|
Assets
|
492.52M | 606.41M | 756.45M | 1,209.08M | 1,332.97M | 1,410.54M | 1,188.99M | 983.24M | 1,024.36M | 1,241.78M | 1,083.70M | 1,197.02M | 359.34M | 1,266.91M | 329.79M | 329.79M | 293.16M | 1,467.71M | 318.69M | 1,493.24M | 1,951.21M |
|
Cash & Equivalents
|
44.76M | 25.85M | 23.97M | 39.82M | 29.10M | 55.33M | 59.12M | 72.53M | 164.39M | 285.31M | 157.57M | 304.54M | 283.67M | 253.67M | 222.34M | 206.03M | 237.97M | 220.59M | 218.04M | 170.51M | 469.52M |
|
Short-term Investments
|
101.68M | 121.20M | 145.32M | 157.65M | 156.64M | 162.44M | 159.96M | 167.33M | 169.24M | 198.46M | 199.06M | 131.32M | 157.16M | 175.90M | 204.16M | 210.01M | 229.38M | 8.37M | 261.72M | 274.10M | 307.50M |
|
Cash & Current Investments
|
146.45M | 147.06M | 169.29M | 197.47M | 185.74M | 217.77M | 219.09M | 239.86M | 333.63M | 483.77M | 356.62M | 435.87M | 440.82M | 429.57M | 426.50M | 416.04M | 467.35M | 228.97M | 479.76M | 444.61M | 777.02M |
|
Receivables - Net
|
24.32M | 29.06M | 33.23M | 29.40M | 30.36M | 31.04M | 30.85M | 31.06M | 31.55M | 30.96M | 31.80M | 20.58M | 24.96M | 29.34M | 32.00M | 33.48M | 34.96M | 38.88M | 40.64M | 44.01M | 48.73M |
|
Receivables - Other
|
| 1.62M | | | | | | | 4.10M | 4.10M | | | | 8.00M | | 8.00M | | 8.10M | | 8.80M | |
|
Receivables
|
24.32M | 30.68M | 33.23M | 29.40M | 30.36M | 31.04M | 30.85M | 31.06M | 35.65M | 35.06M | 31.80M | 20.58M | 24.96M | 37.34M | 32.00M | 41.48M | 34.96M | 46.98M | 40.64M | 52.81M | 48.73M |
|
Inventory
|
64.00M | 71.50M | 90.37M | 109.21M | 145.19M | 154.22M | 124.08M | 140.22M | 154.41M | 167.00M | 179.35M | 95.89M | 92.24M | 110.99M | 132.71M | 151.62M | 154.94M | 166.48M | 171.94M | 191.92M | 248.46M |
|
Current Deferred Tax Assets
|
| 23.21M | 18.12M | 14.98M | 15.30M | 17.57M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 17.43M | 30.61M | 45.45M | 34.21M | 33.10M | 25.08M | 35.84M | 28.77M | 33.46M | 25.92M | 32.90M | 28.34M | 31.01M | 29.82M | 34.69M | 44.92M | 39.62M | 40.39M | 39.17M | 51.22M |
|
Current Assets
|
| 302.17M | 356.24M | 481.40M | 520.03M | 634.86M | 511.30M | 482.14M | 580.96M | 749.38M | 605.76M | 593.25M | 167.55M | 610.86M | 158.99M | 158.99M | 189.56M | 719.72M | 185.65M | 729.00M | 1,125.96M |
|
Property, Plant & Equipment (Net)
|
| 62.29M | 78.50M | 108.13M | 84.25M | 105.90M | 73.94M | 58.45M | 57.96M | 73.65M | 67.36M | 56.99M | 55.63M | 53.81M | 51.51M | 56.73M | 61.85M | 68.10M | 59.93M | 65.97M | 75.33M |
|
Long-Term Investments
|
| 101.39M | 120.32M | 126.07M | 97.08M | | 56.18M | 37.13M | 43.32M | 49.50M | 34.52M | 32.46M | 35.39M | 37.72M | 43.38M | 37.73M | 39.22M | 36.22M | 51.22M | 51.90M | 51.90M |
|
Goodwill
|
100.72M | 117.31M | 173.21M | 374.66M | 433.30M | 350.78M | 330.78M | 253.98M | 254.76M | 299.25M | 300.53M | 257.58M | 283.62M | 285.76M | 286.80M | 286.83M | 302.12M | 302.37M | 308.85M | 306.48M | 324.89M |
|
Intangibles
|
| 16.45M | 19.79M | 45.19M | 40.70M | 66.09M | 30.78M | 30.68M | 32.42M | 54.92M | 68.04M | 58.64M | 61.92M | 62.10M | 61.02M | 56.82M | 60.01M | 58.22M | 60.16M | 58.45M | 58.83M |
|
Goodwill & Intangibles
|
100.72M | 133.76M | 193.00M | 419.85M | 474.00M | 416.86M | 361.56M | 284.66M | 287.18M | 354.17M | 368.57M | 316.22M | 345.54M | 347.86M | 347.81M | 343.65M | 362.13M | 360.59M | 369.01M | 364.93M | 383.72M |
|
Long-Term Deferred Tax
|
| 0.06M | | | 23.54M | 12.14M | 34.18M | 35.30M | 16.86M | 7.99M | 2.00M | 8.93M | 10.29M | 16.35M | 15.77M | 12.14M | 19.61M | 25.70M | 25.25M | 25.36M | 29.45M |
|
Other Non-Current Assets
|
| 6.74M | 8.40M | 6.87M | 3.51M | 63.12M | 217.23M | 44.44M | 9.71M | 0.27M | 4.88M | 4.22M | 4.99M | 4.74M | 5.99M | 6.62M | 10.79M | | 15.51M | 16.14M | 15.59M |
|
Non-Current Assets
|
| 304.24M | 400.21M | 727.68M | 812.93M | 775.68M | 477.73M | 501.10M | 443.41M | 492.39M | 477.94M | 603.77M | 191.79M | 656.05M | 170.80M | 170.80M | 103.59M | 103.59M | 133.04M | 764.24M | 825.25M |
|
Accounts Payables
|
| 49.66M | 57.40M | 64.10M | 80.86M | 94.99M | 109.88M | 84.28M | 61.54M | 57.96M | 77.96M | 71.50M | 84.97M | 90.27M | 76.57M | 84.51M | 74.46M | 81.61M | 69.74M | 85.74M | 105.44M |
|
Notes Payables
|
| 6.11M | 6.18M | 7.24M | 8.63M | 8.10M | 10.47M | 10.69M | 11.03M | | | | | | | | | | | | |
|
Payables
|
| 55.77M | 63.58M | 71.34M | 89.48M | 103.09M | 120.34M | 94.98M | 72.58M | 57.96M | 77.96M | 71.50M | 84.97M | 90.27M | 76.57M | 84.51M | 74.46M | 81.61M | 69.74M | 85.74M | 105.44M |
|
Accumulated Expenses
|
| | | 8.29M | 9.33M | 14.26M | 11.48M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 14.82M | 23.22M | 9.84M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 10.00M | | 21.09M | 30.44M | 36.11M | | | | 190.18M | 0.21M | 0.21M | | | | | | 34.27M | 137.33M | 103.07M | |
|
Current Leases
|
| | | 0.59M | 0.53M | 0.42M | | | | | | 49.74M | 47.24M | 52.26M | 53.36M | 52.37M | 57.39M | 57.71M | 59.50M | 59.57M | 61.87M |
|
Current Taxes
|
| 3.69M | 0.69M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 6.99M | 5.25M | 7.04M | 3.89M | | 11.03M | 11.82M | 12.91M | 11.01M | 11.88M | 12.60M | 14.93M | 16.00M | 18.60M | 18.90M | 20.10M | 21.60M | 33.90M |
|
Total Current Liabilities
|
| 69.46M | 64.27M | 107.84M | 143.67M | 148.21M | 207.67M | 94.98M | 72.58M | 259.96M | 91.09M | 132.47M | 61.40M | 155.09M | 59.26M | 59.26M | 97.63M | 191.97M | 103.77M | 269.38M | 200.57M |
|
Capital Leases
|
| | | 0.99M | 0.39M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 15.00M | 17.50M | 198.84M | 215.94M | 392.05M | 197.98M | 283.61M | 284.81M | 226.70M | 238.38M | 251.02M | 260.63M | 264.19M | 312.52M | 312.90M | 359.69M | 325.85M | 224.00M | 224.26M | 518.08M |
|
Preferred Stock Liabilities
|
| | | | | | 11.70M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 51.00M | 47.30M | 22.76M | 15.74M | -0.78M | -2.45M | -3.33M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 101.64M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.89M | 10.66M | 7.92M | | | | | | 34.46M | 35.60M | 36.05M | 1.31M | 38.52M | 0.31M | 31.71M | 0.35M | 86.37M | 0.42M | 83.27M | 48.23M |
|
Operating Leases
|
| | | | | | | | | | | 202.78M | 196.58M | 213.59M | 228.85M | 233.28M | 256.54M | 252.61M | 249.85M | 241.29M | 247.18M |
|
Other Non-Current Liabilities
|
| 2.52M | 2.10M | 13.90M | 29.79M | 15.17M | 9.93M | 6.06M | 7.05M | 6.89M | 7.30M | 10.85M | 10.06M | 10.38M | 11.90M | 8.75M | 11.13M | 10.50M | 9.26M | 12.34M | 19.77M |
|
Total Non-Current Liabilities
|
| 84.46M | 90.10M | 315.60M | 360.00M | 540.27M | 202.49M | 382.98M | 357.38M | 495.48M | 26.16M | 51.27M | 57.51M | 57.51M | 53.05M | 53.05M | 58.78M | 58.78M | 74.01M | 676.33M | 905.96M |
|
Total Liabilities
|
76.83M | 86.98M | 92.20M | 329.50M | 389.79M | 555.44M | 517.22M | 389.04M | 364.44M | 502.37M | 338.75M | 547.90M | 565.43M | 594.67M | 645.07M | 655.65M | 718.64M | 721.94M | 708.71M | 688.67M | 925.72M |
|
Total Debt
|
| 25.00M | 17.50M | 219.92M | 246.38M | 428.17M | 197.98M | 283.61M | 284.81M | 416.88M | 238.59M | 251.23M | 260.63M | 264.19M | 312.52M | 312.90M | 359.69M | 360.11M | 361.32M | 327.33M | 518.08M |
|
Common Equity
|
415.69M | 519.43M | 664.25M | 827.79M | 895.88M | 817.97M | 656.03M | 594.21M | 656.36M | 739.41M | 744.95M | 649.13M | 240.44M | 672.24M | 217.48M | 692.23M | 136.75M | 745.77M | 140.91M | 804.57M | 1,025.48M |
|
Shareholder's Equity
|
415.69M | 519.43M | 664.25M | 827.79M | 895.88M | 817.97M | 656.03M | 594.21M | 656.36M | 739.41M | 744.95M | 649.13M | 240.44M | 672.24M | 217.48M | 692.23M | 136.75M | 745.77M | 140.91M | 804.57M | 1,025.48M |
|
Liabilities and Shareholders Equity
|
492.52M | 606.41M | 756.45M | 1,209.08M | 1,332.97M | 1,410.54M | 1,188.99M | 983.24M | 1,024.36M | 1,241.78M | 1,083.70M | 1,197.02M | 359.34M | 1,266.91M | 329.79M | 329.79M | 293.16M | 1,467.71M | 318.69M | 1,493.24M | 1,951.21M |
|
Retained Earnings
|
| 299.94M | 422.10M | 565.80M | 581.25M | 509.59M | 400.55M | 319.81M | 351.67M | 386.62M | 389.16M | 318.17M | 325.23M | 352.95M | 396.46M | 402.01M | 422.55M | 431.14M | 493.83M | 507.21M | 612.69M |
|
Treasury Shares
|
| 1.78M | 1.53M | 1.45M | 1.21M | 1.00M | 0.58M | 2.41M | 2.41M | 3.56M | 3.45M | 2.22M | | 2.22M | 2.35M | 2.11M | 2.56M | 2.56M | 2.71M | 2.70M | 2.32M |