|
Cash & Equivalents
|
3.25M | 48.48M | 113.29M | 24.44M | 75.34M | 42.39M | 14.18M | 11.17M | 15.85M | 34.46M | 187.00M | 216.51M | 145.46M | 6.55M | 22.84M | 10.22M |
|
Short-term Investments
|
| 0.00M | | | | | | | | | | | 0.63M | 0.83M | 0.36M | 0.22M |
|
Cash & Current Investments
|
3.25M | 48.48M | 113.29M | 24.44M | 75.34M | 42.39M | 14.18M | 11.17M | 15.85M | 34.46M | 187.00M | 216.51M | 146.09M | 7.38M | 23.20M | 10.43M |
|
Receivables - Net
|
153.90M | 95.55M | 128.48M | 133.85M | 98.04M | 115.17M | 135.10M | 93.26M | 17.95M | 64.98M | 22.56M | 39.55M | 83.52M | 65.92M | 68.73M | 118.39M |
|
Receivables - Other
|
2.92M | 24.84M | 28.60M | 50.29M | 67.43M | 82.56M | 81.19M | 95.01M | 20.07M | 20.07M | 24.67M | 34.22M | 40.95M | 67.03M | 68.73M | 74.20M |
|
Receivables
|
156.83M | 120.39M | 157.08M | 184.14M | 165.48M | 197.73M | 216.30M | 188.28M | 38.02M | 85.04M | 47.23M | 73.77M | 124.47M | 132.95M | 137.47M | 192.59M |
|
Inventory
|
29.19M | 31.73M | 33.43M | 28.46M | 32.50M | 34.73M | 35.96M | 37.14M | 34.43M | 28.11M | 30.19M | 34.69M | 30.76M | 29.23M | 33.91M | 29.87M |
|
Prepaid Assets
|
15.45M | 18.92M | 32.38M | 27.14M | 39.95M | 64.67M | 59.69M | 63.41M | 38.60M | 31.91M | 39.66M | 37.31M | 26.40M | 34.69M | 44.54M | 28.28M |
|
Current Assets
|
232.44M | 222.97M | 325.78M | 313.76M | 361.05M | 342.24M | 329.73M | 307.23M | 262.18M | 206.70M | 300.71M | 362.69M | 327.43M | 182.84M | 226.33M | 263.42M |
|
Property, Plant & Equipment (Net)
|
291.16M | 323.23M | 299.04M | 335.51M | 345.62M | 399.44M | 430.21M | 413.01M | 396.93M | 369.86M | 374.60M | 383.04M | 455.10M | 543.91M | 614.61M | 703.25M |
|
Long-Term Investments
|
7.94M | 7.33M | 6.92M | 7.05M | 8.26M | 7.89M | 3.76M | 4.73M | 2.71M | | | | | | | |
|
Goodwill
|
98.05M | 98.05M | 76.58M | 79.33M | 79.33M | 86.33M | 83.58M | 83.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Intangibles
|
1.04M | 3.28M | 0.81M | 3.07M | 1.98M | 8.96M | 2.43M | 1.50M | 0.91M | | | | | | | |
|
Goodwill & Intangibles
|
99.09M | 101.33M | 98.86M | 104.03M | 81.30M | 95.29M | 86.00M | 85.08M | 84.48M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Long-Term Deferred Tax
|
| | | | | -92.01M | 0.78M | 44.60M | 65.10M | 56.12M | 64.93M | | | | | |
|
Other Non-Current Assets
|
12.09M | 11.84M | 1.50M | 17.70M | 9.06M | 12.11M | 6.77M | 21.64M | 38.42M | 24.78M | 7.96M | 12.11M | 11.28M | 8.68M | 18.61M | 20.49M |
|
Non-Current Assets
|
-232.44M | 470.86M | 96.38M | 88.00M | 104.10M | 93.84M | 83.40M | 63.73M | 47.56M | 30.60M | 31.87M | 5.22M | 670.24M | 798.94M | 884.51M | 991.68M |
|
Assets
|
| 693.83M | 788.46M | 826.47M | 852.64M | 889.73M | 898.12M | 893.59M | 832.36M | 730.27M | 897.55M | 958.02M | 997.67M | 981.78M | 1,110.84M | 1,255.10M |
|
Accounts Payables
|
83.78M | 82.72M | 82.75M | 105.62M | 116.12M | 119.97M | 118.85M | 103.19M | 65.15M | 71.54M | 76.09M | 71.31M | 85.57M | 94.08M | 83.83M | 101.31M |
|
Notes Payables
|
11.00M | 2.50M | 2.50M | | 35.00M | 49.50M | | | | | | | | | | |
|
Dividends payables
|
| | | | | 16.10M | | | | | | | | | | |
|
Payables
|
94.78M | 85.22M | 85.25M | 105.62M | 151.12M | 185.56M | 118.85M | 103.19M | 65.15M | 71.54M | 76.09M | 71.31M | 85.57M | 94.08M | 83.83M | 101.31M |
|
Accumulated Expenses
|
31.27M | 32.81M | 31.12M | 35.57M | 38.53M | 70.04M | 72.28M | 69.04M | 51.93M | 48.35M | 51.23M | 52.90M | 37.63M | 29.47M | 37.36M | 41.64M |
|
Other Accumulated Expenses
|
| | 8.29M | 7.64M | 8.65M | 16.78M | 16.29M | 18.11M | 21.94M | 13.72M | 15.70M | 14.75M | 12.82M | 17.81M | 12.52M | 13.83M |
|
Short term Debt
|
1.20M | 0.30M | 3.03M | 13.05M | | 5.86M | 7.51M | 2.46M | 1.21M | 11.50M | | | | | | |
|
Current Leases
|
0.01M | 0.30M | 0.53M | | | | | | | | 21.35M | 19.47M | 16.73M | 26.87M | 28.69M | 47.27M |
|
Current Taxes
|
| | 1.26M | 1.43M | 3.71M | 5.86M | 3.73M | 3.21M | 1.76M | 1.18M | 1.60M | 2.16M | 2.94M | 1.42M | 1.90M | 2.13M |
|
Current Deferred Revenue
|
5.12M | 14.48M | | | | | | | 2.59M | 17.79M | 55.27M | 32.61M | 14.81M | 9.91M | 29.56M | 25.80M |
|
Total Current Liabilities
|
141.15M | 132.82M | 130.53M | 186.02M | 193.90M | 200.51M | 205.69M | 179.83M | 150.25M | 163.12M | 203.93M | 176.29M | 154.74M | 160.33M | 179.44M | 216.01M |
|
Capital Leases
|
| 1.20M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 175.00M | 250.00M | 250.00M | 250.00M | 274.88M | 272.00M | 286.29M | 333.14M | 321.95M | 322.84M | 323.74M | 320.97M | 321.52M | 412.07M | 448.22M |
|
Minority Interest
|
-1.24M | -2.13M | 0.57M | -0.21M | -0.84M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 22.13M | 32.49M | | | | 29.37M | 13.94M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 92.47M | 104.35M | 106.13M | 108.51M | 92.01M | 74.01M | 113.05M | 90.67M | 78.97M | 35.74M | 56.47M | 68.50M | 59.12M | 62.23M | 78.98M |
|
Operating Leases
|
| | | | | | | | | | 51.13M | 45.88M | 45.99M | 65.01M | 61.44M | 50.43M |
|
Other Non-Current Liabilities
|
| 11.72M | 8.54M | 9.35M | 21.92M | 20.38M | 20.46M | 7.01M | 6.34M | 7.28M | 4.51M | 8.99M | 8.48M | 7.58M | 10.10M | 12.55M |
|
Total Non-Current Liabilities
|
1.01M | -1.47M | 487.38M | 543.69M | 588.62M | 616.89M | 625.49M | 638.68M | 604.73M | 508.06M | 613.65M | 602.37M | 590.19M | 605.98M | 715.19M | 793.65M |
|
Total Liabilities
|
| 417.00M | 495.92M | 553.04M | 610.54M | 637.27M | 645.95M | 645.70M | 611.06M | 515.34M | 618.15M | 611.36M | 598.67M | 613.56M | 725.29M | 806.19M |
|
Total Debt
|
1.20M | 175.30M | 253.03M | 263.05M | 250.00M | 280.74M | 279.50M | 288.76M | 334.35M | 333.45M | 322.84M | 323.74M | 320.97M | 321.52M | 412.07M | 448.22M |
|
Common Equity
|
244.55M | 276.82M | 292.54M | 273.43M | 242.10M | 255.96M | 252.17M | 247.89M | 221.30M | 214.93M | 279.40M | 346.67M | 399.00M | 368.22M | 385.55M | 448.91M |
|
Shareholder's Equity
|
244.55M | 276.82M | 292.54M | 273.43M | 242.10M | 255.96M | 252.17M | 247.89M | 221.30M | 214.93M | 279.40M | 346.67M | 399.00M | 368.22M | 385.55M | 448.91M |
|
Liabilities and Shareholders Equity
|
| 693.83M | 788.46M | 826.47M | 852.64M | 889.73M | 898.12M | 893.59M | 832.36M | 730.27M | 897.55M | 958.02M | 997.67M | 981.78M | 1,110.84M | 1,255.10M |
|
Treasury Shares
|
| | 465.00 | 608.00 | 0.59M | 2.06M | 0.28M | 2.53M | 2.20M | 2.99M | 1.81M | 0.43M | 1.04M | 1.11M | 1.61M | |
|
Retained Earnings
|
-18.34M | 12.26M | 24.04M | 2.59M | -31.77M | -21.48M | -27.66M | -35.84M | -67.10M | -74.97M | -23.09M | 40.94M | 90.37M | 56.31M | 70.22M | 127.48M |