|
Cash & Equivalents
|
5.86M | 5.16M | 7.79M | 5.49M | 6.90M | 6.94M | 6.80M | 14.54M | 12.69M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.86M | 5.16M | 7.79M | 5.49M | 6.90M | 6.94M | 6.80M | 14.54M | 12.69M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
15.06M | | 13.47M | 15.06M | 15.93M | 14.25M | 13.67M | 50.65M | 27.03M | 25.45M | 24.51M | 24.85M | 30.27M | 30.31M | 34.45M | 37.12M | 44.15M | 43.48M | 45.33M | 44.19M | 44.57M | 47.06M | 44.61M | 49.64M | 51.78M | 52.94M | 53.80M | 55.66M | 59.98M | 54.26M | 53.52M |
|
Receivables - Other
|
| | 1.57M | 2.29M | 2.15M | 2.69M | 2.68M | 4.20M | 5.99M | 1.05M | 0.88M | 1.27M | 1.16M | 1.92M | 0.95M | 0.25M | 0.92M | 0.88M | 0.43M | 0.21M | 0.63M | 7.00M | 7.00M | 7.00M | | | | | | | |
|
Receivables
|
15.06M | | 15.04M | 17.36M | 18.08M | 16.94M | 16.34M | 54.85M | 33.02M | 26.50M | 25.39M | 26.12M | 31.43M | 32.23M | 35.41M | 37.37M | 45.06M | 44.36M | 45.76M | 44.40M | 45.20M | 54.06M | 51.61M | 56.64M | 51.78M | 52.94M | 53.80M | 55.66M | 59.98M | 54.26M | 53.52M |
|
Inventory
|
| | 24.12M | 22.18M | 23.68M | 26.12M | 29.83M | 77.53M | 75.70M | 66.78M | 61.69M | 58.53M | 55.87M | 64.06M | 77.24M | 102.69M | 114.76M | 130.20M | 132.52M | 120.29M | 110.47M | 111.07M | 115.94M | 105.62M | 107.91M | 119.23M | 119.51M | 97.78M | 106.05M | 127.24M | 135.50M |
|
Prepaid Assets
|
0.06M | 0.03M | 1.15M | 1.23M | 0.68M | 0.95M | 1.23M | 4.37M | 3.87M | 3.76M | 4.70M | 4.61M | 5.39M | 3.82M | 2.64M | 5.56M | 8.39M | 10.04M | 9.89M | 8.94M | 7.70M | 12.48M | 23.61M | 10.14M | 9.36M | 9.00M | 10.01M | 11.51M | 7.84M | 6.78M | 6.42M |
|
Current Assets
|
0.50M | 45.98M | 52.77M | 59.04M | 51.92M | 54.43M | 55.79M | 151.42M | 125.33M | 103.46M | 101.27M | 99.05M | 103.94M | 113.54M | 130.48M | 159.57M | 183.81M | 202.63M | 204.92M | 197.92M | 179.37M | 184.69M | 197.31M | 178.83M | 185.49M | 193.61M | 192.92M | 178.10M | 188.13M | 202.17M | 208.37M |
|
Property, Plant & Equipment (Net)
|
22.65M | | 22.32M | 22.65M | 24.40M | 27.50M | 27.24M | 37.54M | 146.15M | 145.43M | 143.91M | 142.71M | 149.77M | 148.00M | 146.94M | 145.91M | 147.24M | 142.01M | 141.30M | 140.33M | 138.98M | 136.72M | 135.35M | 133.14M | 137.99M | 143.54M | 146.07M | 149.57M | 160.41M | 158.01M | 158.72M |
|
Long-Term Investments
|
| | | | | | | 2.30M | 2.33M | 2.35M | 2.36M | 2.38M | 2.41M | 2.43M | 2.44M | 2.46M | 2.69M | 2.73M | 2.63M | 2.68M | 2.67M | 2.41M | 2.40M | 2.39M | 2.39M | 2.39M | 2.37M | 2.35M | 2.33M | 2.24M | 2.19M |
|
Goodwill
|
| | | | | | | 406.70M | 68.51M | 68.51M | 68.51M | 68.51M | 68.51M | 68.51M | 68.51M | 80.26M | 80.30M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 85.12M | 38.81M | 38.81M | 38.81M | 38.81M |
|
Intangibles
|
| | | | | | | 186.69M | 188.50M | 181.24M | 178.52M | 25.88M | 173.08M | 170.35M | 167.63M | 35.89M | 35.16M | 39.20M | 37.77M | 36.34M | 34.91M | 33.48M | 32.05M | 30.62M | 29.20M | 27.77M | 26.34M | 24.91M | 23.68M | 28.06M | 26.75M |
|
Goodwill & Intangibles
|
| | | | | | | 593.39M | 257.01M | 249.75M | 247.03M | 94.40M | 241.59M | 238.86M | 236.14M | 116.15M | 115.46M | 124.32M | 122.89M | 121.46M | 120.03M | 118.60M | 117.17M | 115.74M | 114.31M | 112.89M | 111.46M | 63.73M | 62.50M | 66.88M | 65.56M |
|
Long-Term Deferred Tax
|
| | 0.27M | 0.12M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.32M | 0.08M | 0.06M | 0.05M | 0.06M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
45.42M | | 0.17M | 0.24M | 0.20M | 0.21M | 0.14M | 0.37M | 0.38M | 0.34M | 0.35M | 0.69M | 0.78M | 1.25M | 1.15M | 2.03M | 1.76M | 2.52M | 2.62M | 3.23M | 3.94M | 4.86M | 8.20M | 6.53M | 6.53M | 6.54M | 5.69M | 5.68M | 5.25M | 4.92M | 4.75M |
|
Non-Current Assets
|
45.42M | | 30.99M | 23.43M | 37.01M | 39.65M | 28.72M | 0.30M | 0.26M | 0.22M | 0.14M | 0.12M | 0.11M | 0.10M | 0.01M | 437.38M | 436.25M | 448.61M | 445.75M | 439.61M | 434.01M | 427.40M | 425.47M | 417.69M | 417.58M | 423.26M | 419.83M | 371.89M | 393.72M | 391.37M | 386.71M |
|
Assets
|
45.92M | 45.98M | 83.76M | 82.48M | 88.93M | 94.08M | 84.51M | 802.84M | 528.25M | 503.03M | 496.24M | 490.59M | 501.20M | 507.37M | 520.16M | 596.95M | 620.07M | 651.24M | 650.68M | 637.53M | 613.38M | 612.09M | 622.78M | 596.52M | 603.07M | 616.87M | 612.75M | 549.99M | 581.85M | 593.54M | 595.08M |
|
Accounts Payables
|
0.03M | 0.00M | 17.37M | 17.47M | 19.10M | 18.96M | 18.23M | 39.69M | 32.08M | 29.73M | 33.03M | 27.33M | 35.98M | 41.26M | 41.41M | 57.74M | 57.22M | 57.11M | 49.26M | 55.52M | 57.84M | 54.85M | 78.13M | 51.62M | 57.69M | 62.50M | 51.57M | 50.59M | 62.24M | 68.01M | 72.41M |
|
Notes Payables
|
| | | | | | | 14.95M | 13.47M | 7.58M | 5.55M | 14.84M | 10.44M | 15.02M | 19.42M | 17.83M | 18.51M | 20.18M | 18.52M | 21.95M | 14.09M | 20.87M | 6.89M | 4.49M | 8.66M | 6.45M | 12.02M | 5.69M | 4.99M | 6.99M | 2.13M |
|
Payables
|
0.03M | 0.00M | 17.37M | 17.47M | 19.10M | 18.96M | 18.23M | 54.64M | 45.56M | 37.32M | 38.58M | 42.17M | 46.42M | 56.28M | 60.84M | 75.58M | 75.73M | 77.29M | 67.78M | 77.46M | 71.94M | 75.72M | 85.02M | 56.11M | 66.35M | 68.95M | 63.58M | 56.28M | 67.24M | 75.00M | 74.54M |
|
Accumulated Expenses
|
1.11M | 1.11M | 2.88M | 2.15M | 3.38M | 3.44M | 2.08M | 0.60M | 4.11M | 6.40M | 8.25M | 8.85M | 8.98M | 7.05M | 5.91M | 12.14M | 15.36M | 12.45M | 15.72M | 19.65M | 16.41M | 19.76M | 17.16M | 17.29M | 17.45M | 15.55M | 19.68M | 18.00M | 15.88M | 17.58M | 15.09M |
|
Short term Debt
|
| | 12.49M | 8.19M | 7.09M | 11.36M | 11.86M | 41.27M | 43.10M | 31.95M | 25.21M | 18.28M | 16.38M | 19.11M | 23.02M | 55.29M | 68.45M | 60.02M | 71.33M | 53.06M | 44.46M | 42.17M | 47.65M | 58.56M | 55.19M | 66.35M | 66.91M | 57.48M | 58.59M | 60.81M | 67.16M |
|
Current Leases
|
| | 0.23M | 0.16M | 0.36M | 0.35M | 0.34M | 4.32M | 1.81M | 1.90M | 1.92M | 2.01M | 2.13M | 2.14M | 2.15M | 2.48M | 2.96M | 3.49M | 3.93M | 3.68M | 3.59M | 3.54M | 3.61M | 3.71M | 3.77M | 4.12M | 4.15M | 4.18M | 5.81M | 6.41M | 6.46M |
|
Current Taxes
|
0.02M | 0.06M | | | 0.30M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.27M | 1.20M | 1.28M | 1.07M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.16M | 1.17M | 38.24M | 33.59M | 35.23M | 40.05M | 39.55M | 110.45M | 105.98M | 88.24M | 84.80M | 79.73M | 82.50M | 93.50M | 101.34M | 155.26M | 171.85M | 164.36M | 168.94M | 163.89M | 145.29M | 149.98M | 161.62M | 143.26M | 150.63M | 164.06M | 163.11M | 145.20M | 157.61M | 169.70M | 175.05M |
|
Capital Leases
|
| | 0.23M | 0.12M | 1.51M | 1.43M | 1.49M | 1.05M | 5.86M | 5.62M | 5.13M | 5.01M | 12.77M | 12.36M | 11.93M | 11.68M | 11.79M | 11.61M | 11.19M | 11.44M | 11.58M | 11.38M | 11.17M | 11.23M | 14.69M | 17.43M | 17.73M | 19.93M | 26.61M | 27.85M | 26.86M |
|
Non-Current Debt
|
| | 13.38M | 13.11M | 14.41M | 14.13M | 15.41M | 18.54M | 90.15M | 88.73M | 87.37M | 88.01M | 86.54M | 85.14M | 83.71M | 81.81M | 80.25M | 118.51M | 116.99M | 115.44M | 114.05M | 112.62M | 111.22M | 108.71M | 107.33M | 106.00M | 104.66M | 103.32M | 101.97M | 100.61M | 100.27M |
|
Minority Interest
|
39.77M | 39.81M | 0.76M | 1.10M | 1.23M | 1.17M | 1.26M | 4.25M | 4.32M | 4.07M | 4.29M | 4.37M | 4.59M | 3.28M | 3.76M | 4.04M | 4.78M | 4.62M | 4.59M | 4.44M | 4.57M | 3.86M | 3.07M | 1.32M | 1.46M | 2.45M | 2.55M | 2.00M | 2.12M | 1.41M | 1.65M |
|
Non-Current Deferred Tax Liability
|
| | | 1.20M | | | | 53.60M | 51.38M | 51.88M | 50.94M | 49.75M | 47.28M | 46.44M | 45.63M | 47.39M | 37.30M | 36.78M | 36.06M | 45.85M | 33.12M | 33.12M | 31.98M | 40.62M | 28.56M | 28.20M | 27.85M | 29.39M | 28.31M | 27.43M | 26.54M |
|
Operating Leases
|
| | | | 1.12M | 1.05M | 0.96M | 12.83M | 1.03M | 0.93M | 0.83M | 1.50M | 2.00M | 2.44M | 2.23M | | 9.53M | 10.60M | 12.09M | 14.30M | 9.79M | 9.05M | 9.17M | 9.41M | 8.49M | 12.22M | 11.18M | 10.12M | 25.64M | 24.86M | 23.76M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 5.47M | 8.04M | 5.34M | 5.26M | 6.89M | 5.20M | 0.16M | 2.61M | 0.73M | 1.58M | 1.98M | 1.75M |
|
Total Non-Current Liabilities
|
| | | | | | | 0.07M | 0.06M | | | | | | | | | | | 335.81M | 313.83M | 316.15M | 325.17M | 301.65M | 309.70M | 327.92M | 324.53M | 307.97M | 340.13M | 350.44M | 352.48M |
|
Total Liabilities
|
1.16M | 1.17M | 51.89M | 48.01M | 53.55M | 57.73M | 58.72M | 195.19M | 261.40M | 240.57M | 234.27M | 227.07M | 236.09M | 244.02M | 248.41M | 301.96M | 320.93M | 347.49M | 350.82M | 341.28M | 321.87M | 321.49M | 330.43M | 308.54M | 314.90M | 328.08M | 327.14M | 308.70M | 341.71M | 352.42M | 354.22M |
|
Total Debt
|
| | 25.88M | 21.30M | 21.50M | 25.50M | 27.27M | 59.80M | 133.25M | 120.68M | 112.58M | 106.29M | 102.92M | 104.25M | 106.73M | 137.10M | 148.70M | 178.53M | 188.32M | 168.50M | 158.50M | 154.80M | 158.87M | 167.28M | 162.52M | 172.35M | 171.57M | 160.81M | 160.56M | 161.43M | 167.43M |
|
Common Equity
|
28.01M | 28.35M | 31.87M | 34.46M | 35.38M | 36.35M | 24.53M | 606.92M | 266.85M | 262.45M | 261.97M | 263.52M | 265.11M | 263.35M | 271.75M | 294.99M | 299.14M | 303.75M | 299.86M | 296.25M | 291.51M | 290.60M | 292.36M | 287.98M | 288.16M | 288.79M | 285.61M | 241.29M | 240.14M | 241.12M | 240.86M |
|
Shareholder's Equity
|
28.01M | 28.35M | 31.87M | 34.46M | 35.38M | 36.35M | 24.53M | 606.92M | 266.85M | 262.45M | 261.97M | 263.52M | 265.11M | 263.35M | 271.75M | 294.99M | 299.14M | 303.75M | 299.86M | 296.25M | 291.51M | 290.60M | 292.36M | 287.98M | 288.16M | 288.79M | 285.61M | 241.29M | 240.14M | 241.12M | 240.86M |
|
Liabilities and Shareholders Equity
|
45.92M | 45.98M | 83.76M | 82.48M | 88.93M | 94.08M | 84.51M | 802.84M | 528.25M | 503.03M | 496.24M | 490.59M | 501.20M | 507.37M | 520.16M | 596.95M | 620.07M | 651.24M | 650.68M | 637.53M | 613.38M | 612.09M | 622.78M | 596.52M | 603.07M | 616.87M | 612.75M | 549.99M | 581.85M | 593.54M | 595.08M |
|
Treasury Shares
|
| | | | | | 0.91M | 0.91M | 0.91M | 0.91M | 0.91M | | | | 0.35M | | | | | | | | | -2.00M | -2.00M | -2.00M | -2.00M | 2.00M | -2.00M | -2.00M | 2.00M |
|
Retained Earnings
|
0.04M | 0.08M | 8.19M | 10.43M | 11.23M | 12.26M | 13.64M | 15.82M | -325.06M | -329.19M | -329.91M | -328.43M | -327.07M | -323.66M | -316.11M | -306.28M | -303.17M | -298.61M | -302.47M | -306.51M | -312.45M | -313.30M | -311.41M | -308.69M | -309.38M | -309.37M | -313.31M | -357.20M | -358.84M | -357.63M | -358.74M |