|
Cash & Equivalents
|
323.56M | | | | 299.46M | | 194.62M | 194.62M | 80.30M | 252.53M | 239.83M | 310.16M | 417.88M |
|
Cash & Current Investments
|
323.56M | | | | 299.46M | | 194.62M | 194.62M | 80.30M | 252.53M | 239.83M | 310.16M | 417.88M |
|
Receivables - Net
|
| | | | | | | | 72.62M | 47.23M | 63.57M | 31.19M | 53.53M |
|
Receivables - Other
|
| 2.81M | | | | 1.39M | | | | 0.79M | | | |
|
Receivables
|
| | | | | | | | 72.62M | 48.02M | 63.57M | 31.19M | 53.53M |
|
Inventory
|
| | | | | | | | 46.17M | 45.68M | 50.32M | 56.55M | 57.40M |
|
Prepaid Assets
|
| | | | | | | | 6.20M | 3.63M | 4.00M | 5.55M | 4.79M |
|
Current Assets
|
| 378.20M | | | | 289.10M | | | | 350.78M | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 1,605.43M | 1,627.81M | 1,705.11M | 1,772.57M | 1,834.36M |
|
Long-Term Investments
|
| | | | | | | | 0.19M | 0.18M | | | |
|
Other Non-Current Assets
|
| | | | | | | | 13.74M | 12.62M | 12.39M | 12.57M | 23.20M |
|
Non-Current Assets
|
| 670.46M | | | | 678.21M | | | | 590.60M | | | |
|
Assets
|
| 1,048.66M | | | | 967.31M | | | 1,828.92M | 1,994.50M | 2,079.60M | 2,194.00M | 2,396.66M |
|
Accounts Payables
|
| | | | | | | | 61.70M | 76.25M | 74.28M | 95.97M | 106.79M |
|
Payables
|
| | | | | | | | 61.70M | 76.25M | 74.28M | 95.97M | 106.79M |
|
Other Accumulated Expenses
|
| | | | | | 0.50M | -0.04M | -0.02M | | 0.20M | 0.48M | 0.75M |
|
Short term Debt
|
| 51.50M | | | | | | | 18.74M | 22.13M | 31.25M | 22.25M | 53.31M |
|
Current Leases
|
-52.84M | | -12.58M | -23.14M | -35.29M | | -9.37M | -19.31M | -36.59M | 1.65M | -18.33M | 1.97M | -89.95M |
|
Current Taxes
|
| | | | | | | | 27.92M | 18.27M | 32.42M | 19.33M | 46.21M |
|
Current Deferred Revenue
|
| | | | | | | | 1.72M | 4.35M | 4.96M | 5.44M | 6.04M |
|
Total Current Liabilities
|
| 180.22M | | | | 145.19M | | | | 134.52M | | | |
|
Non-Current Debt
|
| | | | | | | | 346.26M | 494.10M | 491.51M | 493.46M | 460.02M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 150.11M | 194.03M | 195.56M | 197.14M | 198.58M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 58.13M | 55.01M | 58.12M | 57.00M | 56.64M |
|
Operating Leases
|
| | | | | | | | 3.30M | 2.69M | 2.90M | 2.97M | 3.03M |
|
Other Non-Current Liabilities
|
| | | | | | | | 28.54M | 28.82M | 30.02M | 31.08M | 31.84M |
|
Total Non-Current Liabilities
|
| 167.91M | | | | 137.64M | | | 707.88M | 6.47M | 920.87M | 942.92M | 946.42M |
|
Total Liabilities
|
| 552.76M | | | -598.37M | 342.65M | -1456.88M | -1098.23M | 736.43M | 911.40M | 950.88M | 974.00M | 978.26M |
|
Total Debt
|
| 51.50M | | | | | | | 365.00M | 516.23M | 522.76M | 515.72M | 513.33M |
|
Common Equity
|
| 495.89M | | | 598.37M | 624.65M | 1,456.88M | 1,098.23M | 1,092.49M | 1,083.11M | 1,128.72M | 1,220.00M | 1,418.40M |
|
Shareholder's Equity
|
| 495.89M | | | | 624.65M | | | | 798.57M | | | |
|
Liabilities and Shareholders Equity
|
| 1,048.66M | | | | 967.31M | | | 1,828.92M | 1,994.50M | 2,079.60M | 2,194.00M | 2,396.66M |
|
Retained Earnings
|
| -226.86M | | | -105.62M | -215.44M | -74.61M | -210.47M | -212.54M | -160.45M | -126.21M | -101.63M | -53.93M |