|
Cash & Equivalents
|
| | | | | | | | | | | | 2.97M | 4.50M | | |
|
Short-term Investments
|
1.51M | | | | 2.11M | 5.04M | 7.46M | | 10.04M | 0.15M | 0.15M | 12.20M | 3.84M | 2.86M | 14.21M | 11.35M |
|
Cash & Current Investments
|
1.51M | | | | 2.11M | 5.04M | 7.46M | | 10.04M | 0.15M | 0.15M | 12.20M | 6.81M | 7.36M | 14.21M | 11.35M |
|
Receivables - Net
|
31.96M | | | | 41.39M | 30.40M | 26.40M | 38.20M | 44.91M | 41.29M | 46.32M | 36.36M | 39.79M | 56.63M | 46.95M | 34.83M |
|
Receivables
|
31.96M | | | | 41.39M | 30.40M | 26.40M | 38.20M | 44.91M | 41.29M | 46.32M | 36.36M | 39.79M | 56.63M | 46.95M | 34.83M |
|
Prepaid Assets
|
0.15M | | | | 0.84M | 4.06M | 2.59M | 1.55M | 2.84M | 3.07M | 2.39M | 3.31M | 4.31M | 6.46M | 4.85M | 5.29M |
|
Current Assets
|
36.42M | | | | 54.35M | 42.87M | 39.80M | 41.49M | 58.35M | 45.88M | 48.99M | 54.29M | 50.91M | 70.45M | 67.98M | 57.04M |
|
Property, Plant & Equipment (Net)
|
576.50M | | | | 602.78M | 642.14M | 657.51M | 697.13M | 704.34M | 701.78M | 722.60M | 729.06M | 751.98M | 895.24M | 873.73M | 867.49M |
|
Long-Term Investments
|
| | | | 1.16M | 2.56M | 2.29M | 0.33M | 1.11M | 0.03M | 0.28M | 1.64M | 0.28M | 1.72M | 2.25M | 1.15M |
|
Other Non-Current Assets
|
0.99M | | | | 3.24M | 4.83M | 4.31M | 2.17M | 3.09M | 1.88M | 6.66M | 7.70M | 7.54M | 9.38M | 7.39M | 7.11M |
|
Non-Current Assets
|
577.71M | | | | 606.13M | 647.07M | 661.91M | 699.47M | 707.62M | 703.85M | 729.44M | 736.95M | 759.98M | 904.79M | 883.53M | 875.88M |
|
Assets
|
614.13M | | | | 660.48M | 689.93M | 701.71M | 740.97M | 765.97M | 749.73M | 778.43M | 791.24M | 810.89M | 975.24M | 951.50M | 932.92M |
|
Accounts Payables
|
4.59M | | | | 7.21M | 9.63M | 13.17M | 24.47M | 27.69M | 18.50M | 13.61M | 16.04M | 34.32M | 35.27M | 24.44M | 20.09M |
|
Payables
|
4.59M | | | | 7.21M | 9.63M | 13.17M | 24.47M | 27.69M | 18.50M | 13.61M | 16.04M | 34.32M | 35.27M | 24.44M | 20.09M |
|
Accumulated Expenses
|
18.62M | | | | 25.85M | 17.37M | 30.09M | 52.66M | 32.51M | 30.14M | 43.00M | 56.66M | 65.71M | 59.65M | 47.06M | 46.55M |
|
Other Accumulated Expenses
|
0.32M | | | | 0.18M | 0.12M | 0.06M | | 0.20M | 0.12M | 0.03M | | | 0.09M | 0.27M | 0.14M |
|
Short term Debt
|
8.67M | | | | 3.44M | 1.09M | 0.06M | 6.30M | | 3.62M | 2.53M | | 0.30M | 1.61M | | |
|
Total Current Liabilities
|
32.20M | | | | 36.68M | 28.20M | 43.38M | 83.42M | 60.40M | 52.38M | 59.17M | 72.70M | 100.33M | 96.61M | 71.77M | 66.78M |
|
Non-Current Debt
|
68.00M | | | | 48.00M | 45.00M | 41.00M | 56.00M | 81.00M | 98.00M | 115.00M | 105.00M | 117.00M | 117.00M | 106.00M | 114.00M |
|
Pension
|
8.35M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
4.83M | | | | 4.56M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 44.85M | 49.11M | 48.46M | 71.00M | 63.85M | 67.14M | 73.38M | 72.00M | 72.54M | 81.12M | 81.10M |
|
Other Non-Current Liabilities
|
6.13M | | | | 6.82M | 7.35M | 7.49M | 7.63M | 8.35M | 8.52M | 9.94M | 10.93M | 11.48M | 12.91M | 13.19M | 13.44M |
|
Total Non-Current Liabilities
|
108.77M | | | | 84.68M | 119.47M | 136.47M | 192.13M | 211.21M | 218.50M | 249.98M | 259.92M | 299.08M | 294.63M | 266.44M | 269.23M |
|
Total Liabilities
|
114.91M | | | | 91.50M | 126.82M | 143.96M | 199.76M | 219.56M | 227.01M | 259.92M | 270.86M | 310.56M | 307.55M | 279.63M | 282.67M |
|
Total Debt
|
76.67M | | | | 51.44M | 46.09M | 41.06M | 62.30M | 81.00M | 101.62M | 117.53M | 105.00M | 117.30M | 118.61M | 106.00M | 114.00M |
|
Common Equity
|
494.39M | | | | 564.42M | 563.11M | 557.75M | 541.21M | 546.41M | 522.72M | 518.50M | 520.39M | 500.33M | 667.69M | 671.88M | 650.25M |
|
Shareholder's Equity
|
494.39M | | | | 564.42M | 563.11M | 557.75M | 541.21M | 546.41M | 522.72M | 518.50M | 520.39M | 500.33M | 667.69M | 671.88M | 650.25M |
|
Liabilities and Shareholders Equity
|
614.13M | | | | 660.48M | 689.93M | 701.71M | 740.97M | 765.97M | 749.73M | 778.43M | 791.24M | 810.89M | 975.24M | 951.50M | 932.92M |
|
Retained Earnings
|
| | | | | -49.65M | -40.03M | -41.49M | -21.58M | -23.76M | -12.83M | 4.61M | -5.12M | -2.46M | 22.20M | -1.31M |
|
Treasury Shares
|
0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 3.14M | 3.15M | 3.15M | 3.15M | 2.38M | 2.46M | 2.45M | 2.45M | 1.50M | 1.46M | 1.40M |