|
Cash & Equivalents
|
18.58M | 19.74M | 28.60M | 51.18M | 76.29M | 113.40M | 92.92M | 79.61M | 98.51M | 415.65M | 713.66M | 912.81M |
|
Cash & Current Investments
|
18.58M | 19.74M | 28.60M | 51.18M | 76.29M | 113.40M | 92.92M | 79.61M | 98.51M | 415.65M | 713.66M | 912.81M |
|
Receivables - Net
|
| 41.54M | 37.29M | 36.82M | 40.26M | 43.75M | 43.53M | 54.00M | 89.34M | 213.40M | 284.29M | 321.26M |
|
Receivables - Other
|
| 2.00M | 1.00M | 0.70M | 0.80M | 0.30M | | | | | | |
|
Receivables
|
| 43.54M | 38.29M | 37.52M | 41.06M | 44.05M | 43.53M | 54.00M | 89.34M | 213.40M | 284.29M | 321.26M |
|
Raw Materials
|
| 6.04M | 7.51M | 9.66M | | | | | | | | 29.08M |
|
Work In Process
|
| 1.79M | 2.41M | 3.96M | | | | | | | | 15.87M |
|
Finished Goods
|
| 7.75M | 5.71M | 4.02M | | | | | | | | 23.07M |
|
Inventory
|
| 15.58M | 15.62M | 17.64M | 26.08M | 33.02M | 29.18M | 35.74M | 35.13M | 35.48M | 64.03M | 68.03M |
|
Current Deferred Tax Assets
|
| 0.26M | 0.10M | | | | | | | | | |
|
Prepaid Assets
|
| 4.37M | 3.85M | 5.18M | 5.22M | 5.24M | 7.28M | 9.62M | 12.82M | 13.09M | 16.68M | 16.36M |
|
Current Assets
|
| 81.23M | 90.01M | 110.82M | 147.85M | 195.41M | 172.91M | 184.22M | 235.79M | 677.62M | 1,085.82M | 1,326.63M |
|
Property, Plant & Equipment (Net)
|
| 96.01M | 95.65M | 94.19M | 93.00M | 107.89M | 116.50M | 120.17M | 116.77M | 122.17M | 146.70M | 176.80M |
|
Goodwill
|
| 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 58.63M | 61.19M | 61.19M | 61.19M | 61.19M |
|
Intangibles
|
162.62M | 161.69M | 157.06M | 15.12M | 11.80M | 9.13M | 7.34M | 376.01M | 348.51M | 315.29M | 151.99M | 161.76M |
|
Goodwill & Intangibles
|
162.62M | 177.41M | 172.77M | 30.83M | 27.51M | 24.85M | 23.05M | 434.64M | 409.70M | 376.47M | 213.17M | 222.95M |
|
Long-Term Deferred Tax
|
| 0.33M | 0.41M | 0.07M | 87.01M | 81.45M | 71.83M | 70.15M | 62.76M | 110.65M | 150.20M | 170.23M |
|
Other Non-Current Assets
|
| 20.58M | 20.51M | 20.00M | 28.49M | 30.23M | 21.63M | 60.63M | 38.76M | 34.35M | 55.26M | 44.24M |
|
Non-Current Assets
|
| 96.01M | 95.65M | 94.19M | 236.01M | 244.42M | 233.01M | 685.60M | 627.99M | 643.64M | 565.33M | 653.71M |
|
Assets
|
| 243.15M | 242.38M | 255.90M | 383.86M | 439.83M | 405.92M | 869.82M | 863.78M | 1,321.26M | 1,651.15M | 1,980.34M |
|
Accounts Payables
|
| 24.86M | 18.50M | 21.25M | 26.54M | 32.05M | 37.36M | 41.73M | 58.07M | 127.08M | 145.34M | 204.99M |
|
Payables
|
| 24.86M | 18.50M | 21.25M | 26.54M | 32.05M | 37.36M | 41.73M | 58.07M | 127.08M | 145.34M | 204.99M |
|
Accumulated Expenses
|
| 11.20M | 10.53M | 12.31M | | | | | | | | 48.26M |
|
Other Accumulated Expenses
|
| 0.70M | 1.44M | 1.94M | 2.75M | 2.04M | 2.10M | 6.13M | 5.35M | 25.52M | 11.91M | 10.40M |
|
Short term Debt
|
| 8.00M | 3.65M | 3.65M | 2.75M | 2.75M | 10.14M | 20.70M | 11.64M | 99.70M | 0.82M | 0.97M |
|
Current Taxes
|
| | | | | | | | | | | 1.59M |
|
Curent Deferred Tax Liability
|
| 0.15M | 0.19M | | | | | | | | | |
|
Total Current Liabilities
|
| 48.53M | 35.52M | 43.84M | 46.75M | 52.76M | 66.11M | 80.50M | 90.50M | 247.70M | 187.35M | 240.53M |
|
Non-Current Debt
|
| 392.86M | 349.86M | 274.46M | 265.39M | 263.71M | 183.93M | 197.70M | 163.12M | 557.71M | 561.67M | 565.28M |
|
Liabilities from Discontinued Operations
|
| | 1.72M | | | | | 1.79M | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.25M | 32.90M | 33.20M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 53.19M |
|
Other Non-Current Liabilities
|
6.38M | 7.43M | 34.14M | 34.74M | 38.01M | 40.79M | 28.40M | 63.39M | 20.83M | 22.54M | 63.32M | 63.18M |
|
Total Non-Current Liabilities
|
-6.38M | 474.99M | 393.53M | 327.67M | 322.56M | 328.04M | 262.92M | 292.22M | 378.51M | 851.57M | 771.94M | 829.15M |
|
Total Liabilities
|
| 482.42M | 427.67M | 362.41M | 360.57M | 368.83M | 291.32M | 355.62M | 399.35M | 874.11M | 835.26M | 892.33M |
|
Total Debt
|
| 400.86M | 353.51M | 278.11M | 268.14M | 266.46M | 194.07M | 218.40M | 174.76M | 657.41M | 562.49M | 566.25M |
|
Common Equity
|
-235.52M | -239.27M | -185.29M | -106.52M | 23.29M | 71.00M | 114.60M | 514.21M | 464.44M | 447.15M | 815.89M | 1,088.01M |
|
Shareholder's Equity
|
-235.52M | -239.27M | -185.29M | -106.52M | 23.29M | 71.00M | 114.60M | 514.21M | 464.44M | 447.15M | 815.89M | 1,088.01M |
|
Liabilities and Shareholders Equity
|
| 243.15M | 242.38M | 255.90M | 383.86M | 439.83M | 405.92M | 869.82M | 863.78M | 1,321.26M | 1,651.15M | 1,980.34M |
|
Treasury Shares
|
0.01M | 0.01M | 1.09M | 2.16M | 1.77M | 1.51M | | | | 1.34M | 1.34M | 2.46M |
|
Retained Earnings
|
| -344.41M | -359.16M | -332.40M | -209.01M | -168.14M | -136.47M | -149.95M | -221.22M | -193.16M | 133.50M | 445.94M |