|
Cash & Equivalents
|
53.11M | 32.08M | 44.29M | 62.03M | 269.60M | 310.72M | 275.33M | 309.34M | 272.40M | 212.86M | 131.91M | 92.09M | 71.59M | 86.93M | 26.97M | 46.28M | 28.43M | 26.86M | 56.79M | 83.22M | 53.39M | 36.96M | 111.83M | 144.68M |
|
Short-term Investments
|
| | | 8.34M | 6.02M | 6.08M | 15.69M | 8.45M | 8.09M | 4.13M | 14.16M | 10.84M | 22.78M | 7.28M | 10.95M | 17.40M | 11.17M | 7.17M | 10.65M | 104.05M | 105.38M | 101.34M | 64.39M | 89.63M |
|
Cash & Current Investments
|
53.11M | 32.08M | 44.29M | 70.36M | 275.62M | 316.80M | 291.02M | 317.79M | 280.49M | 216.99M | 146.07M | 102.93M | 94.36M | 94.21M | 37.92M | 63.68M | 39.60M | 34.04M | 67.44M | 187.27M | 158.77M | 138.30M | 176.22M | 234.31M |
|
Receivables - Net
|
| | | 28.69M | 25.90M | 25.99M | 31.22M | 30.16M | 31.73M | 38.48M | 31.63M | 35.12M | 35.46M | 26.94M | 42.88M | 38.17M | 37.52M | 44.63M | 37.81M | 35.30M | 39.66M | 35.27M | 50.11M | 53.72M |
|
Receivables - Other
|
| | | 3.61M | 3.31M | 3.20M | 3.00M | 2.82M | 2.66M | 2.50M | 2.35M | 2.19M | 2.03M | 1.85M | 1.67M | 1.49M | 1.28M | 1.10M | 2.10M | 4.13M | 5.87M | 8.55M | 11.75M | 13.35M |
|
Receivables
|
| | | 32.30M | 29.21M | 29.19M | 34.22M | 32.98M | 34.39M | 40.98M | 33.98M | 37.32M | 37.49M | 28.79M | 44.55M | 39.66M | 38.80M | 45.73M | 39.91M | 39.43M | 45.52M | 43.82M | 61.87M | 67.07M |
|
Inventory
|
| | | 5.41M | 5.46M | 5.38M | 5.50M | 5.41M | 5.62M | 6.32M | 7.28M | 7.66M | 6.80M | 7.37M | 7.68M | 7.79M | 8.58M | 8.46M | 9.73M | 10.47M | 11.24M | 11.30M | 11.67M | 11.84M |
|
Prepaid Assets
|
| | | 8.00M | 11.68M | 14.45M | 11.15M | 8.51M | 10.17M | 16.25M | 11.69M | 11.42M | 11.62M | 12.21M | 13.36M | 15.82M | 12.60M | 15.04M | 13.23M | 13.84M | 14.63M | 15.22M | 18.14M | 17.67M |
|
Current Assets
|
| | | 126.74M | 328.16M | 371.25M | 346.44M | 375.44M | 349.24M | 363.34M | 337.74M | 345.49M | 325.99M | 302.26M | 260.31M | 271.35M | 234.97M | 213.71M | 226.02M | 266.58M | 240.93M | 222.29M | 284.80M | 368.22M |
|
Property, Plant & Equipment (Net)
|
| | | 414.51M | 456.93M | 500.04M | 561.03M | 578.52M | 675.65M | 745.62M | 788.86M | 785.67M | 868.27M | 948.06M | 956.74M | 968.98M | 1,018.33M | 1,002.40M | 993.10M | 970.09M | 956.32M | 928.15M | 915.39M | 927.02M |
|
Goodwill
|
| | | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M | 222.22M |
|
Intangibles
|
| | | 93.11M | 92.11M | 91.11M | 90.11M | 89.11M | 88.11M | 87.11M | 86.11M | 85.11M | 86.11M | 86.42M | 84.98M | 83.55M | 82.12M | 80.69M | 79.25M | 77.84M | 76.58M | 75.41M | 74.33M | 73.26M |
|
Goodwill & Intangibles
|
| | | 315.33M | 314.33M | 313.33M | 312.33M | 311.33M | 310.33M | 309.33M | 308.33M | 307.33M | 308.33M | 308.64M | 307.21M | 305.77M | 304.34M | 302.91M | 301.48M | 300.06M | 298.80M | 297.63M | 296.55M | 295.48M |
|
Long-Term Deferred Tax
|
| | | 36.22M | 30.81M | 21.34M | 19.15M | 17.61M | 15.96M | 15.81M | 14.73M | 12.96M | 2.39M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 512.01M | 6.02M | 4.76M | 434.84M | 426.46M | 394.70M | 397.78M | 394.85M | 393.25M | 387.46M | 384.30M | 384.02M | 383.30M | 385.78M | 387.77M | 390.74M | 393.50M | 394.78M | 401.66M | 403.74M | 385.23M |
|
Non-Current Assets
|
| | | 926.53M | 916.04M | 938.72M | 995.87M | 1,004.98M | 1,070.35M | 1,143.40M | 1,183.70M | 1,178.92M | 1,255.73M | 1,332.36M | 1,340.76M | 1,352.28M | 1,404.11M | 1,390.17M | 1,383.84M | 1,363.59M | 1,351.10M | 1,329.82M | 1,319.13M | 1,312.25M |
|
Assets
|
| | | 1,053.27M | 1,244.20M | 1,309.96M | 1,342.31M | 1,380.42M | 1,419.59M | 1,506.74M | 1,521.44M | 1,524.41M | 1,581.73M | 1,634.62M | 1,601.07M | 1,623.63M | 1,639.08M | 1,603.89M | 1,609.86M | 1,630.18M | 1,592.03M | 1,552.11M | 1,603.93M | 1,680.46M |
|
Accounts Payables
|
| | | 34.03M | 34.17M | 36.85M | 35.68M | 39.80M | 49.89M | 58.05M | 49.97M | 62.37M | 58.45M | 56.14M | 55.68M | 59.01M | 59.93M | 60.88M | 49.22M | 56.03M | 56.92M | 56.53M | 51.73M | 57.63M |
|
Payables
|
| | | 34.03M | 34.17M | 36.85M | 35.68M | 39.80M | 49.89M | 58.05M | 49.97M | 62.37M | 58.45M | 56.14M | 55.68M | 59.01M | 59.93M | 60.88M | 49.22M | 56.03M | 56.92M | 56.53M | 51.73M | 57.63M |
|
Accumulated Expenses
|
| | | 16.37M | 16.87M | 17.86M | 21.72M | 28.53M | 24.48M | 25.34M | 25.90M | 26.52M | 28.52M | 30.09M | 30.45M | 33.30M | 31.79M | 31.81M | 32.74M | 38.33M | 35.91M | 36.93M | 39.95M | 45.53M |
|
Other Accumulated Expenses
|
| | | 6.84M | 10.40M | 12.91M | 8.88M | 12.74M | 14.10M | 14.55M | 14.85M | 17.67M | 15.40M | 15.49M | 12.85M | 18.10M | 16.46M | 15.16M | 14.73M | 20.53M | 19.22M | 14.79M | 16.23M | 22.92M |
|
Short term Debt
|
| | | 26.12M | 29.23M | 19.80M | 19.84M | 29.41M | 34.74M | 43.81M | 45.53M | 57.55M | 66.19M | 83.20M | 83.34M | 74.18M | 74.40M | 75.91M | 75.92M | 87.58M | 91.72M | 81.44M | 74.65M | 68.02M |
|
Current Leases
|
| | | 34.49M | 20.67M | 18.24M | 17.35M | 17.23M | 31.11M | 29.39M | 17.48M | 17.99M | 18.51M | 33.64M | 32.10M | 44.76M | 45.08M | 34.14M | 42.21M | 20.18M | 20.50M | 20.83M | 21.17M | 61.62M |
|
Current Taxes
|
| | | | | | | | | 1.10M | 2.26M | 2.26M | 8.16M | 8.00M | 1.51M | 3.25M | 10.61M | 7.98M | 9.54M | 10.32M | 14.79M | 11.72M | 1.19M | |
|
Total Current Liabilities
|
| | | 253.74M | 237.64M | 250.81M | 241.62M | 281.65M | 301.48M | 331.36M | 320.69M | 377.13M | 366.37M | 383.25M | 370.88M | 418.58M | 383.57M | 367.34M | 380.82M | 422.29M | 382.86M | 354.70M | 376.41M | 451.10M |
|
Capital Leases
|
| | | 95.71M | 93.29M | 135.09M | 164.90M | 180.45M | 239.03M | 220.23M | 237.64M | 233.31M | 228.51M | 223.65M | 231.19M | 232.55M | 268.69M | 263.19M | 256.25M | 251.09M | 245.84M | 240.50M | 235.09M | 189.47M |
|
Non-Current Debt
|
| | | 256.35M | 274.11M | 267.68M | 266.99M | 248.01M | 242.54M | 319.73M | 324.66M | 294.69M | 346.06M | 365.21M | 351.77M | 327.47M | 313.73M | 289.59M | 275.86M | 239.54M | 220.88M | 200.63M | 226.64M | 255.33M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 117.23M | | 3.36M | 5.21M | 143.32M | 18.08M | 18.63M | 19.59M | 160.27M | 32.12M | 33.66M | 36.33M | 173.38M |
|
Operating Leases
|
| | | 112.71M | 77.84M | 68.41M | 63.14M | 58.81M | 23.86M | 21.41M | 21.51M | 19.84M | 19.52M | 18.26M | 17.11M | 16.61M | 15.90M | 15.36M | 18.21M | 17.37M | 16.50M | 15.61M | 14.70M | 13.79M |
|
Other Non-Current Liabilities
|
| | | 7.76M | 6.39M | 6.12M | 5.75M | 3.41M | 3.17M | 2.90M | 2.70M | 3.73M | 3.26M | 2.41M | 1.62M | 3.24M | 7.36M | 9.38M | 14.09M | 14.10M | 13.81M | 13.60M | 14.00M | 13.07M |
|
Total Non-Current Liabilities
|
| | | 515.71M | 596.60M | 594.92M | 617.81M | 608.18M | 624.83M | 679.49M | 692.75M | 654.57M | 694.35M | 710.60M | 710.83M | 690.64M | 714.51M | 689.70M | 676.49M | 637.51M | 606.15M | 584.36M | 617.31M | 604.21M |
|
Total Liabilities
|
-291.37M | -285.71M | -290.07M | 769.45M | 834.24M | 845.73M | 859.43M | 889.83M | 926.30M | 1,010.85M | 1,013.44M | 1,031.70M | 1,060.72M | 1,093.86M | 1,081.71M | 1,109.22M | 1,098.07M | 1,057.04M | 1,057.32M | 1,059.80M | 989.01M | 939.06M | 993.72M | 1,055.31M |
|
Total Debt
|
| | | 282.46M | 303.34M | 287.48M | 286.82M | 277.43M | 277.29M | 363.54M | 370.20M | 352.24M | 412.26M | 448.42M | 435.11M | 401.64M | 388.13M | 365.50M | 351.78M | 327.12M | 312.60M | 282.07M | 301.29M | 323.35M |
|
Common Equity
|
291.37M | 285.71M | 290.07M | 283.82M | 409.96M | 469.02M | 482.88M | 490.59M | 497.07M | 495.89M | 508.00M | 492.71M | 521.01M | 540.76M | 519.36M | 514.40M | 541.01M | 546.85M | 552.55M | 570.37M | 603.02M | 613.04M | 610.21M | 625.16M |
|
Shareholder's Equity
|
291.37M | 285.71M | 290.07M | 283.82M | 409.96M | 469.02M | 482.88M | 490.59M | 497.07M | 495.89M | 508.00M | 492.71M | 521.01M | 540.76M | 519.36M | 514.40M | 541.01M | 546.85M | 552.55M | 570.37M | 603.02M | 613.04M | 610.21M | 625.16M |
|
Liabilities and Shareholders Equity
|
| | | 1,053.27M | 1,244.20M | 1,309.96M | 1,342.31M | 1,380.42M | 1,419.59M | 1,506.74M | 1,521.44M | 1,524.41M | 1,581.73M | 1,634.62M | 1,601.07M | 1,623.63M | 1,639.08M | 1,603.89M | 1,609.86M | 1,630.18M | 1,592.03M | 1,552.11M | 1,603.93M | 1,680.46M |
|
Treasury Shares
|
| | | | | | | 0.00M | | 0.00M | 0.00M | 0.89M | 2.12M | 2.54M | 4.68M | 5.59M | 6.34M | 6.34M | 6.34M | 6.34M | 0.63M | 6.97M | 7.82M | 7.82M |
|
Retained Earnings
|
| | | 38.32M | -64.46M | -12.71M | 1.20M | 4.37M | 4.23M | 4.09M | 14.76M | 22.05M | 60.38M | 80.99M | 88.58M | 94.23M | 129.54M | 131.35M | 133.70M | 147.13M | 183.67M | 190.24M | 191.80M | 199.94M |