|
Cash & Equivalents
|
4.79M | 5.25M | 5.61M | 5.54M | 5.42M | 7.33M | 9.74M | 10.45M | 10.47M | 75.40M | 11.32M | 72.90M | 77.50M | 66.62M | 18.69M | 67.13M | 54.52M | 23.69M | 115.41M | 117.26M | 359.09M | 377.27M | 248.81M | 78.65M | 379.24M | 227.20M | | | 253.60M | 211.92M | | | 210.44M | 107.53M | 45.26M | 50.43M | 103.82M | 233.02M | 130.24M | 68.46M | 239.66M |
|
Cash & Current Investments
|
4.79M | 5.25M | 5.61M | 5.54M | 5.42M | 7.33M | 9.74M | 10.45M | 10.47M | 75.40M | 11.32M | 72.90M | 77.50M | 66.62M | 18.69M | 67.13M | 54.52M | 23.69M | 115.41M | 117.26M | 359.09M | 377.27M | 248.81M | 78.65M | 379.24M | 227.20M | | | 253.60M | 211.92M | | | 210.44M | 107.53M | 45.26M | 50.43M | 103.82M | 233.02M | 130.24M | 68.46M | 239.66M |
|
Receivables - Net
|
| 11.94M | 5.96M | | | 6.58M | 6.32M | 79.42M | 61.71M | 9.42M | 9.61M | 87.59M | 73.87M | 15.34M | 23.39M | 112.36M | 89.51M | 24.14M | 20.33M | 86.20M | 90.50M | 32.29M | 31.88M | 88.44M | 85.70M | 33.72M | | | 89.08M | 37.65M | | | 106.14M | 7.94M | 44.01M | 110.89M | 130.97M | 68.29M | 52.75M | 112.93M | 145.42M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 3.81M | | | | 11.29M | | | | 15.24M | | | | 14.42M | | | | 9.13M | | | | 8.50M | | | |
|
Receivables
|
| 11.94M | 5.96M | | | 6.58M | 6.32M | 79.42M | 61.71M | 9.42M | 9.61M | 87.59M | 73.87M | 15.34M | 23.39M | 112.36M | 89.51M | 27.95M | 20.33M | 86.20M | 90.50M | 43.58M | 31.88M | 88.44M | 85.70M | 48.96M | | | 89.08M | 52.07M | | | 106.14M | 17.07M | 44.01M | 110.89M | 130.97M | 76.79M | 52.75M | 112.93M | 145.42M |
|
Inventory
|
| 87.07M | 32.21M | | | 94.77M | 131.64M | 123.20M | 98.24M | 130.87M | 185.65M | 173.04M | 165.01M | 200.99M | 273.62M | 276.70M | 263.60M | 308.13M | 308.97M | 313.00M | 259.55M | 270.22M | 329.01M | 331.16M | 292.11M | 310.59M | | | 355.13M | 349.58M | | | 351.40M | -29.09M | 354.09M | 346.98M | 291.89M | 267.59M | 317.13M | 334.79M | 292.91M |
|
Prepaid Assets
|
| 8.46M | -1.92M | | | 11.45M | 9.22M | 9.65M | 13.77M | 18.44M | 25.12M | 21.80M | 21.52M | 24.74M | 36.02M | 34.32M | 29.61M | 32.51M | 29.27M | 27.68M | 19.14M | 24.47M | 27.98M | 39.29M | 30.23M | 29.61M | | | 42.95M | 38.69M | | | 44.81M | -4.08M | 41.97M | 49.03M | 39.41M | 44.46M | 42.57M | 51.16M | 36.91M |
|
Current Assets
|
| 112.73M | | | | 123.29M | 161.09M | 225.91M | 222.60M | 238.15M | 237.90M | 310.65M | 337.90M | 310.70M | 358.75M | 453.46M | 437.24M | 397.43M | 482.56M | 552.26M | 732.42M | 708.04M | 643.06M | 544.94M | 731.90M | 602.00M | | | 744.96M | 638.51M | | | 621.64M | 549.76M | 508.00M | 571.26M | 678.00M | 620.47M | 565.49M | 592.55M | 742.13M |
|
Property, Plant & Equipment (Net)
|
| 20.63M | | | | 33.69M | 30.05M | 36.76M | 44.95M | 59.97M | 49.77M | 55.92M | 62.28M | 83.54M | 65.32M | 77.81M | 86.10M | 86.02M | 82.90M | 90.10M | 93.79M | 146.36M | 97.52M | 100.13M | 97.69M | 171.45M | | | 94.68M | 219.25M | | | 130.16M | 127.50M | 121.15M | 120.94M | 118.15M | 112.61M | 114.87M | 121.21M | 120.40M |
|
Long-Term Investments
|
| 103.80M | | | | 102.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 32.45M | | | | 34.19M | 33.69M | 36.12M | 35.66M | 35.84M | 35.11M | 34.65M | 40.23M | 39.93M | 39.69M | 40.23M | 40.21M | 39.68M | 38.28M | 39.84M | 40.66M | 41.92M | 43.19M | 42.23M | 42.14M | 41.93M | | | 47.89M | 47.27M | | | 56.19M | 52.54M | 51.47M | 52.55M | 51.08M | 50.17M | 51.95M | 52.32M | 51.03M |
|
Intangibles
|
| 13.54M | | | | 21.98M | 97.95M | 107.41M | 106.42M | 25.32M | 108.60M | 109.47M | 114.32M | 43.31M | 115.03M | 119.41M | 121.09M | 97.98M | 114.98M | 118.09M | 119.52M | 18.55M | 101.18M | 99.17M | 98.24M | 21.09M | | | 97.92M | 32.18M | | | 97.03M | 100.26M | 97.68M | 98.14M | 94.72M | 91.91M | 94.45M | 94.40M | 92.24M |
|
Goodwill & Intangibles
|
| 45.99M | | | | 56.18M | 131.64M | 143.53M | 142.08M | 61.16M | 143.71M | 144.12M | 154.55M | 83.24M | 154.71M | 159.64M | 161.30M | 137.66M | 153.26M | 157.93M | 160.17M | 60.47M | 144.38M | 141.40M | 140.38M | 63.02M | | | 145.81M | 79.44M | | | 153.22M | 152.80M | 149.15M | 150.69M | 145.80M | 142.09M | 146.41M | 146.72M | 143.27M |
|
Long-Term Deferred Tax
|
| 9.30M | | | | 3.02M | 8.33M | 10.69M | 10.94M | 10.52M | 9.69M | 11.78M | 11.44M | 12.56M | 20.85M | 29.47M | 19.99M | 31.24M | 38.57M | 46.59M | 36.60M | 38.21M | 50.02M | 62.83M | 52.22M | 42.01M | | | 49.88M | 49.93M | | | 66.33M | 56.62M | 70.77M | 100.27M | 73.37M | 66.69M | 82.69M | 102.17M | |
|
Other Non-Current Assets
|
| | | | | | | | 0.39M | 1.66M | 3.49M | 1.99M | 6.89M | 5.26M | 2.09M | 3.49M | 1.06M | 4.48M | 1.59M | 0.83M | 0.08M | 4.03M | 3.58M | 4.14M | 6.51M | 16.11M | | | 16.36M | 9.25M | | | 4.99M | 5.19M | 3.95M | 1.39M | 11.18M | 0.07M | 0.87M | 0.87M | 0.93M |
|
Non-Current Assets
|
| 144.46M | | | | 164.40M | 169.20M | 188.43M | 192.77M | 195.74M | 205.11M | 213.04M | 230.39M | 234.76M | 391.34M | 429.90M | 423.69M | 439.81M | 428.92M | 481.28M | 474.70M | 459.13M | 491.37M | 509.71M | 488.19M | 456.69M | | | 509.78M | 537.61M | | | 555.01M | 549.76M | 559.83M | 583.06M | 563.00M | 516.71M | 538.87M | 575.11M | 545.47M |
|
Assets
|
| 257.19M | | | | 287.70M | 330.28M | 414.33M | 415.37M | 433.90M | 443.00M | 523.70M | 568.29M | 545.46M | 750.09M | 883.36M | 860.93M | 837.24M | 911.48M | 1,033.54M | 1,207.12M | 1,167.17M | 1,134.43M | 1,054.64M | 1,220.09M | 1,058.69M | | | 1,254.75M | 1,176.12M | | | 1,176.65M | 1,099.52M | 1,067.83M | 1,154.31M | 1,241.00M | 1,137.18M | 1,104.36M | 1,167.66M | 1,287.61M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 13.49M | | | 1.87M | 8.25M | 5.36M | | 8.87M | 21.71M | 3.02M | 3.00M | | | 38.61M | 20.42M | | | 28.43M | 6.98M | 26.91M | 80.48M | 50.58M | 3.00M | 9.09M | 32.70M | |
|
Payables
|
| | | | | | | | | | | | | | | 13.49M | | | 1.87M | 8.25M | 5.36M | | 8.87M | 21.71M | 3.02M | 3.00M | | | 38.61M | 20.42M | | | 28.43M | 6.98M | 26.91M | 80.48M | 50.58M | 3.00M | 9.09M | 32.70M | |
|
Accumulated Expenses
|
| 28.01M | 5.81M | | | 43.98M | 35.25M | 50.87M | 75.64M | 86.72M | 69.76M | 71.14M | 104.17M | 83.01M | 80.64M | 109.78M | 132.44M | 107.92M | 97.17M | 122.74M | 159.02M | 140.36M | 121.68M | 155.24M | 194.02M | 139.15M | | | 193.04M | 144.68M | | | 197.44M | -18.78M | 112.67M | 119.91M | 160.13M | 130.10M | 170.94M | 165.83M | 197.74M |
|
Other Accumulated Expenses
|
| | 0.17M | | | | 0.22M | | | | | | | | | -0.61M | 0.38M | 0.82M | | 0.75M | 1.07M | -0.47M | | -0.56M | -1.59M | 0.32M | | | 4.72M | 0.74M | | | 2.06M | 2.97M | | 6.67M | 4.73M | | | | 15.41M |
|
Short term Debt
|
| 0.91M | | | | 5.02M | 72.36M | 93.14M | | | 59.61M | 95.09M | | | 119.29M | 134.64M | | | 149.87M | 166.93M | | | | | | 3.00M | | | | 20.42M | | | | 6.98M | 38.97M | 44.34M | 50.58M | 3.00M | | 5.38M | 11.11M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 26.83M | 27.25M | 32.64M | 33.92M | 35.68M | 40.34M | 44.38M | 48.96M | 46.20M | | | 49.07M | 56.29M | | | 56.12M | 59.29M | 60.32M | 60.91M | 60.69M | 58.47M | 60.76M | 64.89M | 66.22M |
|
Current Taxes
|
| 5.21M | | | | | | | 12.36M | 14.00M | 0.23M | 2.75M | 15.38M | 13.61M | 4.19M | 7.05M | 14.01M | 9.72M | 8.43M | 9.83M | 16.08M | 15.08M | 8.46M | 13.04M | 29.28M | 19.35M | | | 23.43M | 23.30M | | | 10.65M | 12.47M | 11.11M | 17.30M | 18.56M | 19.93M | 13.85M | 18.46M | 19.85M |
|
Curent Deferred Tax Liability
|
0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 24.10M | 13.40M | 21.41M | 14.80M | 14.50M | 18.36M | 17.12M | 19.48M | 9.57M | -3.56M | 14.77M | 83.33M | | 22.66M | 16.92M | 276.30M | | 28.07M | 12.86M | -38.85M | 265.19M | 17.94M | 14.44M | -86.84M | 101.47M | 21.33M | 10.06M | 19.37M | 139.87M | 26.90M | 6.16M | | | 18.89M | -8.17M |
|
Total Current Liabilities
|
| 36.41M | | | | 48.55M | 38.75M | 56.38M | 100.44M | 105.70M | 73.33M | 79.48M | 131.07M | 102.71M | 110.24M | 162.06M | 192.65M | 156.12M | 142.52M | 186.89M | 248.83M | 206.91M | 190.25M | 248.69M | 309.57M | 222.30M | | | 338.48M | 260.67M | | | 350.15M | 247.05M | 240.84M | 311.50M | 339.89M | 239.44M | 280.40M | 313.35M | 349.75M |
|
Non-Current Debt
|
| 0.56M | | | | 2.97M | 2.31M | 3.03M | 5.20M | 7.91M | 8.37M | 7.96M | 9.55M | 9.85M | 5.08M | 4.92M | 3.63M | 3.44M | 3.03M | 4.80M | 12.56M | 16.10M | 22.45M | 17.26M | 17.85M | 20.30M | | | 31.61M | 42.09M | | | 52.08M | 40.52M | 31.73M | 38.19M | 30.88M | 28.08M | 30.38M | 36.77M | 37.84M |
|
Non-Current Deffered Revenue
|
| | | | | | -0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | 5.92M | | | 3.23M | 4.82M | 7.24M | 8.06M | 10.53M | 10.73M | 10.75M | 9.08M | 10.68M |
|
Non-Current Deferred Tax Liability
|
| | | | | 8.22M | | | | 10.52M | | | | 12.56M | | | | 6.28M | | | | 12.16M | | | | 12.48M | | | | 12.13M | | | | 12.76M | | | 73.37M | 66.69M | | | 75.18M |
|
Operating Leases
|
| | | | | | | | | | | | | | 134.98M | 145.17M | 140.77M | 170.32M | 137.62M | 167.46M | 165.84M | 201.15M | 174.63M | 178.15M | 165.46M | 197.98M | | | 184.42M | 247.65M | | | 179.89M | 185.97M | 191.71M | 186.75M | 190.08M | 172.05M | 170.65M | 177.17M | 176.31M |
|
Other Non-Current Liabilities
|
| 6.23M | 2.72M | | | 7.20M | 6.99M | 8.13M | 12.44M | 8.55M | 8.14M | 8.95M | 11.52M | 11.05M | 10.76M | 12.35M | 20.60M | 15.99M | 15.72M | 14.70M | 34.45M | 20.21M | 20.66M | 21.47M | 34.28M | 24.72M | | | 34.33M | 27.00M | | | 57.51M | -5.79M | 29.83M | 32.91M | 49.94M | 27.94M | 25.76M | 31.47M | 54.83M |
|
Total Non-Current Liabilities
|
| 146.99M | -2.72M | | | 170.09M | 223.34M | 267.93M | 217.41M | 232.61M | 259.83M | 300.25M | 262.36M | 234.30M | 491.04M | 573.40M | 454.36M | 427.48M | 553.93M | 651.44M | 712.59M | 690.99M | 689.02M | 751.95M | 787.52M | 696.05M | | | 853.42M | 795.91M | | | 824.66M | 791.02M | 778.15M | 851.02M | 826.09M | 721.37M | 756.35M | 819.14M | 816.88M |
|
Total Liabilities
|
| 153.23M | | | | 177.29M | 230.33M | 276.06M | 229.85M | 241.16M | 267.97M | 309.20M | 273.88M | 245.36M | 501.81M | 585.75M | 474.95M | 443.47M | 569.64M | 666.15M | 747.04M | 711.19M | 709.68M | 773.43M | 821.81M | 720.77M | | | 887.75M | 822.91M | | | 882.18M | 785.23M | 807.98M | 883.93M | 876.03M | 749.32M | 782.11M | 850.60M | 871.71M |
|
Total Debt
|
| 1.47M | | | | 7.99M | 74.67M | 96.17M | 5.20M | 7.91M | 67.98M | 103.04M | 9.55M | 9.85M | 124.37M | 139.56M | 3.63M | 3.44M | 152.90M | 171.73M | 12.56M | 16.10M | 22.45M | 17.26M | 17.85M | 23.30M | | | 31.61M | 62.50M | | | 52.08M | 47.50M | 70.70M | 82.53M | 81.46M | 31.08M | 30.38M | 42.15M | 48.95M |
|
Common Equity
|
| 103.97M | | | | 110.41M | | | | 192.74M | | | | 300.10M | | | | | | | | | | 281.22M | 398.29M | 337.92M | | | 356.68M | 347.29M | | | 291.24M | 309.46M | 252.61M | 262.32M | 354.44M | 377.13M | 311.50M | 307.98M | |
|
Shareholder's Equity
|
| 103.97M | | | | 110.41M | 99.96M | 138.27M | 185.53M | 192.74M | 175.03M | 214.50M | 294.41M | 300.10M | 248.29M | 297.61M | 385.97M | 388.76M | 341.84M | 367.40M | 460.08M | 455.97M | 424.75M | 299.03M | 416.54M | 337.92M | | | | 347.29M | | | | 309.46M | | | 354.44M | 377.13M | | | 405.22M |
|
Liabilities and Shareholders Equity
|
| 257.19M | | | | 287.70M | 330.28M | 414.33M | 415.37M | 433.90M | 443.00M | 523.70M | 568.29M | 545.46M | 750.09M | 883.36M | 860.93M | 837.24M | 911.48M | 1,033.54M | 1,207.12M | 1,167.17M | 1,134.43M | 1,054.64M | 1,220.09M | 1,058.69M | | | 1,254.75M | 1,176.12M | | | 1,176.65M | 1,099.52M | 1,067.83M | 1,154.31M | 1,241.00M | 1,137.18M | 1,104.36M | 1,167.66M | 1,287.61M |
|
Retained Earnings
|
| 18.03M | 0.01M | | -0.24M | -0.46M | 0.03M | 1.04M | -1.31M | | | 1.38M | 2.80M | 2.93M | | 0.98M | -1.51M | | | 3.08M | 1.99M | -6.32M | | | | -9.48M | | | | | | | | | | | | | | | |