|
Cash & Equivalents
|
| 8.62M | 4.77M | 2.94M | 4.53M | 7.47M | 2.64M | 18.05M | 4.13M | 6.74M | 2.27M | 13.71M | 20.20M | 9.30M | 2.79M | 2.67M | 2.44M | 7.48M | 4.05M | 6.64M | 11.53M | 15.86M | 14.69M | 17.96M | 26.33M | 43.04M | 85.13M | 37.79M | 41.00M |
|
Cash & Current Investments
|
| 8.62M | 4.77M | 2.94M | 4.53M | 7.47M | 2.64M | 18.05M | 4.13M | 6.74M | 2.27M | 13.71M | 20.20M | 9.30M | 2.79M | 2.67M | 2.44M | 7.48M | 4.05M | 6.64M | 11.53M | 15.86M | 14.69M | 17.96M | 26.33M | 43.04M | 85.13M | 37.79M | 41.00M |
|
Receivables - Net
|
| 40.12M | 34.99M | 38.72M | 43.90M | 45.96M | 40.91M | 41.74M | 44.37M | 44.34M | 39.18M | 41.80M | 44.52M | 49.03M | 48.20M | 56.62M | 58.81M | 62.88M | 53.02M | 62.83M | 67.20M | 62.98M | | | | | | | |
|
Receivables
|
| 40.12M | 34.99M | 38.72M | 43.90M | 45.96M | 40.91M | 41.74M | 44.37M | 44.34M | 39.18M | 41.80M | 44.52M | 49.03M | 48.20M | 56.62M | 58.81M | 62.88M | 53.02M | 62.83M | 67.20M | 62.98M | | | | | | | |
|
Inventory
|
| 3.81M | 3.93M | 3.96M | 4.20M | 5.25M | 5.83M | 5.09M | 5.34M | 4.63M | 4.71M | 4.55M | 4.60M | 4.90M | 5.14M | 5.32M | 5.01M | 5.53M | 6.59M | 6.35M | 6.67M | 6.73M | 6.23M | 6.20M | 6.57M | 5.92M | 6.20M | 6.16M | 7.45M |
|
Prepaid Assets
|
| 3.95M | 7.78M | 6.78M | 4.56M | 3.38M | 8.36M | 6.97M | 4.63M | 2.69M | 8.08M | 7.20M | 5.18M | 4.11M | 10.42M | 8.67M | 5.68M | 5.17M | 12.52M | 10.18M | 12.50M | 8.70M | 9.24M | 18.39M | 13.36M | 6.96M | 6.59M | 11.23M | 11.92M |
|
Current Assets
|
| 56.50M | 51.47M | 52.38M | 57.19M | 62.76M | 59.11M | 72.27M | 63.23M | 60.01M | 55.68M | 67.62M | 74.89M | 67.62M | 66.87M | 73.63M | 72.33M | 81.56M | 76.29M | 86.00M | 97.90M | 94.27M | 79.63M | 99.46M | 102.47M | 112.36M | 140.91M | 103.55M | 112.77M |
|
Property, Plant & Equipment (Net)
|
| 201.91M | 228.14M | 297.08M | 297.08M | 307.42M | 310.98M | 307.11M | 305.90M | 304.25M | 304.63M | 304.87M | 314.59M | 337.77M | 357.67M | 371.61M | 385.25M | 419.38M | 422.80M | 429.15M | 427.08M | 427.65M | 432.67M | 426.88M | 423.49M | 415.73M | 408.61M | 412.97M | 414.91M |
|
Goodwill
|
1.89M | 74.66M | 238.81M | 237.44M | 277.05M | 185.78M | 277.10M | 222.47M | 223.56M | 223.15M | 224.78M | 225.01M | 225.16M | 224.70M | 224.19M | 222.40M | 221.62M | 220.25M | 221.91M | 222.43M | 223.00M | 221.52M | 222.74M | 222.29M | 222.96M | 223.00M | 222.16M | 224.00M | 223.74M |
|
Intangibles
|
| 63.55M | 220.70M | 222.45M | 252.75M | 254.73M | 255.26M | 254.03M | 255.13M | 254.72M | 256.35M | 256.58M | 256.74M | 256.50M | 257.56M | 257.96M | 255.37M | 256.50M | 258.16M | 259.49M | 260.06M | 258.57M | 258.57M | 258.57M | 258.57M | 258.57M | 258.57M | 258.57M | 258.57M |
|
Goodwill & Intangibles
|
1.89M | 138.20M | 459.51M | 459.89M | 529.80M | 440.51M | 532.36M | 476.51M | 478.69M | 477.87M | 481.12M | 481.59M | 481.90M | 481.20M | 481.75M | 480.36M | 476.99M | 476.74M | 480.07M | 481.93M | 483.06M | 480.09M | 481.32M | 480.87M | 481.54M | 481.57M | 480.73M | 482.57M | 482.32M |
|
Long-Term Deferred Tax
|
| 39.00M | 76.50M | 75.90M | 71.20M | 69.00M | 68.50M | 65.30M | 69.30M | 68.00M | 65.60M | 65.60M | 67.20M | 70.60M | 70.20M | 70.00M | 71.70M | 74.20M | 74.90M | 76.10M | 79.40M | 80.80M | 79.40M | | | | | | |
|
Other Non-Current Assets
|
| 0.65M | 1.20M | 1.29M | 2.30M | 1.81M | 1.76M | 1.84M | 1.78M | 1.75M | 2.20M | 2.09M | 1.98M | 2.17M | 2.06M | 2.02M | 1.98M | 2.03M | 2.03M | 1.97M | 13.29M | 14.25M | 12.49M | 4.51M | 4.39M | 12.58M | 10.82M | 11.44M | 11.37M |
|
Non-Current Assets
|
| 201.91M | 228.14M | 244.86M | 297.08M | 307.42M | 310.98M | 307.11M | 305.90M | 304.25M | 304.63M | 304.87M | 314.59M | 337.77M | 357.67M | 371.61M | 385.25M | 419.38M | 805.78M | 429.15M | 427.08M | 427.65M | 432.67M | 426.88M | 423.49M | 415.73M | 408.61M | 412.97M | 414.91M |
|
Assets
|
| 370.14M | 735.45M | 747.68M | 865.36M | 871.37M | 864.01M | 804.17M | 787.52M | 773.76M | 766.02M | 771.51M | 781.97M | 792.66M | 806.12M | 818.64M | 824.47M | 887.49M | 882.07M | 896.28M | 914.01M | 904.52M | 894.77M | 894.71M | 890.79M | 897.99M | 912.88M | 878.79M | 886.03M |
|
Accounts Payables
|
| 5.19M | 5.54M | 6.80M | 6.79M | 7.41M | 7.87M | 7.22M | 5.91M | 6.59M | 5.59M | 6.62M | 6.68M | 10.71M | 7.46M | 9.62M | 9.06M | 8.36M | 5.75M | 7.72M | 7.25M | 8.91M | 5.34M | 8.42M | 7.91M | 7.67M | 4.12M | 12.34M | 8.06M |
|
Notes Payables
|
| | 17.85M | 17.85M | 20.89M | 20.89M | 20.89M | 20.89M | 20.89M | 20.89M | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 53.13M | | |
|
Payables
|
| 5.19M | 23.39M | 24.65M | 27.68M | 28.30M | 28.76M | 28.11M | 26.80M | 27.48M | 5.59M | 6.62M | 6.68M | 10.71M | 7.46M | 9.62M | 9.06M | 8.36M | 5.75M | 7.72M | 7.25M | 8.91M | 5.34M | 8.42M | 7.91M | 7.67M | 57.25M | 12.34M | 8.06M |
|
Accumulated Expenses
|
| 18.83M | 18.05M | 23.41M | 18.94M | 28.11M | 14.33M | 20.64M | 21.49M | 18.88M | 15.53M | 21.62M | 23.57M | 23.94M | 28.09M | 24.21M | 36.00M | 32.16M | 30.08M | 23.32M | 36.25M | 34.75M | 36.66M | 35.96M | 38.74M | 28.67M | 74.38M | 27.07M | 36.02M |
|
Other Accumulated Expenses
|
| 4.74M | 5.35M | 5.59M | 6.32M | 6.11M | 5.42M | 7.72M | 8.40M | 7.81M | 8.67M | 9.79M | 6.87M | 7.47M | 7.02M | 8.08M | 8.92M | 3.88M | 9.33M | 0.48M | 4.37M | 3.85M | 3.88M | 3.33M | 4.62M | 3.96M | 3.09M | | |
|
Short term Debt
|
| 62.99M | 17.27M | 31.85M | 31.33M | 23.55M | 38.66M | 39.21M | 12.99M | 1.76M | 7.69M | 1.09M | | 52.13M | 16.21M | 29.87M | 16.88M | 52.13M | 50.25M | 60.95M | 35.70M | 18.95M | 13.02M | 16.43M | | 0.02M | | | |
|
Current Leases
|
| 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 4.00M | 4.74M | 4.65M | 4.65M | 4.74M | 4.90M | 4.67M | 4.80M | 4.82M | 4.94M | 4.86M | 5.01M |
|
Current Taxes
|
| 1.15M | 4.09M | 4.48M | 1.05M | 1.15M | 1.30M | 1.15M | 1.35M | 1.05M | 0.47M | 0.60M | 0.65M | 0.27M | 0.39M | 0.43M | 0.22M | 0.18M | 0.56M | 0.75M | 0.74M | 1.85M | 2.60M | 1.70M | 0.36M | 0.85M | 1.57M | 1.86M | 0.88M |
|
Total Current Liabilities
|
| 96.41M | 66.79M | 91.24M | 87.78M | 92.09M | 88.94M | 98.35M | 73.91M | 62.31M | 40.31M | 40.87M | 43.37M | 48.24M | 61.03M | 74.00M | 73.61M | 110.28M | 102.92M | 110.76M | 100.28M | 83.98M | 72.36M | 79.97M | 66.61M | 56.33M | 93.23M | 57.89M | 64.37M |
|
Capital Leases
|
| 0.57M | 0.55M | 0.52M | 0.50M | 0.48M | 0.45M | 0.43M | 0.41M | 0.38M | 0.36M | 0.33M | 0.30M | 0.28M | 0.25M | 0.22M | 0.20M | 0.17M | 0.14M | 0.11M | 0.08M | 0.05M | 0.01M | | | | | | |
|
Non-Current Debt
|
| 173.47M | 319.98M | 316.55M | 365.16M | 360.94M | 356.70M | 352.45M | 348.18M | 343.91M | 368.04M | 368.39M | 368.74M | 369.08M | 369.43M | 369.78M | 370.13M | 370.48M | 370.82M | 371.17M | 371.52M | 371.87M | 372.22M | 372.56M | 372.91M | 373.26M | 417.06M | 417.35M | 417.63M |
|
Preferred Stock Liabilities
|
| | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Minority Interest
|
| 14.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 39.01M | 76.52M | 75.86M | 71.18M | 69.05M | 68.55M | 65.33M | 69.26M | 68.02M | 65.62M | 65.62M | 67.17M | 70.57M | 70.22M | 70.01M | 71.70M | 74.22M | 74.93M | 76.12M | 79.36M | 80.79M | 79.43M | 80.49M | 84.05M | 86.65M | 84.48M | 84.40M | 86.19M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 20.98M | 19.28M | 21.07M | 21.18M | 20.46M | 24.25M | 22.82M | 22.24M | 21.72M | 21.09M | 20.42M | 19.78M |
|
Other Non-Current Liabilities
|
| 1.50M | 29.04M | 17.57M | 13.02M | 6.77M | 7.16M | 3.90M | 6.64M | 7.03M | 7.03M | 18.48M | 18.23M | 16.92M | 16.92M | 14.45M | 7.03M | 7.03M | 2.47M | | 12.84M | 14.14M | 13.55M | 5.57M | 5.30M | 13.32M | 11.30M | 11.89M | 11.74M |
|
Total Non-Current Liabilities
|
| 307.95M | 463.83M | 484.18M | 524.62M | 522.55M | 514.64M | 516.57M | 491.75M | 474.62M | 474.33M | 475.20M | 479.58M | 488.17M | 500.93M | 514.01M | 515.63M | 576.13M | 568.09M | | 572.42M | 557.14M | 548.28M | 555.85M | 545.82M | 537.95M | 615.85M | 580.05M | 587.97M |
|
Total Liabilities
|
| 309.45M | 492.88M | 501.75M | 537.64M | 529.32M | 521.80M | 520.47M | 498.39M | 481.65M | 481.36M | 493.69M | 497.80M | 505.09M | 517.85M | 528.46M | 522.66M | 583.16M | 570.57M | 579.24M | 585.26M | 571.28M | 561.83M | 561.41M | 551.11M | 551.27M | 627.15M | 591.95M | 599.71M |
|
Total Debt
|
| 236.46M | 337.25M | 348.40M | 396.50M | 384.49M | 395.36M | 391.66M | 361.17M | 345.67M | 375.73M | 369.48M | 368.74M | 421.22M | 385.64M | 399.65M | 387.01M | 422.61M | 421.07M | 432.12M | 407.22M | 390.82M | 385.24M | 388.99M | 372.91M | 373.28M | 417.06M | 417.35M | 417.63M |
|
Common Equity
|
43.03M | 46.02M | 217.57M | 220.93M | 302.72M | 317.05M | 317.22M | 258.70M | 264.13M | 267.11M | 259.66M | 252.83M | 259.16M | 262.57M | 263.27M | 265.18M | 276.81M | 279.33M | 286.50M | 292.04M | 303.75M | 308.24M | 307.94M | 308.30M | 314.68M | 321.71M | 260.74M | 261.85M | 261.32M |
|
Shareholder's Equity
|
43.03M | 46.02M | 217.57M | 220.93M | 302.72M | 317.05M | 317.22M | 258.70M | 264.13M | 267.11M | 259.66M | 252.83M | 259.16M | 262.57M | 263.27M | 265.18M | 276.81M | 279.33M | 286.50M | 292.04M | 303.75M | 308.24M | 307.94M | 308.30M | 314.68M | 321.71M | 260.74M | 261.85M | 261.32M |
|
Liabilities and Shareholders Equity
|
| 370.14M | 735.45M | 747.68M | 865.36M | 871.37M | 864.01M | 804.17M | 787.52M | 773.76M | 766.02M | 771.51M | 781.97M | 792.66M | 806.12M | 818.64M | 824.47M | 887.49M | 882.07M | 896.28M | 914.01M | 904.52M | 894.77M | 894.71M | 890.79M | 897.99M | 912.88M | 878.79M | 886.03M |
|
Treasury Shares
|
| | | | | 5.76M | | | | 3.74M | | 3.52M | 3.52M | 3.07M | 3.35M | 3.03M | 0.06M | 2.35M | 0.76M | 1.10M | 1.30M | 1.33M | 0.04M | 0.21M | 0.58M | 1.00M | 0.30M | 1.31M | 1.90M |
|
Retained Earnings
|
| 26.70M | -28.34M | -52.76M | -45.44M | -38.59M | -41.72M | -97.44M | -97.19M | -99.84M | -112.13M | -122.98M | -118.34M | -114.91M | -113.73M | -107.75M | -94.77M | -86.24M | -79.76M | -74.17M | -63.84M | -54.45M | -58.27M | -55.23M | -47.67M | -38.24M | -94.01M | -94.02M | -90.32M |