|
Cash & Equivalents
|
13.47M | 25.98M | 66.20M | 21.53M | 4.41M | 35.96M | 87.05M | 62.17M | 35.43M |
|
Cash & Current Investments
|
13.47M | 25.98M | 66.20M | 21.53M | 4.41M | 35.96M | 87.05M | 62.17M | 35.43M |
|
Receivables - Net
|
3.85M | 4.73M | 4.01M | 7.41M | 7.79M | 5.81M | 7.04M | 5.04M | 5.02M |
|
Receivables - Other
|
1.92M | | | | | | | | |
|
Receivables
|
5.77M | 4.73M | 4.01M | 7.41M | 7.79M | 5.81M | 7.04M | 5.04M | 5.02M |
|
Inventory
|
66.64M | 80.59M | 77.35M | 72.60M | 58.03M | 56.02M | 50.59M | 53.26M | 61.30M |
|
Prepaid Assets
|
18.56M | 21.17M | 27.73M | 21.42M | 43.03M | 25.46M | 15.22M | 17.66M | 20.29M |
|
Current Assets
|
104.44M | 132.47M | 175.29M | 122.95M | 113.27M | 123.25M | 159.90M | 138.13M | 122.03M |
|
Construction in Progress
|
9.53M | 17.68M | 10.29M | 3.46M | 0.92M | 3.34M | 10.14M | 3.72M | 8.32M |
|
Property, Plant & Equipment (Net)
|
102.32M | 118.42M | 118.04M | 107.64M | 73.91M | 57.33M | 53.50M | 50.40M | 47.00M |
|
Goodwill
|
197.03M | 197.03M | 197.03M | 77.60M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M |
|
Intangibles
|
192.30M | 192.30M | 192.30M | 192.30M | 88.98M | 80.71M | 73.19M | 66.25M | 192.30M |
|
Goodwill & Intangibles
|
389.33M | 389.33M | 389.32M | 269.90M | 148.67M | 140.41M | 132.89M | 125.95M | 252.00M |
|
Other Non-Current Assets
|
1.03M | 0.68M | 0.45M | 1.65M | 0.20M | 0.12M | 1.02M | 1.79M | 7.33M |
|
Non-Current Assets
|
463.86M | 465.09M | 451.69M | 511.04M | 383.91M | 328.60M | 306.52M | 290.05M | 295.67M |
|
Assets
|
568.30M | 597.56M | 626.99M | 633.99M | 497.18M | 451.85M | 466.42M | 428.18M | 417.70M |
|
Accounts Payables
|
38.44M | 53.96M | 55.01M | 43.05M | 56.26M | 49.92M | 39.31M | 41.11M | 51.98M |
|
Payables
|
38.44M | 53.96M | 55.01M | 43.05M | 56.26M | 49.92M | 39.31M | 41.11M | 51.98M |
|
Accumulated Expenses
|
46.12M | 48.76M | 45.31M | 42.71M | 43.85M | 48.85M | 49.73M | 42.28M | 40.48M |
|
Other Accumulated Expenses
|
12.56M | 13.77M | 9.24M | 10.97M | 13.35M | 9.45M | 5.04M | 4.18M | 4.55M |
|
Short term Debt
|
2.80M | 2.80M | 2.80M | 2.80M | 13.95M | 7.69M | 3.42M | 35.35M | |
|
Current Leases
|
| | | 33.88M | 37.97M | 32.28M | 34.53M | 36.20M | 34.65M |
|
Current Deferred Revenue
|
6.11M | 6.47M | 7.08M | | | | | | |
|
Total Current Liabilities
|
87.36M | 105.52M | 103.12M | 122.44M | 152.03M | 138.75M | 126.99M | 154.95M | 127.11M |
|
Non-Current Debt
|
264.44M | 238.88M | 237.46M | 231.20M | 228.71M | 202.12M | 205.24M | 120.59M | 69.42M |
|
Non-Current Deffered Revenue
|
6.49M | 9.52M | 11.86M | | | | | | |
|
Non-Current Deferred Tax Liability
|
73.51M | 46.26M | 41.84M | 31.03M | 13.84M | 10.70M | 10.06M | 10.97M | 9.39M |
|
Operating Leases
|
| 1.81M | 1.38M | 208.80M | 179.02M | 143.21M | 123.10M | 103.07M | 104.75M |
|
Other Non-Current Liabilities
|
20.13M | 27.58M | 30.77M | | 2.44M | 1.73M | 1.25M | 1.38M | 1.26M |
|
Total Non-Current Liabilities
|
425.31M | 390.66M | 382.42M | | 591.64M | 494.77M | 465.38M | 389.58M | 310.67M |
|
Total Liabilities
|
445.44M | 418.24M | 413.19M | 595.42M | 594.08M | 496.50M | 466.64M | 390.96M | 311.93M |
|
Total Debt
|
267.24M | 241.68M | 240.26M | 234.00M | 242.66M | 209.81M | 208.66M | 155.95M | 69.42M |
|
Common Equity
|
122.86M | 179.32M | 213.79M | 38.56M | -96.90M | -44.65M | -0.22M | 37.22M | 105.77M |
|
Shareholder's Equity
|
122.86M | 179.32M | 213.79M | 38.56M | -96.90M | -44.65M | -0.22M | 37.22M | 105.77M |
|
Liabilities and Shareholders Equity
|
568.30M | 597.56M | 626.99M | 633.99M | 497.18M | 451.85M | 466.42M | 428.18M | 417.70M |
|
Treasury Shares
|
16.08M | 0.35M | 0.58M | 0.49M | 0.39M | 0.67M | 0.68M | | 0.02M |
|
Retained Earnings
|
6.12M | 61.49M | 91.72M | -86.95M | -226.36M | -254.50M | -212.33M | -176.12M | -136.64M |