|
Accumulated Depreciation
|
3.72M | | | 4.27M | 4.59M | 4.91M | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | 1.51M | 0.14M | 0.00M | | 0.00M | 1.25M | 1.11M | 2.41M |
|
Cash & Equivalents
|
29.14M | 13.27M | 4.95M | 338.75M | 385.29M | 408.18M | 384.73M | 349.01M | 322.85M | 293.75M | 343.15M | 270.82M | 233.12M | 222.15M | 235.10M | 200.91M | 272.87M | 189.87M | 135.98M | 335.50M |
|
Receivables - Net
|
| | | | | | 0.10M | 0.01M | 0.17M | 0.02M | 0.04M | 0.00M | 0.91M | 1.73M | 1.67M | 1.91M | 4.57M | 2.90M | 4.24M | 4.63M |
|
Receivables
|
| | | | | | 0.10M | 0.01M | 0.17M | 0.02M | 0.04M | 0.00M | 0.91M | 1.73M | 1.67M | 1.91M | 4.57M | 2.90M | 4.24M | 4.63M |
|
Inventory
|
| | | | | | 0.67M | 0.45M | 0.63M | 0.81M | 0.80M | 0.21M | 8.74M | 6.54M | 9.51M | 9.56M | 7.66M | 10.48M | 13.38M | 15.22M |
|
Prepaid Assets
|
0.95M | 0.18M | 0.14M | 3.77M | 5.30M | 2.82M | 2.03M | 4.51M | 5.99M | 5.86M | 2.93M | 4.18M | 5.20M | 7.21M | 8.84M | 11.60M | 9.90M | 7.38M | 6.19M | 7.55M |
|
Current Assets
|
33.04M | 0.49M | 0.28M | 346.89M | 398.12M | 415.55M | 388.87M | 355.51M | 329.65M | 301.24M | 413.81M | 375.74M | 323.18M | 278.01M | 269.95M | 223.99M | 295.01M | 270.17M | 228.34M | 588.63M |
|
Construction in Progress
|
29.57M | | | 56.67M | 71.13M | 77.90M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
31.29M | | | 61.60M | 76.61M | 83.10M | 90.93M | 103.99M | 103.87M | 102.28M | 118.26M | 136.71M | 166.47M | 159.16M | 151.02M | 157.68M | 167.95M | 165.78M | 177.88M | 174.59M |
|
Long-Term Investments
|
229.97M | 230.02M | 230.01M | | | | | | | | | | | | | | | | | 89.45M |
|
Goodwill
|
| | | | | | | | | | | | 12.10M | 12.22M | 12.22M | 12.22M | 12.22M | 12.22M | 12.22M | 12.22M |
|
Intangibles
|
| | | | | | | | | | | | 42.17M | 39.96M | 38.77M | 37.58M | 36.39M | 35.20M | 34.02M | 32.83M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 54.27M | 52.18M | 50.99M | 49.80M | 48.61M | 47.42M | 46.23M | 45.04M |
|
Other Non-Current Assets
|
0.49M | | | 0.14M | 1.16M | 1.10M | 1.05M | 1.79M | 0.94M | 0.88M | 0.82M | 0.80M | 5.10M | 4.70M | 2.69M | 2.75M | 2.13M | 2.75M | 4.31M | 4.22M |
|
Non-Current Assets
|
31.92M | 230.02M | 230.01M | 68.53M | 84.44M | 90.74M | 98.39M | 112.05M | 110.94M | 109.36M | 125.14M | 144.21M | 241.13M | 230.90M | 219.04M | 224.04M | 232.16M | 228.87M | 240.77M | 325.08M |
|
Assets
|
64.96M | 230.50M | 230.29M | 415.42M | 482.56M | 506.29M | 487.25M | 467.56M | 440.59M | 410.61M | 538.96M | 519.94M | 564.30M | 508.90M | 488.99M | 448.02M | 527.17M | 499.05M | 469.11M | 913.71M |
|
Accounts Payables
|
2.08M | | 0.63M | 1.71M | 3.14M | 1.53M | 6.13M | 6.82M | 7.08M | 4.75M | 13.34M | 18.27M | 21.25M | 19.28M | 19.43M | 15.05M | 9.49M | 20.61M | 13.91M | 21.31M |
|
Payables
|
2.08M | | 0.63M | 1.71M | 3.14M | 1.53M | 6.13M | 6.82M | 7.08M | 4.75M | 13.34M | 18.27M | 21.25M | 19.28M | 19.43M | 15.05M | 9.49M | 20.61M | 13.91M | 21.31M |
|
Accumulated Expenses
|
2.00M | 0.19M | | 4.52M | 7.11M | 4.85M | 6.58M | 6.17M | 8.10M | 10.40M | 12.63M | 15.78M | 13.98M | 11.68M | 16.53M | 13.86M | 19.84M | 8.54M | 8.30M | 8.93M |
|
Other Accumulated Expenses
|
0.11M | | | 0.66M | 0.71M | 0.88M | 0.72M | 0.69M | 0.72M | 0.92M | 0.94M | 0.94M | 2.44M | 2.85M | 5.09M | 4.76M | 3.04M | 5.16M | 5.37M | 5.28M |
|
Short term Debt
|
| | | | | | | | | | | | 5.92M | 8.50M | 11.00M | 11.60M | 9.50M | 10.40M | 10.41M | 10.20M |
|
Current Deferred Revenue
|
5.41M | | | 5.50M | 7.90M | 5.58M | 2.90M | 4.30M | 3.77M | 3.80M | 3.80M | 3.80M | 10.48M | 9.10M | 10.80M | 10.00M | 3.65M | 6.90M | 8.40M | 8.00M |
|
Total Current Liabilities
|
10.87M | 78.86M | 196.79M | 15.49M | 20.64M | 17.45M | 17.07M | 17.53M | 23.03M | 25.10M | 37.38M | 44.13M | 61.02M | 56.88M | 67.90M | 59.46M | 53.70M | 57.79M | 52.27M | 60.57M |
|
Non-Current Debt
|
| | | | | | | | | | 166.81M | 167.08M | 169.10M | 168.28M | 168.50M | 168.74M | 169.82M | 169.19M | 169.44M | 518.35M |
|
Non-Current Deffered Revenue
|
1.57M | | | 2.29M | 2.29M | 2.29M | 2.59M | 2.96M | 3.72M | 3.42M | 3.42M | 3.77M | 3.77M | 3.77M | 3.77M | 3.77M | 3.77M | 0.30M | 0.30M | 0.30M |
|
Preferred Stock Liabilities
|
197.99M | 146.64M | 28.50M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 2.96M | 2.83M | 2.75M | 2.65M | 2.66M | 2.64M | 2.90M | 2.85M |
|
Operating Leases
|
| | | 9.26M | 9.07M | 8.87M | 9.24M | 9.05M | 8.23M | 8.87M | 8.66M | 8.45M | 15.59M | 17.17M | 16.60M | 16.99M | 13.29M | 15.35M | 15.01M | 14.29M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 1.72M | | | | 12.16M | 11.26M | 6.12M | 8.18M | 8.78M | 8.75M | 9.78M | 9.32M |
|
Other Non-Current Liabilities
|
15.99M | | | 64.44M | 124.26M | 56.46M | 30.06M | 80.22M | 49.08M | 61.92M | 76.26M | 44.94M | 42.90M | 21.78M | 55.44M | 23.27M | 28.38M | 12.58M | 18.47M | 16.63M |
|
Total Non-Current Liabilities
|
12.75M | | | 27.27M | 32.19M | 28.78M | 28.45M | 29.06M | 35.08M | 36.57M | 215.41M | 222.53M | 260.30M | 255.02M | 260.49M | 254.51M | 249.39M | 248.68M | 243.99M | 599.97M |
|
Total Liabilities
|
28.75M | 187.96M | 196.79M | 91.72M | 156.45M | 85.24M | 58.52M | 109.28M | 84.16M | 98.49M | 291.67M | 267.47M | 303.20M | 276.80M | 315.93M | 277.78M | 277.77M | 261.26M | 262.46M | 616.61M |
|
Total Debt
|
| | | | | | | | | | 166.81M | 167.08M | 175.02M | 176.78M | 179.50M | 180.34M | 179.32M | 179.59M | 179.85M | 528.55M |
|
Common Equity
|
36.22M | 42.54M | 30.62M | 323.71M | 326.12M | 421.05M | 428.74M | 358.28M | 356.43M | 312.11M | 247.28M | 252.47M | 261.10M | 232.10M | 173.06M | 170.24M | 249.40M | 237.78M | 206.65M | 297.10M |
|
Shareholder's Equity
|
36.22M | 42.54M | 30.62M | 323.71M | 326.12M | 421.05M | 428.74M | 358.28M | 356.43M | 312.11M | 247.28M | 252.47M | 261.10M | 232.10M | 173.06M | 170.24M | 249.40M | 237.78M | 206.65M | 297.10M |
|
Liabilities and Shareholders Equity
|
64.96M | 230.50M | 230.29M | 415.42M | 482.56M | 506.29M | 487.25M | 467.56M | 440.59M | 410.61M | 538.96M | 519.94M | 564.30M | 508.90M | 488.99M | 448.02M | 527.17M | 499.05M | 469.11M | 913.71M |
|
Treasury Shares
|
| | | | 0.54M | | 4.40M | 4.43M | 5.91M | 9.69M | 13.02M | 12.06M | 10.89M | 9.40M | 17.07M | 12.84M | 11.15M | 9.61M | 12.79M | 11.54M |
|
Retained Earnings
|
-207.28M | -53.85M | -171.99M | -248.60M | -333.15M | -290.44M | -291.60M | -373.60M | -384.77M | -458.40M | -522.70M | -538.90M | -598.85M | -645.21M | -761.10M | -783.62M | -821.09M | -844.60M | -889.12M | -942.84M |
|
Shares Outstanding
|
100.02M | 104.06M | 104.00M | 145.19M | 152.27M | 156.42M | 156.68M | 157.08M | 157.46M | 158.09M | 158.91M | | | | | | | | | |