|
Cash & Equivalents
|
2.38M | 2.35M | 2.34M | 10.32M | 10.94M | 11.17M | 11.30M | 92.44M | 90.52M | 87.81M | 86.15M | 121.12M | 114.45M | 115.81M | 121.83M | 123.60M | 32.81M | 32.42M | 32.74M | 32.45M | 16.59M | 16.14M | 15.89M | 683.24M | 539.10M | 487.31M |
|
Short-term Investments
|
| -0.94M | 0.57M | 1.99M | 1.02M | 1.13M | -1.20M | 0.05M | -1.27M | -2.48M | -1.93M | 0.44M | -3.08M | 4.86M | 1.13M | 0.02M | -1.90M | 1,666.63M | -0.52M | | 1.14M | -4501.99M | 2.95M | | -2.97M | |
|
Cash & Current Investments
|
2.38M | 1.41M | 2.91M | 12.31M | 11.96M | 12.30M | 10.10M | 92.49M | 89.25M | 85.33M | 84.22M | 121.56M | 111.36M | 120.66M | 122.96M | 123.62M | 30.91M | 1,699.06M | 32.21M | 32.45M | 17.73M | -4485.85M | 18.84M | 683.24M | 536.13M | 487.31M |
|
Receivables - Net
|
6.35M | | | 5.30M | | 7.17M | 6.78M | 6.06M | 4.43M | 47.83M | 6.66M | 8.83M | 6.20M | 7.71M | 6.46M | 8.19M | 7.52M | 16.70M | 15.19M | 12.73M | 9.86M | 10.03M | 14.31M | 109.43M | 101.84M | 42.38M |
|
Receivables - Other
|
| | | | | | | 0.26M | | | | 0.23M | | | | 0.23M | | | | 0.23M | | | | 49.41M | | |
|
Receivables
|
6.35M | | | 5.30M | | 7.17M | 6.78M | 6.31M | 4.43M | 47.83M | 6.66M | 9.06M | 6.20M | 7.71M | 6.46M | 8.42M | 7.52M | 16.70M | 15.19M | 12.96M | 9.86M | 10.03M | 14.31M | 158.85M | 101.84M | 42.38M |
|
Inventory
|
152.85M | | | 186.29M | | 276.57M | 280.52M | 297.52M | 312.46M | 279.49M | 253.78M | 245.58M | 264.37M | 314.23M | 349.77M | 392.30M | 412.17M | 441.13M | 396.15M | 399.13M | 400.82M | 432.32M | 392.17M | 1,154.08M | 1,189.82M | 1,202.72M |
|
Prepaid Assets
|
| | | 2.22M | | | | 2.02M | | | | 2.01M | | | | 7,556.05M | | | | 4.56M | | | | 23.60M | | |
|
Current Assets
|
171.07M | | | 222.78M | | 311.65M | 375.13M | 413.47M | 400.53M | 438.61M | 431.30M | 441.55M | 392.06M | 415.75M | 416.23M | 479.16M | 467.25M | 503.12M | 463.95M | 476.92M | 461.22M | 493.45M | 469.07M | 2,099.30M | 2,023.96M | 1,975.90M |
|
Construction in Progress
|
| | | | | | | | | | | 10.43M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
11.02M | | | 10.54M | | 11.35M | 10.91M | 10.61M | 9.98M | 9.62M | 9.32M | 18.88M | 22.24M | 29.36M | 36.55M | 40.54M | 42.91M | 42.52M | 46.69M | 47.01M | 43.77M | 41.57M | 39.86M | 63.28M | 63.57M | 63.25M |
|
Long-Term Investments
|
| | | | | | | 0.21M | | | | 0.31M | 0.65M | 4.86M | 8.02M | | | | | | | -4501.99M | | | | -5636.81M |
|
Goodwill
|
154.99M | | | 152.98M | | | | 167.26M | | | | 148.21M | | | | 151.24M | | | | 149.57M | | | | 157.22M | | |
|
Intangibles
|
3.53M | | | 3.71M | | 184.67M | 186.73M | 5.30M | 183.36M | 177.72M | 174.23M | 4.89M | 156.41M | 158.16M | 166.80M | 5.64M | 168.92M | 166.82M | 168.30M | 166.86M | 170.57M | 165.85M | 163.31M | 177.41M | 182.92M | 181.81M |
|
Goodwill & Intangibles
|
158.52M | | | 156.69M | | 184.67M | 186.73M | 172.57M | 183.36M | 177.72M | 174.23M | 153.10M | 156.41M | 158.16M | 166.80M | 156.88M | 168.92M | 166.82M | 168.30M | 316.44M | 170.57M | 165.85M | 163.31M | 334.63M | 182.92M | 181.81M |
|
Long-Term Deferred Tax
|
| | | 1.54M | | | | 5.43M | | | | 11.81M | 6.14M | 6.21M | 6.54M | 0.06M | 1.49M | 1.25M | 1.37M | 2.15M | 9.73M | 10.01M | 9.88M | 1.91M | 0.28M | 1.65M |
|
Other Non-Current Assets
|
9.48M | | | 20.87M | | 21.68M | 20.28M | 17.45M | 17.97M | 20.06M | 65.90M | 0.31M | 32.88M | 40.89M | 46.11M | 7.16M | 7.27M | 7.23M | 7.53M | 8.15M | 8.24M | 8.26M | 7.97M | 13.45M | 25.10M | 24.75M |
|
Non-Current Assets
|
205.52M | | | 202.16M | | 215.44M | 215.87M | 215.09M | 220.12M | 211.74M | 208.16M | 214.45M | 231.64M | 245.04M | 277.86M | 276.52M | 277.62M | 271.63M | 275.79M | 273.15M | 281.44M | 271.49M | 263.61M | 483.71M | 475.18M | 614.57M |
|
Assets
|
376.59M | | | 424.94M | | 527.10M | 591.00M | 628.56M | 620.64M | 650.34M | 639.46M | 656.00M | 623.70M | 660.79M | 694.09M | 755.68M | 744.87M | 774.75M | 739.74M | 750.06M | 742.65M | 764.94M | 732.69M | 2,583.02M | 2,499.14M | 2,590.47M |
|
Accounts Payables
|
33.05M | | | 39.83M | | 46.15M | 30.96M | 52.46M | 32.10M | 44.81M | 48.03M | 48.18M | 35.26M | 44.17M | 39.21M | 77.41M | 80.35M | 111.12M | 54.23M | 91.88M | 50.10M | 76.86M | 73.33M | 323.43M | 223.64M | 273.53M |
|
Notes Payables
|
| | | 11.01M | | | | | | | | | | | | | | | | | | | | 11.32M | | 11.64M |
|
Payables
|
33.05M | | | 50.84M | | 46.15M | 30.96M | 52.46M | 32.10M | 44.81M | 48.03M | 48.18M | 35.26M | 44.17M | 39.21M | 77.41M | 80.35M | 111.12M | 54.23M | 91.88M | 50.10M | 76.86M | 73.33M | 334.75M | 223.64M | 285.17M |
|
Accumulated Expenses
|
| | | | | | | | | | | 29.36M | | | | 35.42M | | | | 41.20M | | | | 202.92M | | |
|
Other Accumulated Expenses
|
| | | | | | | 2.54M | | | | 6.87M | | | | 1,880.57M | | | | 102.56M | | | | 392.60M | 435.05M | 521.25M |
|
Short term Debt
|
4.10M | | | 11.01M | | 54.83M | | | | | | | | | | | | | | | | | | 11.32M | 37.43M | |
|
Current Leases
|
| | | 6.37M | | | | 6.46M | | | | 5.54M | | | | 8.88M | | | | 10.00M | | | | 200.04M | | 173.83M |
|
Current Taxes
|
1.10M | | | 4.24M | | 4.59M | 4.08M | 17.00M | 18.57M | 22.77M | 23.41M | 26.78M | 22.14M | 22.50M | 23.32M | 25.03M | 22.55M | 20.45M | 10.16M | 11.46M | 9.88M | 8.98M | 0.49M | 3.13M | 1.14M | 3.32M |
|
Current Deferred Revenue
|
5.11M | | | 7.44M | | 7.18M | 6.85M | 13.22M | 9.17M | 9.51M | 9.81M | 11.47M | 6.39M | 8.08M | 8.52M | 18.44M | 4.84M | 12.81M | 9.79M | 18.42M | 17.91M | 18.08M | 22.10M | 55.85M | 61.34M | 57.24M |
|
Total Current Liabilities
|
82.71M | | | 119.71M | | 171.64M | 102.85M | 149.83M | 131.23M | 155.06M | 144.74M | 172.73M | 137.36M | 153.43M | 146.56M | 215.70M | 210.56M | 248.47M | 211.04M | 234.31M | 236.55M | 277.20M | 253.01M | 832.62M | 822.54M | 930.17M |
|
Non-Current Debt
|
141.67M | | | 210.59M | | 208.23M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 18.36M | 17.48M |
|
Non-Current Deferred Tax Liability
|
5.83M | | | 1.24M | | 11.78M | 14.83M | 2.78M | 3.73M | 5.50M | 5.68M | 6.47M | 4.15M | 7.35M | 8.02M | 0.32M | | | | 0.01M | 0.58M | 0.03M | 0.07M | 0.01M | 0.20M | 0.45M |
|
Operating Leases
|
15.37M | | | 15.34M | | 13.52M | 12.17M | 10.58M | 20.52M | 18.38M | 19.12M | 17.94M | 39.69M | 40.87M | 54.48M | 53.92M | 51.58M | 48.54M | 46.49M | 43.60M | 44.10M | 41.46M | 39.02M | 200.04M | 178.21M | 173.83M |
|
Other Non-Current Liabilities
|
35.18M | | | 50.81M | | 57.23M | 58.66M | 60.48M | 64.95M | 71.74M | 57.74M | 79.91M | 68.23M | 71.71M | 62.98M | 85.94M | 75.63M | 92.95M | 98.60M | 3.00M | 121.00M | 120.76M | 122.46M | 0.41M | 6.50M | 0.34M |
|
Total Non-Current Liabilities
|
168.79M | | | 234.32M | | 247.60M | 31.94M | 14.22M | 25.11M | 24.72M | 25.64M | 22.66M | 46.48M | 50.89M | 65.21M | 57.12M | 54.49M | 51.45M | 49.48M | 46.61M | 47.78M | 44.56M | 42.14M | 205.54M | 185.20M | 180.62M |
|
Total Liabilities
|
251.50M | | | 354.03M | | 419.24M | 134.80M | 164.05M | 156.34M | 179.78M | 170.37M | 195.39M | 183.84M | 204.43M | 211.77M | 272.82M | 265.05M | 299.92M | 260.52M | 280.92M | 284.33M | 321.76M | 295.16M | 1,038.16M | 1,007.75M | 1,110.79M |
|
Total Debt
|
145.77M | | | 221.61M | | 263.07M | | | | | | | | | | | | | | | | | | 11.32M | 37.43M | |
|
Common Equity
|
125.08M | | | 70.91M | | 107.86M | 456.20M | 463.69M | 464.30M | 470.56M | 469.09M | 458.37M | 439.86M | 456.47M | 482.32M | 482.86M | 479.83M | 474.83M | 479.22M | 469.14M | 458.32M | 443.18M | 437.53M | 1,544.86M | 1,491.39M | 1,479.68M |
|
Shareholder's Equity
|
125.08M | | | 70.91M | | | | 463.69M | | | | 458.37M | | | | 482.86M | | | | 469.14M | | | | 1,544.86M | | 1,479.68M |
|
Liabilities and Shareholders Equity
|
376.59M | | | 424.94M | | 527.10M | 591.00M | 628.56M | 620.64M | 650.34M | 639.46M | 656.00M | 623.70M | 660.79M | 694.09M | 755.68M | 744.87M | 774.75M | 739.74M | 750.06M | 742.65M | 764.94M | 732.69M | 2,583.02M | 2,499.14M | 2,590.47M |
|
Retained Earnings
|
1.58M | | | 5.21M | | -3.43M | -63.75M | -73.26M | -0.99M | -75.58M | -78.99M | -0.08M | -2.25M | -74.48M | -83.87M | -0.02M | -1.38M | -108.81M | -113.12M | -0.01M | 0.79M | -150.65M | -154.07M | 517.52M | 419.16M | 408.92M |