|
Cash & Equivalents
|
56.55M | 62.63M | 104.21M | 204.51M | 155.48M | 143.80M | 140.55M | 91.39M | 74.15M | 73.30M | 68.05M | 63.92M | 72.51M | 72.90M | 83.71M | 65.28M | 88.25M | 100.03M | 95.27M | 87.27M |
|
Cash & Current Investments
|
56.55M | 62.63M | 104.21M | 204.51M | 155.48M | 143.80M | 140.55M | 91.39M | 74.15M | 73.30M | 68.05M | 63.92M | 72.51M | 72.90M | 83.71M | 65.28M | 88.25M | 100.03M | 95.27M | 87.27M |
|
Receivables - Net
|
6.23M | 7.12M | 4.87M | 8.58M | 7.61M | 10.37M | 9.17M | 13.38M | 14.10M | 19.48M | 22.12M | 25.38M | 28.30M | 35.90M | 35.31M | 38.77M | 36.54M | 36.72M | 30.64M | 28.85M |
|
Receivables - Other
|
4.47M | 4.45M | 4.41M | 4.38M | 4.34M | 4.30M | 0.16M | 0.16M | 4.18M | 0.17M | 0.17M | 0.17M | 4.02M | 0.17M | 0.17M | 0.17M | 0.27M | 0.40M | 0.55M | 0.18M |
|
Receivables
|
10.70M | 11.57M | 9.28M | 12.95M | 11.95M | 14.67M | 9.33M | 13.54M | 18.28M | 19.64M | 22.29M | 25.55M | 32.32M | 36.07M | 35.49M | 38.95M | 36.81M | 37.12M | 31.18M | 29.03M |
|
Inventory
|
29.00M | 38.62M | 47.10M | 56.01M | 65.59M | 78.23M | 87.49M | 92.06M | 97.53M | 98.36M | 89.55M | 89.09M | 95.29M | 106.82M | 103.83M | 97.39M | 89.55M | 85.59M | 82.32M | 82.68M |
|
Prepaid Assets
|
32.60M | 23.19M | 26.48M | 23.30M | 24.83M | 22.65M | 18.19M | 16.72M | 9.54M | 8.92M | 16.71M | 16.27M | 19.64M | 13.41M | 12.20M | 10.37M | 10.93M | 10.93M | 13.33M | 10.13M |
|
Current Assets
|
134.18M | 141.07M | 189.40M | 299.67M | 258.01M | 260.55M | 259.95M | 219.09M | 198.74M | 204.21M | 213.14M | 211.32M | 228.86M | 232.04M | 236.26M | 213.58M | 229.38M | 237.38M | 225.65M | 209.21M |
|
Property, Plant & Equipment (Net)
|
120.54M | 150.07M | 182.49M | 210.75M | 239.66M | 226.13M | 239.37M | 268.46M | 279.86M | 280.91M | 267.12M | 269.65M | 268.08M | 265.30M | 269.70M | 263.49M | 260.46M | 261.78M | 277.90M | 288.90M |
|
Goodwill
|
22.80M | 24.30M | 27.34M | 30.32M | 42.97M | 43.02M | 43.02M | 43.57M | 44.37M | 44.37M | 48.29M | 47.29M | 47.54M | 47.54M | 50.03M | 49.60M | 49.60M | 1.40M | 1.03M | 57.78M |
|
Intangibles
|
50.46M | 47.27M | 52.51M | 50.84M | 59.27M | 57.30M | 155.57M | 186.43M | 221.09M | 214.94M | 220.73M | 227.57M | 221.45M | 218.36M | 216.15M | 212.19M | 205.50M | 210.99M | 206.70M | 206.87M |
|
Goodwill & Intangibles
|
73.26M | 71.57M | 79.85M | 81.15M | 102.24M | 100.32M | 198.59M | 229.99M | 265.46M | 259.31M | 269.02M | 274.86M | 268.99M | 265.90M | 266.19M | 261.79M | 255.10M | 212.38M | 207.73M | 264.64M |
|
Long-Term Deferred Tax
|
2.40M | 3.19M | 3.45M | 1.31M | | | 0.70M | 1.75M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
12.73M | 19.65M | 21.84M | 19.76M | 19.57M | 19.93M | 19.93M | 18.84M | 19.28M | 19.61M | 19.95M | 19.77M | 23.06M | 25.71M | 19.89M | 18.24M | 16.43M | 15.49M | 15.37M | 15.34M |
|
Non-Current Assets
|
151.45M | 156.58M | 389.37M | 417.22M | 465.42M | 453.65M | 568.84M | 628.12M | 673.42M | 665.88M | 686.42M | 696.66M | 690.69M | 689.82M | 693.10M | 682.29M | 671.05M | 679.36M | 678.21M | 691.15M |
|
Assets
|
427.75M | 481.29M | 578.76M | 716.88M | 723.44M | 714.20M | 828.79M | 847.21M | 872.16M | 870.09M | 899.56M | 907.99M | 919.55M | 921.86M | 929.36M | 895.87M | 900.43M | 916.73M | 903.87M | 900.36M |
|
Accounts Payables
|
31.22M | 49.82M | 47.21M | 30.39M | 45.45M | 46.77M | 59.97M | 56.95M | 56.59M | 53.00M | 59.95M | 54.58M | 71.11M | 70.08M | 70.84M | 58.89M | 59.44M | 54.63M | 63.18M | 58.10M |
|
Payables
|
31.22M | 49.82M | 47.21M | 30.39M | 45.45M | 46.77M | 59.97M | 56.95M | 56.59M | 53.00M | 59.95M | 54.58M | 71.11M | 70.08M | 70.84M | 58.89M | 59.44M | 54.63M | 63.18M | 58.10M |
|
Other Accumulated Expenses
|
4.33M | 3.88M | 5.74M | 4.99M | 5.15M | 4.05M | 4.55M | 4.50M | 5.71M | 4.55M | 5.53M | 6.33M | 6.77M | 7.37M | 6.88M | 6.62M | 5.06M | 5.20M | 5.03M | 5.33M |
|
Short term Debt
|
59.33M | 47.67M | 24.06M | 25.07M | 27.94M | 11.11M | 11.23M | 19.47M | 11.33M | 2.63M | 9.01M | 5.43M | 11.15M | 21.82M | 19.76M | 73.74M | 73.88M | 81.41M | 26.14M | 25.30M |
|
Current Leases
|
2.13M | 2.26M | 2.21M | 2.37M | 2.67M | 3.61M | 2.20M | 2.43M | 2.63M | 2.82M | 3.20M | 3.48M | 3.66M | 4.17M | 4.76M | 5.12M | 5.47M | 5.52M | 4.69M | 4.81M |
|
Current Taxes
|
18.27M | 22.50M | 31.01M | 42.06M | 36.18M | 43.79M | 44.10M | 54.14M | 34.68M | 46.82M | 46.96M | 59.94M | | | 0.82M | 0.75M | 0.70M | 1.15M | 1.74M | 2.45M |
|
Total Current Liabilities
|
115.28M | 126.13M | 110.22M | 104.89M | 117.39M | 109.33M | 122.04M | 137.50M | 110.95M | 109.81M | 124.65M | 129.75M | 92.69M | 103.44M | 103.06M | 145.13M | 144.54M | 147.92M | 100.79M | 96.00M |
|
Non-Current Debt
|
152.28M | 201.56M | 104.73M | 230.50M | 230.85M | 222.59M | 282.05M | 290.97M | 319.30M | 321.42M | 300.78M | 301.99M | 297.56M | 288.70M | 289.53M | 232.16M | 234.54M | 251.61M | 323.44M | 343.75M |
|
Minority Interest
|
| | | | | | | | | | | | | 1.05M | 1.05M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M |
|
Non-Current Deferred Tax Liability
|
38.71M | | | | 53.09M | 0.28M | | | 95.18M | 31.44M | 31.64M | 37.12M | 110.63M | 32.48M | 30.27M | 25.57M | 23.44M | 23.52M | 20.92M | 18.74M |
|
Operating Leases
|
158.53M | 170.38M | 176.69M | 199.83M | 199.96M | 227.59M | 230.28M | 233.13M | 233.35M | 246.90M | 265.55M | 268.27M | 266.44M | 268.44M | 272.71M | 273.87M | 275.90M | 278.25M | 278.84M | 286.42M |
|
Other Non-Current Liabilities
|
| | | | | | 10.00M | 14.84M | 15.08M | 15.57M | 16.07M | 16.67M | 89.59M | 98.72M | 122.47M | 136.69M | 158.89M | 173.34M | 184.46M | 196.04M |
|
Total Non-Current Liabilities
|
| | | | 126.40M | | 115.00M | 113.26M | | 705.56M | 717.54M | 9.52M | 9.52M | 9.28M | 11.85M | 13.42M | 13.92M | 20.09M | 21.27M | 26.42M |
|
Total Liabilities
|
423.96M | 495.81M | 389.44M | 532.85M | 546.96M | 556.18M | 642.17M | 673.14M | 708.75M | 721.13M | 733.61M | 748.52M | 776.68M | 786.03M | 811.82M | 806.96M | 828.63M | 864.03M | 875.71M | 897.78M |
|
Total Debt
|
211.61M | 249.22M | 128.79M | 255.57M | 258.79M | 233.70M | 293.28M | 310.44M | 330.63M | 324.05M | 309.80M | 307.42M | 308.71M | 310.52M | 309.29M | 305.90M | 308.42M | 333.02M | 349.58M | 369.05M |
|
Common Equity
|
3.79M | -14.52M | 189.32M | 184.04M | 176.48M | 158.03M | 186.62M | 174.07M | 163.41M | 148.96M | 165.96M | 159.47M | 142.87M | 135.83M | 117.54M | 88.91M | 71.80M | 52.70M | 28.15M | 2.58M |
|
Shareholder's Equity
|
3.79M | -14.52M | 189.32M | 184.04M | 176.48M | 158.03M | 186.62M | 174.07M | 163.41M | 148.96M | 165.96M | 159.47M | 142.87M | 135.83M | 117.54M | 88.91M | 71.80M | 52.70M | 28.15M | 2.58M |
|
Liabilities and Shareholders Equity
|
427.75M | 481.29M | 578.76M | 716.88M | 723.44M | 714.20M | 828.79M | 847.21M | 872.16M | 870.09M | 899.56M | 907.99M | 919.55M | 921.86M | 929.36M | 895.87M | 900.43M | 916.73M | 903.87M | 900.36M |
|
Retained Earnings
|
-63.59M | -111.81M | -156.71M | -169.74M | -186.25M | -214.06M | -235.24M | -252.10M | -267.15M | -285.62M | -284.78M | -296.02M | -315.36M | -333.52M | -355.31M | -383.56M | -400.36M | -419.61M | -444.02M | -469.85M |
|
Treasury Shares
|
7.28M | 6.22M | 1.87M | 5.60M | 6.33M | 5.80M | 5.42M | 6.44M | 6.46M | 7.18M | 13.78M | 13.32M | 12.02M | 14.72M | 12.85M | 7.36M | 5.90M | 4.46M | 4.08M | 3.73M |