|
Cash & Equivalents
|
54.74M | 71.67M | 87.46M | 53.93M | 36.33M | 44.08M | 30.55M | 16.61M | 26.15M | 20.82M | 42.74M | 36.83M | 41.08M | 41.13M | 53.08M | 50.75M | 56.09M | 39.07M | 63.84M | 50.72M |
|
Cash & Current Investments
|
54.74M | 71.67M | 87.46M | 53.93M | 36.33M | 44.08M | 30.55M | 16.61M | 26.15M | 20.82M | 42.74M | 36.83M | 41.08M | 41.13M | 53.08M | 50.75M | 56.09M | 39.07M | 63.84M | 50.72M |
|
Receivables - Net
|
| 47.34M | | 55.36M | 51.39M | 63.72M | 58.22M | 59.72M | 47.08M | 56.28M | 57.08M | 47.39M | 48.36M | 48.72M | 56.06M | 44.49M | 36.12M | 50.89M | 51.01M | 49.55M |
|
Receivables
|
| 47.34M | | 55.36M | 51.39M | 63.72M | 58.22M | 59.72M | 47.08M | 56.28M | 57.08M | 47.39M | 48.36M | 48.72M | 56.06M | 44.49M | 36.12M | 50.89M | 51.01M | 49.55M |
|
Raw Materials
|
| 44.47M | | 48.66M | 54.82M | 53.10M | | 70.90M | 78.59M | 73.96M | 71.39M | 67.81M | 63.55M | 57.42M | 36.77M | 59.07M | 58.86M | 54.04M | | |
|
Work In Process
|
| 12.95M | | 18.96M | 21.73M | 25.48M | | 24.59M | 23.91M | 25.64M | 24.91M | 23.42M | 22.62M | 6.14M | 23.26M | 19.67M | 3.42M | 5.82M | | |
|
Finished Goods
|
| 76.51M | | 96.72M | 108.49M | 112.54M | | 135.02M | 131.08M | 129.44M | 121.20M | 115.93M | 106.09M | 120.45M | 113.49M | 100.55M | 130.25M | 129.28M | | |
|
Inventory
|
| 133.93M | | 164.34M | 185.04M | 191.13M | 214.87M | 230.51M | 233.57M | 229.04M | 217.50M | 207.16M | 192.26M | 184.02M | 173.52M | 179.28M | 192.52M | 189.14M | 180.83M | 195.66M |
|
Prepaid Assets
|
| 5.04M | | 8.93M | 18.96M | 15.36M | 16.88M | 18.48M | 18.16M | 18.05M | 15.95M | 13.28M | 15.66M | 15.94M | 16.35M | 16.33M | 12.61M | 9.08M | 7.53M | 20.12M |
|
Current Assets
|
| 257.98M | | 282.56M | 291.72M | 314.29M | 320.52M | 325.31M | 324.96M | 324.18M | 333.27M | 304.67M | 297.37M | 289.81M | 301.10M | 298.56M | 297.35M | 288.19M | 303.21M | 316.06M |
|
Property, Plant & Equipment (Net)
|
| 43.73M | | 50.39M | 51.49M | 55.19M | 56.01M | 54.77M | 52.18M | 50.62M | 49.69M | 48.03M | 47.21M | 46.38M | 43.49M | 42.72M | 40.98M | 41.66M | 44.54M | 43.76M |
|
Long-Term Investments
|
| 250.05M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 359.10M | | 381.86M | 411.38M | 411.72M | 417.34M | 417.30M | 418.12M | 418.12M | 419.06M | 419.06M | 419.06M | 419.06M | 419.06M | 413.25M | 372.34M | 372.34M | 372.34M | 372.34M |
|
Intangibles
|
| 404.52M | | 421.87M | 2.61M | 434.67M | 434.12M | 428.40M | 424.86M | 421.29M | 417.61M | 413.77M | 410.46M | 406.90M | 403.48M | 398.80M | 386.68M | 407.13M | 403.71M | 400.32M |
|
Goodwill & Intangibles
|
| 763.62M | | 803.73M | 413.99M | 846.39M | 851.46M | 845.70M | 842.98M | 839.41M | 836.67M | 832.83M | 829.52M | 825.95M | 822.54M | 812.05M | 759.02M | 779.47M | 776.05M | 772.66M |
|
Other Non-Current Assets
|
| | | | | | | | | | 2.07M | 3.19M | 13.11M | 1.12M | 1.19M | | | | | |
|
Non-Current Assets
|
| 807.35M | | 854.12M | 901.34M | 934.40M | 940.23M | 931.74M | 924.68M | 918.13M | 917.39M | 914.46M | 905.98M | 901.93M | 896.99M | 885.68M | 835.97M | 855.98M | 855.02M | 849.06M |
|
Assets
|
| 1,065.33M | | 1,136.69M | 1,193.06M | 1,248.68M | 1,260.76M | 1,257.06M | 1,249.64M | 1,242.32M | 1,250.67M | 1,219.12M | 1,203.34M | 1,191.73M | 1,198.09M | 1,184.23M | 1,133.32M | 1,144.16M | 1,158.23M | 1,165.11M |
|
Accounts Payables
|
| 34.60M | | 46.63M | 45.71M | 41.93M | 39.65M | 43.52M | 44.95M | 37.40M | 43.77M | 39.76M | 43.69M | 50.26M | 58.59M | 52.74M | 44.78M | 37.59M | 44.49M | 51.23M |
|
Payables
|
| 34.60M | | 46.63M | 45.71M | 41.93M | 39.65M | 43.52M | 44.95M | 37.40M | 43.77M | 39.76M | 43.69M | 50.26M | 58.59M | 52.74M | 44.78M | 37.59M | 44.49M | 51.23M |
|
Accumulated Expenses
|
| 26.09M | | 18.77M | 34.85M | 45.39M | 41.05M | 42.10M | 43.32M | 45.68M | 46.60M | 42.23M | 42.13M | 43.58M | 41.13M | 41.16M | 43.19M | 56.16M | 52.19M | 51.68M |
|
Other Accumulated Expenses
|
| | | | 14.40M | | | | 8.21M | 11.83M | 12.06M | 10.41M | 7.09M | 9.30M | 8.53M | 9.57M | 8.24M | 5.15M | | |
|
Short term Debt
|
| 5.53M | | 5.53M | 7.88M | 6.30M | 6.30M | 6.00M | 7.00M | 6.57M | 6.57M | 6.57M | 7.46M | 7.44M | 7.44M | 7.48M | 7.20M | 7.07M | 6.88M | 6.65M |
|
Current Leases
|
| | | | | | | | 5.11M | | | | 4.95M | 4.48M | | | | | | |
|
Current Taxes
|
| | | | 1.41M | | | | 6.70M | 6.36M | 8.79M | 4.03M | 1.48M | 1.58M | 0.45M | 0.21M | 4.05M | 2.23M | | |
|
Total Current Liabilities
|
| 82.01M | | 101.58M | 91.80M | 96.81M | 90.84M | 96.40M | 101.26M | 95.56M | 103.21M | 88.88M | 93.74M | 101.72M | 107.52M | 101.87M | 95.17M | 100.82M | 103.56M | 113.88M |
|
Non-Current Debt
|
| 649.46M | | 564.19M | 637.67M | 636.30M | 636.76M | 635.63M | 643.56M | 636.15M | 629.43M | 603.51M | 576.71M | 560.11M | 548.70M | 548.90M | 545.38M | 544.19M | 543.27M | 528.86M |
|
Non-Current Deffered Revenue
|
| 8.75M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 250.05M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 71.34M | | 72.17M | 70.05M | 68.73M | 68.95M | 65.83M | 58.39M | 56.10M | 47.73M | 49.77M | 53.54M | 51.63M | 48.64M | 45.01M | 37.39M | 37.31M | 35.80M | 43.61M |
|
Other Non-Current Liabilities
|
| 2.15M | | 45.99M | 61.29M | 63.52M | 40.35M | 28.12M | 24.99M | 26.79M | 24.59M | 26.01M | 26.34M | 25.27M | 26.43M | 27.76M | 32.26M | 35.55M | 36.29M | 33.41M |
|
Total Non-Current Liabilities
|
| 822.80M | | 770.88M | 827.28M | 845.73M | 836.04M | 810.65M | 808.66M | 795.13M | 790.66M | 755.22M | 735.85M | 721.55M | 708.49M | 697.73M | 679.91M | 684.02M | 684.10M | 691.96M |
|
Total Liabilities
|
-236.57M | 824.95M | -238.44M | 816.86M | 888.57M | 909.25M | 876.39M | 838.77M | 833.65M | 821.92M | 815.25M | 781.22M | 762.19M | 746.82M | 734.92M | 725.49M | 712.17M | 719.58M | 720.39M | 725.38M |
|
Total Debt
|
| 654.99M | | 569.72M | 645.55M | 642.60M | 643.06M | 641.63M | 650.56M | 642.72M | 636.01M | 610.08M | 584.17M | 567.56M | 556.13M | 556.38M | 552.59M | 551.26M | 550.15M | 535.51M |
|
Common Equity
|
236.57M | 240.38M | 238.44M | 319.82M | 304.49M | 339.44M | 384.37M | 418.29M | 415.99M | 420.40M | 435.42M | 437.90M | 441.15M | 444.92M | 463.17M | 458.74M | 421.15M | 424.58M | 437.84M | 439.74M |
|
Shareholder's Equity
|
236.57M | 240.38M | 238.44M | 319.82M | 304.49M | 339.44M | 384.37M | 418.29M | 415.99M | 420.40M | 435.42M | 437.90M | 441.15M | 444.92M | 463.17M | 458.74M | 421.15M | 424.58M | 437.84M | 439.74M |
|
Liabilities and Shareholders Equity
|
| 1,065.33M | | 1,136.69M | 1,193.06M | 1,248.68M | 1,260.76M | 1,257.06M | 1,249.64M | 1,242.32M | 1,250.67M | 1,219.12M | 1,203.34M | 1,191.73M | 1,198.09M | 1,184.23M | 1,133.32M | 1,144.16M | 1,158.23M | 1,165.11M |
|
Retained Earnings
|
| 2.17M | | 6.99M | -24.97M | -8.12M | 32.45M | 64.03M | 48.80M | 53.05M | 66.03M | 66.78M | 67.98M | 71.71M | 88.81M | 82.53M | 44.74M | 47.56M | 58.42M | 57.62M |
|
Treasury Shares
|
| | | | 36.51M | | | | 1.11M | 2.05M | 3.23M | 3.18M | 4.90M | 4.41M | 4.52M | 4.34M | 4.20M | 5.18M | 5.04M | 7.07M |