|
Accumulated Depreciation
|
341.57M | 404.96M | 381.45M | 302.09M | 301.88M | 361.09M | 182.15M | 244.62M | 327.32M | 422.28M | 460.62M |
|
Cash & Equivalents
|
178.24M | 308.86M | 92.00M | 60.03M | 58.31M | 89.67M | 199.39M | 97.88M | 243.74M | 126.76M | 157.51M |
|
Receivables - Net
|
| 74.95M | 66.92M | 58.19M | 94.62M | 83.84M | 43.36M | 107.10M | 289.77M | 247.16M | 185.52M |
|
Receivables - Other
|
| 71.20M | 0.03M | 54.70M | 87.72M | 74.36M | 38.43M | 100.14M | 279.57M | 237.30M | 181.21M |
|
Receivables
|
| 146.15M | 66.94M | 112.89M | 182.35M | 158.20M | 81.79M | 207.23M | 569.34M | 484.46M | 366.73M |
|
Inventory
|
| 3.40M | 1.34M | 3.27M | 3.07M | 3.90M | 3.60M | 2.11M | 0.53M | 1.33M | 1.88M |
|
Prepaid Assets
|
| 5.07M | 5.35M | 5.88M | 5.91M | 5.99M | 6.00M | 11.76M | 8.99M | 10.34M | 15.57M |
|
Current Assets
|
| 396.74M | 170.91M | 131.79M | 167.62M | 187.34M | 256.83M | 224.50M | 642.62M | 464.98M | 376.32M |
|
Property, Plant & Equipment (Net)
|
1,306.54M | 1,237.93M | 1,100.05M | 1,104.73M | 1,330.80M | 1,292.52M | 1,108.21M | 1,802.85M | 1,680.01M | 1,914.43M | 2,050.21M |
|
Long-Term Investments
|
331.44M | 344.89M | 358.68M | 378.89M | 268.32M | 153.29M | 141.92M | 180.33M | 35.59M | 31.75M | 35.37M |
|
Intangibles
|
| | | | | | | 0.84M | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.84M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.04M | | | |
|
Other Non-Current Assets
|
| 8.99M | 2.32M | 10.58M | 59.33M | 60.60M | 16.30M | 13.60M | 28.95M | 25.57M | 25.23M |
|
Non-Current Assets
|
| 1,633.21M | 1,491.61M | 1,532.69M | 1,680.98M | 1,566.16M | 1,329.70M | 2,122.28M | 1,972.72M | 2,056.84M | 2,260.07M |
|
Assets
|
| 2,029.95M | 1,662.52M | 1,664.48M | 1,848.60M | 1,753.50M | 1,586.54M | 2,346.78M | 2,615.33M | 2,521.82M | 2,636.40M |
|
Accounts Payables
|
| 30.78M | 38.24M | 22.80M | 23.01M | 27.55M | 34.42M | 44.96M | 51.07M | 57.90M | 66.26M |
|
Payables
|
| 30.78M | 38.24M | 22.80M | 23.01M | 27.55M | 34.42M | 44.96M | 51.07M | 57.90M | 66.26M |
|
Accumulated Expenses
|
| 5.64M | 5.67M | 5.90M | 4.51M | 5.58M | 6.29M | 6.92M | 9.91M | 9.83M | 10.17M |
|
Other Accumulated Expenses
|
| 2.13M | 2.65M | 2.08M | 2.65M | 3.15M | 6.25M | 13.14M | 4.73M | 5.45M | 10.11M |
|
Short term Debt
|
| 6.28M | 6.18M | 24.06M | 51.55M | 70.35M | 61.48M | 178.72M | 162.85M | 127.45M | 50.05M |
|
Current Leases
|
| | | | | 12.96M | 8.87M | 8.39M | 41.87M | 10.22M | 14.62M |
|
Current Taxes
|
| | | | | | | 0.05M | | | |
|
Current Deferred Revenue
|
| 1.23M | 6.72M | 1.77M | 0.45M | 0.27M | 3.06M | 0.35M | 2.96M | 6.24M | 7.83M |
|
Total Current Liabilities
|
| 48.42M | 45.10M | 47.23M | 75.27M | 114.48M | 108.90M | 234.61M | 257.39M | 195.57M | 130.94M |
|
Non-Current Debt
|
| 588.94M | 433.47M | 528.87M | 759.11M | 590.75M | 474.33M | 926.27M | 860.58M | 595.23M | 638.35M |
|
Minority Interest
|
| | | | | | | 0.58M | | | |
|
Operating Leases
|
| | | | | 17.95M | 10.25M | 12.52M | 7.74M | 11.63M | 8.71M |
|
Other Non-Current Liabilities
|
| 8.81M | 4.44M | 2.72M | 2.44M | 6.54M | 14.86M | 2.29M | 1.88M | 2.63M | 2.35M |
|
Total Non-Current Liabilities
|
| 637.36M | 478.57M | 576.11M | 836.30M | 724.66M | 599.64M | 1,174.16M | 1,125.71M | 802.43M | 778.00M |
|
Total Liabilities
|
| 646.16M | 483.01M | 578.83M | 838.75M | 731.21M | 614.50M | 1,176.45M | 1,127.58M | 805.06M | 780.35M |
|
Total Debt
|
| 595.22M | 439.65M | 552.94M | 810.67M | 661.10M | 535.82M | 1,104.98M | 1,023.43M | 722.68M | 688.41M |
|
Common Equity
|
1,390.94M | 1,383.79M | 1,179.51M | 1,085.65M | 1,009.86M | 1,022.29M | 972.04M | 1,170.33M | 1,487.75M | 1,716.76M | 1,856.05M |
|
Shareholder's Equity
|
1,390.94M | 1,383.79M | 1,179.51M | 1,085.65M | 1,009.86M | 1,022.29M | 972.04M | 1,170.33M | 1,487.75M | 1,716.76M | 1,856.05M |
|
Liabilities and Shareholders Equity
|
| 2,029.95M | 1,662.52M | 1,664.48M | 1,848.60M | 1,753.50M | 1,586.54M | 2,346.78M | 2,615.33M | 2,521.82M | 2,636.40M |
|
Retained Earnings
|
-74.37M | -64.12M | -74.46M | -180.54M | -269.49M | -270.31M | -275.85M | -409.34M | -21.45M | 226.83M | 359.14M |
|
Treasury Shares
|
| | 0.12M | 0.17M | 0.23M | 0.35M | 0.31M | 0.34M | 0.65M | 0.48M | 0.34M |