|
Cash & Equivalents
|
36.50M | 124.00M | 91.10M | 54.20M | 70.90M | 84.50M | 25.30M | 21.40M | 43.80M | 52.80M | 39.20M | 20.90M | 23.00M | 42.90M | 39.90M | 46.20M | 49.50M | 58.00M | 40.10M | 36.70M | 43.70M | 64.80M |
|
Short-term Investments
|
1.50M | 1.40M | 1.60M | 1.70M | 4.20M | 6.10M | 2.90M | 2.60M | 3.10M | 1.10M | 1.00M | 1.30M | 2.10M | 0.30M | 0.60M | 1.00M | 0.40M | 1.30M | 2.10M | 2.30M | 2.90M | 1.70M |
|
Cash & Current Investments
|
38.00M | 125.40M | 92.70M | 55.90M | 75.10M | 90.60M | 28.20M | 24.00M | 46.90M | 53.90M | 40.20M | 22.20M | 25.10M | 43.20M | 40.50M | 47.20M | 49.90M | 59.30M | 42.20M | 39.00M | 46.60M | 66.50M |
|
Receivables - Other
|
| 13.40M | | | 15.50M | 12.30M | 9.20M | 10.70M | 15.80M | 17.30M | 11.20M | 14.30M | 18.90M | 12.40M | 13.10M | 12.90M | 13.80M | 15.30M | 16.50M | 13.10M | 18.60M | 14.60M |
|
Inventory
|
| 38.60M | | | 66.60M | 48.20M | 79.30M | 90.60M | 92.70M | 73.10M | 76.80M | 96.00M | 87.80M | 70.80M | 85.90M | 94.90M | 83.80M | 91.20M | 122.70M | 112.80M | 103.40M | 80.60M |
|
Prepaid Assets
|
| 8.80M | | | 12.40M | 11.60M | 11.30M | 7.80M | 8.30M | 11.10M | 10.10M | 9.90M | 8.60M | 9.10M | 9.10M | 8.20M | 8.30M | 9.40M | 9.50M | 8.10M | 9.10M | 8.50M |
|
Current Assets
|
| 248.10M | | | 250.00M | 247.10M | 245.70M | 255.10M | 267.80M | 228.10M | 215.60M | 238.10M | 243.90M | 220.10M | 244.50M | 276.30M | 271.10M | 279.00M | 297.20M | 297.10M | 284.70M | 262.20M |
|
Property, Plant & Equipment (Net)
|
| 379.10M | | | 418.60M | 424.20M | 436.10M | 438.20M | 473.30M | 489.70M | 511.60M | 521.10M | 528.00M | 523.20M | 525.20M | 523.10M | 520.50M | 523.40M | 528.40M | 535.80M | 538.80M | 542.20M |
|
Long-Term Investments
|
| 46.70M | | | 49.40M | 52.70M | 51.90M | 52.80M | 26.00M | 27.10M | 25.50M | 26.10M | 29.40M | 31.00M | 28.60M | 29.60M | 31.00M | 33.00M | 33.50M | 32.90M | 32.90M | 34.80M |
|
Goodwill
|
| 76.40M | | | 76.40M | 76.40M | 76.40M | 76.40M | 88.90M | 39.40M | 39.40M | 39.40M | 39.40M | 26.90M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M |
|
Intangibles
|
| | | | | | | | 2.80M | 2.00M | 0.80M | 0.80M | 0.80M | 0.50M | 0.20M | | | | | | | |
|
Goodwill & Intangibles
|
| 76.40M | | | 76.40M | 76.40M | 76.40M | 76.40M | 91.70M | 41.40M | 40.20M | 40.20M | 40.20M | 27.40M | 39.60M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M | 39.40M |
|
Long-Term Deferred Tax
|
| 4.40M | | | 7.10M | 7.60M | 7.60M | 7.70M | 8.20M | 8.10M | 8.30M | 8.60M | 8.90M | 8.50M | 8.70M | 8.80M | 9.00M | 9.70M | 9.40M | 9.60M | 9.80M | 10.20M |
|
Other Non-Current Assets
|
| 18.10M | | | 18.10M | 19.80M | 18.70M | 19.50M | 19.90M | 19.70M | 21.60M | 21.80M | 19.60M | 19.70M | 19.50M | 19.60M | 19.80M | 19.20M | 23.20M | 26.90M | 27.30M | 26.50M |
|
Non-Current Assets
|
| 20.10M | | | 571.40M | 21.50M | 635.30M | 645.70M | 686.60M | 40.90M | 681.40M | 692.50M | 700.50M | 69.90M | 71.40M | 70.70M | 69.90M | 74.20M | 80.70M | 83.30M | 81.20M | 82.70M |
|
Assets
|
| 777.30M | | | 821.40M | 873.50M | 881.00M | 900.80M | 954.40M | 879.50M | 897.00M | 930.60M | 944.40M | 914.80M | 937.50M | 966.90M | 959.90M | 971.50M | 997.80M | 1,010.50M | 1,002.40M | 983.00M |
|
Accounts Payables
|
| 20.50M | | | 26.70M | 22.80M | 36.90M | 58.00M | 42.70M | 34.40M | 30.50M | 32.40M | 43.40M | 27.20M | 36.90M | 49.20M | 55.30M | 50.30M | 60.60M | 58.70M | 46.40M | 47.30M |
|
Notes Payables
|
| | | | | | | | | 2.50M | | | 2.80M | 2.80M | 0.50M | 0.50M | 3.00M | 3.00M | | | 2.90M | 4.50M |
|
Payables
|
| 20.50M | | | 26.70M | 22.80M | 36.90M | 58.00M | 42.70M | 36.90M | 30.50M | 32.40M | 46.20M | 30.00M | 37.40M | 49.70M | 58.30M | 53.30M | 60.60M | 58.70M | 49.30M | 51.80M |
|
Accumulated Expenses
|
| 28.30M | | | 30.10M | 28.80M | 41.00M | 28.90M | 29.00M | 30.10M | 29.40M | 30.00M | 26.10M | 26.40M | 29.10M | 32.60M | 28.90M | 39.90M | 46.30M | 37.50M | 38.60M | 38.90M |
|
Short term Debt
|
| 7.40M | | | 8.80M | 8.80M | 8.80M | 8.80M | 8.80M | 3.50M | 3.60M | 3.60M | 3.60M | 3.40M | 3.30M | 3.10M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.50M |
|
Current Leases
|
| 1.20M | | | 1.20M | 3.60M | 3.90M | 3.90M | 4.50M | 4.70M | 4.90M | 5.60M | 6.40M | 6.60M | 7.00M | 6.10M | 5.80M | 6.40M | 7.20M | 6.70M | 6.80M | 6.90M |
|
Current Taxes
|
| 1.70M | | | 2.90M | 1.90M | 1.80M | 1.80M | 3.20M | 1.00M | 0.50M | 0.80M | 1.30M | 1.60M | 2.80M | 1.70M | 5.10M | 7.70M | 3.00M | 1.30M | 5.40M | 6.80M |
|
Total Current Liabilities
|
| 77.90M | | | 93.70M | 89.20M | 115.10M | 128.80M | 123.50M | 101.70M | 95.50M | 104.30M | 114.80M | 97.50M | 107.90M | 121.70M | 133.90M | 149.10M | 169.70M | 149.90M | 139.90M | 134.50M |
|
Capital Leases
|
| 3.30M | | | 2.40M | 2.20M | 1.90M | 1.70M | 1.50M | 1.40M | 15.30M | 15.10M | 14.80M | 14.70M | 20.10M | 19.90M | 21.40M | 21.50M | 21.60M | 21.70M | 21.70M | 22.00M |
|
Non-Current Debt
|
| 166.70M | | | 159.70M | 155.10M | 152.90M | 150.70M | 148.50M | 136.90M | 146.00M | 170.20M | 164.30M | 148.60M | 152.80M | 167.10M | 131.40M | 110.70M | 114.90M | 144.20M | 128.50M | 92.80M |
|
Minority Interest
|
| | | | | | | | 19.70M | 20.80M | 20.00M | 20.30M | 20.70M | 24.70M | 26.70M | 26.70M | 26.40M | 29.80M | 32.10M | 32.00M | 31.80M | 32.60M |
|
Non-Current Deferred Tax Liability
|
| 30.70M | | | 35.30M | 36.80M | 26.80M | 26.80M | 29.70M | 42.40M | 29.00M | 28.90M | 28.90M | 43.60M | 22.80M | 22.70M | 22.70M | 41.20M | 16.50M | 16.50M | 16.50M | 43.90M |
|
Operating Leases
|
| | | | | 49.40M | 41.60M | 47.80M | 65.40M | 71.20M | 72.60M | 72.90M | 72.70M | 94.90M | 70.30M | 69.10M | 68.40M | 98.20M | 66.40M | 68.30M | 68.90M | 99.50M |
|
Other Non-Current Liabilities
|
| 24.30M | | | 23.10M | 20.00M | 17.90M | 17.10M | 19.40M | 19.20M | 21.40M | 22.10M | 23.70M | 26.40M | 27.70M | 23.30M | 25.30M | 26.00M | 23.60M | 24.70M | 25.50M | 26.30M |
|
Total Non-Current Liabilities
|
| 10.60M | | | 294.60M | 6.80M | 341.80M | 358.90M | 371.70M | 7.60M | 361.50M | 397.10M | 400.30M | 25.40M | 29.70M | 24.90M | 27.90M | 27.90M | 25.00M | 26.10M | 25.50M | 25.50M |
|
Total Liabilities
|
-378.40M | 303.80M | -477.10M | -485.00M | 317.70M | 339.30M | 359.70M | 376.00M | 391.10M | 356.60M | 382.90M | 419.20M | 424.00M | 386.50M | 405.70M | 426.90M | 406.20M | 394.40M | 414.90M | 426.20M | 401.90M | 363.10M |
|
Total Debt
|
| 174.10M | | | 168.50M | 163.90M | 161.70M | 159.50M | 157.30M | 140.40M | 149.60M | 173.80M | 167.90M | 152.00M | 156.10M | 170.20M | 134.40M | 113.70M | 117.90M | 147.20M | 131.50M | 97.30M |
|
Common Equity
|
378.40M | 473.50M | 477.10M | 485.00M | 503.70M | 534.20M | 521.30M | 524.80M | 563.30M | 522.90M | 514.10M | 511.40M | 520.40M | 528.30M | 531.80M | 540.00M | 553.70M | 577.10M | 582.90M | 584.30M | 600.50M | 619.90M |
|
Shareholder's Equity
|
378.40M | 473.50M | 477.10M | 485.00M | 503.70M | 534.20M | 521.30M | 524.80M | 563.30M | 522.90M | 514.10M | 511.40M | 520.40M | 528.30M | 531.80M | 540.00M | 553.70M | 577.10M | 582.90M | 584.30M | 600.50M | 619.90M |
|
Liabilities and Shareholders Equity
|
| 777.30M | | | 821.40M | 873.50M | 881.00M | 900.80M | 954.40M | 879.50M | 897.00M | 930.60M | 944.40M | 914.80M | 937.50M | 966.90M | 959.90M | 971.50M | 997.80M | 1,010.50M | 1,002.40M | 983.00M |
|
Retained Earnings
|
| 251.20M | | | 279.20M | 309.00M | 295.60M | 298.00M | 316.40M | 274.40M | 265.60M | 261.00M | 267.60M | 271.00M | 271.00M | 278.00M | 290.40M | 307.70M | 311.30M | 309.20M | 323.90M | 339.30M |
|
Treasury Shares
|
| 0.06M | | | | 0.04M | | | | 0.28M | | | | 0.60M | | | | | | | | 6.10M |