|
Cash & Equivalents
|
79.87M | 198.15M | 156.27M | 265.83M | 119.98M | 96.19M | 76.51M | 78.48M | 101.58M | 85.16M | 61.87M | 50.76M | 55.35M | 44.35M | 41.86M | 73.92M | 98.45M | 89.45M | 94.50M | 136.33M | 182.75M |
|
Cash & Current Investments
|
79.87M | 198.15M | 156.27M | 265.83M | 119.98M | 96.19M | 76.51M | 78.48M | 101.58M | 85.16M | 61.87M | 50.76M | 55.35M | 44.35M | 41.86M | 73.92M | 98.45M | 89.45M | 94.50M | 136.33M | 182.75M |
|
Receivables - Net
|
| | | | | | | | | 13.10M | | 10.00M | 12.50M | 13.50M | 10.20M | 9.10M | 7.30M | 12.60M | 10.90M | 11.20M | 12.40M |
|
Receivables - Other
|
10.23M | 11.20M | 8.51M | 10.50M | 9.44M | 11.70M | 10.40M | 10.63M | 11.93M | 13.12M | 13.51M | 12.27M | 12.54M | 13.58M | 10.29M | 9.19M | 7.40M | 12.68M | 11.26M | 13.98M | 14.91M |
|
Receivables
|
| | | | | | | | | 26.22M | | 22.27M | 25.04M | 27.08M | 20.48M | 18.29M | 14.70M | 25.28M | 22.16M | 25.18M | 27.31M |
|
Property, Plant & Equipment (Net)
|
8.87M | 7.87M | 6.11M | 5.88M | 5.63M | 5.41M | 5.28M | 5.27M | 5.59M | 4.62M | 4.18M | 4.40M | 4.55M | 7.38M | 13.16M | 16.64M | 21.54M | 22.68M | 23.25M | 23.80M | 24.47M |
|
Long-Term Investments
|
159.40M | 166.30M | 180.71M | 190.60M | 204.00M | 226.34M | 232.70M | 223.00M | 224.00M | 224.00M | 231.80M | 236.01M | 239.90M | 240.20M | 248.43M | 251.10M | 250.94M | 257.81M | 255.21M | 262.80M | 268.94M |
|
Goodwill
|
28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M | 28.96M |
|
Intangibles
|
16.09M | 8.59M | 8.00M | 7.42M | 6.84M | 6.26M | 5.68M | 5.10M | 4.52M | 3.94M | 3.61M | 3.28M | 2.96M | 2.63M | 2.30M | 1.97M | 1.64M | 1.31M | 0.98M | 0.66M | 0.33M |
|
Goodwill & Intangibles
|
45.05M | 37.55M | 36.96M | 36.38M | 35.80M | 35.22M | 34.64M | 34.06M | 33.48M | 32.90M | 32.57M | 32.24M | 31.91M | 31.59M | 31.26M | 30.93M | 30.60M | 30.27M | 29.94M | 29.62M | 29.29M |
|
Long-Term Deferred Tax
|
0.13M | 74.15M | 73.36M | 73.08M | 71.98M | 68.54M | 67.88M | 65.62M | 61.81M | 60.32M | 61.52M | 59.64M | 57.53M | 58.30M | 58.77M | 55.34M | 53.61M | 51.16M | 51.00M | 60.91M | 60.81M |
|
Other Non-Current Assets
|
34.99M | 53.02M | 31.03M | 26.01M | 20.81M | 24.86M | 40.91M | 46.69M | 54.10M | 21.16M | 19.98M | 18.72M | 19.23M | 18.62M | 21.75M | 21.43M | 22.97M | 20.79M | 22.62M | 24.56M | 23.45M |
|
Assets
|
373.16M | 632.28M | 534.84M | 664.83M | 512.88M | 581.62M | 517.21M | 507.81M | 549.05M | 488.93M | 471.93M | 450.82M | 504.72M | 504.94M | 497.30M | 543.92M | 575.04M | 612.73M | 579.82M | 636.86M | 685.93M |
|
Accumulated Expenses
|
63.67M | 74.68M | 35.27M | 43.66M | 74.43M | 98.13M | 25.56M | 26.00M | 68.49M | 89.33M | 41.39M | 32.50M | 52.02M | 98.56M | 76.86M | 61.64M | 85.47M | 112.52M | 64.35M | 60.78M | 86.65M |
|
Non-Current Debt
|
| 60.52M | 60.60M | 60.88M | 60.93M | 59.37M | 59.36M | 59.31M | 59.31M | 55.37M | 55.35M | | | | | | | | | | |
|
Pension
|
22.61M | 25.27M | 26.90M | 26.98M | 27.59M | 30.40M | 31.57M | 31.52M | 31.27M | 36.33M | 32.96M | 31.71M | 30.52M | | | | | | | | |
|
Minority Interest
|
| 115.12M | 117.46M | 125.92M | 104.44M | 96.69M | 91.49M | 82.94M | 81.83M | 67.90M | 65.86M | 64.95M | 64.76M | 59.76M | 57.59M | 54.31M | 53.47M | 52.23M | 47.48M | 46.75M | 47.32M |
|
Operating Leases
|
| | | | | | 19.16M | 17.73M | 15.62M | 15.52M | 14.84M | 12.68M | 42.78M | 41.48M | 43.20M | 48.38M | 54.59M | 53.88M | 52.88M | 53.57M | 52.20M |
|
Other Non-Current Liabilities
|
9.86M | 42.79M | 26.05M | 32.79M | 41.89M | 30.98M | 28.32M | 6.75M | 10.54M | 11.35M | 10.08M | 5.19M | 5.54M | 14.42M | 8.57M | 8.76M | 15.72M | 22.51M | 30.67M | 11.28M | 9.34M |
|
Total Non-Current Liabilities
|
577.12M | 556.55M | 428.54M | 555.94M | 581.14M | 606.44M | 542.19M | 546.01M | 585.48M | 571.59M | 569.92M | 546.52M | 592.87M | 601.75M | 589.60M | 628.87M | 672.37M | 680.56M | 638.83M | 646.22M | 672.77M |
|
Total Liabilities
|
586.99M | 599.35M | 454.59M | 588.73M | 623.03M | 637.42M | 570.51M | 552.76M | 596.02M | 582.94M | 580.00M | 551.71M | 598.41M | 616.17M | 598.17M | 637.63M | 688.09M | 703.07M | 669.49M | 657.50M | 682.11M |
|
Total Debt
|
| 60.52M | 60.60M | 60.88M | 60.93M | 59.37M | 59.36M | 59.31M | 59.31M | 55.37M | 55.35M | | | | | | | | | | |
|
Common Equity
|
-315.29M | -82.19M | -37.20M | -49.82M | -110.15M | -55.80M | -53.30M | -44.95M | -46.97M | -94.01M | -108.07M | -100.88M | -93.69M | -111.23M | -100.87M | -93.71M | -113.05M | -90.34M | -89.67M | -20.64M | -7.39M |
|
Shareholder's Equity
|
-315.29M | -82.19M | -37.20M | -49.82M | -110.15M | -55.80M | -53.30M | -44.95M | -46.97M | -94.01M | -108.07M | -100.88M | -93.69M | -111.23M | -100.87M | -93.71M | -113.05M | -90.34M | -89.67M | -20.64M | -7.39M |
|
Liabilities and Shareholders Equity
|
373.16M | 632.28M | 534.84M | 664.83M | 512.88M | 581.62M | 517.21M | 507.81M | 549.05M | 488.93M | 471.93M | 450.82M | 504.72M | 504.94M | 497.30M | 543.92M | 575.04M | 612.73M | 579.82M | 636.86M | 685.93M |
|
Retained Earnings
|
-6.85M | -29.83M | -33.83M | -33.19M | -35.78M | -26.22M | -26.09M | -22.40M | -23.91M | -23.93M | -29.93M | -30.46M | -30.53M | -32.22M | -34.20M | -36.00M | -37.37M | -35.04M | -40.68M | -31.31M | -27.23M |
|
Treasury Shares
|
| | 2.80M | 3.04M | 3.04M | 0.62M | 2.09M | 2.13M | 2.55M | 3.28M | 0.42M | 0.56M | 0.56M | 3.55M | 4.41M | 3.65M | 3.51M | 3.25M | 6.24M | 4.34M | 4.74M |