|
Cash & Equivalents
|
130.28M | 126.24M | 72.48M | 86.84M | 129.45M | 138.07M | 130.92M | 43.93M | 27.37M | 41.00M | 34.36M | 30.19M | 47.10M | 29.39M | 26.83M | 36.96M | 25.17M | 31.99M | 43.07M | 41.58M | 22.80M | 32.91M | 42.16M |
|
Short-term Investments
|
| | | | 5.21M | 2.00M | | 5.28M | 5.28M | | 0.02M | 0.02M | | | | | | | | | | | |
|
Cash & Current Investments
|
130.28M | 126.24M | 72.48M | 86.84M | 134.66M | 140.07M | 130.92M | 49.21M | 32.65M | 41.00M | 34.38M | 30.21M | 47.10M | 29.39M | 26.83M | 36.96M | 25.17M | 31.99M | 43.07M | 41.58M | 22.80M | 32.91M | 42.16M |
|
Receivables - Net
|
| | | 92.27M | 93.28M | 105.05M | 108.50M | 128.37M | 123.54M | 148.31M | 138.03M | 143.32M | 125.94M | 126.78M | 117.94M | 127.01M | 128.67M | 140.20M | 124.74M | 130.26M | 120.92M | 135.26M | 133.26M |
|
Receivables - Other
|
| | | 0.08M | | | 50.00M | 0.08M | | | | 0.27M | | | | 0.26M | | | 6.50M | 0.08M | | | |
|
Receivables
|
| | | 92.35M | 93.28M | 105.05M | 158.50M | 128.45M | 123.54M | 148.31M | 138.03M | 143.58M | 125.94M | 126.78M | 117.94M | 127.27M | 128.67M | 140.20M | 131.24M | 130.33M | 120.92M | 135.26M | 133.26M |
|
Raw Materials
|
| | | 3.67M | 5.80M | 4.20M | 3.38M | 12.21M | 14.32M | 16.09M | 17.38M | 18.45M | 24.73M | 26.44M | 26.43M | 21.06M | 25.69M | 24.84M | 23.46M | 22.10M | 22.84M | 23.44M | 21.91M |
|
Finished Goods
|
| | | 26.32M | 35.08M | 31.54M | 34.71M | 50.80M | 51.67M | 54.28M | 60.81M | 66.31M | 65.46M | 72.35M | 75.00M | 70.27M | 71.31M | 62.77M | 66.57M | 70.38M | 71.20M | 73.03M | 74.37M |
|
Inventory
|
| | | 29.12M | 39.81M | 34.02M | 36.56M | 61.69M | 64.69M | 69.08M | 76.95M | 84.77M | 87.95M | 96.28M | 97.56M | 91.33M | 97.00M | 87.61M | 90.03M | 92.47M | 94.05M | 96.47M | 96.27M |
|
Prepaid Assets
|
| | | 7.55M | 11.99M | 15.94M | 23.15M | 27.24M | 28.76M | 24.06M | 27.56M | 18.55M | 17.19M | 15.34M | 12.16M | 16.91M | 18.18M | 23.57M | 16.92M | 14.16M | 14.44M | 13.46M | 12.06M |
|
Current Assets
|
| | | 211.79M | 270.72M | 290.06M | 246.08M | 263.10M | 245.40M | 277.16M | 271.08M | 272.57M | 308.66M | 260.64M | 249.45M | 268.00M | 265.90M | 308.88M | 298.69M | 275.61M | 249.37M | 275.20M | 280.90M |
|
Property, Plant & Equipment (Net)
|
| | | 6.88M | 8.08M | 8.96M | 10.30M | 22.98M | 24.86M | 25.11M | 26.64M | 27.46M | 36.56M | 41.86M | 39.70M | 36.60M | 34.53M | 31.94M | 29.43M | 27.01M | 25.72M | 24.51M | 22.98M |
|
Long-Term Investments
|
| | | 19.38M | 21.16M | 19.48M | 29.32M | 16.77M | 28.81M | 78.49M | 13.03M | 2.62M | 2.62M | 6.54M | 6.86M | 3.14M | 3.21M | 2.09M | 1.93M | 1.89M | 1.76M | 1.69M | 2.27M |
|
Goodwill
|
| | | 49.80M | 53.53M | 52.13M | 52.88M | 147.62M | 147.97M | 143.16M | 15.36M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M | 7.46M |
|
Intangibles
|
| | | 191.65M | 271.04M | 257.85M | 248.79M | 695.19M | 681.37M | 666.52M | 1,055.60M | 639.85M | 516.04M | 505.22M | 493.32M | 482.35M | 470.67M | 424.55M | 414.81M | 404.73M | 395.73M | 386.95M | 377.40M |
|
Goodwill & Intangibles
|
| | | 241.45M | 324.57M | 309.98M | 301.68M | 842.82M | 829.34M | 809.68M | 1,070.96M | 647.31M | 523.50M | 512.68M | 500.79M | 489.81M | 478.13M | 432.01M | 422.27M | 412.19M | 403.19M | 394.42M | 384.86M |
|
Long-Term Deferred Tax
|
| | | | 0.48M | 0.48M | 0.48M | 0.48M | | | | | | | | | | 6.88M | 7.40M | 4.75M | 4.75M | 4.75M | 4.75M |
|
Other Non-Current Assets
|
| | | | | | 50.00M | 50.00M | 50.00M | | | 405.99M | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 282.67M | 372.35M | 356.58M | 408.71M | 962.76M | 951.74M | 931.62M | 1,126.94M | 1,100.07M | 578.74M | 576.32M | 561.65M | 542.91M | 528.34M | 483.29M | 470.80M | 452.35M | 442.05M | 431.58M | 420.69M |
|
Assets
|
| | | 494.47M | 643.08M | 646.64M | 654.79M | 1,225.86M | 1,197.14M | 1,208.78M | 1,398.02M | 1,372.65M | 887.40M | 836.96M | 811.10M | 810.91M | 794.24M | 792.17M | 769.49M | 727.96M | 691.41M | 706.79M | 701.59M |
|
Accounts Payables
|
| | | 4.42M | 10.28M | 9.88M | 10.90M | 16.91M | 22.50M | 25.73M | 19.07M | 36.70M | 32.83M | 41.36M | 17.64M | 23.04M | 19.10M | 24.44M | 16.85M | 23.69M | 19.20M | 24.25M | 26.65M |
|
Payables
|
| | | 4.42M | 10.28M | 9.88M | 10.90M | 16.91M | 22.50M | 25.73M | 19.07M | 36.70M | 32.83M | 41.36M | 17.64M | 23.04M | 19.10M | 24.44M | 16.85M | 23.69M | 19.20M | 24.25M | 26.65M |
|
Accumulated Expenses
|
| | | 88.19M | 89.65M | 105.25M | 107.55M | 131.47M | 124.80M | 146.76M | 116.89M | 111.57M | 115.77M | 121.75M | 118.90M | 119.80M | 113.61M | 139.98M | 128.70M | 135.88M | 103.28M | 113.67M | 119.45M |
|
Other Accumulated Expenses
|
| | | 3.93M | 10.16M | 3.96M | 2.99M | 3.56M | 3.93M | 3.83M | 3.49M | 3.61M | 4.27M | 4.67M | 4.73M | 4.82M | 4.81M | 3.83M | 3.92M | 3.92M | 4.36M | 4.41M | 4.41M |
|
Short term Debt
|
| | | 15.00M | 15.00M | 15.00M | 15.00M | 18.04M | 20.29M | 22.55M | 31.30M | 33.06M | 41.32M | 11.32M | 19.58M | 27.85M | 35.81M | 38.57M | 38.57M | 27.34M | 37.34M | 43.36M | 11.25M |
|
Total Current Liabilities
|
| | | 122.59M | 149.03M | 158.19M | 160.71M | 180.86M | 171.52M | 198.87M | 288.37M | 304.02M | 196.06M | 179.10M | 160.84M | 175.50M | 173.32M | 231.46M | 211.49M | 210.40M | 174.75M | 185.68M | 161.75M |
|
Non-Current Debt
|
| | | 173.38M | 169.73M | 166.08M | 162.44M | 339.64M | 348.04M | 351.43M | 393.10M | 385.01M | 404.26M | 374.57M | 375.03M | 367.00M | 355.43M | 344.72M | 345.02M | 308.29M | 308.59M | 297.88M | 311.33M |
|
Pension
|
| | | 29.25M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 77.89M | 77.81M | 77.99M | 140.69M | 72.14M | 72.21M | 35.75M | 86.98M | 51.85M | 50.15M | 48.93M | 47.53M | 46.16M | 38.13M | 38.09M | 37.66M | 37.34M | 40.06M | 41.16M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 228.91M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.94M | 48.96M | 48.41M | 47.69M | 59.65M | 116.02M | 98.89M | 159.30M | 29.24M | 0.35M | | | 2.05M | 1.29M | | | 0.56M | 0.61M | 0.65M | 0.79M |
|
Other Non-Current Liabilities
|
| | | 21.73M | 29.94M | 30.42M | 30.91M | 21.72M | 23.04M | 22.52M | 81.91M | 22.81M | 28.64M | 31.99M | 30.91M | 27.93M | 28.32M | 26.93M | 26.15M | 23.10M | 21.98M | 21.28M | 20.47M |
|
Total Non-Current Liabilities
|
| | | 328.58M | 392.85M | 396.85M | 393.39M | 596.48M | 652.18M | 666.07M | 936.96M | 937.62M | 618.40M | 571.63M | 553.74M | 561.86M | 548.49M | 576.18M | 556.51M | 519.25M | 483.95M | 484.21M | 473.87M |
|
Total Liabilities
|
| | | 350.31M | 422.79M | 427.27M | 424.29M | 618.21M | 675.22M | 688.59M | 1,018.88M | 960.43M | 647.04M | 603.62M | 584.65M | 589.79M | 576.81M | 603.11M | 582.66M | 542.35M | 505.94M | 505.49M | 494.34M |
|
Total Debt
|
| | | 188.38M | 184.73M | 181.08M | 177.44M | 357.68M | 368.33M | 373.98M | 424.40M | 418.07M | 445.58M | 385.89M | 394.62M | 394.85M | 391.24M | 383.28M | 383.59M | 335.63M | 345.93M | 341.24M | 322.58M |
|
Common Equity
|
| | | 144.16M | 220.28M | 219.36M | 230.50M | 607.66M | 521.92M | 520.19M | 379.15M | 412.22M | 240.36M | 233.34M | 226.46M | 221.12M | 217.43M | 189.06M | 186.83M | 185.60M | 185.48M | 201.30M | 207.25M |
|
Shareholder's Equity
|
| | | 144.16M | 220.28M | 219.36M | 230.50M | 607.66M | 521.92M | 520.19M | 379.15M | 412.22M | 240.36M | 233.34M | 226.46M | 221.12M | 217.43M | 189.06M | 186.83M | 185.60M | 185.48M | 201.30M | 207.25M |
|
Liabilities and Shareholders Equity
|
| | | 494.47M | 643.08M | 646.64M | 654.79M | 1,225.86M | 1,197.14M | 1,208.78M | 1,398.02M | 1,372.65M | 887.40M | 836.96M | 811.10M | 810.91M | 794.24M | 792.17M | 769.49M | 727.96M | 691.41M | 706.79M | 701.59M |
|
Retained Earnings
|
| | | | -1.04M | -5.17M | -6.24M | -6.60M | -17.88M | -25.13M | -133.38M | -165.31M | -304.46M | -308.14M | -315.44M | -321.54M | -326.11M | -350.10M | -354.92M | -357.66M | -360.30M | -352.84M | -349.68M |
|
Treasury Shares
|
| | | | 0.94M | 0.18M | 0.18M | 1.02M | 1.16M | 1.27M | 1.26M | 1.19M | 0.91M | 2.25M | 2.35M | 2.07M | 3.94M | 2.84M | 2.80M | 2.41M | 2.95M | 2.91M | 2.84M |