|
Cash & Equivalents
|
0.03M | 0.05M | 6.95M | 125.27M | 122.73M | 119.87M | 175.85M | 169.28M | 160.68M | 153.46M | 143.18M | 136.96M | 130.69M | 124.08M | 115.54M | 110.54M | 104.24M | 98.32M | 90.94M | 85.64M | 82.35M | 76.72M | 69.02M | 157.49M | 150.24M | 137.45M | 124.77M | 116.21M | 108.49M | 117.54M | 106.90M | 100.87M | 127.76M | 105.62M | 86.46M | 70.11M | 57.51M | 43.18M | 29.03M | 48.53M | 62.03M | 60.58M | 51.72M | 43.13M | 28.80M | 47.37M | 41.43M | 39.07M | 29.53M |
|
Receivables - Net
|
| 0.37M | | | 0.42M | 0.40M | 0.40M | 0.40M | 0.50M | 0.53M | 0.59M | 0.65M | 0.87M | 0.64M | 0.91M | 0.71M | 0.76M | 0.94M | 0.94M | 0.98M | 0.58M | 0.44M | 0.30M | 0.14M | 0.08M | 0.06M | 0.03M | 0.06M | 0.02M | 0.00M | | | | | | | | 13.83M | | | | 8.52M | 11.00M | 12.06M | 8.15M | 7.11M | 5.33M | 7.55M | 8.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.52M | 7.55M | 7.58M | 7.61M | 7.63M | 7.65M | 7.14M | 9.40M | 8.35M |
|
Receivables
|
| 0.37M | | | 0.42M | 0.40M | 0.40M | 0.40M | 0.50M | 0.53M | 0.59M | 0.65M | 0.87M | 0.64M | 0.91M | 0.71M | 0.76M | 0.94M | 0.94M | 0.98M | 0.58M | 0.44M | 0.30M | 0.14M | 0.08M | 0.06M | 0.03M | 0.06M | 0.02M | 0.00M | | | | | | | | 13.83M | | | 7.52M | 16.07M | 18.58M | 19.67M | 15.78M | 14.76M | 12.47M | 16.95M | 17.05M |
|
Inventory
|
| | | | | | | | | 0.09M | 0.06M | 0.04M | 0.04M | 0.13M | 0.06M | 0.06M | 0.12M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.02M | | | 0.66M | 0.63M | 0.73M | 0.35M | 0.27M | 0.91M | 0.79M | 0.55M | 0.99M | 0.87M | 0.51M | 0.48M | 1.43M | 0.85M | 1.25M | 1.10M | 1.77M | 1.18M | 1.19M | 0.65M | 2.01M | 4.64M | 1.60M | 2.36M | 4.53M | 3.51M | 4.69M | 5.51M | 7.27M | 10.15M | 11.88M | 11.71M | 14.96M | 2.44M | 14.80M | 13.58M | 15.82M | 3.91M | 2.97M | 1.58M | 3.14M | 2.80M | 3.36M | 3.19M | 3.47M |
|
Current Assets
|
| 0.44M | | | 123.82M | 120.90M | 176.98M | 170.03M | 161.45M | 154.99M | 144.61M | 138.20M | 132.59M | 125.72M | 117.02M | 111.80M | 106.57M | 100.28M | 93.12M | 87.72M | 84.70M | 78.35M | 70.51M | 158.28M | 152.34M | 142.15M | 126.39M | 118.63M | 113.03M | 121.05M | 111.59M | 106.38M | 135.03M | 115.77M | 98.34M | 81.83M | 72.47M | 59.46M | 43.84M | 62.11M | 77.85M | 73.01M | 65.69M | 56.77M | 40.28M | 60.76M | 55.36M | 58.80M | 50.06M |
|
Construction in Progress
|
| | | | 50.00M | 6.23M | 6.05M | 7.43M | 7.68M | 3.60M | 2.92M | 2.07M | 2.78M | 1.91M | 1.53M | 1.40M | 1.18M | 1.02M | 0.53M | 0.54M | 0.57M | 0.28M | 0.08M | 0.02M | 0.09M | 0.03M | | | | 0.01M | | | | 0.24M | | | | 0.55M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.10M | | | 1.72M | 6.38M | 7.74M | 10.47M | 14.05M | 15.12M | 14.97M | 14.76M | 15.15M | 14.51M | 14.71M | 14.11M | 13.36M | 12.78M | 11.68M | 11.00M | 10.38M | 9.83M | 9.31M | 8.65M | 8.09M | 7.00M | 5.87M | 4.75M | 3.75M | 3.57M | 3.42M | 3.05M | 2.64M | 2.95M | 2.59M | 3.32M | 3.34M | 3.61M | 2.54M | 2.32M | 2.13M | 2.06M | 1.84M | 1.73M | 1.58M | 1.30M | 1.17M | 1.02M | 0.92M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.25M | | | 100.30M | 100.30M | 100.30M | 100.08M | 101.58M | 103.66M | 104.23M | 104.43M | 104.43M | 104.68M | 106.35M | 106.35M | 106.61M | 106.61M | 106.61M | 107.54M | 107.54M | 107.55M | 107.55M | 107.75M | 108.33M | 111.53M | 115.84M | 117.34M | 118.07M | 122.12M | 126.99M | 141.12M | 144.45M | 151.17M | 154.88M | 159.47M | 169.66M | 202.04M | 215.79M | 197.57M | 213.72M | 216.74M | 219.78M | 221.86M | 246.22M | 228.98M | 265.32M | 325.32M | 330.78M |
|
Goodwill & Intangibles
|
| 0.25M | | | 100.30M | 100.30M | 100.30M | 100.08M | 101.58M | 103.66M | 104.23M | 104.43M | 104.43M | 104.68M | 106.35M | 106.35M | 106.61M | 106.61M | 106.61M | 107.54M | 107.54M | 107.55M | 107.55M | 107.75M | 108.33M | 111.53M | 115.84M | 117.34M | 118.07M | 122.12M | 126.99M | 141.12M | 144.45M | 151.17M | 154.88M | 159.47M | 169.66M | 202.04M | 215.79M | 197.57M | 213.72M | 216.74M | 219.78M | 221.86M | 246.22M | 228.98M | 265.32M | 325.32M | 330.78M |
|
Long-Term Deferred Tax
|
| 8.50M | | | | 14.70M | 14.70M | | | 20.50M | | | | 33.90M | | | | 30.90M | | | | 40.70M | | | | 44.60M | | | | 62.10M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.01M | | | 0.02M | 0.03M | 0.03M | 1.56M | 1.60M | 0.06M | 0.33M | 0.33M | 0.31M | 0.37M | 0.48M | 0.47M | 0.58M | 0.49M | 0.86M | 0.83M | 0.87M | 0.84M | 0.82M | 0.80M | 0.19M | 0.18M | 0.17M | 0.21M | 0.84M | 1.21M | 1.31M | 1.66M | 1.68M | 4.11M | 4.79M | 7.79M | 8.57M | 8.85M | 14.07M | 15.05M | 15.04M | 19.77M | 20.46M | 23.76M | 25.98M | 28.94M | 29.79M | 29.08M | 29.49M |
|
Non-Current Assets
|
| 0.37M | | | 102.27M | 106.93M | 108.29M | 112.34M | 117.45M | 119.06M | 119.75M | 119.73M | 120.10M | 119.77M | 121.75M | 121.14M | 120.74M | 120.06M | 119.34M | 119.56M | 118.98M | 118.41M | 125.42M | 124.62M | 123.49M | 125.25M | 128.00M | 127.99M | 128.08M | 132.00M | 136.52M | 150.34M | 153.02M | 162.27M | 166.06M | 174.11M | 185.14M | 219.10M | 235.49M | 217.76M | 243.03M | 251.88M | 255.45M | 260.46M | 286.40M | 272.35M | 304.22M | 361.57M | 366.94M |
|
Assets
|
| 0.80M | | | 226.09M | 227.83M | 285.27M | 282.37M | 278.90M | 274.05M | 264.36M | 257.93M | 252.69M | 245.49M | 238.77M | 232.94M | 227.31M | 220.34M | 212.46M | 207.29M | 203.68M | 196.75M | 195.93M | 282.90M | 275.83M | 267.40M | 254.38M | 246.62M | 241.12M | 253.06M | 248.11M | 256.72M | 288.05M | 278.04M | 264.40M | 255.94M | 257.61M | 278.56M | 279.33M | 279.88M | 320.88M | 324.89M | 321.14M | 317.24M | 326.68M | 333.10M | 359.58M | 420.38M | 417.00M |
|
Accounts Payables
|
| 0.24M | | | 2.66M | 6.40M | 2.32M | 3.89M | 3.43M | 3.78M | 2.63M | 2.95M | 3.83M | 3.40M | 2.48M | 2.68M | 3.95M | 4.19M | 4.17M | 5.39M | 6.51M | 5.11M | 3.52M | 3.64M | 4.48M | 5.65M | 3.99M | 4.02M | 7.35M | 6.26M | 5.05M | 4.68M | 6.78M | 6.53M | 5.07M | 5.39M | 6.56M | 6.62M | 7.79M | 7.00M | 8.21M | 8.63M | 7.75M | 7.09M | 9.01M | 9.07M | 6.62M | 14.82M | 14.89M |
|
Notes Payables
|
| | | | | | | | 0.30M | 0.49M | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.24M | | | 2.66M | 6.40M | 2.32M | 3.89M | 3.73M | 4.28M | 3.13M | 3.45M | 4.33M | 3.90M | 2.98M | 3.17M | 4.45M | 4.19M | 4.17M | 5.39M | 6.51M | 5.11M | 3.52M | 3.64M | 4.48M | 5.65M | 3.99M | 4.02M | 7.35M | 6.26M | 5.05M | 4.68M | 6.78M | 6.53M | 5.07M | 5.39M | 6.56M | 6.62M | 7.79M | 7.00M | 8.21M | 8.63M | 7.75M | 7.09M | 9.01M | 9.07M | 6.62M | 14.82M | 14.89M |
|
Accumulated Expenses
|
| 0.12M | | | | 1.17M | | | | 1.98M | | | | 2.38M | | | | 2.34M | | | | 2.76M | 2.26M | 1.75M | 1.18M | 3.02M | 0.34M | 0.09M | 0.04M | 0.95M | | | | 0.73M | | | | 1.27M | | | | 1.75M | | | | 1.58M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.04M | | | | 0.12M | | | | 0.79M | | | | 0.92M | | | | 0.66M | | | | 0.05M | | | | | | | | 0.53M | | | | | | | | 0.03M | 0.03M | | |
|
Short term Debt
|
| | | | | 0.04M | 0.02M | 0.04M | 0.02M | 0.04M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.04M | 0.04M | 0.22M | 0.04M | 0.03M | 0.57M | 0.18M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.15M | 0.12M | 0.12M | 0.16M | 0.12M | 0.14M | 20.25M | 20.25M | 20.25M | 20.25M | 1.41M | 1.00M | 1.00M | 1.00M | 1.00M | 5.40M | 8.09M | 19.07M | 8.80M | 9.15M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.69M | 1.71M | 1.70M | 1.61M | 1.53M | 1.53M | 1.47M | 1.43M | 1.43M | 1.45M | 1.51M | 1.57M | 1.63M | 1.75M | 1.73M | 1.66M | 1.61M | 1.89M | 1.85M | 1.81M | 1.81M | 1.75M | 1.64M | 1.53M | 1.43M | 1.41M |
|
Current Deferred Revenue
|
| 0.01M | | 7.50M | 0.72M | 0.74M | 0.74M | 0.75M | 0.75M | 0.74M | 7.50M | 7.50M | 7.50M | 0.79M | 0.84M | 0.83M | 0.81M | 5.07M | 4.86M | 4.66M | 0.80M | 4.20M | 4.00M | 3.80M | 3.60M | 0.73M | 3.30M | 3.10M | 2.90M | 2.98M | 0.74M | 0.74M | 1.48M | 54.68M | 54.34M | 53.95M | 61.37M | 60.76M | 60.15M | 80.27M | 6.90M | 122.21M | 120.69M | 126.63M | 126.06M | 124.67M | 128.21M | 130.42M | 132.60M |
|
Total Current Liabilities
|
| 0.37M | | | 3.40M | 7.18M | 3.08M | 4.68M | 4.50M | 5.06M | 3.94M | 4.26M | 5.12M | 4.72M | 3.85M | 4.04M | 5.29M | 5.23M | 5.02M | 6.22M | 7.91M | 8.84M | 8.29M | 7.96M | 8.22M | 8.82M | 6.78M | 6.48M | 9.76M | 8.62M | 7.34M | 6.97M | 9.87M | 9.64M | 8.97M | 29.90M | 31.33M | 31.90M | 32.60M | 15.30M | 17.26M | 17.95M | 16.52M | 15.81M | 24.40M | 27.20M | 35.95M | 34.62M | 36.02M |
|
Non-Current Debt
|
| 3.41M | | | | | | | 0.99M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | 0.22M | | | 0.40M | 0.12M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.36M | | | 6.58M | 6.38M | 6.19M | 6.01M | 5.83M | 5.65M | 5.62M | 5.42M | 5.23M | 5.03M | 4.84M | 4.64M | 4.45M | 4.26M | 4.06M | 3.86M | 3.66M | 3.47M | 3.28M | 3.10M | 2.92M | 2.73M | 2.55M | 2.37M | 2.19M | 2.25M | 2.06M | 7.32M | 53.53M | 53.20M | 52.15M | 51.43M | 58.71M | 57.99M | 57.26M | 74.98M | 100.90M | 115.74M | 114.72M | 120.71M | 120.10M | 118.58M | 121.87M | 123.54M | 124.73M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 8.24M | 7.84M | 7.44M | 7.05M | 6.67M | 6.25M | 5.93M | 5.60M | 5.26M | 4.90M | 4.53M | 4.18M | 5.36M | 4.99M | 4.94M | 2.92M | 4.26M | 3.89M | 5.59M | 3.45M | 5.26M | 5.65M | 5.35M | 3.75M | 5.20M | 4.73M | 4.64M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 6.50M | 7.15M | 7.80M | -5.62M | 6.06M | | | | 0.69M | 0.98M | 1.15M | 1.28M | 3.08M | 3.10M | 3.24M | 3.40M | 12.91M | 3.35M | 3.51M | 3.92M | 14.13M | 4.39M | 4.59M | 4.80M | 16.56M | 5.17M | 5.81M | 6.33M | 17.75M | 7.34M | 7.67M | 6.74M | 6.61M | 4.10M | 6.49M | 6.14M |
|
Other Non-Current Liabilities
|
| | | | | 0.06M | | | | 0.66M | 0.80M | 1.01M | 1.19M | 1.34M | 1.70M | 1.94M | 2.13M | 2.33M | 2.68M | 3.83M | 3.88M | 3.00M | 0.60M | 0.37M | 0.72M | 0.64M | 0.85M | 0.98M | 0.68M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 0.55M | 0.54M | 0.51M | 0.51M | 0.51M | 15.00M | 15.00M | 25.00M | 25.00M | 22.03M | 15.34M | 4.24M | 7.10M | 6.00M |
|
Total Non-Current Liabilities
|
| | | | | 13.56M | | | | 11.21M | 10.06M | 10.18M | 10.85M | 16.25M | 15.83M | 16.48M | 9.74M | 9.49M | 9.08M | 10.08M | 11.57M | 12.99M | 20.79M | 20.05M | 19.85M | 21.69M | 19.09M | 18.34M | 21.27M | 20.55M | 18.88M | 23.45M | 72.43M | 71.75M | 69.85M | 89.29M | 98.04M | 98.25M | 97.62M | 103.26M | 133.62M | 148.86M | 147.35M | 153.17M | 159.90M | 161.17M | 170.56M | 172.92M | 175.05M |
|
Total Liabilities
|
| 5.01M | | | 9.97M | 13.62M | 9.27M | 10.69M | 11.32M | 11.86M | 10.86M | 11.19M | 12.04M | 17.59M | 17.53M | 18.42M | 11.88M | 11.81M | 11.75M | 13.91M | 15.45M | 15.99M | 21.39M | 20.42M | 20.57M | 22.33M | 19.94M | 19.32M | 21.95M | 40.55M | 38.88M | 43.45M | 92.43M | 91.75M | 89.85M | 89.85M | 98.58M | 98.77M | 98.13M | 103.78M | 148.62M | 163.86M | 172.35M | 178.17M | 181.93M | 176.50M | 174.81M | 180.03M | 181.05M |
|
Total Debt
|
| 3.41M | | | | 0.04M | 0.02M | 0.04M | 1.01M | 0.54M | 0.52M | 0.52M | 0.51M | 0.04M | 0.03M | 0.04M | 0.04M | 0.45M | 0.04M | 0.03M | 0.97M | 0.30M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.23M | 0.24M | 0.27M | 0.24M | 0.24M | 0.28M | 0.12M | 0.14M | 20.25M | 20.25M | 20.25M | 20.25M | 1.41M | 1.00M | 1.00M | 1.00M | 1.00M | 5.40M | 8.09M | 19.07M | 8.80M | 9.15M |
|
Common Equity
|
| -4.21M | | | 216.12M | 214.21M | 276.00M | 271.68M | 267.58M | 262.19M | 253.50M | 246.74M | 240.65M | 227.90M | 221.24M | 214.52M | 215.43M | 209.30M | 200.71M | 193.38M | 188.23M | 180.76M | 174.54M | 262.48M | 255.25M | 245.07M | 234.45M | 227.30M | 219.17M | 212.51M | 209.22M | 213.28M | 195.62M | 186.30M | 174.55M | 166.09M | 159.03M | 179.79M | 181.19M | 176.10M | 172.26M | 161.03M | 148.78M | 139.06M | 144.75M | 156.60M | 184.77M | 240.35M | 235.95M |
|
Shareholder's Equity
|
| -4.21M | | | 216.12M | 214.21M | 276.00M | 271.68M | 267.58M | 262.19M | 253.50M | 246.74M | 240.65M | 227.90M | 221.24M | 214.52M | 215.43M | 209.30M | 200.71M | 193.38M | 188.23M | 180.76M | 174.54M | 262.48M | 255.25M | 245.07M | 234.45M | 227.30M | 219.17M | 212.51M | 209.22M | 213.28M | 195.62M | 186.30M | 174.55M | 166.09M | 159.03M | 179.79M | 181.19M | 176.10M | 172.26M | 161.03M | 148.78M | 139.06M | 144.75M | 156.60M | 184.77M | 240.35M | 235.95M |
|
Liabilities and Shareholders Equity
|
| 0.80M | | | 226.09M | 227.83M | 285.27M | 282.37M | 278.90M | 274.05M | 264.36M | 257.93M | 252.69M | 245.49M | 238.77M | 232.94M | 227.31M | 220.34M | 212.46M | 207.29M | 203.68M | 196.75M | 195.93M | 282.90M | 275.83M | 267.40M | 254.38M | 246.62M | 241.12M | 253.06M | 248.11M | 256.72M | 288.05M | 278.04M | 264.40M | 255.94M | 257.61M | 278.56M | 279.33M | 279.88M | 320.88M | 324.89M | 321.14M | 317.24M | 326.68M | 333.10M | 359.58M | 420.38M | 417.00M |
|
Retained Earnings
|
| -26.94M | | | -36.08M | -41.66M | -46.01M | -51.47M | -56.71M | -63.48M | -73.54M | -81.37M | -88.66M | -102.67M | -110.58M | -118.78M | -118.88M | -127.24M | -138.77M | -150.55M | -158.90M | -168.46M | -177.65M | -185.37M | -194.18M | -205.91M | -221.04M | -237.32M | -249.41M | -260.35M | -272.30M | -274.09M | -299.84M | -313.83M | -329.75M | -342.39M | -353.91M | -338.37M | -340.49M | -349.15M | -356.79M | -372.17M | -389.72M | -402.49M | -399.20M | -391.94M | -366.76M | -314.22M | -320.82M |
|
Preferred Shares
|
| 20.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.08M | | | 0.15M | 0.14M | 0.16M | 0.15M | 0.13M | 0.13M | 0.23M | 0.23M | 0.22M | 0.22M | 0.19M | 0.30M | 0.29M | 0.28M | 0.33M | 0.36M | 0.35M | | 0.50M | 0.46M | 0.47M | | 0.02M | | 0.20M | 0.25M | 0.06M | 0.11M | 0.22M | 0.22M | | 0.33M | 0.56M | 0.74M | 0.06M | 0.06M | 0.20M | 0.24M | | 0.04M | 0.04M |
|
Shares Outstanding
|
| 0.75M | | | 12.47M | 12.61M | 14.27M | 14.38M | 14.38M | 14.38M | 14.38M | 14.41M | 14.42M | 14.44M | 14.45M | 14.47M | 14.47M | 14.49M | 14.51M | 14.57M | 14.68M | 14.74M | 14.84M | 17.13M | 17.15M | 17.18M | 17.29M | 17.49M | 17.58M | 17.67M | 18.02M | 18.33M | 18.36M | 18.38M | 18.94M | 18.96M | 18.87M | 18.92M | 19.05M | 18.77M | 18.55M | 18.45M | 18.58M | 18.62M | 18.59M | 18.61M | 18.70M | 18.71M | 18.73M |