|
Accumulated Depreciation
|
| | | | | -3.71M | -4.82M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
137.07M | | 120.67M | 264.92M | 247.09M | 217.45M | 188.41M | 266.88M | 229.37M | 210.64M | 244.10M | 212.04M | 177.69M | | 239.01M | 216.35M | 173.06M | 310.34M | 268.56M | 216.44M | 163.05M | 382.44M | 343.03M | 307.50M | 256.42M | 239.57M | 758.53M | 705.94M | 657.07M | 227.38M | 95.80M | 123.83M | 86.12M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 0.12M | | | 0.17M | 0.11M | | | | 0.01M | 14.32M | 26.64M | 32.60M |
|
Receivables - Other
|
0.28M | | -0.00M | | 0.68M | 0.66M | | | | 0.55M | | | | 1.24M | | | | 0.38M | | | | 1.44M | | | 2.36M | 0.52M | 0.74M | 0.96M | 0.60M | 1.42M | 0.42M | 0.67M | 0.94M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.38M | | | | 1.56M | | | 2.52M | 0.62M | 0.74M | 0.96M | 0.60M | 1.44M | 14.74M | 27.31M | 33.54M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 14.65M | 23.94M | 27.72M |
|
Prepaid Assets
|
5.41M | | | -4.86M | -5.76M | 15.41M | -6.82M | -10.71M | -15.84M | 37.83M | -1.19M | -0.68M | 50.39M | 42.90M | 48.26M | -9.53M | -22.75M | 36.28M | -5.43M | 42.20M | 48.94M | 43.01M | 50.53M | 47.53M | 51.53M | 34.97M | 44.75M | 51.64M | 59.58M | 67.33M | 68.78M | 67.88M | 85.34M |
|
Current Assets
|
142.48M | | | | 259.28M | 232.97M | | 292.71M | 260.18M | 249.26M | 280.94M | 248.73M | 228.87M | 196.98M | 288.06M | 269.51M | 237.68M | 346.95M | 309.46M | 258.96M | 212.31M | 425.77M | 393.88M | 355.37M | 308.38M | 275.30M | 804.30M | 758.60M | 718.11M | 660.93M | 615.77M | 574.25M | 514.58M |
|
Construction in Progress
|
| | | | | 8.62M | 1.98M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.18M | | | | 13.53M | 19.97M | 24.55M | 25.97M | 28.41M | 28.16M | 29.80M | 30.95M | 32.76M | 38.05M | 33.54M | 34.19M | 33.96M | 33.54M | 31.02M | 33.79M | 32.47M | 35.21M | 34.67M | 36.86M | 34.64M | 34.86M | 33.41M | 32.86M | 44.26M | 49.55M | 57.97M | 66.47M | 66.85M |
|
Intangibles
|
| | | | 0.40M | | | | | 0.25M | 0.21M | 0.19M | 0.17M | 0.16M | 0.14M | 0.11M | 0.09M | 0.07M | 0.05M | 0.03M | 0.01M | | | | | | | | | 12.37M | 12.47M | 12.93M | 20.28M |
|
Goodwill & Intangibles
|
| | | | 0.40M | | | | | 0.25M | 0.21M | 0.19M | 0.17M | 0.16M | 0.14M | 0.11M | 0.09M | 0.07M | 0.05M | 0.03M | 0.01M | | | | | | | | | 12.37M | 12.47M | 12.93M | 20.28M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | 1.75M | 2.03M | 1.64M | 1.41M | 1.83M | 2.00M | 2.24M | 2.40M | 2.08M | 2.27M | 2.36M | 2.60M | 3.06M | 3.29M | 3.22M | 3.39M | 3.24M | 2.76M | 2.40M | 2.39M |
|
Other Non-Current Assets
|
| | | | | 1.28M | -0.71M | 1.97M | -0.72M | 2.04M | 1.93M | -0.46M | 2.45M | 3.03M | 0.81M | 1.85M | 0.81M | 2.36M | 2.12M | | -0.01M | 2.18M | 0.05M | 0.05M | 0.94M | 0.98M | 0.97M | 0.98M | 1.03M | 0.96M | 0.99M | 5.26M | 1.03M |
|
Non-Current Assets
|
6.18M | | | | 13.93M | 21.24M | | 53.44M | 54.46M | 54.28M | 56.72M | 61.82M | 88.21M | 97.25M | 61.69M | 61.15M | 58.96M | 58.61M | 54.53M | 55.02M | 51.52M | 64.50M | 66.09M | 95.63M | 97.72M | 100.08M | 97.14M | 95.02M | 109.38M | 121.80M | 130.56M | 146.73M | 147.37M |
|
Assets
|
148.66M | 142.72M | 143.46M | | 273.20M | 254.21M | | 346.14M | 314.64M | 303.53M | 337.66M | 310.55M | 317.08M | 294.24M | 349.75M | 330.65M | 296.64M | 405.56M | 363.99M | 313.98M | 263.83M | 490.27M | 459.97M | 450.99M | 406.10M | 375.38M | 901.44M | 853.62M | 827.49M | 782.73M | 746.34M | 720.98M | 661.95M |
|
Accounts Payables
|
1.95M | | 3.61M | 4.90M | 2.03M | 2.02M | -0.49M | 3.14M | 2.73M | 1.07M | -0.12M | -1.28M | 0.51M | 2.26M | 1.08M | 1.12M | -0.78M | 0.43M | 0.15M | -0.32M | 0.33M | 0.53M | -0.23M | 3.26M | 0.07M | 0.10M | 1.40M | 1.10M | 1.42M | 1.97M | 4.46M | 5.41M | 10.97M |
|
Payables
|
1.95M | | 3.61M | 4.90M | 2.03M | 2.02M | -0.49M | 3.14M | 2.73M | 1.07M | -0.12M | -1.28M | 0.51M | 2.26M | 1.08M | 1.12M | -0.78M | 0.43M | 0.15M | -0.32M | 0.33M | 0.53M | -0.23M | 3.26M | 0.07M | 0.10M | 1.40M | 1.10M | 1.42M | 1.97M | 4.46M | 5.41M | 10.97M |
|
Accumulated Expenses
|
3.09M | | | | 14.10M | 19.05M | | | | 21.40M | | | | 27.78M | | | | 23.67M | 24.51M | 31.36M | 34.67M | 40.80M | 34.46M | 30.95M | 31.39M | 39.58M | 37.77M | 35.58M | 47.49M | 52.28M | 49.66M | 51.37M | 52.26M |
|
Current Leases
|
| | | | | | | | | 2.51M | | | | 3.59M | | | | 4.45M | 4.17M | 4.00M | 3.81M | 5.04M | 4.82M | 6.23M | 5.49M | 5.05M | 4.82M | 4.23M | 3.57M | 3.00M | 2.97M | 3.28M | 4.83M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 47.00M | | | | 35.00M | | | 140.80M | | 188.50M | 195.90M | 203.40M | | 219.40M | 2.10M | 7.61M |
|
Total Current Liabilities
|
5.03M | | | | 17.14M | 21.08M | | 22.30M | 20.56M | 24.98M | 26.05M | 27.27M | 30.81M | 33.63M | 30.60M | 28.19M | 34.56M | 28.55M | 28.84M | 35.52M | 38.82M | 46.37M | 39.64M | 41.06M | 37.54M | 44.74M | 43.98M | 40.90M | 52.47M | 60.74M | 66.61M | 68.15M | 83.07M |
|
Non-Current Debt
|
0.76M | | | | 0.38M | 0.28M | | 0.12M | 0.03M | | | | | | | | | 0.13M | 0.12M | 0.12M | 0.10M | 0.12M | 0.11M | 0.12M | 0.29M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 47.02M | 48.81M | 50.62M | 52.44M | 125.90M | 130.81M | 135.76M | 140.78M | 170.90M | 228.49M | 238.66M | 248.94M | 244.60M | 253.44M | | |
|
Operating Leases
|
| | | | | | | -0.05M | 0.07M | 26.22M | -0.30M | 24.33M | 49.46M | 54.16M | 19.58M | -0.77M | 17.34M | 21.00M | 15.08M | 13.21M | 11.31M | 24.26M | 22.50M | 44.71M | 46.97M | 52.97M | 51.34M | 50.02M | 52.23M | 49.63M | 57.71M | 64.53M | 65.83M |
|
Other Non-Current Liabilities
|
0.27M | | | | 0.22M | 0.21M | | | | | | | | | | | | 0.13M | 0.12M | 0.12M | 0.10M | 0.12M | 0.11M | 0.12M | 0.29M | 0.36M | 0.41M | 0.41M | 0.45M | 0.43M | 0.44M | 0.48M | 0.47M |
|
Total Non-Current Liabilities
|
5.80M | | | | 17.52M | 21.36M | | | | 48.69M | | | | 84.20M | | | | 92.11M | 92.73M | 99.34M | 102.57M | 191.48M | 192.94M | 221.53M | 225.28M | 263.55M | 319.00M | 325.36M | 350.08M | 354.97M | 374.79M | 374.04M | 396.02M |
|
Total Liabilities
|
6.06M | 5.20M | | | 17.74M | 21.57M | | 47.92M | 45.00M | 48.69M | 50.19M | 51.60M | 80.27M | 84.20M | 50.18M | 46.97M | 51.91M | 92.24M | 92.85M | 99.45M | 102.68M | 191.60M | 193.05M | 221.66M | 225.58M | 263.91M | 319.41M | 325.78M | 350.52M | 355.40M | 375.23M | 374.52M | 396.50M |
|
Total Debt
|
0.76M | | | | 0.38M | 0.28M | | 0.12M | 0.03M | | | | | | | | | 0.13M | 0.12M | 0.12M | 0.10M | 0.12M | 0.11M | 0.12M | 0.29M | | | | | | | | |
|
Common Equity
|
142.60M | 137.51M | | | 255.47M | 232.64M | | 298.22M | 269.64M | 254.84M | 287.48M | 258.95M | 236.81M | 210.03M | 299.57M | 283.68M | 244.73M | 313.32M | 271.14M | 214.52M | 161.15M | 298.67M | 266.92M | 229.34M | 180.52M | 111.47M | 582.03M | 527.84M | 476.96M | 427.32M | 371.11M | 346.46M | 265.45M |
|
Shareholder's Equity
|
142.60M | 137.51M | | | 255.47M | 232.64M | | | | 254.84M | | | | 210.03M | | | | 313.32M | 271.14M | 214.52M | 161.15M | 298.67M | 266.92M | 229.34M | 180.52M | 111.47M | 582.03M | 527.84M | 476.96M | 427.32M | 371.11M | 346.46M | 265.45M |
|
Liabilities and Shareholders Equity
|
148.66M | 142.72M | 143.46M | | 273.20M | 254.21M | | 346.14M | 314.64M | 303.53M | 337.66M | 310.55M | 317.08M | 294.24M | 349.75M | 330.65M | 296.64M | 405.56M | 363.99M | 313.98M | 263.83M | 490.27M | 459.97M | 450.99M | 406.10M | 375.38M | 901.44M | 853.62M | 827.49M | 782.73M | 746.34M | 720.98M | 661.95M |
|
Retained Earnings
|
-47.90M | | | | -92.65M | -113.30M | | -168.96M | -196.21M | -237.20M | -267.02M | -299.07M | -336.38M | -379.24M | -412.51M | -445.68M | -479.67M | -521.34M | -558.40M | -600.46M | -643.23M | -670.18M | -709.99M | -755.54M | -801.39M | -878.56M | -931.30M | -989.52M | -1071.62M | -1099.22M | -1169.40M | -1217.30M | -1296.42M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.12M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.09M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | 173.07M | | | | 0.03M | | | | 0.03M | | | |