|
Cash & Equivalents
|
| 449.94M | 6.00M | 24.20M | 18.73M | 6.40M | 4.51M | 3.61M |
|
Short-term Investments
|
379.18M | | | | | 6.96M | 7.81M | 2.31M |
|
Cash & Current Investments
|
379.18M | 449.94M | 6.00M | 24.20M | 18.73M | 13.36M | 12.32M | 5.91M |
|
Receivables - Net
|
5.42M | 10.91M | 15.50M | 11.40M | 178.11M | 204.04M | 215.72M | 111.94M |
|
Receivables - Other
|
| | 15.46M | 11.40M | | 17.60M | | |
|
Receivables
|
5.42M | 10.91M | 30.96M | 22.80M | 178.11M | 221.64M | 215.72M | 111.94M |
|
Inventory
|
0.74M | 5.80M | 4.03M | 3.60M | 2.96M | | | |
|
Prepaid Assets
|
| 1.38M | 1.07M | 2.13M | 20.68M | 24.47M | 29.26M | 36.70M |
|
Current Assets
|
6.17M | 468.03M | 31.74M | 42.77M | 217.52M | 241.87M | 257.30M | 294.76M |
|
Property, Plant & Equipment (Net)
|
699.59M | 1,226.90M | 205.80M | 195.84M | 1,839.28M | 2,535.21M | 2,743.23M | 3,433.86M |
|
Long-Term Investments
|
| 91.10M | 1,258.05M | 1,555.18M | 626.50M | 2,381.34M | 2,540.99M | 2,120.00M |
|
Goodwill
|
| | | | | 5.08M | 5.08M | 5.08M |
|
Intangibles
|
| | | | 786.05M | 695.39M | 591.67M | 652.49M |
|
Goodwill & Intangibles
|
| | | | 786.05M | 700.47M | 596.75M | 657.57M |
|
Long-Term Deferred Tax
|
| 67.60M | | | | | 235.63M | 204.00M |
|
Other Non-Current Assets
|
| 162.39M | 1,263.32M | 1,561.03M | 22.32M | 32.27M | 85.25M | 76.99M |
|
Non-Current Assets
|
699.59M | 1,389.29M | 2,017.67M | 2,316.18M | 3,335.69M | 5,677.84M | 6,239.57M | 6,520.18M |
|
Assets
|
705.75M | 1,857.32M | 1,500.85M | 1,799.63M | 3,553.21M | 5,919.71M | 6,496.87M | 6,814.94M |
|
Accounts Payables
|
| 13.60M | | 18.75M | 12.22M | 17.90M | 34.00M | 27.24M |
|
Dividends payables
|
| | | 5.62M | | | | |
|
Payables
|
| 13.60M | | 24.37M | 12.22M | 17.90M | 34.00M | 27.24M |
|
Accumulated Expenses
|
| 0.23M | | | 135.64M | 173.91M | 177.42M | 186.71M |
|
Other Accumulated Expenses
|
124.47M | 84.93M | 23.93M | 5.61M | 4.34M | 7.49M | 7.79M | 35.69M |
|
Short term Debt
|
| | 9.77M | | 54.28M | 5.72M | 1.73M | 140.20M |
|
Current Leases
|
| | 9.77M | | 31.78M | 22.81M | 29.20M | 18.70M |
|
Current Taxes
|
0.30M | | | | | | | |
|
Current Deferred Revenue
|
| | | | 14.76M | 29.30M | 32.24M | 26.66M |
|
Total Current Liabilities
|
124.47M | 98.52M | 33.69M | 29.98M | 240.93M | 227.83M | 250.14M | 418.55M |
|
Non-Current Debt
|
| | | | 2,253.42M | 3,368.51M | 3,562.81M | 3,364.00M |
|
Non-Current Deffered Revenue
|
| | | | 11.67M | 22.69M | 25.76M | 20.98M |
|
Minority Interest
|
| 1,940.50M | 701.00M | 608.38M | 1,006.84M | 3,112.41M | 3,160.00M | 5,955.66M |
|
Non-Current Deferred Tax Liability
|
7.04M | 2.64M | | | 7.19M | 11.02M | 13.24M | 16.76M |
|
Operating Leases
|
| | | | 29.89M | 6.02M | 9.35M | 11.49M |
|
Other Non-Current Liabilities
|
25.23M | 29.37M | 167.64M | 209.50M | 2.22M | 8.33M | 5.36M | 2.15M |
|
Total Non-Current Liabilities
|
124.47M | 32.01M | 956.74M | 1,187.62M | 2,305.43M | 3,419.25M | 3,619.74M | 3,417.32M |
|
Total Liabilities
|
149.70M | 130.53M | 597.33M | 863.48M | 2,546.36M | 3,647.08M | 3,869.89M | 3,835.87M |
|
Total Debt
|
| | 9.77M | | 2,307.70M | 3,374.23M | 3,564.54M | 3,504.20M |
|
Common Equity
|
556.05M | -213.71M | -353.07M | -247.35M | 0.01M | -839.77M | -530.82M | -2976.60M |
|
Shareholder's Equity
|
556.05M | -213.71M | -353.07M | -247.35M | 0.01M | -839.77M | -530.82M | -2976.60M |
|
Liabilities and Shareholders Equity
|
705.75M | 1,857.32M | 1,500.85M | 1,799.63M | 3,553.21M | 5,919.71M | 6,496.87M | 6,814.94M |
|
Retained Earnings
|
-18.57M | -213.75M | -392.63M | -369.43M | | -958.63M | -723.52M | -2976.61M |
|
Treasury Shares
|
| | | | | 5.47M | 5.44M | 5.40M |