|
Assets
|
367.13M | 303.83M | 331.51M | 273.02M | 306.45M | 266.17M | 301.82M | 463.30M | 482.57M | 934.69M | 952.69M | 1234.77M | 1441.62M | 1777.18M | 2016.77M |
|
Cash & Equivalents
|
49.44M | 16.37M | 3.14M | 1.87M | 22.84M | 4.43M | 42.78M | 83.95M | 94.09M | 45.73M | 47.66M | 60.95M | 181.54M | 471.56M | 664.20M |
|
Short-term Investments
|
35.75M | | 49.21M | 0.12M | | | | | | | | | | | |
|
Cash & Current Investments
|
85.19M | 16.37M | 52.35M | 1.99M | 22.84M | 4.43M | 42.78M | 83.95M | 94.09M | 45.73M | 47.66M | 60.95M | 181.54M | 471.56M | 664.20M |
|
Receivables - Other
|
10.80M | 8.80M | 8.80M | 77.25M | 78.90M | 82.11M | 84.13M | 133.93M | 145.03M | 168.87M | 177.42M | 200.19M | 262.65M | 252.44M | 247.05M |
|
Inventory
|
1.48M | 1.92M | 3.73M | 6.19M | 7.40M | 2.54M | 3.71M | 4.62M | 3.16M | | | | | | |
|
Current Deferred Tax Assets
|
0.08M | 1.30M | 1.80M | | | | | | | | | | | | |
|
Prepaid Assets
|
2.47M | 2.13M | 4.46M | 11.38M | 5.28M | 6.01M | 5.45M | 7.53M | 11.23M | 11.79M | 16.31M | 16.04M | 29.14M | 17.88M | 17.38M |
|
Current Assets
|
176.33M | 164.02M | 164.76M | 114.48M | 156.97M | 134.92M | 175.91M | 278.53M | 302.62M | 330.27M | 361.54M | 434.69M | 597.25M | 847.98M | 1021.88M |
|
Construction in Progress
|
| 539.84M | 213.92M | 101.01M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
74.68M | 83.43M | 102.31M | 93.68M | 87.10M | 73.47M | 68.13M | 54.41M | 52.00M | 116.03M | 126.67M | 193.90M | 215.48M | 243.65M | 236.79M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 107.40M |
|
Goodwill
|
114.75M | 54.05M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 85.23M | 85.23M | 191.89M | 192.01M | 258.29M | 262.69M | 281.12M | 264.60M |
|
Intangibles
|
| | | | | | | 44.82M | 42.42M | 256.32M | 244.89M | 303.22M | 299.12M | 328.40M | 316.39M |
|
Goodwill & Intangibles
|
114.75M | 54.05M | 54.82M | 54.82M | 54.82M | 54.82M | 54.82M | 130.05M | 127.65M | 448.21M | 436.90M | 561.51M | 561.82M | 609.51M | 580.99M |
|
Long-Term Deferred Tax
|
| 0.83M | 2.97M | 6.99M | 0.12M | 0.69M | 0.48M | | | 26.01M | 7.82M | | | | |
|
Other Non-Current Assets
|
1.38M | 1.50M | 6.65M | 20.00M | 7.56M | 2.95M | 2.97M | 0.32M | 0.31M | 0.18M | 11.07M | 71.89M | 7.65M | 18.81M | 17.04M |
|
Non-Current Assets
|
190.80M | 139.81M | 166.75M | 158.53M | 149.48M | 131.24M | 125.92M | 184.77M | 179.96M | 604.42M | 591.15M | 800.08M | 844.37M | 929.21M | 994.89M |
|
Accounts Payables
|
37.63M | 34.43M | 47.80M | 61.60M | 66.79M | 58.96M | 67.10M | 97.46M | 99.43M | 137.59M | 95.20M | 112.75M | 121.89M | 145.97M | 130.42M |
|
Payables
|
37.63M | 34.43M | 47.80M | 61.60M | 66.79M | 58.96M | 67.10M | 97.46M | 99.43M | 137.59M | 95.20M | 112.75M | 121.89M | 145.97M | 130.42M |
|
Accumulated Expenses
|
6.92M | 8.36M | 4.91M | 5.75M | 5.17M | 5.98M | 6.15M | 9.35M | 9.45M | 13.73M | 18.01M | 20.41M | 24.14M | 27.76M | 36.77M |
|
Other Accumulated Expenses
|
| 2.32M | 6.28M | 7.08M | 9.00M | 10.99M | 8.78M | 9.35M | 4.68M | 6.39M | 9.63M | 18.08M | 8.97M | 14.12M | 19.00M |
|
Short term Debt
|
0.07M | 0.57M | 0.07M | 0.13M | 0.96M | 4.86M | 3.85M | 3.98M | 2.90M | 42.47M | 77.43M | 23.37M | 32.61M | 26.52M | 26.42M |
|
Current Leases
|
| | | | | | | | | 7.09M | 7.59M | 6.56M | 19.71M | 19.64M | 20.50M |
|
Current Taxes
|
1.49M | 2.01M | | 2.04M | 1.87M | 0.07M | 0.08M | 0.08M | 0.32M | 1.21M | | | | | |
|
Current Deferred Revenue
|
| -2.07M | 18.92M | 31.58M | 25.65M | 30.56M | 64.10M | 62.37M | 62.41M | 57.76M | 114.02M | 118.67M | 239.30M | 444.16M | 508.85M |
|
Total Current Liabilities
|
69.05M | 69.28M | 77.27M | 105.80M | 104.65M | 104.31M | 146.59M | 182.29M | 179.17M | 266.25M | 321.88M | 351.76M | 446.61M | 678.17M | 741.96M |
|
Non-Current Debt
|
0.34M | 0.26M | 24.20M | 8.33M | 37.02M | 15.32M | 1.55M | 86.16M | 79.12M | 390.63M | 291.25M | 428.51M | 398.74M | 315.00M | 289.90M |
|
Minority Interest
|
| 1.53M | 2.89M | 23.99M | 7.46M | -0.09M | 45.23M | 47.39M | 49.34M | 49.00M | 51.29M | 19.32M | 21.60M | 29.11M | 18.40M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 51.91M | | | |
|
Non-Current Deferred Tax Liability
|
18.59M | | 0.36M | | | | | 7.25M | 9.75M | 15.09M | 29.70M | 45.34M | 78.97M | 103.64M | 109.36M |
|
Operating Leases
|
| | | | | | | | | 14.07M | 16.55M | 19.62M | 59.82M | 57.36M | 52.95M |
|
Other Non-Current Liabilities
|
| 2.60M | 2.73M | 2.10M | 0.75M | 0.34M | 0.36M | 1.27M | 1.23M | 0.62M | 10.58M | 4.82M | 5.12M | 16.57M | 16.62M |
|
Total Non-Current Liabilities
|
18.93M | 2.86M | 26.93M | 34.42M | 60.65M | 66.10M | 47.14M | 134.82M | 131.14M | 712.86M | 673.38M | 869.73M | 958.71M | 1136.76M | 1173.67M |
|
Total Liabilities
|
116.70M | 3.46M | 10.91M | 15.58M | 24.81M | 34.95M | 35.43M | 43.74M | 310.31M | 713.48M | 683.97M | 874.55M | 963.82M | 1153.33M | 1190.30M |
|
Total Debt
|
0.41M | 0.84M | 24.27M | 8.46M | 37.99M | 20.18M | 5.39M | 90.14M | 82.02M | 433.10M | 368.68M | 451.88M | 431.35M | 341.52M | 316.32M |
|
Common Equity
|
250.43M | 214.84M | 212.59M | 132.79M | 141.15M | 95.75M | 108.09M | 146.19M | 172.26M | 221.21M | 268.73M | 360.23M | 477.80M | 623.85M | 826.48M |
|
Shareholder's Equity
|
250.43M | 214.84M | 212.59M | 132.79M | 141.15M | 95.75M | 108.09M | 146.19M | 172.26M | 221.21M | 268.73M | 360.23M | 477.80M | 623.85M | 826.48M |
|
Liabilities and Shareholders Equity
|
367.13M | 303.83M | 331.51M | 273.02M | 306.45M | 266.17M | 301.82M | 463.30M | 482.57M | 934.69M | 952.69M | 1234.77M | 1441.62M | 1777.18M | 2016.77M |
|
Treasury Shares
|
0.00M | 0.07M | 0.19M | 0.18M | 0.15M | 0.91M | 0.64M | 0.24M | 0.47M | 0.52M | 0.10M | | | | 0.50M |
|
Retained Earnings
|
51.55M | 16.51M | 12.22M | -62.32M | -72.10M | -92.50M | -101.74M | -90.12M | -64.93M | -25.03M | 17.27M | 79.92M | 186.38M | 325.03M | 582.50M |