|
Cash & Equivalents
|
22.77M | 17.91M | 27.55M | 25.80M | 75.18M | 99.14M | 91.57M | 61.91M | 59.65M | 80.62M | 49.44M | 53.79M | 78.69M | 148.32M | 51.72M | 33.75M | 134.47M | 57.25M | 35.56M | 29.61M | 26.08M | 35.53M | 43.23M | 30.51M | 54.88M | 48.24M | 68.74M | 47.96M | 56.33M | 74.69M | 132.50M | 101.86M | 114.34M | 156.06M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 6.60M | 1.72M | 0.10M | 0.03M | 0.30M | 0.12M | 0.10M | 0.84M | 1.00M | 2.50M | 2.12M | 2.00M | 0.60M | 1.73M | 2.00M | 3.00M |
|
Cash & Current Investments
|
22.77M | 17.91M | 27.55M | 25.80M | 75.18M | 99.14M | 91.57M | 61.91M | 59.65M | 80.62M | 49.44M | 53.79M | 78.69M | 148.32M | 51.72M | 33.75M | 134.47M | 57.25M | 42.16M | 31.33M | 26.18M | 35.56M | 43.53M | 30.63M | 54.98M | 49.08M | 69.74M | 50.46M | 58.44M | 76.69M | 133.10M | 103.58M | 116.34M | 159.06M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 0.71M | | | 0.63M | 0.63M | 0.54M | 0.54M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M |
|
Receivables - Other
|
| | 120.98M | 75.88M | 115.68M | 120.29M | 93.97M | 105.54M | 134.71M | 139.88M | 118.55M | 122.90M | 133.09M | 131.77M | 113.06M | 125.15M | 164.31M | 158.17M | 164.46M | 170.74M | 239.99M | 265.21M | 32.40M | 29.13M | 33.45M | 303.70M | 30.44M | 36.12M | 32.55M | 350.81M | 384.08M | 409.21M | 464.53M | 549.88M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 265.92M | | | 34.08M | 304.34M | 30.98M | 36.66M | 33.09M | 351.36M | 384.62M | 409.76M | 465.08M | 550.43M |
|
Inventory
|
| | 17.49M | 19.83M | 25.14M | 24.56M | 28.54M | 33.04M | 37.07M | 34.29M | 36.27M | 42.01M | 39.26M | 38.56M | 41.72M | 46.13M | 50.84M | 53.79M | 57.71M | 69.50M | 77.38M | 74.19M | 79.56M | 86.20M | 88.23M | 84.04M | 96.66M | 102.75M | 104.55M | 106.70M | 145.21M | 146.90M | 148.54M | 155.13M |
|
Prepaid Assets
|
| | 4.52M | 12.61M | 14.42M | 14.14M | 16.41M | 17.12M | 13.53M | 13.14M | 16.09M | 11.55M | 9.28M | 5.04M | 9.98M | 10.05M | 7.97M | 7.79M | 12.27M | 17.98M | 12.95M | 12.96M | 15.34M | 16.90M | 9.69M | 9.31M | 9.03M | 10.59M | 17.95M | 24.84M | 25.06M | 23.33M | 25.50M | 25.46M |
|
Current Assets
|
| | 175.13M | 144.25M | 243.17M | 267.45M | 240.68M | 230.21M | 259.00M | 279.97M | 234.50M | 246.35M | 275.92M | 331.56M | 228.62M | 232.75M | 373.35M | 300.03M | 298.52M | 313.96M | 389.14M | 417.19M | 401.12M | 406.12M | 441.30M | 473.42M | 461.37M | 475.46M | 554.19M | 585.01M | 723.12M | 729.51M | 809.44M | 934.83M |
|
Construction in Progress
|
| | | | | 1.37M | | 1.92M | 1.03M | 0.52M | 1.42M | 3.53M | 2.54M | 5.27M | 8.02M | 8.98M | 7.85M | 3.71M | 7.26M | 14.08M | 24.31M | 23.79M | 23.03M | 30.37M | 35.14M | 15.89M | 18.50M | 16.85M | 13.70M | 18.27M | 37.70M | 36.47M | 25.82M | 28.76M |
|
Property, Plant & Equipment (Net)
|
| | 115.91M | 125.26M | 177.22M | 178.69M | 178.97M | 197.87M | 201.71M | 205.87M | 229.50M | 240.08M | 236.75M | 237.23M | 285.24M | 289.89M | 296.70M | 404.83M | 428.96M | 454.63M | 453.97M | 481.41M | 498.29M | 502.99M | 502.73M | 505.10M | 561.66M | 565.35M | 579.11M | 629.92M | 1,030.89M | 1,103.39M | 1,147.61M | 1,153.07M |
|
Long-Term Investments
|
| | | 0.63M | 1.07M | 1.70M | 0.17M | 0.40M | 0.38M | 0.50M | 0.04M | 0.11M | 0.53M | 0.20M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 6.90M | 6.74M | 0.09M | 0.09M | 15.10M | 14.60M | 0.08M | 0.08M | 18.02M | 17.50M | 20.22M | 22.00M | 23.20M |
|
Goodwill
|
| | 30.60M | 30.60M | 34.40M | 32.92M | 32.92M | 36.97M | 36.97M | 38.55M | 45.47M | 46.35M | 46.35M | 46.35M | 77.03M | 77.44M | 78.44M | 85.42M | 120.99M | 38.20M | 124.99M | 129.47M | 159.95M | 163.38M | 157.29M | 159.27M | 176.53M | 181.47M | 200.33M | 231.66M | 644.21M | 745.04M | 775.76M | 943.31M |
|
Intangibles
|
| | 2.55M | 2.40M | 2.33M | 3.73M | 3.52M | 3.31M | 3.09M | 3.43M | 3.38M | 3.33M | 3.28M | 3.22M | 3.17M | 4.75M | 5.13M | 4.16M | 4.08M | 3.99M | 12.61M | 15.98M | 15.70M | 15.40M | 21.17M | 19.52M | 19.79M | 21.45M | 20.88M | 20.55M | 88.12M | 79.92M | 81.86M | 79.23M |
|
Goodwill & Intangibles
|
| | 33.15M | 33.00M | 36.72M | 36.65M | 36.44M | 40.27M | 40.06M | 41.98M | 48.85M | 49.68M | 49.62M | 49.57M | 80.21M | 82.19M | 83.58M | 89.58M | 125.06M | 42.19M | 137.60M | 145.44M | 175.65M | 178.78M | 178.46M | 178.79M | 196.32M | 202.92M | 221.21M | 252.21M | 732.33M | 824.96M | 857.62M | 1,022.54M |
|
Long-Term Deferred Tax
|
| | 1.88M | 2.23M | 1.62M | 1.58M | 1.58M | 1.58M | 1.57M | 1.17M | 1.17M | 1.17M | 1.17M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.48M | 14.44M | 14.56M | 10.27M | 9.97M | 6.15M | 6.29M | 2.28M | 1.95M | 1.95M | 1.97M | 1.78M | 2.73M | 3.65M | 6.59M | 5.53M | 7.20M | 14.39M | 21.04M | 30.54M | 29.39M | 24.75M | 30.43M | 32.70M | 23.71M | 27.41M | 27.16M | 17.96M | 21.51M | 19.04M | 18.82M | 28.81M |
|
Non-Current Assets
|
| | 153.42M | 175.57M | 231.19M | 228.85M | 227.13M | 246.27M | 250.02M | 251.80M | 290.05M | 301.56M | 297.93M | 296.55M | 375.60M | 383.01M | 394.02M | 506.59M | 574.06M | 623.62M | 631.20M | 678.33M | 727.89M | 734.71M | 742.54M | 746.24M | 814.78M | 837.94M | 877.91M | 957.13M | 1,844.80M | 2,024.01M | 2,116.40M | 2,304.03M |
|
Assets
|
| | 328.55M | 319.82M | 474.36M | 496.31M | 467.81M | 476.49M | 509.02M | 531.77M | 524.55M | 547.91M | 573.85M | 628.11M | 604.23M | 615.76M | 767.37M | 806.62M | 872.58M | 937.58M | 1,020.34M | 1,095.52M | 1,129.00M | 1,140.82M | 1,183.84M | 1,219.66M | 1,276.15M | 1,313.40M | 1,432.10M | 1,542.13M | 2,567.92M | 2,753.53M | 2,925.84M | 3,238.86M |
|
Accounts Payables
|
| | 52.40M | 37.32M | 48.10M | 63.51M | 38.22M | 47.60M | 65.23M | 70.44M | 48.63M | 57.99M | 57.58M | 64.73M | 49.73M | 62.52M | 82.82M | 86.39M | 78.72M | 87.32M | 119.77M | 130.47M | 111.75M | 121.42M | 126.75M | 151.41M | 131.75M | 141.52M | 158.62M | 182.57M | 171.61M | 199.21M | 244.12M | 284.22M |
|
Payables
|
| | 52.40M | 37.32M | 48.10M | 63.51M | 38.22M | 47.60M | 65.23M | 70.44M | 48.63M | 57.99M | 57.58M | 64.73M | 49.73M | 62.52M | 82.82M | 86.39M | 78.72M | 87.32M | 119.77M | 130.47M | 111.75M | 121.42M | 126.75M | 151.41M | 131.75M | 141.52M | 158.62M | 182.57M | 171.61M | 199.21M | 244.12M | 284.22M |
|
Accumulated Expenses
|
| | 20.04M | 16.79M | 23.06M | 17.52M | 12.12M | 15.56M | 19.03M | 19.08M | 11.65M | 15.70M | 21.39M | 22.35M | 12.15M | 22.71M | 25.68M | 26.46M | 13.31M | 16.83M | 22.26M | 28.48M | 19.18M | 26.16M | 28.93M | 31.53M | 24.05M | 24.61M | 42.98M | 42.19M | 113.18M | 123.49M | 127.88M | 110.16M |
|
Short term Debt
|
| | 10.00M | 10.00M | 14.79M | 14.77M | 14.84M | 14.84M | 14.77M | 7.54M | 8.51M | 8.46M | 10.20M | 13.00M | 13.00M | 13.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.50M | 12.50M | 12.50M | 13.50M | 14.00M | 15.00M | 15.00M | 15.00M | 23.91M | 26.56M | 37.72M | 40.38M | 38.50M | 38.50M |
|
Current Leases
|
| | | | | | | | | | 2.93M | 2.72M | 2.40M | 2.05M | 1.71M | 1.70M | 1.50M | 1.40M | 1.91M | 2.10M | 2.10M | 2.21M | 2.32M | 2.24M | 2.40M | 2.34M | 3.50M | 5.60M | 7.32M | 9.06M | 10.60M | 14.23M | 17.55M | 19.90M |
|
Current Deferred Revenue
|
| | 32.11M | 32.11M | 39.52M | 38.74M | 39.47M | 34.66M | 32.34M | 31.11M | 31.17M | 29.54M | 34.51M | 33.70M | 30.93M | 26.44M | 31.55M | 33.72M | 38.75M | 46.44M | 47.52M | 52.48M | 57.15M | 62.00M | 68.75M | 78.91M | 88.65M | 103.45M | 113.19M | 120.06M | 136.66M | 136.30M | 124.15M | 129.30M |
|
Total Current Liabilities
|
| | 114.55M | 96.22M | 125.47M | 134.54M | 104.64M | 112.65M | 131.38M | 128.17M | 102.89M | 114.41M | 126.06M | 135.83M | 107.52M | 126.33M | 151.56M | 157.96M | 142.70M | 162.67M | 204.13M | 226.14M | 202.89M | 225.33M | 240.81M | 279.18M | 262.93M | 290.15M | 346.02M | 380.45M | 469.75M | 513.61M | 552.20M | 582.05M |
|
Non-Current Debt
|
| | 47.14M | 37.17M | 51.79M | 48.12M | 44.37M | 40.70M | 37.10M | 42.46M | 49.15M | 57.10M | 55.76M | 79.05M | 75.87M | 72.68M | 188.59M | 206.18M | 273.73M | 317.30M | 341.17M | 363.07M | 413.02M | 408.97M | 405.42M | 360.74M | 427.06M | 423.39M | 453.94M | 486.96M | 1,183.13M | 1,319.33M | 1,392.64M | 1,573.61M |
|
Non-Current Deferred Tax Liability
|
| | 13.57M | 6.56M | 7.98M | 11.15M | 8.89M | 8.89M | 8.75M | 13.88M | 11.48M | 11.48M | 11.28M | 17.39M | 14.00M | 14.00M | 14.00M | 21.53M | 17.57M | 19.53M | 20.14M | 37.66M | 25.98M | 24.94M | 25.70M | 47.98M | 34.51M | 35.44M | 34.90M | 80.20M | 53.34M | 52.41M | 52.99M | 137.27M |
|
Operating Leases
|
| | | | | | | | | | 8.75M | 8.78M | 8.09M | 5.55M | 7.13M | 6.97M | 6.82M | 5.30M | 11.20M | 11.71M | 11.42M | 12.06M | 18.06M | 17.23M | 17.99M | 12.65M | 18.97M | 27.28M | 34.09M | 30.66M | 43.24M | 56.96M | 70.77M | 77.07M |
|
Other Non-Current Liabilities
|
| | 5.02M | 4.84M | 4.80M | 5.29M | 5.29M | 5.41M | 5.62M | 6.11M | 6.03M | 7.76M | 7.79M | 8.48M | 7.96M | 8.45M | 8.23M | 10.92M | 11.98M | 13.34M | 14.86M | 11.67M | 12.51M | 13.92M | 15.20M | 13.40M | 14.99M | 17.73M | 17.54M | 16.47M | 17.98M | 17.59M | 21.46M | 33.95M |
|
Total Non-Current Liabilities
|
| | 61.82M | 48.57M | 64.57M | 62.30M | 58.54M | 55.00M | 51.47M | 60.05M | 72.48M | 82.39M | 80.54M | 107.09M | 103.25M | 100.44M | 216.14M | 239.76M | 312.57M | 359.80M | 385.51M | 413.50M | 467.26M | 462.81M | 461.93M | 423.91M | 492.06M | 498.27M | 533.14M | 587.94M | 1,287.10M | 1,432.05M | 1,520.32M | 1,744.85M |
|
Total Liabilities
|
| | 176.37M | 144.79M | 190.04M | 196.84M | 163.19M | 167.65M | 182.84M | 188.22M | 175.36M | 196.80M | 206.60M | 242.92M | 210.77M | 226.77M | 367.70M | 397.72M | 455.26M | 522.47M | 589.65M | 639.64M | 670.15M | 688.13M | 702.74M | 703.09M | 754.99M | 788.42M | 879.15M | 968.39M | 1,756.85M | 1,945.66M | 2,072.51M | 2,326.89M |
|
Total Debt
|
| | 57.14M | 47.17M | 66.57M | 62.89M | 59.20M | 55.54M | 51.87M | 50.00M | 57.66M | 65.55M | 65.96M | 92.05M | 88.87M | 85.68M | 198.59M | 216.18M | 283.73M | 327.30M | 353.67M | 375.57M | 425.52M | 422.47M | 419.42M | 375.74M | 442.06M | 438.39M | 477.85M | 513.52M | 1,220.85M | 1,359.70M | 1,431.14M | 1,612.11M |
|
Common Equity
|
| | 152.18M | 175.03M | 284.32M | 299.47M | 304.62M | 308.83M | 326.18M | 343.55M | 349.18M | 351.11M | 367.25M | 385.19M | 393.46M | 388.99M | 399.67M | 408.90M | 417.32M | 415.10M | 430.69M | 455.88M | 458.86M | 452.69M | 481.10M | 516.57M | 521.16M | 524.98M | 552.94M | 573.74M | 811.07M | 807.87M | 853.33M | 911.96M |
|
Shareholder's Equity
|
| | 152.18M | 175.03M | 284.32M | 299.47M | 304.62M | 308.83M | 326.18M | 343.55M | 349.18M | 351.11M | 367.25M | 385.19M | 393.46M | 388.99M | 399.67M | 408.90M | 417.32M | 415.10M | 430.69M | 455.88M | 458.86M | 452.69M | 481.10M | 516.57M | 521.16M | 524.98M | 552.94M | 573.74M | 811.07M | 807.87M | 853.33M | 911.96M |
|
Liabilities and Shareholders Equity
|
| | 328.55M | 319.82M | 474.36M | 496.31M | 467.81M | 476.49M | 509.02M | 531.77M | 524.55M | 547.91M | 573.85M | 628.11M | 604.23M | 615.76M | 767.37M | 806.62M | 872.58M | 937.58M | 1,020.34M | 1,095.52M | 1,129.00M | 1,140.82M | 1,183.84M | 1,219.66M | 1,276.15M | 1,313.40M | 1,432.10M | 1,542.13M | 2,567.92M | 2,753.53M | 2,925.84M | 3,238.86M |
|
Treasury Shares
|
| | 3.30M | 3.17M | 0.52M | 2.92M | 2.92M | 2.92M | 2.92M | 0.29M | 2.92M | 2.92M | 2.92M | 0.29M | 2.92M | 2.92M | 2.92M | 0.60M | 2.92M | 2.92M | 2.92M | 0.72M | 2.92M | 2.92M | 2.92M | 0.82M | 0.89M | 0.89M | 0.92M | 2.92M | 2.93M | 2.93M | 2.93M | 2.93M |
|
Retained Earnings
|
| | 21.73M | 43.98M | 57.38M | 72.53M | 77.68M | 81.89M | 99.09M | | 120.89M | 122.42M | 138.17M | 155.72M | 163.59M | 158.66M | 168.00M | 175.90M | 181.41M | 171.99M | 184.16M | 197.27M | 199.17M | 193.69M | 215.36M | 18.69M | 256.12M | 254.99M | 285.90M | 315.21M | 312.16M | 316.37M | 360.42M | 416.99M |