|
Cash & Equivalents
|
| | | 89.99M | 133.75M | 144.92M | 137.29M | 154.26M | 169.56M | 178.68M | 151.26M | 75.01M | 88.90M | 122.97M | 104.94M | 17.25M | 27.01M | 24.98M | 28.48M | 17.04M | 19.74M | 84.61M | 17.47M | 18.65M | 19.92M | 24.08M | 23.62M | 23.33M | 17.15M | 17.29M | 17.66M | 18.65M | 17.06M | 19.23M | 18.37M | 19.47M | 64.78M | 104.59M | 59.43M | 65.87M | 58.62M | 55.76M | 66.00M | 60.21M | 58.32M | 49.62M | 36.58M | 37.94M |
|
Cash & Current Investments
|
| | | 89.99M | 133.75M | 144.92M | 137.29M | 154.26M | 169.56M | 178.68M | 151.26M | 75.01M | 88.90M | 122.97M | 104.94M | 17.25M | 27.01M | 24.98M | 28.48M | 17.04M | 19.74M | 84.61M | 17.47M | 18.65M | 19.92M | 24.08M | 23.62M | 23.33M | 17.15M | 17.29M | 17.66M | 18.65M | 17.06M | 19.23M | 18.37M | 19.47M | 64.78M | 104.59M | 59.43M | 65.87M | 58.62M | 55.76M | 66.00M | 60.21M | 58.32M | 49.62M | 36.58M | 37.94M |
|
Receivables - Net
|
71.81M | | 62.05M | 29.61M | 37.52M | 17.00M | 22.25M | 14.48M | 11.93M | 6.07M | 9.83M | 15.70M | 12.09M | 21.28M | 15.76M | 16.65M | 18.79M | 19.02M | 16.38M | 22.54M | 17.32M | 15.49M | 20.43M | 14.54M | 9.91M | 13.54M | 7.01M | 5.22M | 11.34M | 20.05M | 25.91M | 13.38M | 5.88M | 27.47M | 41.44M | 28.98M | 20.03M | 19.69M | 17.44M | 21.63M | 18.70M | 27.23M | 27.13M | 22.51M | 11.58M | 13.31M | 13.00M | 16.14M |
|
Receivables - Other
|
0.32M | | 1.37M | 28.50M | 18.53M | 37.98M | 35.88M | 44.03M | 39.66M | 56.04M | 59.12M | 98.14M | 126.98M | 82.06M | | 119.01M | 136.51M | 134.71M | 143.74M | 151.88M | 148.96M | 276.50M | 141.33M | 164.89M | 162.77M | 161.76M | 171.39M | 191.24M | 123.23M | 187.24M | 222.25M | 196.25M | 142.79M | 111.22M | 129.36M | 135.86M | 65.00M | 52.08M | 94.23M | 84.36M | 94.44M | 94.48M | 94.48M | 109.54M | 134.56M | 104.53M | 43.92M | 13.40M |
|
Receivables
|
72.14M | | 63.43M | 58.11M | 56.05M | 54.98M | 58.13M | 58.51M | 51.58M | 62.11M | 68.94M | 113.84M | 139.06M | 103.35M | 15.76M | 135.66M | 155.30M | 153.73M | 160.12M | 174.42M | 166.28M | 292.00M | 161.76M | 179.43M | 172.69M | 175.29M | 178.40M | 196.46M | 134.57M | 207.29M | 248.16M | 209.63M | 148.67M | 138.69M | 170.81M | 164.85M | 85.03M | 71.77M | 111.67M | 105.98M | 113.14M | 121.70M | 121.61M | 132.05M | 146.13M | 117.84M | 56.92M | 29.54M |
|
Inventory
|
116.38M | | 97.38M | 5.55M | 6.63M | 4.56M | 3.86M | 3.27M | 3.88M | 2.59M | 2.49M | 3.43M | 3.93M | 4.78M | 4.56M | 3.88M | 5.59M | 5.17M | 6.13M | 5.00M | 4.39M | 4.17M | 4.03M | 3.70M | 2.48M | 2.00M | 1.53M | 1.65M | 3.47M | 3.17M | 4.93M | 6.59M | 8.90M | 7.89M | 7.45M | 5.36M | 4.71M | 5.47M | 3.26M | 4.39M | 4.43M | 4.86M | 4.49M | 3.75M | 4.06M | 2.73M | 3.26M | 3.08M |
|
Current Deferred Tax Assets
|
4.45M | | 4.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.26M | | 0.04M | 0.30M | 0.21M | 0.12M | 0.03M | 0.38M | 0.27M | 0.16M | 0.07M | | 0.27M | 0.15M | 0.04M | 0.41M | 0.31M | 0.16M | 0.05M | 0.49M | 0.37M | 0.25M | 0.10M | 0.56M | 0.47M | 0.20M | 0.07M | 0.56M | 0.39M | 0.22M | 0.06M | 0.57M | 0.40M | 0.24M | 0.07M | 0.46M | 0.30M | 0.15M | 0.72M | 0.60M | 0.44M | 0.26M | 0.94M | 0.67M | 0.44M | 0.20M | 0.02M | 0.64M |
|
Current Assets
|
192.89M | | 163.13M | 153.95M | 196.65M | 204.58M | 199.13M | 216.43M | 225.29M | 243.53M | 222.56M | 192.28M | 232.16M | 229.83M | 203.63M | 217.61M | 231.39M | 227.30M | 242.76M | 262.58M | 247.14M | 428.66M | 222.35M | 237.34M | 238.41M | 242.14M | 245.96M | 278.16M | 263.31M | 278.59M | 336.81M | 291.24M | 281.21M | 274.73M | 301.61M | 284.22M | 245.79M | 232.43M | 220.55M | 231.47M | 226.20M | 224.35M | 232.13M | 241.56M | 240.93M | 225.15M | 156.52M | 130.86M |
|
Buildings
|
32.94M | | | | 14.96M | | | | 16.12M | | | | 16.76M | | | | 17.17M | | | | 17.43M | | | | 17.43M | | | | 17.99M | | | | 18.36M | | | | 18.55M | | | | 18.62M | | | | 18.56M | | | |
|
Construction in Progress
|
173.42M | | | | 165.04M | | | | 307.29M | | | | 87.02M | | | | 39.13M | | | | 33.24M | | | | 45.60M | | | | 42.25M | | | | 30.75M | | | | 26.04M | | | | 37.75M | | | | 53.61M | | | |
|
Land & Improvements
|
4.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
762.97M | | 835.66M | 806.65M | 842.06M | 866.55M | 914.27M | 962.22M | 1,020.47M | 1,096.35M | 1,203.25M | 1,217.45M | 1,222.24M | 1,223.24M | 1,220.39M | 1,206.25M | 1,196.24M | 1,183.41M | 1,173.33M | 1,161.20M | 1,148.27M | 1,138.43M | 1,129.08M | 1,113.01M | 1,102.99M | 1,092.12M | 1,077.50M | 1,060.84M | 1,050.68M | 1,039.26M | 1,030.02M | 1,022.18M | 1,043.54M | 1,030.57M | 1,016.73M | 1,006.63M | 990.21M | 977.47M | 963.49M | 959.11M | 943.84M | 926.81M | 912.75M | 908.99M | 903.59M | 903.50M | 902.06M | 902.81M |
|
Long-Term Investments
|
10.41M | | 10.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
5.81M | | | | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M |
|
Goodwill & Intangibles
|
5.87M | | 5.87M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M |
|
Other Non-Current Assets
|
75.20M | | 66.06M | 61.68M | 57.73M | 53.83M | 50.02M | 46.54M | 44.59M | 44.19M | 98.18M | 106.50M | 95.01M | 103.73M | 98.56M | 93.84M | 81.83M | 76.08M | 70.28M | 65.40M | 60.90M | 58.37M | 53.65M | 50.90M | 46.24M | 42.95M | 39.75M | 37.47M | 36.69M | 33.47M | 29.11M | 41.32M | 150.13M | 143.25M | 137.98M | 134.50M | 130.16M | 126.97M | 145.73M | 145.11M | 140.98M | 138.10M | 137.67M | 138.33M | 137.63M | 236.89M | 242.79M | 232.13M |
|
Non-Current Assets
|
848.58M | | 911.92M | 868.33M | 899.79M | 920.38M | 964.29M | 1,008.76M | 1,065.06M | 1,140.55M | 1,329.67M | 1,344.38M | 1,323.06M | 1,326.97M | 1,318.95M | 1,300.09M | 1,283.89M | 1,265.31M | 1,249.42M | 1,232.42M | 1,214.98M | 1,202.61M | 1,188.55M | 1,169.72M | 1,155.05M | 1,140.89M | 1,123.06M | 1,104.12M | 1,093.18M | 1,078.55M | 1,064.94M | 1,069.32M | 1,199.49M | 1,179.64M | 1,160.52M | 1,146.94M | 1,126.19M | 1,110.25M | 1,115.04M | 1,110.04M | 1,090.64M | 1,070.73M | 1,056.24M | 1,053.13M | 1,047.03M | 1,146.20M | 1,150.66M | 1,140.76M |
|
Assets
|
1,041.47M | | 1,075.05M | 1,022.27M | 1,096.43M | 1,124.96M | 1,163.42M | 1,225.19M | 1,290.35M | 1,384.08M | 1,552.23M | 1,536.66M | 1,555.23M | 1,556.80M | 1,522.58M | 1,517.70M | 1,515.28M | 1,492.60M | 1,492.17M | 1,495.00M | 1,462.12M | 1,631.27M | 1,410.90M | 1,407.06M | 1,393.46M | 1,383.03M | 1,369.03M | 1,382.28M | 1,356.49M | 1,357.13M | 1,401.76M | 1,360.56M | 1,480.70M | 1,454.37M | 1,462.13M | 1,431.17M | 1,371.98M | 1,342.68M | 1,335.59M | 1,341.51M | 1,316.84M | 1,295.08M | 1,288.36M | 1,294.69M | 1,287.96M | 1,371.35M | 1,307.19M | 1,271.61M |
|
Accounts Payables
|
122.56M | | 114.17M | 18.13M | 12.61M | 15.57M | 22.42M | 24.87M | 18.74M | 29.42M | 67.17M | 19.19M | 12.13M | 15.29M | 14.06M | 14.12M | 14.03M | 14.34M | 21.23M | 41.27M | 27.48M | 19.34M | 10.00M | 13.33M | 15.20M | 8.30M | 8.85M | 17.92M | 13.13M | 12.60M | 20.13M | 16.77M | 35.10M | 34.47M | 55.87M | 35.58M | 34.09M | 15.77M | 28.76M | 25.26M | 16.19M | 14.84M | 17.19M | 17.09M | 20.74M | 58.86M | 28.07M | 14.35M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.06M | | | | | | | | | | | | | | |
|
Payables
|
122.56M | | 114.17M | 18.13M | 12.61M | 15.57M | 22.42M | 24.87M | 18.74M | 29.42M | 67.17M | 19.19M | 12.13M | 15.29M | 14.06M | 14.12M | 14.03M | 14.34M | 21.23M | 41.27M | 27.48M | 19.34M | 10.00M | 13.33M | 15.20M | 8.30M | 8.85M | 17.92M | 13.13M | 12.60M | 20.13M | 16.77M | 35.10M | 411.53M | 55.87M | 35.58M | 34.09M | 15.77M | 28.76M | 25.26M | 16.19M | 14.84M | 17.19M | 17.09M | 20.74M | 58.86M | 28.07M | 14.35M |
|
Accumulated Expenses
|
26.69M | | 29.12M | 4.00M | 11.90M | 6.59M | 17.46M | 22.35M | 23.41M | 36.63M | 77.07M | 20.95M | 15.72M | 24.12M | 15.23M | 20.72M | 15.70M | 15.15M | 19.00M | 18.91M | 16.25M | 20.43M | 18.29M | 22.96M | 17.51M | 18.03M | 16.81M | 16.95M | 18.77M | 18.05M | 16.08M | 24.53M | 60.90M | 21.39M | 15.75M | 22.61M | 17.54M | 21.06M | 26.95M | 31.36M | 24.98M | 19.80M | 21.84M | 21.36M | 16.92M | 63.34M | 36.26M | 32.04M |
|
Total Current Liabilities
|
149.25M | | 143.29M | 34.95M | 31.98M | 34.58M | 54.40M | 56.51M | 57.69M | 73.34M | 170.79M | 47.58M | 37.78M | 46.65M | 36.39M | 44.92M | 40.24M | 37.29M | 47.62M | 66.59M | 48.77M | 47.26M | 36.31M | 40.94M | 38.85M | 30.67M | 31.09M | 41.69M | 39.75M | 42.57M | 48.65M | 54.56M | 106.80M | 454.00M | 92.02M | 77.66M | 66.94M | 51.48M | 66.32M | 75.60M | 56.34M | 43.08M | 49.61M | 53.29M | 55.37M | 164.82M | 72.91M | 55.13M |
|
Non-Current Debt
|
252.97M | | 364.59M | 188.52M | 227.64M | 257.83M | 280.99M | 330.50M | 384.01M | 443.52M | 515.34M | 595.08M | 594.63M | 600.21M | 588.28M | 477.12M | 473.96M | 477.61M | 477.61M | 477.61M | 477.61M | 601.12M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 22.62M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M |
|
Non-Current Deferred Tax Liability
|
182.85M | | 189.67M | 1.51M | 1.85M | 1.90M | 1.61M | 1.49M | 1.39M | 1.57M | 1.71M | 1.78M | 1.74M | 1.83M | 1.94M | 2.10M | 2.22M | 2.27M | 2.34M | 1.63M | 1.66M | 1.68M | 1.69M | 1.63M | 1.65M | 1.65M | 1.67M | 1.53M | 1.54M | 1.57M | 1.63M | 1.51M | 1.53M | 1.52M | 1.49M | 1.67M | 1.66M | 1.64M | 1.64M | 1.66M | 1.63M | 1.66M | 1.68M | 1.57M | 1.55M | 1.57M | 1.58M | 1.52M |
|
Other Non-Current Liabilities
|
0.96M | | 0.97M | 0.01M | 0.01M | 0.03M | 0.04M | 0.22M | 0.09M | 0.42M | 0.64M | 0.24M | 0.12M | 0.14M | 0.17M | 0.08M | 0.11M | 0.11M | 0.15M | 0.05M | | 1.27M | 1.11M | 2.08M | 1.15M | 0.95M | 0.74M | 0.56M | 0.38M | 0.21M | 0.04M | | | | | | | | | 3.31M | 2.95M | 2.41M | 2.55M | 2.35M | 2.05M | 2.18M | 1.86M | 1.98M |
|
Total Non-Current Liabilities
|
585.08M | | 697.54M | 224.98M | 261.47M | 294.31M | 337.00M | 388.50M | 443.09M | 518.43M | 687.84M | 644.44M | 634.14M | 648.68M | 626.61M | 524.14M | 516.42M | 517.17M | 527.56M | 545.82M | 528.04M | 650.05M | 437.68M | 442.24M | 440.17M | 431.99M | 432.43M | 442.89M | 440.97M | 443.82M | 449.96M | 455.74M | 508.00M | | | | 468.27M | | | 476.93M | 457.64M | 444.42M | 450.96M | 454.53M | 456.59M | 566.06M | 474.16M | 456.32M |
|
Total Liabilities
|
586.04M | -407.09M | 698.51M | 224.99M | 261.49M | 294.34M | 337.04M | 388.71M | 443.18M | 518.85M | 688.48M | 644.68M | 634.26M | 648.82M | 626.77M | 524.22M | 516.53M | 517.28M | 527.71M | 545.87M | 528.04M | 651.33M | 438.79M | 444.32M | 441.32M | 432.94M | 433.17M | 443.45M | 441.35M | 444.03M | 450.00M | 455.74M | 508.00M | 478.13M | 493.19M | 479.00M | 468.27M | 452.80M | 467.63M | 480.24M | 460.59M | 446.83M | 453.51M | 456.88M | 458.64M | 568.25M | 476.02M | 458.30M |
|
Total Debt
|
252.97M | | 364.59M | 188.52M | 227.64M | 257.83M | 280.99M | 330.50M | 384.01M | 443.52M | 515.34M | 595.08M | 594.63M | 600.21M | 588.28M | 477.12M | 473.96M | 477.61M | 477.61M | 477.61M | 477.61M | 601.12M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 22.62M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M | 399.67M |
|
Common Equity
|
455.43M | 407.09M | 376.54M | 797.29M | 834.95M | 830.62M | 826.38M | 836.47M | 847.17M | 865.22M | 863.75M | 891.98M | 920.96M | 907.99M | 895.80M | 993.48M | 998.75M | 975.32M | 964.47M | 949.13M | 934.08M | 979.95M | 972.11M | 962.73M | 952.13M | 950.09M | 935.85M | 938.83M | 915.14M | 913.11M | 951.76M | 904.82M | 972.70M | 976.23M | 968.94M | 952.16M | 903.71M | 889.88M | 867.96M | 861.27M | 856.25M | 848.25M | 834.85M | 837.81M | 829.31M | 803.11M | 831.16M | 813.31M |
|
Shareholder's Equity
|
455.43M | 407.09M | 376.54M | 797.29M | 834.95M | 830.62M | 826.38M | 836.47M | 847.17M | 865.22M | 863.75M | 891.98M | 920.96M | 907.99M | 895.80M | 993.48M | 998.75M | 975.32M | 964.47M | 949.13M | 934.08M | 979.95M | 972.11M | 962.73M | 952.13M | 950.09M | 935.85M | 938.83M | 915.14M | 913.11M | 951.76M | 904.82M | 972.70M | 976.23M | 968.94M | 952.16M | 903.71M | 889.88M | 867.96M | 861.27M | 856.25M | 848.25M | 834.85M | 837.81M | 829.31M | 803.11M | 831.16M | 813.31M |
|
Liabilities and Shareholders Equity
|
1,041.47M | | 1,075.05M | 1,022.27M | 1,096.43M | 1,124.96M | 1,163.42M | 1,225.19M | 1,290.35M | 1,384.08M | 1,552.23M | 1,536.66M | 1,555.23M | 1,556.80M | 1,522.58M | 1,517.70M | 1,515.28M | 1,492.60M | 1,492.17M | 1,495.00M | 1,462.12M | 1,631.27M | 1,410.90M | 1,407.06M | 1,393.46M | 1,383.03M | 1,369.03M | 1,382.28M | 1,356.49M | 1,357.13M | 1,401.76M | 1,360.56M | 1,480.70M | 1,454.37M | 1,462.13M | 1,431.17M | 1,371.98M | 1,342.68M | 1,335.59M | 1,341.51M | 1,316.84M | 1,295.08M | 1,288.36M | 1,294.69M | 1,287.96M | 1,371.35M | 1,307.19M | 1,271.61M |
|
Retained Earnings
|
| | | -242.57M | | -242.57M | -242.57M | -0.17M | 0.28M | -0.45M | -0.62M | -0.22M | 0.20M | 0.29M | 0.24M | 0.23M | 0.28M | 0.30M | 0.12M | | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M | -242.57M |
|
Treasury Shares
|
| | | | 0.00M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.02M | | | | 0.01M | | | | 0.02M | | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.01M | | | |