|
Cash & Equivalents
|
19.90M | 32.00M | 30.50M | 87.90M | 77.50M | 56.50M | 257.70M | 275.40M | 76.70M | 95.90M | 68.00M |
|
Cash & Current Investments
|
19.90M | 32.00M | 30.50M | 87.90M | 77.50M | 56.50M | 257.70M | 275.40M | 76.70M | 95.90M | 68.00M |
|
Receivables - Net
|
| 95.20M | 89.80M | 100.00M | 118.90M | 150.00M | 148.00M | | | | |
|
Receivables - Other
|
| 2.80M | 5.60M | 4.40M | 5.10M | 6.20M | 5.70M | 5.30M | 6.40M | 11.20M | 6.50M |
|
Receivables
|
| 98.00M | 95.40M | 104.40M | 124.00M | 156.20M | 153.70M | | | | |
|
Inventory
|
| 148.90M | 151.20M | 160.00M | 191.40M | 212.50M | 189.00M | 241.20M | 335.00M | 308.80M | 180.80M |
|
Prepaid Assets
|
| 20.20M | 23.70M | 20.80M | 34.90M | 44.20M | 34.00M | 46.60M | 46.80M | 71.90M | 51.10M |
|
Current Assets
|
| 296.30M | 295.20M | 368.70M | 422.70M | 463.20M | 628.70M | 724.90M | 683.30M | 658.60M | 493.20M |
|
Property, Plant & Equipment (Net)
|
410.10M | 437.50M | 422.80M | 438.50M | 523.80M | 664.70M | 703.60M | 719.70M | 798.60M | 762.20M | 644.10M |
|
Long-Term Investments
|
| | | | | | | 35.30M | 109.80M | 99.20M | 87.30M |
|
Goodwill
|
13.00M | 11.90M | 12.40M | 12.40M | 130.70M | 436.40M | 445.30M | 442.00M | 518.50M | 527.50M | 175.20M |
|
Intangibles
|
| 10.00M | 7.30M | 4.90M | 125.60M | 396.20M | 373.30M | 337.60M | 404.80M | 336.10M | 278.80M |
|
Goodwill & Intangibles
|
13.00M | 21.90M | 19.70M | 17.30M | 256.30M | 832.60M | 818.60M | 779.60M | 923.30M | 863.60M | 454.00M |
|
Long-Term Deferred Tax
|
| | 3.40M | 3.40M | 2.90M | 5.00M | 8.10M | 6.80M | 5.70M | 11.60M | 117.90M |
|
Other Non-Current Assets
|
| 23.00M | 22.00M | 30.40M | 38.30M | 50.20M | 52.80M | 74.20M | 81.20M | 81.90M | 89.90M |
|
Non-Current Assets
|
| 482.40M | 537.60M | 560.90M | 892.50M | 1,678.50M | 1,705.80M | 1,744.10M | 2,053.20M | 1,964.70M | 1,529.40M |
|
Assets
|
717.30M | 778.70M | 832.80M | 929.60M | 1,315.20M | 2,141.70M | 2,334.50M | 2,469.00M | 2,736.50M | 2,623.30M | 2,022.60M |
|
Accounts Payables
|
| 64.80M | 79.20M | 83.10M | 92.90M | 99.10M | 104.20M | 125.80M | 174.80M | 158.40M | 94.50M |
|
Notes Payables
|
| 9.40M | | | | | | | | | |
|
Payables
|
| 74.20M | 79.20M | 83.10M | 92.90M | 99.10M | 104.20M | 125.80M | 174.80M | 158.40M | 94.50M |
|
Accumulated Expenses
|
| 14.80M | 25.60M | 39.20M | 42.00M | 33.30M | 46.60M | 51.70M | 54.40M | 72.30M | 58.10M |
|
Short term Debt
|
| 9.40M | 7.50M | 9.40M | 11.20M | 22.50M | 26.00M | 19.60M | 0.90M | 84.40M | 61.30M |
|
Current Leases
|
| | | | | 17.10M | 16.20M | 17.40M | 16.50M | 18.70M | 12.30M |
|
Current Taxes
|
| 0.80M | 5.30M | 1.50M | 0.50M | 15.30M | 5.30M | 6.20M | 3.60M | 9.20M | 5.60M |
|
Total Current Liabilities
|
| 99.80M | 136.90M | 153.20M | 183.30M | 215.50M | 223.40M | 268.90M | 303.50M | 362.90M | 264.10M |
|
Capital Leases
|
| 80.10M | 91.60M | 92.90M | 90.40M | | | | | | |
|
Non-Current Debt
|
| 80.00M | 481.30M | 444.00M | 741.20M | 1,228.40M | 1,267.40M | 1,250.00M | 1,472.50M | 1,382.80M | 1,339.70M |
|
Minority Interest
|
| 3.80M | 7.60M | 14.00M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 9.80M |
|
Non-Current Deferred Tax Liability
|
| 74.30M | 88.40M | 57.70M | 74.50M | 127.40M | 153.90M | 178.00M | 181.60M | 167.40M | 56.20M |
|
Operating Leases
|
| | | | | 133.80M | 154.00M | 156.00M | 159.20M | 168.40M | 27.00M |
|
Other Non-Current Liabilities
|
| 7.20M | 10.20M | 13.20M | 15.10M | 30.00M | 49.90M | 125.50M | 114.90M | 126.70M | 130.60M |
|
Total Non-Current Liabilities
|
| 254.10M | 688.00M | 638.50M | 961.40M | 1,580.90M | 1,642.50M | 1,669.70M | 1,923.30M | 1,865.20M | 1,696.80M |
|
Total Liabilities
|
| 261.30M | 698.20M | 651.70M | 976.50M | 1,610.90M | 1,692.40M | 1,795.20M | 2,038.20M | 1,991.90M | 1,827.40M |
|
Total Debt
|
| 89.40M | 488.80M | 453.40M | 752.40M | 1,250.90M | 1,293.40M | 1,269.60M | 1,473.40M | 1,467.20M | 1,401.00M |
|
Common Equity
|
416.60M | 517.40M | 134.60M | 277.90M | 338.70M | 530.80M | 642.10M | 673.80M | 698.30M | 631.40M | 195.20M |
|
Shareholder's Equity
|
416.60M | 517.40M | 134.60M | 277.90M | 338.70M | 530.80M | 642.10M | 673.80M | 698.30M | 631.40M | 195.20M |
|
Liabilities and Shareholders Equity
|
717.30M | 778.70M | 832.80M | 929.60M | 1,315.20M | 2,141.70M | 2,334.50M | 2,469.00M | 2,736.50M | 2,623.30M | 2,022.60M |
|
Treasury Shares
|
| | 0.17M | 0.18M | 0.64M | 0.08M | 1.53M | 1.42M | 2.11M | 7.21M | 7.28M |
|
Retained Earnings
|
| -16.50M | -19.00M | 142.80M | 313.50M | 497.20M | 678.00M | 796.10M | 1,007.70M | 1,002.30M | 572.00M |