|
Cash & Equivalents
|
| | 313.20M | 163.80M | 110.60M | 92.40M | 121.10M | 123.50M | 125.60M | 98.50M | 79.80M | 47.10M | 37.90M | 39.40M | 40.80M | 28.00M | 19.40M | 31.50M | 41.40M | 57.40M | 39.60M | 82.10M | 90.40M | 112.50M | 84.90M | 86.90M | 82.70M | 91.60M | 14.60M | 16.70M | 8.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 0.60M | 0.10M |
|
Cash & Current Investments
|
| | 313.20M | 163.80M | 110.60M | 92.40M | 121.10M | 123.50M | 125.60M | 98.50M | 79.80M | 47.10M | 37.90M | 39.40M | 40.80M | 28.00M | 19.40M | 31.50M | 41.40M | 57.40M | 39.60M | 82.10M | 90.40M | 112.50M | 84.90M | 86.90M | 82.70M | 91.60M | 22.70M | 17.30M | 8.40M |
|
Receivables - Net
|
73.90M | 84.70M | 87.40M | 119.60M | 138.90M | 153.40M | 103.30M | 79.20M | 54.90M | 40.50M | 49.40M | 67.00M | 70.20M | 79.10M | 102.90M | 103.20M | 107.00M | 123.30M | 142.80M | 154.30M | 193.20M | 161.80M | 155.70M | 127.00M | 120.50M | 118.10M | 124.80M | 96.90M | 102.70M | 106.00M | 110.60M |
|
Receivables
|
73.90M | 84.70M | 87.40M | 119.60M | 138.90M | 153.40M | 103.30M | 79.20M | 54.90M | 40.50M | 49.40M | 67.00M | 70.20M | 79.10M | 102.90M | 103.20M | 107.00M | 123.30M | 142.80M | 154.30M | 193.20M | 161.80M | 155.70M | 127.00M | 120.50M | 118.10M | 124.80M | 96.90M | 102.70M | 106.00M | 110.60M |
|
Inventory
|
10.20M | 11.50M | 13.80M | 15.40M | 18.40M | 16.10M | 12.80M | 12.00M | 12.10M | 26.70M | 23.10M | 20.80M | 21.00M | 22.60M | 22.70M | 22.40M | 24.30M | 26.00M | 25.90M | 25.70M | 27.20M | 31.00M | 33.40M | 33.50M | 33.30M | 32.30M | 32.70M | 31.00M | 31.80M | 32.00M | 32.70M |
|
Prepaid Assets
|
2.00M | 3.20M | 8.80M | 9.50M | 9.30M | 7.70M | 13.50M | 13.80M | 11.80M | 13.80M | 16.20M | 15.80M | 11.60M | 10.20M | 11.60M | 11.10M | 11.40M | 17.80M | 14.90M | 17.30M | 17.20M | 13.60M | 7.90M | 17.30M | 14.90M | 14.00M | 14.60M | 13.50M | 10.70M | 17.40M | 12.50M |
|
Current Assets
|
86.10M | 99.40M | 423.20M | 308.30M | 277.20M | 269.60M | 250.70M | 228.50M | 204.40M | 179.50M | 168.50M | 150.70M | 140.70M | 151.30M | 178.00M | 164.70M | 162.10M | 198.60M | 225.00M | 254.70M | 277.20M | 288.50M | 287.40M | 290.30M | 253.60M | 251.30M | 254.80M | 233.00M | 167.90M | 172.70M | 164.20M |
|
Property, Plant & Equipment (Net)
|
179.50M | 195.50M | 206.30M | 271.90M | 313.10M | 329.70M | 321.50M | 306.80M | 194.00M | 234.10M | 220.50M | 203.70M | 188.50M | 175.90M | 169.70M | 171.00M | 168.40M | 167.20M | 166.30M | 168.10M | 197.50M | 199.00M | 201.70M | 220.60M | 217.20M | 215.30M | 207.10M | 197.10M | 184.20M | 171.10M | 167.90M |
|
Goodwill
|
| | | 43.20M | 16.80M | 16.80M | 24.00M | 28.30M | 28.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
3.30M | 2.70M | 2.70M | 31.60M | 51.60M | 51.00M | 51.00M | 45.80M | 11.80M | 2.60M | 2.60M | 2.50M | 2.40M | 2.30M | 2.30M | 2.20M | 2.10M | 2.10M | 2.00M | 2.10M | 2.00M | 2.00M | 1.90M | 1.80M | 1.70M | 1.60M | 1.50M | 1.50M | 1.30M | 1.30M | 1.20M |
|
Goodwill & Intangibles
|
3.30M | 2.70M | 2.70M | 74.80M | 68.40M | 67.80M | 75.00M | 74.10M | 40.10M | 2.60M | 2.60M | 2.50M | 2.40M | 2.30M | 2.30M | 2.20M | 2.10M | 2.10M | 2.00M | 2.10M | 2.00M | 2.00M | 1.90M | 1.80M | 1.70M | 1.60M | 1.50M | 1.50M | 1.30M | 1.30M | 1.20M |
|
Other Non-Current Assets
|
5.40M | 7.90M | 9.00M | 19.10M | 18.70M | 15.90M | 14.90M | 14.00M | 10.20M | 8.90M | 6.00M | 5.80M | 5.40M | 5.10M | 4.80M | 2.40M | 2.30M | 4.00M | 6.30M | 3.60M | 4.50M | 4.90M | 4.70M | 4.80M | 3.70M | 3.40M | 4.70M | 5.10M | 6.20M | 6.30M | 6.50M |
|
Non-Current Assets
|
187.70M | 206.10M | 218.00M | 364.50M | 454.90M | 463.70M | 407.20M | 394.90M | 173.80M | 245.60M | 229.10M | 212.00M | 196.30M | 183.30M | 176.80M | 223.00M | 217.40M | 216.80M | 215.10M | 211.20M | 238.70M | 238.00M | 236.90M | 249.50M | 243.90M | 239.90M | 232.00M | 223.30M | 211.20M | 196.80M | 194.00M |
|
Assets
|
273.80M | 305.50M | 641.20M | 672.80M | 732.10M | 733.30M | 657.90M | 623.40M | 378.20M | 425.10M | 397.60M | 362.70M | 337.00M | 334.60M | 354.80M | 387.70M | 379.50M | 415.40M | 440.10M | 465.90M | 515.90M | 526.50M | 524.30M | 539.80M | 497.50M | 491.20M | 486.80M | 456.30M | 379.10M | 369.50M | 358.20M |
|
Accounts Payables
|
31.80M | 34.40M | 40.40M | 47.30M | 47.00M | 48.90M | 36.40M | 31.40M | 27.30M | 33.10M | 34.40M | 39.40M | 46.80M | 43.40M | 64.10M | 72.10M | 71.90M | 85.70M | 84.60M | 84.20M | 93.70M | 96.80M | 78.50M | 87.90M | 74.50M | 80.10M | 78.50M | 74.40M | 58.20M | 69.70M | 71.20M |
|
Payables
|
31.80M | 34.40M | 40.40M | 47.30M | 47.00M | 48.90M | 36.40M | 31.40M | 27.30M | 33.10M | 34.40M | 39.40M | 46.80M | 43.40M | 64.10M | 72.10M | 71.90M | 85.70M | 84.60M | 84.20M | 93.70M | 96.80M | 78.50M | 87.90M | 74.50M | 80.10M | 78.50M | 74.40M | 58.20M | 69.70M | 71.20M |
|
Accumulated Expenses
|
16.20M | 15.10M | 28.10M | 30.70M | 28.90M | 26.20M | 23.30M | 26.20M | 21.70M | 33.80M | 33.80M | 29.20M | 25.80M | 28.20M | 28.70M | 24.10M | 24.90M | 30.10M | 36.10M | 41.00M | 28.80M | 33.50M | 33.10M | 42.70M | 34.50M | 42.10M | 42.60M | 41.30M | 27.60M | 39.80M | 34.50M |
|
Other Accumulated Expenses
|
2.00M | 2.10M | 6.70M | 5.80M | 7.20M | 7.10M | 7.50M | 7.70M | 7.80M | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | 4.30M | 4.50M | 4.50M |
|
Current Leases
|
| | | | | | | | | | | 1.90M | 1.90M | 1.90M | 3.80M | 15.90M | 15.30M | 14.70M | 14.40M | 14.20M | 14.30M | 14.40M | 15.70M | 22.00M | 19.90M | 17.90M | 15.90M | 13.00M | 12.30M | 17.70M | 19.20M |
|
Total Current Liabilities
|
48.00M | 49.50M | 68.50M | 85.20M | 90.30M | 82.30M | 74.10M | 64.80M | 63.40M | 74.10M | 82.60M | 77.70M | 88.90M | 80.90M | 111.30M | 122.70M | 131.10M | 143.90M | 156.50M | 154.40M | 160.70M | 162.60M | 152.90M | 164.10M | 147.30M | 151.70M | 205.10M | 140.10M | 111.30M | 139.10M | 137.20M |
|
Capital Leases
|
| | | | | | | | | | | 6.30M | 5.80M | 5.30M | 10.10M | 9.10M | 11.10M | 16.30M | 17.50M | 20.30M | 23.30M | 22.80M | 25.20M | 36.20M | 33.60M | 30.90M | 29.20M | 26.40M | 23.30M | 10.60M | 14.40M |
|
Non-Current Debt
|
| | 243.00M | 242.20M | 242.30M | 242.60M | 242.80M | 243.00M | 243.20M | 243.40M | 243.60M | 243.90M | 244.10M | 274.40M | 274.60M | 274.80M | 275.10M | 295.40M | 295.60M | 283.40M | 283.60M | 283.80M | 284.10M | 284.30M | 284.60M | 284.90M | 235.20M | 285.10M | 256.70M | 254.20M | 254.70M |
|
Non-Current Deferred Tax Liability
|
| | | | 6.70M | 6.50M | 6.10M | | | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 47.40M | 29.00M | 28.70M | 26.00M | 37.00M | 20.10M | 17.10M | 13.90M | 22.90M | 14.80M | 13.60M | 12.90M | 13.50M | 13.10M | 11.70M | 12.30M |
|
Other Non-Current Liabilities
|
1.20M | 1.10M | 1.40M | 4.70M | 5.60M | 5.80M | 6.20M | 3.40M | 3.50M | 7.80M | 9.40M | 4.60M | 4.30M | 4.10M | 3.90M | 1.00M | 0.40M | 0.40M | 0.40M | 0.80M | 0.70M | 0.50M | 0.40M | 0.40M | 0.30M | 0.30M | 1.90M | 1.70M | 1.30M | 1.10M | 0.80M |
|
Total Non-Current Liabilities
|
48.00M | 49.50M | 311.50M | 327.40M | 339.30M | 331.40M | 323.00M | 307.80M | 306.60M | 317.60M | 326.30M | 326.00M | 336.90M | 358.70M | 392.20M | 438.10M | 446.30M | 484.30M | 495.60M | 480.90M | 487.70M | 486.30M | 476.10M | 500.60M | 480.30M | 481.10M | 482.40M | 465.10M | 404.40M | 415.60M | 418.60M |
|
Total Liabilities
|
49.20M | 50.60M | 312.90M | 332.10M | 344.90M | 337.20M | 329.20M | 311.20M | 310.10M | 325.40M | 335.70M | 330.60M | 341.20M | 362.80M | 396.10M | 439.10M | 446.70M | 484.70M | 496.00M | 481.70M | 488.40M | 486.80M | 476.50M | 501.00M | 480.60M | 481.40M | 484.30M | 466.80M | 405.70M | 416.70M | 419.40M |
|
Total Debt
|
| | 243.00M | 242.20M | 242.30M | 242.60M | 242.80M | 243.00M | 243.20M | 243.40M | 243.60M | 243.90M | 244.10M | 274.40M | 274.60M | 274.80M | 275.10M | 295.40M | 295.60M | 283.40M | 283.60M | 283.80M | 284.10M | 284.30M | 284.60M | 284.90M | 285.20M | 285.10M | 261.00M | 258.70M | 259.20M |
|
Common Equity
|
224.60M | 254.90M | 328.30M | 340.70M | 387.20M | 396.10M | 328.70M | 312.20M | 68.10M | 99.70M | 61.90M | 32.10M | -4.20M | -28.20M | -41.30M | -51.40M | -67.20M | -69.30M | -55.90M | -15.80M | 27.50M | 39.70M | 47.80M | 38.80M | 16.90M | 9.80M | 2.50M | -10.50M | -26.60M | -47.20M | -61.20M |
|
Shareholder's Equity
|
224.60M | 254.90M | 328.30M | 340.70M | 387.20M | 396.10M | 328.70M | 312.20M | 68.10M | 99.70M | 61.90M | 32.10M | -4.20M | -28.20M | -41.30M | -51.40M | -67.20M | -69.30M | -55.90M | -15.80M | 27.50M | 39.70M | 47.80M | 38.80M | 16.90M | 9.80M | 2.50M | -10.50M | -26.60M | -47.20M | -61.20M |
|
Liabilities and Shareholders Equity
|
273.80M | 305.50M | 641.20M | 672.80M | 732.10M | 733.30M | 657.90M | 623.40M | 378.20M | 425.10M | 397.60M | 362.70M | 337.00M | 334.60M | 354.80M | 387.70M | 379.50M | 415.40M | 440.10M | 465.90M | 515.90M | 526.50M | 524.30M | 539.80M | 497.50M | 491.20M | 486.80M | 456.30M | 379.10M | 369.50M | 358.20M |
|
Treasury Shares
|
0.26M | | | 0.49M | 0.10M | 0.10M | 0.30M | 0.47M | 0.50M | 0.10M | 0.10M | 0.25M | 0.30M | 0.30M | 0.30M | 0.54M | 0.40M | 0.40M | 0.40M | 0.51M | 0.40M | 0.40M | 0.40M | 0.55M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Retained Earnings
|
-801.20M | -781.80M | -9.40M | -4.50M | -9.50M | -6.00M | -75.80M | -100.90M | -344.00M | -364.40M | -402.70M | -433.10M | -469.90M | -494.90M | -513.70M | -525.30M | -545.20M | -552.70M | -541.60M | -528.60M | -519.20M | -507.80M | -500.20M | -509.40M | -531.60M | -539.60M | -547.80M | -562.40M | -590.30M | -610.20M | -624.50M |