|
Cash & Equivalents
|
34.74M | 53.65M | 60.40M | 71.34M | 52.10M | 80.05M | 19.01M | 38.02M | 34.56M | 72.52M | 118.22M | 127.47M | 234.81M | 253.28M | 190.29M | 233.77M | 259.32M | 312.19M | 100.33M | 91.99M | 77.76M | 234.74M | 167.84M | 223.14M | 281.36M | 438.96M | 173.91M | 212.94M | 280.46M | 358.80M | 259.04M | 269.67M | 164.48M |
|
Cash & Current Investments
|
34.74M | 53.65M | 60.40M | 71.34M | 52.10M | 80.05M | 19.01M | 38.02M | 34.56M | 72.52M | 118.22M | 127.47M | 234.81M | 253.28M | 190.29M | 233.77M | 259.32M | 312.19M | 100.33M | 91.99M | 77.76M | 234.74M | 167.84M | 223.14M | 281.36M | 438.96M | 173.91M | 212.94M | 280.46M | 358.80M | 259.04M | 269.67M | 164.48M |
|
Receivables - Net
|
| 67.15M | | | 61.91M | 59.33M | 63.00M | 75.86M | 74.76M | 82.69M | 60.22M | 85.89M | 71.19M | 65.42M | 67.05M | 81.89M | 83.27M | 109.53M | 82.99M | 94.25M | 93.90M | 79.45M | 95.58M | 131.60M | 127.90M | 95.77M | 108.35M | 159.05M | 143.67M | 120.19M | 120.54M | 163.59M | 157.43M |
|
Receivables
|
| 67.15M | | | 61.91M | 59.33M | 63.00M | 75.86M | 74.76M | 82.69M | 60.22M | 85.89M | 71.19M | 65.42M | 67.05M | 81.89M | 83.27M | 109.53M | 82.99M | 94.25M | 93.90M | 79.45M | 95.58M | 131.60M | 127.90M | 95.77M | 108.35M | 159.05M | 143.67M | 120.19M | 120.54M | 163.59M | 157.43M |
|
Inventory
|
| 175.10M | | | 157.67M | 145.42M | 164.30M | 181.35M | 209.15M | 185.70M | 202.35M | 138.78M | 134.63M | 140.11M | 183.92M | 221.66M | 265.97M | 318.86M | 413.04M | 490.01M | 439.44M | 371.41M | 347.00M | 321.95M | 341.35M | 337.21M | 363.92M | 378.30M | 370.23M | 310.06M | 330.51M | 342.13M | 324.00M |
|
Prepaid Assets
|
| 7.13M | | | 12.96M | 12.21M | 20.07M | 17.76M | 14.13M | 19.64M | 19.86M | 15.28M | 14.07M | 17.69M | 24.47M | 23.83M | 23.64M | 29.58M | 39.58M | 40.77M | 33.56M | 33.32M | 44.46M | 45.23M | 40.73M | 42.46M | 57.01M | 56.97M | 51.95M | 37.72M | 57.12M | 52.77M | 50.80M |
|
Current Assets
|
| 303.03M | | | 284.64M | 297.01M | 266.37M | 313.00M | 331.77M | 360.55M | 400.64M | 367.41M | 454.70M | 476.50M | 465.74M | 561.16M | 632.20M | 770.17M | 635.94M | 717.02M | 644.67M | 718.92M | 654.89M | 721.92M | 791.33M | 914.40M | 703.18M | 807.25M | 846.32M | 826.77M | 767.22M | 828.17M | 696.71M |
|
Property, Plant & Equipment (Net)
|
| 73.78M | | | 72.41M | 74.10M | 78.22M | 79.99M | 82.42M | 82.61M | 80.04M | 77.38M | 75.36M | 78.08M | 86.74M | 102.00M | 108.74M | 119.04M | 123.88M | 127.31M | 128.36M | 124.59M | 124.84M | 131.81M | 132.22M | 130.71M | 129.94M | 131.86M | 131.01M | 126.27M | 130.58M | 138.22M | 142.64M |
|
Goodwill
|
| 54.29M | | | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.30M | 54.30M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 54.29M | 72.89M | 72.89M | 72.89M | 72.56M | 72.31M | 72.31M | 72.31M |
|
Intangibles
|
| 100.24M | | | 110.99M | 80.02M | 122.70M | 124.48M | 90.69M | 90.85M | 91.38M | 91.47M | 91.57M | 92.08M | 92.25M | 92.86M | 94.07M | 95.31M | 97.09M | 97.76M | 98.14M | 99.43M | 100.81M | 110.93M | 114.14M | 117.63M | 133.93M | 136.89M | 137.95M | 172.02M | 174.15M | 176.16M | 213.82M |
|
Goodwill & Intangibles
|
| 154.53M | | | 165.28M | 134.31M | 176.99M | 178.77M | 144.99M | 145.14M | 145.68M | 145.77M | 145.87M | 146.37M | 146.54M | 147.15M | 148.37M | 149.61M | 151.38M | 152.05M | 152.44M | 153.72M | 155.11M | 165.22M | 168.43M | 171.92M | 206.82M | 209.78M | 210.84M | 244.58M | 246.46M | 248.47M | 286.13M |
|
Long-Term Deferred Tax
|
| 10.00M | | | 9.09M | 7.78M | 5.74M | 1.31M | 0.03M | 1.08M | 1.07M | 1.05M | 1.11M | 1.06M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 8.99M | | | 6.22M | 1.01M | 1.12M | 1.48M | 1.66M | 2.39M | 3.07M | 0.89M | 0.88M | 2.03M | 1.90M | 1.99M | 1.93M | 2.58M | 2.55M | 2.51M | 2.41M | 24.13M | 17.26M | 8.82M | 3.53M | 2.60M | 2.69M | 2.99M | 3.01M | 10.22M | 4.57M | 3.44M | 8.65M |
|
Non-Current Assets
|
| 213.39M | | | 217.95M | 217.20M | 229.41M | 227.44M | 227.92M | 268.99M | 266.12M | 260.04M | 257.87M | 260.57M | 267.52M | 302.81M | 313.31M | 326.20M | 333.59M | 338.33M | 338.56M | 357.85M | 351.63M | 363.51M | 364.55M | 382.79M | 416.62M | 425.06M | 426.87M | 459.35M | 470.65M | 474.87M | 563.44M |
|
Assets
|
| 516.43M | | | 502.59M | 514.21M | 495.79M | 540.44M | 559.70M | 629.54M | 666.77M | 627.45M | 712.57M | 737.07M | 733.25M | 863.98M | 945.51M | 1,096.36M | 969.53M | 1,055.36M | 983.23M | 1,076.77M | 1,006.51M | 1,085.44M | 1,155.88M | 1,297.19M | 1,119.80M | 1,232.31M | 1,273.19M | 1,286.12M | 1,237.87M | 1,303.04M | 1,260.14M |
|
Accounts Payables
|
| 40.34M | | | 76.85M | 68.74M | 78.22M | 101.54M | 105.51M | 83.82M | 74.37M | 41.45M | 101.85M | 123.62M | 120.04M | 145.68M | 166.08M | 191.32M | 167.41M | 204.09M | 122.81M | 211.40M | 177.06M | 162.17M | 179.09M | 190.39M | 139.13M | 175.20M | 148.17M | 158.50M | 137.59M | 152.29M | 146.74M |
|
Payables
|
| 40.34M | | | 76.85M | 68.74M | 78.22M | 101.54M | 105.51M | 83.82M | 74.37M | 41.45M | 101.85M | 123.62M | 120.04M | 145.68M | 166.08M | 191.32M | 167.41M | 204.09M | 122.81M | 211.40M | 177.06M | 162.17M | 179.09M | 190.39M | 139.13M | 175.20M | 148.17M | 158.50M | 137.59M | 152.29M | 146.74M |
|
Accumulated Expenses
|
| 45.86M | | | 44.67M | 53.02M | 44.58M | 44.58M | 38.22M | 42.09M | 45.77M | 42.00M | 17.73M | 89.07M | 10.06M | 19.97M | 24.51M | 30.84M | 7.44M | 4.28M | 3.24M | 4.85M | 8.53M | 15.17M | 19.57M | 23.14M | 11.06M | 17.86M | 22.46M | 28.61M | 11.77M | 13.90M | 16.47M |
|
Other Accumulated Expenses
|
| | | | | | | | | 7.86M | | | 7.30M | | | | | 18.20M | | | | 19.21M | | 29.55M | 17.60M | 17.25M | 20.32M | 22.86M | 28.64M | 28.78M | 26.41M | 24.71M | 24.59M |
|
Short term Debt
|
| 47.05M | | | 1.50M | 43.64M | 43.64M | 42.14M | 42.32M | 15.19M | 17.06M | 18.94M | 20.82M | 22.70M | 22.70M | 24.48M | 24.55M | 24.56M | 24.57M | 24.59M | 24.41M | 24.61M | 24.44M | 6.17M | 6.51M | 6.58M | 6.37M | 6.48M | 6.29M | 6.47M | 6.49M | 6.33M | 5.84M |
|
Current Leases
|
| | | | | | | | 6.71M | 7.77M | 7.87M | 8.09M | 8.43M | 8.25M | 7.80M | 11.14M | 11.01M | 10.17M | 11.33M | 11.49M | 10.58M | 12.08M | 11.29M | 11.78M | 13.37M | 14.73M | 15.70M | 16.36M | 17.41M | 19.62M | 20.94M | 21.05M | 16.02M |
|
Current Taxes
|
| 12.28M | | | 6.18M | 6.39M | 0.28M | 1.77M | 2.86M | 3.33M | 1.31M | 12.69M | 14.33M | 18.32M | 19.77M | 15.93M | 6.87M | 14.51M | 17.51M | 17.04M | 7.58M | 15.29M | 6.78M | 6.20M | 11.96M | 33.49M | 29.15M | 23.82M | 16.31M | 38.09M | 10.42M | 18.58M | 14.99M |
|
Total Current Liabilities
|
| 151.90M | | | 185.96M | 187.34M | 172.50M | 198.17M | 201.10M | 170.31M | 150.58M | 131.17M | 219.55M | 287.76M | 253.01M | 304.00M | 329.88M | 403.71M | 350.07M | 391.41M | 275.63M | 409.04M | 329.80M | 344.92M | 360.83M | 398.35M | 298.77M | 351.86M | 328.13M | 379.50M | 297.25M | 328.96M | 322.05M |
|
Non-Current Debt
|
| 428.63M | | | 340.74M | 284.38M | 273.82M | 263.26M | 253.69M | 281.71M | 326.28M | 270.85M | 215.82M | 111.02M | 105.52M | 107.76M | 101.72M | 95.74M | 89.57M | 83.58M | 77.76M | 71.74M | 65.72M | 81.11M | 79.53M | 78.64M | 77.38M | 75.83M | 74.42M | 72.82M | 71.40M | 70.14M | 69.22M |
|
Operating Leases
|
| | | | | | | | 44.38M | 42.20M | 49.33M | 47.72M | 47.10M | 36.55M | 35.00M | 72.39M | 74.92M | 55.94M | 55.24M | 56.27M | 55.76M | 55.65M | 54.22M | 57.27M | 60.21M | 76.16M | 75.40M | 78.22M | 79.93M | 73.59M | 84.29M | 79.45M | 149.36M |
|
Other Non-Current Liabilities
|
| 12.13M | | | 13.05M | 13.53M | 13.99M | 15.06M | 18.04M | 13.31M | 17.89M | 17.82M | 16.89M | 13.33M | 18.45M | 17.24M | 20.23M | 23.15M | 28.28M | 24.25M | 23.41M | 13.86M | 14.22M | 14.94M | 16.53M | 20.42M | 21.36M | 20.54M | 20.73M | 20.10M | 20.67M | 21.75M | 34.87M |
|
Total Non-Current Liabilities
|
| 580.53M | | | 526.70M | 471.71M | 446.33M | 461.42M | 453.79M | 494.23M | 517.23M | 440.60M | 473.05M | 435.32M | 393.53M | 462.64M | 485.64M | 555.39M | 494.89M | 531.25M | 409.15M | 536.43M | 449.74M | 483.29M | 500.57M | 553.16M | 451.55M | 505.91M | 482.47M | 525.91M | 452.94M | 478.56M | 522.72M |
|
Total Liabilities
|
83.76M | 592.66M | 78.97M | 56.80M | 539.75M | 485.24M | 460.31M | 476.48M | 471.83M | 507.53M | 535.12M | 458.42M | 489.94M | 448.65M | 411.98M | 479.88M | 505.87M | 578.54M | 523.16M | 555.50M | 432.56M | 550.29M | 463.95M | 498.23M | 517.10M | 573.58M | 472.90M | 526.45M | 503.21M | 546.01M | 473.60M | 500.31M | 557.59M |
|
Total Debt
|
| 475.68M | | | 342.24M | 328.01M | 317.46M | 305.40M | 296.01M | 296.90M | 343.35M | 289.79M | 236.64M | 133.71M | 128.22M | 132.23M | 126.27M | 120.30M | 114.15M | 108.16M | 102.17M | 96.35M | 90.16M | 87.27M | 86.04M | 85.22M | 83.75M | 82.31M | 80.70M | 79.30M | 77.89M | 76.47M | 75.06M |
|
Common Equity
|
-83.76M | -76.23M | -78.97M | -56.80M | -37.16M | 28.97M | 35.47M | 63.95M | 87.86M | 122.00M | 131.65M | 169.03M | 222.63M | 288.42M | 321.27M | 384.09M | 439.64M | 517.82M | 446.37M | 499.86M | 550.66M | 526.48M | 542.56M | 587.21M | 638.78M | 723.61M | 646.90M | 705.86M | 769.98M | 740.11M | 764.26M | 802.73M | 702.56M |
|
Shareholder's Equity
|
-83.76M | -76.23M | -78.97M | -56.80M | -37.16M | 28.97M | 35.47M | 63.95M | 87.86M | 122.00M | 131.65M | 169.03M | 222.63M | 288.42M | 321.27M | 384.09M | 439.64M | 517.82M | 446.37M | 499.86M | 550.66M | 526.48M | 542.56M | 587.21M | 638.78M | 723.61M | 646.90M | 705.86M | 769.98M | 740.11M | 764.26M | 802.73M | 702.56M |
|
Liabilities and Shareholders Equity
|
| 516.43M | | | 502.59M | 514.21M | 495.79M | 540.44M | 559.70M | 629.54M | 666.77M | 627.45M | 712.57M | 737.07M | 733.25M | 863.98M | 945.51M | 1,096.36M | 969.53M | 1,055.36M | 983.23M | 1,076.77M | 1,006.51M | 1,085.44M | 1,155.88M | 1,297.19M | 1,119.80M | 1,232.31M | 1,273.19M | 1,286.12M | 1,237.87M | 1,303.04M | 1,260.14M |
|
Treasury Shares
|
| | 0.40M | 0.40M | 0.40M | 0.40M | | 1.32M | 1.28M | | 0.68M | 0.47M | 0.45M | | 0.54M | | 0.42M | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 3.67M | 4.32M | 4.32M | 6.25M | 6.80M | 7.55M | 5.02M |
|
Retained Earnings
|
| -296.18M | | | -265.11M | -240.10M | -237.60M | -215.53M | -194.29M | -189.54M | -181.06M | -147.58M | -96.14M | -33.74M | -3.22M | 53.01M | 105.98M | 178.86M | 204.52M | 250.77M | 296.29M | 268.55M | 279.12M | 317.19M | 359.84M | 438.44M | 454.29M | 504.69M | 560.97M | 614.12M | 630.73M | 681.88M | 721.28M |