|
Cash & Equivalents
|
| | | 62.10M | 1.00M | 0.74M | 15.58M | 9.57M | 39.46M | 36.39M | 67.06M | 99.27M | 119.42M | 294.19M | 343.85M | 412.56M |
|
Short-term Investments
|
| | | | | | | | 4.95M | 4.32M | | | | | | |
|
Cash & Current Investments
|
| | | 62.10M | 1.00M | 0.74M | 15.58M | 9.57M | 44.41M | 40.71M | 67.06M | 99.27M | 119.42M | 294.19M | 343.85M | 412.56M |
|
Receivables - Net
|
151.11M | 193.72M | 248.14M | 151.31M | 190.02M | 198.06M | 157.04M | 153.82M | 123.43M | 310.17M | 324.42M | 328.34M | 338.24M | 377.54M | 377.66M | 409.73M |
|
Receivables - Other
|
| | | | | | | | | 1.00M | 68.70M | 79.00M | 80.10M | 101.50M | 89.10M | 105.30M |
|
Receivables
|
151.11M | 193.72M | 248.14M | 151.31M | 190.02M | 198.06M | 157.04M | 153.82M | 123.43M | 311.17M | 393.12M | 407.34M | 418.34M | 479.04M | 466.76M | 515.03M |
|
Inventory
|
51.26M | 66.51M | 18.00M | 34.03M | 34.34M | 37.22M | 42.98M | 36.16M | 38.04M | 83.34M | 115.88M | 158.60M | 183.09M | 224.28M | 274.00M | 388.13M |
|
Current Deferred Tax Assets
|
12.91M | | | | | | | | 1.10M | | | | | | | |
|
Prepaid Assets
|
4.00M | 16.70M | 10.18M | 10.19M | 14.11M | 9.05M | 27.77M | 18.51M | 18.62M | 37.52M | 51.31M | 70.81M | 69.50M | 98.33M | 98.74M | 112.20M |
|
Current Assets
|
219.28M | 276.93M | 292.47M | 235.43M | 236.96M | 188.22M | 183.69M | 173.33M | 186.59M | 467.43M | 558.65M | 657.01M | 710.26M | 994.34M | 1,094.26M | 1,322.63M |
|
Construction in Progress
|
| | 2.81M | 4.32M | 0.70M | 0.60M | 1.80M | 5.80M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
15.45M | 23.92M | 26.95M | 23.72M | 41.18M | 38.17M | 31.94M | 32.68M | 26.97M | 93.14M | 133.20M | 121.15M | 111.53M | 108.32M | 120.63M | 127.37M |
|
Long-Term Investments
|
| | | 10.04M | | | | | | | | | | | | |
|
Goodwill
|
24.50M | 312.39M | 312.39M | 317.03M | 558.59M | 573.32M | 308.73M | 365.95M | 627.39M | 632.47M | 1,425.54M | 1,428.61M | 1,477.56M | 1,533.42M | 1,540.25M | 1,540.25M |
|
Intangibles
|
| 30.10M | 19.62M | 17.45M | 16.82M | 10.27M | 5.13M | 31.04M | 19.11M | 219.71M | 385.91M | 351.05M | 366.02M | 364.12M | 335.40M | 301.01M |
|
Goodwill & Intangibles
|
24.50M | 342.48M | 332.01M | 334.47M | 575.42M | 583.59M | 313.86M | 396.99M | 646.51M | 852.18M | 1,811.45M | 1,779.66M | 1,843.58M | 1,897.54M | 1,875.64M | 1,841.26M |
|
Long-Term Deferred Tax
|
26.79M | | | | | | | | 1.10M | 1.03M | | | 27.03M | | | |
|
Other Non-Current Assets
|
1.19M | 5.06M | 38.88M | 2.88M | 49.64M | 13.46M | 1.16M | 1.99M | 2.12M | 15.46M | 22.74M | 20.82M | 23.73M | 40.31M | 42.35M | 43.97M |
|
Non-Current Assets
|
67.94M | 387.06M | 384.63M | 406.95M | 699.90M | 636.50M | 346.96M | 431.66M | 416.50M | 960.79M | 2,030.89M | 1,990.43M | 2,080.66M | 2,118.60M | 2,122.78M | 2,099.12M |
|
Assets
|
287.22M | 663.99M | 677.10M | 642.38M | 936.86M | 824.71M | 530.64M | 604.99M | 603.09M | 1,428.21M | 2,589.55M | 2,647.44M | 2,790.92M | 3,112.94M | 3,217.03M | 3,421.74M |
|
Accounts Payables
|
74.53M | 80.81M | 79.16M | 34.44M | 63.58M | 89.20M | 65.08M | 64.42M | 65.96M | 187.89M | 221.06M | 282.91M | 279.25M | 378.76M | 426.51M | 610.78M |
|
Payables
|
74.53M | 80.81M | 79.16M | 34.44M | 63.58M | 89.20M | 65.08M | 64.42M | 65.96M | 187.89M | 221.06M | 282.91M | 279.25M | 378.76M | 426.51M | 610.78M |
|
Accumulated Expenses
|
14.27M | 36.04M | 32.65M | 41.49M | 36.37M | 46.96M | 52.92M | 36.82M | 26.12M | 24.89M | 45.77M | 64.08M | 83.50M | 84.30M | 92.51M | 77.78M |
|
Short term Debt
|
30.39M | 81.35M | 66.16M | 0.95M | 60.26M | 5.39M | 24.38M | 18.52M | 1.72M | 4.15M | 9.25M | 9.25M | 6.00M | 6.00M | 6.00M | 6.51M |
|
Current Leases
|
| | | | | | | | | | 20.39M | 18.89M | 19.09M | 19.38M | 18.28M | 22.04M |
|
Total Current Liabilities
|
128.20M | 226.79M | 220.77M | 108.27M | 176.32M | 163.25M | 152.76M | 130.15M | 105.13M | 240.00M | 330.00M | 434.02M | 459.69M | 565.35M | 618.31M | 780.15M |
|
Capital Leases
|
| | | 1.38M | 0.58M | 0.58M | 0.19M | 2.21M | 2.86M | | | | | | | |
|
Non-Current Debt
|
| 225.12M | 227.30M | 225.43M | 375.32M | 418.41M | 393.74M | 433.41M | 478.87M | 535.23M | 1,277.25M | 1,115.10M | 1,059.90M | 1,058.20M | 1,056.65M | 1,104.64M |
|
Preferred Stock Liabilities
|
| | | | | | 62.92M | 69.54M | 79.25M | 90.06M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.13M | 6.58M | 9.98M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 9.14M | 10.29M | 10.29M | 8.95M | 18.12M | 0.24M | 2.28M | | 67.84M | 119.93M | 128.38M | 134.72M | 141.60M | 146.24M | 47.58M |
|
Operating Leases
|
| | | | | | | | | | 58.24M | 70.78M | 74.49M | 71.44M | 85.48M | 84.78M |
|
Other Non-Current Liabilities
|
3.22M | 2.84M | 3.46M | 4.98M | 17.54M | 8.13M | 1.86M | 0.76M | 21.77M | 16.68M | 15.09M | 8.47M | 20.95M | 9.68M | | 0.37M |
|
Total Non-Current Liabilities
|
128.20M | 461.05M | 458.37M | 343.99M | 564.74M | 599.78M | 546.74M | 565.84M | 584.00M | 585.39M | 1,352.72M | 1,197.69M | 1,155.34M | 1,161.48M | 1,177.05M | 1,237.36M |
|
Total Liabilities
|
131.43M | 463.88M | 461.82M | 348.97M | 582.27M | 607.91M | 548.60M | 566.60M | 605.76M | 825.39M | 1,682.72M | 1,631.71M | 1,615.03M | 1,726.83M | 1,795.36M | 2,017.51M |
|
Total Debt
|
30.39M | 306.47M | 293.46M | 226.38M | 435.58M | 423.80M | 418.12M | 451.93M | 480.59M | 539.38M | 1,286.50M | 1,124.35M | 1,065.90M | 1,064.20M | 1,062.65M | 1,111.15M |
|
Common Equity
|
155.79M | 200.10M | 215.28M | 293.41M | 354.58M | 216.59M | -81.52M | -33.62M | 606.11M | 602.83M | 906.83M | 1,015.72M | 1,175.89M | 1,386.10M | 1,421.67M | 1,404.24M |
|
Shareholder's Equity
|
155.79M | 200.10M | 215.28M | 293.41M | 354.58M | 216.59M | -81.52M | -33.62M | 606.11M | 602.83M | 906.83M | 1,015.72M | 1,175.89M | 1,386.10M | 1,421.67M | 1,404.24M |
|
Liabilities and Shareholders Equity
|
287.22M | 663.99M | 677.10M | 642.38M | 936.86M | 824.71M | 530.64M | 604.99M | 603.09M | 1,428.21M | 2,589.55M | 2,647.44M | 2,790.92M | 3,112.94M | 3,217.03M | 3,421.74M |
|
Treasury Shares
|
2.65M | 2.64M | 2.64M | 2.58M | 2.58M | 2.64M | 2.65M | | 0.01M | | 0.38M | 0.38M | 0.38M | 0.38M | 8.33M | 17.59M |
|
Retained Earnings
|
-88.52M | -157.66M | -149.79M | -85.08M | -154.74M | -302.21M | -601.91M | -645.32M | -709.51M | -16.04M | -91.95M | -100.03M | 39.87M | 190.42M | 457.51M | 669.34M |