|
Cash & Equivalents
|
0.66M | 2.36M | 4.33M | 5.98M | 9.22M | 5.24M | 1.12M | 10.03M | 14.86M | 8.12M | 12.04M | 9.71M | 10.85M | 4.04M | 19.64M | 8.21M |
|
Short-term Investments
|
| 15.50M | 43.94M | 54.73M | 46.01M | 83.83M | 66.10M | 27.65M | 9.68M | 26.39M | 34.47M | 21.66M | 33.66M | 23.43M | 17.66M | 20.14M |
|
Cash & Current Investments
|
0.66M | 17.86M | 48.26M | 60.70M | 55.22M | 89.06M | 67.22M | 37.68M | 24.54M | 34.51M | 46.51M | 31.38M | 44.51M | 27.47M | 37.30M | 28.34M |
|
Receivables - Net
|
| 553.07M | 621.67M | 696.76M | 686.39M | 457.73M | 311.35M | 421.36M | 417.26M | 334.78M | 413.19M | 227.32M | 411.19M | 478.84M | 551.76M | 472.59M |
|
Receivables - Other
|
| 1.23M | 1.78M | 1.31M | 1.40M | 3.90M | 2.58M | 3.14M | 3.77M | 5.43M | 7.82M | 2.41M | 1.14M | 2.38M | 8.14M | 6.25M |
|
Receivables
|
| 554.30M | 623.45M | 698.07M | 687.80M | 461.63M | 313.93M | 424.50M | 421.04M | 340.21M | 421.02M | 229.73M | 412.33M | 481.22M | 559.91M | 478.84M |
|
Inventory
|
| 586.83M | 664.14M | 634.67M | 572.81M | 336.81M | 388.95M | 521.88M | 350.74M | 386.44M | 450.48M | 384.43M | 509.52M | 566.73M | 397.31M | 594.07M |
|
Prepaid Assets
|
| 36.71M | 61.56M | 65.43M | 36.69M | 54.31M | 65.61M | 70.02M | 77.98M | 98.98M | 81.94M | 119.34M | 87.08M | 73.99M | 90.53M | 92.41M |
|
Current Assets
|
| 1,197.64M | 1,420.64M | 1,506.93M | 1,374.31M | 959.02M | 867.03M | 1,075.47M | 878.13M | 874.91M | 1,004.51M | 781.43M | 1,065.09M | 1,169.26M | 1,097.83M | 1,207.38M |
|
Property, Plant & Equipment (Net)
|
| 422.68M | 408.85M | 712.32M | 803.64M | 825.05M | 1,242.68M | 1,099.90M | 1,036.67M | 1,132.63M | 1,104.86M | 1,082.49M | 1,099.35M | 1,218.17M | 1,513.55M | 1,706.61M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 94.35M | 92.71M |
|
Goodwill
|
| | | 32.33M | 154.08M | 154.08M | 435.37M | 294.77M | 312.40M | 327.41M | 324.47M | 323.56M | 328.13M | 427.78M | 429.21M | 421.91M |
|
Intangibles
|
| 40.06M | 36.71M | 88.45M | 67.77M | 48.90M | 75.69M | 65.01M | 56.55M | 58.53M | 46.77M | 35.92M | 26.01M | 26.85M | 20.72M | 18.68M |
|
Goodwill & Intangibles
|
| 40.06M | 36.71M | 120.77M | 221.85M | 202.98M | 511.06M | 359.78M | 368.95M | 385.94M | 371.24M | 359.49M | 354.15M | 454.63M | 449.93M | 440.60M |
|
Other Non-Current Assets
|
| 11.92M | 10.43M | 17.35M | 28.13M | 43.76M | 42.89M | 28.87M | 36.42M | 30.81M | 31.07M | 26.59M | 32.30M | 30.68M | 37.50M | 38.71M |
|
Non-Current Assets
|
| 474.67M | 455.99M | 822.82M | 1,053.61M | 1,071.79M | 1,796.64M | 1,488.55M | 1,442.03M | 1,549.38M | 1,803.91M | 1,759.07M | 1,766.08M | 1,991.63M | 2,348.18M | 2,580.82M |
|
Assets
|
| 1,672.32M | 1,876.62M | 2,329.75M | 2,427.92M | 2,030.82M | 2,663.68M | 2,564.02M | 2,320.17M | 2,424.29M | 2,808.43M | 2,540.50M | 2,831.16M | 3,160.89M | 3,446.01M | 3,788.20M |
|
Accounts Payables
|
| 443.47M | 575.78M | 759.70M | 781.12M | 456.62M | 303.78M | 320.26M | 313.41M | 308.98M | 373.39M | 207.87M | 353.30M | 530.94M | 648.72M | 509.98M |
|
Notes Payables
|
| | | | | | -3.57M | | | | | | | | | |
|
Payables
|
| 443.47M | 575.78M | 759.70M | 781.12M | 456.62M | 300.21M | 320.26M | 313.41M | 308.98M | 373.39M | 207.87M | 353.30M | 530.94M | 648.72M | 509.98M |
|
Accumulated Expenses
|
| 30.49M | 41.31M | 71.44M | 65.96M | 82.82M | 60.33M | 70.44M | 99.51M | 117.27M | 102.80M | 126.77M | 138.73M | 156.96M | 179.89M | 223.30M |
|
Other Accumulated Expenses
|
| 5.54M | 4.67M | 9.89M | 6.64M | 11.06M | 18.32M | 23.44M | 29.03M | 35.59M | 26.70M | 34.18M | 48.47M | 50.50M | 61.06M | 7.70M |
|
Short term Debt
|
| 9.16M | 19.48M | 34.47M | 38.20M | 58.51M | 31.91M | 274.60M | 126.70M | 103.30M | 148.90M | 34.40M | 204.70M | 153.40M | 16.80M | 129.50M |
|
Current Leases
|
| | | | | | | | | | 68.16M | 75.38M | 62.35M | 64.92M | 59.94M | 56.78M |
|
Current Taxes
|
| | | | | -1.50M | -0.91M | | -0.15M | -0.17M | 0.02M | | | | | |
|
Total Current Liabilities
|
| 751.68M | 778.83M | 1,045.19M | 972.57M | 707.49M | 594.73M | 799.23M | 668.66M | 582.75M | 753.89M | 497.53M | 839.60M | 971.48M | 982.79M | 1,000.12M |
|
Capital Leases
|
| | | | | | 89.79M | 152.44M | 150.33M | 150.00M | 148.13M | 146.53M | 144.44M | 141.78M | 138.49M | 134.47M |
|
Non-Current Debt
|
| | | | 148.27M | 360.10M | 656.56M | 659.15M | 661.77M | 664.46M | 690.53M | 737.61M | 739.31M | 741.01M | 742.72M | 1,186.72M |
|
Non-Current Deferred Tax Liability
|
| | | | | 12.96M | 84.84M | 66.05M | 40.10M | 42.86M | 42.88M | 56.22M | 56.82M | 66.40M | 68.91M | 63.55M |
|
Operating Leases
|
| | | | | | | | | | 239.35M | 226.65M | 228.20M | 231.43M | 200.19M | 251.75M |
|
Other Non-Current Liabilities
|
| 28.97M | 27.30M | 45.51M | 45.94M | 45.85M | 67.88M | 64.88M | 56.01M | 57.91M | 54.26M | 59.30M | 53.46M | 64.03M | 71.09M | 91.37M |
|
Total Non-Current Liabilities
|
| 1,366.53M | 1,534.03M | 1,847.78M | 1,918.80M | 1,348.81M | 1,901.81M | 2,101.30M | 1,869.84M | 1,867.19M | 2,294.93M | 1,985.70M | 2,249.94M | 2,308.41M | 2,574.26M | 2,980.22M |
|
Total Liabilities
|
| 1,395.50M | 1,561.34M | 1,893.29M | 1,964.74M | 1,394.66M | 1,969.69M | 2,166.18M | 1,925.85M | 1,925.10M | 2,349.19M | 2,045.00M | 2,303.40M | 2,372.44M | 2,645.35M | 3,071.59M |
|
Total Debt
|
| 9.16M | 19.48M | 34.47M | 186.47M | 418.60M | 688.48M | 933.75M | 788.47M | 767.75M | 839.43M | 772.00M | 944.01M | 894.41M | 759.52M | 1,316.22M |
|
Common Equity
|
157.42M | 276.82M | 315.29M | 436.46M | 463.18M | 636.16M | 693.98M | 397.84M | 394.32M | 499.19M | 459.24M | 495.50M | 527.77M | 788.44M | 800.66M | 716.61M |
|
Shareholder's Equity
|
157.42M | 276.82M | 315.29M | 436.46M | 463.18M | 636.16M | 693.98M | 397.84M | 394.32M | 499.19M | 459.24M | 495.50M | 527.77M | 788.44M | 800.66M | 716.61M |
|
Liabilities and Shareholders Equity
|
| 1,672.32M | 1,876.62M | 2,329.75M | 2,427.92M | 2,030.82M | 2,663.68M | 2,564.02M | 2,320.17M | 2,424.29M | 2,808.43M | 2,540.50M | 2,831.16M | 3,160.89M | 3,446.01M | 3,788.20M |
|
Retained Earnings
|
| -13.76M | -20.50M | -19.67M | -11.31M | -13.25M | -8.09M | -5.44M | -5.47M | -5.26M | -5.08M | -2.17M | -1.95M | -0.45M | 1.83M | 3.09M |
|
Treasury Shares
|
| | 0.14M | 0.14M | 0.50M | 0.53M | 0.60M | 0.56M | 0.91M | 0.73M | 0.56M | 0.40M | 0.15M | 0.17M | 0.48M | 0.62M |