|
Cash & Equivalents
|
78.00M | 77.06M | 73.55M | 45.50M | 34.67M | 53.32M | 63.22M | 64.89M | 65.73M | 59.69M | 67.62M | 81.77M | 11.43M | | 30.24M | 21.69M | 21.59M | 21.28M | 23.02M | 23.61M | 32.27M | 33.30M | 47.24M | 36.01M | 43.22M | 46.89M | 87.43M | 42.56M |
|
Cash & Current Investments
|
78.00M | 77.06M | 73.55M | 45.50M | 34.67M | 53.32M | 63.22M | 64.89M | 65.73M | 59.69M | 67.62M | 81.77M | 11.43M | | 30.24M | 21.69M | 21.59M | 21.28M | 23.02M | 23.61M | 32.27M | 33.30M | 47.24M | 36.01M | 43.22M | 46.89M | 87.43M | 42.56M |
|
Receivables - Net
|
| | | | | | | | | | | | 0.12M | | 0.19M | 0.27M | 1.04M | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | 0.92M | 0.02M | | | 2.24M | | 0.89M | 3.20M | 0.65M | 0.82M | 0.73M | 1.26M | 7.28M | 1.05M | 1.48M | 4.06M | 2.02M | 3.71M | 2.70M | 2.63M |
|
Receivables
|
| | | | | | | | | | | | 2.36M | | 1.09M | 3.47M | 1.69M | | | | | | | | | | | |
|
Long-Term Investments
|
| | | 489.27M | 488.48M | 443.93M | 479.77M | 558.55M | 485.66M | 536.27M | 551.28M | 574.19M | 936.61M | | 1,056.93M | 1,150.05M | 1,206.39M | 1,285.32M | 1,353.57M | 1,365.04M | 1,476.56M | 1,468.13M | 1,508.51M | 1,701.29M | 1,785.30M | 1,780.20M | 1,877.91M | 2,013.20M |
|
Other Non-Current Assets
|
| | | 0.18M | 0.18M | 0.17M | 0.16M | 0.24M | 0.20M | 0.21M | 0.18M | 0.20M | 6.03M | | 5.86M | 6.27M | | 5.84M | 5.43M | 5.95M | 6.44M | | | | 9.06M | 8.75M | 8.43M | 9.07M |
|
Assets
|
| | | 539.23M | 531.57M | 506.25M | 557.12M | 632.99M | 562.14M | 606.56M | 635.21M | 667.67M | 973.96M | | 1,113.17M | 1,202.16M | 1,257.68M | 1,337.00M | 1,416.91M | 1,429.49M | 1,556.76M | 1,544.03M | 1,604.50M | 1,789.07M | 1,882.84M | 1,882.41M | 2,021.32M | 2,115.92M |
|
Notes Payables
|
| | | | | | | | | | | | 146.52M | | 146.89M | 147.08M | 147.26M | 147.45M | 147.63M | 147.88M | 148.08M | 148.27M | 148.46M | 222.74M | 223.11M | 223.48M | 343.32M | 343.64M |
|
Payables
|
| | | | | | | | | | | | 146.52M | | 146.89M | 147.08M | 147.26M | 147.45M | 147.63M | 147.88M | 148.08M | 148.27M | 148.46M | 222.74M | 223.11M | 223.48M | 343.32M | 343.64M |
|
Current Taxes
|
| | | | | | 1.25M | | | | 1.12M | | 1.24M | | 0.26M | 0.41M | 0.16M | 0.88M | 0.46M | 0.80M | 0.28M | 0.45M | 0.80M | 1.25M | 2.77M | 7.38M | 3.08M | 2.29M |
|
Non-Current Debt
|
| | | | | | | | | | | | 205.00M | | 240.00M | 225.00M | 235.00M | 195.00M | 250.00M | 195.00M | 265.00M | 229.00M | 278.00M | 308.00M | 343.00M | 312.00M | 77.00M | 314.00M |
|
Pension
|
| | | 1.26M | 1.28M | 1.30M | 1.32M | 1.57M | 1.59M | 1.65M | 1.68M | 2.65M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.15M | 2.17M | 2.20M | 2.23M | 2.03M | 2.05M | 2.08M | 2.04M | 2.14M | 5.93M | | 9.01M | 11.65M | 12.34M | 12.13M | 11.48M | 12.05M | 13.12M | 15.33M | 14.57M | 17.70M | 18.84M | 14.98M | 16.93M | 18.01M |
|
Other Non-Current Liabilities
|
| | | 0.57M | 0.60M | 0.57M | 0.57M | 0.69M | 0.51M | 0.59M | 2.28M | 3.10M | 14.81M | | 22.43M | 14.57M | 16.76M | 15.22M | 15.06M | 18.38M | 17.38M | 16.30M | 14.26M | 20.99M | 23.04M | 19.14M | 21.08M | 29.95M |
|
Total Non-Current Liabilities
|
| | | 3.41M | 3.45M | 3.50M | 4.80M | 3.60M | 9.59M | 3.72M | 4.84M | 4.79M | 538.28M | | 615.01M | 626.10M | 650.51M | 685.59M | 744.08M | 690.15M | 783.70M | 750.40M | 798.98M | 937.63M | 976.17M | 946.80M | 1,053.24M | 1,090.34M |
|
Total Liabilities
|
-495.89M | -520.15M | -513.86M | 3.98M | 4.05M | 4.08M | 5.37M | 4.28M | 10.10M | 4.32M | 7.12M | 7.89M | 553.09M | | 637.45M | 640.67M | 667.28M | 700.80M | 759.14M | 708.52M | 801.08M | 766.70M | 813.24M | 958.62M | 999.21M | 965.94M | 1,074.32M | 1,120.29M |
|
Total Debt
|
| | | | | | | | | | | | 205.00M | | 240.00M | 225.00M | 235.00M | 195.00M | 250.00M | 195.00M | 265.00M | 229.00M | 278.00M | 308.00M | 343.00M | 312.00M | 77.00M | 314.00M |
|
Common Equity
|
495.89M | 520.15M | 513.86M | -628.71M | 527.52M | -502.18M | -551.75M | 632.99M | 552.03M | -602.24M | -628.09M | 667.67M | 420.87M | | 475.72M | 561.49M | 590.41M | 636.20M | 657.77M | 720.97M | 755.68M | 777.33M | 791.26M | 830.44M | 883.63M | 916.47M | 947.00M | 995.63M |
|
Shareholder's Equity
|
495.89M | 520.15M | 513.86M | -628.71M | 527.52M | -502.18M | -551.75M | 632.99M | 552.03M | -602.24M | -628.09M | 667.67M | 420.87M | | 475.72M | 561.49M | 590.41M | 636.20M | 657.77M | 720.97M | 755.68M | 777.33M | 791.26M | 830.44M | 883.63M | 916.47M | 947.00M | 995.63M |
|
Liabilities and Shareholders Equity
|
| | | 539.23M | 531.57M | 506.25M | 557.12M | 632.99M | 562.14M | 606.56M | 635.21M | 667.67M | 973.96M | | 1,113.17M | 1,202.16M | 1,257.68M | 1,337.00M | 1,416.91M | 1,429.49M | 1,556.76M | 1,544.03M | 1,604.50M | 1,789.07M | 1,882.84M | 1,882.41M | 2,021.32M | 2,115.92M |
|
Treasury Shares
|
| | | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 2.34M | 2.34M | 2.34M | 2.34M | 0.43M | | | | | | 0.71M | 0.71M | | 0.66M | 0.62M | |
|
Retained Earnings
|
| | | -0.87M | 616.00M | -0.59M | -2.29M | 0.41M | 1.07M | -1.20M | 1.43M | -0.71M | -10.26M | | -29.19M | -40.39M | -41.84M | -40.95M | -43.09M | -41.19M | -52.53M | -68.00M | -75.84M | -85.58M | -88.72M | -97.06M | -107.48M | -76.45M |