|
Cash & Equivalents
|
182.16M | 0.15M | 115.55M | 0.12M | 0.35M | 0.49M | 0.44M | 0.44M | 0.53M | 466.54M | 0.47M | 466.54M | 466.54M | 326.44M | 326.44M | 347.51M | 310.41M |
|
Cash & Current Investments
|
182.16M | 0.15M | 115.55M | 0.12M | 0.35M | 0.49M | 0.44M | 0.44M | 0.53M | 466.54M | 0.47M | 466.54M | 466.54M | 326.44M | 326.44M | 347.51M | 310.41M |
|
Receivables - Net
|
| | | | | | | 0.00M | 0.02M | 30.22M | 0.03M | 20.86M | 23.25M | 72.97M | 24.04M | 23.87M | 21.18M |
|
Receivables - Other
|
| | | | | | | | | 0.79M | 1.03M | 0.88M | 1.70M | 0.81M | | | |
|
Receivables
|
| | | | | | | 0.00M | 0.02M | 31.01M | 1.06M | 21.74M | 24.95M | 73.78M | 24.04M | 23.87M | 21.18M |
|
Inventory
|
| | | | | | | 0.01M | 0.01M | 11.12M | 0.01M | 14.65M | 15.74M | 12.07M | 18.25M | 19.43M | 22.73M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.22M | 0.22M | | | | | | 0.07M | 0.07M |
|
Prepaid Assets
|
| | 0.01M | | 0.01M | 0.01M | 10.12M | 0.01M | 0.01M | 0.02M | 0.02M | 12.15M | 18.24M | 23.50M | 27.17M | 22.00M | 21.28M |
|
Current Assets
|
| | 122.61M | | 0.36M | 0.51M | 393.24M | 0.39M | 0.57M | 525.18M | 0.49M | 424.44M | 438.10M | 434.98M | 380.01M | 412.81M | 375.60M |
|
Property, Plant & Equipment (Net)
|
269.00 | 357.00 | 2.96M | 0.15M | 294.00 | 480.00 | 174.00 | 351.00 | 581.00 | 4.07M | 261.00 | 517.00 | 768.00 | 3.35M | 249.00 | 514.00 | 812.00 |
|
Long-Term Investments
|
| | | | | | 47.38M | 0.05M | 0.04M | 41.24M | 0.04M | 36.82M | 34.69M | 7.61M | 29.53M | 28.32M | 26.99M |
|
Intangibles
|
| | 9.37M | | 0.01M | 0.01M | 10.15M | 0.01M | 0.01M | 13.58M | 0.01M | 14.57M | 14.60M | 14.36M | 13.59M | 13.54M | 12.36M |
|
Goodwill & Intangibles
|
| | 9.37M | | 0.01M | 0.01M | 10.15M | 0.01M | 0.01M | 13.58M | 0.01M | 14.57M | 14.60M | 226.00 | 743.00 | 743.00 | 0.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 26.05M | 0.03M | 34.04M | 33.60M | 37.10M | 27.61M | 34.82M | 35.40M |
|
Other Non-Current Assets
|
| | 0.37M | | 384.00 | 389.00 | 0.39M | 394.00 | 691.00 | 0.69M | 0.00M | 0.90M | 0.90M | 0.90M | 1.23M | 1.44M | -320.00 |
|
Non-Current Assets
|
| | 15.08M | | 0.01M | 0.02M | 68.46M | 0.07M | 0.07M | 92.79M | 0.09M | 96.02M | 93.66M | 83.15M | 87.67M | 94.49M | 91.30M |
|
Assets
|
| | 0.14M | | 0.37M | 0.52M | 0.46M | 0.46M | 0.64M | 617.97M | 581.89M | 520.46M | 531.76M | 490.86M | 467.67M | 507.30M | 466.90M |
|
Accounts Payables
|
| | 3.33M | | 0.01M | 0.01M | 11.46M | 0.01M | 0.01M | 12.08M | 0.02M | 13.02M | 11.61M | 12.35M | 8.69M | 11.69M | 8.98M |
|
Notes Payables
|
| | | | | | | | | | | | 12.47M | 12.47M | 13.53M | 13.86M | 14.33M |
|
Payables
|
| | 3.33M | | 0.01M | 0.01M | 11.46M | 0.01M | 0.01M | 12.08M | 0.02M | 13.02M | 24.08M | 24.82M | 22.23M | 25.55M | 23.31M |
|
Accumulated Expenses
|
| | 15.43M | | 0.02M | 0.02M | 25.27M | 0.03M | 0.04M | 50.50M | 0.04M | -791.00 | 62.66M | 68.49M | 57.41M | -0.02M | 53.48M |
|
Short term Debt
|
| | | | 0.00M | 0.00M | 3.59M | 0.01M | 0.01M | 6.58M | 0.01M | 6.57M | | 12.47M | | | |
|
Current Leases
|
| | 0.92M | | 0.00M | 0.00M | 0.83M | 988.00 | 0.00M | 1.03M | 981.00 | 0.91M | 0.83M | 1.10M | 1.45M | 1.63M | 1.42M |
|
Current Taxes
|
| | 0.05M | | 148.00 | 91.00 | 0.24M | 237.00 | | 3.75M | 0.01M | 0.80M | | | | | |
|
Current Deferred Revenue
|
-0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 19.94M | | 0.03M | 0.03M | 41.40M | 0.05M | 0.06M | 73.94M | 0.07M | 73.68M | 87.57M | 81.94M | 81.09M | 80.58M | 78.21M |
|
Non-Current Debt
|
| | | | 0.03M | 0.03M | 35.77M | 0.08M | 0.09M | 87.15M | 0.09M | 89.84M | 96.73M | 109.71M | 97.01M | 97.36M | 97.71M |
|
Convertible Debt
|
| | | | | | | | | | | | -0.12M | -0.12M | | | |
|
Pension
|
158.00 | 238.00 | 2.68M | 0.09M | 189.00 | 287.00 | 74.00 | 165.00 | 235.00 | 3.65M | 72.00 | 132.00 | 132.00 | | | | |
|
Operating Leases
|
| | 5.03M | | 0.00M | 0.00M | 7.60M | 0.01M | 0.01M | 8.02M | 0.01M | 5.99M | 6.62M | 6.56M | 10.96M | 10.76M | 10.08M |
|
Other Non-Current Liabilities
|
| | | | | 208.00 | | | 0.21M | 218.66M | 0.20M | 204.42M | 208.22M | 0.84M | 216.55M | 299.28M | 0.01M |
|
Total Non-Current Liabilities
|
| | 6.58M | | 0.15M | 0.11M | 122.34M | 0.17M | 0.39M | 377.95M | 0.35M | 331.43M | 339.40M | 341.48M | 348.90M | 435.31M | 442.88M |
|
Total Liabilities
|
| | 26.53M | | 0.18M | 145.47M | 163.74M | 220.47M | 450.67M | 451.88M | 419.22M | 405.12M | 426.98M | 411.41M | 429.99M | 515.89M | 521.08M |
|
Total Debt
|
| | | | 0.04M | 0.04M | 39.37M | 0.09M | 0.09M | 93.73M | 0.09M | 96.42M | 96.73M | 122.19M | 97.01M | 97.36M | 97.71M |
|
Common Equity
|
| | | | | | | | | | | | | 79.45M | | | |
|
Shareholder's Equity
|
-0.05M | -0.08M | 0.11M | -0.04M | 0.20M | 0.38M | 297.97M | 0.24M | 0.19M | 0.17M | 0.16M | 115.35M | 104.78M | 79.45M | 37.69M | -8.59M | -54.18M |
|
Liabilities and Shareholders Equity
|
| | 0.14M | | 0.37M | 0.52M | 0.46M | 0.46M | 0.64M | 617.97M | 581.89M | 520.46M | 531.76M | 490.86M | 467.67M | 507.30M | 466.90M |
|
Treasury Shares
|
| -141.00 | -141.00 | | | | | | | | | | 2.39M | 8.40M | 8.01M | 7.00M | 6.76M |
|
Retained Earnings
|
| -0.08M | -448.57M | -43.68M | -0.62M | -0.64M | -746.39M | -0.82M | -0.89M | -924.88M | -0.94M | -1005.92M | -1056.53M | -1095.42M | -1140.11M | -1187.23M | -1235.04M |