|
Cash & Equivalents
|
49.10M | 68.24M | | 57.69M | | | 131.04M | | | | | | | | | | 103.43M | | 112.30M | | | | | |
|
Short-term Investments
|
5.05M | | | | | | | | | 2.60M | | | | | | | 5.09M | 1.75M | 3.65M | 3.26M | 3.44M | 3.51M | 3.15M | 33.29M |
|
Cash & Current Investments
|
54.15M | 68.24M | | 57.69M | | | 131.04M | | | 2.60M | | | | | | | 108.52M | 1.75M | 115.95M | 3.26M | 3.44M | 3.51M | 3.15M | 33.29M |
|
Receivables - Net
|
16.73M | | | | | | | | | 48.69M | | | | | | | 59.03M | 49.83M | 54.22M | 54.56M | 59.87M | | | |
|
Receivables - Other
|
0.70M | | | | 0.20M | | | | | 1.00M | | | | | | | | | | | | | | |
|
Receivables
|
17.43M | | | | | | | | | 49.69M | | | | | | | 59.03M | 49.83M | 54.22M | 54.56M | 59.87M | | | |
|
Inventory
|
49.55M | | | | 67.18M | 75.33M | | 131.53M | 136.64M | 156.43M | 158.91M | 152.59M | 134.61M | 134.88M | 120.86M | 114.64M | 107.79M | 98.39M | 95.15M | 92.24M | 83.34M | 86.88M | 89.17M | 92.80M |
|
Prepaid Assets
|
31.79M | | | | 280.86M | | | | 10.66M | | | | 9.42M | 1.69M | 0.82M | 6.71M | 6.42M | -1.28M | 0.07M | 0.19M | 16.12M | 17.15M | 19.31M | 9.19M |
|
Current Assets
|
159.34M | | | | 249.47M | 381.69M | | 449.05M | 421.75M | 399.80M | 314.32M | 355.20M | 326.05M | 286.32M | 265.24M | 303.17M | 278.09M | 285.08M | 273.37M | 311.92M | 294.26M | 311.09M | 314.61M | 242.64M |
|
Property, Plant & Equipment (Net)
|
155.84M | | | | 228.80M | 250.03M | | 344.41M | 369.09M | 394.99M | 396.17M | 377.94M | 379.72M | 390.58M | 388.28M | 382.78M | 368.31M | 359.98M | 358.24M | 352.33M | 344.85M | 338.40M | 332.60M | 327.04M |
|
Long-Term Investments
|
1.28M | | | | | | | | | 4.29M | | | | | | | 0.73M | 0.67M | 0.66M | 0.65M | | | | |
|
Goodwill
|
137.72M | | | | 450.57M | 459.70M | | 395.88M | 446.77M | 448.34M | 448.38M | 448.38M | 330.56M | 330.56M | 310.05M | 279.70M | 279.70M | 279.70M | 283.33M | 283.63M | 283.48M | 283.48M | 283.48M | 283.48M |
|
Intangibles
|
94.21M | | | | 195.54M | 215.25M | | 269.45M | 437.64M | 435.93M | 433.35M | 431.45M | 407.59M | 406.10M | 402.80M | 298.01M | 296.97M | 298.07M | 299.99M | 295.65M | 293.99M | 293.32M | 289.27M | 292.00M |
|
Goodwill & Intangibles
|
231.93M | | | | 646.11M | 674.95M | | 665.33M | 884.41M | 884.27M | 881.72M | 879.82M | 738.14M | 736.65M | 712.85M | 577.71M | 576.66M | 577.77M | 583.33M | 579.28M | 577.48M | 576.80M | 572.75M | 575.48M |
|
Long-Term Deferred Tax
|
1.76M | | | | 7.13M | 8.65M | | 17.20M | 6.56M | 6.00M | 6.31M | 7.87M | 0.03M | 0.24M | 16.16M | 9.42M | 11.55M | 10.73M | 17.61M | 16.92M | 13.13M | 12.93M | 12.77M | 12.37M |
|
Other Non-Current Assets
|
5.05M | 1.25M | | 0.35M | 4.43M | 3.91M | -1.40M | -3.22M | 4.21M | 4.21M | 4.22M | -5.39M | 9.44M | 1.65M | 4.98M | 5.88M | 5.98M | 1.75M | 3.65M | 3.26M | 14.99M | 3.51M | 3.15M | 22.90M |
|
Non-Current Assets
|
457.22M | | | | 983.13M | 1,025.44M | | 1,120.89M | 1,358.71M | 1,385.14M | 1,386.73M | 1,401.09M | 1,257.65M | 1,264.24M | 1,245.99M | 1,095.99M | 1,080.38M | 1,074.98M | 1,084.68M | 1,071.01M | 1,061.10M | 1,053.01M | 1,033.15M | 1,037.69M |
|
Assets
|
616.55M | | | | 1,232.60M | 1,407.13M | | 1,569.94M | 1,780.46M | 1,784.94M | 1,701.04M | 1,756.29M | 1,583.69M | 1,550.56M | 1,511.23M | 1,399.15M | 1,358.47M | 1,360.07M | 1,358.05M | 1,382.93M | 1,355.36M | 1,364.10M | 1,347.76M | 1,280.34M |
|
Accounts Payables
|
62.83M | -9.77M | | 7.98M | -6.53M | 6.01M | 13.54M | 9.79M | | 33.28M | -0.39M | 14.68M | | | 31.55M | | 27.59M | 17.40M | 18.79M | 19.16M | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 11.82M | | | | 11.93M | | | |
|
Payables
|
62.83M | -9.77M | | 7.98M | -6.53M | 6.01M | 13.54M | 9.79M | | 33.28M | -0.39M | 14.68M | | | 31.55M | | 39.40M | 17.40M | 18.79M | 19.16M | 11.93M | | | |
|
Accumulated Expenses
|
| | | | | | | | | 95.96M | | | | | | | 69.08M | 61.92M | 54.35M | 60.48M | 54.30M | 56.15M | 54.43M | 50.09M |
|
Other Accumulated Expenses
|
3.03M | -1.86M | | -0.08M | -1.12M | -0.18M | -0.05M | -0.09M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 29.20M | | | 10.98M | | | | 11.82M | 21.67M | 12.30M | 22.25M | | | | |
|
Current Leases
|
12.02M | | | | | | | | | 21.14M | | | 8.96M | | | | 9.42M | 10.10M | 10.63M | 11.17M | | | | |
|
Current Taxes
|
15.20M | 16.99M | | 12.93M | 36.07M | 55.22M | -18.17M | 32.37M | 46.95M | 16.12M | 59.02M | 82.29M | 94.84M | 80.39M | 92.37M | 110.59M | 82.34M | | | | 0.35M | | | |
|
Total Current Liabilities
|
150.17M | | | | 252.85M | 276.61M | | 209.24M | 288.39M | 331.19M | 228.22M | 270.56M | 255.87M | 272.55M | 237.65M | 260.88M | 200.24M | 209.15M | 136.88M | 158.57M | 94.34M | 113.20M | 101.32M | 97.37M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 22.38M | | | | | | | |
|
Non-Current Debt
|
0.55M | | | | 255.44M | | | | 465.08M | | | | 476.89M | 470.89M | 471.55M | 490.50M | 497.71M | 498.00M | 498.69M | 499.33M | | | | |
|
Minority Interest
|
135.54M | | | | 102.09M | 97.98M | | 41.91M | 42.18M | 37.13M | -15.93M | -17.86M | -39.36M | -54.04M | -76.39M | -80.42M | -77.62M | -83.33M | -93.16M | -91.52M | -86.68M | -86.38M | -83.56M | -88.17M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 1.29M | | | | | | | 5.30M | 4.97M |
|
Non-Current Deferred Tax Liability
|
23.21M | | | | 41.20M | 43.54M | | 62.67M | 85.67M | 84.21M | 82.84M | 77.01M | 75.14M | 74.36M | 75.19M | 45.35M | 89.41M | 40.98M | 41.59M | 40.89M | 38.95M | 38.28M | 38.82M | 38.50M |
|
Operating Leases
|
82.86M | | | | | | | | | 124.10M | | | 173.34M | | | | 163.81M | 163.25M | 160.53M | 157.69M | | | | |
|
Other Non-Current Liabilities
|
15.24M | | | | 8.56M | 8.56M | | 7.04M | | 7.00M | 7.01M | | 12.90M | | | | 13.71M | 21.83M | 136.64M | 153.40M | 122.47M | 135.81M | 150.54M | 165.16M |
|
Total Non-Current Liabilities
|
143.76M | | | | 404.42M | 420.14M | | 648.42M | 694.33M | 690.00M | 689.20M | 714.28M | 740.14M | 710.63M | 726.61M | 712.41M | 730.16M | 730.94M | 846.66M | 859.00M | 872.84M | 875.34M | 885.52M | 842.79M |
|
Total Liabilities
|
293.93M | -730.16M | -748.00M | -823.30M | 657.26M | 696.75M | | 857.65M | 982.73M | 1,021.19M | 917.42M | 984.84M | 996.01M | 983.18M | 964.25M | 973.29M | 930.40M | 940.09M | 983.54M | 1,017.57M | 967.18M | 988.53M | 986.85M | 940.17M |
|
Total Debt
|
0.55M | | | | 255.44M | | | | 465.08M | 29.20M | | | 487.87M | 470.89M | 471.55M | 490.50M | 509.53M | 519.67M | 510.99M | 521.59M | | | | |
|
Common Equity
|
187.08M | 730.16M | 748.00M | 823.30M | 473.24M | 710.38M | | 712.28M | 755.55M | 763.75M | 783.62M | 771.45M | 587.68M | 567.38M | 546.98M | 425.86M | 505.69M | 419.97M | 374.51M | 365.37M | 388.18M | 375.57M | 360.91M | 340.17M |
|
Shareholder's Equity
|
187.08M | | | | 473.24M | | | | 755.55M | | | | 587.68M | | | | 505.69M | | | | 474.85M | | | |
|
Liabilities and Shareholders Equity
|
616.55M | | | | 1,232.60M | 1,407.13M | | 1,569.94M | 1,780.46M | 1,784.94M | 1,701.04M | 1,756.29M | 1,583.69M | 1,550.56M | 1,511.23M | 1,399.15M | 1,358.47M | 1,360.07M | 1,358.05M | 1,382.93M | 1,355.36M | 1,364.10M | 1,347.76M | 1,280.34M |
|
Retained Earnings
|
-114.63M | | | | -328.38M | -443.23M | | -813.06M | -841.91M | -880.39M | -900.03M | -915.26M | -1076.20M | -1105.55M | -1153.97M | -1270.75M | -1265.54M | -1273.62M | -1335.94M | -1346.48M | -1352.49M | -1369.24M | -1389.92M | -1408.99M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 6.86M | | | | | | | |