|
Cash & Equivalents
|
122.24M | 80.07M | | | | | | | | | | | | 368.40M | | | | 788.42M | 599.78M | 395.94M | 489.78M | 652.39M |
|
Cash & Current Investments
|
122.24M | 80.07M | | | | | | | | | | | | 368.40M | | | | 788.42M | 599.78M | 395.94M | 489.78M | 652.39M |
|
Receivables - Other
|
34.12M | 19.07M | | | | 8.29M | | 4.70M | 3.46M | 6.18M | 5.01M | 3.91M | 2.79M | 14.85M | 13.38M | 11.64M | 10.32M | 22.05M | 19.47M | 54.71M | 76.76M | 97.42M |
|
Current Deferred Tax Assets
|
0.31M | 0.53M | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.03M | 10.03M | 10.10M | 13.55M | 18.90M | 24.26M | 29.82M | 36.05M | 40.99M | 44.17M | 46.98M | 47.01M | 48.01M | 42.66M | 40.55M | 39.73M | 38.33M | 39.01M | 42.41M | 43.94M | 44.26M | 44.17M |
|
Long-Term Investments
|
80.07M | | | | 40.00M | 40.00M | 41.00M | 41.00M | 41.00M | 41.30M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M | 41.25M |
|
Goodwill
|
| | | 66.87M | 66.87M | 67.06M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M |
|
Intangibles
|
0.12M | | | 22.13M | 20.98M | 19.91M | 18.84M | 17.77M | 16.70M | 15.63M | 14.56M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.12M | | | 89.00M | 87.84M | 86.97M | 85.94M | 84.87M | 83.80M | 82.73M | 81.66M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M | 67.10M |
|
Long-Term Deferred Tax
|
6.23M | 6.07M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
35.68M | 60.51M | 79.05M | 111.25M | 130.30M | 204.63M | 254.87M | 126.60M | 145.96M | 154.35M | 134.40M | 151.92M | 143.78M | 146.23M | 144.63M | 185.83M | 210.49M | 187.84M | 239.75M | 305.52M | 347.12M | 404.62M |
|
Assets
|
393.46M | 477.25M | 675.97M | 904.58M | 1,606.13M | 1,820.45M | 1,987.59M | 1,917.02M | 1,915.31M | 1,936.05M | 1,821.72M | 1,763.71M | 2,001.78M | 2,017.10M | 1,927.67M | 1,820.22M | 1,808.98M | 2,366.96M | 2,296.28M | 2,477.87M | 2,904.85M | 2,974.80M |
|
Accounts Payables
|
6.56M | 13.78M | 8.13M | 17.33M | 9.38M | 6.56M | 10.29M | 22.03M | 10.92M | 18.71M | 6.55M | 6.94M | 7.03M | 12.61M | | | | | | | | |
|
Payables
|
6.56M | 13.78M | 8.13M | 17.33M | 9.38M | 6.56M | 10.29M | 22.03M | 10.92M | 18.71M | 6.55M | 6.94M | 7.03M | 12.61M | | | | | | | | |
|
Accumulated Expenses
|
| 35.67M | 42.87M | 70.38M | 71.95M | 103.42M | 91.72M | 75.78M | 73.65M | 66.95M | 46.99M | 47.69M | 51.85M | 84.05M | 62.05M | 77.26M | 111.62M | 133.80M | 78.68M | 126.72M | 116.25M | 171.50M |
|
Other Accumulated Expenses
|
0.03M | 0.07M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
-14.88M | 45.50M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 4.22M | 8.48M | 11.20M | 13.16M | 10.09M | 4.03M | 10.53M | 13.19M | 5.08M |
|
Non-Current Deferred Tax Liability
|
6.23M | 6.07M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
17.06M | 19.43M | 18.62M | 17.78M | 72.17M | 100.37M | 100.05M | 99.86M | 99.42M | 100.79M | 99.05M | 96.24M | 93.35M | 62.32M | 59.36M | 56.37M | 53.35M | 50.28M | 47.07M | 43.83M | 40.55M | 21.15M |
|
Other Non-Current Liabilities
|
| 1.33M | 4.17M | 6.73M | 4.90M | 4.82M | 8.40M | 9.14M | 13.87M | 12.79M | 6.98M | 3.51M | 4.29M | 2.67M | 2.33M | 3.05M | 3.63M | 3.24M | 4.08M | 6.25M | 7.09M | 6.79M |
|
Total Non-Current Liabilities
|
| 175.67M | 118.06M | 181.76M | 882.14M | 1,008.55M | 1,102.69M | 1,150.80M | 1,182.87M | 1,250.82M | 1,187.54M | 1,122.05M | 1,356.72M | 1,379.13M | 1,312.54M | 1,222.46M | 1,209.82M | 1,730.50M | 1,615.56M | 1,749.61M | 2,154.04M | 2,169.20M |
|
Total Liabilities
|
292.60M | 177.00M | 122.23M | 188.49M | 887.04M | 1,013.38M | 1,111.09M | 1,159.95M | 1,196.74M | 1,263.62M | 1,194.51M | 1,125.57M | 1,361.02M | 1,381.80M | 1,314.87M | 1,225.51M | 1,213.44M | 1,733.74M | 1,619.63M | 1,755.86M | 2,161.13M | 2,175.99M |
|
Total Debt
|
-14.88M | 45.50M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-61.69M | 300.25M | 320.59M | 716.10M | 719.09M | 807.08M | 876.50M | 757.07M | 718.57M | 672.43M | 627.21M | 638.14M | 640.76M | 635.30M | 612.80M | 594.71M | 595.54M | 633.22M | 676.64M | 722.01M | 743.72M | 798.82M |
|
Shareholder's Equity
|
| 300.25M | 320.59M | 716.10M | 719.09M | 807.08M | 876.50M | 757.07M | 718.57M | 672.43M | 627.21M | 638.14M | 640.76M | 635.30M | 612.80M | 594.71M | 595.54M | 633.22M | 676.64M | 722.01M | 743.72M | 798.82M |
|
Liabilities and Shareholders Equity
|
393.46M | 477.25M | 675.97M | 904.58M | 1,606.13M | 1,820.45M | 1,987.59M | 1,917.02M | 1,915.31M | 1,936.05M | 1,821.72M | 1,763.71M | 2,001.78M | 2,017.10M | 1,927.67M | 1,820.22M | 1,808.98M | 2,366.96M | 2,296.28M | 2,477.87M | 2,904.85M | 2,974.80M |
|
Retained Earnings
|
-75.20M | -69.22M | -59.12M | -21.84M | 7.28M | 66.22M | 98.91M | 69.04M | 12.82M | -42.44M | -171.70M | -199.86M | -240.18M | -282.58M | -347.17M | -401.64M | -408.40M | -411.16M | -413.60M | -408.00M | -376.19M | -357.56M |
|
Treasury Shares
|
| | 827.19M | 1,187.43M | 1,405.00M | 1.51M | | 3.50M | 4.43M | 5.88M | 8.22M | 7.27M | 6.39M | 5.53M | 6.29M | 5.14M | 4.51M | 3.70M | 3.83M | 3.15M | 2.60M | 2.28M |