|
Cash & Equivalents
|
| 183.66M | 183.66M | 174.00M | 194.13M | 174.00M | 173.29M | 187.53M | 193.71M | 244.52M | 69.14M | 68.49M | 63.55M | 54.79M | 16.69M | 13.64M | 5.35M |
|
Short-term Investments
|
| 2.11M | | | 15.00M | 62.50M | 52.00M | 40.10M | 49.30M | 15.00M | | | | | | | |
|
Cash & Current Investments
|
| 185.77M | 183.66M | 174.00M | 209.13M | 236.50M | 225.29M | 227.63M | 243.01M | 259.52M | 69.14M | 68.49M | 63.55M | 54.79M | 16.69M | 13.64M | 5.35M |
|
Receivables - Net
|
| 16.91M | 16.12M | 17.38M | 18.49M | 25.96M | 31.93M | 26.32M | 31.41M | 26.09M | 35.12M | 32.81M | 39.53M | 21.86M | 49.58M | 33.22M | 42.70M |
|
Receivables
|
| 16.91M | 16.12M | 17.38M | 18.49M | 25.96M | 31.93M | 26.32M | 31.41M | 26.09M | 35.12M | 32.81M | 39.53M | 21.86M | 49.58M | 33.22M | 42.70M |
|
Inventory
|
| 206.23M | 210.52M | 237.79M | 266.98M | 322.42M | 297.63M | 268.83M | 286.34M | 324.44M | 303.47M | 327.17M | 388.14M | 428.81M | 447.80M | 362.10M | 399.60M |
|
Current Deferred Tax Assets
|
| 17.54M | 18.28M | 7.92M | 9.71M | 10.86M | 15.08M | 15.49M | 17.50M | | | | | | | | |
|
Prepaid Assets
|
| | 46.86M | 49.18M | 40.93M | 33.58M | 39.35M | 43.04M | 32.89M | 46.46M | 27.67M | 21.42M | 55.86M | 76.08M | 47.88M | 43.17M | 20.35M |
|
Current Assets
|
| 456.88M | 477.70M | 488.93M | 545.24M | 629.32M | 609.28M | 581.31M | 611.16M | 656.50M | 435.39M | 449.88M | 547.08M | 581.54M | 561.94M | 452.13M | 468.00M |
|
Property, Plant & Equipment (Net)
|
| 312.80M | 320.60M | 323.86M | 330.10M | 312.15M | 310.30M | 290.98M | 264.28M | 258.54M | 260.36M | 236.90M | 181.80M | 155.01M | 149.87M | 124.75M | 97.49M |
|
Intangibles
|
| | | | | | | | | | | 73.29M | 72.49M | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 73.29M | 72.49M | | | | |
|
Long-Term Deferred Tax
|
| 79.93M | 70.21M | 56.98M | 53.39M | 56.66M | 50.66M | 37.72M | 47.24M | 12.70M | 17.75M | 12.94M | 45.58M | 23.11M | 36.62M | | |
|
Other Non-Current Assets
|
| 4.44M | 4.10M | 4.41M | 4.40M | 3.35M | 3.46M | 3.43M | 5.32M | 12.49M | 13.54M | 14.57M | 9.55M | 11.46M | 11.48M | 6.96M | 7.47M |
|
Non-Current Assets
|
| -456.88M | 376.63M | 377.32M | 378.18M | 361.31M | 349.34M | 316.64M | 299.34M | 283.72M | 291.65M | 731.52M | 593.04M | 455.92M | 424.34M | 348.18M | 279.55M |
|
Assets
|
| | 854.33M | 866.25M | 923.41M | 990.63M | 958.62M | 897.95M | 910.50M | 940.23M | 727.05M | 1,181.40M | 1,140.13M | 1,037.46M | 986.28M | 800.31M | 747.55M |
|
Accounts Payables
|
| 55.55M | 50.73M | 55.52M | 87.46M | 150.65M | 155.32M | 154.54M | 178.21M | 210.30M | 194.79M | 213.12M | 252.12M | 183.76M | 177.15M | 225.55M | 126.72M |
|
Notes Payables
|
| | | | | | | | 15.38M | 21.46M | 48.86M | 170.81M | 169.78M | 175.32M | 286.99M | 226.72M | 245.66M |
|
Payables
|
| 55.55M | 50.73M | 55.52M | 87.46M | 150.65M | 155.32M | 154.54M | 193.59M | 231.76M | 243.65M | 383.92M | 421.90M | 359.08M | 464.14M | 452.26M | 372.38M |
|
Accumulated Expenses
|
| | 78.52M | 74.25M | 101.59M | 119.66M | 118.72M | 118.87M | 121.80M | 121.85M | 86.75M | 83.61M | 116.50M | 130.67M | 99.66M | 89.61M | 75.89M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 20.16M | 13.42M | 10.31M | 7.84M | 6.19M |
|
Short term Debt
|
| | | | | | | | 15.38M | 21.46M | 48.86M | 170.81M | 169.78M | 175.32M | 286.99M | 226.72M | 245.66M |
|
Current Leases
|
| | | | | | | | | | | 121.87M | 174.59M | 91.10M | 78.58M | 69.23M | 67.41M |
|
Current Taxes
|
| 1.21M | 1.14M | 1.79M | 2.46M | 1.04M | 0.42M | 1.61M | 13.81M | 6.91M | 1.00M | 5.61M | 5.51M | 10.98M | 6.01M | 5.30M | 2.44M |
|
Total Current Liabilities
|
| 145.52M | 130.40M | 131.56M | 191.51M | 271.35M | 274.47M | 275.02M | 329.20M | 360.52M | 331.40M | 595.01M | 718.50M | 591.83M | 648.38M | 616.40M | 518.12M |
|
Non-Current Deffered Revenue
|
| 98.70M | 94.39M | 94.57M | 92.60M | 88.56M | 80.21M | 70.25M | 61.13M | 52.42M | 44.33M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 311.91M | 214.17M | 134.76M | 96.48M | 118.07M | 107.29M |
|
Other Non-Current Liabilities
|
| 15.40M | 15.18M | 9.11M | 10.49M | 8.19M | 8.37M | 15.17M | 16.54M | 14.95M | 12.86M | 17.59M | 17.49M | 14.94M | 17.20M | 10.88M | 10.29M |
|
Total Non-Current Liabilities
|
| 249.69M | 231.42M | 232.17M | 291.97M | 365.67M | 361.13M | 354.99M | 397.67M | 451.58M | 399.75M | 928.62M | 1,029.26M | 797.05M | 810.60M | 798.45M | 796.67M |
|
Total Liabilities
|
| 265.09M | 246.60M | 241.28M | 302.46M | 373.85M | 369.50M | 370.15M | 414.21M | 466.53M | 412.61M | 946.21M | 1,046.75M | 811.99M | 827.80M | 809.33M | 806.96M |
|
Total Debt
|
| | | | | | | | 15.38M | 21.46M | 48.86M | 170.81M | 169.78M | 175.32M | 286.99M | 226.72M | 245.66M |
|
Common Equity
|
547.88M | 588.97M | 626.16M | 624.97M | 620.95M | 616.78M | 589.12M | 527.79M | 496.29M | 473.70M | 314.44M | 235.19M | 93.38M | 225.47M | 158.48M | -9.02M | -59.41M |
|
Shareholder's Equity
|
547.88M | 588.97M | 626.16M | 624.97M | 620.95M | 616.78M | 589.12M | 527.79M | 496.29M | 473.70M | 314.44M | 235.19M | 93.38M | 225.47M | 158.48M | -9.02M | -59.41M |
|
Liabilities and Shareholders Equity
|
| | 854.33M | 866.25M | 923.41M | 990.63M | 958.62M | 897.95M | 910.50M | 940.23M | 727.05M | 1,181.40M | 1,140.13M | 1,037.46M | 986.28M | 800.31M | 747.55M |
|
Treasury Shares
|
| | | 0.56M | 0.56M | 0.69M | 0.59M | 0.47M | 0.52M | 0.54M | 0.35M | 0.38M | 0.55M | 0.47M | 0.01M | 0.06M | 0.00M |
|
Retained Earnings
|
| 374.02M | 382.00M | 399.46M | 389.68M | 389.56M | 374.07M | 321.15M | 274.91M | 226.30M | 180.79M | 108.22M | -42.79M | 77.91M | 22.54M | -134.87M | -192.68M |