|
Cash & Equivalents
|
3.40M | 2.40M | 20.70M | 5.30M | 1.10M | 10.50M | 2.00M | 2.60M | 5.70M | 1.70M | 8.00M | 6.90M | 11.40M | 6.00M | 3.40M | 2.80M | 1.50M | 3.40M | 2.80M | 0.60M | 3.80M | 5.10M | 5.20M | 3.70M | 14.40M | 6.40M | 8.20M | 15.70M | 11.10M | 8.70M | 14.80M | 40.90M | 40.30M | 48.90M | 45.20M |
|
Short-term Investments
|
1.80M | 1.60M | 0.20M | | | | | | | | | | | | | | | | 42.00M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.20M | 4.00M | 20.90M | 5.30M | 1.10M | 10.50M | 2.00M | 2.60M | 5.70M | 1.70M | 8.00M | 6.90M | 11.40M | 6.00M | 3.40M | 2.80M | 1.50M | 3.40M | 44.80M | 0.60M | 3.80M | 5.10M | 5.20M | 3.70M | 14.40M | 6.40M | 8.20M | 15.70M | 11.10M | 8.70M | 14.80M | 40.90M | 40.30M | 48.90M | 45.20M |
|
Receivables - Net
|
13.40M | 19.10M | 24.90M | 32.10M | 38.50M | 43.30M | 49.70M | 45.40M | 51.80M | 54.00M | 48.90M | 41.50M | 42.20M | 16.00M | 21.00M | 25.90M | 27.30M | 35.50M | 57.60M | 80.80M | 88.60M | 84.50M | 95.00M | 91.20M | 78.50M | 74.90M | 89.90M | 85.40M | 70.60M | 70.20M | 81.90M | 68.40M | 67.10M | 69.50M | 74.10M |
|
Receivables - Other
|
1.20M | 1.50M | 3.00M | 6.00M | 5.20M | 3.30M | 4.20M | 3.10M | 7.60M | 6.00M | 4.20M | 1.20M | 3.70M | 1.10M | 0.90M | 1.10M | 1.70M | 3.00M | 7.80M | 13.00M | 20.30M | 27.50M | 38.70M | 26.90M | 32.20M | 31.10M | 35.60M | 17.70M | 21.20M | 22.00M | 23.70M | 16.70M | 19.80M | 18.50M | 15.70M |
|
Receivables
|
14.60M | 20.60M | 27.90M | 38.10M | 43.70M | 46.60M | 53.90M | 48.50M | 59.40M | 60.00M | 53.10M | 42.70M | 45.90M | 17.10M | 21.90M | 27.00M | 29.00M | 38.50M | 65.40M | 93.80M | 108.90M | 112.00M | 133.70M | 118.10M | 110.70M | 106.00M | 125.50M | 103.10M | 91.80M | 92.20M | 105.60M | 85.10M | 86.90M | 88.00M | 89.80M |
|
Inventory
|
| | | 1.50M | | | | 4.90M | 5.90M | 7.70M | 2.50M | 3.80M | 4.10M | 2.00M | 1.70M | 2.30M | 2.30M | 2.70M | 2.80M | 2.50M | 3.90M | 4.20M | 5.40M | 5.90M | 6.50M | 7.50M | 7.70M | 6.40M | 6.40M | 6.50M | 5.70M | 5.70M | 5.80M | 5.60M | 4.00M |
|
Prepaid Assets
|
1.40M | 4.10M | 6.60M | 4.20M | 6.50M | 6.80M | 7.10M | 5.10M | 3.70M | 3.70M | 4.90M | 5.30M | 3.30M | 1.80M | 1.90M | 3.60M | 4.60M | 6.10M | 12.50M | 8.30M | 4.20M | 3.30M | 12.60M | 9.20M | 7.70M | 7.20M | 8.60M | 9.60M | 6.60M | 6.40M | 6.00M | 11.40M | 9.70M | 8.70M | 7.80M |
|
Current Assets
|
22.30M | 31.60M | 56.00M | 49.10M | 51.90M | 64.50M | 63.60M | 61.10M | 74.70M | 73.10M | 68.50M | 58.70M | 64.70M | 26.90M | 28.90M | 35.70M | 37.40M | 50.70M | 125.50M | 105.20M | 126.40M | 129.80M | 162.00M | 140.10M | 140.30M | 128.10M | 151.00M | 135.40M | 116.50M | 114.40M | 132.70M | 143.90M | 143.50M | 151.60M | 147.20M |
|
Construction in Progress
|
| | | | | | | 7.20M | | | | 6.30M | 9.70M | 2.00M | 1.90M | 1.80M | 1.80M | 1.70M | 2.60M | 2.90M | 2.60M | 3.40M | 4.00M | 3.30M | 6.70M | 10.40M | 18.40M | 21.60M | 11.60M | 20.50M | 17.00M | 10.60M | 11.10M | 10.50M | 11.20M |
|
Property, Plant & Equipment (Net)
|
102.40M | 120.90M | 180.70M | 189.20M | 229.80M | 229.80M | 230.70M | 229.80M | 230.70M | 227.70M | 222.80M | 218.90M | 216.10M | 206.60M | 197.90M | 189.40M | 182.80M | 182.60M | 196.80M | 270.60M | 250.50M | 238.00M | 226.20M | 221.60M | 217.60M | 218.80M | 225.00M | 226.30M | 223.10M | 230.00M | 226.90M | 224.30M | | | |
|
Goodwill
|
1.60M | 1.60M | 8.60M | 9.00M | | | | | | | | | | | | | | 1.80M | | | | | | | | | | | | | | | | | |
|
Intangibles
|
9.20M | 8.90M | 11.00M | 10.80M | 10.60M | 10.40M | 10.20M | 10.00M | 9.90M | 9.70M | 9.50M | 9.30M | 9.10M | 8.90M | 8.70M | 8.50M | 8.30M | 8.10M | 8.00M | 7.80M | 7.60M | 7.40M | 7.20M | 7.10M | 6.90M | 6.70M | 6.50M | 6.30M | 6.10M | 6.00M | 5.80M | 5.60M | 5.40M | 5.20M | 5.00M |
|
Goodwill & Intangibles
|
10.80M | 10.50M | 19.60M | 19.80M | 10.60M | 10.40M | 10.20M | 10.00M | 9.90M | 9.70M | 9.50M | 9.30M | 9.10M | 8.90M | 8.70M | 8.50M | 8.30M | 9.90M | 8.00M | 7.80M | 7.60M | 7.40M | 7.20M | 7.10M | 6.90M | 6.70M | 6.50M | 6.30M | 6.10M | 6.00M | 5.80M | 5.60M | 5.40M | 5.20M | 5.00M |
|
Other Non-Current Assets
|
0.20M | 2.30M | 0.70M | 1.60M | 0.10M | 0.10M | 0.50M | 1.60M | 0.70M | 0.70M | 0.70M | 0.10M | 0.50M | 0.40M | 0.70M | 1.20M | 1.20M | 1.00M | 1.40M | 2.70M | 3.70M | 3.50M | 1.20M | 1.60M | 0.10M | 1.20M | 1.20M | 1.00M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M | 1.00M | 0.80M |
|
Non-Current Assets
|
113.40M | 133.70M | 201.00M | 210.60M | 250.60M | 238.00M | 241.40M | 241.40M | 248.90M | 244.80M | 239.90M | 234.80M | 231.60M | 221.20M | 212.50M | 204.90M | 197.90M | 199.80M | 213.40M | 287.90M | 268.10M | 255.80M | 246.20M | 241.50M | 235.20M | 236.70M | 242.50M | 242.60M | 239.00M | 245.20M | 241.20M | 237.70M | 233.00M | 230.10M | 225.60M |
|
Assets
|
135.70M | 165.30M | 257.00M | 259.70M | 302.50M | 302.50M | 305.00M | 302.50M | 323.60M | 317.90M | 308.40M | 293.50M | 296.30M | 248.10M | 241.40M | 240.60M | 235.30M | 250.50M | 338.90M | 393.10M | 394.50M | 385.60M | 408.20M | 381.60M | 375.50M | 364.80M | 393.50M | 378.00M | 355.50M | 359.60M | 373.90M | 381.60M | 376.50M | 381.70M | 372.80M |
|
Accounts Payables
|
4.70M | 11.70M | 22.30M | 32.00M | 34.50M | 33.60M | 30.20M | 17.20M | 18.70M | 15.00M | 9.50M | 13.80M | 13.20M | 5.10M | 8.20M | 10.50M | 9.30M | 13.50M | 8.70M | 20.70M | 23.10M | 26.90M | 36.70M | 24.30M | 27.60M | 22.00M | 32.60M | 31.30M | 21.70M | 23.80M | 29.30M | 27.20M | 26.80M | 23.60M | 24.30M |
|
Notes Payables
|
| 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.70M | 29.30M | 22.30M | 32.00M | 34.50M | 33.60M | 30.20M | 17.20M | 18.70M | 15.00M | 9.50M | 13.80M | 13.20M | 5.10M | 8.20M | 10.50M | 9.30M | 13.50M | 8.70M | 20.70M | 23.10M | 26.90M | 36.70M | 24.30M | 27.60M | 22.00M | 32.60M | 31.30M | 21.70M | 23.80M | 29.30M | 27.20M | 26.80M | 23.60M | 24.30M |
|
Accumulated Expenses
|
2.00M | 11.20M | 13.50M | 11.60M | 13.90M | 17.80M | 27.10M | 18.50M | 21.70M | 19.80M | 25.80M | 18.40M | 19.60M | 8.00M | 8.50M | 9.30M | 10.90M | 9.90M | 32.90M | 30.30M | 24.40M | 30.30M | 34.00M | 36.10M | 23.80M | 31.10M | 29.60M | 29.60M | 27.00M | 28.70M | 27.60M | 28.20M | 25.80M | 28.30M | 25.50M |
|
Other Accumulated Expenses
|
| | 3.50M | | 1.10M | 3.00M | 3.00M | 3.00M | 5.60M | 2.50M | 2.70M | 2.00M | 1.70M | 1.20M | 1.00M | 3.20M | 0.70M | 3.90M | 45.90M | 5.40M | 5.00M | 5.10M | 6.10M | | 6.60M | 6.30M | 6.50M | 0.10M | 1.30M | 0.50M | 0.70M | 0.40M | 0.30M | | 0.70M |
|
Short term Debt
|
2.30M | 10.50M | 1.20M | 1.30M | 7.00M | 12.50M | 11.30M | 15.80M | 15.80M | 15.80M | 15.80M | 15.80M | 31.60M | 10.00M | 10.00M | 10.00M | 10.30M | 10.40M | 35.00M | 44.10M | 61.10M | 42.30M | 30.40M | 6.80M | 8.50M | 0.30M | 10.30M | 0.10M | | | | | | | |
|
Current Leases
|
0.50M | 7.40M | 7.60M | 8.00M | 4.60M | 4.80M | 3.90M | 4.40M | 4.60M | 4.80M | 5.10M | 5.10M | 4.90M | 4.00M | 3.00M | 2.50M | 4.10M | | | | | | | 6.60M | | | | 7.30M | 7.40M | 7.90M | 8.20M | 8.70M | 8.70M | 8.70M | 8.50M |
|
Current Taxes
|
0.70M | | 1.60M | 1.40M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
11.90M | 58.40M | 44.60M | 52.90M | 56.70M | 69.70M | 75.50M | 58.90M | 66.40M | 57.90M | 58.90M | 55.10M | 71.00M | 28.30M | 30.70M | 33.00M | 35.30M | 40.30M | 124.80M | 102.70M | 114.70M | 105.50M | 108.00M | 74.50M | 67.20M | 60.30M | 79.60M | 69.00M | 58.00M | 61.50M | 66.50M | 65.20M | 62.30M | 61.30M | 59.70M |
|
Capital Leases
|
0.30M | 0.70M | 1.40M | 1.50M | 5.80M | 4.80M | 6.50M | 6.60M | 5.80M | 4.80M | 4.50M | 3.60M | 2.90M | 2.30M | 1.70M | 1.30M | 2.60M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
9.80M | | 5.80M | 5.80M | 14.90M | 30.10M | 32.80M | 44.70M | 49.40M | 47.80M | 37.00M | 26.60M | 13.90M | 16.80M | 12.40M | 14.50M | 13.70M | 12.50M | 16.30M | 18.40M | 15.60M | 14.20M | 12.90M | 11.60M | 7.10M | | | | | | | | | | |
|
Minority Interest
|
| | 94.40M | 92.00M | 87.60M | 87.40M | 89.30M | 90.10M | 91.70M | 88.90M | 88.50M | 89.80M | 93.40M | 89.30M | 86.90M | 82.90M | 78.50M | 68.90M | 61.50M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 24.60M | | | | 29.70M | 10.80M | 12.50M | 16.00M | 18.20M | 18.10M | 20.70M | 21.80M |
|
Operating Leases
|
| | | | | | | | 7.60M | 6.70M | 7.00M | 4.50M | 6.10M | 5.40M | 5.20M | 5.20M | 5.70M | 6.50M | 7.60M | 5.80M | 6.80M | 7.40M | 12.30M | 13.10M | 11.30M | 10.80M | 10.50M | 14.90M | 14.20M | 14.50M | 13.30M | 14.10M | 13.40M | 12.90M | 11.40M |
|
Other Non-Current Liabilities
|
1.10M | 1.00M | 0.90M | 3.80M | 3.60M | 0.60M | 0.50M | 0.30M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 1.30M | 1.80M | 3.10M | 1.80M | 3.10M | 3.30M | 12.50M | 3.80M | 4.70M | 7.70M | 11.60M | 8.60M | 10.80M | 14.30M | 11.00M | 10.80M | 10.60M | 10.50M | 10.30M | 10.10M | 9.90M | 9.80M |
|
Total Non-Current Liabilities
|
22.00M | 59.10M | 2.10M | 60.20M | 73.50M | 104.20M | 114.80M | 110.20M | 126.80M | 115.10M | 105.20M | 89.80M | 92.20M | 51.60M | 49.00M | 52.70M | 56.60M | 71.20M | 159.70M | 131.90M | 148.00M | 137.80M | 142.80M | 103.80M | 94.70M | 80.00M | 98.70M | 95.20M | 83.00M | 88.50M | 95.80M | 97.50M | 93.80M | 94.90M | 93.00M |
|
Total Liabilities
|
23.10M | 60.10M | 3.00M | 64.00M | 77.10M | 104.80M | 115.30M | 110.50M | 127.40M | 115.80M | 105.90M | 90.50M | 92.90M | 52.90M | 50.80M | 55.80M | 58.40M | 74.30M | 163.00M | 144.40M | 151.80M | 142.50M | 150.50M | 115.40M | 103.30M | 90.80M | 113.00M | 106.20M | 93.80M | 99.10M | 106.30M | 107.80M | 103.90M | 104.80M | 102.80M |
|
Total Debt
|
12.10M | 10.50M | 7.00M | 7.10M | 21.90M | 42.60M | 44.10M | 60.50M | 65.20M | 63.60M | 52.80M | 42.40M | 45.50M | 26.80M | 22.40M | 24.50M | 24.00M | 22.90M | 51.30M | 62.50M | 76.70M | 56.50M | 43.30M | 18.40M | 15.60M | 0.30M | 10.30M | 0.10M | | | | | | | |
|
Common Equity
|
112.60M | | -3.00M | 195.70M | 185.60M | 185.10M | 189.70M | 192.00M | 196.20M | 202.10M | 202.50M | 203.00M | 203.40M | 195.20M | 190.60M | 184.80M | 176.90M | 176.20M | 175.90M | 248.70M | 242.70M | 243.10M | 257.70M | 266.20M | 272.20M | 274.00M | 280.50M | 271.80M | 261.70M | 260.50M | 267.60M | 273.80M | 272.60M | 276.90M | 270.00M |
|
Shareholder's Equity
|
112.60M | | -3.00M | 195.70M | 185.60M | 185.10M | 189.70M | 192.00M | 196.20M | 202.10M | 202.50M | 203.00M | 203.40M | 195.20M | 190.60M | 184.80M | 176.90M | 176.20M | 175.90M | 248.70M | 242.70M | 243.10M | 257.70M | 266.20M | 272.20M | 274.00M | 280.50M | 271.80M | 261.70M | 260.50M | 267.60M | 273.80M | 272.60M | 276.90M | 270.00M |
|
Liabilities and Shareholders Equity
|
135.70M | 165.30M | 257.00M | 259.70M | 302.50M | 302.50M | 305.00M | 302.50M | 323.60M | 317.90M | 308.40M | 293.50M | 296.30M | 248.10M | 241.40M | 240.60M | 235.30M | 250.50M | 338.90M | 393.10M | 394.50M | 385.60M | 408.20M | 381.60M | 375.50M | 364.80M | 393.50M | 378.00M | 355.50M | 359.60M | 373.90M | 381.60M | 376.50M | 381.70M | 372.80M |
|
Treasury Shares
|
| | | 0.01M | 0.03M | 0.49M | 0.50M | 0.48M | | | 0.05M | 0.76M | 0.44M | 0.55M | 0.55M | 1.01M | 0.55M | 0.55M | 0.55M | 0.84M | 0.55M | 0.55M | 0.55M | 0.74M | 0.59M | 1.10M | 1.33M | 2.36M | 3.20M | 3.72M | 3.88M | 3.88M | 3.88M | 4.16M | 4.82M |
|
Retained Earnings
|
| | -3.50M | -6.60M | -12.50M | -12.60M | -11.00M | -9.90M | -7.90M | -6.90M | -7.40M | -8.10M | -6.60M | -11.50M | -14.70M | -18.40M | -23.00M | -28.60M | -34.20M | -8.00M | -13.70M | -14.10M | -0.50M | 7.10M | 13.40M | 19.50M | 27.60M | 28.40M | 26.50M | 30.00M | 37.50M | 42.20M | 41.40M | 47.30M | 47.20M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | | | | | | | | | | | | | |