|
Cash & Equivalents
|
| 29.42M | | | 58.74M | 152.79M | 151.30M | 144.62M | 184.53M | 105.78M | 7.79M | 13.78M | 53.60M |
|
Short-term Investments
|
| | | | | 39.91M | 16.89M | 12.78M | 37.36M | 14.71M | 0.11M | 19.78M | 42.04M |
|
Cash & Current Investments
|
| 29.42M | | | 58.74M | 192.71M | 168.19M | 157.40M | 221.89M | 120.48M | 7.90M | 33.55M | 95.64M |
|
Receivables - Net
|
| 108.28M | | | 68.16M | 78.05M | 127.71M | 118.28M | 98.92M | 132.94M | 124.94M | 109.04M | 149.30M |
|
Receivables
|
| 108.28M | | | 68.16M | 78.05M | 127.71M | 118.28M | 98.92M | 132.94M | 124.94M | 109.04M | 149.30M |
|
Inventory
|
| 24.70M | | | 17.65M | 31.38M | 31.41M | 27.50M | 26.31M | 24.30M | 25.09M | 25.84M | 49.36M |
|
Prepaid Assets
|
| 2.46M | | | 3.45M | 2.42M | 3.25M | 7.37M | 6.08M | 6.40M | 6.13M | 6.15M | 25.04M |
|
Current Assets
|
| 186.65M | | | 169.95M | 343.60M | 354.07M | 335.06M | 380.46M | 322.10M | 195.67M | 209.18M | 375.09M |
|
Property, Plant & Equipment (Net)
|
| 610.42M | | | 792.57M | 1,831.64M | 1,845.16M | 1,785.36M | 1,819.88M | 1,899.36M | 1,914.89M | 1,979.07M | 3,118.68M |
|
Long-Term Investments
|
| | | | | 15.11M | 6.04M | 3.67M | 7.08M | 0.64M | 0.11M | 3.24M | 8.44M |
|
Other Non-Current Assets
|
| 3.05M | | | 2.85M | 7.10M | 5.83M | 5.89M | 15.18M | 9.49M | 27.25M | 30.36M | 39.39M |
|
Non-Current Assets
|
| 701.21M | | | 884.83M | 1,960.91M | 1,962.31M | 1,899.98M | 1,945.64M | 2,016.12M | 2,046.43M | 2,124.99M | 3,397.09M |
|
Assets
|
| 887.86M | | | 1,054.78M | 2,304.51M | 2,316.37M | 2,235.04M | 2,326.10M | 2,338.21M | 2,242.10M | 2,334.16M | 3,772.18M |
|
Accounts Payables
|
| 19.43M | | | 34.11M | 44.58M | 60.20M | 37.76M | 42.54M | 52.44M | 43.89M | 48.51M | 86.10M |
|
Payables
|
| 19.43M | | | 34.11M | 44.58M | 60.20M | 37.76M | 42.54M | 52.44M | 43.89M | 48.51M | 86.10M |
|
Accumulated Expenses
|
| 60.17M | | | 36.77M | 44.53M | 45.52M | 53.23M | 49.82M | 52.92M | 52.09M | 64.09M | 120.99M |
|
Short term Debt
|
| 10.08M | | | 3.55M | 61.88M | 82.50M | 82.50M | 82.50M | 82.50M | 31.95M | 5.44M | |
|
Current Leases
|
| 10.77M | | | 8.82M | 10.77M | 8.40M | 7.47M | 6.42M | 5.59M | 4.99M | 5.27M | 6.72M |
|
Current Deferred Revenue
|
| 52.20M | | | 52.95M | 110.30M | 143.66M | 131.89M | 120.98M | 150.75M | 147.13M | 141.20M | 160.24M |
|
Total Current Liabilities
|
| 153.06M | | | 136.20M | 274.91M | 353.10M | 319.67M | 306.15M | 352.42M | 281.85M | 266.34M | 375.07M |
|
Non-Current Debt
|
| 84.90M | | | 91.90M | 745.14M | 725.56M | 706.91M | 687.67M | 668.78M | 460.00M | 565.00M | 1,143.97M |
|
Operating Leases
|
| 4.04M | | | 12.12M | 6.71M | 13.60M | 12.92M | 11.14M | 9.30M | 13.79M | 15.59M | 21.07M |
|
Other Non-Current Liabilities
|
| 52.36M | | | 55.97M | 85.09M | 87.13M | 88.76M | 99.38M | 101.86M | 103.94M | 110.19M | 256.15M |
|
Total Non-Current Liabilities
|
| 141.57M | | | 151.77M | 837.88M | 819.59M | 802.26M | 795.28M | 786.75M | 581.89M | 692.13M | 1,433.51M |
|
Total Liabilities
|
| 887.86M | | | 287.97M | 1,112.79M | 1,172.69M | 1,121.93M | 1,101.44M | 1,139.17M | 863.74M | 958.47M | 1,808.58M |
|
Total Debt
|
| 94.98M | | | 95.45M | 807.01M | 808.06M | 789.41M | 770.17M | 751.28M | 491.95M | 570.44M | 1,143.97M |
|
Common Equity
|
| | | | 766.81M | 1,191.72M | 1,143.68M | 1,113.11M | 1,224.66M | 1,199.05M | 1,378.36M | 1,375.69M | 1,963.60M |
|
Shareholder's Equity
|
| | | | 766.81M | 1,191.72M | 1,143.68M | 1,113.11M | 1,224.66M | 1,199.05M | 1,378.36M | 1,375.69M | 1,963.60M |
|
Liabilities and Shareholders Equity
|
| 887.86M | | | 1,054.78M | 2,304.51M | 2,316.37M | 2,235.04M | 2,326.10M | 2,338.21M | 2,242.10M | 2,334.16M | 3,772.18M |
|
Treasury Shares
|
0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.71M | 0.71M | 0.65M | 0.65M | 1.02M | 1.03M | 1.03M | 1.08M |