|
Cash & Equivalents
|
7.84M | 10.12M | 13.21M | 17.07M | 17.68M | 15.19M | 17.43M | 18.24M | 27.12M | 27.37M | 27.58M | 47.26M | 58.26M | 52.28M | 86.40M | 92.20M | 71.77M | 78.80M | 70.21M | 64.52M | 562.55M | 379.79M | 324.34M | 336.27M | 247.95M | 260.39M | 257.42M | 207.10M | 182.09M | 211.31M | 324.03M | 333.47M | 407.44M | 457.24M | 442.09M | 1,058.91M |
|
Short-term Investments
|
| | | 0.43M | | | | | | | | 26.58M | 59.60M | 58.73M | | 23.89M | | 27.00M | 31.26M | 0.52M | 0.52M | 0.52M | | 0.37M | 0.50M | 0.46M | 0.58M | 0.56M | 80.52M | 0.81M | 0.88M | 1.78M | 19.37M | 18.32M | 31.02M | 39.98M |
|
Cash & Current Investments
|
7.84M | 10.12M | 13.21M | 17.51M | 17.68M | 15.19M | 17.43M | 18.24M | 27.12M | 27.37M | 27.58M | 73.85M | 117.86M | 111.01M | 86.40M | 116.09M | 71.77M | 105.80M | 101.47M | 65.04M | 563.07M | 380.31M | 324.34M | 336.64M | 248.45M | 260.85M | 258.00M | 207.66M | 262.61M | 212.11M | 324.91M | 335.25M | 426.82M | 475.56M | 473.11M | 1,098.88M |
|
Receivables - Net
|
| 16.03M | | 15.78M | 26.76M | 27.79M | 33.29M | 30.96M | 24.61M | 25.07M | 31.39M | 43.14M | 31.09M | 37.26M | 58.90M | 59.80M | 56.44M | 60.39M | 71.36M | 84.79M | 105.55M | 106.35M | 154.63M | 188.34M | 182.94M | 188.53M | 203.33M | 252.20M | 288.02M | 302.37M | 300.28M | 380.45M | 405.39M | 406.19M | 453.44M | 504.82M |
|
Receivables - Other
|
| 0.00M | | 0.95M | 0.95M | | | | 3.55M | | | 2.15M | 2.60M | 3.24M | 7.65M | 6.18M | 9.68M | 11.22M | 10.73M | 13.16M | 18.98M | 23.60M | 16.21M | 15.13M | 29.62M | 36.18M | 34.49M | 36.13M | 40.06M | 51.32M | 53.69M | 57.85M | 41.86M | 35.05M | 43.71M | 50.45M |
|
Receivables
|
| 16.03M | | 16.73M | 27.71M | 27.79M | 33.29M | 30.96M | 28.16M | 25.07M | 31.39M | 45.30M | 33.69M | 40.50M | 66.55M | 65.97M | 66.12M | 71.61M | 82.09M | 97.95M | 124.53M | 129.95M | 170.84M | 203.48M | 212.55M | 224.71M | 237.82M | 288.32M | 328.08M | 353.69M | 353.98M | 438.30M | 447.25M | 441.24M | 497.15M | 555.27M |
|
Inventory
|
| 11.67M | | 18.08M | 15.39M | | 27.53M | 29.81M | 38.76M | 42.25M | 45.49M | 43.51M | 44.80M | 44.99M | 49.77M | 64.18M | 88.64M | 103.23M | 136.85M | 176.61M | 218.12M | 271.54M | 288.08M | 327.79M | 393.17M | 473.30M | 471.09M | 507.43M | 545.39M | 581.14M | 602.93M | 628.72M | 597.98M | 609.57M | 648.28M | 676.41M |
|
Prepaid Assets
|
| 0.72M | | 0.89M | 0.55M | | 2.32M | 2.14M | 1.99M | 1.83M | 1.55M | 1.01M | 2.05M | 1.99M | 3.16M | 5.53M | 5.89M | 5.92M | 8.95M | 7.53M | 14.26M | 21.77M | 18.85M | 17.77M | 15.61M | 19.32M | 18.97M | 17.54M | 20.02M | 20.07M | 18.59M | 10.79M | 7.51M | 10.68M | 14.30M | 15.14M |
|
Current Assets
|
| 40.35M | | 56.02M | 62.91M | | 81.88M | 82.78M | 96.03M | 99.50M | 108.40M | 163.65M | 198.40M | 198.48M | 205.88M | 251.78M | 260.66M | 286.55M | 329.36M | 377.35M | 952.93M | 904.98M | 900.63M | 971.24M | 963.81M | 993.81M | 996.83M | 1,115.89M | 1,176.11M | 1,229.36M | 1,343.16M | 1,445.31M | 1,483.38M | 1,547.87M | 1,645.65M | 2,358.16M |
|
Construction in Progress
|
| 0.43M | | | | 0.37M | 0.79M | 1.11M | 0.03M | 0.08M | 0.11M | 0.49M | 0.60M | 0.60M | 1.11M | 3.06M | 2.31M | 2.87M | 2.97M | 3.35M | 5.61M | 6.61M | 7.88M | 19.70M | 36.49M | 47.28M | 64.77M | 92.57M | 106.44M | 125.29M | 136.38M | 150.22M | 97.92M | 107.47M | 37.08M | 43.35M |
|
Property, Plant & Equipment (Net)
|
| 2.26M | | 2.35M | 2.34M | | 3.05M | 3.59M | 3.71M | 3.72M | 3.38M | 3.57M | 3.62M | 3.50M | 3.96M | 5.97M | 8.19M | 8.77M | 8.98M | 10.01M | 14.04M | 57.68M | 57.27M | 66.47M | 82.88M | 149.90M | 159.01M | 190.88M | 201.85M | 218.82M | 228.73M | 250.10M | 269.27M | 277.06M | 290.94M | 296.71M |
|
Long-Term Investments
|
| | | 1.22M | 1.24M | | 1.35M | 1.47M | 1.36M | 1.48M | 1.74M | 5.97M | 5.93M | 6.01M | 20.36M | 6.58M | 6.34M | 6.63M | 7.01M | 7.41M | 12.69M | 12.67M | 12.61M | 18.54M | 17.46M | 17.27M | 16.12M | 22.31M | 27.88M | 31.29M | 31.90M | 33.66M | 37.06M | 54.81M | 56.72M | 63.56M |
|
Intangibles
|
| 0.02M | | 0.04M | 0.11M | | 0.23M | 0.30M | 0.27M | 0.26M | 0.31M | 0.28M | 0.34M | 0.31M | 0.33M | 9.28M | 9.65M | 9.53M | 9.64M | 9.56M | 9.67M | 9.66M | 9.09M | 8.55M | 8.69M | 8.76M | 8.29M | 8.30M | 2.54M | 8.30M | 8.22M | 8.32M | 3.46M | 3.00M | 2.85M | 2.71M |
|
Goodwill & Intangibles
|
| 0.02M | | 0.04M | 0.11M | | 0.23M | 0.30M | 0.27M | 0.26M | 0.31M | 0.28M | 0.34M | 0.31M | 0.33M | 9.28M | 9.65M | 9.53M | 9.64M | 9.56M | 9.67M | 9.66M | 9.09M | 8.55M | 8.69M | 8.76M | 8.29M | 8.30M | 2.54M | 8.30M | 8.22M | 8.32M | 3.46M | 3.00M | 2.85M | 2.71M |
|
Long-Term Deferred Tax
|
| 8.09M | | 1.43M | 6.72M | | 1.28M | 1.23M | 1.64M | 1.67M | 1.64M | 2.31M | 5.33M | 5.21M | 5.76M | 10.09M | 11.08M | 13.91M | 14.69M | 15.79M | 13.17M | 15.30M | 10.77M | 6.58M | 6.70M | 13.04M | 11.25M | 16.49M | 20.27M | 21.36M | 20.90M | 13.40M | 14.78M | 16.46M | 22.34M | 26.64M |
|
Other Non-Current Assets
|
| | | | | | 0.04M | 0.04M | 0.04M | | 0.26M | 0.22M | 0.19M | 0.15M | 16.47M | 8.01M | 40.50M | 40.48M | 43.43M | 44.24M | 45.02M | 78.75M | 144.53M | 136.58M | 101.96M | 117.86M | 112.10M | 43.18M | 40.82M | 27.84M | 14.66M | 21.35M | 20.45M | 13.39M | 3.92M | 4.84M |
|
Non-Current Assets
|
| 4.12M | | 5.03M | 4.98M | | 5.95M | 6.64M | 7.02M | 11.91M | 11.87M | 16.56M | 19.31M | 18.73M | 51.52M | 44.84M | 80.60M | 85.27M | 89.60M | 92.16M | 72.91M | 182.40M | 73.02M | 80.04M | 144.32M | 318.94M | 320.08M | 294.35M | 314.80M | 327.39M | 324.41M | 348.86M | 372.34M | 385.89M | 394.06M | 412.48M |
|
Assets
|
| 44.47M | | 61.06M | 67.89M | | 87.83M | 89.41M | 103.05M | 111.42M | 120.27M | 180.22M | 217.70M | 217.21M | 257.40M | 296.62M | 341.26M | 371.82M | 418.96M | 469.51M | 1,052.18M | 1,087.37M | 1,071.52M | 1,147.67M | 1,235.50M | 1,312.75M | 1,316.91M | 1,410.25M | 1,490.91M | 1,556.75M | 1,667.58M | 1,794.17M | 1,855.72M | 1,933.77M | 2,039.71M | 2,770.64M |
|
Accounts Payables
|
| 5.17M | | 8.67M | 7.42M | | 17.75M | 11.99M | 16.67M | 13.33M | 18.24M | 15.44M | 13.26M | 18.62M | 27.99M | 35.64M | 35.60M | 44.72M | 67.03M | 92.83M | 93.45M | 108.49M | 93.90M | 92.33M | 52.20M | 116.56M | 60.00M | 80.40M | 102.95M | 107.10M | 114.94M | 115.39M | 121.66M | 118.81M | 126.79M | 135.03M |
|
Notes Payables
|
| 4.76M | | 3.47M | 5.09M | | 9.93M | 10.16M | 9.45M | 12.83M | 15.11M | 15.66M | 13.75M | 3.89M | 25.77M | 28.33M | 26.15M | 23.49M | 22.16M | 15.20M | 9.59M | 9.60M | 4.90M | 50.69M | 56.00M | 56.74M | 53.98M | 33.91M | 31.34M | 54.71M | 54.44M | 33.80M | 32.81M | 24.95M | 52.97M | 45.05M |
|
Payables
|
| 9.93M | | 12.14M | 12.51M | | 27.69M | 22.15M | 26.12M | 26.16M | 33.35M | 31.11M | 27.02M | 22.51M | 53.76M | 63.97M | 61.75M | 68.21M | 89.19M | 108.03M | 103.04M | 118.09M | 98.80M | 143.01M | 108.20M | 173.30M | 113.97M | 114.31M | 134.29M | 161.80M | 169.38M | 149.18M | 154.47M | 143.76M | 179.76M | 180.08M |
|
Accumulated Expenses
|
| 0.29M | | 0.69M | 0.84M | | 1.57M | 2.47M | 1.71M | 2.66M | 2.46M | 3.23M | 2.81M | 4.59M | 5.72M | 7.79M | 3.98M | 7.84M | 9.43M | 10.53M | 12.51M | 11.65M | 13.72M | 13.01M | 14.89M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.59M | | 0.71M | 0.85M | | 1.55M | 1.69M | 1.95M | 2.80M | 2.66M | 2.86M | 2.27M | 2.04M | 2.95M | 2.78M | 2.66M | 3.59M | 3.50M | 4.95M | 5.98M | 7.98M | 10.79M | 10.66M | 8.52M | | | | | | | | | | | |
|
Short term Debt
|
| 4.76M | | 3.47M | 5.09M | | 9.93M | 10.16M | 9.45M | 12.83M | 15.11M | 15.66M | 13.75M | 3.89M | 25.77M | 28.33M | 26.15M | 23.49M | 22.16M | 15.20M | 9.59M | 9.60M | 4.90M | 50.69M | 56.00M | 56.74M | 53.98M | 33.91M | 31.34M | 54.71M | 54.44M | 33.80M | 44.47M | 67.94M | 62.14M | 48.64M |
|
Current Leases
|
| | | | | | | | | 1.33M | 1.36M | 1.35M | 1.35M | 1.34M | 1.33M | 1.39M | 1.42M | 2.17M | 2.44M | 2.48M | 2.31M | 2.08M | 1.77M | 1.32M | 1.38M | 3.01M | 3.04M | 2.88M | 2.76M | 2.67M | 2.57M | 2.38M | 2.13M | 3.56M | 3.78M | 4.12M |
|
Current Taxes
|
| 0.04M | | 0.04M | 0.04M | | 0.23M | 0.69M | 1.19M | 1.23M | 1.02M | 1.33M | 3.13M | 3.35M | 1.67M | 3.59M | 0.03M | 0.10M | 0.48M | 1.23M | 0.25M | 1.74M | 2.03M | 8.56M | 3.47M | 8.58M | 10.32M | 11.06M | 6.40M | 11.40M | 11.14M | 6.80M | 12.78M | 6.17M | 0.25M | |
|
Current Deferred Revenue
|
| 0.21M | | 0.07M | 0.14M | | 1.93M | 3.92M | 8.42M | 8.47M | 5.68M | 8.40M | 9.13M | 9.24M | 8.78M | 8.01M | 17.89M | 32.67M | 43.84M | 52.68M | 52.82M | 82.04M | 94.42M | 136.61M | 153.77M | 180.45M | 195.49M | 191.39M | 181.37M | 182.55M | 205.61M | 215.68M | 243.95M | 241.46M | 221.45M | 203.51M |
|
Total Current Liabilities
|
| 17.07M | | 20.57M | 21.82M | | 36.37M | 34.85M | 46.14M | 49.02M | 53.40M | 56.15M | 53.50M | 50.77M | 96.52M | 96.27M | 102.91M | 128.03M | 162.06M | 195.21M | 205.94M | 244.45M | 252.73M | 345.60M | 396.21M | 450.21M | 456.30M | 481.95M | 500.66M | 533.25M | 586.17M | 610.03M | 641.23M | 628.88M | 671.01M | 677.87M |
|
Non-Current Debt
|
| | | | | | | | | | | 1.99M | | | | | 17.98M | 17.44M | 18.72M | 23.08M | 22.96M | 22.34M | 20.64M | 18.81M | 18.69M | 18.25M | 15.90M | 39.75M | 53.95M | 53.41M | 70.83M | 106.07M | 105.53M | 134.54M | 162.99M | 193.36M |
|
Minority Interest
|
| 18.03M | | 23.83M | | | | | | | | 26.89M | 60.16M | 59.47M | 61.08M | 63.78M | 67.02M | 66.94M | 68.73M | 69.49M | 135.46M | 134.39M | 132.14M | 131.08M | 137.31M | 140.78M | 141.43M | 149.08M | 158.77M | 164.59M | 168.22M | 180.92M | 191.28M | 206.21M | 205.24M | 452.53M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 1.29M | 1.28M | 1.30M | 1.29M | 1.30M | 1.31M | 1.24M | 1.17M | 3.50M | | | | 2.91M | | | | 3.19M | | | |
|
Operating Leases
|
| | | | | | | | | 4.79M | 4.55M | 2.85M | 2.53M | 2.20M | 3.32M | 3.18M | 2.88M | 3.18M | 2.77M | 2.12M | 1.87M | 1.95M | 1.70M | 1.33M | 1.11M | 7.41M | 7.81M | 7.18M | 4.26M | 6.50M | 6.25M | 5.68M | 3.84M | 9.71M | 5.50M | 5.88M |
|
Other Non-Current Liabilities
|
| 6.88M | | 6.68M | 6.22M | | 5.87M | 5.23M | 4.58M | 3.30M | 3.96M | 2.98M | 4.19M | 5.83M | 6.58M | 6.45M | 8.03M | 6.64M | 4.56M | 5.30M | 8.45M | 8.54M | 8.06M | 6.66M | 7.32M | 7.20M | 6.57M | 6.11M | 5.87M | 5.47M | 5.50M | 5.68M | 9.22M | 8.85M | 8.53M | 8.32M |
|
Total Non-Current Liabilities
|
| 17.07M | | 20.57M | 21.82M | | 36.37M | 34.85M | 46.14M | 52.48M | 56.59M | 59.00M | 56.03M | 52.97M | 99.83M | 99.45M | 125.05M | 149.93M | 184.84M | 221.70M | 232.07M | 270.05M | 276.32M | 366.91M | 416.01M | 472.85M | 476.96M | 526.01M | 558.87M | 590.49M | 660.68M | 719.41M | 750.60M | 769.57M | 839.50M | 877.11M |
|
Total Liabilities
|
| 23.95M | | 27.25M | 28.03M | | 42.24M | 40.08M | 50.72M | 55.78M | 60.55M | 61.98M | 60.22M | 58.80M | 106.42M | 105.90M | 133.09M | 156.57M | 189.40M | 227.00M | 240.51M | 278.60M | 284.38M | 373.57M | 423.33M | 480.05M | 483.53M | 532.12M | 564.75M | 595.96M | 666.19M | 725.09M | 759.82M | 778.41M | 848.03M | 885.43M |
|
Total Debt
|
| 4.76M | | 3.47M | 5.09M | | 9.93M | 10.16M | 9.45M | 12.83M | 15.11M | 17.66M | 13.75M | 3.89M | 25.77M | 28.33M | 44.13M | 40.93M | 40.88M | 38.28M | 32.55M | 31.94M | 25.54M | 69.50M | 74.69M | 74.99M | 69.88M | 73.66M | 85.29M | 108.11M | 125.27M | 139.86M | 150.00M | 202.47M | 225.13M | 241.99M |
|
Common Equity
|
| 2.48M | | 9.97M | 39.86M | 43.00M | 45.60M | 49.33M | 52.32M | 55.64M | 59.72M | 91.34M | 97.32M | 98.94M | 150.99M | 190.72M | 208.17M | 215.25M | 229.56M | 242.51M | 811.66M | 808.77M | 787.14M | 774.10M | 812.17M | 831.10M | 831.77M | 878.13M | 926.16M | 960.79M | 1,001.39M | 1,069.08M | 1,095.91M | 1,155.35M | 1,191.69M | 1,885.21M |
|
Shareholder's Equity
|
| 2.48M | | 9.97M | 39.86M | 43.00M | 45.60M | 49.33M | 52.32M | 55.64M | 59.72M | 91.34M | 97.32M | 98.94M | 150.99M | 190.72M | 208.17M | 215.25M | 229.56M | 242.51M | 811.66M | 808.77M | 787.14M | 774.10M | 812.17M | 831.10M | 831.77M | 878.13M | 926.16M | 960.79M | 1,001.39M | 1,069.08M | 1,095.91M | 1,155.35M | 1,191.69M | 1,885.21M |
|
Liabilities and Shareholders Equity
|
| 44.47M | | 61.06M | 67.89M | | 87.83M | 89.41M | 103.05M | 111.42M | 120.27M | 180.22M | 217.70M | 217.21M | 257.40M | 296.62M | 341.26M | 371.82M | 418.96M | 469.51M | 1,052.18M | 1,087.37M | 1,071.52M | 1,147.67M | 1,235.50M | 1,312.75M | 1,316.91M | 1,410.25M | 1,490.91M | 1,556.75M | 1,667.58M | 1,794.17M | 1,855.72M | 1,933.77M | 2,039.71M | 2,770.64M |
|
Retained Earnings
|
| -9.64M | | -13.34M | -9.96M | | -9.53M | -5.67M | -3.39M | -1.53M | 2.78M | 11.56M | 15.51M | 17.21M | 17.13M | 25.76M | 34.29M | 39.76M | 46.32M | 56.48M | 63.73M | 66.26M | 70.18M | 91.19M | 94.43M | 101.41M | 124.28M | 152.31M | 156.83M | 174.26M | 198.47M | 229.37M | 260.00M | 280.38M | 310.14M | 346.03M |
|
Treasury Shares
|
| | | | | | | | | | | 0.21M | 0.21M | | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | |