|
Cash & Equivalents
|
2.04M | 1.82M | 4.53M | 1.75M | 2.46M | 2.31M | 2.54M | 2.00M | 4.01M | 3.47M | 154.34M | 33.81M | 71.15M | 220.91M | 383.30M |
|
Short-term Investments
|
| | | | | | | | | | | 11.26M | 10.97M | 10.97M | 10.97M |
|
Cash & Current Investments
|
2.04M | 1.82M | 4.53M | 1.75M | 2.46M | 2.31M | 2.54M | 2.00M | 4.01M | 3.47M | 154.34M | 45.07M | 82.12M | 231.88M | 394.27M |
|
Receivables - Net
|
| 54.91M | 47.47M | 48.69M | 52.60M | 60.17M | 61.20M | 65.95M | 74.94M | 80.20M | 74.20M | 86.98M | 100.89M | 157.32M | 165.92M |
|
Receivables
|
| 54.91M | 47.47M | 48.69M | 52.60M | 60.17M | 61.20M | 65.95M | 74.94M | 80.20M | 74.20M | 86.98M | 100.89M | 157.32M | 165.92M |
|
Inventory
|
| 3.46M | 3.50M | 3.49M | 3.90M | 4.28M | 4.92M | 6.53M | 6.54M | 7.68M | 7.87M | 9.73M | 13.47M | 17.86M | 21.54M |
|
Current Deferred Tax Assets
|
| 5.60M | 3.71M | 3.73M | 2.50M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.86M | 6.08M | 5.71M | 7.18M | 7.67M | 7.99M | 8.30M | 7.34M | 8.99M | 9.29M | 12.77M | 15.18M | 17.22M | 23.05M |
|
Current Assets
|
| 72.41M | 67.36M | 64.55M | 70.81M | 76.67M | 78.59M | 84.38M | 97.09M | 102.81M | 247.25M | 146.48M | 207.48M | 426.32M | 613.30M |
|
Property, Plant & Equipment (Net)
|
| 453.36M | 414.67M | 422.50M | 403.42M | 402.25M | 398.47M | 361.55M | 404.58M | 443.82M | 510.51M | 644.60M | 720.55M | 980.55M | 1,164.82M |
|
Long-Term Investments
|
| 38.26M | 22.78M | 20.25M | 16.75M | 12.33M | 12.33M | 12.33M | 11.26M | 11.26M | 11.26M | 2.12M | 1.90M | 2.20M | 2.50M |
|
Goodwill
|
| 101.20M | 101.71M | 115.93M | 119.14M | 118.98M | 119.90M | 122.61M | 162.73M | 185.82M | 194.90M | 232.86M | 274.46M | 735.67M | 1,002.27M |
|
Intangibles
|
| 2.46M | 18.69M | 28.70M | 33.01M | 9.25M | 7.70M | 8.15M | 34.77M | 58.72M | 58.32M | 93.72M | 91.78M | 241.43M | 313.47M |
|
Goodwill & Intangibles
|
| 103.66M | 120.40M | 144.63M | 152.14M | 128.23M | 127.59M | 130.75M | 197.50M | 244.54M | 253.22M | 326.58M | 366.24M | 977.10M | 1,315.73M |
|
Long-Term Deferred Tax
|
| | | | | | | 11.57M | 9.59M | 8.58M | 61.16M | 43.96M | 22.90M | 11.22M | |
|
Other Non-Current Assets
|
| 21.26M | 21.64M | 27.53M | 24.20M | 11.94M | 13.53M | 13.15M | 11.13M | 11.55M | 13.32M | 14.77M | 27.11M | 26.25M | 25.00M |
|
Non-Current Assets
|
| 618.18M | 566.39M | 598.57M | 579.09M | 557.00M | 552.92M | 530.57M | 635.32M | 829.37M | 946.64M | 1,137.10M | 1,241.74M | 2,109.14M | 2,616.76M |
|
Assets
|
| 690.58M | 633.74M | 663.12M | 638.28M | 633.67M | 631.51M | 614.95M | 732.41M | 932.18M | 1,193.90M | 1,283.58M | 1,449.21M | 2,535.47M | 3,230.07M |
|
Accounts Payables
|
| 42.50M | 46.71M | 51.97M | 51.79M | 44.92M | 45.00M | 47.08M | 57.29M | 64.40M | 49.20M | 63.09M | 74.20M | 116.79M | 111.09M |
|
Payables
|
| 42.50M | 46.71M | 51.97M | 51.79M | 44.92M | 45.00M | 47.08M | 57.29M | 64.40M | 49.20M | 63.09M | 74.20M | 116.79M | 111.09M |
|
Accumulated Expenses
|
| 9.78M | 9.80M | 6.07M | 6.09M | 12.30M | 12.51M | 12.18M | 10.97M | 14.38M | 17.28M | 22.21M | 23.56M | 22.66M | 32.62M |
|
Other Accumulated Expenses
|
| 20.92M | 18.26M | 21.01M | 17.61M | 17.77M | 14.92M | 17.43M | 23.82M | 23.60M | 31.86M | 36.33M | 46.24M | 48.46M | 54.67M |
|
Short term Debt
|
| 1.22M | 1.23M | 1.22M | 0.89M | 1.45M | 4.69M | 4.93M | 2.30M | 4.30M | 9.24M | 9.90M | 8.97M | 35.78M | 42.62M |
|
Current Leases
|
| 0.32M | 0.34M | 0.36M | | | | | | 9.36M | 8.55M | 7.31M | 7.00M | 9.04M | 10.29M |
|
Current Taxes
|
| 3.79M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 1.82M | 3.07M | 2.30M | 2.69M | 3.40M | 3.74M | 31.47M | 50.69M |
|
Total Current Liabilities
|
| 83.92M | 81.25M | 88.10M | 89.75M | 85.35M | 82.43M | 88.57M | 111.50M | 130.59M | 131.21M | 152.19M | 177.60M | 278.86M | 307.32M |
|
Capital Leases
|
| 2.16M | 1.82M | 2.01M | 3.71M | | | | | | | | | | |
|
Non-Current Debt
|
| 461.42M | 473.38M | 494.99M | 507.13M | 505.99M | 503.96M | 477.58M | 542.00M | 509.02M | 530.41M | 542.50M | 585.01M | 1,007.66M | 1,090.63M |
|
Minority Interest
|
| | 1.80M | 4.17M | -0.13M | -0.07M | -0.02M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 5.58M | 5.34M | 6.80M | 6.95M | 29.03M | 30.39M | 21.05M | 22.10M | 23.10M | 20.05M | 31.50M | 41.84M | 81.51M | 19.09M |
|
Operating Leases
|
| | | | | | | | | 70.71M | 60.98M | 56.38M | 57.34M | 66.07M | 64.45M |
|
Other Non-Current Liabilities
|
| 34.70M | 34.72M | 39.34M | 37.34M | 40.31M | 43.54M | 59.26M | 61.44M | 61.70M | 72.27M | 79.00M | 102.64M | 123.13M | 169.01M |
|
Total Non-Current Liabilities
|
| -34.70M | -34.72M | -39.34M | -37.34M | -40.31M | -43.54M | -59.26M | -61.44M | -61.70M | -72.27M | -79.00M | -102.64M | -123.13M | -169.01M |
|
Total Debt
|
| 462.63M | 474.61M | 496.20M | 508.02M | 507.43M | 508.65M | 482.50M | 544.30M | 513.32M | 539.65M | 552.40M | 593.98M | 1,043.44M | 1,133.25M |
|
Common Equity
|
50.30M | 93.99M | 18.23M | 15.45M | -8.54M | -21.60M | -24.55M | -37.86M | -15.83M | 122.75M | 362.14M | 422.46M | 497.90M | 1,021.79M | 1,550.84M |
|
Shareholder's Equity
|
50.30M | 93.99M | 18.23M | 15.45M | -8.54M | -21.60M | -24.55M | -37.86M | -15.83M | 122.75M | 362.14M | 422.46M | 497.90M | 1,021.79M | 1,550.84M |
|
Liabilities and Shareholders Equity
|
| 690.58M | 633.74M | 663.12M | 638.28M | 633.67M | 631.51M | 614.95M | 732.41M | 932.18M | 1,193.90M | 1,283.58M | 1,449.21M | 2,535.47M | 3,230.07M |
|
Retained Earnings
|
| 0.38M | -1.95M | -0.59M | -347.47M | -366.46M | -373.31M | -395.11M | -388.67M | -357.02M | -266.10M | -225.00M | -171.92M | -146.52M | -132.99M |
|
Treasury Shares
|
| | 0.06M | 0.43M | 1.08M | 0.96M | 1.10M | 1.09M | 0.69M | 0.39M | 0.31M | 0.25M | 0.17M | 0.18M | 0.20M |