.23M | 106.68M | 131.37M | 105.89M | 125.09M | 127.92M |
|
Total Non-Current Liabilities
|
| | 1,188.52M | 1,080.87M | 1,136.82M | 1,159.44M | 1,151.15M | 1,350.58M | 1,819.22M |
|
Total Liabilities
|
1,226.45M | 1,366.84M | 1,281.84M | 1,175.11M | 1,243.50M | 1,290.81M | 1,257.05M | 1,475.67M | 1,947.15M |
|
Total Debt
|
591.59M | 593.78M | 595.98M | 479.73M | 501.13M | 489.76M | 494.41M | 636.06M | 915.42M |
|
Common Equity
|
3,571.46M | 3,643.54M | 3,283.67M | 3,414.51M | 3,646.17M | 3,570.36M | 3,204.07M | 3,518.15M | 3,896.59M |
|
Shareholder's Equity
|
3,571.46M | 3,643.54M | 3,283.67M | 3,414.51M | 3,646.17M | 3,570.36M | 3,204.07M | 3,518.15M | 3,896.59M |
|
Liabilities and Shareholders Equity
|
4,797.92M | 5,090.33M | 4,628.93M | 4,648.92M | 4,930.55M | 4,930.73M | 4,457.92M | 4,987.63M | |
|
Treasury Shares
|
7.79M | 11.06M | 10.10M | 8.66M | 11.45M | 10.29M | 20.45M | 19.26M | 12.97M |
|
Retained Earnings
|
-1928.02M | -1948.57M | -2310.45M | -2229.87M | -2103.21M | -2239.23M | -2593.05M | -2488.42M | -2193.16M |