|
Cash & Equivalents
|
5.40M | 11.34M | 5.58M | 5.33M | 3.11M | 10.91M | 1.78M | 1.39M | 1.57M | 4.42M | 1.64M | 1.03M | 1.56M | 2.14M | 2.08M | 1.62M | 0.86M | 2.42M | 1.38M | 1.11M | 1.46M | 1.12M | 1.02M | 0.70M | 1.50M | 0.93M | 2.22M | 2.07M | 1.62M | 15.37M | 26.28M | 37.21M | 22.60M | 45.64M | 11.34M | 17.18M |
|
Cash & Current Investments
|
5.40M | 11.34M | 5.58M | 5.33M | 3.11M | 10.91M | 1.78M | 1.39M | 1.57M | 4.42M | 1.64M | 1.03M | 1.56M | 2.14M | 2.08M | 1.62M | 0.86M | 2.42M | 1.38M | 1.11M | 1.46M | 1.12M | 1.02M | 0.70M | 1.50M | 0.93M | 2.22M | 2.07M | 1.62M | 15.37M | 26.28M | 37.21M | 22.60M | 45.64M | 11.34M | 17.18M |
|
Receivables - Net
|
83.33M | 104.07M | 61.25M | 69.86M | 93.02M | 114.10M | 79.36M | 76.13M | 112.31M | 98.36M | 79.10M | 86.27M | 103.09M | 108.38M | 69.57M | 85.21M | 98.06M | 144.80M | 107.93M | 102.90M | 120.67M | 119.58M | 104.23M | 99.72M | 97.80M | 115.14M | 90.31M | 89.90M | 102.18M | 135.43M | 89.60M | 85.04M | 99.05M | 117.07M | 74.09M | 83.81M |
|
Receivables
|
83.33M | 104.07M | 61.25M | 69.86M | 93.02M | 114.10M | 79.36M | 76.13M | 112.31M | 98.36M | 79.10M | 86.27M | 103.09M | 108.38M | 69.57M | 85.21M | 98.06M | 144.80M | 107.93M | 102.90M | 120.67M | 119.58M | 104.23M | 99.72M | 97.80M | 115.14M | 90.31M | 89.90M | 102.18M | 135.43M | 89.60M | 85.04M | 99.05M | 117.07M | 74.09M | 83.81M |
|
Inventory
|
171.53M | 128.41M | 129.73M | 135.40M | 162.89M | 134.74M | 132.75M | 138.72M | 155.74M | 122.81M | 120.71M | 121.47M | 161.04M | 109.81M | 89.99M | 90.57M | 203.37M | 173.96M | 163.83M | 151.73M | 176.98M | 183.38M | 195.56M | 228.35M | 244.46M | 156.04M | 131.54M | 137.22M | 160.24M | 126.55M | 133.52M | 130.20M | 164.80M | 124.90M | 160.36M | 174.80M |
|
Prepaid Assets
|
8.30M | 8.59M | 8.79M | 10.02M | 9.41M | 8.84M | 14.62M | 14.57M | 12.60M | 15.40M | 17.38M | 16.41M | 14.09M | 11.35M | 16.43M | 13.36M | 14.48M | 15.12M | 13.77M | 18.22M | 22.75M | 14.27M | 25.64M | 13.11M | 13.29M | 12.64M | 11.62M | 13.79M | 14.42M | 9.46M | 12.89M | 12.54M | 18.91M | 16.10M | 14.32M | 15.47M |
|
Current Assets
|
270.93M | 252.41M | 205.34M | 220.60M | 268.44M | 268.58M | 257.59M | 261.52M | 314.40M | 268.86M | 243.52M | 246.44M | 302.61M | 237.06M | 178.38M | 190.75M | 316.77M | 336.29M | 286.91M | 273.95M | 321.87M | 318.36M | 326.45M | 341.88M | 357.06M | 284.74M | 235.69M | 242.99M | 278.46M | 286.81M | 262.29M | 264.99M | 305.37M | 303.72M | 260.11M | 291.25M |
|
Property, Plant & Equipment (Net)
|
16.17M | 15.94M | 16.20M | 16.55M | 17.63M | 19.08M | 17.64M | 19.09M | 20.99M | 20.84M | 20.98M | 21.65M | 22.19M | 22.32M | 22.46M | 23.06M | 23.41M | 23.49M | 24.25M | 30.32M | 31.70M | 30.48M | 29.55M | 28.68M | 28.36M | 27.83M | 27.22M | 27.24M | 27.49M | 27.40M | 36.85M | 35.40M | 35.24M | 34.40M | 33.46M | 33.17M |
|
Goodwill
|
6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.30M | 6.25M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M |
|
Intangibles
|
7.63M | 7.28M | 6.94M | 6.59M | 6.25M | 5.90M | 5.55M | 5.21M | 4.86M | 4.52M | 4.17M | 3.83M | 3.48M | 3.14M | 2.82M | 2.49M | 2.17M | 1.89M | 1.84M | 1.79M | 1.74M | 1.69M | 1.64M | 1.59M | 1.54M | 1.49M | 1.44M | 1.39M | 1.34M | 1.29M | 2.38M | 2.21M | 2.18M | 2.10M | 1.95M | 2.16M |
|
Goodwill & Intangibles
|
13.88M | 13.54M | 13.19M | 12.84M | 12.50M | 12.15M | 11.81M | 11.46M | 11.12M | 10.77M | 10.43M | 10.08M | 9.74M | 9.39M | 9.07M | 8.75M | 8.42M | 8.14M | 8.10M | 8.04M | 8.00M | 7.95M | 7.89M | 7.84M | 7.79M | 7.75M | 7.70M | 7.64M | 7.59M | 7.59M | 8.63M | 9.31M | 9.28M | 9.20M | 9.04M | 9.26M |
|
Long-Term Deferred Tax
|
16.70M | 17.50M | 16.43M | 15.48M | 19.41M | 12.82M | 10.42M | 8.88M | 7.70M | 5.79M | 3.17M | 3.75M | 5.64M | 6.25M | 5.13M | 5.83M | 6.08M | 6.96M | 3.42M | 3.42M | 3.09M | 4.01M | 3.22M | 1.36M | 1.80M | 3.12M | 3.05M | 2.85M | 2.58M | 2.58M | 2.41M | 2.00M | 2.19M | 6.69M | 7.51M | 7.56M |
|
Other Non-Current Assets
|
8.28M | 7.97M | 8.28M | 8.61M | 8.49M | 10.47M | 29.09M | 30.70M | 32.19M | 27.88M | 24.69M | 21.25M | 22.83M | 10.94M | 11.17M | 11.53M | 11.85M | 13.45M | 13.96M | 14.19M | 14.79M | 18.70M | 19.09M | 19.41M | 14.46M | 14.35M | 14.37M | 14.42M | 14.42M | 14.61M | 14.55M | 14.52M | 15.43M | 16.16M | 13.98M | 12.79M |
|
Non-Current Assets
|
57.06M | 58.42M | 57.44M | 56.58M | 60.91M | 57.65M | 58.79M | 58.12M | 58.56M | 52.55M | 49.74M | 50.45M | 49.67M | 51.61M | 49.99M | 51.85M | 52.61M | 54.88M | 52.43M | 59.05M | 60.59M | 64.14M | 110.22M | 108.05M | 104.79M | 104.21M | 100.92M | 100.39M | 100.46M | 97.89M | 106.66M | 104.90M | 103.30M | 111.35M | 103.70M | 101.14M |
|
Assets
|
327.99M | 310.83M | 262.78M | 277.18M | 329.35M | 326.23M | 316.38M | 319.64M | 372.96M | 321.42M | 293.26M | 296.89M | 352.28M | 288.66M | 228.37M | 242.60M | 369.38M | 391.17M | 339.34M | 333.00M | 382.46M | 382.50M | 436.67M | 449.93M | 461.85M | 388.95M | 336.61M | 343.38M | 378.92M | 384.70M | 368.95M | 369.90M | 408.67M | 415.07M | 363.80M | 392.38M |
|
Accounts Payables
|
150.19M | 121.25M | 79.19M | 98.48M | 136.69M | 143.01M | 96.92M | 92.49M | 131.62M | 119.27M | 73.72M | 86.20M | 140.01M | 111.35M | 61.58M | 92.28M | 187.30M | 152.05M | 102.73M | 99.39M | 126.23M | 131.91M | 103.37M | 121.55M | 111.48M | 61.76M | 51.26M | 84.10M | 116.12M | 99.70M | 96.58M | 96.45M | 128.49M | 104.16M | 76.28M | 106.46M |
|
Payables
|
150.19M | 121.25M | 79.19M | 98.48M | 136.69M | 143.01M | 96.92M | 92.49M | 131.62M | 119.27M | 73.72M | 86.20M | 140.01M | 111.35M | 61.58M | 92.28M | 187.30M | 152.05M | 102.73M | 99.39M | 126.23M | 131.91M | 103.37M | 121.55M | 111.48M | 61.76M | 51.26M | 84.10M | 116.12M | 99.70M | 96.58M | 96.45M | 128.49M | 104.16M | 76.28M | 106.46M |
|
Accumulated Expenses
|
14.16M | 17.44M | 8.29M | 11.00M | 14.79M | 17.30M | 9.24M | 11.98M | 15.42M | 15.88M | 8.40M | 11.72M | 14.65M | 15.03M | 8.13M | 11.36M | 14.29M | 15.98M | 10.89M | 7.67M | 10.80M | 11.72M | 13.71M | 7.38M | 10.54M | 11.31M | 13.46M | 7.73M | 11.03M | 14.95M | 5.70M | 8.24M | 12.62M | 18.79M | 7.13M | 8.80M |
|
Other Accumulated Expenses
|
13.81M | 13.78M | 14.45M | 14.13M | 18.25M | 18.68M | 21.23M | 15.77M | 22.49M | 22.92M | 17.70M | 21.38M | 25.88M | 12.53M | 14.10M | 15.24M | 17.34M | 23.68M | 18.46M | 17.96M | 17.08M | 14.12M | 16.23M | 12.25M | 12.55M | 16.15M | 12.07M | 11.98M | 12.78M | 12.55M | 11.69M | 10.77M | 10.13M | 18.10M | 9.45M | 8.41M |
|
Short term Debt
|
5.25M | 12.71M | 30.98M | 22.28M | 35.46M | 31.35M | 63.31M | 66.33M | 60.08M | 11.62M | 54.81M | 51.51M | 50.15M | 23.50M | 34.55M | 41.78M | 70.41M | | | | | | | | | | | | | | | 50.00M | 50.00M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 5.11M | 5.42M | 5.68M | 5.88M | 5.92M | 6.09M | 6.14M | 6.16M | 6.09M | 5.84M | 5.58M | 5.19M | 5.57M | 5.50M |
|
Total Current Liabilities
|
199.21M | 189.95M | 146.62M | 154.75M | 224.09M | 230.95M | 230.84M | 225.81M | 271.39M | 205.63M | 187.85M | 199.30M | 263.89M | 201.32M | 127.48M | 168.55M | 296.41M | 199.07M | 137.95M | 131.29M | 160.16M | 164.18M | 143.50M | 151.88M | 144.91M | 101.57M | 88.27M | 115.50M | 151.86M | 139.59M | 126.19M | 177.65M | 213.44M | 154.12M | 105.49M | 135.62M |
|
Non-Current Debt
|
21.83M | 26.00M | 28.00M | 32.00M | 45.00M | 20.00M | 20.00M | 30.00M | 30.00M | 35.00M | 30.00M | 30.00M | 30.00M | 58.30M | 35.00M | | | 98.36M | 102.56M | 99.17M | 114.95M | 96.84M | 119.30M | 127.00M | 146.05M | 110.89M | 79.33M | 59.91M | 51.28M | 50.00M | 50.00M | | | 50.00M | 50.00M | 50.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | 21.51M | 26.83M | 29.69M | 22.82M | 21.47M | 20.05M | 24.71M | 29.72M | 1.10M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 49.67M | 48.64M | 47.99M | 46.80M | 45.32M | 44.48M | 43.30M | 41.94M | 41.01M | 40.49M | 39.53M | 39.01M | 38.99M | 37.63M |
|
Other Non-Current Liabilities
|
28.58M | 29.61M | 26.49M | 27.32M | 27.96M | 28.88M | 21.83M | 21.65M | 22.34M | 22.01M | 18.62M | 14.70M | 14.26M | 16.07M | 12.49M | 12.50M | 12.57M | 13.63M | 16.13M | 19.46M | 19.45M | 19.21M | 11.03M | 5.60M | 4.95M | 5.15M | 5.26M | 5.12M | 4.66M | 5.91M | 6.34M | 6.03M | 5.75M | 6.04M | 5.35M | 5.09M |
|
Total Non-Current Liabilities
|
221.03M | 215.95M | 174.62M | 186.75M | 269.09M | 250.95M | 253.40M | 258.23M | 303.68M | 242.59M | 221.68M | 233.00M | 295.48M | 236.32M | 162.48M | 168.55M | 296.41M | 297.43M | 240.51M | 230.46M | 275.11M | 261.01M | 312.48M | 327.52M | 338.95M | 259.26M | 212.92M | 219.89M | 246.44M | 231.53M | 217.20M | 218.13M | 252.97M | 243.13M | 194.48M | 223.24M |
|
Total Liabilities
|
249.61M | 245.56M | 201.10M | 214.08M | 297.05M | 279.82M | 275.23M | 279.88M | 326.02M | 264.60M | 240.30M | 247.70M | 309.74M | 252.40M | 174.97M | 181.05M | 308.98M | 311.06M | 256.64M | 249.92M | 294.56M | 280.23M | 323.51M | 333.13M | 343.90M | 264.42M | 218.18M | 225.01M | 251.10M | 237.44M | 223.54M | 224.16M | 258.72M | 249.16M | 199.83M | 228.33M |
|
Total Debt
|
27.08M | 38.71M | 58.98M | 54.28M | 80.46M | 51.35M | 83.31M | 96.33M | 90.08M | 46.62M | 84.81M | 81.50M | 80.15M | 81.80M | 69.55M | 41.78M | 70.41M | 98.36M | 102.56M | 99.17M | 114.95M | 96.84M | 119.30M | 127.00M | 146.05M | 110.89M | 79.33M | 59.91M | 51.28M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M |
|
Common Equity
|
78.38M | 65.27M | 61.68M | 63.10M | 32.30M | 46.41M | 41.15M | 39.75M | 46.94M | 56.82M | 52.96M | 49.19M | 42.54M | 36.27M | 53.40M | 61.55M | 60.40M | 80.11M | 82.70M | 83.09M | 87.91M | 102.28M | 113.16M | 116.80M | 117.95M | 124.53M | 118.43M | 118.37M | 127.82M | 147.27M | 145.41M | 145.73M | 149.95M | 165.90M | 163.97M | 164.05M |
|
Shareholder's Equity
|
78.38M | 65.27M | 61.68M | 63.10M | 32.30M | 46.41M | 41.15M | 39.75M | 46.94M | 56.82M | 52.96M | 49.19M | 42.54M | 36.27M | 53.40M | 61.55M | 60.40M | 80.11M | 82.70M | 83.09M | 87.91M | 102.28M | 113.16M | 116.80M | 117.95M | 124.53M | 118.43M | 118.37M | 127.82M | 147.27M | 145.41M | 145.73M | 149.95M | 165.90M | 163.97M | 164.05M |
|
Liabilities and Shareholders Equity
|
327.99M | 310.83M | 262.78M | 277.18M | 329.35M | 326.23M | 316.38M | 319.64M | 372.96M | 321.42M | 293.26M | 296.89M | 352.28M | 288.66M | 228.37M | 242.60M | 369.38M | 391.17M | 339.34M | 333.00M | 382.46M | 382.50M | 436.67M | 449.93M | 461.85M | 388.95M | 336.61M | 343.38M | 378.92M | 384.70M | 368.95M | 369.90M | 408.67M | 415.07M | 363.80M | 392.38M |
|
Treasury Shares
|
| | | | | | | | | | | 0.13M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | | 0.36M | | | | | 0.15M | 0.26M | 0.26M | | 0.06M | 0.14M | 0.88M | | 0.25M | 0.47M | 1.54M | 0.40M | 0.44M |
|
Retained Earnings
|
19.96M | -16.50M | -15.74M | -15.55M | -15.61M | -14.10M | -13.72M | -14.50M | -13.94M | 22.07M | 17.51M | -17.60M | -18.01M | -16.13M | 24.00M | 30.53M | 27.22M | 44.91M | 46.49M | 45.19M | 49.51M | 60.75M | 66.53M | 70.14M | 74.60M | 80.24M | 74.00M | 72.56M | 81.36M | 99.40M | 96.70M | 101.08M | 101.43M | 123.86M | 126.92M | 126.95M |