|
Cash & Equivalents
|
91.91M | 71.97M | 78.73M | 44.55M | 62.83M | 43.02M | 54.36M | 50.39M | 66.00M | 81.09M | 69.40M | 73.92M | 85.55M | 54.80M | 40.84M | 71.83M |
|
Cash & Current Investments
|
91.91M | 71.97M | 78.73M | 44.55M | 62.83M | 43.02M | 54.36M | 50.39M | 66.00M | 81.09M | 69.40M | 73.92M | 85.55M | 54.80M | 40.84M | 71.83M |
|
Receivables - Net
|
| 102.60M | 162.35M | 141.50M | 102.45M | 105.10M | 94.94M | 113.22M | 142.44M | 139.08M | 138.56M | 136.75M | 150.39M | 158.16M | 166.54M | 137.77M |
|
Receivables
|
| 102.60M | 162.35M | 141.50M | 102.45M | 105.10M | 94.94M | 113.22M | 142.44M | 139.08M | 138.56M | 136.75M | 150.39M | 158.16M | 166.54M | 137.77M |
|
Raw Materials
|
| | | 64.34M | 47.10M | 41.77M | 36.02M | 35.66M | 47.59M | 54.38M | 66.36M | 67.78M | 107.03M | | | |
|
Work In Process
|
| | | 13.62M | 10.62M | 8.78M | 7.16M | 7.48M | 5.81M | 4.71M | 5.58M | 7.00M | 9.76M | | | |
|
Finished Goods
|
| | | 18.07M | 21.81M | 20.71M | 17.83M | 16.97M | 20.08M | 20.19M | 21.51M | 15.77M | 2.28M | 22.79M | 33.11M | |
|
Inventory
|
| 54.96M | 120.48M | 96.03M | 79.53M | 71.25M | 61.01M | 60.12M | 73.47M | 79.28M | 93.45M | 90.55M | 138.12M | 152.58M | 187.76M | 151.34M |
|
Prepaid Assets
|
| 20.44M | 27.90M | 28.96M | 27.83M | 26.14M | 21.60M | 17.16M | 21.46M | 20.73M | 29.85M | 33.45M | 36.77M | 44.02M | 34.25M | 26.58M |
|
Current Assets
|
| 249.98M | 389.46M | 311.05M | 369.60M | 245.51M | 231.91M | 240.89M | 303.37M | 320.18M | 331.27M | 334.66M | 410.82M | 409.55M | 429.39M | 387.51M |
|
Property, Plant & Equipment (Net)
|
| 76.58M | 124.94M | 119.15M | 86.32M | 85.31M | 85.26M | 91.50M | 110.40M | 112.21M | 122.48M | 119.32M | 107.90M | 104.64M | 110.13M | 97.67M |
|
Long-Term Investments
|
| 49.98M | 11.19M | 11.71M | 9.55M | 10.21M | 10.38M | 21.95M | 31.60M | 28.38M | 32.44M | 53.98M | 42.08M | 44.42M | 46.98M | 53.56M |
|
Goodwill
|
9.12M | 9.70M | 71.86M | 62.21M | 54.35M | 1.08M | 0.98M | 0.93M | 38.42M | 36.72M | 35.87M | 39.10M | 36.39M | 34.23M | 35.30M | 33.09M |
|
Intangibles
|
| 0.51M | 98.04M | 90.61M | 78.05M | 56.64M | | 56.49M | 98.70M | 88.47M | 89.63M | 88.29M | 49.86M | 45.51M | 47.31M | 39.68M |
|
Goodwill & Intangibles
|
9.12M | 10.20M | 169.89M | 152.82M | 132.40M | 57.72M | 36.70M | 40.19M | 137.12M | 125.19M | 125.50M | 127.40M | 86.25M | 79.73M | 82.61M | 72.76M |
|
Other Non-Current Assets
|
| | | | 96.97M | | | | | | | | | | | |
|
Non-Current Assets
|
| 136.76M | 306.03M | 281.64M | 218.72M | 153.24M | 132.34M | 153.64M | 255.67M | 239.34M | 270.94M | 286.74M | 254.57M | 242.55M | 250.51M | 234.04M |
|
Assets
|
364.60M | 386.74M | 695.50M | 592.69M | 588.32M | 398.75M | 364.25M | 394.53M | 559.04M | 559.52M | 602.21M | 621.41M | 665.40M | 652.11M | 679.90M | 621.56M |
|
Accounts Payables
|
| 68.34M | 83.51M | 76.30M | 57.47M | 58.59M | 55.23M | 62.59M | 79.39M | 87.89M | 80.70M | 86.10M | 97.68M | 110.20M | 111.92M | 83.48M |
|
Notes Payables
|
| 0.74M | 39.18M | 1.16M | 4.82M | 11.25M | 11.56M | 5.10M | | 0.99M | | 1.56M | | | | |
|
Payables
|
| 69.08M | 122.69M | 77.46M | 62.29M | 69.84M | 66.78M | 67.69M | 79.39M | 88.88M | 80.70M | 87.66M | 97.68M | 110.20M | 111.92M | 83.48M |
|
Accumulated Expenses
|
| | | 22.62M | 19.05M | 17.43M | 17.88M | 16.33M | 22.43M | 18.72M | 19.57M | 21.85M | 18.72M | | | |
|
Other Accumulated Expenses
|
| 42.75M | 90.99M | 57.08M | 47.31M | 42.07M | 38.92M | 41.49M | 52.55M | 57.88M | 55.22M | 52.27M | 70.14M | 66.04M | 64.20M | 66.49M |
|
Short term Debt
|
| 0.95M | 44.25M | 18.93M | 12.19M | 19.66M | 13.90M | 8.63M | 4.19M | 8.60M | 2.67M | 7.67M | 5.25M | 1.45M | 2.11M | |
|
Current Leases
|
8.92M | 11.76M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 1.93M | 6.90M | 1.51M | | | | | | |
|
Total Current Liabilities
|
| 112.78M | 257.93M | 153.47M | 153.72M | 120.31M | 108.05M | 112.71M | 136.12M | 147.31M | 138.60M | 146.05M | 173.07M | 177.69M | 178.24M | 149.97M |
|
Capital Leases
|
0.60M | 0.27M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 167.90M | 183.71M | 181.31M | 185.04M | 10.65M | 4.46M | 8.06M | 3.85M | 0.98M | 0.45M | 1.59M | 1.49M | 167.80M | 189.35M | 201.58M |
|
Minority Interest
|
| 4.31M | 49.61M | 44.08M | 39.54M | 22.55M | 13.31M | 13.76M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 36.75M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 8.30M | 67.72M | 59.82M | 57.03M | 50.01M | 41.33M | 9.76M | 18.87M | 14.89M | 12.53M | 12.94M | 21.52M | 19.68M | 17.56M | 5.32M |
|
Operating Leases
|
| | | | | | | | | | 17.97M | 15.43M | 19.11M | 14.53M | 11.55M | 6.48M |
|
Other Non-Current Liabilities
|
-5.98M | 6.53M | 5.49M | 4.26M | 4.00M | 3.97M | 3.98M | 4.92M | 35.12M | 17.07M | 16.75M | 14.36M | 6.81M | 6.58M | 9.69M | 12.94M |
|
Total Non-Current Liabilities
|
5.98M | 182.73M | 256.93M | 245.39M | 246.07M | 164.63M | 149.77M | 89.74M | 178.84M | 128.95M | 173.71M | 178.73M | 196.38M | 193.47M | 213.94M | 226.32M |
|
Total Debt
|
| 168.85M | 227.96M | 200.24M | 197.23M | 30.31M | 18.36M | 16.69M | 8.04M | 9.59M | 3.13M | 9.26M | 6.74M | 169.25M | 191.46M | 201.58M |
|
Common Equity
|
76.47M | 91.22M | 180.64M | 193.83M | 188.53M | 113.81M | 106.43M | 192.08M | 244.07M | 283.27M | 289.90M | 296.63M | 295.95M | 280.94M | 287.72M | 245.26M |
|
Shareholder's Equity
|
76.47M | 91.22M | 180.64M | 193.83M | 188.53M | 113.81M | 106.43M | 192.08M | 244.07M | 283.27M | 289.90M | 296.63M | 295.95M | 280.94M | 287.72M | 245.26M |
|
Liabilities and Shareholders Equity
|
364.60M | 386.74M | 695.50M | 592.69M | 588.32M | 398.75M | 364.25M | 394.53M | 559.04M | 559.52M | 602.21M | 621.41M | 665.40M | 652.11M | 679.90M | 621.56M |
|
Treasury Shares
|
| 0.60M | 0.88M | 0.52M | 0.32M | 0.63M | 0.99M | 1.12M | 0.79M | 0.48M | 1.56M | | | 1.62M | 1.42M | 1.27M |
|
Retained Earnings
|
| -77.62M | -9.62M | -10.28M | -30.46M | -45.47M | -69.82M | -67.91M | -69.56M | -85.75M | -91.47M | 212.34M | 215.75M | 201.69M | 196.51M | 179.99M |