|
Cash & Equivalents
|
214.49M | 197.21M | 282.38M | 351.58M | 212.14M | 121.33M |
|
Short-term Investments
|
5.38M | 6.66M | 7.42M | 7.13M | 10.02M | 9.77M |
|
Cash & Current Investments
|
219.88M | 203.88M | 289.80M | 358.70M | 222.16M | 131.11M |
|
Receivables - Net
|
59.46M | 69.50M | 87.36M | 111.29M | 118.51M | 84.60M |
|
Receivables - Other
|
30.85M | 23.83M | 27.26M | 1.94M | | |
|
Receivables
|
90.31M | 93.33M | 114.61M | 113.23M | 118.51M | 84.60M |
|
Raw Materials
|
| | | 15.05M | 9.55M | 7.35M |
|
Work In Process
|
| | | 98.84M | 110.24M | 127.65M |
|
Finished Goods
|
| | | 37.42M | 42.52M | 48.91M |
|
Inventory
|
127.23M | 87.50M | 86.16M | 151.30M | 162.30M | 183.91M |
|
Prepaid Assets
|
9.01M | 18.37M | 14.99M | 23.26M | 33.58M | 36.66M |
|
Current Assets
|
448.22M | 430.56M | 511.69M | 665.83M | 572.21M | 483.04M |
|
Property, Plant & Equipment (Net)
|
332.33M | 192.39M | 210.03M | 263.10M | 321.18M | 302.92M |
|
Long-Term Investments
|
| 26.66M | 27.67M | 27.27M | 26.73M | 31.70M |
|
Goodwill
|
1.28M | 20.11M | 20.01M | 27.69M | 202.47M | 202.47M |
|
Intangibles
|
19.96M | 36.37M | 35.97M | 76.98M | 311.99M | 322.66M |
|
Goodwill & Intangibles
|
21.24M | 56.47M | 55.98M | 104.68M | 514.47M | 525.14M |
|
Long-Term Deferred Tax
|
7.22M | 26.97M | 17.97M | 50.36M | 54.50M | 68.53M |
|
Other Non-Current Assets
|
8.81M | 25.97M | 47.61M | 69.23M | 51.65M | 49.34M |
|
Non-Current Assets
|
369.60M | 317.11M | 380.93M | 263.10M | 321.18M | 302.92M |
|
Assets
|
817.82M | 747.68M | 892.62M | 1,181.15M | 1,530.60M | 1,420.96M |
|
Accounts Payables
|
4.49M | 78.93M | 65.46M | 94.89M | 71.13M | 60.08M |
|
Notes Payables
|
43.00M | | | | | |
|
Payables
|
47.49M | 78.93M | 65.46M | 94.89M | 71.13M | 60.08M |
|
Accumulated Expenses
|
| | | 40.48M | 26.23M | 19.55M |
|
Short term Debt
|
| | | | 3.93M | 1.42M |
|
Current Leases
|
| | 3.71M | 4.49M | 5.26M | 5.49M |
|
Current Taxes
|
| | | 5.62M | 3.48M | 0.23M |
|
Total Current Liabilities
|
150.11M | 116.67M | 104.22M | 165.32M | 117.91M | 112.26M |
|
Non-Current Debt
|
25.00M | 25.00M | 25.00M | 25.00M | 249.61M | 344.70M |
|
Pension
|
| | | 8.03M | 9.07M | 10.00M |
|
Minority Interest
|
0.95M | 1.12M | 1.16M | 1.19M | 1.28M | 1.54M |
|
Operating Leases
|
| | 12.75M | 13.05M | 16.40M | 16.88M |
|
Other Non-Current Liabilities
|
15.88M | 19.13M | 15.29M | 10.97M | 14.96M | 16.02M |
|
Total Non-Current Liabilities
|
167.81M | 141.67M | 141.97M | 203.37M | 383.92M | 473.84M |
|
Total Liabilities
|
183.69M | 160.81M | 157.26M | 214.34M | 398.89M | 489.86M |
|
Total Debt
|
25.00M | 25.00M | 25.00M | 25.00M | 253.54M | 346.13M |
|
Common Equity
|
634.13M | 586.87M | 735.36M | 966.82M | 1,131.72M | 931.10M |
|
Shareholder's Equity
|
634.13M | 586.87M | 735.36M | 966.82M | 1,131.72M | 931.10M |
|
Liabilities and Shareholders Equity
|
817.82M | 747.68M | 892.62M | 1,181.15M | 1,530.60M | 1,420.96M |
|
Retained Earnings
|
194.35M | -11.87M | 122.96M | 310.31M | 463.01M | -53.59M |
|
Treasury Shares
|
| 2.07M | 1.70M | 2.75M | 2.43M | 2.33M |