|
Cash & Equivalents
|
1.19M | 1.12M | 1.45M | 7.20M | 8.04M | 9.02M | 16.61M | 69.56M | 73.15M | 20.67M | 18.19M | 75.85M | 69.77M |
|
Cash & Current Investments
|
1.19M | 1.12M | 1.45M | 7.20M | 8.04M | 9.02M | 16.61M | 69.56M | 73.15M | 20.67M | 18.19M | 75.85M | 69.77M |
|
Receivables - Net
|
| 2.19M | 3.86M | 4.13M | 4.35M | 4.39M | 8.10M | 12.09M | 12.77M | 9.66M | 13.14M | 9.96M | 10.26M |
|
Receivables
|
| 2.19M | 3.86M | 4.13M | 4.35M | 4.39M | 8.10M | 12.09M | 12.77M | 9.66M | 13.14M | 9.96M | 10.26M |
|
Inventory
|
| 102.70M | 129.31M | 176.34M | 189.10M | 211.47M | 240.73M | 288.72M | 275.76M | 474.30M | 589.49M | 599.12M | 747.19M |
|
Current Deferred Tax Assets
|
| 4.75M | 5.36M | 6.15M | 9.79M | | | | | | | | |
|
Prepaid Assets
|
| 8.69M | 10.66M | 15.56M | 22.82M | 16.25M | 11.90M | 14.28M | 12.78M | 37.20M | 48.34M | 44.72M | 36.74M |
|
Current Assets
|
| 114.70M | 145.28M | 203.22M | 224.30M | 241.13M | 277.34M | 384.65M | 374.46M | 541.83M | 669.17M | 729.65M | 863.96M |
|
Property, Plant & Equipment (Net)
|
| 21.45M | 30.05M | 76.08M | 82.71M | 89.21M | 98.66M | 109.60M | 110.44M | 155.25M | 257.14M | 323.67M | 422.08M |
|
Goodwill
|
78.03M | 93.10M | 93.10M | 193.10M | 193.09M | 193.09M | 195.86M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M |
|
Intangibles
|
| 66.59M | 66.59M | 73.70M | 71.28M | 67.19M | 66.21M | 61.04M | 61.04M | 61.02M | 61.02M | 59.02M | 58.70M |
|
Goodwill & Intangibles
|
78.03M | 159.69M | 159.69M | 266.80M | 264.37M | 260.28M | 262.07M | 258.54M | 258.54M | 258.52M | 258.52M | 256.52M | 256.20M |
|
Other Non-Current Assets
|
| 2.90M | 0.57M | 2.08M | 0.96M | 1.13M | 1.37M | 1.74M | 3.47M | 3.31M | 6.19M | 5.58M | 6.34M |
|
Non-Current Assets
|
| 177.17M | 180.85M | 336.11M | 341.28M | 346.81M | 358.73M | 540.06M | 559.12M | 658.02M | 848.21M | 975.94M | 1,154.06M |
|
Assets
|
| 291.86M | 326.13M | 539.33M | 565.58M | 587.94M | 636.08M | 924.71M | 933.58M | 1,199.86M | 1,517.38M | 1,705.59M | 2,018.02M |
|
Accounts Payables
|
| 36.03M | 44.64M | 66.55M | 77.48M | 89.96M | 104.95M | 95.33M | 104.64M | 131.39M | 134.25M | 132.88M | 134.45M |
|
Notes Payables
|
| 1.00M | 1.60M | 1.03M | 1.06M | | | | | | | | |
|
Payables
|
| 37.03M | 46.23M | 67.59M | 78.54M | 89.96M | 104.95M | 95.33M | 104.64M | 131.39M | 134.25M | 132.88M | 134.45M |
|
Accumulated Expenses
|
| 20.76M | 24.06M | 35.90M | 35.98M | 40.03M | 46.99M | 52.61M | 77.61M | 133.41M | 122.96M | 116.48M | 146.04M |
|
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 | 16.20M | 48.81M | 33.27M | 21.01M | | 129.90M | | 28.55M | 66.04M | | |
|
Current Leases
|
| | | | 0.45M | 0.52M | 0.62M | 34.78M | 39.40M | 43.12M | 51.59M | 63.45M | 72.86M |
|
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 | 86.49M | 152.30M | 147.80M | 151.00M | 151.94M | 312.62M | 221.66M | 336.47M | 374.84M | 312.81M | 353.35M |
|
Capital Leases
|
| | 0.01M | 8.27M | 7.83M | 7.30M | 6.75M | 12.95M | 13.51M | 16.16M | 15.30M | 14.43M | 13.48M |
|
Non-Current Debt
|
| 98.50M | 72.03M | 192.58M | 191.52M | 183.20M | 174.26M | 109.02M | 109.78M | | | | |
|
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 | 21.10M | 12.26M | 20.96M | 13.03M | 17.20M | 19.80M | 21.99M | 26.89M | 33.26M | 42.03M | 39.32M |
|
Operating Leases
|
| | | | | | | 160.94M | 181.84M | 234.58M | 330.08M | 403.30M | 490.18M |
|
Other Non-Current Liabilities
|
| 2.41M | 4.07M | 12.43M | 17.57M | 18.80M | 21.76M | 0.64M | 3.42M | 2.23M | 2.75M | 3.81M | 4.12M |
|
Total Non-Current Liabilities
|
| 204.88M | 179.64M | 365.40M | 368.10M | 354.53M | 350.15M | 602.38M | 535.27M | 597.95M | 738.18M | 758.14M | 882.85M |
|
Total Liabilities
|
-77.62M | 207.29M | 183.71M | 377.84M | 385.67M | 373.33M | 371.91M | 603.02M | 538.69M | 600.18M | 740.93M | 761.95M | 886.96M |
|
Total Debt
|
| 127.12M | 88.23M | 241.39M | 224.79M | 204.21M | 174.26M | 238.92M | 109.78M | 28.55M | 66.04M | | |
|
Common Equity
|
77.62M | 84.58M | 142.42M | 161.49M | 179.91M | 214.61M | 264.16M | 321.69M | 394.89M | 599.68M | 776.45M | 943.64M | 1,131.06M |
|
Shareholder's Equity
|
77.62M | 84.58M | 142.42M | 161.49M | 179.91M | 214.61M | 264.16M | 321.69M | 394.89M | 599.68M | 776.45M | 943.64M | 1,131.06M |
|
Liabilities and Shareholders Equity
|
| 291.86M | 326.13M | 539.33M | 565.58M | 587.94M | 636.08M | 924.71M | 933.58M | 1,199.86M | 1,517.38M | 1,705.59M | 2,018.02M |
|
Treasury Shares
|
| | | 0.00M | 0.01M | 0.03M | 0.05M | 0.07M | 0.10M | 0.14M | 0.19M | 0.23M | 0.30M |
|
Retained Earnings
|
| 1.65M | 13.73M | 23.59M | 37.79M | 66.67M | 105.69M | 153.64M | 213.03M | 405.48M | 576.03M | 723.03M | 903.97M |