|
Assets
|
582.45M | 645.60M | 675.47M | 606.30M | 621.86M | 723.44M | 797.28M | 983.95M | 1161.63M | 1374.01M | 1754.12M | 2224.82M | 2876.82M | 3713.78M | 4158.51M |
|
Cash & Equivalents
|
44.69M | 26.28M | 63.35M | 17.17M | 23.76M | 21.64M | 20.61M | 24.26M | 61.40M | 33.22M | 66.42M | 50.45M | 115.53M | 79.27M | 108.52M |
|
Cash & Current Investments
|
44.69M | 26.28M | 63.35M | 17.17M | 23.76M | 21.64M | 20.61M | 24.26M | 61.40M | 33.22M | 66.42M | 50.45M | 115.53M | 79.27M | 108.52M |
|
Receivables - Net
|
68.58M | 109.30M | 84.12M | 82.01M | 71.66M | 73.37M | 85.35M | 85.12M | 85.98M | 95.86M | 125.01M | 161.97M | 174.01M | 153.36M | 256.96M |
|
Receivables - Other
|
35.56M | 69.25M | 62.10M | 71.20M | 66.33M | 88.33M | 56.91M | 104.85M | 86.84M | 202.24M | 185.96M | 306.17M | 576.36M | 636.16M | 644.11M |
|
Receivables
|
104.14M | 178.55M | 146.22M | 153.21M | 137.99M | 161.71M | 142.27M | 189.97M | 172.83M | 298.11M | 310.97M | 468.14M | 750.37M | 789.52M | 901.07M |
|
Inventory
|
6.78M | 8.64M | 9.50M | 10.26M | 8.90M | 13.22M | 12.10M | 8.14M | 7.76M | 9.24M | 8.57M | 8.81M | 14.22M | 13.64M | 11.56M |
|
Current Deferred Tax Assets
|
9.91M | 6.46M | 5.19M | 4.84M | 5.44M | | | | | | | | | | |
|
Prepaid Assets
|
8.47M | 8.99M | 9.60M | 14.18M | 8.67M | 11.74M | 11.73M | 14.04M | 11.57M | 29.42M | 26.85M | 25.38M | 38.62M | 123.39M | 145.91M |
|
Current Assets
|
211.71M | 283.06M | 297.84M | 247.01M | 215.79M | 263.70M | 226.06M | 287.08M | 310.97M | 425.19M | 490.71M | 638.59M | 1001.35M | 1128.47M | 1301.13M |
|
Construction in Progress
|
7.56M | 6.03M | 9.04M | 9.69M | 9.67M | 15.54M | 9.18M | 11.38M | 21.72M | | | | | | |
|
Property, Plant & Equipment (Net)
|
145.15M | 177.85M | 207.27M | 210.74M | 217.77M | 244.31M | 319.76M | 356.44M | 459.95M | 579.46M | 729.38M | 856.53M | 1181.53M | 1689.42M | 1915.31M |
|
Goodwill
|
20.58M | 16.55M | 48.97M | 53.07M | 60.48M | 59.09M | 57.98M | 56.13M | 58.33M | 58.41M | 58.71M | 71.16M | 70.63M | 75.59M | 66.31M |
|
Intangibles
|
| 12.73M | 9.74M | 10.25M | 11.24M | 6.77M | 3.93M | 2.44M | 2.00M | 1.61M | 0.93M | 6.96M | 4.69M | 6.81M | 8.81M |
|
Goodwill & Intangibles
|
20.58M | 29.27M | 58.71M | 63.33M | 71.72M | 65.86M | 61.91M | 58.58M | 60.34M | 60.03M | 59.64M | 78.12M | 75.33M | 82.39M | 75.12M |
|
Long-Term Deferred Tax
|
| 8.05M | 9.19M | 20.79M | 35.41M | | | | | | 3.86M | 3.70M | 3.04M | 26.41M | 56.52M |
|
Other Non-Current Assets
|
4.60M | 3.78M | 5.75M | 26.91M | 25.73M | 18.45M | 26.33M | 27.64M | 29.39M | 24.04M | 15.31M | 22.78M | 38.56M | 89.73M | 89.95M |
|
Non-Current Assets
|
372.70M | 362.54M | 377.63M | 359.29M | 406.07M | 459.74M | 571.22M | 696.87M | 850.66M | 142.46M | 143.13M | 108.50M | 182.05M | 2585.30M | 2857.37M |
|
Accounts Payables
|
95.30M | 93.51M | 101.01M | 79.51M | 87.79M | 114.76M | 126.58M | 135.88M | 134.33M | 202.42M | 230.92M | 308.96M | 349.13M | 402.75M | 529.34M |
|
Notes Payables
|
| 7.30M | | | | | | | | | | | | | |
|
Payables
|
95.30M | 100.80M | 101.01M | 79.51M | 87.79M | 114.76M | 126.58M | 135.88M | 134.33M | 202.42M | 230.92M | 308.96M | 349.13M | 402.75M | 529.34M |
|
Accumulated Expenses
|
12.52M | 8.92M | 13.16M | 23.26M | 23.79M | 21.98M | 22.76M | 23.26M | 35.95M | 31.36M | 41.75M | 43.31M | 89.17M | 108.83M | 107.29M |
|
Short term Debt
|
4.72M | 11.56M | 12.45M | 12.97M | 12.26M | 13.43M | 19.29M | 22.38M | 26.89M | 69.97M | 69.36M | 78.93M | 331.48M | 322.25M | 149.36M |
|
Current Leases
|
| | | | | | 2.19M | 4.16M | 4.96M | 5.80M | 6.11M | 6.28M | 5.83M | 13.57M | 10.54M |
|
Current Taxes
|
2.49M | | | 0.61M | 0.81M | 0.81M | 0.78M | 0.76M | 1.10M | 0.49M | 0.98M | 0.82M | 1.67M | 1.17M | 0.74M |
|
Current Deferred Revenue
|
27.56M | 26.98M | 22.27M | 16.93M | 18.29M | 28.74M | 21.19M | 19.87M | 30.71M | 32.18M | 40.62M | 42.40M | 42.41M | 71.30M | 121.62M |
|
Total Current Liabilities
|
142.59M | 148.27M | 148.89M | 133.29M | 142.93M | 179.72M | 190.60M | 202.14M | 222.63M | 336.65M | 383.10M | 474.22M | 812.07M | 901.47M | 889.01M |
|
Capital Leases
|
| | | | | | 14.65M | 34.87M | 33.36M | | | | | | |
|
Non-Current Debt
|
202.41M | 196.40M | 109.08M | 103.22M | 90.04M | 100.49M | 140.59M | 173.24M | 219.16M | 266.18M | 311.67M | 377.18M | 568.63M | 1170.08M | 1483.90M |
|
Non-Current Deffered Revenue
|
4.20M | 6.02M | 7.59M | 8.16M | 8.84M | 8.29M | 7.74M | 7.19M | 6.64M | 6.88M | 8.27M | 8.50M | 7.59M | 6.97M | 6.44M |
|
Minority Interest
|
| 0.06M | -0.03M | 0.01M | -0.00M | 0.49M | 6.85M | 10.34M | 14.72M | 31.62M | 38.85M | 46.18M | 49.00M | 46.87M | 31.92M |
|
Non-Current Deferred Tax Liability
|
12.01M | 29.95M | 24.89M | 10.88M | 2.57M | 6.14M | 9.04M | 0.58M | 47.80M | 64.09M | 80.79M | 123.19M | 134.84M | 155.49M | 2.22M |
|
Operating Leases
|
| | | | | | | | | 34.90M | 41.41M | 41.41M | 37.53M | 55.83M | 70.02M |
|
Other Non-Current Liabilities
|
28.14M | 28.53M | 92.84M | 44.30M | 70.88M | 122.04M | 133.00M | 235.09M | 288.05M | 245.04M | 440.22M | 532.29M | 478.50M | 533.05M | 555.40M |
|
Total Non-Current Liabilities
|
218.62M | 260.91M | 264.76M | 285.20M | 264.68M | 313.99M | 369.97M | 412.24M | -253.36M | 24.65M | 22.82M | 20.95M | 19.18M | -333.99M | -538.52M |
|
Total Liabilities
|
246.77M | 260.91M | 413.65M | 329.50M | 335.56M | 436.03M | 502.98M | 647.33M | 34.68M | 38.57M | 33.34M | 31.12M | 50.73M | 199.06M | 16.87M |
|
Total Debt
|
207.13M | 207.97M | 121.53M | 116.20M | 102.29M | 113.92M | 159.88M | 195.61M | 246.05M | 336.15M | 381.04M | 456.12M | 900.11M | 1492.32M | 1633.26M |
|
Common Equity
|
195.05M | 236.42M | 261.82M | 276.81M | 286.31M | 287.41M | 294.31M | 336.62M | 376.88M | 428.86M | 492.81M | 704.26M | 873.03M | 925.89M | 1045.15M |
|
Shareholder's Equity
|
195.05M | 236.42M | 261.82M | 276.81M | 286.31M | 287.41M | 294.31M | 336.62M | 376.88M | 428.86M | 492.81M | 704.26M | 873.03M | 925.89M | 1045.15M |
|
Liabilities and Shareholders Equity
|
582.45M | 645.60M | 675.47M | 606.30M | 621.86M | 723.44M | 797.28M | 983.95M | 1161.63M | 1374.01M | 1754.12M | 2224.82M | 2876.82M | 3713.78M | 4158.51M |
|
Treasury Shares
|
4.83M | 4.83M | 4.83M | | | | -1.30M | 0.57M | 0.22M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M |
|
Retained Earnings
|
125.40M | 158.81M | 177.17M | 171.09M | 181.48M | 182.32M | 194.35M | 235.84M | 269.81M | 314.46M | 368.39M | 438.73M | 533.55M | 595.91M | 652.56M |