|
Cash & Equivalents
|
13.90M | 2.64M | 6.74M | 40.04M | 8.05M | 52.78M | 42.39M | 2.77M | 6.12M | 11.30M | 13.05M | 17.24M | 15.68M | 23.82M | 43.00M | 79.27M | 114.14M | 166.41M | 185.44M | 169.04M | 160.02M | 143.72M | 107.41M | 85.80M | 24.80M | 25.74M | 13.22M | 7.32M | 6.03M | 10.56M | 25.04M | 57.08M | 12.75M | 16.42M | 10.94M | 19.98M | 27.89M | 51.19M | 17.83M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.90M | 2.64M | 6.74M | 40.04M | 8.05M | 52.78M | 42.39M | 2.77M | 6.12M | 11.30M | 13.05M | 17.24M | 15.68M | 23.82M | 43.00M | 79.27M | 114.14M | 166.41M | 185.44M | 169.04M | 160.02M | 143.72M | 107.41M | 85.80M | 27.40M | 25.74M | 13.22M | 7.32M | 6.03M | 10.56M | 25.04M | 57.08M | 12.75M | 16.42M | 10.94M | 19.98M | 27.89M | 51.19M | 17.83M |
|
Receivables - Net
|
| | | 75.89M | 103.18M | 129.54M | 148.37M | 373.63M | 407.05M | 425.22M | 422.38M | 341.71M | 347.70M | 324.92M | 310.73M | 267.63M | 232.25M | 105.47M | 92.15M | 129.39M | 140.02M | 148.69M | 185.69M | 232.82M | 293.60M | 338.87M | 388.80M | 429.98M | 492.61M | 430.76M | 355.53M | 322.61M | 323.11M | 295.12M | 298.68M | 281.57M | 338.13M | 309.21M | 276.95M |
|
Receivables - Other
|
| | | 0.14M | 0.28M | 0.39M | 0.43M | 7.67M | 7.21M | 0.82M | 2.31M | 1.12M | 1.63M | 3.10M | 5.49M | 4.68M | 2.67M | 1.65M | 0.59M | 0.07M | 0.33M | 0.20M | 0.13M | 0.22M | 0.16M | 0.38M | 0.30M | | 0.61M | | | | | | | | | | |
|
Receivables
|
| | | 76.03M | 103.46M | 129.93M | 148.81M | 381.30M | 414.25M | 426.04M | 424.70M | 342.83M | 349.34M | 328.02M | 316.22M | 272.31M | 234.93M | 107.11M | 92.74M | 129.46M | 140.35M | 148.90M | 185.82M | 233.04M | 293.75M | 339.25M | 389.10M | 429.98M | 493.22M | 430.76M | 355.53M | 322.61M | 323.11M | 295.12M | 298.68M | 281.57M | 338.13M | 309.21M | 276.95M |
|
Raw Materials
|
| | | | | | | 11.46M | | | | 15.22M | 17.89M | 16.68M | 12.87M | 12.37M | 14.07M | 17.96M | 16.90M | 16.70M | 18.87M | 21.60M | 19.60M | 20.40M | 20.68M | 19.14M | 20.16M | 20.52M | 21.68M | 23.23M | 29.77M | 25.18M | 24.47M | 23.90M | 21.54M | 24.88M | 32.55M | 33.91M | 30.99M |
|
Finished Goods
|
| | | | | | | 29.67M | | | | 28.54M | 23.66M | 22.57M | 26.28M | 24.72M | 23.99M | 20.22M | 17.47M | 16.68M | 15.54M | 16.95M | 17.99M | 24.06M | 22.40M | 20.25M | 20.16M | 20.65M | 19.17M | 19.66M | 15.12M | 13.47M | 13.17M | 13.60M | 14.28M | 13.56M | 8.24M | 7.77M | 6.99M |
|
Inventory
|
| | | 1.00M | 0.94M | 0.69M | 0.85M | 44.60M | 44.77M | 52.07M | 49.89M | 44.99M | 42.52M | 39.95M | 39.61M | 37.54M | 38.50M | 38.19M | 34.37M | 33.38M | 34.41M | 38.55M | 37.97M | 44.46M | 43.07M | 39.39M | 40.31M | 41.16M | 40.85M | 42.89M | 44.88M | 38.65M | 37.64M | 37.50M | 35.82M | 38.45M | 40.80M | 41.68M | 37.97M |
|
Prepaid Assets
|
| | | 7.59M | 5.68M | 7.78M | 13.49M | 17.84M | 20.30M | 29.80M | 20.80M | 27.09M | 26.36M | 29.43M | 26.23M | 26.49M | 20.27M | 22.79M | 19.82M | 19.62M | 20.77M | 24.85M | 25.05M | 31.49M | 33.98M | 32.72M | 37.33M | 34.38M | 39.77M | 36.48M | 44.49M | 35.54M | 37.89M | 35.14M | 51.13M | 45.35M | 50.84M | 37.25M | 47.47M |
|
Current Assets
|
| | | 124.66M | 118.13M | 191.18M | 205.54M | 446.52M | 485.17M | 518.82M | 508.01M | 432.15M | 433.90M | 421.23M | 425.07M | 415.60M | 407.84M | 334.50M | 332.36M | 351.50M | 355.55M | 356.01M | 356.26M | 394.79M | 398.20M | 437.10M | 479.97M | 517.94M | 579.87M | 520.99M | 470.23M | 454.06M | 411.72M | 384.27M | 396.68M | 385.50M | 457.85M | 439.43M | 380.26M |
|
Property, Plant & Equipment (Net)
|
| | | 248.87M | 255.58M | 270.84M | 279.55M | 474.11M | 473.75M | 483.75M | 504.10M | 502.85M | 490.18M | 468.21M | 467.25M | 453.28M | 426.45M | 392.99M | 369.60M | 350.37M | 332.89M | 317.57M | 343.15M | 391.79M | 440.46M | 438.88M | 427.06M | 499.55M | 515.04M | 511.23M | 523.36M | 517.58M | 591.18M | 648.96M | 673.69M | 725.65M | 767.49M | 800.41M | 887.36M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 83.50M | 83.27M | 78.39M |
|
Goodwill
|
| | | 12.24M | 22.98M | 23.28M | 25.09M | 273.42M | 275.80M | 278.36M | 274.75M | 273.80M | 266.93M | 266.93M | 266.93M | 266.93M | 266.93M | 266.93M | 266.93M | 266.93M | | | | | | | | | | 4.68M | 4.70M | 4.70M | 14.93M | 11.44M | 30.26M | 18.21M | 18.21M | 18.21M | 45.13M |
|
Intangibles
|
| | | 11.59M | 36.02M | 35.38M | 35.35M | 217.50M | 152.22M | 148.91M | 148.33M | 219.06M | 164.18M | 164.18M | 164.68M | 164.37M | 164.37M | 164.00M | 164.00M | | 154.92M | 154.92M | 157.95M | 153.52M | 158.08M | 157.95M | 157.95M | 195.20M | 197.06M | 201.57M | 201.57M | 116.19M | 201.31M | 204.62M | 210.22M | 123.72M | 119.34M | 114.96M | 110.58M |
|
Goodwill & Intangibles
|
| | | 23.83M | 58.99M | 58.66M | 60.44M | 490.92M | 428.01M | 427.27M | 423.08M | 492.86M | 431.11M | 431.11M | 431.61M | 431.31M | 431.31M | 430.94M | 430.94M | 266.93M | 154.92M | 154.92M | 157.95M | 153.52M | 158.08M | 157.95M | 157.95M | 195.20M | 197.06M | 206.25M | 206.27M | 120.89M | 216.24M | 216.06M | 240.48M | 141.93M | 137.55M | 133.17M | 155.71M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.62M | 60.49M | 54.53M | 48.88M | 46.34M | 43.85M | 39.41M | 38.82M |
|
Other Non-Current Assets
|
| | | 7.72M | 8.41M | 7.92M | 7.22M | 6.26M | 4.08M | 3.91M | 3.60M | 3.43M | 3.19M | 3.06M | 4.50M | 4.22M | 2.51M | 2.64M | 2.47M | 5.08M | 6.87M | 7.92M | 9.73M | 7.41M | 12.44M | 13.57M | 16.64M | 18.90M | 19.98M | 22.75M | 23.41M | 24.56M | 26.14M | 29.57M | 29.50M | 18.66M | 21.45M | 19.75M | 19.17M |
|
Non-Current Assets
|
| | | 280.41M | 322.99M | 337.42M | 347.20M | 451.70M | 905.84M | 914.92M | 930.78M | 492.40M | 978.05M | 955.95M | 951.79M | 452.40M | 619.07M | 576.82M | 548.27M | 350.40M | 503.11M | 483.85M | 511.88M | 391.80M | 613.72M | 606.73M | 592.43M | 704.92M | 705.38M | 706.10M | 712.26M | 764.13M | 879.59M | 938.85M | 949.97M | 980.78M | 1,087.36M | 1,107.06M | 1,207.89M |
|
Assets
|
| | | 405.07M | 441.12M | 528.60M | 552.75M | 1,356.37M | 1,391.01M | 1,433.74M | 1,438.79M | 1,360.61M | 1,411.95M | 1,377.18M | 1,376.86M | 1,347.62M | 1,026.91M | 911.31M | 880.63M | 875.36M | 858.66M | 839.86M | 868.13M | 950.19M | 1,011.92M | 1,043.83M | 1,072.40M | 1,222.85M | 1,285.25M | 1,227.09M | 1,182.49M | 1,218.19M | 1,291.31M | 1,323.12M | 1,346.65M | 1,366.28M | 1,545.21M | 1,546.49M | 1,588.15M |
|
Accounts Payables
|
| | | 10.80M | 13.01M | 12.12M | 11.75M | 52.58M | 62.41M | 66.76M | 54.44M | 53.85M | 64.69M | 53.11M | 38.53M | 35.69M | 26.52M | 11.15M | 11.04M | 12.99M | 24.85M | 26.37M | 26.66M | 36.05M | 57.31M | 53.99M | 55.84M | 61.54M | 77.58M | 47.39M | 54.50M | 42.58M | 54.39M | 36.75M | 41.44M | 39.19M | 45.00M | 47.66M | 54.71M |
|
Payables
|
| | | 10.80M | 13.01M | 12.12M | 11.75M | 52.58M | 62.41M | 66.76M | 54.44M | 53.85M | 64.69M | 53.11M | 38.53M | 35.69M | 26.52M | 11.15M | 11.04M | 12.99M | 24.85M | 26.37M | 26.66M | 36.05M | 57.31M | 53.99M | 55.84M | 61.54M | 77.58M | 47.39M | 54.50M | 42.58M | 54.39M | 36.75M | 41.44M | 39.19M | 45.00M | 47.66M | 54.71M |
|
Accumulated Expenses
|
| | | 22.02M | 24.03M | 30.38M | 39.71M | 45.86M | 91.40M | 96.41M | 91.22M | 62.54M | 48.16M | 43.31M | 51.21M | 47.55M | 39.69M | 13.25M | 14.81M | 21.36M | 23.18M | 26.68M | 34.66M | 52.05M | 49.94M | 71.27M | 64.86M | 67.46M | 75.62M | 75.87M | 74.30M | 66.18M | 62.83M | 72.49M | 66.17M | 40.14M | 32.34M | 33.00M | 40.67M |
|
Other Accumulated Expenses
|
| | | 10.34M | 9.35M | 9.14M | 11.01M | 12.51M | 11.93M | 23.26M | 20.49M | 14.85M | 13.36M | 15.80M | 13.37M | 8.84M | 8.01M | 10.38M | 10.23M | 9.79M | 9.46M | 10.84M | 9.88M | 13.41M | 18.66M | 15.34M | 21.52M | 26.18M | 23.50M | 17.71M | 20.24M | 19.72M | 17.23M | 17.40M | 29.97M | 24.68M | 21.70M | 16.23M | 23.56M |
|
Short term Debt
|
| | | | | | | 1.97M | 1.71M | 1.47M | 1.18M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.62M |
|
Current Leases
|
| | | | | | | | | | | 0.94M | 21.96M | 19.55M | 19.49M | 19.32M | 17.00M | 14.75M | 14.61M | 14.02M | 13.97M | 13.52M | 14.15M | 14.00M | 18.10M | 17.57M | 16.96M | 17.75M | 16.90M | 16.16M | 15.27M | 15.01M | 16.24M | 16.93M | 16.78M | 16.44M | 15.81M | 15.37M | 13.42M |
|
Current Taxes
|
| | | 0.07M | | | | 12.93M | 12.57M | 9.87M | 5.16M | 5.82M | 2.53M | 1.28M | 1.19M | 2.12M | 1.69M | 1.01M | 0.68M | 1.42M | 2.49M | 1.22M | 1.66M | 2.71M | 2.61M | 2.41M | 2.86M | 3.06M | 4.04M | 3.65M | 3.07M | 1.40M | 2.97M | 2.49M | 2.67M | 2.11M | 2.14M | 2.05M | 3.79M |
|
Total Current Liabilities
|
| | | 46.38M | 53.49M | 54.98M | 72.31M | 185.19M | 202.84M | 216.08M | 202.43M | 179.72M | 193.90M | 164.24M | 165.87M | 151.88M | 131.54M | 74.66M | 78.32M | 88.76M | 103.49M | 102.18M | 112.24M | 162.04M | 185.67M | 205.99M | 209.50M | 231.29M | 237.35M | 207.78M | 220.67M | 211.55M | 212.05M | 212.61M | 222.60M | 233.38M | 249.88M | 219.06M | 231.31M |
|
Capital Leases
|
| | | 15.95M | | | | 18.98M | 18.32M | 19.22M | 18.55M | 16.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 34.00M | | | 75.00M | 75.00M | 80.00M | 65.00M | 45.00M | 25.00M | | | | | | | | | | | | | | | 16.00M | 75.50M | 65.00M | | | 75.00M | 90.00M | 80.00M | 85.00M | 245.89M | 270.84M | 285.44M |
|
Minority Interest
|
| | | 221.99M | 217.31M | 253.31M | 255.69M | 406.72M | 412.03M | 307.99M | 281.33M | 277.84M | 276.02M | 278.21M | 200.41M | 175.63M | 129.13M | 121.17M | 115.80M | 112.82M | 106.57M | 103.55M | 101.10M | 103.08M | 103.64M | 106.10M | 110.04M | 117.75M | 117.78M | 118.11M | 119.78M | 119.68M | 118.33M | 120.11M | 122.93M | 122.01M | 123.87M | 123.84M | 123.55M |
|
Operating Leases
|
| | | | | | | | | | | 16.75M | 70.64M | 75.17M | 72.67M | 72.14M | 69.11M | 65.93M | 64.22M | 60.98M | 57.83M | 55.21M | 54.14M | 53.20M | 55.46M | 51.60M | 48.55M | 46.39M | 43.37M | 40.71M | 38.84M | 37.80M | 39.67M | 37.94M | 34.79M | 31.09M | 27.95M | 25.01M | 23.29M |
|
Other Non-Current Liabilities
|
| | | 8.03M | 7.77M | 7.73M | 8.01M | 13.83M | 13.58M | 9.63M | 10.13M | 8.36M | 7.29M | 10.92M | 12.20M | 10.78M | 10.70M | 11.09M | 12.70M | 19.73M | 19.38M | 21.93M | 32.79M | 39.78M | 47.40M | 45.10M | 44.95M | 45.45M | 45.70M | 49.65M | 43.98M | 38.95M | 38.55M | 42.73M | 52.11M | 62.87M | 66.13M | 70.06M | 78.05M |
|
Total Non-Current Liabilities
|
| | | 62.33M | 104.77M | 72.01M | 90.41M | 279.17M | 296.16M | 315.30M | 285.98M | 241.47M | 289.54M | 239.41M | 238.54M | 224.02M | 200.65M | 140.58M | 142.54M | 149.74M | 161.33M | 157.39M | 166.38M | 215.24M | 241.13M | 257.59M | 258.05M | 293.68M | 356.22M | 313.49M | 259.51M | 287.06M | 364.43M | 378.26M | 375.11M | 387.88M | 562.13M | 553.31M | 578.45M |
|
Total Liabilities
|
| | | 70.36M | 112.54M | 79.74M | 98.42M | 293.00M | 309.74M | 324.93M | 296.11M | 249.83M | 296.84M | 250.33M | 250.74M | 234.81M | 211.35M | 151.68M | 155.24M | 169.48M | 180.71M | 179.32M | 199.17M | 255.02M | 288.53M | 302.68M | 303.00M | 339.12M | 401.92M | 363.14M | 303.49M | 326.02M | 402.99M | 420.99M | 427.22M | 450.75M | 628.26M | 623.37M | 656.50M |
|
Total Debt
|
| | | | 34.00M | | | 76.97M | 76.71M | 81.47M | 66.18M | 45.94M | 25.00M | | | | | | | | | | | | | | | 16.00M | 75.50M | 65.00M | | | 75.00M | 90.00M | 80.00M | 85.00M | 245.89M | 270.84M | 301.06M |
|
Common Equity
|
| | | 334.71M | 328.57M | 448.87M | 454.33M | 1,063.37M | 1,081.27M | 1,108.81M | 1,142.67M | 1,110.77M | 1,115.11M | 1,126.85M | 1,126.12M | 1,112.81M | 815.56M | 759.64M | 725.40M | 705.88M | 677.95M | 660.55M | 668.96M | 695.17M | 723.39M | 741.14M | 769.40M | 883.73M | 883.34M | 863.95M | 879.00M | 892.17M | 888.32M | 902.13M | 919.43M | 915.53M | 916.95M | 923.12M | 931.65M |
|
Shareholder's Equity
|
| | | 334.71M | 328.57M | 448.87M | 454.33M | 1,063.37M | 1,081.27M | 1,108.81M | 1,142.67M | 1,110.77M | 1,115.11M | 1,126.85M | 1,126.12M | 1,112.81M | 815.56M | 759.64M | 725.40M | 705.88M | 677.95M | 660.55M | 668.96M | 695.17M | 723.39M | 741.14M | 769.40M | 883.73M | 883.34M | 863.95M | 879.00M | 892.17M | 888.32M | 902.13M | 919.43M | 915.53M | 916.95M | 923.12M | 931.65M |
|
Liabilities and Shareholders Equity
|
| | | 405.07M | 441.12M | 528.60M | 552.75M | 1,356.37M | 1,391.01M | 1,433.74M | 1,438.79M | 1,360.61M | 1,411.95M | 1,377.18M | 1,376.86M | 1,347.62M | 1,026.91M | 911.31M | 880.63M | 875.36M | 858.66M | 839.86M | 868.13M | 950.19M | 1,011.92M | 1,043.83M | 1,072.40M | 1,222.85M | 1,285.25M | 1,227.09M | 1,182.49M | 1,218.19M | 1,291.31M | 1,323.12M | 1,346.65M | 1,366.28M | 1,545.21M | 1,546.49M | 1,588.15M |
|
Retained Earnings
|
| | | -1.04M | -5.21M | -9.43M | -8.21M | -17.86M | -7.76M | 9.20M | 32.15M | 18.65M | 19.79M | 25.99M | 31.37M | 21.44M | -224.43M | -268.72M | -299.26M | -317.25M | -340.35M | -356.92M | -368.96M | -359.47M | -352.67M | -340.17M | -318.84M | -311.19M | -298.85M | -278.73M | -264.39M | -236.79M | -233.17M | -220.30M | -204.51M | -206.15M | -197.91M | -187.26M | -184.58M |
|
Treasury Shares
|
| | | | 0.04M | | | 0.30M | 1.10M | 1.07M | 0.50M | 1.70M | 0.08M | 1.61M | 1.62M | 0.00M | 2.18M | 2.09M | 2.02M | 2.00M | 2.70M | 2.85M | 3.14M | 3.14M | 4.43M | 4.22M | 4.05M | 4.24M | 4.11M | 4.10M | 4.12M | 3.76M | 2.70M | 2.61M | 2.53M | 2.67M | 2.46M | 2.59M | 2.37M |