|
Cash & Equivalents
|
122.23M | 164.72M | 66.91M | 424.71M | 125.35M | 191.41M | 231.82M | 224.19M | 222.26M | 332.03M | 179.70M | 86.00M | 231.85M | 878.84M | 679.23M | 566.40M |
|
Short-term Investments
|
37.87M | 21.82M | 28.01M | 1.55M | 23.43M | 74.16M | 228.20M | 183.69M | 222.26M | 154.39M | 76.74M | 62.02M | 72.05M | 112.35M | 74.13M | 74.62M |
|
Cash & Current Investments
|
160.10M | 186.53M | 94.92M | 426.26M | 148.78M | 265.57M | 460.02M | 407.88M | 444.53M | 486.43M | 256.44M | 148.02M | 303.90M | 991.19M | 753.36M | 641.02M |
|
Receivables - Net
|
5.47M | 7.89M | 2.64M | 0.39M | 0.08M | 4.42M | 4.47M | 3.57M | 14.98M | 64.92M | 25.47M | 29.65M | 28.91M | 41.55M | 38.91M | 29.67M |
|
Receivables - Other
|
4.56M | -10.22M | -100.82M | 5.92M | -50.04M | 12.10M | 17.70M | 4.53M | 17.25M | 43.98M | 18.66M | 26.78M | 21.78M | 21.30M | 21.40M | 20.35M |
|
Receivables
|
10.03M | -2.33M | -98.18M | 6.30M | -49.96M | 16.52M | 22.17M | 8.10M | 32.23M | 108.89M | 44.13M | 56.43M | 50.69M | 62.84M | 60.32M | 50.02M |
|
Raw Materials
|
| | | | | 313.64M | 111.57M | 200.82M | 390.55M | -116.72M | -376.28M | -298.30M | -30.18M | | | |
|
Inventory
|
6.88M | 5.66M | 3.21M | 2.05M | 11.95M | 8.32M | 8.65M | 7.26M | 7.41M | 7.01M | 1.23M | 1.53M | 0.54M | 0.69M | 1.99M | 2.08M |
|
Current Deferred Tax Assets
|
| | | 7.84M | 22.61M | 18.67M | 23.27M | 8.37M | 1.56M | -1.82M | -24.46M | -14.58M | -17.00M | | -3.15M | |
|
Prepaid Assets
|
5.69M | 4.03M | 4.83M | 5.31M | 14.57M | 17.50M | 24.75M | 7.51M | 6.05M | 18.72M | 9.28M | 8.68M | 543.75M | 315.23M | 72.00M | 47.88M |
|
Current Assets
|
182.13M | 204.33M | 105.97M | 439.93M | 181.70M | 738.63M | 638.35M | 426.22M | 473.46M | 649.94M | 371.39M | 146.82M | 925.60M | 1,258.51M | 815.56M | 739.87M |
|
Construction in Progress
|
| | 190.10M | 435.86M | 767.52M | 344.54M | 13.56M | | 1,177.49M | 20.00M | 434.25M | 658.25M | 877.84M | 1,152.03M | 1,562.83M | 2,261.20M |
|
Property, Plant & Equipment (Net)
|
653.50M | 1,103.14M | 1,203.00M | 573.62M | 811.72M | 1,648.89M | 2,336.14M | 2,153.83M | 2,077.06M | 3,271.38M | 3,160.55M | 2,983.07M | 1,264.42M | 1,137.05M | 1,077.68M | 1,079.74M |
|
Long-Term Investments
|
21.24M | 20.28M | 22.53M | 367.66M | 766.02M | 746.26M | 541.57M | 648.78M | 703.23M | 571.78M | 32.82M | 44.38M | 52.22M | 104.11M | 53.98M | 43.66M |
|
Intangibles
|
| | | | | | | | | | | | | | | 2.35M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 2.35M |
|
Long-Term Deferred Tax
|
0.13M | 1.23M | 0.62M | 0.53M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
48.85M | 186.04M | 185.27M | 6.77M | 54.25M | 280.75M | 180.36M | 232.34M | 175.55M | 154.39M | 75.97M | 62.02M | 72.05M | 112.35M | 499.81M | 160.23M |
|
Non-Current Assets
|
39.87M | 38.52M | 2,126.67M | 1,974.47M | 2,409.97M | 284.49M | 50.85M | 56.41M | 157.50M | 1,392.71M | 1,972.31M | 1,880.84M | 1,387.21M | 1,912.72M | 1,702.15M | 1,795.65M |
|
Assets
|
2,492.44M | 2,077.77M | 2,232.63M | 2,414.40M | 2,591.67M | 3,899.74M | 4,269.20M | 4,256.91M | 1,515.46M | 1,535.39M | 1,333.78M | 1,264.09M | 1,408.44M | 4,279.56M | 4,083.99M | 4,367.68M |
|
Accounts Payables
|
| 16.31M | 23.12M | 10.20M | 12.73M | 10.81M | 53.28M | 24.56M | 70.43M | 9.70M | 13.93M | 10.58M | 4.93M | 8.98M | 7.45M | 198.91M |
|
Notes Payables
|
| | | | | 40.25M | | | | | | | | | | |
|
Payables
|
| 16.31M | 23.12M | 10.20M | 12.73M | 51.06M | 53.28M | 24.56M | 70.43M | 9.70M | 13.93M | 10.58M | 4.93M | 8.98M | 7.45M | 198.91M |
|
Accumulated Expenses
|
| 22.59M | 30.64M | 20.41M | 22.79M | 31.12M | 53.33M | 78.46M | 105.89M | 133.23M | 81.04M | 89.36M | 32.87M | 32.83M | 144.81M | 66.07M |
|
Other Accumulated Expenses
|
| 96.43M | 110.98M | 38.01M | 23.91M | 46.42M | 148.08M | 78.98M | 62.28M | 121.53M | 96.08M | 85.42M | 136.41M | 27.45M | 50.95M | 55.27M |
|
Short term Debt
|
74.50M | 95.63M | 64.31M | 14.40M | 30.78M | 112.85M | 491.40M | 451.45M | 1,384.93M | 730.26M | 1,241.11M | 982.85M | 703.17M | 344.78M | 342.57M | 521.28M |
|
Current Leases
|
8.59M | 5.77M | 5.91M | | | | | | | | | | | | | |
|
Current Taxes
|
-1.64M | -1.43M | 8.74M | 1.00M | 3.40M | 1.11M | 3.05M | 0.59M | | | | | | | | -0.01M |
|
Current Deferred Revenue
|
| | | | -17.11M | 15.65M | 15.14M | | | | | | 18.74M | | | |
|
Total Current Liabilities
|
-46.01M | 247.16M | 256.14M | 87.06M | 90.57M | 361.40M | 954.43M | 769.13M | 1,632.27M | 1,000.14M | 1,443.95M | 832.28M | 1,307.22M | 414.41M | 545.78M | 841.52M |
|
Capital Leases
|
1.18M | 411.88M | 399.93M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 691.55M | 627.24M | 490.51M | 636.24M | 1,241.13M | 1,344.51M | 1,525.74M | 1,025.91M | 1,835.10M | 1,294.72M | 1,367.94M | 920.13M | 844.55M | 874.16M | 930.97M |
|
Convertible Debt
|
| | | 218.85M | | 238.04M | 243.37M | | | | | | | | | |
|
Pension
|
32.59M | 33.45M | 37.58M | 40.10M | | 38.67M | 36.28M | | | | | | | | | |
|
Minority Interest
|
162.67M | 188.73M | 78.06M | | | 1.66M | 20.81M | 46.56M | 80.99M | 80.67M | 252.56M | 82.11M | 447.27M | 399.95M | 534.77M | 355.25M |
|
Liabilities from Discontinued Operations
|
205.76M | 247.16M | 256.14M | 87.06M | | 160.19M | 201.21M | 209.30M | 1,632.27M | -1000.14M | -1443.95M | -1180.21M | 450.07M | 0.37M | | -841.52M |
|
Other Non-Current Liabilities
|
76.41M | 133.64M | 113.50M | 72.52M | 84.27M | 59.79M | 54.08M | 52.21M | 132.55M | 145.56M | 142.65M | 135.44M | 92.96M | 120.43M | 61.60M | 225.78M |
|
Total Non-Current Liabilities
|
1,757.84M | 1,344.81M | 1,363.32M | 577.57M | 776.82M | 149.26M | 2,298.94M | 2,294.87M | 2,835.43M | 842.79M | 1,143.76M | 570.06M | 389.24M | 1,063.96M | 585.68M | 602.82M |
|
Total Liabilities
|
1,834.25M | 1,478.45M | 1,476.81M | 650.08M | 861.08M | 1,662.32M | 2,353.02M | 2,347.09M | 2,967.98M | 2,980.80M | 2,881.32M | 2,683.58M | 2,770.38M | 1,379.39M | 1,481.54M | 1,998.27M |
|
Total Debt
|
74.50M | 787.18M | 691.55M | 504.91M | 667.03M | 1,353.99M | 1,835.91M | 1,977.20M | 2,410.85M | 2,565.36M | 2,535.83M | 2,350.78M | 1,623.30M | 1,189.32M | 1,216.73M | 1,452.26M |
|
Common Equity
|
658.18M | 599.32M | 755.82M | 1,755.95M | 1,771.73M | 2,237.42M | 1,916.18M | 1,909.83M | 1,796.30M | 1,825.79M | 1,750.83M | 1,630.65M | 2,176.23M | 2,900.17M | 2,602.44M | 2,369.40M |
|
Shareholder's Equity
|
658.18M | 599.32M | 755.82M | 1,755.95M | 1,771.73M | 2,237.42M | 1,916.18M | 1,909.83M | 1,796.30M | 1,825.79M | 1,750.83M | 1,630.65M | 2,176.23M | 2,900.17M | 2,602.44M | 2,369.40M |
|
Liabilities and Shareholders Equity
|
2,492.44M | 2,077.77M | 2,232.63M | 2,414.40M | 2,591.67M | 3,899.74M | 4,269.20M | 4,256.91M | 1,515.46M | 1,535.39M | 1,333.78M | 1,264.09M | 1,408.44M | 4,279.56M | 4,083.99M | 4,367.68M |
|
Treasury Shares
|
0.45M | | | | | | 0.30M | 0.30M | | | | 3.50M | | 1.19M | | |
|
Retained Earnings
|
157.08M | -33.31M | -34.95M | -18.73M | -10.73M | -6.58M | -12.59M | 103.65M | -95.74M | -364.38M | -605.14M | -930.95M | -539.60M | 262.06M | 77.03M | 10.27M |
|
Other Preferred Equity
|
8.98M | 9.80M | | | | 26.80M | | | | | | | | | | |