|
Cash & Equivalents
|
112.13M | | 111.56M | 125.31M | 179.96M | 102.18M | 160.65M | 137.72M | 149.97M | 73.02M | 70.55M | 63.52M |
|
Short-term Investments
|
8.62M | | 9.63M | 10.01M | 7.69M | 36.13M | 0.05M | | 4.57M | 3.04M | 0.02M | 2.94M |
|
Cash & Current Investments
|
120.76M | | 121.19M | 135.31M | 187.65M | 138.32M | 160.70M | 137.72M | 154.54M | 76.06M | 70.57M | 66.46M |
|
Receivables - Net
|
14.09M | | 12.92M | 11.96M | 11.77M | 12.56M | 13.67M | 15.69M | 16.76M | 17.82M | 19.20M | 18.31M |
|
Receivables
|
14.09M | | 12.92M | 11.96M | 11.77M | 12.56M | 13.67M | 15.69M | 16.76M | 17.82M | 19.20M | 18.31M |
|
Inventory
|
21.82M | | 30.19M | 36.01M | 32.82M | 35.33M | 37.55M | 39.64M | 34.29M | 39.11M | 42.85M | 47.45M |
|
Prepaid Assets
|
35.65M | | 57.04M | 25.02M | 25.69M | 31.91M | 38.33M | 32.76M | 24.63M | 31.33M | 38.05M | 62.04M |
|
Current Assets
|
192.32M | | 221.35M | 208.30M | 257.92M | 218.11M | 250.25M | 225.81M | 230.22M | 164.32M | 170.68M | 194.25M |
|
Property, Plant & Equipment (Net)
|
190.52M | | 209.21M | 218.15M | 229.41M | 236.07M | 251.72M | 264.78M | 270.12M | 285.43M | 309.08M | 322.21M |
|
Long-Term Investments
|
31.08M | | 26.02M | 31.22M | 23.52M | | | | | | | |
|
Goodwill
|
681.45M | | 687.44M | 680.80M | 687.37M | 681.52M | 678.89M | 682.07M | 665.47M | 667.13M | 678.89M | 673.91M |
|
Intangibles
|
170.65M | | 168.61M | 167.24M | 166.68M | 163.98M | 165.04M | 163.44M | 159.33M | 158.41M | 155.76M | 154.38M |
|
Goodwill & Intangibles
|
852.10M | | 856.05M | 848.03M | 854.05M | 845.50M | 843.94M | 845.51M | 824.79M | 825.54M | 834.65M | 828.29M |
|
Long-Term Deferred Tax
|
| | | | | | | | 3.80M | 7.40M | 9.38M | 1.39M |
|
Other Non-Current Assets
|
3.96M | | 3.79M | 3.25M | 3.13M | 3.06M | 3.88M | 3.82M | 3.79M | 3.69M | 5.89M | 7.33M |
|
Non-Current Assets
|
1,515.50M | | 1,561.82M | 1,583.30M | 1,609.48M | 1,599.85M | 1,639.16M | 1,663.86M | 1,655.27M | 1,694.86M | 1,768.44M | 1,766.03M |
|
Assets
|
1,707.82M | | 1,783.17M | 1,791.60M | 1,867.40M | 1,817.95M | 1,889.41M | 1,889.67M | 1,885.49M | 1,859.19M | 1,939.12M | 1,960.29M |
|
Accounts Payables
|
80.75M | | 104.01M | 80.65M | 92.55M | 93.45M | 106.09M | 80.79M | 83.04M | 78.55M | 90.78M | 73.50M |
|
Payables
|
80.75M | | 104.01M | 80.65M | 92.55M | 93.45M | 106.09M | 80.79M | 83.04M | 78.55M | 90.78M | 73.50M |
|
Accumulated Expenses
|
62.05M | | 55.62M | 56.37M | 65.10M | 44.00M | 50.15M | 45.86M | 52.25M | 49.02M | 61.35M | 63.10M |
|
Short term Debt
|
50.25M | | 13.25M | 6.00M | 4.50M | 6.00M | 6.00M | 6.00M | 6.00M | | | 5.62M |
|
Current Leases
|
79.84M | | 72.23M | 80.28M | 79.31M | 77.83M | 80.90M | 83.55M | 89.81M | 93.73M | 96.57M | 98.72M |
|
Total Current Liabilities
|
272.88M | | 245.11M | 223.30M | 241.45M | 221.28M | 243.14M | 216.20M | 231.10M | 221.30M | 248.71M | 240.95M |
|
Non-Current Debt
|
783.35M | | 1,079.70M | 783.29M | 784.59M | 735.86M | 735.59M | 735.35M | 735.13M | 699.28M | 700.53M | 729.23M |
|
Non-Current Deferred Tax Liability
|
216.97M | | 68.65M | 59.28M | 205.80M | 6.95M | 7.31M | 13.30M | | | | 1.23M |
|
Operating Leases
|
349.19M | | 388.80M | 398.23M | 419.41M | 438.99M | 460.04M | 469.55M | 472.34M | 492.66M | 529.62M | 531.50M |
|
Other Non-Current Liabilities
|
11.92M | | 13.47M | 14.35M | 17.99M | 19.91M | 23.87M | 22.39M | 25.24M | 32.13M | 36.79M | 38.41M |
|
Total Non-Current Liabilities
|
1,468.56M | | 1,782.27M | 1,464.11M | 1,473.36M | 1,403.09M | 1,446.09M | 1,434.40M | 1,438.58M | 1,413.24M | 1,478.86M | 1,507.25M |
|
Total Liabilities
|
1,480.48M | | 1,795.74M | 1,478.45M | 1,491.35M | 1,423.00M | 1,469.95M | 1,456.79M | 1,463.82M | 1,445.38M | 1,515.65M | 1,545.66M |
|
Total Debt
|
833.60M | | 1,092.95M | 789.29M | 789.09M | 741.86M | 741.59M | 741.35M | 741.13M | 699.28M | 700.53M | 734.86M |
|
Common Equity
|
227.34M | | -12.57M | 313.14M | 376.06M | 394.96M | 419.45M | 432.88M | 421.68M | 413.81M | 423.47M | 414.62M |
|
Shareholder's Equity
|
227.34M | | -12.57M | 313.14M | 376.06M | 394.96M | 419.45M | 432.88M | 421.68M | 413.81M | 423.47M | 414.62M |
|
Liabilities and Shareholders Equity
|
1,707.82M | | 1,783.17M | 1,791.60M | 1,867.40M | 1,817.95M | 1,889.41M | 1,889.67M | 1,885.49M | 1,859.19M | 1,939.12M | 1,960.29M |
|
Retained Earnings
|
39.45M | | -275.80M | -291.41M | -247.54M | -248.01M | -241.61M | -237.55M | -250.45M | -267.07M | -271.97M | -285.86M |
|
Treasury Shares
|
| 0.01M | 0.04M | 0.04M | 0.55M | 1.01M | 0.90M | 2.07M | 3.21M | | | |