|
Cash & Equivalents
|
103.34M | 100.34M | 105.60M | 151.73M | 640.93M | 409.78M | 111.22M | 209.61M | 160.46M | 219.25M | 285.82M | 230.23M | 150.85M | 30.82M | 45.83M | 50.23M | 37.99M | 28.30M | 37.17M | 41.90M | 37.59M | 32.12M | 27.08M | 42.61M | 40.33M | 79.78M |
|
Short-term Investments
|
| | | | | 225.58M | 524.22M | 667.35M | 666.18M | 548.19M | 469.64M | 487.28M | 490.31M | 452.59M | 334.54M | 159.52M | 116.00M | 88.00M | 86.92M | 238.01M | 198.91M | 161.91M | 168.33M | 35.08M | 35.43M | 40.50M |
|
Cash & Current Investments
|
103.34M | 100.34M | 105.60M | 151.73M | 640.93M | 635.37M | 635.44M | 876.96M | 826.64M | 767.44M | 755.46M | 717.51M | 641.16M | 483.41M | 380.36M | 209.75M | 153.99M | 116.30M | 124.10M | 279.91M | 236.49M | 194.02M | 195.41M | 77.69M | 75.76M | 120.28M |
|
Receivables - Net
|
-2.14M | -1.62M | 17.28M | -15.45M | 27.94M | 28.92M | 29.38M | 34.48M | 33.38M | -10.56M | 38.95M | 29.91M | 35.33M | 33.13M | 42.67M | 34.08M | -3.35M | 34.80M | 49.56M | 36.84M | 37.46M | -9.42M | 30.95M | 2.10M | 1.53M | 24.86M |
|
Receivables - Other
|
| | | | | | 1.45M | 0.82M | 0.88M | -0.27M | 2.67M | -0.36M | -0.46M | 1.32M | 4.41M | -0.75M | 1.36M | -0.94M | 3.51M | -0.03M | -0.03M | -0.07M | 1.10M | 0.07M | 0.12M | 0.12M |
|
Receivables
|
-2.14M | -1.62M | 17.28M | -15.45M | 27.94M | 28.92M | 30.82M | 35.30M | 34.27M | -10.83M | 41.63M | 29.55M | 34.86M | 34.45M | 47.08M | 33.33M | -2.00M | 33.85M | 53.07M | 36.81M | 37.43M | -9.48M | 32.05M | 2.17M | 1.65M | 24.98M |
|
Work In Process
|
| | | | | | 0.47M | | | | 0.27M | | | | 0.06M | | | | 0.02M | | | | 0.06M | | | |
|
Prepaid Assets
|
-0.31M | 0.08M | 1.38M | -2.17M | 4.48M | 5.72M | 7.46M | 8.52M | 8.21M | 8.41M | 8.80M | 0.89M | -0.73M | 7.64M | 7.33M | 9.93M | 7.82M | -1.01M | 8.78M | -10.36M | 21.43M | 21.09M | 22.59M | 7.55M | 15.29M | 10.34M |
|
Current Assets
|
| | 123.23M | | 673.28M | 670.01M | 670.74M | 920.62M | 869.11M | 812.79M | 797.69M | 756.56M | 719.62M | 525.49M | 485.48M | 306.10M | 244.94M | 224.07M | 261.43M | 437.99M | 414.46M | 363.32M | 328.05M | 181.90M | 177.37M | 210.73M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 17.34M | | | | 44.49M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | 168.24M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 6.28M | | 11.09M | 12.76M | 16.75M | 18.38M | 18.70M | 18.95M | 19.19M | 17.91M | 15.43M | 13.62M | 12.95M | 12.24M | 12.96M | 17.09M | 5.37M | 4.54M | 4.28M | 4.24M | 4.68M | 4.26M | 4.23M | 3.92M |
|
Long-Term Investments
|
| | | | | | | | 26.53M | 53.40M | 53.92M | 67.88M | 70.86M | 63.39M | 55.16M | 51.05M | 50.18M | 43.90M | 43.89M | 44.60M | 44.56M | 41.01M | 40.71M | 40.48M | 31.54M | 29.41M |
|
Goodwill
|
| | | | | | 3.09M | 56.14M | 56.14M | 56.14M | 53.05M | 56.14M | 56.14M | 56.14M | 31.93M | 31.93M | | | | | | | | | | |
|
Intangibles
|
| | | | | | 0.21M | 8.32M | 7.79M | 7.25M | 8.68M | 6.12M | 5.53M | 4.95M | 5.48M | 175.04M | 165.62M | 165.83M | 167.25M | 166.10M | 164.50M | 166.43M | 161.40M | 160.78M | 160.36M | 160.70M |
|
Goodwill & Intangibles
|
| | | | | | 3.30M | 64.46M | 63.93M | 63.39M | 61.73M | 62.26M | 61.67M | 61.09M | 37.41M | 206.97M | 165.62M | 165.83M | 167.25M | 166.10M | 164.50M | 166.43M | 161.40M | 160.78M | 160.36M | 160.70M |
|
Long-Term Deferred Tax
|
| | 0.84M | | 0.82M | 0.88M | 0.51M | 0.51M | 0.52M | 0.51M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.03M | -0.03M | 0.81M | 0.02M | -0.02M | -0.60M | 1.60M | 1.18M | 2.26M | 2.53M | 3.92M | 5.27M | 4.95M | 3.14M | 2.89M | -0.85M | 5.82M | 7.90M | 143.13M | 7.08M | 7.58M | 13.94M | 18.96M | 21.96M | 21.05M | 20.81M |
|
Non-Current Assets
|
| | 7.93M | | 12.41M | 14.67M | 22.17M | 90.31M | 118.02M | 146.35M | 147.31M | 159.80M | 158.10M | 310.25M | 315.24M | 453.21M | 443.44M | 442.60M | 413.17M | 252.47M | 264.87M | 328.17M | 371.60M | 521.86M | 520.24M | 499.38M |
|
Assets
|
| | 131.16M | | 685.69M | 684.68M | 692.90M | 1,010.93M | 987.12M | 959.14M | 945.00M | 916.36M | 877.72M | 835.74M | 800.72M | 759.31M | 688.38M | 666.67M | 674.60M | 690.45M | 679.33M | 691.50M | 699.65M | 703.76M | 697.61M | 710.10M |
|
Accounts Payables
|
| | 4.09M | | | | 7.72M | | | | 5.31M | | | | 10.10M | | | | 13.00M | | | | 12.96M | | | |
|
Payables
|
| | 4.09M | | | | 7.72M | | | | 5.31M | | | | 10.10M | | | | 13.00M | | | | 12.96M | | | |
|
Accumulated Expenses
|
-1.11M | -0.54M | 10.98M | | 9.76M | 20.12M | 23.93M | 87.23M | 75.26M | 56.66M | 53.03M | 52.72M | 51.99M | 41.83M | 47.01M | 30.61M | 31.52M | 31.46M | 25.68M | 28.48M | 20.57M | 32.15M | 19.84M | 23.66M | 13.21M | 13.98M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.02M | | | | 0.08M | | | | 0.05M | | | | 0.08M | | | |
|
Short term Debt
|
| | | | | | 1.15M | | | | 44.39M | | | | 54.21M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 2.36M | 2.74M | 3.38M | 3.96M | 3.75M | 3.73M | 3.28M | 1.93M | 2.29M | 2.22M | 2.42M | 2.45M | 2.35M | 2.31M | 1.92M | 1.75M | 1.71M | 1.67M | 1.84M |
|
Current Taxes
|
| | 2.49M | | | | 2.17M | | | | 2.44M | | | | 1.87M | | | | 0.91M | | | | 2.21M | | | |
|
Current Deferred Revenue
|
| | 0.92M | | | | 1.34M | | | 0.18M | -0.29M | | 0.14M | 0.14M | 0.40M | | -0.16M | -0.16M | -0.16M | -0.26M | -0.19M | 0.26M | 0.06M | 0.11M | 0.11M | 0.17M |
|
Total Current Liabilities
|
| | 18.48M | | 30.75M | 28.61M | 36.31M | 109.66M | 93.72M | 74.56M | 73.80M | 73.31M | 73.12M | 63.53M | 71.65M | 53.58M | 52.95M | 55.99M | 56.89M | 55.85M | 50.02M | 59.11M | 58.34M | 51.81M | 50.03M | 48.59M |
|
Non-Current Debt
|
| | | | | | 0.08M | 0.34M | 0.57M | 0.84M | 0.49M | 0.54M | 0.52M | 0.55M | 0.06M | 0.05M | 0.01M | 0.01M | 11.03M | 17.87M | 22.09M | | 0.00M | 0.00M | 0.00M | 0.01M |
|
Preferred Stock Liabilities
|
| | 239.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 2.40M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.05M | 1.24M | 1.16M | 1.07M | 0.99M | 0.90M | 0.82M | 0.73M | 0.41M | 0.35M | 0.30M | 0.25M | 0.20M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M | 0.05M | 0.03M |
|
Operating Leases
|
| | | | | | 6.78M | 3.16M | 3.20M | 3.98M | 3.45M | 2.52M | 1.48M | 0.79M | 0.34M | 2.87M | 2.44M | 1.93M | 1.73M | 1.31M | 0.80M | 2.43M | 1.92M | 1.48M | 1.05M | 0.72M |
|
Other Non-Current Liabilities
|
| | | | | | 0.08M | | | | 0.49M | | | | 0.06M | | | | 0.00M | 19.30M | 19.22M | 19.54M | 20.17M | 20.20M | 20.26M | 20.41M |
|
Total Non-Current Liabilities
|
| | | | | | 0.13M | | | | 4.93M | | | | 0.80M | | | | 12.95M | 75.20M | 73.05M | 95.41M | 68.66M | 110.53M | 111.98M | 123.05M |
|
Total Liabilities
|
| | 18.48M | | 30.75M | 28.61M | 36.44M | 114.40M | 98.65M | 80.45M | 78.74M | 77.28M | 75.93M | 65.61M | 72.45M | 56.85M | 55.70M | 58.17M | 69.85M | 94.50M | 92.26M | 114.96M | 126.99M | 130.73M | 132.24M | 143.46M |
|
Total Debt
|
| | | | | | 1.23M | 0.34M | 0.57M | 0.84M | 44.89M | 0.54M | 0.52M | 0.55M | 54.27M | 0.05M | 0.01M | 0.01M | 11.03M | 17.87M | 22.09M | | 0.00M | 0.00M | 0.00M | 0.01M |
|
Common Equity
|
| | -127.29M | | | | 656.46M | | | | 866.26M | | | 770.13M | 728.26M | 702.46M | 632.68M | | 604.75M | | | | 572.66M | | | |
|
Shareholder's Equity
|
| | -127.29M | | 654.94M | 656.07M | 656.46M | 896.54M | 888.47M | 878.69M | 866.26M | | 801.79M | | 728.26M | | | | 604.75M | | | | 572.66M | | | |
|
Liabilities and Shareholders Equity
|
| | 131.16M | | 685.69M | 684.68M | 692.90M | 1,010.93M | 987.12M | 959.14M | 945.00M | 916.36M | 877.72M | 835.74M | 800.72M | 759.31M | 688.38M | 666.67M | 674.60M | 690.45M | 679.33M | 691.50M | 699.65M | 703.76M | 697.61M | 710.10M |
|
Treasury Shares
|
| | 2.81M | | | | 0.51M | | | | 3.95M | | | | 35.84M | | | | 16.86M | | | | 95.22M | | | |
|
Retained Earnings
|
| | -126.32M | | -154.84M | -157.76M | -163.95M | -178.64M | -194.03M | -215.13M | -236.30M | | -293.92M | -321.62M | -356.68M | -373.48M | -418.77M | | -443.90M | | | | -486.63M | | | -482.02M |