|
Cash & Equivalents
|
43.74M | 43.74M | 43.74M | 11.95M | 11.95M | 39.59M | 11.95M | 29.03M | 14.54M | 30.86M | 19.95M | 22.25M | 30.79M | 33.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | | | | | | 43.70M | | | | 70.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
43.74M | 43.74M | 43.74M | 11.95M | 11.95M | 39.59M | 11.95M | 72.73M | 14.54M | 30.86M | 19.95M | 92.25M | 30.79M | 33.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| | | 36.80M | | | | 44.07M | | | | 52.30M | | 62.42M | 67.40M | 56.22M | 58.89M | 70.78M | 61.16M | 59.19M | 64.60M | 72.55M | 73.87M | 63.07M | 69.90M | 73.83M | 74.79M | 73.27M | 74.63M | 80.16M | 78.98M | 72.56M | 74.56M | 83.53M | 87.07M | 78.28M | 77.92M | 67.01M | 68.67M | 84.82M | 84.53M | 86.97M | 84.64M | 82.81M | 94.41M | 94.79M | 90.18M | 77.90M | 81.56M | 73.46M | 74.68M | 66.89M | 65.29M | 62.67M | 57.83M | 46.88M | 55.85M | 54.04M | 54.42M |
|
Receivables - Other
|
| | | 2.83M | | | | 3.15M | | | | 6.83M | | | | 5.76M | | | | 10.18M | | | | 7.51M | | | | 12.38M | | | | 9.56M | | | | 9.52M | | | | 7.96M | | | | 6.75M | | | | 7.31M | | | | 8.36M | | | | 32.18M | | | |
|
Receivables
|
| | | 39.62M | | | | 47.21M | | | | 59.13M | | 62.42M | 67.40M | 61.98M | 58.89M | 70.78M | 61.16M | 69.37M | 64.60M | 72.55M | 73.87M | 70.58M | 69.90M | 73.83M | 74.79M | 85.65M | 74.63M | 80.16M | 78.98M | 82.12M | 74.56M | 83.53M | 87.07M | 87.80M | 77.92M | 67.01M | 68.67M | 92.78M | 84.53M | 86.97M | 84.64M | 89.56M | 94.41M | 94.79M | 90.18M | 85.20M | 81.56M | 73.46M | 74.68M | 75.25M | 65.29M | 62.67M | 57.83M | 79.06M | 55.85M | 54.04M | 54.42M |
|
Inventory
|
| | | 48.09M | | 49.94M | 50.61M | 50.55M | 54.23M | 53.30M | 53.71M | 57.87M | 69.07M | 72.94M | 75.71M | 80.21M | 90.84M | 99.78M | 94.29M | 95.48M | 105.13M | 103.85M | 102.00M | 101.47M | 107.06M | 119.39M | 121.80M | 132.94M | 142.36M | 153.78M | 158.79M | 158.49M | 147.52M | 136.80M | 123.64M | 122.69M | 130.14M | 133.61M | 127.49M | 152.07M | 155.40M | 167.50M | 175.40M | 204.72M | 229.44M | 252.11M | 247.14M | 238.23M | 211.18M | 173.00M | 146.22M | 136.45M | 119.42M | 108.79M | 111.49M | 112.61M | 115.25M | 115.56M | 104.28M |
|
Prepaid Assets
|
| | | 13.47M | | 17.21M | 15.96M | 16.24M | 20.19M | 23.00M | 22.88M | 22.85M | 23.72M | 30.40M | 28.48M | 22.73M | 25.33M | 28.41M | 28.65M | 32.23M | 37.09M | 37.30M | 37.88M | 39.48M | 28.39M | 30.82M | 29.18M | 33.05M | 39.67M | 41.23M | 44.46M | 25.50M | 29.34M | 32.42M | 34.34M | 34.07M | 30.95M | 27.99M | 27.37M | 26.48M | 35.42M | 39.61M | 39.33M | 35.44M | 32.31M | 38.19M | 32.55M | 32.57M | 30.10M | 28.71M | 25.24M | 25.49M | 20.01M | 70.12M | 79.83M | 82.65M | 76.09M | 78.28M | 73.48M |
|
Current Assets
|
| | | 110.31M | | 152.95M | 175.12M | 183.59M | 193.69M | 207.15M | 235.96M | 225.27M | 237.27M | 246.04M | 249.33M | 213.49M | 216.19M | 236.62M | 236.69M | 249.70M | 266.69M | 269.39M | 288.30M | 310.30M | 326.36M | 353.44M | 362.24M | 377.97M | 368.77M | 379.81M | 367.52M | 350.10M | 338.18M | 352.11M | 361.88M | 374.41M | 370.87M | 347.69M | 369.83M | 385.74M | 386.88M | 408.61M | 397.23M | 408.53M | 414.25M | 444.98M | 435.03M | 407.86M | 374.55M | 332.46M | 325.24M | 319.95M | 300.88M | 345.15M | 363.22M | 348.48M | 336.00M | 323.50M | 301.51M |
|
Property, Plant & Equipment (Net)
|
| | | 69.66M | | 70.09M | 71.07M | 72.99M | 74.79M | 85.94M | 88.33M | 93.63M | 101.03M | 115.69M | 131.06M | 172.99M | 202.49M | 214.06M | 219.03M | 225.44M | 224.14M | 223.14M | 222.10M | 222.82M | 220.95M | 219.85M | 217.85M | 216.65M | 214.43M | 211.16M | 210.18M | 213.34M | 211.11M | 207.57M | 204.55M | 204.78M | 205.08M | 201.98M | 198.61M | 222.88M | 219.63M | 218.56M | 223.29M | 221.15M | 216.81M | 210.34M | 199.79M | 169.29M | 165.72M | 159.51M | 155.25M | 123.48M | 122.06M | 77.93M | 78.09M | 75.72M | 74.36M | 74.64M | 72.90M |
|
Long-Term Investments
|
| | | 3.29M | | 3.30M | 3.40M | 4.62M | 4.97M | | | 5.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
23.02M | | | 42.44M | | 42.48M | 43.16M | 42.95M | 43.07M | 40.41M | 40.60M | 39.70M | 40.31M | 40.71M | 39.13M | 37.96M | 36.54M | 36.75M | 35.23M | 35.82M | 36.74M | 36.20M | 36.55M | 35.66M | 36.64M | 36.70M | 37.06M | 37.03M | 36.72M | 36.06M | 35.67M | 35.28M | 35.35M | 35.21M | 34.65M | 35.22M | 33.10M | 34.80M | 35.42M | 47.47M | | | | 45.80M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 20.63M | | | | 16.90M | | | | 13.37M | | | | | | | | | | | | | | | | 2.24M | 1.67M | 1.09M | 0.52M | | | | | | | | | 12.10M | | | | 9.63M | | | | 8.82M | 8.18M | 7.46M | 6.79M | 6.26M | 5.50M | 4.85M | 4.27M | 0.26M | 0.18M | 0.09M | |
|
Goodwill & Intangibles
|
23.02M | | | 63.07M | | 42.48M | 43.16M | 59.85M | 43.07M | 40.41M | 40.60M | 53.07M | 40.31M | 40.71M | 39.13M | 37.96M | 36.54M | 36.75M | 35.23M | 35.82M | 36.74M | 36.20M | 36.55M | 35.66M | 36.64M | 36.70M | 37.06M | 39.27M | 38.39M | 37.15M | 36.19M | 35.28M | 35.35M | 35.21M | 34.65M | 35.22M | 33.10M | 34.80M | 35.42M | 59.57M | 58.72M | 57.74M | 56.42M | 55.43M | 55.20M | 52.91M | 53.74M | 8.82M | 8.18M | 7.46M | 6.79M | 6.26M | 5.50M | 4.85M | 4.27M | 0.26M | 0.18M | 0.09M | |
|
Long-Term Deferred Tax
|
| | | -8.25M | | | | -6.38M | | | | | | | | | | | | | | | | | | | | 3.96M | 6.10M | 7.41M | 6.28M | 6.37M | 7.07M | 7.64M | 7.51M | 7.88M | 8.76M | 8.51M | 7.93M | 8.36M | 7.76M | 9.03M | 8.43M | 10.88M | 12.58M | 11.65M | 14.67M | 16.25M | 16.70M | 12.46M | 12.09M | 3.06M | 2.84M | 3.39M | 3.54M | 2.91M | 2.70M | 3.10M | 4.07M |
|
Other Non-Current Assets
|
| | | 0.34M | | 18.70M | 17.91M | 1.20M | 15.97M | 15.05M | 14.25M | 13.37M | 12.50M | 11.75M | 10.89M | 10.06M | 9.21M | 8.45M | 7.65M | 6.88M | 6.29M | 5.71M | 5.12M | 4.55M | 3.96M | 3.39M | 2.81M | 3.89M | 3.87M | 3.77M | 3.81M | 3.59M | 3.54M | 3.42M | 3.40M | 3.48M | 3.34M | 3.51M | 3.64M | 4.01M | 3.77M | 3.93M | 4.06M | 4.09M | 3.88M | 3.42M | 3.36M | 3.41M | 3.53M | 3.17M | 2.79M | 1.99M | 1.77M | 1.55M | 1.63M | 1.53M | 1.52M | 1.71M | 1.68M |
|
Non-Current Assets
|
| | | 136.01M | | 134.57M | 135.53M | 4.62M | 138.80M | 5.17M | 5.32M | 5.58M | 7.25M | 5.04M | 4.79M | 4.50M | 4.43M | 4.64M | 12.89M | 11.90M | 11.87M | 11.96M | 11.33M | 11.38M | 12.79M | 13.69M | 17.94M | 275.02M | 272.31M | 266.99M | 264.93M | 266.82M | 338.20M | 336.59M | 332.33M | 329.46M | 329.44M | 341.17M | 340.83M | 435.19M | 423.12M | 419.86M | 445.22M | 459.13M | 447.53M | 427.83M | 418.35M | 345.12M | 335.94M | 305.31M | 305.76M | 259.91M | 251.99M | 205.93M | 212.14M | 200.56M | 203.37M | 205.62M | 200.14M |
|
Assets
|
| | | 246.32M | | 287.53M | 310.65M | 321.05M | 332.49M | 353.72M | 384.45M | 377.56M | 398.36M | 419.23M | 435.21M | 439.00M | 468.86M | 500.52M | 511.50M | 529.74M | 545.73M | 546.39M | 563.40M | 584.70M | 600.71M | 627.08M | 637.91M | 652.99M | 641.08M | 646.80M | 632.45M | 616.92M | 676.38M | 688.70M | 694.21M | 703.87M | 700.31M | 688.86M | 710.67M | 820.92M | 810.00M | 828.47M | 842.45M | 867.65M | 861.78M | 872.80M | 853.38M | 752.98M | 710.48M | 637.77M | 631.00M | 579.86M | 552.87M | 551.08M | 575.35M | 549.04M | 539.37M | 529.12M | 501.65M |
|
Accounts Payables
|
| | | 30.84M | | 32.88M | 33.59M | 36.92M | 39.11M | 42.43M | 51.87M | 50.62M | 56.63M | 57.12M | 53.71M | 59.43M | 72.54M | 71.37M | 52.06M | 46.38M | 50.91M | 45.13M | 44.96M | 48.63M | 53.60M | 64.96M | 58.80M | 64.02M | 63.76M | 59.61M | 51.70M | 55.79M | 44.78M | 45.13M | 44.41M | 53.07M | 52.04M | 37.27M | 39.95M | 55.06M | 59.85M | 73.84M | 68.36M | 81.37M | 80.80M | 96.30M | 84.50M | 62.19M | 48.84M | 41.92M | 42.98M | 42.85M | 34.74M | 37.02M | 45.45M | 52.84M | 51.96M | 53.51M | 48.55M |
|
Notes Payables
|
| | | 3.87M | | | | 5.25M | | | | 1.19M | | 3.03M | 2.88M | 2.75M | 2.59M | 2.70M | 2.52M | 2.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 34.70M | | 32.88M | 33.59M | 42.17M | 39.11M | 42.43M | 51.87M | 51.82M | 56.63M | 60.15M | 56.60M | 62.18M | 75.13M | 74.07M | 54.58M | 48.87M | 50.91M | 45.13M | 44.96M | 48.63M | 53.60M | 64.96M | 58.80M | 64.02M | 63.76M | 59.61M | 51.70M | 55.79M | 44.78M | 45.13M | 44.41M | 53.07M | 52.04M | 37.27M | 39.95M | 55.06M | 59.85M | 73.84M | 68.36M | 81.37M | 80.80M | 96.30M | 84.50M | 62.19M | 48.84M | 41.92M | 42.98M | 42.85M | 34.74M | 37.02M | 45.45M | 52.84M | 51.96M | 53.51M | 48.55M |
|
Accumulated Expenses
|
| | | 29.03M | | | | 15.31M | | | | 20.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 16.41M | | 11.18M | 8.25M | 10.75M | 2.79M | 0.07M | | 5.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 81.72M | | 67.89M | 66.89M | 65.88M | 65.51M | 69.53M | 82.20M | 79.57M | 87.61M | 88.73M | 83.28M | 89.18M | 105.74M | 109.18M | 90.89M | 80.86M | 92.52M | 84.60M | 86.47M | 93.34M | 104.67M | 114.31M | 109.29M | 127.46M | 124.53M | 122.19M | 102.03M | 111.28M | 105.75M | 108.74M | 107.91M | 126.37M | 123.73M | 107.14M | 110.28M | 157.01M | 140.14M | 171.42M | 162.75M | 183.29M | 169.60M | 190.65M | 191.84M | 164.98M | 139.09M | 122.09M | 121.48M | 121.22M | 107.90M | 119.17M | 142.59M | 151.69M | 151.61M | 148.87M | 145.54M |
|
Capital Leases
|
| | | 0.07M | | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 5.41M | | 0.05M | 12.06M | 12.19M | | | | 12.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 1.38M | | 3.67M | 3.75M | 3.99M | 4.17M | 4.29M | 4.38M | 4.47M | 4.61M | 4.82M | 4.54M | 4.22M | 4.19M | 4.55M | 4.22M | 4.31M | 4.56M | 4.29M | 4.37M | 4.26M | 4.80M | 5.13M | 5.23M | 5.56M | 5.02M | 4.85M | 4.99M | 4.70M | 4.65M | 4.52M | 4.42M | 4.33M | 4.10M | 4.37M | 4.51M | 5.30M | 5.13M | 5.30M | 5.42M | 5.50M | 5.26M | 4.74M | 4.67M | 4.75M | 4.76M | 4.39M | 3.84M | 3.06M | 3.09M | 2.94M | 3.04M | 2.98M | 2.97M | 3.62M | 3.26M |
|
Minority Interest
|
5.66M | | | 6.21M | | 6.39M | 7.01M | 7.11M | 7.15M | 7.37M | 7.86M | 7.62M | 7.55M | 8.38M | 8.85M | 8.71M | 7.99M | 8.59M | 8.48M | 8.84M | 9.84M | 10.69M | 10.70M | 12.94M | 13.57M | 14.46M | 16.05M | 16.48M | 15.33M | 14.96M | 15.28M | | | | | | | | | 7.70M | 7.50M | 7.11M | 7.11M | 7.87M | 8.21M | 7.98M | 7.98M | 7.90M | 8.02M | 7.95M | 8.07M | 7.79M | 8.00M | 7.80M | 3.75M | 2.20M | 2.20M | 2.20M | 1.92M |
|
Non-Current Deferred Tax Liability
|
| | | 8.25M | | 7.03M | 6.65M | 7.71M | 6.12M | 5.81M | 6.21M | 6.25M | 5.89M | 5.75M | 4.46M | 4.93M | 4.02M | 6.87M | 5.35M | 14.77M | 15.19M | 14.31M | 14.22M | 14.92M | 4.22M | 3.12M | 1.71M | 0.66M | | | | | 0.16M | | | | | | | 6.94M | 6.46M | 6.03M | 5.75M | 4.99M | 4.81M | 4.42M | 4.52M | 4.29M | 3.21M | 3.15M | 3.05M | 3.01M | 2.93M | 2.87M | 2.81M | 2.44M | 2.39M | 2.34M | 2.21M |
|
Operating Leases
|
| | | | | | | | 889.00 | | | 0.00M | 465.00 | | | | | | | | | | | | | | | | | | | | 62.87M | 65.22M | 65.96M | 64.64M | 64.11M | 65.26M | 69.39M | 112.72M | 108.74M | 107.98M | 129.79M | 143.32M | 136.29M | 124.28M | 122.37M | 124.35M | 117.69M | 117.41M | 115.01M | 114.15M | 108.03M | 105.19M | 110.13M | 107.31M | 109.90M | 114.54M | 110.70M |
|
Other Non-Current Liabilities
|
-0.10M | -0.10M | -0.12M | 1.44M | 0.03M | 0.04M | 0.03M | 1.60M | 0.07M | 0.07M | 0.10M | -0.06M | 1.90M | 0.09M | 0.07M | -0.03M | -0.00M | 0.17M | 0.19M | 0.54M | 0.16M | -0.08M | -0.07M | -0.15M | 0.47M | 0.51M | 0.60M | 0.79M | -0.51M | -0.58M | -0.47M | -0.54M | 0.00M | -0.01M | -0.08M | -0.25M | -0.09M | 0.01M | 0.02M | -0.01M | 0.07M | 0.07M | 0.07M | -1.49M | -0.04M | -0.07M | -0.08M | -0.06M | -0.11M | -0.12M | -0.29M | -0.27M | 0.25M | 0.32M | 0.33M | | -0.01M | 0.46M | 0.13M |
|
Total Non-Current Liabilities
|
-115.19M | 0.10M | 0.12M | 21.95M | -0.03M | 14.03M | 23.91M | 24.15M | 24.19M | 23.93M | 24.70M | 24.76M | 22.87M | 22.52M | 20.58M | 20.09M | 19.01M | 22.30M | 33.10M | 39.82M | 40.75M | 40.36M | 40.73M | 40.77M | 30.84M | 31.03M | 37.01M | 39.15M | 39.83M | 38.54M | 38.73M | 39.14M | 102.09M | 104.47M | 104.19M | 99.78M | 99.62M | 105.94M | 109.74M | 168.85M | 160.47M | 152.95M | 171.69M | 182.19M | 181.10M | 166.96M | 160.63M | 159.05M | 147.08M | 144.03M | 139.77M | 135.78M | 128.75M | 124.46M | 128.41M | 123.57M | 126.33M | 131.40M | 126.45M |
|
Total Liabilities
|
-115.29M | | | 109.87M | | 88.31M | 97.81M | 97.13M | 96.85M | 100.83M | 114.76M | 111.96M | 118.03M | 119.63M | 112.71M | 117.99M | 132.74M | 140.07M | 132.47M | 129.52M | 143.11M | 135.66M | 137.90M | 147.05M | 149.08M | 159.80M | 162.35M | 183.09M | 179.69M | 175.69M | 156.03M | 150.42M | 207.84M | 213.21M | 212.10M | 226.14M | 223.36M | 213.09M | 220.03M | 333.57M | 308.12M | 331.48M | 341.55M | 373.36M | 358.91M | 365.58M | 360.45M | 331.94M | 294.19M | 274.06M | 269.32M | 264.80M | 244.64M | 251.44M | 274.76M | 277.46M | 280.14M | 282.47M | 273.91M |
|
Total Debt
|
| | | 21.81M | | 11.23M | 20.31M | 22.94M | 2.79M | 0.07M | | 17.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
115.29M | | | 136.45M | | 199.22M | 212.84M | 223.92M | 235.64M | 252.89M | 269.69M | 265.60M | 280.33M | 299.60M | 322.50M | 321.01M | 336.12M | 360.45M | 379.04M | 400.22M | 402.62M | 410.74M | 425.50M | 437.65M | 451.63M | 467.28M | 475.56M | 469.89M | 461.39M | 471.11M | 476.42M | 466.50M | 468.54M | 475.49M | 482.11M | 477.72M | 476.95M | 475.77M | 490.64M | 487.35M | 501.88M | 496.99M | 500.90M | 494.30M | 502.87M | 507.22M | 492.93M | 421.05M | 416.29M | 363.71M | 361.68M | 315.06M | 308.23M | 299.65M | 300.60M | 271.58M | 259.23M | 246.65M | 227.74M |
|
Shareholder's Equity
|
115.29M | | | 136.45M | | | | 223.92M | | | | 265.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
| | | 246.32M | | 287.53M | 310.65M | 321.05M | 332.49M | 353.72M | 384.45M | 377.56M | 398.36M | 419.23M | 435.21M | 439.00M | 468.86M | 500.52M | 511.50M | 529.74M | 545.73M | 546.39M | 563.40M | 584.70M | 600.71M | 627.08M | 637.91M | 652.99M | 641.08M | 646.80M | 632.45M | 616.92M | 676.38M | 688.70M | 694.21M | 703.87M | 700.31M | 688.86M | 710.67M | 820.92M | 810.00M | 828.47M | 842.45M | 867.65M | 861.78M | 872.80M | 853.38M | 752.98M | 710.48M | 637.77M | 631.00M | 579.86M | 552.87M | 551.08M | 575.35M | 549.04M | 539.37M | 529.12M | 501.65M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | 67.15M | | 56.48M | 68.85M | 79.60M | 90.12M | 109.84M | 125.94M | 122.80M | 136.07M | 154.27M | 180.82M | 181.21M | 197.57M | 220.46M | 240.27M | 258.98M | 270.75M | 296.16M | 318.50M | 331.33M | 342.11M | 356.46M | 362.91M | 356.39M | 348.02M | 359.06M | 364.42M | 360.73M | 360.33M | 366.74M | 373.87M | 368.43M | 371.11M | 365.23M | 378.04M | 370.83M | 384.86M | 379.25M | 385.12M | 377.72M | 383.89M | 394.97M | 385.82M | 311.84M | 307.93M | 255.32M | 254.29M | 203.65M | 198.56M | 189.38M | 185.16M | 164.60M | 151.61M | 132.85M | 114.97M |
|
Preferred Shares
|
| | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |