|
Cash & Equivalents
|
24.14M | 31.68M | 42.98M | 68.46M | 58.30M | 73.44M | 84.55M | 79.89M | 102.60M | 108.70M | 107.00M | 63.30M | 57.00M |
|
Short-term Investments
|
172.47M | 157.48M | 159.35M | 160.48M | 105.76M | 46.92M | 34.40M | 43.19M | 16.13M | 3.25M | 33.24M | 3.13M | 0.40M |
|
Cash & Current Investments
|
196.60M | 189.16M | 202.33M | 228.94M | 164.06M | 120.36M | 118.95M | 123.08M | 118.73M | 111.95M | 140.24M | 66.43M | 57.40M |
|
Receivables - Net
|
68.04M | 70.89M | 76.13M | 79.67M | 85.81M | 88.50M | 71.92M | 92.35M | 144.15M | 99.39M | 90.53M | 98.83M | 158.74M |
|
Receivables - Other
|
4.10M | 3.96M | 9.74M | 16.25M | 18.25M | 33.30M | 19.32M | 15.90M | 26.58M | 36.70M | 16.57M | 21.53M | 11.23M |
|
Receivables
|
72.14M | 74.86M | 85.87M | 95.93M | 104.06M | 121.80M | 91.24M | 108.24M | 170.73M | 136.08M | 107.10M | 120.36M | 169.97M |
|
Raw Materials
|
| 43.90M | 44.59M | 47.05M | 44.09M | 34.83M | 34.22M | 40.46M | 44.19M | 45.33M | 36.99M | 47.03M | 74.71M |
|
Work In Process
|
| 2.87M | 3.95M | 3.26M | 3.48M | 3.75M | 2.89M | 4.00M | 1.94M | 1.64M | 1.08M | 0.78M | 2.14M |
|
Finished Goods
|
| 27.51M | 39.26M | 51.06M | 42.53M | 47.37M | 54.42M | 60.65M | 76.42M | 52.88M | 60.23M | 77.66M | 63.04M |
|
Inventory
|
45.67M | 74.27M | 87.80M | 101.38M | 90.11M | 85.95M | 91.53M | 105.12M | 122.54M | 99.85M | 98.31M | 125.46M | 139.89M |
|
Current Deferred Tax Assets
|
8.60M | 10.62M | 12.12M | 13.05M | 17.08M | 17.09M | 18.92M | | | | | | |
|
Prepaid Assets
|
2.79M | 3.27M | 3.12M | 4.15M | 4.33M | 5.89M | 10.14M | 16.46M | 17.28M | 10.74M | 7.89M | 8.29M | 9.30M |
|
Current Assets
|
325.82M | 354.91M | 391.24M | 443.45M | 379.64M | 351.09M | 311.86M | 352.90M | 413.11M | 355.43M | 320.31M | 317.42M | 376.32M |
|
Buildings
|
| 68.48M | 68.48M | 68.48M | 68.48M | 68.30M | 68.30M | 68.30M | 68.30M | 68.18M | 68.16M | 68.17M | 68.16M |
|
Land & Improvements
|
| 4.26M | 4.26M | 4.26M | 4.26M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M |
|
Property, Plant & Equipment (Net)
|
74.31M | 73.99M | 75.30M | 80.25M | 76.74M | 74.83M | 73.23M | 84.47M | 85.08M | 80.64M | 68.09M | 62.40M | 55.77M |
|
Long-Term Investments
|
162.17M | 418.64M | 491.36M | 493.21M | 414.99M | 327.57M | 198.03M | 176.10M | 130.26M | 108.82M | 94.49M | 80.13M | 70.61M |
|
Goodwill
|
| | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 7.11M | 6.97M | 6.97M | 6.97M |
|
Intangibles
|
| | | | | | | | 4.66M | 33.18M | 27.82M | 23.47M | 19.29M |
|
Goodwill & Intangibles
|
| | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 8.15M | 40.29M | 34.79M | 30.44M | 26.26M |
|
Long-Term Deferred Tax
|
| | 8.35M | 10.26M | 9.62M | 17.69M | 37.02M | 38.04M | 23.43M | 37.19M | 7.56M | 9.87M | 9.08M |
|
Other Non-Current Assets
|
2.17M | 1.92M | 7.13M | 13.48M | 11.18M | 10.94M | 9.28M | 12.23M | 9.06M | 5.67M | 19.88M | 25.43M | 30.97M |
|
Non-Current Assets
|
238.65M | 337.06M | 75.30M | 80.20M | 76.70M | 74.80M | 73.20M | 84.50M | 85.10M | 80.60M | 68.10M | 62.40M | 55.80M |
|
Assets
|
564.46M | 691.97M | 817.51M | 883.66M | 789.90M | 738.69M | 632.90M | 667.24M | 669.09M | 628.03M | 545.12M | 525.68M | 569.02M |
|
Accounts Payables
|
25.78M | 22.79M | 29.40M | 42.17M | 48.28M | 56.41M | 48.67M | 77.34M | 60.63M | 60.05M | 44.87M | 49.93M | 102.49M |
|
Payables
|
25.78M | 22.79M | 29.40M | 42.17M | 48.28M | 56.41M | 48.67M | 77.34M | 60.63M | 60.05M | 44.87M | 49.93M | 102.49M |
|
Accumulated Expenses
|
7.63M | 12.12M | 13.52M | 15.02M | 14.04M | 13.86M | 12.86M | 20.43M | 15.95M | 14.75M | 13.89M | 15.26M | 14.90M |
|
Short term Debt
|
| | | | | | | | | 1.00M | 24.60M | | |
|
Current Taxes
|
3.02M | | 3.17M | 1.21M | 5.00M | 14.90M | 2.40M | | 3.94M | 12.52M | 3.51M | 1.30M | 6.56M |
|
Current Deferred Revenue
|
7.14M | 10.14M | 9.96M | 35.33M | 22.20M | 22.76M | 16.61M | 16.33M | 13.07M | 17.94M | 11.96M | 14.09M | 17.74M |
|
Total Current Liabilities
|
47.77M | 49.96M | 61.93M | 105.47M | 102.31M | 119.01M | 92.64M | 126.53M | 106.82M | 118.01M | 112.71M | 94.19M | 155.36M |
|
Non-Current Debt
|
47.75M | 47.50M | 46.50M | 46.00M | 46.20M | 28.80M | 27.90M | 26.80M | 25.60M | 24.60M | | | |
|
Non-Current Deffered Revenue
|
| | 4.87M | 22.38M | 14.64M | 10.95M | 7.96M | 6.33M | 4.56M | 18.26M | 21.70M | 25.87M | 31.38M |
|
Pension
|
| | | | 2.58M | 10.17M | | | | 13.10M | 15.90M | 18.70M | 11.40M |
|
Non-Current Deferred Tax Liability
|
5.04M | 10.35M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 3.27M |
|
Other Non-Current Liabilities
|
11.39M | 11.84M | 12.08M | 17.41M | 22.14M | 30.92M | 24.24M | 28.05M | 34.21M | 2.50M | 8.38M | 7.12M | 1.23M |
|
Total Non-Current Liabilities
|
100.56M | 107.81M | 113.31M | 173.84M | 163.15M | 158.76M | 128.51M | 159.67M | 136.97M | 179.25M | 156.31M | 145.61M | 210.68M |
|
Total Liabilities
|
111.95M | 119.65M | 125.38M | 191.25M | 185.29M | 189.68M | 152.74M | 187.72M | 171.18M | 181.75M | 164.69M | 152.74M | 211.91M |
|
Total Debt
|
47.75M | 47.50M | 46.50M | 46.00M | 46.20M | 28.80M | 27.90M | 26.80M | 25.60M | 25.60M | 24.60M | | |
|
Common Equity
|
452.51M | 572.32M | 692.13M | 692.41M | 604.61M | 549.01M | 480.16M | -12.19M | 497.91M | 446.28M | 380.43M | 372.94M | 357.10M |
|
Shareholder's Equity
|
452.51M | 572.32M | 692.13M | 692.41M | 604.61M | 549.01M | 480.16M | -12.19M | 497.91M | 446.28M | 380.43M | 372.94M | 357.10M |
|
Liabilities and Shareholders Equity
|
564.46M | 691.97M | 817.51M | 883.66M | 789.90M | 738.69M | 632.90M | 667.24M | 669.09M | 628.03M | 545.12M | 525.68M | 569.02M |
|
Treasury Shares
|
0.76M | 0.73M | 1.11M | 1.79M | 5.61M | 3.67M | 3.97M | 1.41M | 31.17M | 31.90M | 31.64M | 31.28M | 30.59M |
|
Retained Earnings
|
17.85M | 26.95M | 13.10M | 11.27M | 10.75M | -0.07M | -8.97M | 921.94M | 922.18M | 883.98M | 806.70M | 781.81M | 740.82M |