|
Accumulated Depreciation
|
0.75M | 1.02M | 1.29M | 1.64M | 1.97M | 2.31M | 2.64M | 2.98M | 3.31M | 3.63M | 3.91M | 3.58M | 3.82M | 4.10M | 4.38M |
|
Cash & Equivalents
|
99.27M | 68.88M | 36.94M | 87.88M | 63.42M | 45.08M | 164.28M | 143.94M | 123.98M | 172.74M | 157.69M | 139.04M | 116.60M | 312.80M | 297.34M |
|
Receivables - Other
|
2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M |
|
Prepaid Assets
|
10.26M | 10.60M | 8.70M | 8.54M | 8.93M | 9.03M | 5.53M | 3.48M | 4.17M | 3.28M | 3.42M | 2.65M | 3.67M | 3.05M | 2.16M |
|
Current Assets
|
106.89M | 76.83M | 43.00M | 96.42M | 72.36M | 54.12M | 171.81M | 149.87M | 130.60M | 178.47M | 161.56M | 142.13M | 120.71M | 316.26M | 299.95M |
|
Construction in Progress
|
50.40M | 56.30M | 59.00M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
55.12M | 61.01M | 63.95M | 14.96M | 14.64M | 14.14M | 11.17M | 10.83M | 10.69M | 10.51M | 7.61M | 7.49M | 7.24M | 6.96M | 6.80M |
|
Other Non-Current Assets
|
2.64M | 2.64M | 2.64M | 2.64M | 2.64M | 2.64M | 2.64M | 2.60M | 2.60M | 2.60M | 2.60M | 2.15M | 2.60M | 2.60M | 2.60M |
|
Non-Current Assets
|
59.09M | 65.50M | 68.47M | 29.86M | 29.24M | 27.43M | 23.96M | 22.86M | 22.40M | 21.92M | 18.66M | 18.23M | 17.65M | 17.07M | 16.60M |
|
Assets
|
165.98M | 142.33M | 111.47M | 126.28M | 101.60M | 81.54M | 195.77M | 172.73M | 153.00M | 200.39M | 180.22M | 160.36M | 138.36M | 333.33M | 316.55M |
|
Accounts Payables
|
22.00M | 23.97M | 15.25M | 10.95M | 9.00M | 10.77M | 7.52M | 6.37M | 10.38M | 8.72M | 4.93M | 3.59M | 4.33M | 7.71M | 5.44M |
|
Payables
|
22.00M | 23.97M | 15.25M | 10.95M | 9.00M | 10.77M | 7.52M | 6.37M | 10.38M | 8.72M | 4.93M | 3.59M | 4.33M | 7.71M | 5.44M |
|
Accumulated Expenses
|
26.62M | 18.99M | 17.89M | 18.29M | 16.60M | 19.63M | 13.64M | 12.28M | 13.56M | 11.88M | 12.61M | 12.86M | 10.76M | 12.15M | 17.71M |
|
Other Accumulated Expenses
|
1.59M | 1.48M | 1.58M | 0.65M | 0.69M | 0.68M | 0.68M | 0.72M | 0.78M | 0.78M | 0.88M | 0.75M | 0.81M | 0.80M | 0.75M |
|
Short term Debt
|
| | | | | | 140.53M | | | | | | | | |
|
Current Leases
|
| | | 1.52M | 1.75M | 1.64M | 1.54M | 1.65M | 1.70M | 1.75M | 1.81M | 1.88M | 1.81M | 1.74M | 1.67M |
|
Current Deferred Revenue
|
| | | 33.56M | 28.90M | 20.24M | 18.80M | 18.11M | 14.70M | 13.60M | 11.80M | 9.80M | 7.50M | 5.50M | 5.50M |
|
Total Current Liabilities
|
48.62M | 42.95M | 33.14M | 62.79M | 54.45M | 50.64M | 180.45M | 36.76M | 38.64M | 34.18M | 29.34M | 26.23M | 22.56M | 25.35M | 28.63M |
|
Non-Current Debt
|
37.39M | 37.58M | 37.77M | 37.97M | 38.16M | 38.35M | 38.55M | 40.51M | 40.51M | 37.84M | 42.97M | 43.94M | 42.45M | 41.05M | 50.85M |
|
Non-Current Deffered Revenue
|
| | | | | 6.21M | 3.00M | | | | | | | | |
|
Operating Leases
|
| | | 20.44M | 19.93M | 19.53M | 19.10M | 18.95M | 18.50M | 18.13M | 17.75M | 17.36M | 17.09M | 16.81M | 16.51M |
|
Other Non-Current Liabilities
|
3.50M | 3.48M | 3.93M | 4.13M | 4.00M | 3.92M | 3.83M | 1.58M | 42.13M | 39.23M | 44.37M | 1.31M | 1.20M | 1.40M | 1.58M |
|
Total Non-Current Liabilities
|
111.75M | 106.14M | 96.41M | 121.20M | 112.54M | 114.73M | 241.05M | 96.22M | 57.02M | 52.29M | 47.05M | 87.53M | 82.10M | 83.21M | 95.99M |
|
Total Liabilities
|
115.25M | 109.62M | 100.34M | 125.33M | 116.55M | 118.66M | 244.88M | 97.79M | 99.15M | 91.53M | 91.42M | 88.84M | 83.30M | 84.60M | 97.56M |
|
Total Debt
|
37.39M | 37.58M | 37.77M | 37.97M | 38.16M | 38.35M | 179.08M | 40.51M | 40.51M | 37.84M | 42.97M | 43.94M | 42.45M | 41.05M | 50.85M |
|
Common Equity
|
50.74M | 32.51M | 10.70M | 0.95M | -14.95M | -37.11M | -49.11M | 74.94M | 53.85M | 108.87M | 88.80M | 71.53M | 55.06M | 248.73M | 218.99M |
|
Shareholder's Equity
|
50.74M | 32.51M | 10.70M | 0.95M | -14.95M | -37.11M | -49.11M | 74.94M | 53.85M | 108.87M | 88.80M | 71.53M | 55.06M | 248.73M | 218.99M |
|
Liabilities and Shareholders Equity
|
165.98M | 142.33M | 111.47M | 126.28M | 101.60M | 81.54M | 195.77M | 172.73M | 153.00M | 200.39M | 180.22M | 160.36M | 138.36M | 333.33M | 316.55M |
|
Retained Earnings
|
-285.80M | -319.63M | -345.94M | -401.44M | -419.10M | -443.70M | -560.75M | -513.01M | -537.10M | -558.00M | -583.52M | -602.30M | -623.83M | -650.72M | -683.45M |
|
Treasury Shares
|
1.89M | 1.34M | 1.26M | 1.26M | 0.68M | 0.46M | 0.38M | 0.38M | 4.66M | 4.63M | 4.55M | 4.55M | 6.24M | 6.27M | 6.27M |