|
Accumulated Depreciation
|
| | | 0.92M | | | 2.77M | | | | | 6.98M | | 22.51M | 41.56M | 61.17M | 81.08M | 99.33M | 113.92M | 122.37M | 133.31M | 145.30M | 157.98M |
|
Cash & Equivalents
|
0.52M | 0.40M | | 42.78M | 50.05M | 402.61M | 360.40M | 321.79M | 253.73M | 202.40M | 198.87M | 238.59M | 185.04M | 190.84M | 133.31M | 85.62M | 209.97M | 285.08M | 516.39M | 564.99M | 873.78M | 923.65M | 1,204.28M |
|
Receivables - Net
|
| | | 2.08M | | 1.27M | 1.28M | 2.17M | 2.59M | 3.57M | | | | | | | | | | 1.40M | | | 11.49M |
|
Receivables
|
| | | 2.08M | | 1.27M | 1.28M | 2.17M | 2.59M | 3.57M | | | | | | | | | | 1.40M | | | 11.49M |
|
Inventory
|
| | | 2.59M | | 3.70M | 2.73M | 1.41M | 1.83M | 3.52M | | | | | | | | | | 1.06M | | | 10.88M |
|
Prepaid Assets
|
0.14M | 0.00M | | 2.23M | 0.05M | 5.58M | 4.12M | 4.85M | 9.86M | 16.45M | 20.13M | 24.95M | 38.19M | 22.98M | 21.08M | 14.19M | 22.04M | 20.23M | 19.66M | 22.36M | 14.02M | 23.59M | 25.24M |
|
Current Assets
|
0.66M | 0.50M | | 50.93M | 50.15M | 414.59M | 370.59M | 335.80M | 272.93M | 232.93M | 225.31M | 268.31M | 227.11M | 221.57M | 163.07M | 106.88M | 239.51M | 315.16M | 545.62M | 600.25M | 894.61M | 973.22M | 1,277.00M |
|
Construction in Progress
|
| | | 27.01M | | 38.66M | 56.68M | 67.61M | 82.69M | 86.58M | 92.09M | 92.08M | 92.46M | 40.45M | 105.45M | 125.43M | 143.00M | 164.44M | 186.97M | 120.98M | 226.04M | 523.94M | 754.83M |
|
Property, Plant & Equipment (Net)
|
| | | 37.07M | | 54.32M | 76.59M | 95.94M | 114.85M | 124.31M | 135.64M | 145.99M | 158.92M | 171.64M | 224.24M | 238.48M | 245.28M | 248.16M | 260.07M | 337.67M | 450.82M | 761.61M | 1,007.84M |
|
Long-Term Investments
|
232.26M | 232.07M | | 232.20M | 231.91M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 3.91M | | 3.79M | 3.70M | 3.64M | 3.55M | 3.35M | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.53M | | 1.15M | 1.12M | 0.24M | 0.20M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 4.44M | | 4.94M | 4.83M | 3.88M | 3.75M | 3.35M | | | | | | | | | | | | | 213.77M |
|
Long-Term Deferred Tax
|
| | | | | 71.70M | 71.70M | 72.42M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 11.64M | | 13.74M | 13.83M | 12.19M | 26.81M | 27.63M | 25.32M | 16.40M | 14.70M | 15.26M | 14.82M | 2.50M | 4.14M | 3.97M | 3.87M | 2.63M | 10.82M | 131.50M | 36.81M |
|
Non-Current Assets
|
232.26M | 232.07M | | 48.71M | 231.91M | 68.06M | 90.42M | 108.13M | 141.66M | 151.94M | 160.96M | 170.06M | 173.62M | 186.89M | 239.06M | 254.01M | 262.22M | 264.48M | 276.03M | 354.31M | 475.05M | 908.14M | 1,273.90M |
|
Assets
|
232.92M | 232.57M | | 99.64M | 282.07M | 482.65M | 461.01M | 443.94M | 414.59M | 384.86M | 386.27M | 438.37M | 400.72M | 408.47M | 402.13M | 360.89M | 501.73M | 579.64M | 821.65M | 954.56M | 1,369.66M | 1,881.36M | 2,550.90M |
|
Accounts Payables
|
0.24M | 0.20M | | 4.99M | 1.26M | 6.28M | 6.66M | 6.64M | 6.92M | 5.16M | 9.55M | 13.93M | 11.35M | 5.11M | 7.81M | 20.57M | 14.53M | 12.18M | 8.96M | 17.00M | 10.78M | 22.70M | 50.71M |
|
Payables
|
0.24M | 0.20M | | 4.99M | 1.26M | 6.28M | 6.66M | 6.64M | 6.92M | 5.16M | 9.55M | 13.93M | 11.35M | 5.11M | 7.81M | 20.57M | 14.53M | 12.18M | 8.96M | 17.00M | 10.78M | 22.70M | 50.71M |
|
Accumulated Expenses
|
| | | 4.22M | | 3.75M | 3.38M | 7.47M | 7.29M | 8.67M | 10.84M | 12.90M | 23.25M | 24.26M | 17.71M | 23.93M | 15.59M | 13.65M | 16.48M | 12.20M | 26.22M | 42.73M | 48.72M |
|
Short term Debt
|
| | | | 0.60M | | | | | | | 0.24M | | | | 0.25M | 0.26M | 0.26M | 44.63M | 2.92M | 3.70M | 7.62M | 8.95M |
|
Current Leases
|
| | | 0.50M | | 0.47M | 0.49M | 0.63M | 0.90M | 0.86M | 0.80M | 0.72M | 0.95M | 1.30M | 1.38M | 1.47M | 1.50M | 1.52M | 1.53M | 1.86M | 1.77M | 2.21M | 2.14M |
|
Current Taxes
|
0.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 3.40M | | 5.10M | 4.90M | 6.64M | 7.80M | 7.50M | | | | | | | | 21.80M | 22.50M | 42.00M | 41.80M | 43.10M | 66.60M |
|
Total Current Liabilities
|
0.42M | 0.20M | | 13.12M | 1.86M | 15.60M | 15.38M | 21.38M | 22.91M | 22.18M | 21.19M | 27.80M | 35.55M | 30.67M | 26.90M | 46.22M | 31.88M | 49.38M | 94.08M | 75.94M | 84.22M | 118.32M | 133.57M |
|
Non-Current Debt
|
| | | | | | | 5.00M | 4.94M | 4.88M | 4.82M | 4.76M | 4.70M | 4.63M | 58.54M | 59.25M | 160.83M | 199.55M | 156.25M | 155.57M | 462.20M | 482.53M | 697.63M |
|
Non-Current Deffered Revenue
|
8.05M | 8.05M | | 8.05M | 8.05M | | | | | | | | | | | | | | | | | | 43.50M |
|
Preferred Stock Liabilities
|
210.33M | 201.65M | 197.90M | 150.60M | 151.07M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 2.49M | | 248.72M | 261.43M | 251.69M | 224.84M | 219.49M | 205.37M | 226.29M | 198.26M | 189.66M | 159.40M | 114.57M | 121.32M | 96.64M | 193.88M | 190.03M | 198.07M | 290.38M | 385.55M |
|
Operating Leases
|
| | | 6.54M | | 6.81M | 6.93M | 7.53M | 7.31M | 7.04M | 7.20M | 7.05M | 12.11M | 12.31M | 11.98M | 11.90M | 11.43M | 10.95M | 11.06M | 12.65M | 12.11M | 13.28M | 13.77M |
|
Non-Current Deferred Tax Liability
|
0.08M | 0.00M | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
9.04M | 17.66M | 21.36M | 68.11M | 66.09M | 115.51M | 76.11M | 58.10M | 63.54M | 40.50M | 56.40M | 38.95M | 31.45M | 25.00M | 17.50M | 29.96M | 11.75M | 77.90M | 57.50M | 41.25M | 44.50M | 109.50M | 31.80M |
|
Total Non-Current Liabilities
|
8.55M | 8.26M | 8.31M | -48.46M | 59.91M | 21.94M | 21.81M | 33.86M | 35.16M | 34.09M | 33.19M | 39.60M | 52.35M | 47.59M | 97.41M | 117.37M | 204.14M | 259.87M | 261.35M | 244.17M | 558.49M | 614.11M | 893.09M |
|
Total Liabilities
|
17.59M | 25.92M | 29.67M | 19.66M | 125.99M | 137.45M | 97.92M | 91.96M | 98.71M | 74.59M | 89.59M | 78.55M | 83.80M | 72.59M | 114.91M | 147.33M | 215.88M | 337.77M | 318.85M | 285.42M | 602.99M | 723.61M | 924.88M |
|
Total Debt
|
| | | | 0.60M | | | 5.00M | 4.94M | 4.88M | 4.82M | 5.00M | 4.70M | 4.63M | 58.54M | 59.50M | 161.08M | 199.80M | 200.89M | 158.49M | 465.90M | 490.15M | 706.58M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | 79.99M | 5.00M | 345.20M | 363.09M | 351.97M | 315.88M | 310.27M | 296.68M | 359.83M | 316.93M | 335.88M | 287.22M | 213.56M | 285.85M | 241.87M | 502.80M | 669.15M | 766.67M | 1,157.75M | 1,626.02M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | 79.99M | 5.00M | 345.20M | 363.09M | 351.97M | 315.88M | 310.27M | 296.68M | 359.83M | 316.93M | 335.88M | 287.22M | 213.56M | 285.85M | 241.87M | 502.80M | 669.15M | 766.67M | 1,157.75M | 1,626.02M |
|
Liabilities and Shareholders Equity
|
232.92M | 232.57M | | 99.64M | 282.07M | 482.65M | 461.01M | 443.94M | 414.59M | 384.86M | 386.27M | 438.37M | 400.72M | 408.47M | 402.13M | 360.89M | 501.73M | 579.64M | 821.65M | 954.56M | 1,369.66M | 1,881.36M | 2,550.90M |
|
Retained Earnings
|
4.89M | -3.79M | -7.54M | -39.91M | -54.25M | -71.47M | -67.35M | -70.46M | -81.18M | -84.11M | -93.87M | -102.10M | -118.42M | -136.83M | -157.74M | -189.66M | -209.39M | -281.94M | -453.89M | -489.75M | -535.45M | -634.85M | -757.72M |
|
Treasury Shares
|
| | | | | | | | | | | -1.60M | | | | | | | | | | | |
|
Shares Outstanding
|
129.79M | 129.79M | 129.80M | 129.80M | 129.80M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 89.40M | 89.68M | 90.16M | 138.15M | 148.75M | 170.04M | 208.17M | 236.92M | 250.51M | 271.98M |