|
Cash & Equivalents
|
13.83M | 11.85M | 6.41M | 50.83M | | | | | | | | | | | |
|
Short-term Investments
|
| 0.43M | 5.19M | 10.09M | 16.61M | 10.10M | 2.11M | 50.43M | 58.21M | 49.43M | 27.65M | 31.78M | 21.81M | 11.03M | 11.57M |
|
Cash & Current Investments
|
13.83M | 12.29M | 11.60M | 60.92M | 16.61M | 10.10M | 2.11M | 50.43M | 58.21M | 49.43M | 27.65M | 31.78M | 21.81M | 11.03M | 11.57M |
|
Receivables - Net
|
| 0.47M | | | | | | | | | | | | | |
|
Receivables - Other
|
| 32.70M | 54.32M | | | | | | | | | | | | |
|
Receivables
|
| 33.17M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.68M | 4.10M | 4.20M | 2.24M | 1.35M | 0.45M | 1.72M | 2.74M | 2.48M | 2.59M | 3.83M | 4.72M | 2.30M | 1.13M |
|
Current Assets
|
| 98.08M | 95.45M | 146.32M | 115.33M | 104.40M | 102.46M | 151.55M | 168.86M | 150.60M | 132.09M | 135.22M | 128.36M | 108.96M | 108.80M |
|
Property, Plant & Equipment (Net)
|
| 448.77M | 550.16M | 644.99M | 737.44M | 765.79M | 815.17M | 769.54M | 793.04M | 834.91M | 899.45M | 896.97M | 954.98M | 989.22M | 1,014.85M |
|
Long-Term Investments
|
| 0.03M | 0.81M | | | | | 1.19M | | | | | 0.18M | 2.84M | 1.37M |
|
Long-Term Deferred Tax
|
| | | 12.72M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.36M | | 3.47M | 3.31M | 3.14M | 2.98M | 4.82M | 4.79M | 4.98M | 4.33M | 4.29M | 3.91M | 3.94M | 3.52M |
|
Non-Current Assets
|
| 449.17M | 396.75M | 648.46M | 740.75M | 768.93M | 818.15M | 775.55M | 797.82M | 839.89M | 903.78M | 901.26M | 959.08M | 996.00M | 1,019.74M |
|
Assets
|
| 547.25M | 492.20M | 794.78M | 856.08M | 873.34M | 920.61M | 927.10M | 966.68M | 990.49M | 1,035.88M | 1,036.48M | 1,087.44M | 1,104.96M | 1,128.54M |
|
Accounts Payables
|
| | | | | | | 60.88M | | | 83.23M | 99.44M | 90.77M | 78.41M | 75.41M |
|
Payables
|
| | | | | | | 60.88M | | | 83.23M | 99.44M | 90.77M | 78.41M | 75.41M |
|
Accumulated Expenses
|
| 10.32M | 20.59M | 62.18M | 69.60M | 51.51M | 61.98M | 60.88M | 62.03M | 62.34M | | | | | |
|
Other Accumulated Expenses
|
| 0.01M | | 1.52M | 2.35M | 1.24M | 3.45M | 1.20M | 4.08M | 5.00M | 1.23M | 0.55M | 0.89M | 1.01M | 1.12M |
|
Short term Debt
|
| 50.00M | 3.94M | 0.43M | 0.01M | 0.16M | 4.39M | | | | | 1.82M | 15.57M | 3.05M | 0.43M |
|
Total Current Liabilities
|
| 67.60M | 24.54M | 64.13M | 71.96M | 52.90M | 69.83M | 62.08M | 66.11M | 67.34M | 84.46M | 101.81M | 107.23M | 82.47M | 76.96M |
|
Non-Current Debt
|
| 1.10M | | | 25.00M | 55.00M | 85.00M | 110.00M | 137.50M | 165.00M | 195.00M | 205.00M | 250.00M | 275.00M | 300.00M |
|
Non-Current Deferred Tax Liability
|
| | | 62.47M | 101.52M | 106.22M | 108.63M | 91.67M | 78.81M | 80.39M | 84.72M | 79.95M | 82.82M | 90.22M | 95.12M |
|
Other Non-Current Liabilities
|
| 2.96M | 3.94M | 4.96M | 6.62M | 6.05M | 6.50M | 9.87M | 9.59M | 9.96M | 10.43M | 10.69M | 11.03M | 11.33M | 11.51M |
|
Total Non-Current Liabilities
|
| 4.72M | 2.24M | 66.40M | 139.06M | 168.11M | 200.60M | 193.38M | 226.56M | 257.83M | 290.83M | 299.32M | 348.79M | 380.02M | 407.69M |
|
Total Liabilities
|
-255.10M | 72.32M | 26.78M | 130.53M | 211.03M | 221.01M | 270.43M | 255.46M | 292.66M | 325.17M | 375.30M | 401.13M | 456.02M | 462.50M | 484.65M |
|
Total Debt
|
| 51.10M | 3.94M | 0.43M | 25.01M | 55.16M | 89.39M | 110.00M | 137.50M | 165.00M | 195.00M | 206.82M | 265.57M | 278.05M | 300.43M |
|
Common Equity
|
255.10M | 474.93M | 465.42M | 664.25M | 645.06M | 652.33M | 650.18M | 671.64M | 674.02M | 665.32M | 660.58M | 635.35M | 631.41M | 642.47M | 643.89M |
|
Shareholder's Equity
|
255.10M | 474.93M | 465.42M | 664.25M | 645.06M | 652.33M | 650.18M | 671.64M | 674.02M | 665.32M | 660.58M | 635.35M | 631.41M | 642.47M | 643.89M |
|
Liabilities and Shareholders Equity
|
| 547.25M | 492.20M | 794.78M | 856.08M | 873.34M | 920.61M | 927.10M | 966.68M | 990.49M | 1,035.88M | 1,036.48M | 1,087.44M | 1,104.96M | 1,128.54M |
|
Treasury Shares
|
| | | 0.03M | 0.31M | 0.97M | 1.84M | 5.68M | 5.68M | 5.68M | 5.68M | 5.68M | 5.69M | 5.69M | 5.69M |
|
Retained Earnings
|
| 15.46M | 41.73M | 32.39M | 54.50M | 48.61M | 51.76M | 54.78M | 56.66M | 47.38M | 42.05M | 16.05M | 11.47M | 22.13M | 22.21M |