|
Cash & Equivalents
|
14.66M | 5.33M | 9.84M | 4.83M | 2.94M | 3.61M | 4.41M | 2.87M | 2.25M | 1.69M | 4.24M | 2.61M | 3.79M | 3.43M | 1.63M | 3.31M | 1.74M | 2.13M | 81.12M | 95.25M | 99.41M | 64.19M | 67.40M | 41.77M | 167.36M | 157.47M | 130.55M | 143.47M | 126.05M | 107.43M | 105.67M | 111.33M | 104.80M | 100.51M | 96.07M | 122.81M | 132.84M | 144.10M | 35.52M | 50.90M | 101.55M | 111.84M | 203.10M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | |
|
Cash & Current Investments
|
14.66M | 5.33M | 9.84M | 4.83M | 2.94M | 3.61M | 4.41M | 2.87M | 2.25M | 1.69M | 4.24M | 2.61M | 3.79M | 3.43M | 1.63M | 3.31M | 1.74M | 2.13M | 81.12M | 95.25M | 99.41M | 64.19M | 67.40M | 41.77M | 167.36M | 157.47M | 130.55M | 143.47M | 126.05M | 107.43M | 105.67M | 111.33M | 104.80M | 100.51M | 96.07M | 123.11M | 132.84M | 144.10M | 35.52M | 50.90M | 101.55M | 111.84M | 203.10M |
|
Receivables - Net
|
| | | 3.94M | 2.65M | 5.21M | 3.39M | 2.18M | 3.98M | 2.80M | 2.96M | 3.25M | 2.28M | 5.69M | 6.60M | 2.62M | 4.34M | 6.28M | 7.00M | 6.91M | 4.31M | 5.11M | 8.78M | 9.33M | 6.61M | 5.81M | 8.51M | 6.50M | 9.45M | 9.18M | 11.45M | 8.38M | 8.58M | 7.92M | 10.49M | 10.00M | 8.20M | 12.56M | 10.58M | 9.62M | 14.86M | 30.06M | 27.79M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | 0.10M | | 0.20M | 0.30M | 0.10M | 15.18M | 15.18M | 15.18M | 15.18M | 15.18M | 15.18M | 15.18M | 15.18M |
|
Receivables
|
| | | 3.94M | 2.65M | 5.21M | 3.39M | 2.18M | 3.98M | 2.80M | 2.96M | 3.25M | 2.28M | 5.69M | 6.60M | 2.62M | 4.34M | 6.28M | 7.00M | 6.91M | 4.31M | 5.11M | 8.78M | 9.33M | 6.61M | 5.81M | 8.51M | 6.60M | 9.65M | 9.38M | 11.55M | 8.38M | 8.78M | 8.22M | 10.59M | 25.18M | 23.38M | 27.74M | 25.76M | 24.80M | 30.04M | 45.24M | 42.97M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 8.14M | 7.52M | 7.03M | 6.89M | 6.94M | 7.48M | 7.85M | 7.04M | 7.28M | 6.29M | 5.55M | 5.51M | 34.89M | 7.15M | 6.81M | 7.32M | 35.62M | 46.77M | 47.07M | 46.73M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | 32.95M | 41.71M | 40.78M | 38.15M | 35.90M | 47.73M | 49.16M | 46.23M | 43.47M | 40.13M | 55.79M | 53.02M | 34.89M | 41.46M | 41.62M | 37.76M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | 18.92M | 21.48M | 21.91M | 26.84M | 25.66M | 28.93M | 37.44M | 39.93M | 42.28M | 43.64M | 42.85M | 40.99M | 41.78M | 39.10M | 37.18M | 40.27M | 38.04M | 35.45M | 30.87M | 34.25M |
|
Inventory
|
| | | 47.65M | 51.59M | 55.64M | 55.55M | 66.39M | 66.27M | 72.91M | 69.21M | 68.62M | 63.33M | 82.14M | 94.90M | 96.62M | 96.23M | 99.83M | 104.10M | 5.80M | 74.95M | 81.15M | 78.94M | 85.86M | 98.35M | 99.01M | 98.61M | 87.61M | 105.86M | 115.13M | 113.93M | 119.92M | 113.74M | 125.06M | 116.93M | 91.70M | 105.47M | 102.33M | 106.42M | 96.25M | 104.44M | 105.01M | 112.79M |
|
Prepaid Assets
|
| | | 10.84M | 9.38M | 9.89M | 9.28M | 11.62M | 13.04M | 11.19M | 9.46M | 10.34M | 12.39M | 19.17M | 14.56M | 14.69M | 11.67M | 18.18M | 15.72M | 16.11M | 18.87M | 16.70M | 20.94M | 26.45M | 24.87M | 25.81M | 27.11M | 26.75M | 25.66M | 27.35M | 24.73M | 22.96M | 19.96M | 18.22M | 23.32M | 36.94M | 34.44M | 32.69M | 34.20M | 34.70M | 40.07M | 40.23M | 54.66M |
|
Current Assets
|
| | | 63.95M | 62.95M | 70.47M | 68.82M | 78.86M | 80.16M | 83.50M | 81.41M | 79.49M | 76.52M | 105.16M | 112.22M | 111.85M | 108.62M | 121.17M | 202.56M | 189.25M | 191.78M | 161.56M | 170.47M | 163.40M | 297.18M | 288.11M | 264.78M | 249.17M | 267.02M | 259.09M | 255.78M | 257.65M | 247.08M | 251.70M | 246.81M | 267.63M | 279.00M | 289.74M | 184.75M | 198.21M | 259.01M | 285.22M | 396.44M |
|
Property, Plant & Equipment (Net)
|
| | | 5.60M | 5.76M | 5.88M | 5.95M | 7.59M | 7.60M | 8.39M | 8.46M | 8.86M | 8.66M | 9.24M | 10.59M | 10.59M | 10.94M | 11.39M | 12.90M | 13.82M | 13.40M | 13.34M | 14.00M | 15.52M | 15.65M | 16.29M | 17.60M | 18.65M | 20.57M | 22.38M | 22.51M | 22.79M | 24.36M | 24.13M | 24.61M | 25.14M | 24.79M | 26.44M | 26.08M | 26.34M | 27.66M | 30.98M | 33.88M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 2.42M | | 2.00M | 3.42M | 4.00M | 5.42M | 5.42M | 5.42M | 24.02M | 24.02M | 32.71M | 32.75M | 25.65M | 25.62M | 19.30M | 19.28M | | 8.48M | 4.63M | 2.42M | 2.40M | 2.88M | 1.08M | 1.89M | 5.49M | 14.66M | 14.72M | 16.84M |
|
Goodwill
|
| | | 128.70M | 128.70M | 128.70M | 128.70M | 134.39M | 134.30M | | 134.62M | 134.62M | 134.62M | 134.62M | 11.45M | 145.94M | 145.96M | 147.85M | 154.48M | 154.28M | 154.28M | 154.28M | 154.28M | 159.62M | 159.81M | 162.77M | 162.41M | 162.33M | 162.32M | 162.38M | 162.12M | 136.25M | 136.25M | 136.24M | 136.28M | 136.25M | 136.37M | 136.31M | 136.41M | 135.93M | 135.78M | 136.10M | 136.07M |
|
Intangibles
|
| | | 8.55M | 8.55M | 8.55M | 8.55M | 27.14M | 26.96M | 26.79M | 26.61M | 26.44M | 26.26M | 27.22M | 35.14M | 35.34M | 34.98M | 32.84M | 32.49M | 33.47M | 33.04M | 5.50M | 79.90M | 79.42M | 78.94M | 78.47M | 87.96M | 87.48M | 87.02M | 86.57M | 86.11M | 83.59M | 82.82M | 82.05M | 81.72M | 66.49M | 80.18M | 79.39M | 78.62M | 65.25M | 64.94M | 64.65M | 64.34M |
|
Goodwill & Intangibles
|
| | | 137.25M | 137.25M | 137.25M | 137.25M | 161.53M | 161.26M | 26.79M | 161.23M | 161.06M | 160.88M | 161.84M | 46.59M | 181.28M | 180.94M | 180.69M | 186.97M | 187.75M | 187.33M | 159.78M | 234.18M | 239.04M | 238.75M | 241.24M | 250.38M | 249.82M | 249.34M | 248.95M | 248.23M | 219.84M | 219.07M | 218.29M | 218.00M | 202.74M | 216.54M | 215.70M | 215.03M | 201.19M | 200.72M | 200.75M | 200.41M |
|
Long-Term Deferred Tax
|
| | | | | | | 6.29M | 8.81M | 5.69M | 4.16M | 0.45M | | | | | | | 2.24M | -1.50M | | | | 0.61M | | | | 1.36M | 1.75M | 2.11M | 2.79M | 8.44M | 8.07M | 7.97M | 8.19M | 1.47M | 1.43M | 1.18M | 0.92M | 0.99M | | | |
|
Other Non-Current Assets
|
| | | 3.61M | 3.53M | 0.70M | 0.63M | 0.21M | 0.74M | 0.71M | 0.67M | 3.80M | 1.02M | 6.74M | 9.25M | 4.24M | 7.13M | 10.58M | 7.14M | 10.67M | 10.84M | 11.51M | 8.72M | 26.84M | 26.37M | 34.90M | 42.81M | 15.15M | 35.02M | 28.48M | 29.13M | 4.93M | 20.65M | 18.21M | 16.53M | 4.93M | 1.93M | 1.94M | 1.96M | 32.10M | 35.39M | 37.18M | 68.10M |
|
Non-Current Assets
|
| | | 178.51M | 222.07M | 175.91M | 175.91M | 206.16M | 209.15M | 207.42M | 205.95M | 202.78M | 201.90M | 203.38M | 224.11M | 227.52M | 238.92M | 240.12M | 251.69M | 257.33M | 257.54M | 305.66M | 308.76M | 332.65M | 330.12M | 341.29M | 358.94M | 352.39M | 351.69M | 345.22M | 344.01M | 314.45M | 312.84M | 307.98M | 307.13M | 301.74M | 307.31M | 301.82M | 303.26M | 295.15M | 305.54M | 310.57M | 346.41M |
|
Assets
|
250.76M | 249.82M | 257.01M | 242.46M | 285.02M | 246.38M | 244.73M | 285.02M | 289.31M | 290.92M | 287.36M | 282.28M | 278.43M | 308.54M | 336.33M | 339.38M | 347.54M | 361.30M | 454.25M | 446.58M | 449.32M | 467.22M | 479.23M | 496.05M | 627.30M | 629.40M | 623.72M | 601.56M | 618.70M | 604.31M | 599.79M | 572.11M | 559.93M | 559.67M | 553.94M | 569.37M | 586.32M | 591.56M | 488.01M | 493.35M | 564.55M | 595.79M | 742.85M |
|
Accounts Payables
|
| | | 4.09M | 4.89M | 5.32M | 3.56M | 9.15M | 7.56M | 8.76M | 7.10M | 3.69M | 6.64M | 13.73M | 8.76M | 6.84M | 15.07M | 19.77M | 8.53M | 14.13M | 17.35M | 14.36M | 10.96M | 9.20M | 24.17M | 11.16M | 13.15M | 7.36M | 29.46M | 14.44M | 9.25M | 8.36M | 10.39M | 10.80M | 11.24M | 7.79M | 18.93M | 11.92M | 13.44M | 11.68M | 27.01M | 26.17M | 24.60M |
|
Payables
|
| | | 4.09M | 4.89M | 5.32M | 3.56M | 9.15M | 7.56M | 8.76M | 7.10M | 3.69M | 6.64M | 13.73M | 8.76M | 6.84M | 15.07M | 19.77M | 8.53M | 14.13M | 17.35M | 14.36M | 10.96M | 9.20M | 24.17M | 11.16M | 13.15M | 7.36M | 29.46M | 14.44M | 9.25M | 8.36M | 10.39M | 10.80M | 11.24M | 7.79M | 18.93M | 11.92M | 13.44M | 11.68M | 27.01M | 26.17M | 24.60M |
|
Accumulated Expenses
|
| | | 11.05M | 9.74M | 9.56M | 9.93M | 15.34M | 10.36M | 12.81M | 13.96M | 18.69M | 13.59M | 14.10M | 17.40M | 22.93M | 20.42M | 20.14M | 20.49M | 26.52M | 28.75M | 25.59M | 32.01M | 35.23M | 31.84M | 37.49M | 33.35M | 32.94M | 29.92M | 34.56M | 32.61M | 33.00M | 25.93M | 30.90M | 27.23M | 32.05M | 30.97M | 30.43M | 30.48M | 31.10M | 31.60M | 41.34M | 46.74M |
|
Other Accumulated Expenses
|
| | | 5.38M | 4.16M | 5.21M | 4.66M | 7.19M | 6.84M | 7.80M | 8.09M | 10.30M | 9.13M | 8.32M | 10.91M | 10.73M | 8.79M | 8.20M | 9.56M | 10.26M | 12.11M | 8.78M | 13.08M | 10.86M | 9.28M | 8.96M | 8.28M | 7.12M | 7.87M | 8.87M | 8.94M | 5.78M | 7.85M | 7.29M | 7.97M | 7.69M | 9.83M | 8.85M | 9.92M | 6.42M | 9.73M | 8.30M | 17.66M |
|
Short term Debt
|
| | | 1.65M | 1.65M | 6.62M | 1.65M | 15.03M | 29.55M | 25.00M | 15.55M | 8.00M | 10.00M | 16.00M | 30.00M | 26.00M | 14.00M | 15.00M | 14.24M | 15.24M | 12.00M | 12.00M | 12.00M | 12.00M | 5.00M | 12.48M | 7.49M | | | | | | | | 48.25M | 58.29M | 59.40M | 118.47M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 2.22M | | | | 3.23M | | | | 2.98M | | | | 3.10M | 2.87M | 2.60M | 2.81M | 2.61M | 2.62M | 2.59M | 2.83M | 3.12M | 3.23M | 3.20M | 3.97M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 2.14M | 3.76M | 1.95M | 0.69M | 0.70M | 1.51M | 2.48M | 3.12M | 4.33M | 7.03M | 4.95M | 4.41M | 2.05M | 5.27M | 1.91M | 2.98M | 1.87M | 2.21M | 2.01M | 1.26M | 3.41M | 7.00M | 1.07M | 2.02M | 1.36M | 0.85M | 2.53M | 3.29M |
|
Curent Deferred Tax Liability
|
| | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 21.14M | 18.17M | 24.08M | 15.49M | 41.57M | 53.72M | 54.78M | 44.89M | 38.23M | 30.23M | 51.84M | 64.16M | 63.77M | 61.49M | 67.91M | 43.26M | 55.89M | 58.10M | 51.95M | 54.97M | 56.63M | 61.22M | 61.24M | 54.06M | 40.34M | 59.42M | 49.03M | 41.88M | 41.38M | 36.34M | 41.70M | 86.72M | 100.35M | 109.31M | 160.82M | 43.91M | 44.82M | 58.60M | 67.51M | 71.34M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | | | 2.15M | | | |
|
Non-Current Debt
|
| | | 290.77M | 290.48M | 199.44M | 199.49M | 201.54M | 192.00M | 188.74M | 187.45M | 186.19M | 188.16M | 186.35M | 188.53M | 186.72M | 180.90M | 173.60M | 299.48M | 268.95M | 267.98M | 284.62M | 283.79M | 302.11M | 424.80M | 417.94M | 413.55M | 414.17M | 414.79M | 415.41M | 416.03M | 406.76M | 393.58M | 379.19M | 316.57M | 307.06M | 306.50M | 247.96M | 248.28M | 248.60M | 293.06M | 293.14M | 293.36M |
|
Pension
|
| | | 4.67M | 4.64M | 4.61M | 4.58M | 4.41M | 4.44M | 4.40M | 4.39M | 3.96M | 3.97M | 3.93M | 3.92M | 3.10M | 3.09M | 3.10M | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 4.05M | 3.95M | 3.96M | 2.53M | 2.31M | 2.08M | 1.88M | 1.58M | 1.74M | 1.45M | 1.18M | 1.31M | 1.03M | 1.19M | 1.09M | 1.08M | 2.40M | 3.75M | 6.25M | 14.20M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | | | | 2.05M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 7.01M | 7.05M | 7.06M | 7.06M | | | | | | 0.04M | 0.95M | 2.18M | 2.29M | 2.17M | 1.95M | | 1.57M | 1.50M | 2.42M | 1.88M | | 0.73M | 1.17M | 1.65M | | | | | | | | | | | | | | 0.89M | 1.97M | 3.97M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 11.07M | 9.95M | 10.02M | 11.07M | 11.67M | 11.81M | 17.07M | 16.12M | 15.57M | 14.79M | 14.20M | 13.34M | 12.62M | 11.93M | 11.30M | 10.59M | 10.07M | 9.53M | 10.43M | 12.51M | 9.36M | 8.83M | 9.06M | 9.55M | 8.56M | 8.34M | 9.84M |
|
Other Non-Current Liabilities
|
| | | | | | | 3.02M | 2.92M | 0.88M | 0.71M | 0.57M | 1.14M | 0.38M | 0.56M | 0.89M | 1.54M | 2.79M | 3.06M | 2.52M | 4.76M | 4.66M | 4.19M | 3.70M | | | | | | | | | | | | 0.10M | | | | | | | 6.18M |
|
Total Non-Current Liabilities
|
| | | 324.07M | | | | 247.94M | 250.52M | 248.21M | 236.95M | 228.38M | 222.40M | 243.07M | 258.78M | 255.87M | 257.16M | 256.51M | 355.85M | 337.48M | 339.25M | 350.81M | 357.71M | 374.86M | 502.32M | 495.13M | 483.46M | 467.84M | | | | | | | | 417.26M | | | | 302.97M | 361.12M | | 378.51M |
|
Total Liabilities
|
| | | 324.07M | 320.77M | 235.56M | 226.93M | 250.96M | 253.43M | 249.09M | 237.66M | 228.95M | 223.53M | 243.45M | 259.34M | 256.75M | 258.70M | 259.29M | 358.92M | 340.00M | 344.01M | 355.48M | 361.90M | 378.56M | 502.32M | 495.13M | 483.46M | 467.84M | 486.84M | 476.38M | 469.21M | 458.73M | 439.99M | 430.43M | 413.72M | 417.36M | 425.16M | 417.61M | 301.25M | 302.97M | 361.12M | 370.96M | 384.69M |
|
Total Debt
|
| | | 292.42M | 292.13M | 206.06M | 201.14M | 216.57M | 221.55M | 213.74M | 203.00M | 194.19M | 198.16M | 202.35M | 218.53M | 212.72M | 194.90M | 188.60M | 313.72M | 284.19M | 279.98M | 296.62M | 295.79M | 314.11M | 429.80M | 430.42M | 421.04M | 414.17M | 414.79M | 415.41M | 416.03M | 406.76M | 393.58M | 379.19M | 364.82M | 365.36M | 365.89M | 366.43M | 248.28M | 248.60M | 293.06M | 293.14M | 293.36M |
|
Common Equity
|
| | | -81.61M | -79.23M | 10.82M | 17.80M | 34.06M | 35.88M | 41.84M | 49.70M | 53.32M | 54.89M | 65.09M | 76.99M | 86.60M | 88.84M | 102.00M | 95.34M | 88.08M | 88.03M | 95.53M | 102.35M | 117.49M | 124.98M | 134.27M | 140.26M | 133.72M | 131.86M | 127.93M | 130.58M | 113.38M | 119.93M | 129.25M | 140.22M | 152.01M | 161.16M | 173.95M | 186.76M | 190.38M | 203.44M | 224.82M | 358.15M |
|
Shareholder's Equity
|
| | | -81.61M | -79.23M | 10.82M | 17.80M | 34.06M | 35.88M | 41.84M | 49.70M | 53.32M | 54.89M | 65.09M | 76.99M | 86.60M | 88.84M | 102.00M | 95.34M | 88.08M | 88.03M | 95.53M | 102.35M | 117.49M | 124.98M | 134.27M | 140.26M | 133.72M | 131.86M | 127.93M | 130.58M | 113.38M | 119.93M | 129.25M | 140.22M | 152.01M | 161.16M | 173.95M | 186.76M | 190.38M | 203.44M | 224.82M | 358.15M |
|
Liabilities and Shareholders Equity
|
250.76M | 249.82M | 257.01M | 242.46M | 285.02M | 246.38M | 244.73M | 285.02M | 289.31M | 290.92M | 287.36M | 282.28M | 278.43M | 308.54M | 336.33M | 339.38M | 347.54M | 361.30M | 454.25M | 446.58M | 449.32M | 467.22M | 479.23M | 496.05M | 627.30M | 629.40M | 623.72M | 601.56M | 618.70M | 604.31M | 599.79M | 572.11M | 559.93M | 559.67M | 553.94M | 569.37M | 586.32M | 591.56M | 488.01M | 493.35M | 564.55M | 595.79M | 742.85M |
|
Treasury Shares
|
| | | 1.05M | 1.05M | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.18M | 0.18M | 0.18M | 0.18M | 0.27M | 0.27M | 0.36M | | 0.13M | 0.26M | 0.34M | 0.40M | 0.12M | 0.69M | 0.82M | 0.90M | 0.31M | 0.61M | 0.92M | 1.02M | 2.32M | 2.32M | 2.32M | | 0.07M | 2.42M | 0.13M | 2.47M | 2.47M | | 1.46M |
|
Retained Earnings
|
| | | -90.80M | -88.57M | -90.85M | -84.06M | -66.97M | -65.09M | -57.66M | -50.28M | -47.53M | -45.30M | -36.77M | -29.60M | -25.50M | -19.83M | -7.52M | -2.99M | -4.30M | -13.03M | -5.30M | -3.25M | 23.64M | 34.36M | 48.65M | 61.05M | 71.46M | 81.33M | 85.64M | 96.09M | 78.69M | 85.13M | 93.87M | 103.52M | 112.44M | 123.19M | 134.92M | 146.01M | 147.16M | 160.18M | 173.28M | 192.90M |