|
Cash & Equivalents
|
37.72M | 36.28M | 83.36M | 168.80M | 562.39M | 449.38M | 455.69M | 412.30M | 488.21M | 338.33M | 688.94M | 377.79M | 379.78M | 812.73M | 786.03M | 660.05M | 1,233.21M | 963.47M | 1,277.71M | 897.57M | 201.25M | 459.28M | 286.75M | 441.70M | 266.59M | 278.89M |
|
Short-term Investments
|
| | | | -18.50M | -0.04M | -22.68M | | | -0.04M | | 100.00M | -100.00M | -160.00M | 185.60M | | | | 0.66M | -150.31M | -150.56M | -149.80M | | | | |
|
Cash & Current Investments
|
37.72M | 36.28M | 83.36M | 168.80M | 543.89M | 449.34M | 433.01M | 412.30M | 488.21M | 338.29M | 688.94M | 477.78M | 279.78M | 652.73M | 971.63M | 660.05M | 1,233.21M | 963.47M | 1,278.38M | 747.26M | 50.69M | 309.48M | 286.75M | 441.70M | 266.59M | 278.89M |
|
Receivables - Net
|
| | 29.99M | | | | 75.00M | | 15.00M | 1.50M | 50.41M | 50.45M | | | 0.09M | 0.06M | 15.06M | 0.02M | 100.04M | 3.31M | 13.06M | 0.70M | 6.29M | 0.37M | 27.58M | 1.24M |
|
Receivables - Other
|
| | 1.04M | | | | 0.62M | | 0.05M | 0.05M | 50.00M | 0.69M | | | 0.95M | | 46.69M | 48.33M | 0.79M | 1.08M | 1.87M | 1.90M | 0.78M | 0.95M | 1.05M | 1.17M |
|
Receivables
|
| | 31.04M | | | | 75.62M | | 15.05M | 1.55M | 100.41M | 51.14M | | | 1.04M | 0.06M | 61.75M | 48.35M | 100.83M | 4.38M | 14.93M | 2.61M | 7.07M | 1.32M | 28.63M | 2.40M |
|
Inventory
|
| | 1.16M | | 0.00M | 0.00M | 1.80M | 0.00M | 1.70M | 1.63M | 1.75M | 2.90M | | | 10.35M | 12.18M | 15.20M | 18.01M | 19.43M | 22.15M | 18.87M | 23.55M | 23.90M | 30.93M | 35.59M | 29.18M |
|
Prepaid Assets
|
| | 16.78M | | 0.39M | -3.31M | 10.45M | -0.38M | 11.17M | 13.84M | 13.85M | 19.10M | -30.99M | -63.45M | 61.76M | 12.15M | -6.51M | -6.41M | 69.25M | -16.27M | -30.34M | -43.93M | 130.97M | -48.59M | -84.42M | -85.64M |
|
Current Assets
|
| | 207.10M | | 0.67M | 0.60M | 593.94M | 0.48M | 0.72M | 653.36M | 949.85M | 864.40M | | | 1,099.12M | 915.40M | 1,612.86M | 1,508.80M | 1,497.80M | 1,413.79M | 1,424.83M | 1,350.04M | 1,283.92M | 1,218.79M | 1,249.87M | 1,242.00M |
|
Construction in Progress
|
| | 2.84M | | | | 33.64M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 45.19M | | -26.22M | 0.10M | 72.34M | 0.12M | 0.14M | 141.07M | 102.51M | 156.00M | -11.80M | -14.37M | 105.17M | -4.27M | -10.36M | -15.74M | 108.72M | -6.24M | -9.66M | -11.73M | 99.29M | 98.81M | 106.38M | -16.23M |
|
Intangibles
|
| | 0.60M | | -0.53M | 0.00M | 3.19M | 0.00M | 0.00M | 5.43M | 6.40M | 4.52M | -1.29M | -0.38M | 3.41M | 0.31M | -0.04M | -0.13M | 4.06M | 3.15M | | | 2.16M | 2.08M | 2.14M | |
|
Goodwill & Intangibles
|
| | 0.60M | | -0.53M | 0.00M | 3.19M | 0.00M | 0.00M | 5.43M | 6.40M | 4.52M | -1.29M | -0.38M | 3.41M | 0.31M | -0.04M | -0.13M | 4.06M | 3.15M | | | 2.16M | 2.08M | 2.14M | |
|
Long-Term Deferred Tax
|
| | 5.72M | | | | 30.80M | | | | 22.80M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 13.19M | 0.00M | 0.00M | 4.57M | 5.15M | 24.62M | | | 1.49M | 1.06M | 1.41M | 1.53M | 1.49M | 1.41M | 1.60M | 1.93M | 6.06M | 5.58M | 5.66M | 10.99M |
|
Non-Current Assets
|
| | 80.61M | | 0.10M | 0.11M | 128.15M | 0.14M | 0.15M | 160.40M | 169.62M | 179.78M | | | 231.84M | 293.96M | 317.80M | 330.54M | 350.81M | 361.31M | 373.35M | 385.79M | 386.24M | 396.86M | 440.04M | 470.94M |
|
Assets
|
| | 287.71M | | 772.87M | 708.64M | 722.09M | 615.25M | 875.12M | 813.76M | 1,119.46M | 1,044.17M | | | 1,330.96M | 1,209.36M | 1,930.66M | 1,839.33M | 1,848.61M | 1,775.11M | 1,798.18M | 1,735.83M | 1,670.15M | 1,615.65M | 1,689.91M | 1,712.95M |
|
Accounts Payables
|
| | 9.59M | | 0.01M | 0.01M | 4.91M | 0.01M | 0.01M | 11.59M | 7.04M | 9.71M | | | 32.89M | | | | 30.66M | | | | 38.59M | | | |
|
Payables
|
| | 9.59M | | 0.01M | 0.01M | 4.91M | 0.01M | 0.01M | 11.59M | 7.04M | 9.71M | | | 32.89M | | | | 30.66M | | | | 38.59M | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 127.39M | | 106.47M | 89.58M | 71.46M | 88.32M | 108.20M | 99.84M | 16.35M | 24.09M | | |
|
Other Accumulated Expenses
|
| | 0.07M | | 0.06M | 0.07M | 99.17M | 0.08M | 109.18M | 87.44M | 123.56M | 96.06M | | | 184.11M | 146.38M | 165.52M | 144.65M | 122.31M | 136.01M | 169.53M | 164.86M | 166.18M | 116.81M | 138.84M | 147.18M |
|
Current Leases
|
| | 1.03M | | 0.00M | 0.00M | 1.46M | 0.00M | 1.62M | 1.86M | 0.91M | 3.65M | | | 3.56M | 4.59M | 3.56M | 2.92M | 3.17M | 3.12M | 3.33M | 4.34M | 4.79M | 5.34M | 5.91M | 7.37M |
|
Current Taxes
|
| | | | | | 8.79M | | | | 9.49M | 9.56M | | | 9.77M | 9.94M | 10.33M | 9.85M | 7.20M | 7.27M | 6.57M | 11.07M | 20.67M | 14.01M | 11.55M | 10.11M |
|
Current Deferred Revenue
|
| | 46.29M | | -23.03M | -31.63M | -55.01M | -16.96M | 252.63M | 237.22M | -60.64M | -245.85M | | | | 53.01M | 53.01M | | 53.01M | -12.18M | -20.47M | -37.51M | 46.87M | -9.04M | 33.18M | 22.58M |
|
Total Current Liabilities
|
| | 127.76M | | 0.12M | 0.12M | 115.57M | 0.15M | 261.10M | 275.37M | 229.20M | 225.53M | | | 297.79M | 238.18M | 201.38M | 175.22M | 216.42M | 249.68M | 294.30M | 270.89M | 277.64M | 234.37M | 265.48M | 433.57M |
|
Non-Current Debt
|
| | | | | | | | 0.02M | 70.54M | 120.46M | 126.71M | 2.52M | 5.65M | 260.93M | 265.86M | 270.61M | 275.91M | 281.33M | 286.40M | 291.56M | 296.62M | 301.20M | 305.75M | 310.26M | 171.93M |
|
Non-Current Deffered Revenue
|
| | 277.76M | | 1.95M | 0.00M | 275.07M | 0.00M | 1.99M | 1.92M | -242.58M | 1.87M | | | | 7.63M | 7.04M | 6.76M | 47.96M | 6.66M | 6.57M | 6.55M | | 6.06M | 6.89M | |
|
Pension
|
| | | | 0.91M | 1.16M | | 0.71M | 1.01M | 1.40M | | 0.89M | 1.25M | 1.59M | | | 1.59M | 2.24M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 47.70M | | | | 35.04M | | | | 22.76M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 5.06M | | | | 3.37M | | | | 2.50M | | | | 23.60M | 44.30M | 44.44M | 41.69M | 44.17M | 45.17M | 44.04M | 45.63M | 44.61M | 51.72M | 71.74M | 88.06M |
|
Other Non-Current Liabilities
|
| | | | | | 0.55M | 554.00 | 554.00 | 0.99M | 0.40M | 0.36M | -0.08M | -0.12M | 0.23M | -0.01M | -0.01M | -1.24M | 0.06M | 0.03M | -0.06M | -0.03M | | | | 8.12M |
|
Total Non-Current Liabilities
|
| | 282.82M | | 0.26M | 0.25M | 8.76M | 0.26M | 274.11M | 312.53M | 124.32M | 376.42M | 0.08M | 0.12M | 288.86M | 318.02M | 322.25M | 324.48M | 380.82M | 361.37M | 344.88M | 348.82M | 351.96M | 363.53M | 388.89M | 268.12M |
|
Total Liabilities
|
| | 410.58M | | 371.86M | 373.74M | 440.75M | 408.80M | 535.21M | 587.90M | 647.16M | 601.95M | | | 586.65M | 556.20M | 523.63M | 499.70M | 597.24M | 611.05M | 639.18M | 619.72M | 629.61M | 597.90M | 654.38M | 701.69M |
|
Total Debt
|
| | | | | | | | 0.02M | 70.54M | 120.46M | 126.71M | 2.52M | 5.65M | 260.93M | 265.86M | 270.61M | 275.91M | 281.33M | 286.40M | 291.56M | 296.62M | 301.20M | 305.75M | 310.26M | 171.93M |
|
Common Equity
|
| | 151.32M | | | | 597.77M | 0.21M | 339.92M | 225.87M | 765.94M | 741.16M | | | 744.31M | 653.16M | 1,407.03M | 1,339.64M | 1,251.37M | 1,164.06M | 1,159.00M | 1,116.11M | 1,040.55M | 1,017.75M | | |
|
Shareholder's Equity
|
| | 151.32M | | | | 597.77M | 0.21M | 339.92M | 225.87M | 765.94M | 741.16M | | | 744.31M | 653.16M | 1,407.03M | 1,339.64M | 1,251.37M | 1,164.06M | 1,159.00M | 1,116.11M | 1,040.55M | 1,017.75M | 1,035.54M | 1,011.26M |
|
Liabilities and Shareholders Equity
|
| | 287.71M | | 772.87M | 708.64M | 722.09M | 615.25M | 875.12M | 813.76M | 1,119.46M | 1,044.17M | | | 1,330.96M | 1,209.36M | 1,930.66M | 1,839.33M | 1,848.61M | 1,775.11M | 1,798.18M | 1,735.83M | 1,670.15M | 1,615.65M | 1,689.91M | 1,712.95M |
|
Retained Earnings
|
| | 151.30M | | | | 597.70M | 0.21M | 339.89M | 225.84M | 766.00M | 741.13M | | | 744.00M | 653.12M | 1,406.99M | 1,339.60M | 1,251.34M | 1,164.02M | 1,158.96M | 1,116.07M | 1,041.00M | 1,017.71M | 1,035.50M | 1,011.22M |