|
Cash & Equivalents
|
1.94M | 11.93M | 148.90M | 157.07M | 102.81M | 88.73M | 307.39M | 343.50M | 53.34M | 51.97M | 193.13M | 112.29M | 2.69M | 8.70M | 19.43M | 55.42M | 8.39M | 8.44M | 74.44M | 108.50M | 11.62M | 17.25M | 42.68M | 64.34M |
|
Cash & Current Investments
|
1.94M | 11.93M | 148.90M | 157.07M | 102.81M | 88.73M | 307.39M | 343.50M | 53.34M | 51.97M | 193.13M | 112.29M | 2.69M | 8.70M | 19.43M | 55.42M | 8.39M | 8.44M | 74.44M | 108.50M | 11.62M | 17.25M | 42.68M | 64.34M |
|
Receivables - Net
|
49.66M | 30.92M | 35.85M | 31.48M | 37.12M | 41.73M | 47.85M | 38.86M | 39.35M | 33.62M | 47.27M | 45.30M | 46.38M | 37.99M | 49.26M | 29.40M | 22.49M | 32.69M | 45.82M | 45.47M | 29.80M | 32.04M | 34.79M | 23.22M |
|
Receivables - Other
|
| | | 4.59M | 9.52M | 2.54M | 3.24M | 4.62M | 4.16M | 1.93M | 2.98M | 4.55M | 4.51M | 4.80M | 6.44M | 5.90M | 4.23M | 4.67M | 6.03M | 4.72M | 7.86M | 2.74M | 3.21M | 4.71M |
|
Receivables
|
49.66M | 30.92M | 35.85M | 36.07M | 46.64M | 44.28M | 51.08M | 43.48M | 43.51M | 35.55M | 50.25M | 49.85M | 50.89M | 42.79M | 55.70M | 35.30M | 26.72M | 37.36M | 51.85M | 50.19M | 37.66M | 34.77M | 38.00M | 27.92M |
|
Raw Materials
|
1.24M | 2.05M | 1.40M | 1.97M | 2.58M | 4.27M | 5.38M | 4.24M | 4.74M | 9.60M | 9.93M | 9.06M | 7.99M | 7.18M | 8.34M | 3.08M | 4.63M | 4.69M | 4.79M | 3.38M | 4.14M | 3.97M | 3.04M | 2.02M |
|
Finished Goods
|
183.89M | 242.62M | 179.70M | 147.00M | 171.96M | 273.59M | 219.14M | 194.54M | 239.89M | 335.45M | 351.46M | 352.62M | 421.53M | 485.14M | 428.21M | 308.76M | 329.40M | 374.40M | 297.42M | 230.90M | 266.94M | 331.13M | 270.15M | 205.96M |
|
Inventory
|
185.13M | 244.66M | 181.11M | 148.97M | 174.53M | 277.86M | 224.53M | 198.79M | 244.63M | 345.05M | 361.39M | 361.69M | 429.52M | 492.33M | 436.56M | 311.84M | 334.03M | 379.09M | 302.21M | 234.28M | 271.09M | 335.10M | 273.19M | 207.98M |
|
Prepaid Assets
|
6.20M | 41.61M | 24.54M | 22.66M | 25.60M | 40.00M | 28.61M | 20.56M | 38.17M | 41.24M | 30.54M | 23.10M | 29.92M | 52.70M | 31.45M | 23.63M | 27.13M | 33.41M | 34.55M | 34.18M | 29.12M | 33.18M | 34.46M | 33.25M |
|
Current Assets
|
242.93M | 329.13M | 390.40M | 360.18M | 340.06M | 448.33M | 608.38M | 601.71M | 375.50M | 471.88M | 632.33M | 542.38M | 508.50M | 591.72M | 536.70M | 420.29M | 392.04M | 453.63M | 457.01M | 422.43M | 341.62M | 417.57M | 385.13M | 328.79M |
|
Property, Plant & Equipment (Net)
|
71.81M | 72.17M | 69.25M | 66.39M | 62.63M | 63.63M | 66.36M | 70.33M | 65.88M | 70.55M | 71.65M | 78.09M | 75.05M | 80.61M | 85.40M | 90.28M | 92.41M | 89.82M | 94.14M | 98.45M | 96.05M | 95.52M | 94.14M | 92.54M |
|
Goodwill
|
92.82M | 92.82M | 92.82M | 93.30M | 93.30M | 97.69M | 98.67M | 101.11M | 105.79M | 118.32M | 125.27M | 173.51M | 176.16M | 176.34M | 180.70M | 180.70M | 180.70M | 180.70M | 180.70M | 180.70M | 180.70M | 180.70M | 180.70M | |
|
Goodwill & Intangibles
|
122.72M | 122.21M | 121.71M | 121.19M | 120.64M | 127.85M | 127.74M | 129.02M | 132.43M | 146.87M | 155.66M | 213.70M | 218.12M | 216.59M | 219.84M | 218.85M | 217.91M | 216.97M | 216.04M | 215.13M | 214.22M | 213.31M | 212.41M | 30.73M |
|
Long-Term Deferred Tax
|
| | | 6.58M | 14.73M | 15.29M | 6.39M | 3.73M | 2.33M | 2.43M | 1.23M | 1.27M | | | 0.19M | 7.60M | 15.99M | 34.30M | 15.41M | 4.17M | 16.12M | 29.13M | | |
|
Other Non-Current Assets
|
1.34M | 1.27M | 1.19M | 14.44M | 16.66M | 20.63M | 18.24M | 25.15M | 27.84M | 29.95M | 34.42M | 37.72M | 41.26M | 42.88M | 44.92M | 45.95M | 41.88M | 40.30M | 40.04M | 39.66M | 38.15M | 36.51M | 36.89M | 36.42M |
|
Non-Current Assets
|
408.36M | 396.40M | 383.50M | 386.26M | 405.78M | 408.99M | 387.73M | 440.52M | 435.77M | 458.32M | 484.66M | 567.25M | 568.28M | 571.51M | 600.72M | 614.15M | 606.48M | 641.62M | 648.18M | 627.89M | 625.37M | 625.39M | 604.36M | 412.69M |
|
Assets
|
651.29M | 725.53M | 773.90M | 746.44M | 745.84M | 857.32M | 996.11M | 1,042.23M | 811.26M | 930.20M | 1,116.99M | 1,109.63M | 1,076.78M | 1,163.23M | 1,137.42M | 1,034.43M | 998.52M | 1,095.25M | 1,105.19M | 1,050.33M | 966.99M | 1,042.96M | 989.49M | 741.48M |
|
Accounts Payables
|
75.27M | 143.20M | 133.09M | 193.54M | 126.86M | 262.27M | 271.73M | 233.60M | 188.82M | 268.48M | 330.88M | 266.97M | 117.27M | 139.80M | 147.44M | 58.56M | 63.54M | 112.44M | 108.94M | 67.62M | 56.21M | 114.77M | 91.59M | 51.89M |
|
Payables
|
75.27M | 143.20M | 133.09M | 193.54M | 126.86M | 262.27M | 271.73M | 233.60M | 188.82M | 268.48M | 330.88M | 266.97M | 117.27M | 139.80M | 147.44M | 58.56M | 63.54M | 112.44M | 108.94M | 67.62M | 56.21M | 114.77M | 91.59M | 51.89M |
|
Accumulated Expenses
|
54.38M | 67.09M | 112.63M | 32.42M | 19.39M | 20.49M | 27.58M | 40.07M | 16.35M | 20.05M | 18.26M | 34.01M | 65.49M | 82.90M | 95.07M | 90.60M | 69.85M | 79.99M | 107.21M | 106.71M | 71.53M | 88.31M | 104.63M | 82.45M |
|
Other Accumulated Expenses
|
7.51M | 11.06M | 36.88M | 14.53M | 6.54M | 13.28M | 20.46M | 27.02M | 18.74M | 19.56M | 18.25M | 22.93M | 13.90M | 15.07M | 17.72M | 25.19M | 21.11M | 22.77M | 41.06M | | | | | |
|
Short term Debt
|
8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | 8.10M | | | | |
|
Current Leases
|
60.50M | 59.72M | 63.61M | 54.46M | 56.40M | 55.40M | 53.70M | 61.07M | 56.87M | 61.61M | 63.30M | 60.37M | 63.25M | 61.59M | 61.34M | 62.79M | 63.08M | 61.57M | 61.64M | 63.36M | 65.06M | 64.53M | 65.75M | 74.72M |
|
Current Taxes
|
5.54M | 7.68M | 15.41M | 11.16M | 8.07M | 11.74M | 18.92M | 13.97M | 8.19M | 11.81M | 30.61M | 12.51M | 4.53M | 7.53M | 15.73M | 5.78M | | | | 1.13M | 1.18M | | | |
|
Total Current Liabilities
|
198.49M | 278.35M | 317.67M | 258.20M | 191.60M | 325.76M | 352.44M | 309.71M | 254.21M | 338.19M | 432.89M | 347.96M | 254.59M | 292.39M | 315.30M | 225.83M | 204.57M | 262.10M | 285.88M | 246.92M | 193.98M | 267.61M | 261.97M | 209.06M |
|
Non-Current Debt
|
1,185.26M | 1,234.00M | 1,182.78M | 1,179.55M | 795.39M | 789.34M | 787.73M | 786.12M | 784.53M | 782.92M | 781.32M | 779.73M | 778.13M | 776.54M | 774.88M | 773.28M | 771.72M | 770.16M | 768.60M | 769.07M | 750.61M | 751.08M | 751.55M | 752.05M |
|
Non-Current Deferred Tax Liability
|
3.91M | 4.27M | 0.78M | | | | | | | | | | 0.68M | 0.68M | | | | | | | | | 1.55M | 0.29M |
|
Operating Leases
|
162.33M | 151.06M | 142.31M | 130.23M | 139.80M | 130.50M | 118.94M | 160.04M | 153.83M | 149.82M | 161.47M | 179.84M | 174.95M | 173.53M | 193.00M | 193.22M | 179.41M | 193.82M | 216.76M | 209.07M | 197.85M | 188.17M | 197.38M | 185.08M |
|
Other Non-Current Liabilities
|
7.94M | 0.01M | 0.00M | 5.46M | 5.46M | 2.73M | 2.73M | 3.92M | | | 0.07M | 0.07M | 3.06M | 3.06M | 3.05M | 3.47M | 3.46M | 3.14M | 2.11M | 2.42M | 4.59M | 4.05M | 3.22M | 2.99M |
|
Total Non-Current Liabilities
|
1,556.29M | 1,667.68M | 1,643.53M | 1,567.98M | 1,126.79M | 1,245.60M | 1,259.11M | 1,255.88M | 1,192.57M | 1,315.93M | 1,375.69M | 1,307.52M | 1,299.36M | 1,415.14M | 1,314.18M | 1,192.33M | 1,193.70M | 1,323.08M | 1,271.23M | 1,225.05M | 1,182.44M | 1,308.37M | 1,232.44M | 1,146.48M |
|
Total Liabilities
|
1,564.22M | 1,667.69M | 1,643.54M | 1,573.44M | 1,132.25M | 1,248.33M | 1,261.84M | 1,259.79M | 1,192.57M | 1,315.93M | 1,375.76M | 1,307.58M | 1,302.42M | 1,418.19M | 1,317.23M | 1,195.80M | 1,197.17M | 1,326.22M | 1,273.35M | 1,227.47M | 1,187.03M | 1,312.41M | 1,235.66M | 1,149.47M |
|
Total Debt
|
1,193.60M | 1,242.34M | 1,191.12M | 1,187.89M | 803.74M | 797.44M | 795.83M | 794.23M | 792.63M | 791.02M | 789.42M | 787.83M | 786.23M | 784.64M | 782.98M | 781.38M | 779.82M | 778.26M | 776.70M | 777.16M | 750.61M | 751.08M | 751.55M | 752.05M |
|
Common Equity
|
-912.93M | -942.16M | -869.63M | -827.00M | -386.41M | -391.01M | -265.73M | -217.56M | -381.30M | -385.73M | -258.77M | -197.95M | -225.63M | -254.97M | -179.81M | -161.36M | -198.65M | -230.97M | -168.16M | -177.15M | -220.04M | -269.46M | -246.17M | -407.99M |
|
Shareholder's Equity
|
-912.93M | -942.16M | -869.63M | -827.00M | -386.41M | -391.01M | -265.73M | -217.56M | -381.30M | -385.73M | -258.77M | -197.95M | -225.63M | -254.97M | -179.81M | -161.36M | -198.65M | -230.97M | -168.16M | -177.15M | -220.04M | -269.46M | -246.17M | -407.99M |
|
Liabilities and Shareholders Equity
|
651.29M | 725.53M | 773.90M | 746.44M | 745.84M | 857.32M | 996.11M | 1,042.23M | 811.26M | 930.20M | 1,116.99M | 1,109.63M | 1,076.78M | 1,163.23M | 1,137.42M | 1,034.43M | 998.52M | 1,095.25M | 1,105.19M | 1,050.33M | 966.99M | 1,042.96M | 989.49M | 741.48M |
|
Retained Earnings
|
-633.84M | -663.67M | -591.73M | -549.09M | -579.35M | -585.80M | -467.00M | -422.46M | -461.55M | -468.99M | -346.00M | -288.07M | -318.33M | -349.85M | -277.31M | -260.83M | -300.38M | -334.93M | -274.28M | -284.20M | -328.77M | -380.09M | -358.36M | -521.17M |
|
Treasury Shares
|
| | | 13.27M | | | | 3.13M | 2.99M | 2.87M | 2.70M | 2.30M | 0.00M | 0.00M | 2.75M | 0.10M | 3.37M | 2.98M | 2.98M | 0.15M | 5.12M | 5.65M | 5.71M | 0.25M |