|
Cash & Equivalents
|
7.09M | 7.09M | 7.09M | 7.09M | 11.92M | 11.92M | 11.71M | 6.73M | 11.99M | 13.56M | 9.57M | 54.67M | 21.64M | 131.70M | 114.03M | 79.20M | 53.42M | 34.62M | 26.19M | 18.16M | 16.68M | 29.88M | 26.66M | 35.48M | 30.29M | 26.68M | 29.66M | 28.70M | 24.63M | 15.12M | 59.99M | 82.56M |
|
Short-term Investments
|
| | | | | | | | | | | | 4.04M | 4.09M | 9.16M | 5.25M | 5.25M | 6.81M | 6.81M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | | | | | 5.00M | 5.00M |
|
Cash & Current Investments
|
7.09M | 7.09M | 7.09M | 7.09M | 11.92M | 11.92M | 11.71M | 6.73M | 11.99M | 13.56M | 9.57M | 54.67M | 25.68M | 135.79M | 123.19M | 84.45M | 58.67M | 41.43M | 33.00M | 23.16M | 21.68M | 34.88M | 31.66M | 40.48M | 35.29M | 31.68M | 29.66M | 28.70M | 24.63M | 15.12M | 64.99M | 87.56M |
|
Receivables - Net
|
11.26M | | | | 11.29M | | | | 9.00M | 9.60M | 13.91M | 10.50M | 23.22M | 33.47M | 41.30M | 34.18M | 34.36M | 35.86M | 37.12M | 32.91M | 27.56M | 26.80M | 29.51M | 28.54M | 30.56M | 38.83M | 39.88M | 33.19M | 22.16M | 34.95M | 27.83M | 31.35M |
|
Receivables - Other
|
1.57M | | | | 0.33M | 0.27M | 0.82M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
12.83M | | | | 11.62M | | | | 9.00M | 9.60M | 13.91M | 10.50M | 23.22M | 33.47M | 41.30M | 34.18M | 34.36M | 35.86M | 37.12M | 32.91M | 27.56M | 26.80M | 29.51M | 28.54M | 30.56M | 38.83M | 39.88M | 33.19M | 22.16M | 34.95M | 27.83M | 31.35M |
|
Inventory
|
120.51M | | | | 24.96M | | | | 15.92M | 15.55M | 13.12M | 15.30M | 46.60M | 46.85M | 48.61M | 53.93M | 68.68M | 79.61M | 76.59M | 74.07M | 70.58M | 75.03M | 73.73M | 77.06M | 78.47M | 74.03M | 59.03M | 60.02M | 41.26M | 51.46M | 39.48M | 34.20M |
|
Prepaid Assets
|
0.81M | | 0.11M | | 0.89M | 1.03M | -1.22M | 1.89M | 1.26M | 1.12M | 1.14M | 0.93M | 6.14M | 7.81M | 8.13M | 9.71M | 10.21M | 10.66M | 9.97M | 11.08M | 5.96M | 5.90M | 9.56M | 6.75M | 7.15M | 6.20M | 4.68M | 5.22M | 2.81M | 3.30M | 4.55M | 2.93M |
|
Current Assets
|
42.86M | | | | 60.26M | 56.55M | 61.75M | 50.16M | 54.64M | 50.50M | 49.83M | 93.43M | 101.81M | 224.11M | 222.00M | 183.25M | 174.96M | 174.98M | 159.01M | 143.21M | 132.98M | 146.22M | 156.71M | 153.16M | 151.77M | 150.85M | 134.33M | 128.07M | 116.02M | 104.87M | 137.57M | 156.62M |
|
Property, Plant & Equipment (Net)
|
81.75M | | | | 72.19M | 69.58M | 68.67M | 67.97M | 63.16M | 61.69M | 60.50M | 59.66M | 187.02M | 192.58M | 196.24M | 196.27M | 215.70M | 220.62M | 218.00M | 207.66M | 207.70M | 205.85M | 207.37M | 202.20M | 205.61M | 201.02M | 198.43M | 200.27M | 175.23M | 189.81M | 181.84M | 179.84M |
|
Long-Term Investments
|
6.51M | | | | 6.34M | -0.28M | -0.32M | 55.03M | 41.33M | 55.61M | 61.72M | 63.16M | 1.23M | 1.73M | 2.23M | 2.33M | 2.11M | 2.11M | 2.11M | 2.11M | 2.11M | 2.11M | 2.11M | 2.11M | 2.66M | 2.66M | 2.66M | 2.66M | 2.66M | 2.66M | 6.27M | 6.28M |
|
Goodwill
|
| | | | | | | | | | | | 24.03M | 24.31M | 24.70M | 93.36M | 117.53M | 119.60M | 92.64M | 24.13M | 66.22M | 66.28M | 67.24M | 66.12M | 55.92M | 54.94M | 10.04M | 45.00M | 42.31M | 42.37M | 44.54M | 43.70M |
|
Intangibles
|
| | | | | | | | | | | | 17.31M | 17.32M | 17.31M | 16.83M | 26.39M | 26.51M | 20.96M | 36.40M | 37.16M | 36.81M | 36.53M | 34.95M | 32.27M | 30.78M | 27.87M | 27.49M | 25.11M | 24.47M | 24.98M | 23.75M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 41.34M | 41.63M | 42.01M | 110.19M | 143.93M | 146.11M | 113.60M | 60.53M | 103.38M | 103.09M | 103.77M | 101.07M | 88.19M | 85.72M | 37.91M | 72.49M | 67.42M | 66.84M | 69.52M | 67.45M |
|
Long-Term Deferred Tax
|
| | | | 0.27M | | | | 8.00M | 8.38M | 8.88M | 9.69M | 13.31M | 13.71M | 15.87M | 16.57M | 16.77M | 18.68M | 28.71M | 30.24M | 4.20M | 4.20M | 4.20M | 4.20M | 1.20M | 4.20M | 4.20M | 1.20M | 1.00M | 0.92M | 0.80M | 0.72M |
|
Other Non-Current Assets
|
2.00M | | | | 2.21M | 3.97M | 1.72M | 1.77M | 1.83M | 1.59M | 1.78M | 1.83M | 1.95M | 1.83M | 2.43M | 2.65M | 2.58M | 6.09M | 5.64M | 2.65M | 5.78M | 5.83M | 1.98M | 1.89M | 1.96M | 2.05M | 2.05M | 2.19M | 24.92M | 2.79M | 4.01M | 3.88M |
|
Non-Current Assets
|
99.48M | | | | 81.19M | 119.15M | 135.31M | 137.99M | 108.65M | 143.10M | 112.17M | 115.72M | 0.94M | 0.89M | 0.76M | 0.86M | 391.95M | 400.80M | 375.28M | 368.08M | 332.30M | 329.75M | 332.39M | 324.54M | 312.22M | 307.59M | 291.02M | 289.78M | 273.29M | 272.23M | 266.17M | 261.76M |
|
Assets
|
142.34M | | | | 141.45M | 175.70M | 197.06M | 188.15M | 183.41M | 193.60M | 197.94M | 243.83M | 354.03M | 482.57M | 487.38M | 522.67M | 566.91M | 575.78M | 534.29M | 511.29M | 465.29M | 475.96M | 489.10M | 477.70M | 463.99M | 458.44M | 425.35M | 417.85M | 389.31M | 377.10M | 403.74M | 418.38M |
|
Accounts Payables
|
12.95M | | | | 14.60M | | | | 12.65M | 9.02M | 9.85M | 9.67M | 15.06M | 20.79M | 19.43M | 16.03M | 22.60M | 24.00M | 26.63M | 25.46M | 24.89M | 18.46M | 20.55M | 19.38M | 21.75M | 19.93M | 20.12M | 18.43M | 11.25M | 15.30M | 11.20M | 9.51M |
|
Notes Payables
|
| | | | 2.00M | 5.00M | 5.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
12.95M | | | | 16.60M | 5.00M | 5.00M | 4.00M | 12.65M | 9.02M | 9.85M | 9.67M | 15.06M | 20.79M | 19.43M | 16.03M | 22.60M | 24.00M | 26.63M | 25.46M | 24.89M | 18.46M | 20.55M | 19.38M | 21.75M | 19.93M | 20.12M | 18.43M | 11.25M | 15.30M | 11.20M | 9.51M |
|
Accumulated Expenses
|
3.79M | | | | 3.51M | | | | 3.02M | 3.37M | 7.04M | 6.68M | 10.37M | 21.08M | 28.82M | 22.33M | 14.17M | 15.66M | 17.56M | 14.86M | 13.06M | 14.39M | 19.38M | 15.89M | 15.08M | 12.02M | 13.30M | 12.41M | 8.97M | 15.03M | 14.34M | 10.12M |
|
Other Accumulated Expenses
|
| | | | | | | | 2.19M | | | | 6.62M | 2.41M | 4.75M | 2.52M | 4.90M | 1.55M | 1.58M | 2.21M | 3.22M | 1.73M | 1.68M | 2.53M | 5.38M | 2.56M | 2.34M | 1.69M | 1.05M | 1.02M | 0.85M | 7.38M |
|
Short term Debt
|
2.62M | | | | 3.41M | 3.45M | 3.44M | 3.42M | 3.42M | 4.00M | 4.00M | 3.00M | 10.17M | 10.43M | 10.89M | 10.34M | 11.42M | 10.59M | 10.06M | 9.45M | 9.65M | 9.50M | 9.37M | 9.28M | 9.13M | 8.87M | 8.68M | 8.65M | 8.14M | 5.00M | 7.90M | 4.84M |
|
Current Leases
|
0.07M | | | | 0.87M | | 0.91M | 0.93M | 0.88M | 0.72M | 1.74M | 1.71M | 1.13M | 1.14M | 1.13M | 1.06M | 0.96M | 0.87M | 1.44M | 1.96M | 1.97M | 1.97M | 1.75M | 1.96M | 2.11M | 2.24M | 2.35M | 2.49M | 1.06M | 2.55M | 1.11M | 1.13M |
|
Current Taxes
|
-0.25M | | | | 0.07M | | | | 0.53M | | | | 4.52M | 2.83M | 1.76M | 2.27M | | | 0.98M | 0.97M | | | | | 0.03M | 0.05M | | | 0.05M | 1.67M | 5.39M | 8.54M |
|
Total Current Liabilities
|
19.44M | | | | 23.60M | 24.76M | 25.47M | 23.94M | 22.03M | 20.54M | 25.04M | 23.38M | 72.28M | 58.69M | 66.79M | 59.02M | 64.31M | 73.51M | 80.85M | 78.79M | 72.22M | 65.94M | 71.78M | 68.89M | 72.16M | 72.67M | 68.20M | 62.62M | 62.22M | 54.56M | 51.82M | 56.41M |
|
Capital Leases
|
0.18M | | | | 0.10M | | | | 0.03M | 0.04M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
35.76M | | | | 32.26M | 31.61M | 30.79M | 29.91M | 28.97M | 28.16M | 28.35M | 27.79M | 53.91M | 55.87M | 54.58M | 52.72M | 50.42M | 49.75M | 47.62M | 44.85M | 43.82M | 42.53M | 41.62M | 39.81M | 38.92M | 37.22M | 35.74M | 34.60M | 32.42M | 34.38M | 31.21M | 29.75M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 16.43M | 16.27M | 16.12M | 15.73M | 16.16M | 16.13M | 16.22M | 15.24M | 15.67M | 15.63M | 10.36M | 10.61M | 9.95M | 9.62M | 9.86M | 10.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.92M | | 1.61M | 2.61M |
|
Non-Current Deferred Tax Liability
|
4.83M | | | | 1.92M | 5.81M | 2.26M | 0.21M | 1.87M | 1.15M | 1.73M | 2.21M | 18.06M | 16.79M | 18.29M | 19.00M | 18.66M | 21.26M | 17.19M | 18.64M | 19.76M | 19.06M | 19.14M | 18.99M | 23.73M | 23.55M | 23.58M | 23.95M | 19.94M | 19.21M | 19.80M | 20.16M |
|
Operating Leases
|
| | | | 4.54M | 3.52M | 3.20M | 2.97M | 2.69M | 4.24M | 2.75M | 2.46M | 2.86M | 2.55M | 2.28M | 7.04M | 6.71M | 6.37M | 6.38M | 8.22M | 7.79M | 7.31M | 11.82M | 11.80M | 11.34M | 10.53M | 9.71M | 9.45M | 4.20M | 7.93M | 3.65M | 3.46M |
|
Other Non-Current Liabilities
|
1.10M | | | | 1.05M | 1.13M | 1.21M | 1.24M | 1.36M | 1.10M | 1.32M | 1.44M | 1.63M | 1.77M | 1.90M | 1.90M | 1.97M | 2.08M | 1.65M | 1.60M | 1.71M | 1.83M | 1.93M | 1.87M | 1.90M | 2.04M | 2.09M | 2.25M | 2.20M | 3.06M | 3.08M | 3.24M |
|
Total Non-Current Liabilities
|
60.20M | | | | 2.69M | 65.71M | 61.72M | 57.03M | 55.59M | 54.12M | 57.89M | 55.86M | 147.12M | 133.91M | 141.95M | 137.79M | 140.10M | 150.88M | 152.05M | 150.50M | 143.58M | 134.84M | 144.34M | 139.49M | 146.15M | 143.98M | 137.23M | 130.64M | 123.15M | 116.09M | 106.47M | 109.78M |
|
Total Liabilities
|
61.30M | | | | 57.02M | 66.84M | 62.93M | 58.27M | 56.95M | 55.22M | 59.21M | 57.30M | 148.75M | 135.68M | 143.85M | 139.69M | 142.07M | 152.95M | 153.70M | 152.10M | 145.29M | 136.67M | 146.27M | 141.36M | 148.05M | 146.02M | 139.31M | 132.89M | 125.35M | 119.15M | 109.55M | 113.02M |
|
Total Debt
|
38.38M | | | | 35.67M | 35.06M | 34.23M | 33.34M | 32.39M | 32.16M | 32.35M | 30.79M | 64.08M | 66.30M | 65.47M | 63.06M | 61.84M | 60.33M | 57.68M | 54.30M | 53.47M | 52.03M | 50.99M | 49.09M | 48.06M | 46.08M | 44.42M | 43.25M | 40.56M | 39.38M | 39.10M | 34.59M |
|
Common Equity
|
66.89M | | | | 84.43M | 92.27M | 111.16M | 111.10M | 126.46M | 138.37M | 138.73M | 186.53M | 205.28M | 346.89M | 343.54M | 382.98M | 408.40M | 406.56M | 364.47M | 343.46M | 303.83M | 323.16M | 326.61M | 321.10M | 300.27M | 296.79M | 272.68M | 274.35M | 254.00M | 248.34M | 284.34M | 295.37M |
|
Shareholder's Equity
|
66.89M | | | | 84.43M | 92.27M | 111.16M | 111.10M | 126.46M | 138.37M | 138.73M | 186.53M | 205.28M | 346.89M | 343.54M | 382.98M | 408.40M | 406.56M | 364.47M | 343.46M | 303.83M | 323.16M | 326.61M | 321.10M | 300.27M | 296.79M | 272.68M | 274.35M | 254.00M | 248.34M | 284.34M | 295.37M |
|
Liabilities and Shareholders Equity
|
142.34M | | | | 141.45M | 175.70M | 197.06M | 188.15M | 183.41M | 193.60M | 197.94M | 243.83M | 354.03M | 482.57M | 487.38M | 522.67M | 566.91M | 575.78M | 534.29M | 511.29M | 465.29M | 475.96M | 489.10M | 477.70M | 463.99M | 458.44M | 425.35M | 417.85M | 389.31M | 377.10M | 403.74M | 418.38M |
|
Retained Earnings
|
39.27M | | | | 21.93M | 41.52M | 51.40M | 46.33M | 24.25M | 28.44M | 28.32M | 28.84M | 35.86M | 28.48M | 23.96M | 24.70M | 26.78M | 20.26M | -16.29M | -25.04M | -74.37M | -81.00M | -82.38M | -83.68M | -109.17M | -109.02M | -132.57M | -136.39M | -145.02M | -151.72M | -125.22M | -115.00M |
|
Treasury Shares
|
| | | | | | | | 0.74M | 0.69M | 0.69M | 1.41M | 0.87M | 0.63M | 428.00 | 0.54M | 0.23M | 0.07M | 0.07M | | 0.03M | 0.03M | 0.03M | 0.02M | | | 0.31M | 0.31M | 0.70M | 0.70M | 2.68M | 3.13M |