|
Cash & Equivalents
|
10.62M | 12.13M | 10.87M | 13.07M | 5.56M | 13.73M | 18.80M | 19.80M | 17.32M | 11.14M | 10.37M | 19.49M | 21.75M | 21.15M | 32.53M | 44.43M |
|
Cash & Current Investments
|
10.62M | 12.13M | 10.87M | 13.07M | 5.56M | 13.73M | 18.80M | 19.80M | 17.32M | 11.14M | 10.37M | 19.49M | 21.75M | 21.15M | 32.53M | 44.43M |
|
Receivables - Net
|
| 104.99M | 104.11M | 98.56M | 125.20M | 126.52M | 123.85M | 134.63M | 140.06M | 157.53M | 126.64M | 198.04M | 180.60M | 167.64M | 160.28M | 210.72M |
|
Receivables
|
| 104.99M | 104.11M | 98.56M | 125.20M | 126.52M | 123.85M | 134.63M | 140.06M | 157.53M | 126.64M | 198.04M | 180.60M | 167.64M | 160.28M | 210.72M |
|
Raw Materials
|
| | 77.45M | 81.17M | 82.73M | 87.67M | 93.56M | 101.95M | 109.08M | 112.48M | 115.61M | 109.27M | 156.01M | 190.25M | 186.01M | |
|
Work In Process
|
| | 5.14M | 8.13M | 4.98M | 4.72M | 5.46M | 6.82M | 7.54M | 10.53M | 11.14M | 10.71M | 16.01M | 14.10M | 18.50M | |
|
Finished Goods
|
| | 165.50M | 178.16M | 181.74M | 185.66M | 186.78M | 203.70M | 209.80M | 226.80M | 241.47M | 225.52M | 296.74M | 324.36M | 302.56M | |
|
Inventory
|
| 241.16M | 248.10M | 267.47M | 269.45M | 278.05M | 285.79M | 312.48M | 326.41M | 349.81M | 368.22M | 345.50M | 468.75M | 528.72M | 507.07M | 624.91M |
|
Current Deferred Tax Assets
|
| 18.14M | 32.20M | 33.26M | 35.63M | 36.53M | 40.63M | 40.63M | | | | | | | | |
|
Prepaid Assets
|
| 8.08M | 5.71M | 6.19M | 10.24M | 11.20M | 10.67M | 7.32M | 12.30M | 7.26M | 15.60M | 15.88M | 17.82M | 25.24M | 26.10M | 25.70M |
|
Current Assets
|
| 384.71M | 400.99M | 418.55M | 446.08M | 466.03M | 479.74M | 474.22M | 496.09M | 546.22M | 540.56M | 598.54M | 711.21M | 762.44M | 744.22M | 921.92M |
|
Property, Plant & Equipment (Net)
|
| 60.67M | 64.04M | 64.42M | 63.65M | 64.61M | 68.88M | 78.50M | 89.10M | 90.75M | 89.65M | 89.11M | 102.79M | 107.15M | 121.87M | 168.74M |
|
Long-Term Investments
|
| | | | 6.31M | 20.00M | 20.62M | 19.92M | 31.18M | 32.47M | 38.86M | 40.51M | 44.09M | 41.74M | 24.05M | 24.84M |
|
Goodwill
|
| 39.92M | 64.61M | 74.31M | 76.49M | 93.46M | 93.37M | 105.72M | 105.90M | 105.81M | 116.29M | 116.33M | 170.14M | 132.09M | 134.73M | 241.42M |
|
Intangibles
|
| 11.05M | 31.72M | 36.55M | 34.86M | 34.40M | 29.39M | 64.06M | 56.26M | 48.41M | 64.86M | 54.00M | 106.23M | 100.50M | 76.02M | 210.43M |
|
Goodwill & Intangibles
|
| 50.98M | 96.33M | 110.86M | 111.35M | 127.86M | 122.75M | 169.78M | 162.16M | 154.22M | 181.15M | 170.33M | 276.37M | 232.59M | 210.75M | 451.85M |
|
Long-Term Deferred Tax
|
| 21.35M | 16.94M | 11.09M | 10.28M | 14.94M | 10.74M | 51.13M | 32.42M | 42.33M | 37.27M | 44.77M | 36.13M | 33.66M | 40.53M | 13.20M |
|
Other Non-Current Assets
|
| 13.60M | 10.92M | 10.16M | 22.66M | 38.59M | 37.44M | 33.56M | 15.10M | 15.62M | 18.84M | 21.82M | 25.40M | 27.51M | 35.27M | 33.14M |
|
Non-Current Assets
|
| 86.75M | 132.80M | 146.96M | 159.17M | 192.58M | 190.59M | 243.35M | 259.06M | 254.57M | 326.02M | 313.23M | 450.63M | 458.83M | 508.29M | 892.20M |
|
Assets
|
| 492.80M | 550.72M | 576.59M | 615.52M | 673.55M | 681.06M | 768.70M | 787.57M | 819.12M | 903.85M | 956.54M | 1,197.96M | 1,254.93M | 1,293.05M | 1,814.13M |
|
Accounts Payables
|
| 49.92M | 50.88M | 62.28M | 71.47M | 70.67M | 72.71M | 83.88M | 77.99M | 94.36M | 92.53M | 100.02M | 137.17M | 89.25M | 107.45M | 148.01M |
|
Payables
|
| 49.92M | 50.88M | 62.28M | 71.47M | 70.67M | 72.71M | 83.88M | 77.99M | 94.36M | 92.53M | 100.02M | 137.17M | 89.25M | 107.45M | 148.01M |
|
Accumulated Expenses
|
| 23.47M | 24.04M | 21.21M | 25.22M | 17.31M | 17.05M | 30.66M | 23.04M | 20.56M | 26.65M | 35.94M | 45.06M | 31.36M | 29.56M | 40.96M |
|
Short term Debt
|
| 52.89M | 73.11M | 40.57M | 21.46M | 56.73M | 47.44M | 54.85M | 61.70M | 49.07M | 56.92M | 10.13M | 125.30M | 50.00M | 5.03M | 27.12M |
|
Total Current Liabilities
|
| 214.83M | 228.88M | 222.17M | 220.32M | 250.83M | 243.92M | 283.84M | 285.90M | 312.59M | 300.59M | 302.60M | 476.37M | 323.13M | 304.26M | 436.47M |
|
Non-Current Debt
|
| 0.31M | 0.19M | 0.07M | 0.02M | 0.08M | 0.06M | 0.12M | 0.08M | 0.15M | 0.13M | 0.10M | 0.02M | 184.59M | 151.18M | 535.20M |
|
Pension
|
| 21.04M | 4.08M | 4.72M | 5.66M | 6.54M | 2.93M | 1.57M | 0.67M | 0.23M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 11.05M | 11.02M | 15.81M | 14.34M |
|
Operating Leases
|
| | | | | | | | | | 28.38M | 22.45M | 31.21M | 40.71M | 106.11M | 118.21M |
|
Other Non-Current Liabilities
|
| 21.94M | 23.56M | 21.65M | 21.84M | 15.02M | 12.92M | 12.38M | 14.56M | 18.07M | 20.84M | 25.93M | 25.04M | 22.16M | 25.74M | 29.59M |
|
Total Non-Current Liabilities
|
| 260.97M | 255.21M | 247.36M | 244.25M | 284.37M | 276.16M | 315.29M | 319.35M | 357.86M | 378.79M | 380.38M | 560.29M | 611.73M | 616.43M | 1,154.45M |
|
Total Liabilities
|
| 282.92M | 278.77M | 269.01M | 266.09M | 299.40M | 289.08M | 327.67M | 333.91M | 375.93M | 399.63M | 406.30M | 585.33M | 633.89M | 642.17M | 1,184.04M |
|
Total Debt
|
| 53.19M | 73.30M | 40.65M | 21.48M | 56.82M | 47.51M | 54.98M | 61.78M | 49.22M | 57.05M | 10.23M | 125.32M | 234.59M | 156.21M | 562.31M |
|
Common Equity
|
193.88M | 209.88M | 271.95M | 307.59M | 349.43M | 374.15M | 391.98M | 441.03M | 453.65M | 467.20M | 504.23M | 550.24M | 612.63M | 621.04M | 650.87M | 630.08M |
|
Shareholder's Equity
|
193.88M | 209.88M | 271.95M | 307.59M | 349.43M | 374.15M | 391.98M | 441.03M | 453.65M | 467.20M | 504.23M | 550.24M | 612.63M | 621.04M | 650.87M | 630.08M |
|
Liabilities and Shareholders Equity
|
| 492.80M | 550.72M | 576.59M | 615.52M | 673.55M | 681.06M | 768.70M | 787.57M | 819.12M | 903.85M | 956.54M | 1,197.96M | 1,254.93M | 1,293.05M | 1,814.13M |
|
Treasury Shares
|
| 0.36M | 0.46M | 0.31M | 0.63M | 0.75M | 0.55M | 0.82M | 0.85M | 0.87M | 0.85M | 0.84M | 0.81M | 0.88M | 0.88M | 2.08M |
|
Retained Earnings
|
| 97.53M | 153.56M | 3.88M | 1.79M | 259.16M | 291.48M | 336.46M | 357.15M | 380.11M | 417.44M | 463.61M | 532.32M | 564.24M | 573.23M | 575.38M |