|
Cash & Equivalents
|
| 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 1.35M | 4.02M | 1.05M | 0.66M | 9.17M | 5.58M | 5.78M | 12.18M | 9.13M | 10.92M | 19.23M | 13.39M | 6.73M | | 8.59M | 3.41M | 1.47M | 0.08M | 28.02M | 68.27M | | | | | | | | | | 50.30M | 58.10M | 50.10M | 85.30M | 41.10M | 44.70M | 35.40M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | | | 3.05M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 1.35M | 4.02M | 1.05M | 0.66M | 9.17M | 5.58M | 5.78M | 12.18M | 9.13M | 10.92M | 19.23M | 13.39M | 6.73M | | 8.59M | 3.41M | 3.52M | 0.08M | 28.02M | 71.32M | | | | | | | | | | 50.30M | 58.10M | 50.10M | 85.30M | 41.10M | 44.70M | 35.40M |
|
Receivables - Net
|
| | | | | | | | | | | 0.02M | | 0.32M | 0.58M | 0.34M | 0.16M | 0.19M | 8.64M | 13.08M | 12.77M | 13.33M | 8.48M | 9.32M | 14.80M | 11.34M | 9.41M | 21.76M | 27.58M | 42.53M | 40.17M | 52.99M | 51.77M | 35.39M | 28.00M | 34.09M | 37.40M | 33.68M | 50.30M | 33.50M | 35.40M | 30.60M | 30.80M | 26.80M | 29.20M | 33.90M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.45M | 0.05M | | | 0.04M | 0.48M | 0.02M | 0.01M | | 750.00 | 0.01M | 0.02M | | | | 3.64M | | 0.12M | | | | 0.12M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | 0.02M | | 0.32M | 1.03M | 0.39M | 0.16M | 0.19M | 8.68M | 13.56M | 12.79M | 13.34M | 8.48M | 9.32M | 14.80M | 11.37M | 9.41M | 21.76M | 27.58M | 46.16M | 40.17M | 53.11M | 51.77M | 35.39M | 28.00M | 34.21M | 37.40M | 33.68M | 50.30M | 33.50M | 35.40M | 30.60M | 30.80M | 26.80M | 29.20M | 33.90M |
|
Inventory
|
| | | | | | | | | | | | 1.28M | 1.24M | 52.19M | 3.13M | 5.57M | 5.63M | 52.19M | 52.95M | 67.96M | 49.52M | 57.38M | | 31.49M | 11.42M | 21.36M | 24.03M | 19.68M | 171.46M | 201.67M | 229.03M | 247.71M | 323.83M | 323.50M | 333.15M | 325.27M | 358.65M | 347.50M | 353.70M | 347.60M | 293.70M | 240.60M | 272.60M | 274.90M | 266.00M |
|
Prepaid Assets
|
| | | | | | | | | | 0.00M | 0.04M | 0.17M | 0.17M | 0.31M | 0.22M | 0.26M | 0.13M | 1.10M | 0.77M | 0.52M | 1.36M | 1.21M | | 1.13M | 2.51M | 3.45M | 4.05M | 4.06M | 4.75M | 6.33M | 5.89M | 6.91M | 7.08M | 7.40M | 38.09M | 7.34M | 5.65M | 6.00M | 3.80M | 2.60M | 4.20M | 3.60M | 2.70M | 2.50M | 6.80M |
|
Current Assets
|
0.01M | | | 0.01M | | 0.01M | 0.01M | | | | 1.35M | 4.08M | 2.61M | 2.52M | 12.89M | 9.26M | 11.82M | 18.13M | 77.54M | 77.72M | 100.48M | 77.46M | 73.80M | | 56.01M | 34.23M | 37.73M | 51.56M | 78.71M | 289.63M | 300.14M | 356.77M | 384.07M | 415.52M | 460.80M | 467.11M | 452.31M | 478.99M | 480.80M | 454.40M | 456.70M | 394.60M | 371.40M | 358.30M | 366.20M | 358.30M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88M | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 1.52M | 2.03M | 2.17M | 3.36M | 3.36M | 3.61M | 4.15M | 5.18M | 5.63M | 6.25M | 6.47M | 6.43M | | 5.97M | 6.49M | 6.52M | 6.32M | 6.30M | 58.93M | 21.42M | 59.84M | 77.69M | 77.09M | 76.10M | 76.73M | 81.25M | 78.61M | 76.80M | 74.90M | 73.40M | 71.50M | 63.50M | 61.70M | 61.60M | 62.00M |
|
Goodwill
|
| | | | | | | | | | | 3.24M | 3.24M | 3.24M | 1.85M | 1.85M | 1.85M | 1.85M | 26.11M | 28.80M | 29.06M | 28.74M | 26.89M | | 26.89M | 26.89M | 26.89M | 26.89M | 26.89M | 263.11M | 234.80M | 348.32M | 253.41M | 266.06M | 21.10M | 24.00M | 23.90M | 23.90M | 0.80M | | | | 0.80M | | 0.80M | 0.80M |
|
Intangibles
|
| | | 0.00M | | 0.00M | 0.00M | | | | 0.05M | 0.14M | 0.13M | 0.12M | 0.05M | | | | 0.05M | | | | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 304.18M | 302.07M | 301.89M | 359.26M | 352.88M | 247.40M | 244.90M | 242.39M | 240.46M | 203.30M | 202.50M | 201.60M | 201.50M | 161.90M | 161.80M | 127.80M | 127.80M |
|
Goodwill & Intangibles
|
| | | 0.00M | | 0.00M | 0.00M | | | | 0.05M | 3.38M | 3.37M | 3.36M | 1.90M | 1.85M | 1.85M | 1.85M | 26.15M | 28.80M | 29.06M | 28.74M | 26.93M | | 26.93M | 26.93M | 26.89M | 26.93M | 26.93M | 263.11M | 536.87M | 650.21M | 612.68M | 618.94M | 268.50M | 268.90M | 266.28M | 264.35M | 204.10M | 202.50M | 201.60M | 201.50M | 162.70M | 161.80M | 128.60M | 128.60M |
|
Long-Term Deferred Tax
|
| | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | 23.74M | | | 12.00M | | | | | 58.10M | 59.81M | 64.60M | 68.25M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.05M | | | | 0.05M | 0.20M | 0.26M | 0.35M | 6.65M | 6.65M | 6.72M | 6.67M | 6.68M | | 5.53M | 73.72M | 2.05M | 10.95M | 10.95M | 3.68M | 10.09M | 9.50M | 25.55M | 31.86M | 11.40M | 10.00M | 12.78M | 18.05M | 18.10M | 13.10M | 13.00M | 16.60M | 11.40M | 15.10M | 15.10M | 16.40M |
|
Non-Current Assets
|
| | | 0.00M | | 0.00M | 0.00M | | | | 0.05M | 4.91M | 5.41M | 5.53M | 5.26M | 99.67M | 5.57M | 6.10M | 31.39M | 37.82M | 38.47M | 37.46M | 39.59M | | 36.49M | 39.48M | 39.25M | 38.78M | 49.36M | 722.22M | 727.61M | 864.03M | 887.48M | 889.06M | 566.40M | 570.76M | 584.55M | 580.06M | 445.50M | 444.30M | 439.30M | 435.90M | 383.80M | 380.60M | 346.10M | 341.10M |
|
Assets
|
0.01M | | | 0.01M | | 0.01M | 0.02M | | | | 1.40M | 8.99M | 8.02M | 8.05M | 18.15M | 108.93M | 17.39M | 24.23M | 108.93M | 115.54M | 138.95M | 114.92M | 113.39M | 111.96M | 92.50M | 73.72M | 76.98M | 90.34M | 128.07M | 1,011.85M | 1,027.75M | 1,220.81M | 1,271.56M | 1,304.58M | 1,027.20M | 1,037.88M | 1,036.86M | 1,059.05M | 926.30M | 898.70M | 896.00M | 830.50M | 755.20M | 738.90M | 712.30M | 699.40M |
|
Accounts Payables
|
799.00 | | | 0.00M | | 0.01M | 0.01M | | | | 0.22M | 0.74M | 1.26M | 1.90M | 1.18M | 1.29M | 1.80M | 1.84M | 10.55M | 16.45M | 13.54M | 10.75M | 12.42M | | 9.26M | 10.72M | 12.56M | 17.52M | 12.82M | 73.38M | 77.32M | 81.89M | 83.31M | 76.27M | 79.50M | 85.53M | 84.63M | 81.83M | 68.10M | 72.10M | 73.20M | 70.20M | 75.40M | 74.30M | 76.30M | 83.90M |
|
Notes Payables
|
0.05M | | | 0.02M | | 0.09M | 0.10M | | | | 0.00M | 1.33M | 1.33M | 1.65M | 2.54M | 2.09M | 8.61M | 9.00M | 67.35M | 66.12M | 66.34M | 53.71M | 61.09M | | 43.66M | 19.61M | 17.81M | 37.52M | 31.94M | 259.50M | 97.28M | 122.99M | 138.99M | 175.30M | 220.10M | 245.01M | 246.44M | 287.13M | 291.30M | 300.20M | 295.40M | 242.50M | 209.90M | 240.90M | 240.20M | 235.30M |
|
Payables
|
0.05M | | | 0.02M | | 0.09M | 0.11M | | | | 0.22M | 2.07M | 2.60M | 3.55M | 3.72M | 3.39M | 10.42M | 10.84M | 77.90M | 82.57M | 79.88M | 64.46M | 73.51M | | 52.92M | 30.34M | 30.38M | 55.04M | 44.76M | 332.88M | 174.59M | 204.89M | 222.30M | 251.56M | 299.60M | 330.54M | 331.06M | 368.96M | 359.40M | 372.30M | 368.60M | 312.70M | 285.30M | 315.20M | 316.50M | 319.20M |
|
Accumulated Expenses
|
| | | 0.01M | | 0.01M | 0.01M | | | | 0.01M | | 0.01M | 0.02M | 0.03M | 0.06M | 0.10M | 0.09M | 0.21M | 0.30M | 0.70M | 1.09M | 0.75M | | 1.62M | 0.81M | 0.12M | 0.83M | 1.61M | 0.12M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.01M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.02M | | | | | | | | | | 1.51M | 1.08M | 0.59M | 3.62M | 4.35M | 58.56M | 64.50M | 66.34M | 53.57M | 59.16M | | 40.82M | 17.64M | 20.69M | 32.83M | 27.25M | | | | | | | | | | 35.60M | 39.20M | 39.20M | 39.20M | 39.10M | 0.40M | 0.40M | 0.40M |
|
Total Current Liabilities
|
100.00 | | | 0.02M | | 0.09M | 0.11M | | | | 0.22M | 0.75M | 1.30M | 3.43M | 2.29M | 1.93M | 5.52M | 6.28M | 69.32M | 81.25M | 81.66M | 66.64M | 73.69M | | 52.69M | 30.13M | 35.45M | 51.70M | 42.09M | 166.99M | 179.07M | 230.71M | 247.66M | 278.53M | 311.70M | 351.58M | 349.96M | 384.37M | 395.00M | 411.50M | 407.80M | 351.90M | 324.40M | 315.60M | 316.90M | 319.60M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.59M | 2.87M | 2.87M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.08M | | 0.03M | 0.03M | | | | 0.00M | 1.33M | 1.37M | 1.41M | 1.46M | 1.51M | 5.00M | 4.65M | 8.79M | 1.62M | | | 1.92M | | 2.85M | 1.97M | 4.69M | 4.69M | 4.69M | 28.34M | 253.44M | 338.95M | 338.75M | 330.75M | 374.40M | 322.73M | 322.76M | 271.67M | 238.70M | 206.00M | 208.50M | 209.80M | 212.00M | 215.10M | 218.00M | 207.10M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | 19.35M | 19.72M | 20.14M | | 26.33M | 26.68M | 27.73M | 27.57M | 28.49M | 28.65M | 29.40M | 29.86M | 30.51M | 31.18M | 31.89M | 32.63M | 33.39M | 34.20M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | | 0.71M | 0.51M | 0.30M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.08M | 0.26M | | | | | | | | | | | | | | | 2.73M | | | 60.82M | 66.28M | 5.62M | 11.61M | 15.15M | 43.30M | | | | 52.60M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 2.43M | 2.22M | 1.66M | 4.72M | | 3.47M | 5.40M | 4.37M | 4.48M | 5.27M | | 114.69M | 143.69M | 147.68M | 150.26M | 150.80M | 153.69M | 162.87M | 160.45M | 158.00M | 136.40M | 134.10M | 133.20M | 129.80M | 129.00M | 129.70M | 125.00M |
|
Other Non-Current Liabilities
|
| | | 0.01M | | | | | | | | | | | 0.03M | | | | | | 1.14M | 0.51M | 0.03M | | | 0.02M | 0.72M | 10.95M | 13.17M | 435.93M | 11.93M | 10.46M | 7.45M | 7.49M | 8.40M | 8.97M | 9.23M | 8.78M | 52.90M | 52.10M | 52.20M | 52.30M | 52.30M | 52.30M | 52.40M | 54.60M |
|
Total Non-Current Liabilities
|
0.05M | | | 0.09M | | 0.04M | 0.04M | | | | 0.09M | 1.59M | 1.38M | 1.44M | 1.49M | 1.51M | 5.00M | 4.65M | 8.79M | 4.05M | 22.71M | 21.89M | 26.81M | | 32.65M | 34.08M | 36.96M | 47.74M | 50.02M | 166.99M | 417.03M | 520.92M | 537.93M | 534.44M | 509.50M | 494.27M | 504.25M | 499.55M | 425.70M | 394.50M | 394.80M | 395.30M | 394.10M | 396.40M | 400.10M | 386.70M |
|
Total Liabilities
|
0.05M | | | 0.11M | | 0.14M | 0.15M | | | | 0.30M | 2.34M | 2.68M | 4.87M | 3.79M | 3.44M | 10.52M | 10.94M | 78.11M | 85.30M | 104.37M | 88.53M | 100.51M | 106.56M | 85.34M | 64.20M | 72.41M | 99.44M | 92.11M | 602.92M | 596.10M | 751.63M | 785.59M | 812.98M | 821.20M | 845.85M | 854.22M | 883.92M | 820.70M | 806.00M | 802.60M | 747.20M | 718.50M | 712.00M | 717.00M | 706.30M |
|
Total Debt
|
| | | 0.10M | | 0.03M | 0.03M | | | | 0.00M | 1.33M | 1.37M | 2.93M | 2.54M | 2.09M | 8.61M | 9.00M | 67.35M | 66.12M | 66.34M | 53.57M | 61.09M | | 43.66M | 19.61M | 25.38M | 37.52M | 31.94M | 28.34M | 253.44M | 338.95M | 338.75M | 330.75M | 374.40M | 322.73M | 322.76M | 271.67M | 274.30M | 245.20M | 247.70M | 249.00M | 251.10M | 215.50M | 218.40M | 207.50M |
|
Common Equity
|
-0.04M | | | -0.10M | | -0.12M | -0.14M | | | | 1.09M | 6.64M | 5.34M | 3.18M | 14.37M | 11.08M | 6.87M | 13.30M | 30.82M | 30.25M | 34.58M | 26.40M | 12.89M | 5.40M | 7.16M | 9.51M | 4.57M | 1.85M | 35.96M | 408.93M | 431.60M | 469.18M | 485.96M | 491.61M | 206.00M | 192.02M | 182.64M | 175.13M | 105.60M | 92.70M | 93.40M | 83.30M | 36.70M | 26.90M | -4.70M | -6.90M |
|
Shareholder's Equity
|
-0.04M | | | -0.10M | | -0.12M | -0.14M | | | | 1.09M | 6.64M | 5.34M | 3.18M | 14.37M | 11.08M | 6.87M | 13.30M | 30.82M | 30.25M | 34.58M | 26.40M | 12.89M | 5.40M | 7.16M | 9.51M | 4.57M | 1.85M | 35.96M | 408.93M | 431.60M | 469.18M | 485.96M | 491.61M | 206.00M | 192.02M | 182.64M | 175.13M | 105.60M | 92.70M | 93.40M | 83.30M | 36.70M | 26.90M | -4.70M | -6.90M |
|
Liabilities and Shareholders Equity
|
0.01M | | | 0.01M | | 0.01M | 0.02M | | | | 1.40M | 8.99M | 8.02M | 8.05M | 18.15M | 108.93M | 17.39M | 24.23M | 108.93M | 115.54M | 138.95M | 114.92M | 113.39M | 111.96M | 92.50M | 73.72M | 76.98M | 90.34M | 128.07M | 1,011.85M | 1,027.75M | 1,220.81M | 1,271.56M | 1,304.58M | 1,027.20M | 1,037.88M | 1,036.86M | 1,059.05M | 926.30M | 898.70M | 896.00M | 830.50M | 755.20M | 738.90M | 712.30M | 699.40M |
|
Treasury Shares
|
| | | | | | 5.00M | | | | | | | | 0.04M | | | | 0.08M | | | | 0.13M | | | | | | | 0.12M | 0.91M | 0.12M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings
|
-0.06M | | | -0.17M | | -0.19M | -0.20M | | | | -0.45M | -1.37M | -3.26M | -5.58M | -9.02M | -12.63M | -17.37M | -24.38M | -34.20M | -42.48M | -55.48M | -64.35M | -79.38M | | -100.38M | -98.89M | -104.38M | -108.83M | -112.22M | -134.77M | -114.11M | -104.97M | -90.93M | -87.89M | -375.60M | -392.52M | -406.11M | -422.59M | -591.10M | -591.60M | -592.30M | -603.50M | -659.90M | -669.60M | -701.80M | -705.90M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |