|
Cash & Equivalents
|
2.67M | 3.26M | 1.46M | 1.21M | 7.73M | 7.99M | 8.99M | 1.91M | 6.21M | 345.48M | 29.96M | 7.95M | 4.88M | 6.56M |
|
Cash & Current Investments
|
2.67M | 3.26M | 1.46M | 1.21M | 7.73M | 7.99M | 8.99M | 1.91M | 6.21M | 345.48M | 29.96M | 7.95M | 4.88M | 6.56M |
|
Receivables - Net
|
1.82M | 1.83M | 2.83M | 2.73M | 2.56M | 4.30M | 11.46M | 11.58M | 14.62M | 14.51M | 15.32M | 14.80M | 13.29M | 11.74M |
|
Receivables - Other
|
1.75M | 2.27M | 1.69M | | | | | | | | | | | |
|
Receivables
|
3.58M | 4.10M | 4.52M | 2.73M | 2.56M | 4.30M | 11.46M | 11.58M | 14.62M | 14.51M | 15.32M | 14.80M | 13.29M | 11.74M |
|
Inventory
|
98.96M | 97.36M | 118.21M | 124.92M | 129.73M | 129.03M | 142.60M | 152.37M | 171.04M | 187.44M | 162.28M | 166.27M | 147.40M | 154.09M |
|
Current Deferred Tax Assets
|
8.67M | 10.69M | 13.15M | 13.71M | 13.94M | -13.94M | | | | | | | | |
|
Prepaid Assets
|
16.66M | 20.57M | 28.41M | 23.38M | 21.32M | 28.67M | 32.64M | 37.21M | 42.45M | 40.54M | 48.12M | 56.49M | 92.89M | 80.91M |
|
Current Assets
|
128.78M | 134.30M | 166.41M | 168.12M | 161.34M | 170.07M | 199.23M | 207.26M | 239.91M | 596.02M | 266.52M | 245.50M | 258.47M | 253.29M |
|
Property, Plant & Equipment (Net)
|
200.60M | 212.99M | 275.05M | 281.88M | 326.75M | 351.58M | 394.63M | 416.67M | 312.55M | 328.64M | 327.06M | 315.19M | 304.99M | 280.15M |
|
Goodwill
|
98.53M | 132.66M | 249.80M | 270.04M | 349.09M | 400.13M | 501.74M | 522.89M | 671.84M | 671.84M | 689.52M | 776.71M | 736.46M | 736.43M |
|
Intangibles
|
13.51M | 24.39M | 45.24M | 46.93M | 56.93M | 66.77M | 88.48M | 90.15M | 99.09M | 71.57M | 61.60M | 66.42M | 56.33M | 56.33M |
|
Goodwill & Intangibles
|
112.04M | 157.04M | 295.04M | 316.97M | 406.02M | 466.90M | 590.22M | 613.04M | 770.93M | 743.42M | 751.13M | 843.14M | 792.78M | 792.76M |
|
Long-Term Deferred Tax
|
| | 5.32M | | 24.11M | 25.36M | 24.05M | 11.47M | 2.17M | 6.18M | 5.61M | 5.15M | 2.76M | |
|
Other Non-Current Assets
|
10.42M | 14.97M | 10.46M | 10.55M | 11.95M | 12.77M | 11.33M | 11.00M | 13.02M | 20.69M | 18.33M | 20.17M | 29.36M | 19.16M |
|
Non-Current Assets
|
323.06M | 375.79M | 573.02M | 591.84M | 746.45M | 829.36M | 986.03M | 1,011.18M | -74.61M | 1,453.44M | 1,545.29M | 1,625.91M | 1,518.41M | 1,439.53M |
|
Assets
|
451.84M | 510.09M | 739.43M | 759.96M | 907.79M | 999.44M | 1,185.26M | 1,218.43M | 165.30M | 2,049.46M | 1,811.81M | 1,871.41M | 1,776.88M | 1,692.81M |
|
Accounts Payables
|
41.30M | 45.35M | 61.01M | 53.32M | 62.92M | 69.89M | 79.49M | 84.57M | 103.60M | 99.50M | 112.38M | 131.99M | 261.72M | 251.94M |
|
Notes Payables
|
| | | | | | 0.06M | 0.08M | 0.04M | | | | | |
|
Payables
|
41.30M | 45.35M | 61.01M | 53.32M | 62.92M | 69.89M | 79.55M | 84.65M | 103.64M | 99.50M | 112.38M | 131.99M | 261.72M | 251.94M |
|
Accumulated Expenses
|
16.82M | 17.92M | 18.30M | 20.21M | 22.27M | 23.99M | 24.98M | 20.20M | 20.23M | 14.43M | 20.84M | 18.54M | 15.95M | 21.20M |
|
Other Accumulated Expenses
|
21.09M | 23.64M | 29.50M | 32.35M | 32.37M | 35.97M | 35.33M | 36.74M | 38.74M | 43.39M | 49.68M | 49.39M | 47.74M | 55.55M |
|
Short term Debt
|
13.03M | 3.91M | 6.83M | 7.55M | 8.91M | 11.24M | 15.30M | 18.99M | 22.23M | 32.26M | 37.80M | 42.09M | 39.98M | 38.23M |
|
Current Leases
|
| | | | | | | | | 30.18M | 30.90M | 34.69M | 37.52M | 39.44M |
|
Current Taxes
|
1.13M | | | | 0.39M | | | | | | | 2.92M | 0.54M | 0.88M |
|
Current Deferred Revenue
|
| | | | | | | 17.18M | 18.51M | 18.51M | 16.71M | 20.63M | 22.35M | 21.70M |
|
Total Current Liabilities
|
109.44M | 109.79M | 138.13M | 136.74M | 155.79M | 167.57M | 185.89M | 194.00M | 218.45M | 254.94M | 290.62M | 321.96M | 449.18M | 455.16M |
|
Capital Leases
|
| 45.50M | 86.96M | 81.20M | 133.15M | 165.73M | 213.17M | 227.22M | 238.09M | 298.37M | 366.33M | 357.48M | 295.28M | 249.48M |
|
Non-Current Debt
|
41.99M | 5.66M | 127.85M | 105.84M | 122.54M | 103.31M | 182.34M | 148.07M | 137.68M | 566.40M | 190.00M | 176.47M | 105.00M | 102.00M |
|
Non-Current Deffered Revenue
|
6.48M | 6.13M | 6.06M | 5.70M | 5.34M | 5.14M | 5.04M | 4.53M | 4.05M | | | | | |
|
Non-Current Deferred Tax Liability
|
4.35M | 6.42M | | 0.14M | | | | | | 10.07M | 19.78M | 28.56M | 30.46M | 36.96M |
|
Operating Leases
|
| | | | | | | | | 170.95M | 177.72M | 192.64M | 191.11M | 181.85M |
|
Other Non-Current Liabilities
|
4.71M | 5.14M | 11.96M | 11.56M | 14.46M | 18.36M | 15.14M | 14.14M | 12.72M | 12.87M | 16.65M | 10.82M | 10.72M | 10.59M |
|
Total Non-Current Liabilities
|
166.88M | 177.45M | 362.43M | 332.41M | 419.73M | 444.88M | 588.87M | 575.82M | 153.18M | 1,302.14M | 1,045.48M | 1,077.68M | 1,071.23M | 1,025.45M |
|
Total Liabilities
|
171.59M | 182.59M | 374.39M | 343.97M | 434.18M | 463.24M | 604.01M | 589.96M | 165.90M | 1,315.02M | 1,062.13M | 1,088.51M | 1,081.95M | 1,036.04M |
|
Total Debt
|
55.02M | 9.57M | 134.68M | 113.39M | 131.45M | 114.56M | 197.63M | 167.06M | 159.91M | 598.66M | 227.80M | 218.56M | 144.98M | 140.23M |
|
Common Equity
|
280.25M | 327.50M | 365.04M | 415.98M | 473.61M | 536.20M | 581.25M | 628.48M | 699.51M | 734.44M | 749.68M | 782.91M | 694.92M | 656.77M |
|
Shareholder's Equity
|
280.25M | 327.50M | 365.04M | 415.98M | 473.61M | 536.20M | 581.25M | 628.48M | 699.51M | 734.44M | 749.68M | 782.91M | 694.92M | 656.77M |
|
Liabilities and Shareholders Equity
|
451.84M | 510.09M | 739.43M | 759.96M | 907.79M | 999.44M | 1,185.26M | 1,218.43M | 165.30M | 2,049.46M | 1,811.81M | 1,871.41M | 1,776.88M | 1,692.81M |
|
Treasury Shares
|
0.93M | 5.97M | 6.07M | 6.08M | 6.18M | 6.32M | 6.32M | 0.06M | 6.36M | 6.36M | 6.36M | 6.36M | 8.56M | 10.11M |
|
Retained Earnings
|
253.86M | 297.44M | 327.27M | 367.57M | 412.52M | 459.64M | 498.65M | 539.29M | 592.17M | 619.86M | 624.36M | 651.12M | 653.55M | 655.43M |