|
Cash & Equivalents
|
49.87M | 68.47M | 69.47M | 36.49M | 39.96M | 42.52M | 24.45M | 29.37M | 22.97M | 33.10M | 20.30M | 27.79M | 26.32M | 33.63M | 34.72M |
|
Cash & Current Investments
|
49.87M | 68.47M | 69.47M | 36.49M | 39.96M | 42.52M | 24.45M | 29.37M | 22.97M | 33.10M | 20.30M | 27.79M | 26.32M | 33.63M | 34.72M |
|
Receivables - Net
|
50.30M | | | 60.81M | | | | 55.99M | | | | 52.99M | | | |
|
Receivables - Other
|
20.00M | | | 20.00M | | | | 21.43M | 8.44M | 8.45M | 3.12M | 0.38M | 1.29M | 2.71M | 1.95M |
|
Receivables
|
70.30M | | | 80.81M | | | | 77.42M | | | | 53.38M | | | |
|
Prepaid Assets
|
60.83M | 92.60M | 77.77M | 67.36M | 58.82M | 60.58M | 37.34M | 42.03M | 46.32M | 50.56M | 47.27M | 19.56M | 30.01M | 22.63M | 25.25M |
|
Current Assets
|
277.80M | 427.59M | 352.54M | 277.80M | 239.05M | 214.44M | 179.96M | 185.50M | 164.53M | 289.24M | 247.07M | 219.85M | 318.70M | 539.04M | 442.83M |
|
Property, Plant & Equipment (Net)
|
1,517.59M | 1,598.98M | 1,641.37M | 1,673.81M | 1,685.24M | 1,687.93M | 1,664.36M | 1,630.83M | 1,610.73M | 1,605.79M | 1,624.91M | 1,653.47M | 3,187.07M | 3,232.71M | 3,255.05M |
|
Long-Term Investments
|
54.41M | | | 73.59M | | | | 72.70M | | | | | | | 1,112.74M |
|
Goodwill
|
257.14M | 262.82M | 263.11M | 260.25M | 260.25M | 260.25M | 275.37M | 275.37M | 275.37M | 275.37M | 275.37M | 275.37M | 402.95M | 401.23M | 401.23M |
|
Intangibles
|
67.74M | 63.98M | 62.08M | 60.20M | 58.31M | 56.41M | 54.52M | 52.62M | 50.73M | 48.84M | 47.24M | 46.23M | 46.73M | 45.22M | 44.20M |
|
Goodwill & Intangibles
|
324.87M | 326.80M | 325.19M | 320.45M | 318.56M | 316.67M | 329.88M | 327.99M | 326.10M | 324.20M | 322.60M | 321.60M | 449.69M | 446.45M | 445.43M |
|
Other Non-Current Assets
|
251.98M | 177.95M | 127.17M | 113.16M | 68.47M | 54.96M | 53.48M | 58.11M | 70.66M | 153.36M | 124.34M | 119.51M | 197.08M | 414.64M | 319.19M |
|
Non-Current Assets
|
2,200.59M | 2,132.64M | 2,172.93M | 2,200.59M | 2,208.01M | 2,223.17M | 2,205.18M | 2,194.11M | 2,180.15M | 2,163.16M | 2,190.42M | 2,154.54M | 3,823.16M | 3,867.91M | 5,008.89M |
|
Assets
|
2,478.40M | 2,560.23M | 2,525.47M | 2,478.40M | 2,447.06M | 2,437.61M | 2,385.14M | 2,379.61M | 2,344.68M | 2,452.41M | 2,437.49M | 2,374.39M | 4,141.87M | 4,406.96M | 5,451.72M |
|
Accounts Payables
|
115.63M | 162.10M | 150.86M | 136.05M | 132.65M | 122.49M | 135.82M | 130.80M | 139.66M | 111.57M | 152.96M | 176.43M | 209.76M | 223.50M | 203.37M |
|
Payables
|
115.63M | 162.10M | 150.86M | 136.05M | 132.65M | 122.49M | 135.82M | 130.80M | 139.66M | 111.57M | 152.96M | 176.43M | 209.76M | 223.50M | 203.37M |
|
Other Accumulated Expenses
|
10.93M | 9.82M | 13.71M | 16.49M | 14.90M | 28.46M | 19.66M | 12.62M | 15.18M | 18.83M | 13.45M | 18.60M | 21.17M | 18.80M | 15.41M |
|
Short term Debt
|
| | | | | 24.04M | | | 77.68M | | | 48.59M | 91.31M | 82.75M | 1,514.76M |
|
Current Leases
|
2.90M | 2.97M | 7.22M | 7.04M | 7.12M | 7.07M | 6.93M | 7.22M | 7.24M | 7.22M | 7.27M | 7.17M | 7.20M | 7.27M | 7.47M |
|
Total Current Liabilities
|
159.58M | 174.89M | 171.79M | 159.58M | 154.68M | 182.06M | 162.41M | 150.64M | 239.77M | 137.62M | 173.68M | 250.79M | 371.14M | 362.76M | 1,770.70M |
|
Non-Current Debt
|
1,230.16M | 729.41M | 1,191.88M | 1,230.16M | 1,274.15M | 1,276.64M | 1,318.48M | 1,340.91M | 1,266.51M | 1,554.12M | 1,535.68M | 1,539.24M | 2,663.60M | 3,001.61M | 2,213.63M |
|
Preferred Stock Liabilities
|
| | 251.96M | 264.59M | 279.16M | 294.42M | 310.40M | 325.23M | 342.21M | 359.82M | 366.91M | 381.22M | 529.34M | 550.29M | 1,058.70M |
|
Minority Interest
|
-0.09M | -10.76M | -17.74M | -26.83M | -39.41M | -49.15M | -63.41M | -71.43M | -82.02M | -108.16M | -117.58M | -127.51M | -139.10M | -149.84M | -160.99M |
|
Operating Leases
|
70.40M | 69.14M | 69.63M | 70.19M | 62.64M | 62.21M | 61.30M | 69.66M | 61.60M | 61.07M | 61.65M | 60.89M | 60.16M | 59.63M | 61.34M |
|
Other Non-Current Liabilities
|
64.66M | 243.95M | 291.58M | 236.13M | 156.00M | 90.89M | 62.09M | 87.53M | 114.07M | 53.11M | 46.38M | 67.10M | 153.63M | 168.78M | 283.97M |
|
Total Non-Current Liabilities
|
1,624.36M | 970.47M | 1,426.08M | 1,529.43M | 1,491.48M | 1,520.91M | 1,542.19M | 1,490.88M | 1,567.87M | 1,752.81M | 1,771.01M | 1,667.24M | 2,904.28M | 3,268.28M | 2,602.25M |
|
Total Liabilities
|
1,689.02M | 1,214.41M | 1,717.66M | 1,689.02M | 1,647.48M | 1,611.80M | 1,604.28M | 1,641.52M | 1,681.94M | 1,805.92M | 1,817.38M | 1,918.03M | 3,275.43M | 3,631.04M | 4,372.95M |
|
Total Debt
|
1,230.16M | 729.41M | 1,191.88M | 1,230.16M | 1,274.15M | 1,300.68M | 1,318.48M | 1,340.91M | 1,344.19M | 1,554.12M | 1,535.68M | 1,587.84M | 2,754.91M | 3,084.36M | 3,728.39M |
|
Common Equity
|
1,462.05M | 1,356.57M | 573.59M | 551.62M | 559.84M | 580.54M | 533.87M | 484.29M | 402.55M | 394.83M | 370.77M | 202.65M | 476.20M | 375.47M | 181.06M |
|
Shareholder's Equity
|
1,462.05M | 1,356.57M | 573.59M | 551.62M | 559.84M | 580.54M | 533.87M | 484.29M | 402.55M | 394.83M | 370.77M | 202.65M | 476.20M | 375.47M | 181.06M |
|
Liabilities and Shareholders Equity
|
2,478.40M | 2,560.23M | 2,525.47M | 2,478.40M | 2,447.06M | 2,437.61M | 2,385.14M | 2,379.61M | 2,344.68M | 2,452.41M | 2,437.49M | 2,374.39M | 4,141.87M | 4,406.96M | 5,451.72M |
|
Retained Earnings
|
-155.46M | -300.13M | -342.12M | -300.13M | -247.29M | -184.73M | -179.23M | -182.17M | -221.78M | -258.52M | -291.51M | -405.82M | -274.25M | -333.11M | -438.64M |
|
Treasury Shares
|
0.96M | | | 2.82M | | | | 3.20M | | | | 1.74M | | | |