|
Cash & Equivalents
|
109.30M | 3.30M | 2.60M | 2.20M | 3.10M | 5.40M | 4.30M |
|
Cash & Current Investments
|
109.30M | 3.30M | 2.60M | 2.20M | 3.10M | 5.40M | 4.30M |
|
Receivables - Net
|
0.50M | 0.30M | | | 122.70M | 122.50M | 135.30M |
|
Receivables - Other
|
67.30M | 87.60M | 93.20M | 120.30M | 123.00M | | |
|
Receivables
|
67.80M | 87.90M | | | 245.70M | 122.50M | 135.30M |
|
Prepaid Assets
|
3.30M | 4.70M | 5.60M | 10.60M | 6.20M | 7.00M | 5.90M |
|
Current Assets
|
180.40M | 95.90M | 101.40M | 133.10M | 132.30M | 136.80M | 149.40M |
|
Property, Plant & Equipment (Net)
|
2,735.30M | 3,010.10M | 3,111.30M | 3,125.00M | 3,172.80M | 3,229.20M | 3,325.40M |
|
Long-Term Investments
|
67.30M | 107.80M | 108.40M | 101.60M | 93.90M | 90.20M | 87.00M |
|
Long-Term Deferred Tax
|
10.70M | 49.80M | 42.50M | 117.30M | 177.20M | 324.40M | 582.60M |
|
Other Non-Current Assets
|
6.90M | 12.90M | 10.00M | 7.80M | 11.30M | 8.60M | 6.40M |
|
Non-Current Assets
|
2,810.80M | 3,181.80M | 3,273.10M | 3,352.50M | 3,455.90M | 3,652.70M | 4,001.60M |
|
Assets
|
2,991.20M | 3,277.70M | 3,374.50M | 3,485.60M | 3,588.20M | 3,789.50M | 4,151.00M |
|
Accounts Payables
|
18.60M | 47.90M | 30.00M | 37.60M | 35.00M | 41.20M | 55.90M |
|
Payables
|
18.60M | 47.90M | 30.00M | 37.60M | 35.00M | 41.20M | 55.90M |
|
Accumulated Expenses
|
85.60M | 88.70M | 54.10M | 76.20M | 82.90M | 105.90M | 93.80M |
|
Other Accumulated Expenses
|
16.30M | 35.30M | 22.50M | 18.80M | 23.40M | 27.20M | 28.10M |
|
Short term Debt
|
11.30M | | 10.00M | 20.00M | 2.50M | 12.50M | 22.50M |
|
Total Current Liabilities
|
138.10M | 176.10M | 125.00M | 170.90M | 159.50M | 210.20M | 219.30M |
|
Non-Current Debt
|
969.80M | 1,753.50M | 1,900.10M | 2,543.50M | 2,883.10M | 3,198.90M | 3,449.40M |
|
Non-Current Deferred Tax Liability
|
10.70M | 0.20M | | 0.40M | 0.50M | 0.50M | 0.50M |
|
Other Non-Current Liabilities
|
7.20M | 16.00M | 23.40M | 17.70M | 16.10M | 16.70M | 16.50M |
|
Total Non-Current Liabilities
|
1,107.90M | 1,929.60M | 2,025.10M | 2,714.80M | 3,043.10M | 3,409.60M | 3,669.20M |
|
Total Liabilities
|
1,115.10M | 1,945.60M | 2,048.50M | 2,732.50M | 3,059.20M | 3,426.30M | 3,685.70M |
|
Total Debt
|
981.10M | 1,753.50M | 1,910.10M | 2,563.50M | 2,885.60M | 3,211.40M | 3,471.90M |
|
Common Equity
|
1,876.10M | 1,332.10M | 1,326.00M | 753.10M | 529.00M | 363.20M | 530.70M |
|
Shareholder's Equity
|
1,876.10M | 1,332.10M | 1,326.00M | 753.10M | 529.00M | 363.20M | 530.70M |
|
Liabilities and Shareholders Equity
|
2,991.20M | 3,277.70M | 3,374.50M | 3,485.60M | 3,588.20M | 3,789.50M | 4,151.00M |
|
Retained Earnings
|
14.90M | 0.40M | | | | | |
|
Treasury Shares
|
0.11M | 0.14M | 0.23M | 31.25M | 13.56M | 3.62M | 2.82M |