|
Cash & Equivalents
|
2.04M | 1.04M | 204.82M | 46.41M | 17.02M | 103.51M | 30.84M | 48.39M | 79.33M | 236.76M | 148.80M | 282.51M | 316.88M |
|
Short-term Investments
|
| | 30.94M | 50.81M | 5.84M | 14.26M | 0.60M | 14.92M | | 6.51M | 9.28M | 11.53M | |
|
Cash & Current Investments
|
2.04M | 1.04M | 235.76M | 97.22M | 22.86M | 117.77M | 31.44M | 63.31M | 79.33M | 243.27M | 158.08M | 294.04M | 316.88M |
|
Receivables - Net
|
| 1.04M | 22.85M | 0.11M | 0.01M | 0.34M | 1.38M | 0.82M | 0.20M | 0.85M | 3.28M | 0.66M | 1.36M |
|
Receivables - Other
|
| 2.20M | 0.39M | 54.50M | 42.46M | 26.88M | 44.46M | 66.85M | 56.19M | 57.78M | 73.07M | 52.35M | 48.09M |
|
Receivables
|
| 3.24M | 23.23M | 54.61M | 42.47M | 27.22M | 45.84M | 67.67M | 56.39M | 58.64M | 76.35M | 53.01M | 49.45M |
|
Inventory
|
| 1.71M | 3.38M | 2.29M | 2.58M | 2.01M | 2.11M | 2.00M | 2.01M | 2.27M | 2.64M | 2.39M | 2.51M |
|
Prepaid Assets
|
| 0.06M | 1.78M | 2.25M | 1.90M | 2.47M | 3.20M | 3.27M | 10.30M | 10.23M | 8.51M | 14.30M | 13.52M |
|
Current Assets
|
| 6.16M | 233.21M | 105.56M | 63.97M | 135.21M | 82.59M | 139.61M | 153.34M | 307.89M | 236.30M | 368.88M | 382.36M |
|
Construction in Progress
|
| | -314.17M | -895.06M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
198.28M | 187.08M | 419.98M | 1,667.22M | 1,603.47M | 1,539.11M | 1,478.52M | 1,437.66M | 1,377.03M | 1,238.06M | 1,263.93M | 1,232.42M | 1,187.08M |
|
Long-Term Investments
|
| | 12.73M | 21.65M | 5.84M | 14.26M | 6.45M | | | 6.51M | 11.37M | 4.15M | 3.50M |
|
Other Non-Current Assets
|
1.61M | 1.21M | 0.67M | 50.81M | 1.88M | 25.86M | 35.63M | 35.63M | 0.08M | 0.08M | 0.08M | 12.54M | 17.24M |
|
Non-Current Assets
|
| 188.29M | 865.89M | 1,736.62M | 1,682.26M | 1,600.90M | 1,542.78M | 1,532.35M | 1,428.27M | 1,299.47M | 1,472.61M | 1,468.77M | 1,396.30M |
|
Assets
|
| 194.45M | 1,099.10M | 1,842.18M | 1,746.23M | 1,736.11M | 1,625.37M | 1,671.96M | 1,581.61M | 1,607.36M | 1,708.91M | 1,837.65M | 1,778.66M |
|
Accounts Payables
|
| 3.31M | 5.22M | 6.83M | 7.08M | 6.33M | 7.21M | 13.55M | 9.83M | 9.54M | 10.81M | 10.19M | 11.55M |
|
Dividends payables
|
| | | | | | | | | 0.49M | 1.26M | 1.15M | 0.92M |
|
Payables
|
| 3.31M | 5.22M | 6.83M | 7.08M | 6.33M | 7.21M | 13.55M | 9.83M | 10.04M | 12.06M | 11.34M | 12.47M |
|
Accumulated Expenses
|
| 1.42M | 5.65M | 9.72M | 5.39M | 4.70M | 3.44M | 4.08M | 8.77M | 3.80M | 5.64M | 3.95M | 5.39M |
|
Other Accumulated Expenses
|
| | 0.09M | 0.01M | 0.01M | 0.01M | | 0.02M | 0.00M | 0.10M | 0.26M | 0.09M | 0.04M |
|
Short term Debt
|
| 14.12M | 15.68M | 66.27M | 65.98M | 65.07M | 63.97M | 53.06M | 51.82M | 72.08M | 53.11M | 53.54M | 54.50M |
|
Current Leases
|
| | | | | | | 9.21M | 9.59M | 8.07M | 23.41M | 32.49M | 34.81M |
|
Current Deferred Revenue
|
| 0.64M | 1.12M | 4.61M | 7.31M | 5.56M | 4.26M | 2.07M | 0.85M | 0.81M | 0.21M | 0.49M | 0.68M |
|
Total Current Liabilities
|
| 31.60M | 28.20M | 88.13M | 85.77M | 82.01M | 79.37M | 85.01M | 82.08M | 94.84M | 94.60M | 101.81M | 107.88M |
|
Non-Current Debt
|
| 128.72M | 184.67M | 746.35M | 683.99M | 694.04M | 632.12M | 581.92M | 539.65M | 590.69M | 604.26M | 551.55M | 498.77M |
|
Pension
|
| | | | | | | | | 1.00M | 0.80M | 0.90M | 0.80M |
|
Operating Leases
|
| | | | | | | 17.65M | 8.08M | | 134.78M | 159.23M | 124.42M |
|
Other Non-Current Liabilities
|
| 21.37M | 12.73M | 21.65M | 0.48M | 0.65M | 1.20M | 9.15M | 3.45M | 1.69M | 1.43M | 1.53M | 1.48M |
|
Total Non-Current Liabilities
|
| 150.09M | 197.69M | 768.45M | 684.47M | 694.69M | 633.32M | 609.89M | 552.71M | 592.37M | 740.47M | 712.30M | 624.67M |
|
Total Liabilities
|
| 181.69M | 225.89M | 856.58M | 770.23M | 776.70M | 712.69M | 694.91M | 634.79M | 687.21M | 835.07M | 814.12M | 732.55M |
|
Total Debt
|
| 142.83M | 200.34M | 812.62M | 749.96M | 759.10M | 696.09M | 634.98M | 591.47M | 662.76M | 657.37M | 605.09M | 553.28M |
|
Common Equity
|
| 12.76M | 873.21M | 985.60M | 976.00M | 959.41M | 912.68M | 977.05M | 946.83M | 920.15M | 873.85M | 1,023.53M | 1,046.11M |
|
Shareholder's Equity
|
| 12.76M | 873.21M | 985.60M | 976.00M | 959.41M | 912.68M | 977.05M | 946.83M | 920.15M | 873.85M | 1,023.53M | 1,046.11M |
|
Liabilities and Shareholders Equity
|
| 194.45M | 1,099.10M | 1,842.18M | 1,746.23M | 1,736.11M | 1,625.37M | 1,671.96M | 1,581.61M | 1,607.36M | 1,708.91M | 1,837.65M | 1,778.66M |
|
Treasury Shares
|
| | 0.93M | 0.93M | 1.11M | 0.92M | 0.64M | 0.32M | 0.36M | 11.14M | 11.25M | 11.38M | 11.58M |
|
Retained Earnings
|
| -61.12M | 28.09M | 157.78M | 156.34M | 135.94M | 84.99M | 196.84M | 289.40M | 280.76M | 231.84M | 377.14M | 311.14M |