|
Cash & Equivalents
|
12.25M | 16.10M | 12.26M | 16.06M | 22.77M | 13.15M | 24.24M | 31.46M | 41.84M | 70.64M | 125.01M | 25.88M | 14.46M | 13.10M | 13.29M | 16.71M |
|
Cash & Current Investments
|
12.25M | 16.10M | 12.26M | 16.06M | 22.77M | 13.15M | 24.24M | 31.46M | 41.84M | 70.64M | 125.01M | 25.88M | 14.46M | 13.10M | 13.29M | 16.71M |
|
Receivables - Net
|
84.00M | 139.37M | 117.76M | 126.48M | 113.01M | 112.78M | 97.24M | 100.82M | 124.01M | 130.54M | 154.75M | 166.45M | 213.82M | 215.21M | 192.75M | 193.79M |
|
Receivables - Other
|
11.06M | 3.97M | 4.60M | 0.41M | 0.24M | | | | | 4.62M | 141.17M | 156.82M | 213.58M | 215.73M | 29.52M | 34.95M |
|
Receivables
|
95.05M | 143.35M | 122.36M | 126.89M | 113.26M | 112.78M | 97.24M | 100.82M | 124.01M | 135.16M | 295.92M | 323.27M | 427.40M | 430.94M | 222.27M | 228.74M |
|
Inventory
|
130.10M | 154.47M | 187.18M | 206.12M | 232.80M | 232.41M | 211.82M | 200.87M | 220.35M | 214.87M | 236.25M | 250.78M | 361.12M | 423.08M | 441.60M | 441.30M |
|
Current Deferred Tax Assets
|
| 10.06M | 9.37M | 10.24M | 10.32M | 13.40M | | | | | | | | | | |
|
Prepaid Assets
|
28.02M | 31.74M | 39.74M | 41.69M | 16.35M | 14.95M | 12.80M | 12.14M | 24.73M | 23.30M | 21.74M | 20.90M | 37.86M | 39.06M | 61.74M | 72.42M |
|
Current Assets
|
280.18M | 355.73M | 370.90M | 400.99M | 395.26M | 386.69M | 346.09M | 345.28M | 410.94M | 439.35M | 537.75M | 464.00M | 627.25M | 690.45M | 709.38M | 724.22M |
|
Property, Plant & Equipment (Net)
|
227.77M | 265.87M | 263.40M | 272.54M | 261.89M | 247.59M | 263.63M | 252.63M | 255.58M | 251.02M | 232.28M | 309.69M | 408.98M | 448.76M | 514.68M | 510.81M |
|
Goodwill
|
67.03M | 72.94M | 84.04M | 88.75M | 86.72M | 86.72M | 86.72M | 87.00M | 90.70M | 90.66M | 79.01M | 144.92M | 318.62M | 319.50M | 320.90M | 263.74M |
|
Intangibles
|
| 36.85M | 34.99M | 28.87M | 24.25M | 18.56M | 13.39M | 11.07M | 9.85M | 6.46M | 6.38M | 54.67M | 156.74M | 143.22M | 133.57M | 109.31M |
|
Goodwill & Intangibles
|
67.03M | 109.78M | 119.03M | 117.62M | 110.97M | 105.28M | 100.11M | 98.07M | 100.55M | 97.12M | 85.39M | 199.59M | 475.36M | 462.72M | 454.47M | 373.05M |
|
Long-Term Deferred Tax
|
4.87M | 43.40M | 51.68M | 59.57M | 41.43M | 56.58M | 53.42M | 64.21M | 34.53M | 24.46M | 1.67M | 3.13M | 5.43M | 3.27M | 4.91M | 2.96M |
|
Other Non-Current Assets
|
42.01M | 1.90M | 7.07M | 3.82M | 3.87M | 4.78M | 6.72M | 5.95M | 6.99M | 7.24M | 17.94M | 19.36M | 27.37M | 22.54M | 21.66M | 22.14M |
|
Non-Current Assets
|
-280.18M | 379.69M | 401.20M | 413.93M | 382.68M | 375.23M | 396.20M | 396.01M | 380.14M | 403.96M | 360.68M | 593.86M | 980.23M | 1,001.53M | 1,053.34M | 973.41M |
|
Assets
|
| 735.41M | 772.10M | 814.92M | 777.95M | 761.92M | 742.29M | 741.30M | 791.08M | 843.31M | 898.43M | 1,057.86M | 1,607.48M | 1,691.98M | 1,762.73M | 1,697.63M |
|
Accounts Payables
|
36.57M | 33.38M | 39.38M | 42.28M | 36.56M | 36.24M | 31.89M | 32.53M | 49.06M | 49.62M | 43.21M | 55.64M | 86.24M | 107.90M | 125.66M | 105.90M |
|
Notes Payables
|
56.15M | 47.84M | 40.94M | 49.43M | 35.57M | 0.65M | 8.99M | 0.73M | 0.78M | 0.82M | 0.87M | 1.94M | 15.36M | 21.11M | 38.60M | 34.27M |
|
Payables
|
92.72M | 81.21M | 80.33M | 91.71M | 72.12M | 36.89M | 40.88M | 33.27M | 49.84M | 50.45M | 44.07M | 57.58M | 101.60M | 129.00M | 164.26M | 140.18M |
|
Accumulated Expenses
|
44.08M | 34.03M | 29.44M | 55.81M | 28.20M | 35.45M | 27.49M | 29.89M | 42.69M | 47.50M | 41.17M | 40.89M | 53.39M | 54.99M | 45.77M | 47.52M |
|
Other Accumulated Expenses
|
0.76M | 0.91M | 0.97M | 1.05M | 1.53M | 1.31M | 1.30M | 1.40M | 2.49M | | | | | | | |
|
Short term Debt
|
| 47.84M | 40.94M | 49.43M | 35.57M | 0.65M | 8.99M | 0.73M | 0.78M | 0.82M | 0.87M | 1.94M | 15.36M | 21.11M | 38.60M | 34.27M |
|
Current Leases
|
1.64M | 10.92M | | | | | | | | | | | | | | |
|
Current Taxes
|
2.46M | 3.92M | | | 1.56M | 3.14M | 2.37M | 4.78M | 1.08M | 2.62M | 1.34M | 1.90M | 4.21M | 3.93M | 5.21M | 4.91M |
|
Current Deferred Revenue
|
0.43M | 2.38M | 3.03M | 1.54M | 0.48M | 4.88M | 3.69M | 1.10M | 5.45M | 5.92M | 3.38M | 58.80M | 72.60M | 85.90M | 84.70M | 13.19M |
|
Total Current Liabilities
|
139.69M | 147.36M | 139.67M | 149.07M | 129.02M | 104.07M | 96.47M | 90.38M | 127.11M | 139.78M | 122.44M | 126.88M | 204.51M | 238.96M | 255.00M | 226.73M |
|
Capital Leases
|
| | | | | | | | 16.07M | 15.22M | 17.42M | 20.54M | 16.33M | 13.88M | 13.74M | 12.40M |
|
Non-Current Debt
|
8.30M | 38.30M | 40.46M | 44.88M | 29.27M | 23.61M | 4.28M | 3.60M | 2.83M | 2.07M | 1.26M | 36.54M | 434.39M | 410.88M | 387.58M | 407.73M |
|
Non-Current Deffered Revenue
|
39.70M | 57.15M | 62.54M | 61.18M | 56.49M | 51.80M | 45.95M | 41.37M | 36.91M | 32.56M | 32.89M | 86.76M | 97.96M | 107.74M | 103.98M | 75.77M |
|
Pension
|
82.35M | 82.50M | 105.11M | 125.98M | 80.28M | 103.89M | 92.79M | 91.50M | 93.22M | 38.85M | 32.47M | 41.88M | 33.39M | 20.42M | 26.33M | 26.41M |
|
Non-Current Deferred Tax Liability
|
14.75M | -36.21M | 30.74M | 30.52M | 28.66M | 25.19M | 27.79M | 25.07M | 17.70M | 0.20M | 29.29M | 38.33M | 75.12M | 89.82M | 89.77M | 3.24M |
|
Operating Leases
|
| | | | | | | | | | 18.09M | 56.76M | 57.10M | 59.05M | 53.82M | 62.63M |
|
Other Non-Current Liabilities
|
9.58M | 17.91M | 16.49M | 16.17M | 16.53M | 18.20M | 18.43M | 17.98M | 14.89M | 14.76M | 11.56M | 14.31M | 14.95M | 12.18M | 13.30M | 12.01M |
|
Total Non-Current Liabilities
|
-9.58M | -17.91M | -16.49M | -16.17M | -16.53M | -18.20M | -18.43M | -17.98M | -14.89M | 13.24M | -11.56M | -14.31M | -14.95M | -12.18M | -13.30M | -12.01M |
|
Total Liabilities
|
| | | | | | | | | 28.00M | | | | | | |
|
Total Debt
|
8.30M | 86.14M | 81.41M | 94.31M | 64.83M | 24.27M | 13.27M | 4.34M | 3.60M | 2.89M | 2.13M | 38.48M | 449.75M | 431.98M | 426.17M | 442.01M |
|
Common Equity
|
339.86M | 384.36M | 405.98M | 416.37M | 464.43M | 459.02M | 482.96M | 494.09M | 527.12M | 586.24M | 645.74M | 655.63M | 720.44M | 799.99M | 885.05M | 868.88M |
|
Shareholder's Equity
|
339.86M | 384.36M | 405.98M | 416.37M | 464.43M | 459.02M | 482.96M | 494.09M | 527.12M | 586.24M | 645.74M | 655.63M | 720.44M | 799.99M | 885.05M | 868.88M |
|
Liabilities and Shareholders Equity
|
| 735.41M | 772.10M | 814.92M | 777.95M | 761.92M | 742.29M | 741.30M | 791.08M | 843.31M | 898.43M | 1,057.86M | 1,607.48M | 1,691.98M | 1,762.73M | 1,697.63M |
|
Treasury Shares
|
| 0.15M | 0.13M | 0.01M | 6.27M | 0.69M | 0.21M | 7.20M | 7.04M | 6.91M | 6.74M | 6.82M | 6.70M | 6.61M | -6.50M | -6.38M |
|
Retained Earnings
|
-46.68M | -51.62M | -72.22M | -88.43M | -59.89M | -82.24M | -80.70M | -86.18M | -102.94M | -58.23M | -45.46M | 631.06M | 693.76M | 769.42M | 854.33M | 849.11M |