|
Cash & Equivalents
|
366.30M | 392.07M | 388.35M | 375.14M | 336.98M | 158.26M | 134.49M | 93.17M | 95.65M | 144.97M | 93.36M | 66.45M | 35.53M | 28.50M | 21.66M | 76.30M | 50.89M | 49.09M | 21.94M |
|
Receivables - Net
|
| | | | | 1.78M | 0.40M | 0.40M | 1.81M | 0.34M | 0.66M | | | 1.34M | 2.21M | 1.22M | 1.39M | 0.26M | 0.39M |
|
Receivables - Other
|
| | | | | | | | 47.50M | | | 3.96M | | | | 1.22M | 1.30M | 0.19M | 0.35M |
|
Receivables
|
| | | | | 1.78M | 0.40M | 0.40M | 49.31M | 0.34M | 0.66M | 3.96M | | 1.34M | 2.21M | 2.45M | 2.69M | 0.45M | 0.75M |
|
Prepaid Assets
|
4.70M | 7.55M | 4.91M | 4.04M | 4.58M | 7.15M | 8.99M | 7.53M | 6.77M | 6.14M | 6.12M | 4.29M | 5.36M | 5.00M | 4.27M | 6.29M | 6.17M | 3.88M | 2.38M |
|
Current Assets
|
455.79M | 432.74M | 403.27M | 379.19M | 341.56M | 321.13M | 310.56M | 287.02M | 344.73M | 320.62M | 297.81M | 272.62M | 226.85M | 223.28M | 191.25M | 192.90M | 165.12M | 145.50M | 93.46M |
|
Property, Plant & Equipment (Net)
|
23.20M | 23.61M | 22.96M | 25.89M | 27.85M | 24.89M | 23.43M | 22.21M | 22.03M | 21.97M | 22.38M | 25.80M | 18.59M | 17.09M | 16.01M | 15.29M | 14.43M | 13.30M | 8.85M |
|
Long-Term Investments
|
| | | | | | | | | | | | 14.63M | | 15.04M | | | | |
|
Other Non-Current Assets
|
2.05M | 2.05M | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | 5.79M | 2.15M | 2.15M | 2.15M | 2.15M | 2.15M | 2.15M | 2.15M |
|
Non-Current Assets
|
58.30M | 58.05M | 60.76M | 97.58M | 102.46M | 97.86M | 92.24M | 89.25M | 86.68M | 84.26M | 83.68M | 102.14M | 59.03M | 41.98M | 57.53M | 38.29M | 36.23M | 33.93M | 28.43M |
|
Assets
|
514.08M | 490.79M | 464.03M | 476.77M | 444.03M | 418.99M | 402.80M | 376.26M | 431.42M | 404.88M | 381.49M | 374.76M | 285.88M | 265.26M | 248.78M | 231.20M | 201.35M | 179.43M | 121.90M |
|
Accounts Payables
|
0.30M | 0.59M | 0.52M | 2.02M | 1.55M | 1.09M | 1.69M | 0.66M | 1.50M | 2.33M | 2.65M | 2.35M | 1.48M | 1.91M | 1.66M | 1.41M | 2.26M | 2.23M | 2.06M |
|
Payables
|
0.30M | 0.59M | 0.52M | 2.02M | 1.55M | 1.09M | 1.69M | 0.66M | 1.50M | 2.33M | 2.65M | 2.35M | 1.48M | 1.91M | 1.66M | 1.41M | 2.26M | 2.23M | 2.06M |
|
Accumulated Expenses
|
6.28M | 9.05M | 9.63M | 12.18M | 8.93M | 8.98M | 8.99M | 11.40M | 7.65M | 7.75M | 9.47M | 16.53M | 5.66M | 5.94M | 6.20M | 10.06M | 5.76M | 5.87M | 12.47M |
|
Other Accumulated Expenses
|
0.64M | 1.22M | 0.74M | 0.68M | 0.92M | 0.28M | 0.37M | 0.43M | 0.58M | 0.41M | 0.37M | 0.41M | 0.35M | 0.34M | 0.41M | 2.66M | 1.48M | 0.46M | 0.40M |
|
Current Leases
|
4.22M | 4.29M | 4.36M | 4.61M | 4.78M | 6.12M | 6.63M | 7.09M | 7.91M | 8.13M | 8.72M | 8.12M | 8.37M | 8.63M | 10.80M | 13.01M | 9.46M | 9.75M | 6.35M |
|
Current Deferred Revenue
|
| | | | | | | | 5.68M | 8.27M | 11.97M | 12.92M | 12.80M | 13.62M | 11.51M | 10.58M | 2.11M | 1.51M | 0.15M |
|
Total Current Liabilities
|
10.79M | 13.93M | 14.51M | 18.81M | 15.25M | 16.18M | 17.32M | 19.15M | 22.74M | 26.48M | 32.82M | 39.91M | 28.31M | 30.10M | 30.16M | 35.05M | 19.60M | 19.37M | 21.04M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 55.09M | 51.62M | 45.77M | 41.94M | 38.00M | 34.43M | 31.20M | 29.16M | 30.30M | 30.39M | 30.55M |
|
Pension
|
| | | | | | | | | | | | 2.30M | 2.30M | 2.30M | | | | |
|
Operating Leases
|
44.55M | 43.46M | 42.32M | 76.22M | 75.86M | 77.94M | 76.73M | 74.62M | 74.46M | 72.50M | 70.99M | 89.77M | 87.58M | 85.32M | 82.98M | 80.55M | 78.11M | 75.57M | 19.74M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.22M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 144.77M | 128.02M | 125.33M | 71.34M |
|
Total Liabilities
|
55.34M | 57.39M | 56.82M | 95.03M | 91.11M | 94.12M | 94.05M | 93.77M | 152.28M | 150.60M | 149.58M | 171.63M | 153.89M | 149.86M | 144.34M | 144.99M | 128.02M | 125.33M | 71.34M |
|
Common Equity
|
458.74M | 433.40M | 407.21M | 381.75M | 352.92M | 324.87M | 308.75M | 282.49M | 279.14M | 254.29M | 231.91M | 203.13M | 131.99M | 115.41M | 104.44M | 86.20M | 73.33M | 54.10M | 50.56M |
|
Shareholder's Equity
|
458.74M | 433.40M | 407.21M | 381.75M | 352.92M | 324.87M | 308.75M | 282.49M | 279.14M | 254.29M | 231.91M | 203.13M | 131.99M | 115.41M | 104.44M | 86.20M | 73.33M | 54.10M | 50.56M |
|
Liabilities and Shareholders Equity
|
514.08M | 490.79M | 464.03M | 476.77M | 444.03M | 418.99M | 402.80M | 376.26M | 431.42M | 404.88M | 381.49M | 374.76M | 285.88M | 265.26M | 248.78M | 231.20M | 201.35M | 179.43M | 121.90M |
|
Retained Earnings
|
-214.54M | -245.33M | -277.20M | -308.13M | -343.12M | -381.05M | -412.36M | -444.76M | -476.90M | -507.93M | -536.20M | -571.38M | -645.92M | -666.40M | -681.70M | -703.04M | -717.85M | -738.80M | -744.30M |
|
Treasury Shares
|
| | | 0.01M | | | | 0.96M | | | | 1.02M | | | | 0.32M | | | |
|
Shares Outstanding
|
56.09M | 56.43M | 56.73M | 56.97M | 57.00M | 57.60M | 59.28M | 59.51M | 65.54M | 65.78M | 65.93M | 6.62M | 6.65M | 6.67M | 6.68M | 6.70M | 6.70M | 6.73M | 6.74M |