|
Cash & Equivalents
|
1.84M | 1.88M | 21.48M | 0.11M | 6.23M | 20.98M | 5.37M | 0.21M | 0.47M | 3.78M | 1.06M | 1.08M | 0.36M | 0.61M |
|
Cash & Current Investments
|
1.84M | 1.88M | 21.48M | 0.11M | 6.23M | 20.98M | 5.37M | 0.21M | 0.47M | 3.78M | 1.06M | 1.08M | 0.36M | 0.61M |
|
Receivables - Net
|
| 33.93M | 40.20M | 33.80M | 9.40M | 10.34M | 20.76M | 38.04M | 40.66M | 31.88M | 29.95M | 20.73M | 20.67M | 32.93M |
|
Receivables - Other
|
| 0.96M | | | | | | | | | | | 0.19M | 0.02M |
|
Receivables
|
| 34.89M | 40.20M | 33.80M | 9.40M | 10.34M | 20.76M | 38.04M | 40.66M | 31.88M | 29.95M | 20.73M | 20.86M | 32.95M |
|
Raw Materials
|
| 0.21M | 0.91M | 0.02M | | | | | | | | | | |
|
Work In Process
|
| 0.23M | 0.10M | | | | | | | | | | | |
|
Finished Goods
|
| 18.44M | 32.95M | 37.40M | 49.84M | 40.77M | 50.90M | | | | | | | |
|
Inventory
|
| 18.89M | 33.96M | 37.42M | 36.58M | 38.53M | 48.92M | 71.63M | 66.39M | 68.23M | 78.56M | 90.01M | 58.78M | 59.15M |
|
Prepaid Assets
|
| 5.30M | 8.09M | 9.81M | 8.03M | 4.77M | 6.52M | 9.63M | 6.72M | 6.70M | 5.80M | 3.52M | 5.00M | 3.90M |
|
Current Assets
|
| 199.79M | 103.73M | 81.14M | 60.23M | 74.61M | 81.57M | 119.52M | 114.24M | 110.58M | 115.37M | 115.33M | 84.80M | 96.58M |
|
Buildings
|
| 9.37M | 15.36M | 27.64M | 38.45M | | | | | | | | | |
|
Construction in Progress
|
| 0.22M | 1.20M | 3.37M | 4.72M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 6.99M | 13.62M | 28.35M | 37.77M | 42.95M | 31.61M | 29.32M | 25.27M | 17.74M | 17.12M | 10.48M | 6.97M | 7.38M |
|
Long-Term Investments
|
| | | | | | | | | | | | 26.15M | 23.46M |
|
Goodwill
|
110.69M | 110.69M | 63.75M | 63.75M | 63.75M | 41.44M | 41.44M | 2.13M | 9.46M | 31.97M | 31.97M | 31.97M | 31.97M | |
|
Intangibles
|
| 113.82M | 113.82M | 113.82M | 113.82M | 113.82M | 113.82M | 155.44M | 155.44M | 155.44M | 155.44M | 146.31M | | |
|
Goodwill & Intangibles
|
110.69M | 224.51M | 177.57M | 177.57M | 177.57M | 155.25M | 155.25M | 157.57M | 164.90M | 187.41M | 187.41M | 178.28M | 31.97M | |
|
Long-Term Deferred Tax
|
| 1.28M | 123.01M | 95.77M | 89.28M | | 0.38M | 0.20M | 0.10M | | | | | |
|
Other Non-Current Assets
|
| 141.36M | | 3.55M | 3.49M | 2.79M | 2.44M | 3.94M | 5.08M | 4.17M | 4.25M | 2.58M | 2.25M | 4.11M |
|
Non-Current Assets
|
| 242.33M | 310.61M | 297.51M | 303.33M | 164.87M | 152.96M | 177.52M | 248.06M | 222.36M | 221.85M | 188.01M | 140.35M | 126.16M |
|
Assets
|
| 442.12M | 414.34M | 378.65M | 363.57M | 239.48M | 234.53M | 297.03M | 362.30M | 332.94M | 337.23M | 303.35M | 225.15M | 222.74M |
|
Accounts Payables
|
| 18.48M | 23.85M | 29.12M | 28.72M | 37.02M | 22.56M | 40.26M | 43.08M | 40.22M | 46.72M | 49.40M | 31.68M | 35.09M |
|
Notes Payables
|
| 79.78M | | | | | | 17.65M | | | | | | |
|
Payables
|
| 98.26M | 23.85M | 29.12M | 28.72M | 37.02M | 22.56M | 57.91M | 43.08M | 40.22M | 46.72M | 49.40M | 31.68M | 35.09M |
|
Accumulated Expenses
|
| 11.15M | 5.42M | 7.38M | 5.75M | 3.43M | 6.71M | 6.93M | 9.62M | 4.23M | 6.24M | 4.30M | 3.97M | 8.71M |
|
Other Accumulated Expenses
|
| 1.28M | 9.06M | 27.99M | 37.17M | 9.99M | 7.91M | 11.63M | 14.19M | 15.69M | 13.23M | 15.02M | 8.98M | 13.72M |
|
Short term Debt
|
| 79.78M | | | | | 8.00M | 17.65M | 2.75M | | 2.62M | 3.50M | | |
|
Current Leases
|
| | | | | | | | 20.64M | 22.09M | 22.70M | 20.89M | 16.80M | 16.02M |
|
Total Current Liabilities
|
| 190.05M | 38.33M | 64.49M | 71.65M | 50.44M | 45.18M | 79.22M | 90.28M | 82.22M | 91.52M | 93.11M | 61.43M | 73.55M |
|
Non-Current Debt
|
| 391.43M | 170.00M | 84.45M | 57.62M | 48.30M | 40.68M | 42.34M | 48.68M | 84.48M | 88.87M | 108.08M | 43.95M | 19.16M |
|
Non-Current Deffered Revenue
|
| | 3.44M | 11.68M | 14.96M | 16.89M | 15.63M | 17.18M | | | | | | |
|
Liabilities from Discontinued Operations
|
| 407.35M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 14.56M | 3.44M | | | | | | | 1.69M | 6.07M | 8.93M | 4.91M | 0.63M |
|
Operating Leases
|
| | | | | | | | 90.21M | 97.14M | 94.37M | 72.10M | 67.70M | 87.18M |
|
Other Non-Current Liabilities
|
| | 169.01M | 146.06M | 140.84M | 137.83M | 58.27M | 59.05M | 2.35M | 1.20M | 0.63M | 0.87M | | 0.46M |
|
Total Non-Current Liabilities
|
| | -169.01M | -146.06M | -140.84M | -137.83M | -58.27M | -59.05M | -2.35M | -1.20M | -0.63M | -0.87M | | -0.46M |
|
Total Debt
|
| 471.22M | 170.00M | 84.45M | 57.62M | 48.30M | 48.68M | 59.99M | 51.43M | 84.48M | 91.49M | 111.58M | 43.95M | 19.16M |
|
Common Equity
|
-743.02M | -561.26M | 33.55M | 71.97M | 78.50M | -13.98M | 74.77M | 99.25M | 130.78M | 66.21M | 55.78M | 20.26M | 47.15M | 41.76M |
|
Shareholder's Equity
|
-743.02M | -561.26M | 33.55M | 71.97M | 78.50M | -13.98M | 74.77M | 99.25M | 130.78M | 66.21M | 55.78M | 20.26M | 47.15M | 41.76M |
|
Liabilities and Shareholders Equity
|
| 442.12M | 414.34M | 378.65M | 363.57M | 239.48M | 234.53M | 297.03M | 362.30M | 332.94M | 337.23M | 303.35M | 225.15M | 222.74M |
|
Retained Earnings
|
| -947.88M | -975.30M | -939.58M | -934.48M | -1097.14M | -1038.62M | -1036.19M | -1006.38M | -1072.03M | -1084.73M | -1123.08M | -1097.63M | -1116.68M |
|
Treasury Shares
|
| | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.50M | 0.68M | 0.37M | 0.63M | 0.55M | 0.47M | 0.37M |