|
Cash & Equivalents
|
3.62M | 117.23M | 55.61M | 30.16M | 2.29M | 0.84M | 19.38M | 22.96M | 6.78M | 8.53M | 33.33M | 39.34M | 22.35M | 17.04M | 55.12M |
|
Short-term Investments
|
| | | 54.98M | 30.32M | 12.57M | 2.25M | 1.01M | | | | | | | |
|
Cash & Current Investments
|
3.62M | 117.23M | 55.61M | 85.14M | 32.61M | 13.42M | 21.63M | 23.96M | 6.78M | 8.53M | 33.33M | 39.34M | 22.35M | 17.04M | 55.12M |
|
Receivables - Net
|
| | | 0.03M | 0.37M | 11.82M | 3.00M | 4.11M | 4.93M | 12.69M | 27.27M | 5.95M | 10.24M | 18.32M | 17.73M |
|
Receivables - Other
|
| | | | 0.32M | | | | | | | 1.75M | 2.48M | 0.28M | 0.96M |
|
Receivables
|
| | | 0.03M | 0.69M | 11.82M | 3.00M | 4.11M | 4.93M | 12.69M | 27.27M | 7.69M | 12.72M | 18.61M | 18.69M |
|
Prepaid Assets
|
| | | 1.83M | 3.08M | 2.89M | 3.97M | 2.65M | 3.74M | 2.94M | 3.66M | 3.92M | 3.69M | 3.32M | 5.04M |
|
Current Assets
|
| | | 106.86M | 48.89M | 41.19M | 63.78M | 45.20M | 25.21M | 38.91M | 74.31M | 63.81M | 46.39M | 53.58M | 88.19M |
|
Buildings
|
| | | 16.52M | 16.52M | | | | | | | | | | |
|
Construction in Progress
|
| | | 13.78M | 15.22M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 192.09M | 203.42M | 202.05M | 198.47M | 196.61M | 195.87M | 195.39M | 185.39M | 183.77M | 184.55M | 181.78M | 179.70M |
|
Goodwill
|
| | | 2.46M | 2.46M | 2.46M | 13.13M | 13.16M | 13.20M | 11.58M | 24.81M | 20.75M | 7.72M | 20.90M | 20.90M |
|
Intangibles
|
| | | 0.21M | 0.18M | 0.16M | 1.43M | 1.73M | 2.02M | 6.37M | 6.22M | 6.08M | 6.05M | 6.06M | 6.00M |
|
Goodwill & Intangibles
|
| | | 2.67M | 2.64M | 2.61M | 14.56M | 14.89M | 15.22M | 17.94M | 31.03M | 26.82M | 13.77M | 26.96M | 26.90M |
|
Other Non-Current Assets
|
3.45M | 3.92M | 12.22M | 12.30M | 12.40M | 12.24M | 12.29M | 16.77M | 9.29M | 14.02M | 9.26M | 16.41M | 17.73M | 16.74M | 16.20M |
|
Non-Current Assets
|
| | | 199.11M | 212.80M | 212.25M | 226.93M | 228.28M | 227.22M | 242.79M | 233.00M | 227.00M | 229.22M | 225.46M | 222.79M |
|
Assets
|
| 309.60M | 320.55M | 305.98M | 261.69M | 253.44M | 290.71M | 273.47M | 252.43M | 281.70M | 307.31M | 290.81M | 275.60M | 279.04M | 310.99M |
|
Accounts Payables
|
| | | 3.17M | 3.50M | 6.24M | 1.35M | 3.98M | 3.93M | 4.52M | 3.72M | 5.33M | 6.95M | 6.71M | 6.47M |
|
Payables
|
| | | 3.17M | 3.50M | 6.24M | 1.35M | 3.98M | 3.93M | 4.52M | 3.72M | 5.33M | 6.95M | 6.71M | 6.47M |
|
Accumulated Expenses
|
| 12.54M | 14.48M | 18.67M | 13.06M | 7.82M | 10.54M | 17.17M | 11.96M | 16.18M | 13.57M | 14.06M | 9.77M | 13.16M | 11.05M |
|
Short term Debt
|
| | | 2.45M | 2.45M | 2.46M | 1.94M | 2.10M | 2.03M | 2.07M | 2.12M | 2.17M | 2.22M | 2.50M | 2.55M |
|
Current Leases
|
| | | 0.02M | 0.02M | 0.36M | 1.53M | 2.15M | 2.15M | 2.15M | 2.33M | 1.83M | 2.26M | 2.27M | 2.27M |
|
Total Current Liabilities
|
| 34.39M | 21.60M | 24.31M | 19.04M | 16.87M | 15.36M | 25.40M | 20.07M | 24.93M | 21.75M | 23.39M | 21.20M | 24.65M | 22.35M |
|
Non-Current Debt
|
| | | 205.47M | 205.24M | 205.06M | 205.22M | 204.59M | 204.12M | 203.59M | 203.04M | 202.47M | 201.86M | 201.01M | 200.40M |
|
Minority Interest
|
| 477.74M | 483.39M | 332.66M | 336.93M | 342.74M | 348.79M | 354.84M | 361.03M | 367.23M | 373.70M | 380.18M | 386.74M | 393.38M | 400.31M |
|
Operating Leases
|
| | | 0.76M | 0.75M | 1.45M | 6.76M | 5.78M | 5.39M | 5.02M | 5.85M | 6.08M | 7.37M | 6.85M | 6.22M |
|
Other Non-Current Liabilities
|
| | | 0.05M | 5.80M | 6.86M | 12.82M | 10.78M | 10.49M | 8.95M | 7.32M | 5.39M | 5.80M | 4.14M | 4.09M |
|
Total Non-Current Liabilities
|
| | | 230.53M | 225.02M | 223.38M | 227.35M | 235.76M | 229.58M | 233.53M | 230.64M | 231.94M | 230.43M | 232.51M | 228.97M |
|
Total Liabilities
|
103.35M | 212.02M | 228.13M | 230.58M | 230.83M | 230.25M | 240.17M | 246.54M | 240.07M | 242.48M | 237.96M | 237.33M | 236.23M | 236.65M | 233.06M |
|
Total Debt
|
| | | 207.92M | 207.69M | 207.52M | 207.16M | 206.68M | 206.14M | 205.66M | 205.17M | 204.64M | 204.08M | 203.52M | 202.95M |
|
Common Equity
|
-103.35M | -380.17M | -390.97M | -413.62M | -306.07M | -319.55M | -298.24M | -327.91M | -348.67M | -328.00M | -304.35M | -326.70M | -347.37M | -350.99M | -322.39M |
|
Shareholder's Equity
|
-103.35M | -380.17M | -390.97M | -413.62M | -306.07M | -319.55M | -298.24M | -327.91M | -348.67M | -328.00M | -304.35M | -326.70M | -347.37M | -350.99M | -322.39M |
|
Liabilities and Shareholders Equity
|
| 309.60M | 320.55M | 305.98M | 261.69M | 253.44M | 290.71M | 273.47M | 252.43M | 281.70M | 307.31M | 290.81M | 275.60M | 279.04M | 310.99M |
|
Retained Earnings
|
| -381.17M | -392.43M | -415.30M | -381.03M | -400.05M | -382.57M | -413.67M | -433.76M | -443.74M | -416.39M | -429.24M | -444.78M | -444.47M | -409.95M |
|
Treasury Shares
|
| | | | 4.18M | 4.18M | 4.18M | 6.62M | 5.72M | 4.33M | 4.56M | 4.47M | 4.41M | 3.97M | 4.00M |