|
Cash & Equivalents
|
1.64M | 2.42M | 1.12M | 1.11M | 1.38M | 3.60M | 1.45M | 12.92M | 7.46M | 17.84M | 7.20M | 5.84M | 11.06M | 31.21M | 8.04M | 7.30M | 9.43M | 19.13M | 9.02M | 7.37M | 9.41M | 50.61M | 16.61M | 22.74M | 13.22M | 45.45M | 69.56M | 83.12M | 35.67M | 76.34M | 73.15M | 49.64M | 39.55M | 114.71M | 20.67M | 16.01M | 19.69M | 50.39M | 18.19M | 17.10M | 38.66M | 107.17M | 75.85M | 83.39M | 37.38M | 152.91M | 69.77M | 95.32M | 64.73M |
|
Cash & Current Investments
|
1.64M | 2.42M | 1.12M | 1.11M | 1.38M | 3.60M | 1.45M | 12.92M | 7.46M | 17.84M | 7.20M | 5.84M | 11.06M | 31.21M | 8.04M | 7.30M | 9.43M | 19.13M | 9.02M | 7.37M | 9.41M | 50.61M | 16.61M | 22.74M | 13.22M | 45.45M | 69.56M | 83.12M | 35.67M | 76.34M | 73.15M | 49.64M | 39.55M | 114.71M | 20.67M | 16.01M | 19.69M | 50.39M | 18.19M | 17.10M | 38.66M | 107.17M | 75.85M | 83.39M | 37.38M | 152.91M | 69.77M | 95.32M | 64.73M |
|
Receivables - Net
|
| | 2.19M | | 1.84M | 4.51M | 3.86M | 3.00M | 4.49M | 5.73M | 4.13M | 3.46M | 4.57M | 6.55M | 4.35M | 4.14M | 6.25M | 6.39M | 4.39M | 5.44M | 4.45M | 8.01M | 8.10M | 6.55M | 7.39M | 11.24M | 12.09M | 10.70M | 13.28M | 13.88M | 12.77M | 10.00M | 13.20M | 7.89M | 9.66M | 9.24M | 11.06M | 14.81M | 13.14M | 11.80M | 9.32M | 10.38M | 9.96M | 7.92M | 7.89M | 10.24M | 10.26M | 8.53M | 10.10M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 2.70M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 2.19M | | 1.84M | 4.51M | 3.86M | 3.00M | 4.49M | 5.73M | 4.13M | 3.46M | 4.57M | 6.55M | 4.35M | 4.14M | 8.95M | 6.59M | 4.39M | 5.44M | 4.45M | 8.01M | 8.10M | 6.55M | 7.39M | 11.24M | 12.09M | 10.70M | 13.28M | 13.88M | 12.77M | 10.00M | 13.20M | 7.89M | 9.66M | 9.24M | 11.06M | 14.81M | 13.14M | 11.80M | 9.32M | 10.38M | 9.96M | 7.92M | 7.89M | 10.24M | 10.26M | 8.53M | 10.10M |
|
Inventory
|
| | 102.70M | | 119.45M | 121.86M | 129.31M | 136.41M | 177.98M | 174.06M | 176.34M | 179.22M | 190.76M | 180.03M | 189.10M | 192.34M | 211.75M | 207.54M | 211.47M | 204.43M | 230.09M | 225.24M | 240.73M | 253.90M | 301.74M | 275.35M | 288.72M | 261.55M | 260.94M | 246.01M | 275.76M | 296.76M | 350.27M | 385.64M | 474.30M | 534.38M | 641.02M | 592.15M | 589.49M | 566.29M | 585.57M | 563.38M | 599.12M | 627.11M | 712.99M | 690.28M | 747.19M | 774.06M | 855.10M |
|
Current Deferred Tax Assets
|
| | 4.75M | | | | 5.36M | | | | 6.15M | | | | 9.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 8.69M | | 13.65M | 7.51M | 10.66M | 9.61M | 17.01M | 9.09M | 15.56M | 16.00M | 16.59M | 16.73M | 22.82M | 14.39M | 14.14M | 12.28M | 16.25M | 17.45M | 20.09M | 14.35M | 11.90M | 12.89M | 16.25M | 13.85M | 14.28M | 13.47M | 14.43M | 15.01M | 12.78M | 20.05M | 38.07M | 54.26M | 37.20M | 57.78M | 42.98M | 51.52M | 48.34M | 36.83M | 39.04M | 54.20M | 44.72M | 37.57M | 48.85M | 45.94M | 36.74M | 30.84M | 37.34M |
|
Current Assets
|
| | 114.70M | | 136.32M | 137.47M | 145.28M | 161.95M | 206.93M | 206.72M | 203.22M | 204.53M | 222.98M | 234.53M | 224.30M | 218.19M | 241.57M | 245.33M | 241.13M | 234.70M | 264.03M | 298.21M | 277.34M | 296.07M | 338.59M | 345.89M | 384.65M | 368.85M | 324.32M | 351.23M | 374.46M | 376.46M | 441.09M | 562.50M | 541.83M | 617.41M | 714.74M | 708.88M | 669.17M | 632.02M | 672.60M | 735.13M | 729.65M | 755.98M | 807.11M | 899.38M | 863.96M | 908.74M | 967.27M |
|
Property, Plant & Equipment (Net)
|
| | 21.45M | | 23.48M | 27.02M | 30.05M | 34.54M | 64.75M | 72.56M | 76.08M | 76.44M | 81.12M | 82.35M | 82.71M | 84.39M | 85.77M | 88.04M | 89.21M | 93.18M | 95.01M | 97.21M | 98.66M | 93.73M | 98.13M | 102.60M | 109.60M | 109.33M | 107.76M | 109.79M | 110.44M | 114.57M | 124.02M | 136.72M | 155.25M | 177.45M | 204.27M | 231.65M | 257.14M | 275.97M | 293.70M | 308.08M | 323.67M | 346.67M | 368.29M | 398.16M | 422.08M | 430.39M | 466.27M |
|
Goodwill
|
| | 93.10M | | 93.10M | 93.10M | 93.10M | 93.10M | 191.91M | 191.91M | 193.10M | 193.09M | 193.09M | 193.09M | 193.09M | 193.09M | 193.09M | 193.09M | 193.09M | 2.76M | 195.86M | 195.86M | 195.86M | 195.90M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M |
|
Intangibles
|
| | 66.59M | | 58.41M | 66.59M | 66.59M | 66.60M | 76.87M | 76.87M | 73.70M | 73.70M | 73.70M | 73.70M | 71.28M | 71.28M | 71.28M | 71.28M | 67.19M | 67.30M | 67.30M | 67.30M | 66.21M | 61.20M | 61.54M | 61.54M | 61.04M | 61.04M | 61.04M | 61.04M | 61.04M | 61.04M | 61.04M | 61.04M | 61.02M | 61.02M | 61.02M | 61.02M | 61.02M | 61.02M | 61.02M | 61.02M | 59.02M | 59.02M | 59.02M | 59.02M | 58.70M | 58.70M | 59.00M |
|
Goodwill & Intangibles
|
| | 159.69M | | 151.51M | 159.69M | 159.69M | 159.70M | 268.79M | 268.79M | 266.80M | 266.80M | 266.80M | 266.80M | 264.37M | 264.37M | 264.37M | 264.37M | 260.28M | 70.06M | 263.15M | 263.15M | 262.07M | 257.10M | 259.05M | 259.05M | 258.54M | 258.54M | 258.54M | 258.54M | 258.54M | 258.54M | 258.54M | 258.54M | 258.52M | 258.52M | 258.52M | 258.52M | 258.52M | 258.52M | 258.52M | 258.52M | 256.52M | 256.52M | 256.52M | 256.52M | 256.20M | 256.20M | 256.50M |
|
Other Non-Current Assets
|
| | 2.90M | | 3.08M | 1.68M | 0.57M | 1.66M | 0.95M | 0.90M | 2.08M | 1.03M | 0.95M | 0.93M | 0.96M | 0.98M | 0.98M | 1.14M | 1.13M | 1.13M | 1.14M | 1.38M | 1.37M | 1.46M | 1.56M | 1.75M | 1.74M | 2.13M | 2.19M | 2.42M | 3.47M | 3.92M | 3.99M | 3.52M | 3.31M | 3.49M | 6.64M | 6.51M | 6.19M | 5.83M | 4.89M | 5.33M | 5.58M | 5.83M | 6.18M | 6.25M | 6.34M | 6.74M | 6.88M |
|
Non-Current Assets
|
| | 177.17M | | 178.07M | 179.56M | 180.85M | 185.81M | 323.82M | 330.93M | 336.11M | 334.87M | 338.92M | 339.62M | 341.28M | 342.61M | 343.68M | 345.89M | 346.81M | 353.46M | 355.15M | 357.44M | 358.73M | 514.53M | 524.23M | 530.95M | 540.06M | 534.61M | 539.99M | 540.94M | 559.12M | 574.04M | 596.33M | 625.47M | 658.02M | 703.80M | 771.20M | 803.57M | 848.21M | 874.45M | 905.60M | 938.38M | 975.94M | 1,018.48M | 1,059.67M | 1,113.64M | 1,154.06M | 1,185.08M | 1,289.24M |
|
Assets
|
| | 291.86M | | 314.39M | 317.04M | 326.13M | 347.75M | 530.75M | 537.66M | 539.33M | 539.40M | 561.90M | 574.15M | 565.58M | 560.80M | 585.25M | 591.22M | 587.94M | 588.16M | 619.18M | 655.65M | 636.08M | 810.60M | 862.82M | 876.84M | 924.71M | 903.45M | 864.31M | 892.17M | 933.58M | 950.50M | 1,037.42M | 1,187.98M | 1,199.86M | 1,321.22M | 1,485.94M | 1,512.45M | 1,517.38M | 1,506.47M | 1,578.21M | 1,673.51M | 1,705.59M | 1,774.46M | 1,866.78M | 2,013.02M | 2,018.02M | 2,093.83M | 2,256.51M |
|
Accounts Payables
|
| | 36.03M | | 42.33M | 42.25M | 44.64M | 48.37M | 60.68M | 81.29M | 66.55M | 57.96M | 76.11M | 89.50M | 77.48M | 60.74M | 90.19M | 117.51M | 89.96M | 77.81M | 102.76M | 122.66M | 104.95M | 99.47M | 131.22M | 122.80M | 95.33M | 80.70M | 81.00M | 103.09M | 104.64M | 110.88M | 140.53M | 189.23M | 131.39M | 151.64M | 171.15M | 153.93M | 134.25M | 108.20M | 139.76M | 131.66M | 132.88M | 133.97M | 153.56M | 129.26M | 134.45M | 141.35M | 175.44M |
|
Notes Payables
|
| | 1.00M | | 1.31M | 0.48M | 1.60M | 2.18M | 1.05M | 1.05M | 1.03M | 1.04M | 1.04M | 1.04M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 37.03M | | 43.64M | 42.73M | 46.23M | 50.55M | 61.73M | 82.34M | 67.59M | 59.00M | 77.15M | 90.54M | 78.54M | 60.74M | 90.19M | 117.51M | 89.96M | 77.81M | 102.76M | 122.66M | 104.95M | 99.47M | 131.22M | 122.80M | 95.33M | 80.70M | 81.00M | 103.09M | 104.64M | 110.88M | 140.53M | 189.23M | 131.39M | 151.64M | 171.15M | 153.93M | 134.25M | 108.20M | 139.76M | 131.66M | 132.88M | 133.97M | 153.56M | 129.26M | 134.45M | 141.35M | 175.44M |
|
Accumulated Expenses
|
| | 20.76M | | 21.23M | 33.19M | 24.06M | 23.47M | 35.28M | 47.90M | 35.90M | 32.23M | 34.93M | 48.70M | 35.98M | 35.89M | 35.25M | 50.46M | 40.03M | 39.37M | 40.21M | 61.56M | 46.99M | 48.85M | 49.32M | 78.23M | 52.61M | 49.31M | 53.18M | 94.83M | 77.61M | 96.69M | 96.96M | 157.40M | 133.41M | 119.23M | 116.53M | 182.79M | 122.96M | 124.00M | 132.86M | 152.70M | 116.48M | 121.38M | 134.30M | 209.48M | 146.04M | 140.45M | 160.12M |
|
Other Accumulated Expenses
|
| | 5.14M | | | | 6.75M | | | | 15.44M | | | | 13.57M | | | | 11.84M | | | | 12.47M | | | | 10.32M | | | | 12.91M | | | | 22.31M | | | | 18.46M | | | | 15.72M | | | | 18.61M | | |
|
Short term Debt
|
| | 28.62M | | 51.86M | 32.04M | 16.20M | 27.10M | 69.02M | 30.01M | 48.81M | 60.19M | 56.98M | 23.02M | 33.27M | 62.82M | 57.12M | | 21.01M | 30.74M | 26.12M | | | 80.00M | 85.00M | 45.00M | 129.90M | 129.90M | 67.76M | | | | | | 28.55M | 74.87M | 146.83M | 59.07M | 66.04M | 26.21M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.45M | | | | 0.52M | | | | 0.62M | 30.83M | 31.59M | 34.13M | 34.78M | 34.95M | 35.94M | 36.80M | 39.40M | 41.27M | 42.99M | 41.74M | 43.12M | 45.12M | 46.85M | 49.23M | 51.59M | 54.67M | 56.21M | 59.24M | 63.45M | 67.76M | 70.54M | 70.30M | 72.86M | 76.85M | 76.86M |
|
Current Taxes
|
| | 2.90M | | | | 3.55M | | | | 4.53M | | | | 5.30M | | | | 5.48M | | | | 6.50M | | | | 6.46M | | | | 10.71M | | | | 18.73M | | | | 14.93M | | | | 13.47M | | | | 16.04M | | |
|
Current Deferred Revenue
|
| | 3.75M | | | | 4.36M | | | | 7.07M | | | | 8.04M | | | | 7.86M | | | | 8.80M | | | | 10.12M | | | | 14.42M | | | | 18.52M | | | | 22.27M | | | | 26.38M | | | | 30.72M | | |
|
Total Current Liabilities
|
| | 86.42M | | 116.73M | 107.96M | 86.49M | 101.12M | 166.02M | 160.25M | 152.30M | 151.42M | 169.06M | 162.26M | 147.80M | 159.45M | 182.56M | 167.97M | 151.00M | 147.92M | 169.09M | 184.21M | 151.94M | 259.15M | 297.12M | 280.17M | 312.62M | 294.86M | 237.89M | 234.72M | 221.66M | 248.83M | 280.48M | 388.37M | 336.47M | 390.86M | 481.36M | 445.02M | 374.84M | 313.08M | 328.83M | 343.60M | 312.81M | 323.12M | 358.41M | 409.05M | 353.35M | 358.65M | 412.42M |
|
Capital Leases
|
| | | | | | 0.01M | | 8.49M | 8.33M | 8.27M | 8.17M | 8.06M | 7.94M | 7.83M | 7.70M | 7.58M | 7.44M | 7.30M | 7.17M | 7.02M | 6.88M | 6.75M | 6.58M | 6.41M | 6.23M | 12.95M | 12.79M | 13.89M | 13.70M | 13.51M | 13.31M | 16.18M | 15.97M | 16.16M | 15.95M | 15.74M | 15.51M | 15.30M | 15.09M | 14.88M | 14.65M | 14.43M | 14.20M | 13.97M | 13.73M | 13.48M | 13.23M | 12.98M |
|
Non-Current Debt
|
| | 98.50M | | 128.37M | 46.97M | 72.03M | 71.59M | 193.09M | 192.83M | 192.58M | 192.31M | 192.05M | 191.78M | 191.52M | 182.42M | 182.68M | 182.94M | 183.20M | 173.46M | 173.75M | 174.00M | 174.26M | 108.46M | 108.64M | 108.83M | 109.02M | 109.21M | 109.40M | 109.59M | 109.78M | 49.31M | 49.40M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 2.12M | | | | 3.95M | | | | 8.42M | | | | 13.59M | | | | 14.81M | | | | 17.31M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 4.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 19.96M | | 20.34M | 20.56M | 21.10M | 21.10M | 3.96M | 3.96M | 12.26M | 11.43M | 11.80M | 19.07M | 20.96M | 11.73M | 10.80M | 10.10M | 13.03M | 13.42M | 14.64M | 15.14M | 17.20M | 16.16M | 16.37M | 16.47M | 19.80M | 20.14M | 19.55M | 18.65M | 21.99M | 16.10M | 15.36M | 22.68M | 26.89M | 28.47M | 28.37M | 27.40M | 33.26M | 33.99M | 36.25M | 39.95M | 42.03M | 42.11M | 41.27M | 37.79M | 39.32M | 38.58M | 42.58M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 170.25M | 175.51M | 180.02M | 160.94M | 176.77M | 187.15M | 187.12M | 181.84M | 219.16M | 232.55M | 243.44M | 234.58M | 288.31M | 330.07M | 341.01M | 330.08M | 381.18M | 397.95M | 419.08M | 403.30M | 476.05M | 501.73M | 526.79M | 490.18M | 582.95M | 653.98M |
|
Other Non-Current Liabilities
|
| | 2.41M | | 2.41M | 3.47M | 4.07M | 5.26M | 10.46M | 12.47M | 12.43M | 12.98M | 16.12M | 16.61M | 17.57M | 18.30M | 18.32M | 18.44M | 18.80M | 19.48M | 19.73M | 20.65M | 21.76M | 4.50M | 4.55M | 4.64M | 0.64M | 1.04M | 1.19M | 1.42M | 3.42M | 3.99M | 3.93M | 4.73M | 2.23M | 2.38M | 2.48M | 2.65M | 2.75M | 3.25M | 3.26M | 3.66M | 3.81M | 4.04M | 4.38M | 4.46M | 4.12M | 4.88M | 5.19M |
|
Total Non-Current Liabilities
|
| | 204.88M | | 265.43M | 175.49M | 179.64M | 193.81M | 371.56M | 365.36M | 365.40M | 363.33M | 380.98M | 381.05M | 368.10M | 361.31M | 383.62M | 368.45M | 354.53M | 341.97M | 364.50M | 380.24M | 350.15M | 530.41M | 573.12M | 558.25M | 602.38M | 579.86M | 533.08M | 528.14M | 535.27M | 506.63M | 552.23M | 629.97M | 597.95M | 679.30M | 809.53M | 780.59M | 738.18M | 689.53M | 722.56M | 758.90M | 758.14M | 788.60M | 845.74M | 917.99M | 882.85M | 917.54M | 1,046.09M |
|
Total Liabilities
|
| | 207.29M | | 267.84M | 178.96M | 183.71M | 199.07M | 382.02M | 377.84M | 377.84M | 376.31M | 397.11M | 397.65M | 385.67M | 379.61M | 401.94M | 386.89M | 373.33M | 361.45M | 384.22M | 400.88M | 371.91M | 534.91M | 577.67M | 562.90M | 603.02M | 580.91M | 534.27M | 529.56M | 538.69M | 510.62M | 556.16M | 634.70M | 600.18M | 681.68M | 812.01M | 783.24M | 740.93M | 692.77M | 725.82M | 762.56M | 761.95M | 792.64M | 850.12M | 922.45M | 886.96M | 922.42M | 1,051.28M |
|
Total Debt
|
| | 127.12M | | 180.22M | 79.01M | 88.23M | 98.69M | 262.11M | 222.83M | 241.39M | 252.50M | 249.03M | 214.80M | 224.79M | 245.24M | 239.80M | 182.94M | 204.21M | 204.20M | 199.87M | 174.00M | 174.26M | 188.47M | 193.64M | 153.83M | 238.92M | 239.11M | 177.16M | 109.59M | 109.78M | 49.31M | 49.40M | | 28.55M | 74.87M | 146.83M | 59.07M | 66.04M | 26.21M | | | | | | | | | |
|
Common Equity
|
| | 84.58M | 45.13M | 46.55M | 138.08M | 142.42M | 148.68M | 148.73M | 159.82M | 161.49M | 163.09M | 164.79M | 176.49M | 179.91M | 181.18M | 183.31M | 204.33M | 214.61M | 226.71M | 234.96M | 254.76M | 264.16M | 275.69M | 285.15M | 313.94M | 321.69M | 322.55M | 330.03M | 362.61M | 394.89M | 439.88M | 481.26M | 553.28M | 599.68M | 639.53M | 673.94M | 729.21M | 776.45M | 813.70M | 852.39M | 910.95M | 943.64M | 981.82M | 1,016.66M | 1,090.57M | 1,131.06M | 1,171.41M | 1,205.23M |
|
Shareholder's Equity
|
| | 84.58M | 45.13M | 46.55M | 138.08M | 142.42M | 148.68M | 148.73M | 159.82M | 161.49M | 163.09M | 164.79M | 176.49M | 179.91M | 181.18M | 183.31M | 204.33M | 214.61M | 226.71M | 234.96M | 254.76M | 264.16M | 275.69M | 285.15M | 313.94M | 321.69M | 322.55M | 330.03M | 362.61M | 394.89M | 439.88M | 481.26M | 553.28M | 599.68M | 639.53M | 673.94M | 729.21M | 776.45M | 813.70M | 852.39M | 910.95M | 943.64M | 981.82M | 1,016.66M | 1,090.57M | 1,131.06M | 1,171.41M | 1,205.23M |
|
Liabilities and Shareholders Equity
|
| | 291.86M | | 314.39M | 317.04M | 326.13M | 347.75M | 530.75M | 537.66M | 539.33M | 539.40M | 561.90M | 574.15M | 565.58M | 560.80M | 585.25M | 591.22M | 587.94M | 588.16M | 619.18M | 655.65M | 636.08M | 810.60M | 862.82M | 876.84M | 924.71M | 903.45M | 864.31M | 892.17M | 933.58M | 950.50M | 1,037.42M | 1,187.98M | 1,199.86M | 1,321.22M | 1,485.94M | 1,512.45M | 1,517.38M | 1,506.47M | 1,578.21M | 1,673.51M | 1,705.59M | 1,774.46M | 1,866.78M | 2,013.02M | 2,018.02M | 2,093.83M | 2,256.51M |
|
Treasury Shares
|
| | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 0.10M | 0.13M | 0.13M | 0.13M | 0.14M | 0.19M | 0.19M | 0.19M | 0.19M | 0.23M | 0.23M | 0.23M | 0.23M | 0.30M | 0.30M | 0.30M | 0.30M | 0.41M | 0.48M |
|
Retained Earnings
|
| | 1.65M | | 2.35M | 11.12M | 13.73M | 16.00M | 12.65M | 22.58M | 23.59M | 24.22M | 24.70M | 35.20M | 37.79M | 38.57M | 39.67M | 59.81M | 66.67M | 73.43M | 77.97M | 97.00M | 105.69M | 115.41M | 123.09M | 147.91M | 153.64M | 153.15M | 158.91M | 188.47M | 213.03M | 253.67M | 291.53M | 360.76M | 405.48M | 444.80M | 476.85M | 529.62M | 576.03M | 610.28M | 637.96M | 693.59M | 723.03M | 761.93M | 791.36M | 866.43M | 903.97M | 957.38M | 999.60M |