|
Cash & Equivalents
|
99.50M | 37.04M | 28.11M | 193.14M | 3.92M | 1.74M | 3.34M | 86.11M | 88.67M | 122.56M | 25.34M | 5.58M | 23.20M | 62.70M | 1,207.44M |
|
Short-term Investments
|
| | 30.39M | 21.07M | 17.13M | 25.79M | 33.09M | 93.59M | 34.23M | 44.70M | 74.41M | 31.65M | 93.00M | 77.52M | 36.77M |
|
Cash & Current Investments
|
99.50M | 37.04M | 58.50M | 214.21M | 21.05M | 27.53M | 36.43M | 179.70M | 122.90M | 167.26M | 99.75M | 37.23M | 116.20M | 140.22M | 1,244.21M |
|
Receivables - Net
|
| | | 1.10M | 0.28M | 1.61M | 0.36M | 0.62M | 0.68M | 0.29M | 0.23M | 2.10M | 0.76M | 1.57M | 0.70M |
|
Receivables - Other
|
| 0.47M | 0.73M | 1.10M | 1.29M | | 1.00M | | | | | | | | |
|
Receivables
|
| | | 2.20M | 1.57M | 1.61M | 1.36M | 0.62M | 0.68M | 0.29M | 0.23M | 2.10M | 0.76M | 1.57M | 0.70M |
|
Prepaid Assets
|
11.40M | 9.60M | 8.30M | 7.30M | 4.30M | 2.30M | 4.00M | 3.70M | 2.91M | 3.60M | 3.50M | 3.40M | 3.00M | 7.42M | 4.00M |
|
Current Assets
|
111.09M | 47.85M | 69.77M | 47.73M | 36.48M | 42.32M | 54.42M | 155.50M | 250.23M | 309.40M | 151.76M | 168.21M | 154.56M | 219.66M | 1,419.48M |
|
Construction in Progress
|
| | | | | | | | | 19.50M | 55.60M | 82.00M | 120.20M | 11.90M | 12.10M |
|
Property, Plant & Equipment (Net)
|
15.18M | 23.64M | 40.75M | 191.19M | 263.03M | 267.79M | 258.30M | 243.81M | 238.54M | 239.07M | 310.70M | 480.87M | 477.97M | 473.89M | 649.88M |
|
Long-Term Investments
|
7.37M | 56.83M | 48.49M | 45.63M | 54.90M | 49.47M | 33.61M | 61.71M | 52.62M | 49.95M | 54.97M | 54.02M | 50.16M | 45.90M | 121.66M |
|
Intangibles
|
| | | 0.60M | | | | 8.11M | 8.43M | 8.50M | 25.74M | 8.88M | 9.04M | 9.23M | 9.43M |
|
Goodwill & Intangibles
|
| | | 0.60M | | | | 8.11M | 8.43M | 8.50M | 25.74M | 8.88M | 9.04M | 9.23M | 9.43M |
|
Other Non-Current Assets
|
207.20M | 196.71M | 11.46M | 17.73M | 17.74M | 17.74M | 17.59M | 23.86M | 23.86M | 22.25M | 15.30M | 19.78M | 19.78M | 14.39M | 552.76M |
|
Non-Current Assets
|
246.79M | 294.10M | 337.72M | 370.73M | 376.21M | 374.41M | 362.07M | 410.64M | 426.91M | 466.19M | 623.68M | 687.24M | 759.24M | 799.10M | 1,421.39M |
|
Assets
|
357.88M | 341.95M | 407.49M | 418.46M | 412.69M | 416.72M | 416.49M | 566.14M | 677.14M | 775.59M | 775.44M | 855.45M | 913.79M | 1,018.76M | 2,840.87M |
|
Accounts Payables
|
3.86M | 12.04M | 4.67M | 14.29M | 10.67M | 2.05M | 4.60M | 4.98M | 7.52M | 13.73M | 13.15M | 22.70M | 29.88M | 14.87M | 12.46M |
|
Notes Payables
|
| | | | | | | | | | | 32.33M | 35.46M | | |
|
Payables
|
3.86M | 12.04M | 4.67M | 14.29M | 10.67M | 2.05M | 4.60M | 4.98M | 7.52M | 13.73M | 13.15M | 55.03M | 65.34M | 14.87M | 12.46M |
|
Accumulated Expenses
|
3.61M | 5.81M | 10.73M | 19.35M | 17.34M | 22.75M | 24.81M | 22.44M | 18.66M | 17.86M | 40.76M | 69.82M | 66.30M | 30.18M | 37.55M |
|
Other Accumulated Expenses
|
0.12M | | 0.20M | 0.22M | 0.06M | 0.65M | 0.79M | 0.46M | 0.63M | 0.43M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 32.33M | 35.46M | | |
|
Current Leases
|
0.56M | 0.97M | 1.00M | 2.57M | 2.64M | 11.19M | 6.75M | 3.40M | 3.60M | 3.60M | 3.69M | 3.80M | 3.90M | 4.01M | 4.12M |
|
Total Current Liabilities
|
10.02M | 23.56M | 19.61M | 40.33M | 33.30M | 38.70M | 38.89M | 33.79M | 30.98M | 36.45M | 59.09M | 131.78M | 138.74M | 52.51M | 570.25M |
|
Capital Leases
|
| | | 12.23M | 11.54M | 10.84M | 12.01M | 11.13M | 10.12M | 9.28M | 8.32M | 7.33M | 6.32M | 5.27M | 4.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 167.11M | 1,023.08M |
|
Non-Current Deferred Tax Liability
|
| | | 1.84M | 1.89M | 2.51M | 1.28M | 36.57M | 10.38M | 10.58M | 6.56M | 4.27M | 3.63M | 3.41M | 3.87M |
|
Operating Leases
|
5.28M | 5.02M | 4.76M | 4.49M | 4.22M | 3.94M | 3.65M | 6.28M | 6.03M | 9.18M | 11.14M | 9.83M | 12.71M | 12.50M | 12.58M |
|
Other Non-Current Liabilities
|
0.09M | 0.03M | 0.02M | 0.25M | 17.11M | 17.54M | 17.97M | 18.39M | 18.71M | 19.34M | 19.81M | 20.28M | 20.80M | 32.11M | 414.32M |
|
Total Non-Current Liabilities
|
15.30M | 28.59M | 24.37M | 75.32M | 50.95M | 55.98M | 55.84M | 56.41M | 57.51M | 65.48M | 83.64M | 153.21M | 158.20M | 237.75M | 1,643.35M |
|
Total Liabilities
|
15.39M | 28.61M | 24.39M | 75.57M | 68.06M | 73.51M | 73.80M | 74.80M | 76.22M | 84.82M | 103.45M | 173.49M | 179.00M | 269.86M | 2,057.67M |
|
Total Debt
|
| | | | | | | | | | | 32.33M | 35.46M | 167.11M | 1,023.08M |
|
Common Equity
|
342.50M | 313.34M | 383.10M | 342.89M | 344.62M | 343.21M | 343.54M | 491.34M | 600.92M | 690.77M | 671.99M | 681.95M | 734.80M | 748.90M | 783.20M |
|
Shareholder's Equity
|
342.50M | 313.34M | 383.10M | 342.89M | 344.62M | 343.21M | 343.54M | 491.34M | 600.92M | 690.77M | 671.99M | 681.95M | 734.80M | 748.90M | 783.20M |
|
Liabilities and Shareholders Equity
|
357.88M | 341.95M | 407.49M | 418.46M | 412.69M | 416.72M | 416.49M | 566.14M | 677.14M | 775.59M | 775.44M | 855.45M | 913.79M | 1,018.76M | 2,840.87M |
|
Treasury Shares
|
3.51M | 3.51M | 3.52M | 3.54M | 4.14M | 4.38M | 5.12M | 5.32M | 6.11M | 6.94M | 7.97M | 10.65M | 0.46M | 1.37M | 1.89M |
|
Retained Earnings
|
-89.70M | -118.90M | -59.60M | -111.21M | -117.81M | -130.51M | -148.22M | -136.78M | -96.90M | -112.20M | -198.92M | -181.41M | -220.40M | -266.20M | -269.50M |