|
Cash & Equivalents
|
40.00 | 40.00 | 723.00 | 208.00 | 387.00 | | 567.00 | 413.00 | 483.00 | 413.00 | 403.00 | 270.00 | 507.00 | | 0.06M | 0.15M | 0.08M | 0.44M | 0.21M | 0.24M | 0.15M | 0.06M | 0.04M | 0.17M | 0.02M | 4.62M | 1.57M | 8.02M | 6.38M | 4.51M | 1.96M | 3.13M | 25.63M | 157.27M | 22.21M | 18.04M | 5.21M | 1.91M | 2.66M | 20.46M | 2.06M | 10.35M | 21.83M | 29.21M | 48.46M | 323.05M | 129.16M | 124.28M | 280.01M | 100.42M | 38.02M | 46.46M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.34M | 0.01M | | | | 2.27M | 1.28M | 2.03M | 2.12M | | 10.00M | 7.93M | 4.91M | 5.20M | 3.79M | 2.76M | 2.96M | 1.69M | 1.74M | 1.85M | 2.70M | 1.45M | 0.51M | 1.69M | 1.83M | 4.50M | 0.07M | 7.84M | 0.23M |
|
Cash & Current Investments
|
40.00 | 40.00 | 723.00 | 208.00 | 387.00 | | 567.00 | 413.00 | 483.00 | 413.00 | 403.00 | 270.00 | 507.00 | | 0.06M | 0.15M | 0.08M | 0.44M | 0.21M | 0.24M | 0.15M | 0.06M | 0.08M | 0.51M | 0.03M | 4.62M | 1.57M | 8.02M | 8.64M | 5.79M | 3.99M | 5.24M | 25.63M | 167.27M | 30.14M | 22.95M | 10.42M | 5.71M | 5.42M | 23.42M | 3.75M | 12.09M | 23.68M | 31.91M | 49.91M | 323.56M | 130.86M | 126.11M | 284.50M | 100.49M | 45.86M | 46.69M |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.06M | | | | 0.06M | 0.08M | 0.19M | 0.04M | 0.04M | 0.12M | 0.28M | 0.29M | 0.54M | 0.43M | 0.78M | 0.71M | 1.44M | 1.74M | 0.90M | 1.62M | 1.76M | 2.34M | 0.31M | 4.78M | 6.84M | 0.32M | 0.25M | 0.25M | 0.26M | 0.32M | | 0.35M | | 15.00M | 60.92M | | | | |
|
Receivables - Other
|
0.03M | | | 0.04M | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | 0.61M | 0.32M | | | | | 0.42M | 0.54M | 0.73M | 0.00M | | | | | | | | | 1.29M | | | | |
|
Receivables
|
| | | | | | | | | | | | | 0.06M | | | | 0.06M | 0.08M | 0.19M | 0.04M | 0.04M | 0.12M | 0.28M | 0.29M | 0.54M | 0.43M | 0.78M | 0.71M | 2.05M | 2.07M | 0.90M | 1.62M | 1.76M | 2.34M | 0.73M | 5.32M | 7.57M | 0.32M | 0.25M | 0.25M | 0.26M | 0.32M | | 0.35M | | 15.00M | 62.20M | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.71M | 0.66M | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.72M | 0.60M | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | 0.25M | 0.28M | 0.86M | 4.04M | 0.08M | 1.43M | 1.26M | | 0.22M | 0.39M | 0.75M | 1.04M | 0.81M | 0.73M | 0.99M | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | 0.36M | | | | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 0.00M | 0.00M | 0.00M | | | | 0.06M | 0.00M | 0.01M | 0.01M | 0.06M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.51M | 0.05M | 0.03M | 0.31M | 2.67M | 0.61M | 0.60M | 1.07M | 0.94M | | 2.18M | 4.46M | 23.60M | 30.20M | 17.05M | 10.54M | 11.15M | 6.07M | 8.70M | 13.93M | 3.26M | 126.95M | 357.98M | 413.03M | 8.00M | 10.73M | 10.42M | 11.32M | 11.88M |
|
Current Assets
|
40.00 | | 723.00 | 208.00 | 387.00 | 98.00 | 567.00 | 0.00M | 0.00M | 0.00M | 403.00 | 270.00 | 507.00 | 0.60M | 0.07M | 0.16M | 0.09M | 0.60M | 0.37M | 0.48M | 0.23M | 0.13M | 0.13M | 1.08M | 0.11M | 4.80M | 2.30M | 11.48M | 11.02M | 8.33M | 7.22M | 8.25M | | 178.46M | 51.85M | 57.73M | 58.68M | 41.96M | 29.45M | 50.78M | 21.19M | 32.91M | 52.70M | 102.17M | 181.71M | 687.77M | 598.84M | 705.43M | 1,225.27M | 947.49M | 1,210.14M | 1,320.04M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 10.50M | 10.71M | 4.17M | 6.57M | 4.82M | 2.40M | 19.27M | 39.96M | 81.88M | 64.76M | 14.04M | 15.27M | 19.45M | 52.47M | 37.62M | 17.18M | 12.79M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 2.88M | 11.05M | 12.62M | 12.74M | 2.98M | 2.98M | 2.98M | 4.14M | 4.14M | 4.14M | 6.81M | 6.82M | 32.19M | 39.03M | 39.03M | 39.30M | 39.30M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 0.58M | 0.65M | 0.64M | 0.78M | | | | 0.13M | | 0.11M | 0.10M | 0.08M | 0.09M | 0.08M | 0.14M | 0.14M | 0.13M | 0.12M | | 14.86M | 64.75M | 137.62M | 198.49M | 276.33M | 322.19M | 376.78M | 434.78M | 440.25M | 482.43M | 564.39M | 637.48M | 670.51M | 568.39M | 869.69M | 1,256.00M | 1,271.50M | 1,329.31M | 1,363.68M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | | | | 5.66M | 5.97M | 4.59M | 3.58M | 3.57M | 2.32M | 2.41M | 2.54M | 3.42M | 2.21M | 1.29M | 2.51M | 2.75M | 5.45M | 3.97M | 12.25M | 0.23M |
|
Goodwill
|
| | | | | | | | | | | | | 4.92M | | | | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 5.56M | 5.56M | | | 32.03M | 31.80M | 12.05M | 19.05M | 19.05M | 12.05M | | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 8.04M | 135.25M | 132.22M | 128.81M | 131.66M |
|
Intangibles
|
| | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 2.47M | | | | 9.71M | 2.15M | 5.51M | 5.32M | 8.58M | 8.65M | 10.19M | 10.19M | 11.35M | 6.65M | 7.05M | | 17.33M | 15.39M | 8.22M | 11.00M | 10.26M | 6.81M | 6.49M | 6.21M | 5.70M | 5.12M | 4.60M | 4.09M | 3.74M | 3.58M | 3.04M | 5.95M | 6.98M | 6.96M | 5.85M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 4.92M | 0.04M | 0.05M | 0.06M | 7.39M | 4.92M | 4.92M | 4.92M | 14.63M | 7.07M | 10.43M | 10.24M | 13.50M | 13.57M | 15.11M | 15.11M | 16.91M | 12.21M | 7.05M | | 49.37M | 47.19M | 20.27M | 30.05M | 29.31M | 18.86M | 6.49M | 14.26M | 13.74M | 13.16M | 12.65M | 12.13M | 11.78M | 11.62M | 11.08M | 141.20M | 139.19M | 135.76M | 137.51M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | 46.21M | | | | 98.85M | | | | 65.63M | | | | 82.60M | | | | 122.22M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.05M | | | 125.86M | 87.96M | 125.70M | 69.90M | 31.86M | 12.50M | 5.81M | 34.02M | 21.83M | 75.96M | 48.46M | 323.05M | 129.16M | 359.86M | 280.01M | 124.03M | 196.15M | 112.04M |
|
Non-Current Assets
|
| | | | | | | | | | | | | 33.02M | 0.62M | 0.69M | 0.69M | 33.02M | 32.32M | 31.65M | 30.43M | 20.66M | 20.12M | 19.70M | 19.32M | 16.64M | 22.13M | 21.44M | 12.97M | 14.16M | 13.41M | 14.09M | | 2.83M | 6.43M | 0.88M | 3.33M | 5.94M | 6.59M | 3.99M | 4.64M | 4.64M | 4.64M | 5.72M | 5.72M | 5.72M | 9.31M | 13.33M | 25.67M | 23.40M | 23.07M | 23.50M |
|
Assets
|
40.00 | | 723.00 | 208.00 | 387.00 | 98.00 | 567.00 | 0.00M | 0.00M | 0.00M | 403.00 | 270.00 | 507.00 | 33.02M | 0.69M | 0.86M | 0.78M | 33.02M | 32.32M | 31.65M | 30.43M | 20.79M | 20.24M | 20.78M | 19.44M | 21.44M | 24.44M | 32.91M | 23.99M | 22.49M | 20.63M | 22.34M | | 317.47M | 297.49M | 317.47M | 418.14M | 424.80M | 411.06M | 452.62M | 486.79M | 531.55M | 652.80M | 761.58M | 862.73M | 1,537.32M | 1,475.58M | 1,962.66M | 2,779.29M | 2,657.00M | 3,101.82M | 3,183.63M |
|
Accounts Payables
|
0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.29M | 0.16M | 0.01M | 0.06M | 0.29M | 0.27M | 0.09M | 0.09M | 0.14M | 0.17M | 0.32M | 0.16M | 0.38M | 0.25M | 0.55M | 1.07M | 3.12M | 1.37M | 4.53M | | 2.95M | 9.94M | 6.98M | 20.24M | 21.39M | 13.00M | 24.66M | 27.93M | 31.33M | 29.63M | 39.90M | 33.41M | 43.63M | 386.12M | 82.99M | 27.62M | 11.39M | 23.47M | 15.16M |
|
Notes Payables
|
0.01M | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.00M | 0.00M | 0.06M | 0.09M | 0.11M | 0.04M | 0.06M | 0.13M | 0.21M | 0.27M | 0.09M | 0.07M | 0.06M | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | | 0.31M | 0.34M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.58M | 2.84M | | | 5.14M | | 5.60M | 0.40M |
|
Payables
|
0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.36M | 0.21M | 0.01M | 0.06M | 0.36M | 0.36M | 0.20M | 0.13M | 0.20M | 0.30M | 0.53M | 0.43M | 0.47M | 0.32M | 0.61M | 1.14M | 3.14M | 1.37M | 4.53M | | 3.12M | 10.12M | 6.98M | 20.55M | 21.72M | 13.02M | 24.68M | 27.95M | 31.36M | 29.63M | 39.90M | 33.99M | 46.47M | 386.12M | 82.99M | 32.76M | 11.39M | 29.07M | 15.55M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.68M | | | 10.39M | 43.87M | 51.01M | 87.91M | 64.49M | 117.54M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 2.24M | 5.69M | 4.60M | 6.83M | 6.10M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.18M | 0.23M | 0.24M | | | | | 0.02M | | | | | | | | 5.36M | 7.79M | 7.50M | 7.25M | 7.08M | 6.99M | 7.42M | 7.69M | 9.66M | 58.78M | 7.21M | 5.42M | 176.42M | 176.57M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.24M | 0.61M | 0.35M | 0.41M | 0.37M | 0.35M | 0.32M | 0.26M | 0.26M | 0.22M | 0.19M | 0.18M | 0.18M | 0.18M | 0.20M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.43M | 0.61M | 0.59M | 0.15M | 0.06M | | 0.55M | 0.60M | 0.30M | 0.39M | 0.19M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.04M | | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.11M | 0.11M | 0.36M | 0.16M | 0.01M | 0.06M | 0.36M | 0.38M | 0.23M | 0.16M | 0.30M | 0.49M | 1.26M | 18.79M | 1.61M | 0.68M | 1.37M | 2.45M | 4.62M | 1.59M | 5.38M | | 7.34M | 11.91M | 10.06M | 22.48M | 22.58M | 19.99M | 34.04M | 41.60M | 41.28M | 37.42M | 74.06M | 42.39M | 55.03M | 66.98M | 187.89M | 96.68M | 109.31M | 276.82M | 315.76M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | | | 0.76M | 0.62M | 0.53M | 0.46M | 0.42M | 0.26M | 0.25M | 0.18M | 0.13M | 0.07M | 0.02M | 0.01M | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.15M | 0.30M | 0.30M | 0.30M | | | | 0.15M | 0.15M | 0.68M | 0.53M | | | | | | | 18.70M | 13.43M | 19.79M | 17.78M | 18.05M | 8.91M | 14.62M | 12.90M | 11.07M | 7.18M | 664.97M | 662.71M | 835.14M | 835.21M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.12M | 0.35M | | | 0.62M | 0.82M | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | | 1.01M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.42M | 2.26M | 13.85M | 4.36M | 33.43M | 14.98M | 11.93M | 30.77M | 163.71M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.87M | 0.71M | 0.55M | 0.56M | 1.17M | 1.04M | 0.98M | 0.45M | 5.46M | 5.52M | 0.56M | 0.52M | 0.47M | 0.43M | 0.72M | 1.00M | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25M | 17.70M | | 0.45M | | | 1.00M | | 0.75M | 0.75M | 2.42M | 2.60M | 0.82M | 0.62M | | | | 4.84M | 2.00M | | | | | | 1.00M | 4.62M | 3.52M | 3.42M | 3.28M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.39M | | 0.45M | | | 8.90M | | 5.16M | -0.75M | 6.48M | 13.09M | 10.94M | 23.45M | | | | 54.91M | 55.67M | | | | | | 0.55M | 753.09M | 762.99M | 951.51M | 1,005.22M |
|
Total Liabilities
|
0.04M | | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.11M | 0.11M | 0.36M | 0.21M | 0.01M | 0.06M | 0.36M | 0.38M | 0.23M | 0.16M | 0.45M | 0.79M | 1.56M | 19.09M | 1.61M | 0.90M | 2.88M | 6.38M | 9.89M | 2.27M | 5.91M | | 8.89M | 15.69M | 11.76M | 24.07M | 23.88M | 34.19M | 48.61M | 59.75M | 57.67M | 49.16M | 85.91M | 52.17M | 74.40M | 73.38M | 201.82M | 757.71M | 766.51M | 954.93M | 1,008.50M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.22M | 0.35M | 0.48M | 0.53M | 0.24M | | | 0.15M | 0.15M | 0.70M | 0.53M | | | | | | | 24.06M | 21.22M | 27.29M | 25.03M | 25.13M | 15.90M | 22.04M | 20.59M | 20.74M | 65.96M | 672.18M | 668.12M | 1,011.57M | 1,011.78M |
|
Common Equity
|
-0.04M | | -0.05M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.10M | -0.11M | -0.11M | 32.66M | 0.48M | 0.84M | 0.72M | 32.66M | 31.94M | 31.42M | 30.26M | 20.34M | 19.46M | 19.22M | 0.35M | 19.83M | 23.54M | 30.03M | 17.61M | 12.60M | 18.36M | 16.43M | 72.04M | 283.72M | 281.80M | 305.72M | 394.08M | 400.92M | 376.87M | 404.01M | 427.04M | 473.88M | 603.65M | 675.67M | 809.00M | 1,461.36M | 1,400.64M | 1,760.84M | 2,021.59M | 1,890.49M | 2,146.89M | 2,175.13M |
|
Shareholder's Equity
|
-0.04M | | -0.05M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.10M | -0.11M | -0.11M | 32.66M | 0.48M | 0.84M | 0.72M | 32.66M | 31.94M | 31.42M | 30.26M | 20.34M | 19.46M | 19.22M | 0.35M | 19.83M | 23.54M | 30.03M | 17.61M | 12.60M | 18.36M | 16.43M | 72.04M | 283.72M | 281.80M | 305.72M | 394.08M | 400.92M | 376.87M | 404.01M | 427.04M | 473.88M | 603.65M | 675.67M | 809.00M | 1,461.36M | 1,400.64M | 1,760.84M | 2,021.59M | 1,890.49M | 2,146.89M | 2,175.13M |
|
Liabilities and Shareholders Equity
|
40.00 | | 723.00 | 208.00 | 387.00 | 98.00 | 567.00 | 0.00M | 0.00M | 0.00M | 403.00 | 270.00 | 507.00 | 33.02M | 0.69M | 0.86M | 0.78M | 33.02M | 32.32M | 31.65M | 30.43M | 20.79M | 20.24M | 20.78M | 19.44M | 21.44M | 24.44M | 32.91M | 23.99M | 22.49M | 20.63M | 22.34M | | 317.47M | 297.49M | 317.47M | 418.14M | 424.80M | 411.06M | 452.62M | 486.79M | 531.55M | 652.80M | 761.58M | 862.73M | 1,537.32M | 1,475.58M | 1,962.66M | 2,779.29M | 2,657.00M | 3,101.82M | 3,183.63M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.02M | -0.01M | -0.07M | -0.08M | | | | | | | | | | | | | 11.76M | 11.76M | 11.76M | 11.76M |
|
Retained Earnings
|
-0.27M | | -0.29M | -0.31M | -0.32M | -0.32M | -0.33M | -0.33M | 0.33M | 0.35M | -0.35M | -0.36M | -0.37M | | -0.44M | -4.16M | -4.29M | -6.43M | -7.23M | -8.44M | -9.89M | -19.93M | -20.99M | -22.11M | -28.47M | -69.22M | -76.99M | -80.96M | -94.97M | -100.79M | -109.34M | -116.40M | | -116.35M | -133.02M | -138.39M | -124.22M | -124.41M | -153.75M | -196.05M | -225.09M | -243.54M | -257.76M | -334.20M | -303.13M | -179.24M | -415.48M | -479.22M | -237.57M | -376.36M | -124.57M | -125.89M |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.00M | | 400.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.75M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |