|
Cash & Equivalents
|
134.35M | 139.31M | 214.49M | 215.58M | 202.00M | 157.65M | 197.21M | 221.93M | 248.58M | 259.21M | 282.38M | 286.56M | 293.59M | 334.31M | 351.58M | 353.41M | 370.01M | 214.31M | 212.14M | 173.14M | 188.75M | 138.45M | 121.33M | 129.11M | 117.49M |
|
Short-term Investments
|
| | 5.38M | | 6.35M | 6.52M | 6.66M | 7.70M | 7.11M | 7.50M | 7.42M | 9.71M | 9.69M | 9.82M | 7.13M | 8.91M | 8.42M | 9.43M | 10.02M | 11.04M | 10.29M | 10.51M | 9.77M | 10.27M | 9.32M |
|
Cash & Current Investments
|
134.35M | 139.31M | 219.88M | 215.58M | 208.35M | 164.17M | 203.88M | 229.63M | 255.68M | 266.70M | 289.80M | 296.27M | 303.28M | 344.13M | 358.70M | 362.32M | 378.43M | 223.74M | 222.16M | 184.18M | 199.04M | 148.96M | 131.11M | 139.38M | 126.81M |
|
Receivables - Net
|
| | 59.46M | | 57.93M | 67.33M | 69.50M | 77.84M | 73.97M | 76.23M | 87.36M | 91.55M | 86.67M | 97.22M | 111.29M | 121.51M | 118.95M | 114.32M | 118.51M | 63.36M | 76.98M | 83.81M | 84.60M | 89.38M | 105.77M |
|
Receivables - Other
|
| | 30.85M | | 16.78M | 20.15M | 23.83M | 23.66M | 23.85M | 28.30M | 27.26M | 30.11M | 32.53M | 31.07M | 1.94M | 3.75M | 3.75M | 3.75M | | 3.75M | | | | | |
|
Receivables
|
| | 90.31M | | 74.71M | 87.49M | 93.33M | 101.50M | 97.82M | 104.54M | 114.61M | 121.66M | 119.20M | 128.29M | 113.23M | 125.26M | 122.70M | 118.07M | 118.51M | 67.11M | 76.98M | 83.81M | 84.60M | 89.38M | 105.77M |
|
Raw Materials
|
| | | | | | | | | | | | | | 15.05M | | 12.28M | 13.97M | 9.55M | 8.70M | 8.51M | 9.75M | 7.35M | 7.31M | 7.36M |
|
Work In Process
|
| | | | | | | | | | | | | | 98.84M | | 114.77M | 107.04M | 110.24M | 116.92M | 118.16M | 126.32M | 127.65M | 131.97M | 129.30M |
|
Finished Goods
|
| | | | | | | | | | | | | | 37.42M | | 46.05M | 44.55M | 42.52M | 50.28M | 49.98M | 57.07M | 48.91M | 34.52M | 34.03M |
|
Inventory
|
| | 127.23M | | 104.80M | 94.02M | 87.50M | 82.36M | 78.04M | 78.86M | 86.16M | 88.93M | 98.43M | 119.58M | 151.30M | 174.17M | 173.09M | 165.55M | 162.30M | 175.90M | 176.65M | 193.14M | 183.91M | 173.80M | 170.68M |
|
Prepaid Assets
|
| | 9.01M | | 16.59M | 31.48M | 18.37M | 12.12M | 13.07M | 16.20M | 14.99M | 18.86M | 19.23M | 22.03M | 23.26M | 38.38M | 39.94M | 41.98M | 33.58M | 33.65M | 38.64M | 36.04M | 36.66M | 27.05M | 40.32M |
|
Current Assets
|
| | 448.22M | | 407.22M | 378.53M | 430.56M | 452.53M | 445.91M | 469.19M | 511.69M | 529.03M | 545.49M | 619.95M | 665.83M | 700.30M | 714.90M | 549.50M | 572.21M | 490.28M | 523.56M | 495.63M | 483.04M | 447.08M | 469.46M |
|
Property, Plant & Equipment (Net)
|
| | 332.33M | | 217.90M | 214.37M | 192.39M | 196.99M | 198.07M | 207.71M | 210.03M | 214.81M | 219.24M | 232.08M | 263.10M | 285.20M | 312.05M | 325.82M | 321.18M | 319.76M | 325.05M | 320.98M | 302.92M | 305.19M | 300.44M |
|
Long-Term Investments
|
| | | | 25.03M | 26.66M | 26.66M | 26.94M | 27.17M | 27.46M | 27.67M | 26.81M | 25.78M | 27.97M | 27.27M | 26.98M | 25.47M | 25.97M | 26.73M | 26.27M | 30.19M | 30.91M | 31.70M | 30.87M | 28.54M |
|
Goodwill
|
| | 1.28M | | 20.26M | 20.25M | 20.11M | 20.12M | 20.09M | 20.04M | 20.01M | 19.95M | 28.04M | 28.23M | 27.69M | 28.05M | 27.71M | 214.71M | 202.47M | 202.29M | 203.15M | 203.33M | 202.47M | 203.33M | 203.47M |
|
Intangibles
|
| | 19.96M | | 36.27M | 36.42M | 36.37M | 36.30M | 36.13M | 35.98M | 35.97M | 36.14M | 52.27M | 53.13M | 76.98M | 51.97M | 79.20M | 326.45M | 311.99M | 313.13M | 314.71M | 315.45M | 322.66M | 323.56M | 324.77M |
|
Goodwill & Intangibles
|
| | 21.24M | | 56.53M | 56.67M | 56.47M | 56.42M | 56.22M | 56.03M | 55.98M | 56.09M | 80.31M | 81.36M | 104.68M | 80.02M | 106.91M | 541.15M | 514.47M | 515.43M | 517.86M | 518.77M | 525.14M | 526.88M | 528.24M |
|
Long-Term Deferred Tax
|
| | 7.22M | | 6.86M | 23.19M | 26.97M | 20.27M | 20.13M | 20.94M | 17.97M | 25.50M | 33.79M | 46.26M | 50.36M | 58.68M | 68.39M | 79.42M | 54.50M | 59.59M | 61.84M | 65.40M | 68.53M | 73.84M | 72.95M |
|
Other Non-Current Assets
|
| | 8.81M | | 14.78M | 12.48M | 25.97M | 26.30M | 38.69M | 48.08M | 47.61M | 53.55M | 50.89M | 52.33M | 69.23M | 54.71M | 57.38M | 48.94M | 51.65M | 54.80M | 59.23M | 44.08M | 49.34M | 51.82M | 40.50M |
|
Non-Current Assets
|
| | 369.60M | | 372.48M | 333.37M | 317.11M | 344.36M | 357.34M | 382.23M | 380.93M | 397.08M | 434.32M | 464.11M | 263.10M | 533.79M | 570.04M | 1,015.80M | 321.18M | 958.61M | 968.56M | 946.11M | 302.92M | 942.12M | 914.87M |
|
Assets
|
| | 817.82M | | 779.70M | 711.90M | 747.68M | 796.89M | 803.25M | 851.42M | 892.62M | 926.11M | 979.80M | 1,084.07M | 1,181.15M | 1,234.09M | 1,284.94M | 1,565.30M | 1,530.60M | 1,448.89M | 1,492.12M | 1,441.74M | 1,420.96M | 1,389.21M | 1,384.33M |
|
Accounts Payables
|
| | 4.49M | | 64.93M | 66.78M | 78.93M | 76.77M | 52.05M | 59.26M | 65.46M | 68.95M | 63.94M | 77.80M | 94.89M | 76.69M | 63.39M | 69.95M | 71.13M | 58.70M | 57.20M | 52.35M | 60.08M | 64.83M | 68.31M |
|
Notes Payables
|
| | 43.00M | | 33.00M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 47.49M | | 97.93M | 66.78M | 78.93M | 76.77M | 52.05M | 59.26M | 65.46M | 68.95M | 63.94M | 77.80M | 94.89M | 76.69M | 63.39M | 69.95M | 71.13M | 58.70M | 57.20M | 52.35M | 60.08M | 64.83M | 68.31M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 40.48M | | | | 26.23M | | | | 19.55M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 3.96M | 3.93M | 1.41M | 5.47M | 1.37M | 1.42M | 1.53M | 1.55M |
|
Current Leases
|
| | | | | | | 3.46M | 3.52M | 3.34M | 3.71M | 3.66M | 3.48M | 3.83M | 4.49M | 5.01M | 5.20M | 5.49M | 5.26M | 5.18M | 5.54M | 5.41M | 5.49M | 5.81M | 5.78M |
|
Current Taxes
|
| | | | | | | | | | | | | | 5.62M | | | | 3.48M | | | | 0.23M | | |
|
Total Current Liabilities
|
| | 150.11M | | 122.94M | 89.12M | 116.67M | 119.03M | 88.42M | 100.84M | 104.22M | 111.80M | 112.75M | 137.23M | 165.32M | 153.54M | 134.24M | 120.19M | 117.91M | 105.54M | 124.01M | 100.91M | 112.26M | 120.69M | 120.66M |
|
Non-Current Debt
|
| | 25.00M | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 250.46M | 249.61M | 202.59M | 396.06M | 374.73M | 344.70M | 310.79M | 286.13M |
|
Pension
|
| | | | | | | | | | | | | | 8.03M | | | | 9.07M | | | | 10.00M | | |
|
Minority Interest
|
| | 0.95M | | 1.04M | 1.09M | 1.12M | 1.13M | 1.13M | 1.17M | 1.16M | 1.12M | 1.09M | 1.18M | 1.19M | 1.18M | 1.20M | 1.25M | 1.28M | 1.26M | 1.39M | 1.38M | 1.54M | 1.60M | 1.65M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 4.14M | 4.44M | | | | 27.74M | | | | | | | |
|
Operating Leases
|
| | | | | | | 17.69M | 17.32M | 16.25M | 12.75M | 11.89M | 10.87M | 11.36M | 13.05M | 16.38M | 16.00M | 16.32M | 16.40M | 16.05M | 17.67M | 16.59M | 16.88M | 16.95M | 15.23M |
|
Other Non-Current Liabilities
|
| | 15.88M | | 21.25M | 20.86M | 19.13M | 19.24M | 19.49M | 16.83M | 15.29M | 14.06M | 11.16M | 11.48M | 10.97M | 11.40M | 11.40M | 15.10M | 14.96M | 14.88M | 15.67M | 15.08M | 16.02M | 16.52M | 16.47M |
|
Total Non-Current Liabilities
|
| | 167.81M | | 122.94M | 114.12M | 141.67M | 158.26M | 127.21M | 138.75M | 141.97M | 148.70M | 152.76M | 178.02M | 203.37M | 194.93M | 175.25M | 414.71M | 383.92M | 324.17M | 537.74M | 492.24M | 473.84M | 448.43M | 422.03M |
|
Total Liabilities
|
| | 183.69M | | 144.19M | 134.98M | 160.81M | 177.51M | 146.70M | 155.58M | 157.26M | 162.75M | 163.93M | 189.51M | 214.34M | 206.32M | 186.65M | 429.81M | 398.89M | 339.05M | 553.41M | 507.31M | 489.86M | 464.95M | 438.50M |
|
Total Debt
|
| | 25.00M | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 254.42M | 253.54M | 204.00M | 401.53M | 376.10M | 346.13M | 312.32M | 287.69M |
|
Common Equity
|
604.34M | 616.49M | 634.13M | 623.93M | 635.51M | 576.92M | 586.87M | 619.38M | 656.55M | 695.84M | 735.36M | 763.36M | 815.88M | 894.56M | 966.82M | 1,027.77M | 1,098.29M | 1,135.49M | 1,131.72M | 1,109.84M | 938.71M | 934.43M | 931.10M | 924.26M | 945.83M |
|
Shareholder's Equity
|
604.34M | 616.49M | 634.13M | 623.93M | 635.51M | 576.92M | 586.87M | 619.38M | 656.55M | 695.84M | 735.36M | 763.36M | 815.88M | 894.56M | 966.82M | 1,027.77M | 1,098.29M | 1,135.49M | 1,131.72M | 1,109.84M | 938.71M | 934.43M | 931.10M | 924.26M | 945.83M |
|
Liabilities and Shareholders Equity
|
| | 817.82M | | 779.70M | 711.90M | 747.68M | 796.89M | 803.25M | 851.42M | 892.62M | 926.11M | 979.80M | 1,084.07M | 1,181.15M | 1,234.09M | 1,284.94M | 1,565.30M | 1,530.60M | 1,448.89M | 1,492.12M | 1,441.74M | 1,420.96M | 1,389.21M | 1,384.33M |
|
Retained Earnings
|
| | 194.35M | | 208.76M | -10.17M | -11.87M | 31.22M | 64.41M | 97.34M | 122.96M | 133.21M | 183.82M | 248.34M | 310.31M | 371.17M | 436.78M | 470.13M | 463.01M | 445.34M | -31.93M | -38.79M | -53.59M | -66.82M | -60.30M |
|
Treasury Shares
|
| | | | | 2.07M | 2.07M | 0.34M | 0.34M | 0.15M | 1.70M | 0.12M | 0.12M | 0.02M | 2.75M | 3.28M | 3.25M | 2.43M | 2.43M | 2.68M | 38.77M | 38.77M | 2.33M | 3.28M | 3.19M |