|
Cash & Equivalents
|
22.71M | 54.87M | 9.64M | 12.84M | 11.97M | 34.87M | 35.85M | 22.42M | 34.35M | 30.50M | 47.54M | 30.27M | 151.81M | 194.51M | 173.38M | 157.91M | 135.57M | 86.65M | 51.62M | 21.85M | 164.91M |
|
Short-term Investments
|
61.55M | 0.05M | 0.05M | 0.05M | 0.05M | 2.20M | 0.05M | 8.00M | 17.26M | 0.02M | | 0.43M | 1.73M | 31.48M | 2.64M | 2.28M | 24.84M | 7.58M | 5.62M | 17.32M | 17.34M |
|
Cash & Current Investments
|
84.26M | 54.92M | 9.69M | 12.89M | 12.02M | 37.07M | 35.90M | 30.42M | 51.61M | 30.52M | 47.54M | 30.70M | 153.53M | 226.00M | 176.02M | 160.19M | 160.42M | 94.23M | 57.24M | 39.18M | 182.25M |
|
Receivables - Net
|
3.36M | 5.95M | 16.91M | 23.79M | 23.89M | 39.38M | 46.17M | 90.23M | 83.20M | 96.60M | 80.98M | 100.97M | 125.98M | 94.59M | 109.00M | 87.56M | 76.44M | 85.24M | 78.36M | 71.42M | 54.56M |
|
Receivables - Other
|
| | | 0.12M | | | | | | | | | | 5.20M | | | | 18.00M | 17.70M | 17.20M | 15.80M |
|
Receivables
|
3.36M | 5.95M | 16.91M | 23.91M | 23.89M | 39.38M | 46.17M | 90.23M | 83.20M | 96.60M | 80.98M | 100.97M | 125.98M | 99.79M | 109.00M | 87.56M | 76.44M | 103.24M | 96.06M | 88.62M | 70.36M |
|
Inventory
|
0.18M | 0.41M | 0.11M | 0.22M | 3.92M | 3.30M | 3.99M | 6.21M | 8.18M | 13.28M | 15.76M | 9.20M | 15.13M | 7.25M | 11.18M | 7.82M | 7.97M | 10.95M | 8.71M | 6.82M | 9.91M |
|
Prepaid Assets
|
0.03M | 2.80M | 0.82M | 1.06M | 2.59M | 7.20M | 15.10M | 19.10M | 5.70M | 4.13M | 1.00M | 3.20M | 3.25M | 1.00M | 2.80M | 3.10M | 3.92M | 4.60M | 8.30M | 4.80M | 4.63M |
|
Current Assets
|
92.03M | 64.62M | 27.53M | 37.96M | 42.42M | 86.95M | 101.13M | 145.98M | 148.68M | 144.53M | 145.28M | 144.03M | 297.89M | 328.83M | 298.98M | 258.64M | 248.75M | 195.01M | 152.60M | 122.22M | 251.34M |
|
Property, Plant & Equipment (Net)
|
404.79M | 466.37M | 535.01M | 565.17M | 664.83M | 725.62M | 1,037.43M | 1,596.08M | 1,883.38M | 2,124.94M | 2,426.62M | 2,635.61M | 2,680.21M | 2,726.64M | 2,745.66M | 2,787.49M | 2,794.10M | 2,845.73M | 2,918.29M | 2,943.77M | 2,930.31M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 16.06M | 1.38M | 0.23M | | | | 1.81M | 3.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 3.40M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.74M | 0.24M | 4.93M | 4.79M | 4.51M | 4.23M | 6.66M | 6.43M | 7.07M | 6.77M | 7.23M | 5.68M | 5.12M | 6.58M | 15.13M | 19.35M | 19.05M | 18.57M | 16.98M |
|
Non-Current Assets
|
405.88M | 466.88M | 536.80M | 566.47M | 671.16M | 732.01M | 1,043.59M | 1,602.79M | 1,893.59M | 2,134.96M | 2,437.24M | 2,645.97M | 2,690.97M | 2,751.96M | 2,755.72M | 2,802.83M | 2,812.72M | 2,868.28M | 2,940.48M | 3,082.55M | 2,953.42M |
|
Assets
|
497.91M | 531.50M | 564.33M | 604.42M | 713.58M | 818.96M | 1,144.72M | 1,748.77M | 2,042.26M | 2,279.48M | 2,582.52M | 2,790.00M | 2,988.87M | 3,080.79M | 3,054.69M | 3,061.47M | 3,061.47M | 3,063.29M | 3,093.08M | 3,204.76M | 3,204.76M |
|
Accounts Payables
|
31.00M | 15.10M | 34.80M | 54.30M | 77.00M | 103.00M | 179.60M | 272.10M | 260.40M | 266.10M | 561.40M | 1,100.00M | 294.60M | 287.40M | 288.00M | 278.90M | 259.60M | 284.60M | 298.90M | 140.70M | 152.70M |
|
Dividends payables
|
| | | | 2.68M | | | | | | | | | | | | | | | | |
|
Payables
|
31.00M | 15.10M | 34.80M | 54.30M | 79.68M | 103.00M | 179.60M | 272.10M | 260.40M | 266.10M | 561.40M | 1,100.00M | 294.60M | 287.40M | 288.00M | 278.90M | 259.60M | 284.60M | 298.90M | 140.70M | 152.70M |
|
Accumulated Expenses
|
19.68M | 5.21M | 20.52M | 20.73M | 29.85M | 26.11M | 58.08M | 104.21M | 101.30M | 91.84M | 132.07M | 102.73M | 60.57M | 39.23M | 49.23M | 48.91M | 30.39M | 35.17M | 53.24M | 27.50M | 29.97M |
|
Other Accumulated Expenses
|
0.18M | 0.33M | 1.52M | 3.04M | 4.54M | 6.12M | 6.68M | 8.98M | 3.59M | 15.60M | 14.02M | 15.81M | 30.46M | 19.61M | 19.58M | 22.49M | 25.50M | 22.20M | 22.07M | 24.18M | 24.06M |
|
Short term Debt
|
| | | 12.56M | 14.13M | 13.59M | 51.76M | 39.91M | 11.07M | 16.70M | 215.29M | 741.15M | 90.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 1.36M | 30.00M |
|
Current Leases
|
| 0.54M | | | | | | | | 0.34M | 0.73M | 0.62M | 0.52M | 0.53M | 0.40M | 0.42M | 0.29M | 0.72M | 0.82M | 0.91M | 0.89M |
|
Total Current Liabilities
|
30.98M | 15.05M | 34.80M | 54.34M | 77.01M | 103.00M | 179.65M | 272.12M | 260.35M | 266.13M | 561.43M | 1,138.17M | 294.65M | 287.39M | 287.96M | 278.86M | 259.63M | 284.63M | 298.87M | 140.69M | 152.69M |
|
Non-Current Debt
|
| | | 11.92M | 93.10M | 97.93M | 203.20M | 488.53M | 561.76M | 704.35M | 645.47M | 231.85M | 1,057.80M | 1,030.30M | 1,004.80M | 979.27M | 953.83M | 928.38M | 902.84M | 1,027.35M | 1,162.30M |
|
Non-Current Deferred Tax Liability
|
| 40.50M | 40.01M | 41.43M | 43.58M | 55.80M | 55.49M | 79.56M | 111.16M | 131.16M | 145.67M | 155.31M | 169.41M | 197.07M | 198.76M | 213.04M | 227.97M | 232.40M | 242.34M | 250.00M | 246.47M |
|
Operating Leases
|
| 0.64M | | | | | | | | 0.34M | 0.40M | 0.27M | 0.14M | 0.53M | 0.40M | 0.59M | 0.42M | 1.40M | 1.40M | 1.43M | 1.21M |
|
Other Non-Current Liabilities
|
2.21M | 2.40M | 2.48M | 2.96M | 5.27M | 4.26M | 5.34M | 8.05M | 8.25M | 7.50M | 7.76M | 7.89M | 8.02M | 13.24M | 13.69M | 13.91M | 14.23M | 14.75M | 15.06M | 15.41M | 15.70M |
|
Total Non-Current Liabilities
|
30.98M | 55.65M | 74.87M | 107.72M | 218.40M | 261.64M | 445.50M | 840.33M | 933.26M | 1,102.33M | 1,353.77M | 1,526.71M | 1,525.74M | 1,514.83M | 1,492.57M | 1,477.11M | 1,441.55M | 1,446.08M | 1,444.63M | 1,535.26M | 1,562.56M |
|
Total Liabilities
|
33.19M | 58.05M | 77.35M | 110.68M | 223.67M | 265.90M | 450.84M | 848.38M | 941.52M | 1,109.84M | 1,361.53M | 1,534.59M | 1,533.77M | 1,528.07M | 1,506.26M | 1,491.03M | 1,455.78M | 1,460.83M | 1,459.69M | 1,550.68M | 1,578.26M |
|
Total Debt
|
| | | 24.48M | 107.24M | 111.52M | 254.96M | 528.44M | 572.83M | 721.05M | 860.76M | 973.01M | 1,147.80M | 1,150.30M | 1,124.80M | 1,099.27M | 1,073.83M | 1,048.38M | 1,022.84M | 1,028.72M | 1,192.30M |
|
Common Equity
|
464.72M | 473.45M | 486.98M | 493.74M | 489.91M | 553.06M | 693.88M | 900.39M | 1,100.74M | 1,169.65M | 1,220.99M | 1,255.41M | 1,455.10M | 1,552.72M | 1,548.44M | 1,570.44M | 1,605.69M | 1,602.46M | 1,633.39M | 1,654.09M | 1,626.50M |
|
Shareholder's Equity
|
464.72M | 473.45M | 486.98M | 493.74M | 489.91M | 553.06M | 693.88M | 900.39M | 1,100.74M | 1,169.65M | 1,220.99M | 1,255.41M | 1,455.10M | 1,552.72M | 1,548.44M | 1,570.44M | 1,605.69M | 1,602.46M | 1,633.39M | 1,654.09M | 1,626.50M |
|
Liabilities and Shareholders Equity
|
497.91M | 531.50M | 564.33M | 604.42M | 713.58M | 818.96M | 1,144.72M | 1,748.77M | 2,042.26M | 2,279.48M | 2,582.52M | 2,790.00M | 2,988.87M | 3,080.79M | 3,054.69M | 3,061.47M | 3,061.47M | 3,063.29M | 3,093.08M | 3,204.76M | 3,204.76M |
|
Retained Earnings
|
-5.75M | -102.30M | -102.47M | -96.72M | -101.46M | -64.44M | -83.63M | -8.95M | 95.96M | 160.74M | 207.88M | 236.59M | 271.83M | 363.28M | 364.05M | 388.13M | 432.45M | 435.83M | 466.60M | 487.20M | 463.29M |