|
Cash & Equivalents
|
268.31M | 241.47M | 124.81M | 141.62M | 128.92M | 166.69M | 197.08M | 195.27M | 188.14M | 194.02M | 132.49M |
|
Receivables - Net
|
| | | 589.71M | | -31.28M | | 503.84M | | 465.96M | 500.31M |
|
Receivables - Other
|
| | | 60.59M | | | | 83.66M | | | |
|
Receivables
|
| | | 650.30M | | -31.28M | | 587.50M | | 465.96M | 500.31M |
|
Inventory
|
| | | 107.70M | | | | 94.16M | | | |
|
Prepaid Assets
|
| | | 21.27M | | | | 894.16M | 889.05M | 872.52M | 840.81M |
|
Current Assets
|
| | | 932.84M | 938.99M | 1,008.07M | 993.47M | 900.08M | 901.25M | 890.42M | 863.85M |
|
Property, Plant & Equipment (Net)
|
| | | 2,777.62M | 2,739.19M | 2,708.42M | 2,639.43M | 2,607.56M | 2,594.73M | 2,592.93M | 2,525.53M |
|
Long-Term Investments
|
| | -0.06M | 60.17M | 67.46M | | 80.98M | 81.37M | 84.47M | 87.56M | 90.93M |
|
Intangibles
|
| | | 1.29M | -3.19M | -5.81M | -7.85M | 5.92M | 12.21M | 17.90M | -17.12M |
|
Goodwill & Intangibles
|
| | | 1.29M | -3.19M | -5.81M | -7.85M | 5.92M | 12.21M | 17.90M | -17.12M |
|
Long-Term Deferred Tax
|
| | | 0.04M | | | | | | | |
|
Other Non-Current Assets
|
| | | 202.19M | 217.86M | 205.54M | 195.40M | 194.14M | 200.04M | 186.27M | 180.57M |
|
Non-Current Assets
|
| | | 2,981.10M | 2,958.03M | 2,914.68M | 2,835.44M | 2,802.21M | 2,795.18M | 2,779.50M | 2,706.29M |
|
Assets
|
| | | 3,913.94M | 3,897.02M | 3,922.75M | 3,828.91M | 3,702.29M | 3,696.43M | 3,669.92M | 3,570.14M |
|
Accounts Payables
|
| | | 385.48M | | | | 312.84M | | | |
|
Notes Payables
|
| | | 267.33M | 7.67M | 809.04M | 824.96M | 785.95M | 693.51M | 631.06M | 669.95M |
|
Payables
|
| | | 652.81M | 7.67M | 809.04M | 824.96M | 1,098.79M | 693.51M | 631.06M | 669.95M |
|
Short term Debt
|
| | | 267.33M | | | | 336.30M | | | |
|
Current Taxes
|
| | | 8.11M | | 1.38M | 1.72M | 2.76M | 3.38M | 4.56M | 4.43M |
|
Total Current Liabilities
|
| | | 661.19M | -4.94M | 677.16M | 583.71M | 653.83M | 724.49M | 738.42M | 569.50M |
|
Non-Current Debt
|
| | | 1,025.02M | | | | 785.95M | | | |
|
Operating Leases
|
| | | | | | | 89.20M | | | |
|
Total Non-Current Liabilities
|
| | | 1,025.02M | -51.30M | 809.04M | 824.96M | 785.95M | 693.51M | 631.06M | 669.95M |
|
Total Liabilities
|
| | | 1,686.22M | | 1,486.20M | 1,408.66M | 1,439.78M | 1,418.00M | 1,369.48M | 1,239.45M |
|
Total Debt
|
| | | 1,292.35M | | | | 1,122.25M | | | |
|
Common Equity
|
| | | 2,227.72M | | 2,436.54M | 2,420.25M | 2,262.51M | 2,278.44M | 1,093.06M | 2,330.69M |
|
Shareholder's Equity
|
| | 2,198.20M | 2,227.72M | | | 2,420.25M | 2,262.51M | 2,278.44M | 2,300.45M | 2,330.69M |
|
Liabilities and Shareholders Equity
|
| | | 3,913.94M | 3,897.02M | 3,922.75M | 3,828.91M | 3,702.29M | 3,696.43M | 3,669.92M | 3,570.14M |
|
Treasury Shares
|
| | | 17.95M | | -5.64M | -4.28M | -53.44M | -78.45M | -78.45M | -78.45M |
|
Retained Earnings
|
| 9.75M | | 631.02M | | 3.61M | 818.91M | 705.18M | 753.74M | 778.52M | 809.77M |