|
Cash & Equivalents
|
8.29M | 44.09M | 13.37M | 7.52M | 8.48M | 5.28M | 6.32M | 6.33M | 6.34M | 8.33M | 52.46M | 66.01M | 44.86M | 8.83M | 7.60M | 9.47M |
|
Short-term Investments
|
| | | | | | | | | | | | 165.00M | | | |
|
Cash & Current Investments
|
8.29M | 44.09M | 13.37M | 7.52M | 8.48M | 5.28M | 6.32M | 6.33M | 6.34M | 8.33M | 52.46M | 66.01M | 209.86M | 8.83M | 7.60M | 9.47M |
|
Receivables - Net
|
| 50.18M | 59.71M | 62.80M | 75.28M | 64.59M | 59.06M | 58.28M | 67.54M | 69.04M | 57.86M | 30.42M | 31.59M | 43.99M | 63.36M | 72.43M |
|
Receivables
|
| 50.18M | 59.71M | 62.80M | 75.28M | 64.59M | 59.06M | 58.28M | 67.54M | 69.04M | 57.86M | 30.42M | 31.59M | 43.99M | 63.36M | 72.43M |
|
Raw Materials
|
| | 6.07M | 5.43M | | | | | | | | | | | | |
|
Work In Process
|
| | 6.24M | 6.03M | | | | | | | | | | | | |
|
Finished Goods
|
| | 143.48M | 154.59M | | | | | | | | | | | | |
|
Inventory
|
| 85.34M | 103.42M | 109.61M | 143.71M | 120.61M | 129.14M | 142.18M | 126.81M | 160.66M | 152.23M | 123.54M | 117.71M | 220.14M | 159.56M | 167.29M |
|
Current Deferred Tax Assets
|
| 19.00M | 19.73M | 22.95M | 20.46M | 24.42M | | | | | | | | | | |
|
Prepaid Assets
|
| 12.55M | 17.84M | 19.51M | 23.09M | 19.94M | 22.27M | 24.84M | 35.42M | 31.77M | 25.41M | 20.37M | 21.56M | 38.07M | 43.03M | 38.27M |
|
Current Assets
|
| 268.91M | 214.07M | 222.39M | 271.03M | 258.55M | 216.80M | 231.63M | 236.12M | 269.79M | 288.83M | 258.32M | 400.33M | 330.46M | 293.12M | 292.78M |
|
Property, Plant & Equipment (Net)
|
| 83.89M | 93.21M | 128.88M | 141.52M | 146.04M | 184.09M | 193.93M | 193.53M | 192.58M | 191.52M | 159.73M | 152.45M | 177.58M | 195.14M | 272.69M |
|
Long-Term Investments
|
| | 9.00M | 10.30M | | | | | | 13.00M | 15.00M | 16.00M | 17.00M | 16.00M | 17.00M | |
|
Goodwill
|
| 16.87M | 16.50M | 17.27M | 17.40M | 17.30M | 17.22M | 60.02M | 66.70M | 66.62M | 66.58M | 23.91M | 23.87M | 120.50M | 27.19M | 27.38M |
|
Intangibles
|
137.46M | 166.68M | 165.19M | 141.22M | 149.17M | 146.13M | 143.74M | 175.25M | 178.86M | 176.18M | 175.00M | 156.19M | 155.31M | 283.85M | 262.10M | 257.92M |
|
Goodwill & Intangibles
|
137.46M | 183.55M | 181.69M | 158.49M | 166.57M | 163.43M | 160.96M | 235.26M | 245.56M | 242.80M | 241.58M | 180.10M | 179.18M | 404.34M | 289.29M | 285.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 3.38M | 24.18M | 20.32M |
|
Other Non-Current Assets
|
| 57.70M | 20.24M | 23.21M | 24.33M | 48.12M | 20.84M | 24.34M | 24.73M | 22.09M | 24.26M | 33.71M | 30.58M | 32.21M | 32.19M | 54.28M |
|
Non-Current Assets
|
| 289.56M | 295.14M | 333.68M | 356.27M | 363.86M | 365.89M | 453.53M | 463.82M | 457.47M | 744.54M | 607.32M | 557.31M | 858.20M | 804.73M | 997.02M |
|
Assets
|
| 558.47M | 509.21M | 556.07M | 627.30M | 622.41M | 582.69M | 685.16M | 699.94M | 727.25M | 1,033.37M | 865.63M | 957.64M | 1,188.66M | 1,097.84M | 1,289.81M |
|
Accounts Payables
|
| 83.21M | 89.15M | 66.00M | 75.53M | 72.78M | 68.31M | 76.83M | 68.27M | 81.61M | 65.49M | 71.15M | 80.75M | 94.61M | 85.55M | 104.83M |
|
Payables
|
| 83.21M | 89.15M | 66.00M | 75.53M | 72.78M | 68.31M | 76.83M | 68.27M | 81.61M | 65.49M | 71.15M | 80.75M | 94.61M | 85.55M | 104.83M |
|
Accumulated Expenses
|
| 23.09M | 23.33M | 25.47M | 18.41M | 27.07M | 30.06M | 19.71M | 29.94M | 24.23M | 19.36M | 18.90M | 30.34M | 35.02M | 23.66M | 22.31M |
|
Other Accumulated Expenses
|
| | | 24.85M | 26.03M | 24.92M | 28.14M | 32.00M | 36.80M | 36.37M | 42.73M | 45.32M | 53.80M | 66.14M | 66.86M | 62.43M |
|
Short term Debt
|
| | 2.57M | 7.94M | 3.99M | 4.13M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 50.20M | 60.89M | 61.27M | 73.86M | 64.58M | 58.71M |
|
Current Taxes
|
| | | | 6.58M | 5.28M | 1.47M | | | | | | | | | |
|
Total Current Liabilities
|
| 147.09M | 117.55M | 124.27M | 133.05M | 159.94M | 128.90M | 131.40M | 135.01M | 142.21M | 177.78M | 196.25M | 226.17M | 269.64M | 240.64M | 248.28M |
|
Non-Current Debt
|
| 147.06M | 103.41M | 108.55M | 137.59M | 104.84M | 43.98M | 91.51M | 45.81M | 12.99M | | | | 119.01M | 29.30M | 31.11M |
|
Liabilities from Discontinued Operations
|
| 40.78M | | | | 17.38M | 4.57M | 2.86M | 2.09M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 28.85M | 34.88M | 34.38M | 32.76M | 5.16M | 3.66M | 51.88M | 41.54M | 18.41M | 16.54M | | 2.91M | 2.98M | | |
|
Operating Leases
|
| | | | | | | | | | 291.89M | 239.96M | 199.49M | 220.71M | 243.70M | 359.37M |
|
Other Non-Current Liabilities
|
| 44.70M | 38.65M | 44.57M | 51.52M | 56.29M | 67.19M | 70.00M | 74.03M | 75.29M | 18.57M | 23.69M | 21.41M | 20.05M | 23.28M | 28.50M |
|
Total Non-Current Liabilities
|
| -44.70M | -38.65M | -44.57M | -51.52M | -56.29M | -67.19M | -70.00M | -74.03M | -75.29M | -18.57M | -23.69M | -21.41M | -20.05M | -23.28M | -28.50M |
|
Total Debt
|
| 147.06M | 105.98M | 116.50M | 141.59M | 108.97M | 43.98M | 91.51M | 45.81M | 12.99M | | | | 119.01M | 29.30M | 31.11M |
|
Common Equity
|
104.42M | 180.03M | 204.07M | 229.84M | 260.16M | 290.61M | 334.40M | 376.13M | 429.82M | 478.36M | 528.60M | 405.73M | 507.66M | 556.27M | 560.91M | 622.56M |
|
Shareholder's Equity
|
104.42M | 180.03M | 204.07M | 229.84M | 260.16M | 290.61M | 334.40M | 376.13M | 429.82M | 478.36M | 528.60M | 405.73M | 507.66M | 556.27M | 560.91M | 622.56M |
|
Liabilities and Shareholders Equity
|
| 558.47M | 509.21M | 556.07M | 627.30M | 622.41M | 582.69M | 685.16M | 699.94M | 727.25M | 1,033.37M | 865.63M | 957.64M | 1,188.66M | 1,097.84M | 1,289.81M |
|
Retained Earnings
|
| -23.82M | -23.67M | -24.59M | -23.62M | -30.15M | -6.83M | 233.49M | -0.10M | 323.51M | 366.79M | 236.00M | 331.18M | 370.14M | 369.45M | 419.71M |
|
Treasury Shares
|
0.81M | 0.78M | 0.50M | 0.49M | 0.06M | 0.09M | 0.18M | 0.23M | 0.21M | 0.26M | 0.25M | 0.31M | 0.24M | 0.21M | 0.19M | 0.22M |