|
Cash & Equivalents
|
140.87M | 140.87M | 140.87M | 140.87M | 194.74M | 188.72M | 159.22M | 194.74M | 62.53M | 50.51M | 62.53M | 62.53M | 87.78M | 77.13M | 87.78M | 49.85M | 87.78M | 45.65M | 57.27M | 35.14M | 62.11M | 50.81M | 55.10M | 50.46M | 71.52M | 53.90M | 47.28M | 56.95M | 66.13M | 66.23M | 61.25M | 67.06M | 59.27M | 85.25M | 96.36M | 105.83M | 124.22M | 168.12M | 151.22M | 157.10M | 146.67M | 190.86M | 180.39M | 149.60M | 138.46M | 139.80M | 238.14M |
|
Short-term Investments
|
10.00M | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | | | | | | | | | | | | | | | 0.21M | | 0.58M | | 14.40M | 22.43M | 6.53M | | 20.90M | 8.64M | 12.65M | 8.98M | 49.29M |
|
Cash & Current Investments
|
150.87M | 140.87M | 140.87M | 140.87M | 194.74M | 188.72M | 159.22M | 194.74M | 62.53M | 50.51M | 62.53M | 62.53M | 87.78M | 77.13M | 87.78M | 49.85M | 87.78M | 45.65M | 82.27M | 60.14M | 62.11M | 50.81M | 55.10M | 50.46M | 71.52M | 53.90M | 47.28M | 56.95M | 66.13M | 66.23M | 61.25M | 67.06M | 59.27M | 85.25M | 96.57M | 105.83M | 124.80M | 168.12M | 165.62M | 179.52M | 153.19M | 190.86M | 201.28M | 158.24M | 151.10M | 148.77M | 287.43M |
|
Receivables - Net
|
3.87M | -0.51M | -2.20M | -6.13M | 11.84M | 10.20M | 6.84M | 5.64M | 7.20M | 7.27M | -3.44M | 10.21M | 9.05M | -2.21M | -0.24M | -1.59M | 7.06M | 12.27M | 13.15M | 17.15M | 14.89M | 1.72M | 11.59M | 13.80M | 17.03M | -6.58M | 20.17M | 23.63M | 23.46M | | 1.37M | | 11.10M | | -7.62M | -9.55M | 11.10M | | 7.31M | 9.79M | 5.10M | | -5.26M | 34.65M | 15.45M | 29.04M | 30.77M |
|
Receivables - Other
|
6.73M | | | | 7.90M | 2.31M | 9.49M | | 3.64M | 10.66M | 8.38M | 2.38M | 5.65M | 7.70M | 13.22M | 9.80M | 13.13M | 13.78M | 12.69M | 10.25M | 15.79M | 2.94M | 5.03M | 6.82M | 4.73M | 4.26M | 1.86M | 2.68M | 6.28M | | 9.72M | 61.45M | 20.07M | | 6.80M | -6.12M | 16.74M | | 7.69M | 6.53M | 16.36M | | 9.54M | 33.40M | 7.70M | 5.81M | 4.76M |
|
Receivables
|
10.60M | -0.51M | -2.20M | -6.13M | 19.74M | 12.51M | 16.34M | 5.64M | 10.84M | 17.93M | 4.94M | 12.59M | 14.70M | 5.49M | 12.97M | 8.21M | 20.19M | 26.05M | 25.84M | 27.40M | 30.68M | 4.65M | 16.62M | 20.62M | 21.76M | -2.33M | 22.02M | 26.31M | 29.74M | | 11.09M | | 31.17M | | -0.82M | -15.67M | 27.84M | | 14.99M | 16.32M | 21.46M | | 4.28M | 68.06M | 23.15M | 34.85M | 35.53M |
|
Inventory
|
4.82M | -1.12M | -3.54M | -4.79M | -1.10M | 6.97M | 7.19M | -0.02M | 4.81M | 5.77M | 5.95M | 1.04M | 1.33M | -1.20M | -2.33M | 6.75M | 6.94M | 7.28M | 7.40M | -0.57M | -1.07M | 7.52M | 7.12M | -2.54M | 8.79M | -2.71M | -1.46M | 8.45M | 9.64M | | 0.49M | | 8.43M | | -2.77M | -3.63M | 13.17M | | 14.99M | 0.32M | 8.55M | | 10.70M | 9.04M | 12.64M | 13.75M | 14.24M |
|
Prepaid Assets
|
5.08M | | | | 6.28M | 7.85M | 9.20M | | 6.32M | 12.28M | 10.08M | 8.00M | 8.75M | 13.08M | 10.86M | 9.19M | -7.69M | -3.49M | -2.33M | 11.55M | 11.34M | 7.33M | 4.71M | 3.78M | 16.04M | 18.27M | 25.43M | 21.09M | 17.67M | | | | 22.02M | | 17.50M | | 16.29M | | 22.99M | 23.20M | 21.15M | | 23.96M | 17.07M | 16.75M | 14.82M | 22.88M |
|
Current Assets
|
171.37M | | | | 226.69M | 216.05M | 191.95M | | 84.50M | 86.49M | 107.27M | 142.52M | 125.00M | 119.85M | 111.93M | 91.65M | 93.80M | 90.74M | 98.72M | 106.97M | 112.14M | 91.03M | 96.68M | 97.93M | 118.12M | 111.53M | 104.99M | 112.80M | 126.13M | | 125.75M | | 136.54M | | 166.27M | | 215.34M | | 246.71M | 237.69M | 33.83M | | 277.80M | 255.37M | 222.79M | 220.38M | 373.58M |
|
Construction in Progress
|
20.47M | | | | 61.76M | 82.54M | 95.56M | | 134.25M | 130.05M | 149.75M | 141.38M | 170.78M | 163.37M | 162.28M | 154.03M | 150.49M | 96.93M | 55.08M | 28.59M | | | | | | | | | | | | | | | | | | | | | | | | | | 41.59M | 64.03M |
|
Property, Plant & Equipment (Net)
|
586.66M | | | | 1,026.23M | 1,015.50M | 1,059.71M | | 1,147.00M | 0.26M | 1,190.35M | 0.27M | 1,264.45M | 0.26M | 0.22M | 0.20M | 0.19M | 1.31M | 1.58M | 1.60M | 1.61M | 1.61M | 1,704.89M | 1.36M | 1.30M | 1.17M | 1,639.76M | 1,625.91M | 0.79M | | 1,574.91M | | 0.50M | | 1,512.14M | | 1,763.25M | | 1,709.36M | 1,673.80M | 1,692.49M | | 1,810.52M | 1,754.38M | 1,698.09M | 1,653.61M | 1,678.19M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | -10.49M | -10.47M | 25.99M | 42.46M | 74.81M | -51.49M | -75.44M | 130.66M | | -7.50M | | 148.66M | | 147.21M | | 150.21M | | 149.32M | 147.58M | 148.53M | | 151.90M | 174.91M | 193.34M | 253.73M | 258.52M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.28M | | | | 0.40M | | | | 0.24M | | | 0.33M | 0.28M | 0.41M | 0.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.28M | | | | 0.40M | | | | 0.24M | | | 0.33M | 0.28M | 0.41M | 0.40M |
|
Other Non-Current Assets
|
47.00M | | | | 11.44M | 10.75M | 10.05M | | 9.07M | 8.86M | 31.35M | 7.38M | 7.18M | | | | 7.06M | | | | 7.18M | | | | 1,811.96M | | | | 17.67M | | 20.72M | | 2.04M | | 1.52M | | 0.45M | | 0.11M | 8.14M | 6.50M | | | 8.60M | | 1.25M | 2.50M |
|
Non-Current Assets
|
660.88M | | | | 1,100.10M | 1,109.45M | 1,166.01M | | 1,290.79M | 1,321.97M | 1,380.14M | 1,372.54M | 1,435.51M | 1,470.78M | 1,507.51M | 1,568.11M | 1,631.05M | 1,699.52M | 1,694.87M | 1,703.34M | 1,741.75M | 1,734.69M | 1,716.84M | 1,715.37M | 1,714.63M | 1,737.45M | 1,742.03M | 1,751.71M | 1,748.13M | | 1,721.06M | | 1,702.87M | | 1,662.55M | | 1,942.09M | | 1,878.16M | 1,856.74M | 264.51M | | 1,987.01M | 1,947.31M | 1,906.85M | 1,960.24M | 2,007.94M |
|
Assets
|
832.25M | | | | 1,326.79M | 1,325.50M | 1,357.96M | 1,247.40M | 1,375.29M | 1,408.46M | 1,487.42M | 1,515.07M | 1,560.51M | 1,590.63M | 1,619.43M | 1,659.76M | 1,724.84M | 1,790.26M | 1,793.59M | 1,810.30M | 1,853.89M | 1,825.72M | 1,813.52M | 1,813.30M | 1,832.75M | 1,848.98M | 1,847.03M | 1,864.50M | 1,874.25M | 1,854.68M | 1,846.80M | 1,846.78M | 1,839.41M | 1,848.27M | 1,828.82M | 2,228.58M | 2,157.43M | 2,165.38M | 2,124.86M | 2,094.43M | 298.34M | 2,244.57M | 2,264.82M | 2,202.68M | 2,129.64M | 2,180.63M | 2,381.53M |
|
Accounts Payables
|
7.94M | | | | 13.59M | 7.95M | 10.34M | | 6.45M | 6.63M | 7.91M | 4.23M | 11.47M | 5.50M | 6.46M | 5.37M | 6.39M | 5.62M | 7.89M | 8.06M | 8.07M | 7.59M | 10.16M | 7.26M | 10.78M | 9.14M | 13.45M | 8.35M | 10.47M | | 10.99M | | 8.56M | | 8.62M | | 11.60M | | 9.07M | 7.70M | 7.77M | | 10.21M | 11.64M | 9.51M | 13.82M | 12.58M |
|
Payables
|
7.94M | | | | 13.59M | 7.95M | 10.34M | | 6.45M | 6.63M | 7.91M | 4.23M | 11.47M | 5.50M | 6.46M | 5.37M | 6.39M | 5.62M | 7.89M | 8.06M | 8.07M | 7.59M | 10.16M | 7.26M | 10.78M | 9.14M | 13.45M | 8.35M | 10.47M | | 10.99M | | 8.56M | | 8.62M | | 11.60M | | 9.07M | 7.70M | 7.77M | | 10.21M | 11.64M | 9.51M | 13.82M | 12.58M |
|
Accumulated Expenses
|
3.48M | | | | 6.44M | 8.05M | 7.73M | | 5.31M | 6.55M | 6.60M | 6.73M | 9.06M | 10.12M | 12.12M | 9.29M | 11.38M | 12.39M | 10.58M | 11.21M | 12.48M | 12.06M | 14.11M | 16.67M | 12.80M | 13.81M | 13.05M | 15.70M | 14.12M | | 15.52M | | 16.49M | | 23.68M | | 19.84M | | 21.30M | 22.52M | 24.71M | | 21.17M | 20.85M | 26.12M | 24.33M | 37.14M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.06M | | 0.69M | | 61.22M | -0.21M | 57.88M | -0.76M | 54.88M | | -0.78M | 50.11M | 0.59M | | 44.70M | 0.61M | 38.09M | | |
|
Short term Debt
|
26.84M | | | | 60.75M | 58.28M | 58.30M | 55.83M | 58.35M | 60.85M | 66.30M | 59.75M | 59.02M | 61.39M | 186.24M | 182.81M | 78.46M | 215.53M | 71.96M | 85.01M | 81.56M | 76.29M | 73.27M | 70.26M | 68.86M | 67.71M | 67.83M | 67.78M | 64.70M | 64.78M | 72.11M | 62.53M | 65.66M | 83.54M | 86.72M | 127.09M | 148.57M | 162.16M | 222.68M | 201.65M | 99.01M | 117.20M | 119.69M | 120.33M | 118.45M | 250.09M | 147.59M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.11M | 1.10M | 1.18M | | 1.16M | | 1.28M | | 1.01M | | 0.38M | | 0.21M | 0.20M | 0.22M | | 0.24M | 0.91M | 1.23M | 1.18M | 1.29M |
|
Current Deferred Revenue
|
2.88M | | | | 4.80M | 5.12M | 3.45M | | 7.09M | 3.73M | 7.57M | 5.60M | 6.61M | 3.35M | 4.80M | 1.82M | 3.52M | 3.10M | 3.44M | 1.43M | 4.82M | 3.90M | 4.96M | 7.71M | 8.34M | 9.76M | 6.84M | 13.31M | 14.15M | | 16.21M | | 11.60M | | 13.98M | | 18.51M | | 15.51M | 20.99M | 23.11M | | 24.84M | 25.62M | 25.60M | 24.51M | 29.90M |
|
Total Current Liabilities
|
43.04M | | | | 89.84M | 86.12M | 83.73M | | 80.22M | 83.81M | 91.58M | 82.29M | 89.28M | 86.30M | 213.16M | 205.10M | 127.68M | 240.07M | 98.78M | 107.28M | 110.43M | 101.68M | 105.97M | 103.67M | 105.39M | 104.21M | 106.99M | 108.79M | 109.51M | | 121.21M | | 107.22M | | 137.41M | | 204.34M | | 274.40M | 257.87M | 13.25M | | 181.57M | 185.44M | 186.56M | 318.77M | 235.10M |
|
Non-Current Debt
|
216.39M | | | | 389.73M | 377.02M | 391.81M | | 359.51M | 371.80M | 415.90M | 429.88M | 436.13M | 449.44M | 339.88M | 381.33M | 540.68M | 490.54M | 632.40M | 641.27M | 681.66M | 664.45M | 651.03M | 651.92M | 599.68M | 613.54M | 616.57M | 635.38M | 578.68M | | 546.25M | | 552.60M | | 515.99M | | 604.79M | | 463.47M | 447.94M | 608.34M | | 726.07M | 641.98M | 579.11M | 505.00M | 741.05M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 1.00M | | 1.85M | | 2.64M | | 3.60M | | 4.31M | 4.72M | 10.92M | | 39.14M | 42.80M | 48.75M | 40.90M | 41.77M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.39M | | | | 21.39M | | 6.10M | 20.74M | 8.40M | 9.48M | 9.80M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 6.67M | 6.19M | 7.51M | | 5.35M | | 6.51M | | | | 0.90M | | 4.10M | 3.74M | 4.30M | | 4.18M | 4.41M | 2.87M | 2.57M | 2.29M |
|
Other Non-Current Liabilities
|
| | | | 135.00M | | | | 132.50M | | | | | | | | | | | | | | | | 5.15M | | | | 5.77M | | | | 3.01M | -59.59M | | | 8.80M | | | | 48.14M | | | 41.34M | | | |
|
Total Non-Current Liabilities
|
341.39M | | | | 514.73M | 502.02M | 516.81M | | 484.51M | 496.80M | 540.90M | 554.88M | 561.13M | 574.44M | 464.88M | 506.33M | 640.68M | 590.54M | 732.40M | 741.27M | 780.24M | 763.15M | 749.85M | 750.84M | 772.25M | 792.75M | 795.33M | 813.53M | 824.85M | | 789.64M | | 789.79M | -0.21M | 744.54M | | 835.64M | | 691.00M | 674.16M | 0.03M | | 880.19M | 784.17M | 719.00M | 615.49M | 891.02M |
|
Total Liabilities
|
69.65M | | | | 604.57M | 588.15M | 600.54M | | 564.73M | 580.60M | 632.48M | 637.18M | 650.41M | 660.74M | 678.03M | 711.42M | 768.36M | 830.61M | 831.18M | 848.55M | 890.67M | 864.83M | 855.82M | 854.52M | 877.64M | 896.97M | 902.32M | 922.31M | 934.35M | | 910.85M | | 897.01M | -59.80M | 881.95M | | 1,039.97M | | 965.40M | 932.03M | 13.28M | | 1,061.76M | 969.61M | 905.56M | 934.26M | 1,126.12M |
|
Total Debt
|
243.24M | | | | 450.48M | 435.30M | 450.11M | 55.83M | 417.86M | 432.65M | 482.20M | 489.64M | 495.15M | 510.83M | 526.11M | 564.13M | 619.14M | 706.06M | 704.36M | 726.28M | 763.22M | 740.74M | 724.31M | 722.18M | 668.53M | 681.26M | 684.40M | 703.15M | 643.38M | 64.78M | 618.36M | 62.53M | 618.26M | 83.54M | 602.70M | 127.09M | 753.36M | 162.16M | 686.16M | 649.59M | 707.35M | 117.20M | 845.76M | 762.30M | 697.56M | 755.08M | 888.64M |
|
Common Equity
|
448.18M | | | | 722.22M | 737.36M | 757.43M | | 810.56M | | 854.93M | | 910.09M | | 941.40M | | 956.48M | | 962.41M | | 963.21M | | 957.70M | | 955.11M | | 944.70M | | 939.90M | | | | 942.39M | | | | 1,117.45M | | | | 1,173.41M | | | 1,233.07M | | 1,246.36M | |
|
Shareholder's Equity
|
448.18M | | | | 722.22M | | 757.43M | | 810.56M | 827.86M | 854.93M | 877.89M | 910.09M | 929.89M | 941.40M | 948.33M | 956.48M | 959.65M | 962.41M | 961.75M | 963.21M | 960.89M | | 958.78M | 955.11M | 952.01M | | 942.19M | 939.90M | | 935.95M | | 942.39M | | 946.87M | | 1,117.45M | | 1,159.46M | 1,162.40M | 1,173.41M | | 1,203.06M | 1,233.07M | 1,224.08M | 1,246.36M | 1,255.40M |
|
Liabilities and Shareholders Equity
|
832.25M | | | | 1,326.79M | 1,325.50M | 1,357.96M | 1,247.40M | 1,375.29M | 1,408.46M | 1,487.42M | 1,515.07M | 1,560.51M | 1,590.63M | 1,619.43M | 1,659.76M | 1,724.84M | 1,790.26M | 1,793.59M | 1,810.30M | 1,853.89M | 1,825.72M | 1,813.52M | 1,813.30M | 1,832.75M | 1,848.98M | 1,847.03M | 1,864.50M | 1,874.25M | 1,854.68M | 1,846.80M | 1,846.78M | 1,839.41M | 1,848.27M | 1,828.82M | 2,228.58M | 2,157.43M | 2,165.38M | 2,124.86M | 2,094.43M | 298.34M | 2,244.57M | 2,264.82M | 2,202.68M | 2,129.64M | 2,180.63M | 2,381.53M |
|
Retained Earnings
|
95.17M | | | | 137.72M | 153.04M | 172.70M | | 225.46M | 242.65M | 268.97M | 291.63M | 323.55M | 342.94M | 354.07M | 360.54M | 368.19M | 370.93M | 373.18M | 372.09M | 373.50M | 370.84M | 367.68M | 368.31M | 364.41M | 361.01M | 353.28M | 350.37M | 347.57M | | 342.26M | | 346.97M | | 350.05M | | 316.01M | | 357.07M | 359.51M | 364.00M | | 364.80M | 390.22M | 375.13M | 404.52M | 411.25M |
|
Treasury Shares
|
0.37M | | | | 0.21M | | | | 0.17M | | | | 0.12M | | | | 0.08M | | | | 0.14M | | | | 0.24M | | | | 0.33M | | | | 0.31M | | | | 0.10M | | | | 0.46M | | | 3.64M | | 3.88M | |