|
Cash & Equivalents
|
8.62M | 7.07M | 7.69M | 15.21M | 9.39M | 54.07M | 25.66M | 42.85M | 46.16M | 31.37M | 39.01M | 49.75M | 36.47M | 37.57M | 47.57M | 49.67M | 45.91M | 49.52M | 31.65M | 27.30M | 47.97M | 67.57M | 52.02M | 48.89M | 37.97M | 46.62M | 35.08M | 37.55M | 37.03M | 38.34M | 118.23M | 49.10M | 46.34M | 35.94M | 48.16M | 111.70M | 46.72M | 50.51M | 53.33M | 41.97M | 52.66M | 32.00M | 42.97M | 43.33M | 46.98M | 48.98M | 49.00M | 51.07M | 60.90M | 53.20M | 57.60M | 59.56M | 61.98M |
|
Cash & Current Investments
|
8.62M | 7.07M | 7.69M | 15.21M | 9.39M | 54.07M | 25.66M | 42.85M | 46.16M | 31.37M | 39.01M | 49.75M | 36.47M | 37.57M | 47.57M | 49.67M | 45.91M | 49.52M | 31.65M | 27.30M | 47.97M | 67.57M | 52.02M | 48.89M | 37.97M | 46.62M | 35.08M | 37.55M | 37.03M | 38.34M | 118.23M | 49.10M | 46.34M | 35.94M | 48.16M | 111.70M | 46.72M | 50.51M | 53.33M | 41.97M | 52.66M | 32.00M | 42.97M | 43.33M | 46.98M | 48.98M | 49.00M | 51.07M | 60.90M | 53.20M | 57.60M | 59.56M | 61.98M |
|
Receivables - Net
|
-0.34M | 0.92M | | | -0.68M | 5.40M | 5.54M | 9.22M | 9.71M | 7.37M | 12.98M | 14.77M | 15.82M | 17.32M | 13.77M | 15.07M | 15.64M | 17.05M | 17.15M | 34.14M | 32.72M | 44.71M | 21.66M | 31.75M | 31.38M | 42.84M | 31.99M | 43.21M | 45.43M | 56.39M | 45.01M | 58.23M | 62.02M | 115.94M | 59.23M | 69.52M | 49.17M | 57.91M | 48.49M | 52.11M | 37.45M | 25.14M | 21.87M | 48.17M | 35.65M | 41.32M | 27.15M | 43.21M | 49.02M | 28.72M | 21.73M | 34.60M | 21.24M |
|
Receivables - Other
|
0.05M | 1.03M | | | 0.67M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.29M | 1.95M | | | -0.01M | 5.43M | 5.54M | 9.22M | 9.71M | 7.37M | 12.98M | 14.77M | 15.82M | 17.32M | 13.77M | 15.07M | 15.64M | 17.05M | 17.15M | 34.14M | 32.72M | 44.71M | 21.66M | 31.75M | 31.38M | 42.84M | 31.99M | 43.21M | 45.43M | 56.39M | 45.01M | 58.23M | 62.02M | 115.94M | 59.23M | 69.52M | 49.17M | 57.91M | 48.49M | 52.11M | 37.45M | 25.14M | 21.87M | 48.17M | 35.65M | 41.32M | 27.15M | 43.21M | 49.02M | 28.72M | 21.73M | 34.60M | 21.24M |
|
Raw Materials
|
| 17.19M | | | 31.49M | 82.01M | | | | 244.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| 8.05M | | | 19.12M | 27.72M | | | | 50.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 10.99M | | | 14.25M | 28.47M | | | | 60.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-10.86M | 28.49M | | | 66.80M | 141.98M | 177.54M | 220.64M | 291.99M | 367.91M | 387.06M | 407.07M | 460.48M | 531.23M | 561.01M | 609.92M | 676.92M | 717.68M | 788.76M | 835.99M | 902.57M | 918.93M | 1,040.35M | 1,062.70M | 1,187.99M | 1,228.26M | 1,290.86M | 1,328.70M | 1,480.63M | 1,499.62M | 1,481.83M | 1,458.26M | 1,548.51M | 1,569.49M | 1,609.69M | 1,750.86M | 1,908.13M | 2,085.90M | 2,335.57M | 2,633.71M | 2,871.90M | 2,898.30M | 2,880.52M | 2,889.11M | 3,056.97M | 3,107.65M | 3,229.10M | 3,360.26M | 3,439.67M | 3,387.85M | 3,553.14M | 3,650.44M | 3,646.95M |
|
Prepaid Assets
|
| 0.32M | | | | 1.21M | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.72M | | | 0.65M | 0.84M | 1.05M | 1.20M | 1.37M | 1.61M | 1.66M | 2.08M | 2.05M | 2.11M | 1.99M | 1.95M | 2.04M | 1.96M | 1.95M | 1.88M | 1.86M | 1.67M | 1.65M | 1.68M | 1.52M | 1.43M | 1.48M | 1.43M | 1.63M | 1.63M | 1.89M | 1.88M | 2.28M | 3.62M | 6.16M | 8.57M | 13.36M | 16.94M | 19.42M | 20.31M | 26.05M | 33.00M | 35.27M | 37.79M | 41.87M | 45.52M | 49.77M | 56.34M | 62.00M | 57.04M | 67.45M | 93.80M | 101.55M |
|
Long-Term Investments
|
| 4.45M | | | 5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 19.98M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M |
|
Goodwill & Intangibles
|
| | | | | 12.73M | 12.67M | 12.60M | 12.54M | 12.48M | 12.42M | 12.36M | 12.30M | 12.23M | 12.17M | 12.11M | 12.05M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 19.98M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M |
|
Long-Term Deferred Tax
|
| | | | | 0.86M | 0.39M | 0.45M | 0.47M | 1.96M | | | | | | | | | | 0.47M | 2.19M | 1.93M | 1.14M | 2.17M | 3.86M | 2.79M | 1.14M | 2.02M | 2.79M | 4.62M | 2.30M | 3.69M | 5.45M | 6.99M | 3.35M | 6.10M | 7.61M | 6.20M | 2.93M | 5.49M | 7.64M | 6.19M | 5.13M | 7.87M | 9.62M | 8.16M | 7.27M | 7.04M | 9.15M | 9.27M | 8.15M | 10.43M | 9.62M |
|
Other Non-Current Assets
|
-0.26M | 1.88M | | | -2.10M | 3.70M | 14.06M | 13.32M | 12.73M | 9.88M | 7.07M | 9.19M | 11.98M | 11.24M | 9.26M | 12.72M | 11.45M | 10.65M | 11.56M | 13.44M | 14.16M | 18.87M | 24.61M | 29.56M | 40.05M | 45.75M | 43.70M | 45.99M | 40.14M | 37.24M | 37.45M | 30.76M | 51.28M | 44.88M | 47.39M | 61.25M | 66.27M | 81.68M | 83.31M | 69.48M | 72.98M | 93.16M | 76.72M | 75.01M | 97.24M | 113.85M | 116.81M | 137.97M | 159.40M | 174.39M | 136.53M | 116.20M | 158.76M |
|
Assets
|
| 45.56M | | | 0.00M | 221.01M | 239.57M | 304.11M | 379.70M | 438.13M | 466.46M | 503.15M | 546.97M | 618.70M | 653.06M | 707.45M | 768.61M | 814.51M | 867.63M | 931.68M | 1,022.93M | 1,079.89M | 1,170.85M | 1,199.92M | 1,333.79M | 1,395.47M | 1,436.20M | 1,486.06M | 1,636.19M | 1,666.12M | 1,719.04M | 1,636.38M | 1,762.84M | 1,826.09M | 1,825.49M | 2,058.84M | 2,153.56M | 2,351.86M | 2,594.23M | 2,873.36M | 3,112.80M | 3,124.83M | 3,100.92M | 3,139.54M | 3,335.01M | 3,407.85M | 3,522.89M | 3,701.93M | 3,825.83M | 3,758.53M | 3,888.66M | 4,006.08M | 4,039.83M |
|
Accounts Payables
|
1.51M | 3.09M | | | 6.35M | 14.00M | 13.37M | 19.35M | 15.45M | 15.48M | 17.56M | 24.68M | 28.86M | 24.02M | 20.48M | 21.99M | 18.57M | 12.28M | 19.95M | 19.01M | 26.07M | 12.02M | 25.74M | 19.89M | 17.89M | 9.24M | 14.69M | 22.56M | 29.00M | 12.49M | 19.07M | 15.41M | 31.22M | 13.68M | 41.55M | 57.58M | 35.45M | 14.17M | 21.96M | 40.16M | 55.24M | 25.29M | 39.94M | 59.37M | 67.29M | 31.62M | 46.16M | 66.75M | 53.31M | 33.27M | 51.86M | 46.04M | 37.94M |
|
Notes Payables
|
| 21.90M | | | | | | | | 216.10M | 229.98M | 239.93M | 247.81M | 304.56M | 323.10M | 334.17M | 354.93M | 400.48M | 426.15M | 442.95M | 464.06M | 475.19M | 571.72M | 554.54M | 627.70M | 653.73M | 676.08M | 664.92M | 751.36M | 690.56M | 744.39M | 587.98M | 618.68M | 538.40M | 413.95M | 583.66M | 666.09M | 805.24M | 1,003.60M | 1,155.46M | 1,230.10M | 1,117.00M | 1,045.84M | 1,053.40M | 1,190.37M | 1,248.33M | 1,383.22M | 1,501.37M | 1,546.46M | 1,480.72M | 1,624.60M | 1,740.83M | 1,751.43M |
|
Payables
|
1.51M | 24.99M | | | 6.35M | 14.00M | 13.37M | 19.35M | 15.45M | 231.58M | 247.54M | 264.62M | 276.67M | 328.58M | 343.58M | 356.17M | 373.50M | 412.76M | 446.10M | 461.95M | 490.13M | 487.21M | 597.46M | 574.43M | 645.59M | 662.98M | 690.76M | 687.49M | 780.37M | 703.05M | 763.46M | 603.39M | 649.90M | 552.07M | 455.50M | 641.23M | 701.55M | 819.41M | 1,025.56M | 1,195.62M | 1,285.34M | 1,142.29M | 1,085.78M | 1,112.76M | 1,257.65M | 1,279.95M | 1,429.38M | 1,568.11M | 1,599.77M | 1,513.99M | 1,676.46M | 1,786.87M | 1,789.37M |
|
Accumulated Expenses
|
| 2.18M | | | 5.18M | 7.10M | 7.64M | 11.80M | 17.75M | 21.36M | 25.22M | 31.49M | 44.59M | 40.01M | 42.87M | 47.96M | 62.78M | 46.39M | 47.14M | 63.37M | 86.15M | 102.83M | 54.49M | 56.80M | 75.78M | 76.56M | 68.51M | 73.34M | 78.78M | 117.87M | 95.98M | 114.20M | 100.27M | 135.01M | 151.35M | 131.20M | 116.23M | 136.61M | 145.92M | 163.81M | 220.48M | 340.13M | 340.92M | 295.76M | 274.68M | 271.87M | 224.31M | 209.97M | 229.10M | 207.32M | 169.67M | 162.06M | 171.09M |
|
Current Taxes
|
| 0.12M | | | | 1.55M | | | | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 14.97M | | | 27.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 15.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.58M | | | | 2.69M | 2.93M | 1.98M | 1.48M | 2.73M | 3.12M | 2.39M | 1.77M | 0.16M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.08M | | | | 1.36M | 1.67M | 2.25M | 4.40M | 4.42M | 5.03M | 6.48M | 7.81M | 3.09M | 4.18M | 5.87M | 5.58M | 5.45M | 5.66M | 7.93M | 10.71M | 10.16M | 8.55M | 10.52M | 15.15M | 10.64M | 7.09M | 10.80M | 10.73M | 5.75M | 14.84M | 8.36M | 7.63M | 7.15M | 8.40M | 11.41M | 8.55M | 9.84M | 12.27M | 18.54M | 20.78M | 19.30M | 15.21M | 18.40M | 13.21M | 12.07M | 10.40M | 11.96M | 14.90M | 11.71M | 10.56M | 14.47M | 20.18M |
|
Total Non-Current Liabilities
|
| 20.27M | | | | 55.28M | 68.16M | 122.83M | 188.98M | 251.21M | 270.65M | 291.61M | 314.93M | 368.22M | 385.38M | 400.65M | 432.48M | 453.87M | 488.73M | 517.39M | 565.57M | 579.89M | 643.39M | 620.72M | 706.22M | 728.89M | 752.19M | 750.02M | 848.41M | 815.17M | 844.60M | 709.24M | 742.54M | 679.93M | 598.45M | 761.02M | 809.23M | 946.18M | 1,159.21M | 1,340.90M | 1,485.04M | 1,463.12M | 1,411.48M | 1,390.12M | 1,519.12M | 1,539.75M | 1,643.28M | 1,766.13M | 1,813.97M | 1,709.59M | 1,835.58M | 1,934.46M | 1,940.27M |
|
Total Liabilities
|
| 20.35M | | | 38.98M | 56.64M | 69.83M | 125.08M | 193.38M | 255.63M | 275.69M | 298.09M | 322.74M | 371.31M | 389.57M | 406.52M | 438.06M | 459.31M | 494.39M | 525.32M | 576.28M | 590.05M | 651.94M | 631.24M | 721.37M | 739.53M | 759.28M | 760.83M | 859.15M | 820.92M | 859.44M | 717.59M | 750.17M | 687.08M | 606.85M | 772.43M | 817.78M | 956.02M | 1,171.48M | 1,359.44M | 1,505.82M | 1,482.42M | 1,426.69M | 1,408.53M | 1,532.34M | 1,551.82M | 1,653.68M | 1,778.09M | 1,828.87M | 1,721.31M | 1,846.13M | 1,948.93M | 1,960.46M |
|
Total Debt
|
| 14.97M | | | 27.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 25.21M | | | 0.00M | 164.37M | 169.74M | 179.03M | 186.32M | 182.50M | 190.77M | 205.06M | 224.22M | 247.39M | 263.49M | 300.93M | 330.56M | 355.20M | 373.24M | 406.36M | 446.65M | 489.85M | 518.91M | 568.68M | 612.42M | 655.94M | 676.93M | 725.24M | 777.05M | 845.19M | 859.61M | 918.78M | 1,012.67M | 1,139.01M | 1,218.64M | 1,286.41M | 1,335.77M | 1,395.85M | 1,422.75M | 1,513.92M | 1,606.98M | 1,642.41M | 1,674.23M | 1,731.01M | 1,802.67M | 1,856.03M | 1,869.20M | 1,923.84M | 1,996.96M | 2,037.23M | 2,042.53M | 2,057.14M | 2,079.37M |
|
Shareholder's Equity
|
| 25.21M | | | 0.00M | 164.37M | 169.74M | 179.03M | 186.32M | 182.50M | 190.77M | 205.06M | 224.22M | 247.39M | 263.49M | 300.93M | 330.56M | 355.20M | 373.24M | 406.36M | 446.65M | 489.85M | 518.91M | 568.68M | 612.42M | 655.94M | 676.93M | 725.24M | 777.05M | 845.19M | 859.61M | 918.78M | 1,012.67M | 1,139.01M | 1,218.64M | 1,286.41M | 1,335.77M | 1,395.85M | 1,422.75M | 1,513.92M | 1,606.98M | 1,642.41M | 1,674.23M | 1,731.01M | 1,802.67M | 1,856.03M | 1,869.20M | 1,923.84M | 1,996.96M | 2,037.23M | 2,042.53M | 2,057.14M | 2,079.37M |
|
Liabilities and Shareholders Equity
|
| 45.56M | | | 0.00M | 221.01M | 239.57M | 304.11M | 379.70M | 438.13M | 466.46M | 503.15M | 546.97M | 618.70M | 653.06M | 707.45M | 768.61M | 814.51M | 867.63M | 931.68M | 1,022.93M | 1,079.89M | 1,170.85M | 1,199.92M | 1,333.79M | 1,395.47M | 1,436.20M | 1,486.06M | 1,636.19M | 1,666.12M | 1,719.04M | 1,636.38M | 1,762.84M | 1,826.09M | 1,825.49M | 2,058.84M | 2,153.56M | 2,351.86M | 2,594.23M | 2,873.36M | 3,112.80M | 3,124.83M | 3,100.92M | 3,139.54M | 3,335.01M | 3,407.85M | 3,522.89M | 3,701.93M | 3,825.83M | 3,758.53M | 3,888.66M | 4,006.08M | 4,039.83M |
|
Treasury Shares
|
| | | | | 0.14M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 1.00M | 0.11M | 0.11M | 0.14M | 1.00M | 1.00M | 0.13M | 0.18M | 1.00M | 0.18M | 0.18M | 1.00M | 0.17M | 1.00M | 0.17M | 1.04M | 1.04M | 0.17M | 0.16M | 0.57M | 1.61M | 1.61M | 0.14M | 1.97M | 2.31M | 2.67M | 0.12M | 3.52M | 0.89M | 3.94M | 0.89M | 0.14M | 0.14M | | 3.94M | 0.09M | 4.11M | 4.11M | 4.25M | 0.04M | 0.41M | 4.66M |
|
Retained Earnings
|
| | | | | 7.11M | 11.70M | 20.74M | 27.79M | 35.32M | 43.02M | 57.00M | 72.42M | 88.15M | 99.85M | 120.51M | 139.98M | 163.18M | 174.96M | 207.16M | 240.85M | 276.49M | 303.79M | 351.40M | 389.12M | 431.77M | 450.11M | 496.16M | 545.51M | 610.38M | 653.22M | 708.85M | 797.85M | 934.28M | 1,033.93M | 1,152.07M | 1,252.62M | 1,363.92M | 1,442.61M | 1,565.98M | 1,656.37M | 1,690.49M | 1,717.45M | 1,770.59M | 1,837.63M | 1,889.72M | 1,906.77M | 1,965.34M | 2,034.92M | 2,085.79M | 2,089.78M | 2,121.31M | 2,141.02M |