|
Assets
|
328.55M | 496.31M | 531.77M | 628.11M | 806.62M | 1095.52M | 1219.66M | 1542.13M | 3238.86M |
|
Cash & Equivalents
|
27.55M | 99.14M | 80.62M | 148.32M | 57.25M | 35.53M | 48.24M | 74.69M | 156.06M |
|
Short-term Investments
|
| | | | | 0.03M | 0.84M | 2.00M | 3.00M |
|
Cash & Current Investments
|
27.55M | 99.14M | 80.62M | 148.32M | 57.25M | 35.56M | 49.08M | 76.69M | 159.06M |
|
Receivables - Net
|
| | | | | 0.71M | 0.63M | 0.55M | 0.55M |
|
Receivables - Other
|
120.98M | 120.29M | 139.88M | 131.77M | 158.17M | 265.21M | 303.70M | 350.81M | 549.88M |
|
Receivables
|
| | | | | 265.92M | 304.34M | 351.36M | 550.43M |
|
Inventory
|
17.49M | 24.56M | 34.29M | 38.56M | 53.79M | 74.19M | 84.04M | 106.70M | 155.13M |
|
Prepaid Assets
|
4.52M | 14.14M | 13.14M | 5.04M | 7.79M | 12.96M | 9.31M | 24.84M | 25.46M |
|
Current Assets
|
175.13M | 267.45M | 279.97M | 331.56M | 300.03M | 417.19M | 473.42M | 585.01M | 934.83M |
|
Construction in Progress
|
| 1.37M | 0.52M | 5.27M | 3.71M | 23.79M | 15.89M | 18.27M | 28.76M |
|
Property, Plant & Equipment (Net)
|
115.91M | 178.69M | 205.87M | 237.23M | 404.83M | 481.41M | 505.10M | 629.92M | 1153.07M |
|
Long-Term Investments
|
| 1.70M | 0.50M | 0.20M | 0.11M | 6.90M | 15.10M | 18.02M | 23.20M |
|
Goodwill
|
30.60M | 32.92M | 38.55M | 46.35M | 85.42M | 129.47M | 159.27M | 231.66M | 943.31M |
|
Intangibles
|
2.55M | 3.73M | 3.43M | 3.22M | 4.16M | 15.98M | 19.52M | 20.55M | 79.23M |
|
Goodwill & Intangibles
|
33.15M | 36.65M | 41.98M | 49.57M | 89.58M | 145.44M | 178.79M | 252.21M | 1022.54M |
|
Long-Term Deferred Tax
|
1.88M | 1.58M | 1.17M | 0.39M | | | | | |
|
Other Non-Current Assets
|
2.48M | 10.27M | 2.28M | 1.78M | 5.53M | 30.54M | 32.70M | 17.96M | 28.81M |
|
Non-Current Assets
|
153.42M | 228.85M | 251.80M | 296.55M | 506.59M | 678.33M | 746.24M | 957.13M | 2304.03M |
|
Accounts Payables
|
52.40M | 63.51M | 70.44M | 64.73M | 86.39M | 130.47M | 151.41M | 182.57M | 284.22M |
|
Payables
|
52.40M | 63.51M | 70.44M | 64.73M | 86.39M | 130.47M | 151.41M | 182.57M | 284.22M |
|
Accumulated Expenses
|
20.04M | 17.52M | 19.08M | 22.35M | 26.46M | 28.48M | 31.53M | 42.19M | 110.16M |
|
Short term Debt
|
10.00M | 14.77M | 7.54M | 13.00M | 10.00M | 12.50M | 15.00M | 26.56M | 38.50M |
|
Current Leases
|
| | | 2.05M | 1.40M | 2.21M | 2.34M | 9.06M | 19.90M |
|
Current Deferred Revenue
|
32.11M | 38.74M | 31.11M | 33.70M | 33.72M | 52.48M | 78.91M | 120.06M | 129.30M |
|
Total Current Liabilities
|
114.55M | 134.54M | 128.17M | 135.83M | 157.96M | 226.14M | 279.18M | 380.45M | 582.05M |
|
Non-Current Debt
|
47.14M | 48.12M | 42.46M | 79.05M | 206.18M | 363.07M | 360.74M | 486.96M | 1573.61M |
|
Non-Current Deferred Tax Liability
|
13.57M | 11.15M | 13.88M | 17.39M | 21.53M | 37.66M | 47.98M | 80.20M | 137.27M |
|
Operating Leases
|
| | | 5.55M | 5.30M | 12.06M | 12.65M | 30.66M | 77.07M |
|
Other Non-Current Liabilities
|
5.02M | 5.29M | 6.11M | 8.48M | 10.92M | 11.67M | 13.40M | 16.47M | 33.95M |
|
Total Non-Current Liabilities
|
61.82M | 62.30M | 60.05M | 107.09M | 239.76M | 413.50M | 423.91M | 587.94M | 1744.85M |
|
Total Liabilities
|
176.37M | 196.84M | 188.22M | 242.92M | 397.72M | 639.64M | 703.09M | 968.39M | 2326.89M |
|
Total Debt
|
57.14M | 62.89M | 50.00M | 92.05M | 216.18M | 375.57M | 375.74M | 513.52M | 1612.11M |
|
Common Equity
|
152.18M | 299.47M | 343.55M | 385.19M | 408.90M | 455.88M | 516.57M | 573.74M | 911.96M |
|
Shareholder's Equity
|
152.18M | 299.47M | 343.55M | 385.19M | 408.90M | 455.88M | 516.57M | 573.74M | 911.96M |
|
Liabilities and Shareholders Equity
|
328.55M | 496.31M | 531.77M | 628.11M | 806.62M | 1095.52M | 1219.66M | 1542.13M | 3238.86M |
|
Treasury Shares
|
3.30M | 2.92M | 0.29M | 0.29M | 0.60M | 0.72M | 0.82M | 2.92M | 2.93M |
|
Retained Earnings
|
21.73M | 72.53M | | 155.72M | 175.90M | 197.27M | 18.69M | 315.21M | 416.99M |