|
Short-term Investments
|
| | | 2.00M | | 1.93M | |
|
Cash & Current Investments
|
| | | 2.00M | | 1.93M | |
|
Receivables - Net
|
45.51M | 49.86M | -7.89M | 49.12M | 38.16M | 30.03M | 27.10M |
|
Receivables
|
45.51M | 49.86M | -7.89M | 49.12M | 38.16M | 30.03M | 27.10M |
|
Raw Materials
|
| | | 17.78M | | 13.56M | |
|
Work In Process
|
| | | 10.14M | | 8.32M | |
|
Finished Goods
|
| | | 87.39M | | 73.99M | |
|
Inventory
|
105.63M | 111.30M | 125.09M | 115.32M | 115.02M | 95.87M | 83.78M |
|
Prepaid Assets
|
| 31.08M | 39.90M | 5.78M | 27.45M | 31.11M | 42.74M |
|
Current Assets
|
300.64M | 286.00M | | 222.31M | 200.34M | 176.28M | 187.27M |
|
Property, Plant & Equipment (Net)
|
46.40M | 47.75M | 49.67M | 47.05M | 46.28M | 42.15M | 38.46M |
|
Goodwill
|
79.30M | 70.73M | 75.49M | 74.59M | 74.65M | 40.73M | 43.14M |
|
Intangibles
|
207.33M | 185.16M | 226.78M | 226.42M | 228.10M | 228.15M | 239.95M |
|
Goodwill & Intangibles
|
286.63M | 255.89M | 302.27M | 301.01M | 302.76M | 268.88M | 283.10M |
|
Long-Term Deferred Tax
|
19.53M | 17.65M | 18.10M | 14.45M | 13.90M | 12.39M | 13.34M |
|
Other Non-Current Assets
|
18.01M | 15.57M | 17.25M | 16.72M | 16.57M | 15.89M | 13.53M |
|
Non-Current Assets
|
506.45M | 461.05M | | 517.86M | 529.32M | 479.93M | 475.25M |
|
Assets
|
807.08M | 747.05M | 770.85M | 740.18M | 729.66M | 656.21M | 662.52M |
|
Accounts Payables
|
66.52M | 74.59M | 82.20M | 84.54M | 87.28M | 85.94M | 63.95M |
|
Notes Payables
|
63.56M | 15.68M | 18.21M | 38.43M | 105.77M | 169.42M | 292.68M |
|
Payables
|
130.08M | 90.28M | 100.41M | 122.98M | 193.05M | 255.36M | 356.63M |
|
Accumulated Expenses
|
| | | 19.95M | | 19.03M | |
|
Other Accumulated Expenses
|
| 108.64M | 129.43M | 144.85M | 137.85M | 148.56M | 143.74M |
|
Short term Debt
|
63.56M | 15.68M | | 38.43M | | 169.42M | |
|
Current Leases
|
42.41M | 35.31M | 35.34M | 35.37M | 38.39M | 38.58M | 36.98M |
|
Current Taxes
|
| | | 11.07M | | 11.83M | |
|
Total Current Liabilities
|
254.64M | 237.44M | | 310.24M | 375.43M | 444.12M | 538.83M |
|
Non-Current Debt
|
12.83M | 18.48M | 38.44M | 34.84M | 30.23M | 26.95M | 11.62M |
|
Pension
|
21.12M | 15.43M | 18.94M | 19.34M | 18.65M | 18.42M | 19.71M |
|
Minority Interest
|
| 5.60M | -10.04M | -3.99M | 12.99M | -30.46M | -25.78M |
|
Non-Current Deferred Tax Liability
|
61.98M | 55.77M | 58.17M | 56.81M | 55.59M | 54.92M | 58.21M |
|
Operating Leases
|
160.22M | 143.44M | 112.66M | 156.84M | 129.50M | 126.06M | 113.53M |
|
Other Non-Current Liabilities
|
1.24M | 0.70M | 5.89M | 15.85M | 16.18M | 17.10M | 39.06M |
|
Total Non-Current Liabilities
|
219.74M | 202.71M | 499.54M | 251.73M | 254.38M | 247.25M | 245.74M |
|
Total Liabilities
|
474.39M | 440.16M | 505.44M | 561.97M | 629.81M | 691.38M | 784.57M |
|
Total Debt
|
76.38M | 34.16M | 38.44M | 73.27M | 30.23M | 196.37M | 11.62M |
|
Common Equity
|
302.45M | 301.30M | 265.41M | 182.20M | 99.85M | -4.71M | -96.27M |
|
Shareholder's Equity
|
302.45M | 301.30M | 265.41M | 182.20M | 99.85M | 35.17M | 122.05M |
|
Liabilities and Shareholders Equity
|
807.08M | 747.05M | 770.85M | 740.18M | 729.66M | 656.21M | 662.52M |
|
Treasury Shares
|
0.00M | 25.53M | -27.25M | 70.37M | -60.30M | -49.77M | |
|
Retained Earnings
|
-256.63M | 778.41M | 838.36M | 867.94M | 855.04M | 832.82M | 821.00M |