|
Cash & Equivalents
|
45.02M | 45.74M | 46.88M | 44.99M | 46.29M | 30.75M | 78.89M | 70.79M | 133.41M | 177.99M | 139.88M | 203.48M | 294.92M | 185.59M | 167.30M | 123.51M |
|
Short-term Investments
|
4.92M | 0.11M | | | | | | | | | | | | 246.57M | 338.85M | 447.83M |
|
Cash & Current Investments
|
49.94M | 45.85M | 46.88M | 44.99M | 46.29M | 30.75M | 78.89M | 70.79M | 133.41M | 177.99M | 139.88M | 203.48M | 294.92M | 432.17M | 506.15M | 571.34M |
|
Receivables - Net
|
19.09M | 57.89M | 35.48M | 25.15M | 36.99M | 43.18M | 36.87M | 50.65M | 75.30M | 78.73M | 84.57M | 86.86M | 104.41M | 169.77M | 218.42M | 203.15M |
|
Receivables
|
19.09M | 57.89M | 35.48M | 25.15M | 36.99M | 43.18M | 36.87M | 50.65M | 75.30M | 78.73M | 84.57M | 86.86M | 104.41M | 169.77M | 218.42M | 203.15M |
|
Raw Materials
|
| | 85.83M | 72.01M | 56.94M | 65.72M | 72.07M | 80.50M | 82.31M | 91.88M | 95.87M | 100.25M | 133.78M | 187.31M | 231.20M | 227.14M |
|
Work In Process
|
| | 25.64M | 12.25M | 27.46M | 22.36M | 29.22M | 14.12M | 31.65M | 23.86M | 32.13M | 33.87M | 43.16M | 35.07M | 45.37M | 34.49M |
|
Finished Goods
|
| | 8.55M | 15.97M | 11.38M | 15.98M | 8.12M | 19.23M | 6.58M | 13.27M | 12.37M | 26.95M | 18.04M | 20.02M | 29.91M | 20.59M |
|
Inventory
|
114.56M | 109.65M | 120.02M | 100.23M | 95.79M | 104.06M | 109.41M | 113.85M | 120.54M | 129.00M | 140.36M | 161.08M | 194.98M | 242.41M | 306.48M | 282.23M |
|
Current Deferred Tax Assets
|
4.63M | 4.72M | | | 5.30M | 5.63M | | -0.20M | | | | | | | | |
|
Prepaid Assets
|
10.02M | 15.35M | 10.06M | 5.06M | 6.24M | 6.70M | 4.79M | 5.51M | 9.77M | 11.05M | 11.68M | 19.37M | 24.93M | 33.30M | 49.40M | 60.47M |
|
Current Assets
|
193.61M | 228.63M | 212.03M | 175.22M | 184.91M | 185.13M | 229.96M | 240.73M | 339.77M | 396.77M | 375.68M | 470.79M | 619.25M | 877.64M | 1,079.99M | 1,123.61M |
|
Property, Plant & Equipment (Net)
|
40.87M | 38.59M | 37.20M | 34.41M | 32.01M | 30.46M | 30.03M | 30.84M | 36.17M | 41.15M | 25.33M | 29.84M | 34.97M | 39.66M | 53.97M | 53.78M |
|
Long-Term Deferred Tax
|
| | | | 149.30M | 141.60M | 124.20M | 1.06M | 83.15M | 71.94M | 68.06M | 57.85M | 35.45M | 31.70M | 53.43M | 68.28M |
|
Other Non-Current Assets
|
13.88M | 13.54M | 19.90M | 12.52M | 15.81M | 12.05M | 14.86M | 22.74M | 22.40M | 31.67M | 44.65M | 40.30M | 34.33M | 33.79M | 40.58M | 50.59M |
|
Non-Current Assets
|
57.00M | 50.97M | 55.47M | 44.19M | 44.90M | 40.30M | 42.06M | 52.52M | 56.80M | 70.98M | 68.08M | 68.30M | 66.97M | 69.90M | 90.90M | 98.95M |
|
Assets
|
250.60M | 280.87M | 269.25M | 222.16M | 233.55M | 227.65M | 281.78M | 302.23M | 488.22M | 548.44M | 548.09M | 624.62M | 753.24M | 1,013.64M | 1,281.97M | 1,348.78M |
|
Accounts Payables
|
9.68M | 36.71M | 19.55M | 10.17M | 19.45M | 21.61M | 19.85M | 25.00M | 32.64M | 35.95M | 25.34M | 24.01M | 38.02M | 62.35M | 54.40M | 46.93M |
|
Payables
|
9.68M | 36.71M | 19.55M | 10.17M | 19.45M | 21.61M | 19.85M | 25.00M | 32.64M | 35.95M | 25.34M | 24.01M | 38.02M | 62.35M | 54.40M | 46.93M |
|
Accumulated Expenses
|
9.27M | 2.56M | 3.56M | 1.70M | 1.32M | 1.35M | 9.06M | 5.14M | 20.95M | 19.22M | 7.63M | 24.56M | 30.73M | 35.54M | 31.45M | 25.54M |
|
Other Accumulated Expenses
|
3.55M | 4.41M | 4.65M | 3.93M | 4.57M | 3.40M | 4.09M | 4.59M | 5.12M | 5.03M | 7.64M | 8.95M | 12.64M | 12.94M | 12.83M | 26.02M |
|
Short term Debt
|
| | | | 0.47M | 14.53M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.40M | 0.76M | 0.98M | 1.23M | 1.51M | 1.34M |
|
Current Taxes
|
| | 0.49M | 0.28M | 0.42M | 0.20M | 0.14M | 0.24M | 0.27M | 0.46M | 0.29M | 0.65M | 0.89M | 4.30M | 6.16M | |
|
Current Deferred Revenue
|
| 13.86M | 10.79M | 6.42M | 4.39M | 6.78M | 7.86M | 10.34M | 18.14M | 22.58M | 29.25M | 21.22M | 68.44M | 154.78M | 210.88M | 138.17M |
|
Curent Deferred Tax Liability
|
| | | | | | | -0.50M | | | | | | | | |
|
Total Current Liabilities
|
29.76M | 68.13M | 47.47M | 29.78M | 35.46M | 52.10M | 44.37M | 47.73M | 79.29M | 85.00M | 68.66M | 84.43M | 150.14M | 248.13M | 285.13M | 207.52M |
|
Capital Leases
|
| | | | | | | | | 47.76M | 48.15M | 47.39M | 46.41M | 45.19M | 43.67M | 42.33M |
|
Non-Current Debt
|
| | | | 14.53M | | 47.59M | 47.59M | 47.71M | 47.76M | | | | | | |
|
Non-Current Deffered Revenue
|
0.56M | 2.42M | 1.49M | 0.46M | 0.32M | 0.45M | 0.68M | 0.67M | 1.96M | 3.07M | 4.65M | 1.84M | 7.98M | 31.31M | 46.21M | 43.50M |
|
Pension
|
| | | 4.52M | 4.05M | | | | | | | | 4.70M | 3.52M | 3.20M | |
|
Other Non-Current Liabilities
|
3.88M | 4.76M | 5.73M | 5.84M | 7.24M | 6.75M | 5.39M | 4.79M | 5.64M | 4.28M | 7.20M | 9.36M | 9.74M | 21.76M | 42.07M | 42.64M |
|
Total Non-Current Liabilities
|
-3.88M | -4.76M | 48.96M | 30.24M | 50.31M | 52.55M | 92.63M | 95.99M | 128.97M | 135.82M | 121.46M | 133.66M | 204.54M | 324.62M | 375.01M | 293.35M |
|
Total Liabilities
|
| | 54.69M | 36.08M | 57.55M | 59.30M | 98.02M | 100.78M | 134.61M | 140.10M | 128.67M | 143.02M | 214.28M | 346.38M | 417.08M | 335.99M |
|
Total Debt
|
| | | | 15.00M | 14.53M | 47.59M | 47.59M | 47.71M | 47.76M | | | | | | |
|
Common Equity
|
216.40M | 205.57M | 214.56M | 186.08M | 169.51M | 161.86M | 183.76M | 201.46M | 353.61M | 408.34M | 419.43M | 481.60M | 538.96M | 667.26M | 864.88M | 1,012.79M |
|
Shareholder's Equity
|
216.40M | 205.57M | 214.56M | 186.08M | 169.51M | 161.86M | 183.76M | 201.46M | 353.61M | 408.34M | 419.43M | 481.60M | 538.96M | 667.26M | 864.88M | 1,012.79M |
|
Liabilities and Shareholders Equity
|
250.60M | 280.87M | 269.25M | 222.16M | 233.55M | 227.65M | 281.78M | 302.23M | 488.22M | 548.44M | 548.09M | 624.62M | 753.24M | 1,013.64M | 1,281.97M | 1,348.78M |
|
Treasury Shares
|
0.60M | 0.23M | 0.12M | 0.12M | 0.12M | 0.12M | 0.03M | 30.00 | 617.00 | 0.82M | 1.05M | 0.36M | 1.14M | 0.89M | 0.54M | 0.54M |
|
Retained Earnings
|
275.95M | -293.52M | -288.44M | -322.48M | -339.62M | -357.38M | -342.70M | -331.70M | -204.75M | -157.26M | -140.23M | -91.97M | -22.72M | 118.89M | 319.51M | 470.32M |
|
Preferred Shares
|
0.10M | 0.11M | | | | | | | | | | | | | | |