|
Cash & Equivalents
|
5.96M | 11.38M | 0.62M | 2.65M | 16.54M | 3.18M | 6.14M | 5.30M | 3.16M | 27.93M | | | | | | | |
|
Short-term Investments
|
7.23M | 2.14M | 0.62M | | | -2.67M | | 0.68M | | | 0.00M | | | | | | |
|
Cash & Current Investments
|
13.18M | 13.52M | 1.24M | 2.65M | 16.54M | 0.50M | 6.14M | 5.97M | 3.16M | 27.93M | 0.00M | | | | | | |
|
Receivables - Net
|
-10.47M | 95.28M | 143.04M | 190.65M | 163.85M | 0.29M | 134.17M | 74.36M | 80.51M | 107.24M | 83.49M | 87.25M | 52.75M | 84.20M | 79.64M | 53.29M | 53.57M |
|
Receivables - Other
|
3.05M | 6.44M | 5.97M | 13.34M | 12.10M | | 14.51M | 10.13M | 11.57M | 23.67M | 18.84M | 17.83M | 14.81M | 14.41M | 8.01M | 7.92M | 13.69M |
|
Receivables
|
-7.42M | 101.71M | 149.00M | 204.00M | 175.95M | 0.29M | 148.69M | 84.48M | 92.08M | 130.91M | 102.33M | 105.08M | 67.56M | 98.61M | 87.65M | 61.22M | 67.26M |
|
Raw Materials
|
| | 25.18M | | 31.86M | | 2.15M | 2.01M | 1.95M | 2.17M | | | | | | | |
|
Finished Goods
|
| | 14.86M | | 17.58M | | | | | | | | | | | | |
|
Inventory
|
35.51M | 52.62M | 93.25M | 95.99M | 94.90M | | 88.72M | 75.87M | 82.63M | 97.25M | 84.27M | 62.54M | 54.12M | 62.12M | 109.80M | 43.82M | 51.71M |
|
Prepaid Assets
|
1.34M | 2.78M | 4.37M | 2.78M | 7.35M | -0.11M | 6.77M | 5.72M | 3.30M | 4.87M | 5.89M | 5.83M | 8.99M | 12.91M | 13.63M | 9.22M | 11.45M |
|
Current Assets
|
129.27M | 179.73M | 477.94M | 314.92M | 297.48M | 26.95M | 287.75M | 167.82M | 194.00M | 242.66M | 208.04M | 181.36M | 135.63M | 173.69M | 211.13M | 114.31M | 130.48M |
|
Construction in Progress
|
| | | | | | 0.63M | 3.41M | 6.05M | 10.69M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
421.92M | 432.18M | 433.26M | 510.38M | 624.38M | 611.77M | 998.28M | 983.24M | 845.68M | 831.93M | 447.83M | 417.20M | 379.87M | 345.47M | 319.29M | 305.79M | 305.45M |
|
Long-Term Investments
|
80.58M | 98.22M | 132.60M | 154.31M | 128.66M | | 134.51M | 132.29M | 129.51M | 128.81M | | | | | | | 7.31M |
|
Goodwill
|
37.27M | 37.27M | 8.34M | 19.62M | 23.80M | | 23.80M | 23.80M | 17.30M | 17.30M | 17.79M | 17.70M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M |
|
Intangibles
|
| | 9.64M | 6.35M | 1.42M | 0.78M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
37.27M | 37.27M | 17.97M | 25.96M | 25.22M | 0.78M | 23.80M | 23.80M | 17.30M | 17.30M | 17.79M | 17.70M | 16.82M | 16.82M | 16.67M | 16.67M | 16.67M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 23.42M | 22.25M | 19.82M | 14.39M | 10.20M | 9.95M |
|
Other Non-Current Assets
|
6.12M | 24.58M | 13.33M | 10.24M | 15.66M | 0.12M | 40.49M | | 15.78M | 9.58M | 395.39M | 3.57M | 2.81M | 2.20M | 2.41M | 2.04M | 1.51M |
|
Non-Current Assets
|
-129.27M | 605.74M | 591.16M | 698.08M | 800.44M | 619.42M | 1,253.05M | 1,212.65M | 1,052.36M | 1,010.84M | 865.59M | 485.79M | 444.01M | 406.17M | 387.72M | 395.06M | 408.03M |
|
Assets
|
| 785.48M | 1,069.11M | 1,013.00M | 1,097.92M | 646.37M | 1,540.80M | 1,380.47M | 1,246.36M | 1,253.50M | 1,073.63M | 667.16M | 579.64M | 579.86M | 598.85M | 509.38M | 538.51M |
|
Accounts Payables
|
-15.87M | 82.84M | 136.12M | 140.04M | 142.95M | 6.71M | 125.33M | 81.18M | 70.25M | 92.57M | 64.04M | 64.80M | 51.90M | 70.34M | 68.20M | 51.65M | 61.60M |
|
Payables
|
-15.87M | 82.84M | 136.12M | 140.04M | 142.95M | 6.71M | 125.33M | 81.18M | 70.25M | 92.57M | 64.04M | 64.80M | 51.90M | 70.34M | 68.20M | 51.65M | 61.60M |
|
Accumulated Expenses
|
| | | 4.49M | 11.04M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.10M | 10.03M | 11.05M | 9.49M | 20.24M | | 21.80M | 18.53M | 26.72M | 26.34M | 24.38M | 28.79M | 34.41M | 29.85M | 33.07M | 41.50M | 46.88M |
|
Short term Debt
|
| 0.28M | 1.26M | 3.21M | | -12.42M | | | 3.90M | 0.07M | | 6.76M | 31.50M | 0.28M | 0.01M | | |
|
Current Leases
|
0.11M | 1.12M | 1.26M | 3.21M | | | | | | | 5.41M | 6.76M | | | | | 0.01M |
|
Current Taxes
|
13.81M | 6.96M | 74.65M | 10.24M | 2.60M | | 4.87M | 5.74M | 8.47M | 3.17M | 2.13M | 1.47M | 0.56M | 1.82M | 0.67M | 0.65M | 1.28M |
|
Current Deferred Revenue
|
| | 0.02M | -0.02M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
106.50M | 124.39M | 262.19M | 178.48M | 176.59M | 19.13M | 163.57M | 119.17M | 117.57M | 134.41M | 111.75M | 107.28M | 119.38M | 104.09M | 110.92M | 100.56M | 115.50M |
|
Capital Leases
|
6.28M | 6.17M | | | | | | | | | 6.27M | 0.72M | 0.29M | 0.01M | | | 0.06M |
|
Non-Current Debt
|
304.37M | 372.86M | 458.94M | 474.99M | 658.70M | 12.42M | 888.89M | 865.00M | 808.11M | 812.63M | 656.46M | 569.79M | 484.60M | 498.87M | 512.87M | 421.17M | 437.63M |
|
Liabilities from Discontinued Operations
|
| | 0.50M | | | | | | | | 3.24M | | | | | | |
|
Non-Current Deferred Tax Liability
|
8.63M | 8.21M | 9.70M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 24.38M | 22.71M | 22.30M | 35.35M | 60.59M | 67.52M |
|
Other Non-Current Liabilities
|
1.49M | 4.10M | 1.09M | 1.56M | 2.22M | -0.58M | 2.67M | 2.22M | 8.68M | 8.22M | 10.04M | 8.91M | 7.07M | 9.23M | 8.23M | 6.58M | 7.94M |
|
Total Non-Current Liabilities
|
5.74M | 506.57M | 730.83M | 653.47M | 835.28M | 289.98M | 1,052.46M | 984.38M | 925.68M | 947.04M | 775.15M | 694.44M | 619.44M | 618.67M | 650.06M | 567.42M | 601.01M |
|
Total Liabilities
|
7.23M | 510.67M | 731.92M | 655.03M | 837.50M | 289.39M | 1,055.13M | 986.59M | 934.36M | 955.26M | 785.20M | 703.35M | 626.51M | 627.90M | 658.30M | 574.00M | 608.95M |
|
Total Debt
|
304.37M | 373.14M | 460.20M | 478.20M | 658.70M | | 888.89M | 865.00M | 812.01M | 812.70M | 656.46M | 576.55M | 516.09M | 499.15M | 512.88M | 421.17M | 437.63M |
|
Common Equity
|
264.95M | 274.81M | 337.19M | 357.96M | 260.42M | | 485.67M | 393.88M | 312.01M | 298.24M | 288.43M | -36.20M | -46.87M | -48.04M | -59.45M | -64.62M | -70.44M |
|
Shareholder's Equity
|
264.95M | 274.81M | 337.19M | 357.96M | 260.42M | | 485.67M | 393.88M | 312.01M | 298.24M | 288.43M | -36.20M | -46.87M | -48.04M | -59.45M | -64.62M | -70.44M |
|
Liabilities and Shareholders Equity
|
| 785.48M | 1,069.11M | 1,013.00M | 1,097.92M | 646.37M | 1,540.80M | 1,380.47M | 1,246.36M | 1,253.50M | 1,073.63M | 667.16M | 579.64M | 579.86M | 598.85M | 509.38M | 538.51M |
|
Retained Earnings
|
-2.08M | 1.42M | 0.63M | | | | | | | | | | -46.87M | -48.85M | -59.45M | -64.62M | -70.44M |
|
Preferred Equity
|
-47.46M | -56.70M | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.01M | 0.07M | | 0.01M | 0.15M | 0.10M | 0.10M | 0.62M | 0.38M | 0.27M | 0.11M | 0.12M | 0.14M | 0.17M |