|
Cash & Equivalents
|
50.21M | 53.59M | 67.83M | 66.07M | 72.35M | 67.46M | 88.20M | 73.69M | 92.64M | 126.35M | 156.10M | 144.30M | 151.61M |
|
Short-term Investments
|
| 1.32M | 1.50M | 1.28M | 1.39M | 4.16M | 2.83M | 11.68M | 12.98M | 10.32M | 19.66M | 112.51M | 70.04M |
|
Cash & Current Investments
|
50.21M | 54.91M | 69.32M | 67.36M | 73.74M | 71.61M | 91.03M | 85.36M | 105.62M | 136.67M | 175.76M | 256.81M | 221.65M |
|
Receivables - Net
|
| 24.59M | 22.85M | 33.23M | 26.78M | 36.00M | 52.16M | 45.38M | 66.00M | 78.80M | 88.80M | 114.94M | 136.29M |
|
Receivables - Other
|
| | | | | | | | | | 0.40M | | 0.20M |
|
Receivables
|
| 24.59M | 22.85M | 33.23M | 26.78M | 36.00M | 52.16M | 45.38M | 66.00M | 78.80M | 89.20M | 114.94M | 136.49M |
|
Raw Materials
|
| | | 29.90M | 36.21M | 19.97M | 30.15M | 59.23M | 47.05M | 41.85M | 47.61M | 50.08M | 81.51M |
|
Work In Process
|
| | | 26.08M | 22.27M | 22.47M | 30.27M | 35.55M | 37.26M | 33.30M | 37.09M | 30.82M | 32.81M |
|
Finished Goods
|
| | | 14.68M | 21.28M | 21.17M | 8.90M | 15.72M | 12.52M | 17.66M | 18.89M | 24.93M | 39.42M |
|
Inventory
|
| 75.67M | 82.97M | 70.67M | 79.75M | 63.61M | 69.32M | 110.50M | 96.83M | 92.81M | 103.58M | 105.83M | 153.74M |
|
Current Deferred Tax Assets
|
| 16.10M | 19.53M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.03M | 3.68M | 4.44M | 3.27M | 9.75M | 5.49M | 9.54M | 6.78M | 7.27M | 7.56M | 9.06M | 18.21M |
|
Current Assets
|
| 172.97M | 198.00M | 175.93M | 184.10M | 187.78M | 220.34M | 255.24M | 279.68M | 318.12M | 378.32M | 489.60M | 534.07M |
|
Buildings
|
| 58.90M | 67.76M | | | | | | | | | | |
|
Construction in Progress
|
| 15.69M | 25.07M | | | | | | | | | | |
|
Land & Improvements
|
| 5.80M | 7.02M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 116.62M | 138.29M | 142.16M | 152.94M | 180.54M | 210.42M | 233.86M | 260.06M | 244.24M | 238.27M | 282.75M | 297.35M |
|
Long-Term Investments
|
| | | | | | | | 1.60M | 3.98M | 4.50M | 14.69M | 11.00M |
|
Goodwill
|
| 0.28M | 4.47M | 3.73M | 3.98M | 4.46M | 3.95M | 3.63M | 3.94M | 3.31M | 3.13M | 3.22M | 3.05M |
|
Intangibles
|
| 30.50M | 30.59M | | | | | | 29.20M | 29.20M | 29.20M | 29.20M | 29.20M |
|
Goodwill & Intangibles
|
| 60.00M | 64.28M | 63.51M | 76.37M | 73.36M | 72.32M | 45.18M | 45.75M | 45.01M | 43.84M | 626.80M | 628.60M |
|
Long-Term Deferred Tax
|
| 6.12M | 6.93M | 27.44M | 31.00M | 28.95M | 30.62M | 25.87M | 24.98M | 22.40M | 38.53M | 53.25M | 71.12M |
|
Other Non-Current Assets
|
| 2.88M | 3.59M | 4.70M | 9.39M | 8.66M | 9.92M | 11.16M | 5.25M | 16.66M | 20.86M | 25.91M | 25.99M |
|
Non-Current Assets
|
| 116.62M | 138.29M | 214.20M | 243.64M | 263.29M | 293.22M | 253.55M | 280.71M | 271.49M | 264.57M | 315.64M | 344.63M |
|
Assets
|
| 338.75M | 389.37M | 390.14M | 427.74M | 451.07M | 513.56M | 586.97M | 631.24M | 671.53M | 741.99M | 1,512.91M | 1,577.47M |
|
Accounts Payables
|
| 20.38M | 10.16M | 13.87M | 47.55M | 57.55M | 87.42M | 77.05M | 95.50M | 89.55M | 84.24M | 93.37M | 157.06M |
|
Payables
|
| 20.38M | 10.16M | 13.87M | 47.55M | 57.55M | 87.42M | 77.05M | 95.50M | 89.55M | 84.24M | 93.37M | 157.06M |
|
Accumulated Expenses
|
| 9.16M | 13.14M | 16.73M | 27.61M | 40.93M | 56.09M | 51.99M | 71.15M | 67.33M | 63.74M | 67.93M | 126.54M |
|
Short term Debt
|
| 22.10M | 7.59M | 10.93M | 5.37M | 6.31M | 18.23M | 7.74M | 12.26M | 2.20M | 3.05M | 0.44M | 0.23M |
|
Current Leases
|
| | | | | | | 3.17M | 3.36M | 2.98M | 3.00M | 3.91M | 6.80M |
|
Current Taxes
|
| 2.85M | 3.12M | 3.08M | 7.71M | 3.33M | 1.19M | 2.04M | 1.08M | 9.08M | 4.57M | 1.61M | 9.66M |
|
Current Deferred Revenue
|
| 0.64M | 14.01M | 0.64M | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 1.19M | | | | | | | | | | |
|
Total Current Liabilities
|
| 65.40M | 62.59M | 59.95M | 60.62M | 67.19M | 106.83M | 90.01M | 112.20M | 103.81M | 94.86M | 225.41M | 173.76M |
|
Capital Leases
|
| 1.26M | 1.02M | 0.80M | 1.61M | 1.36M | 1.05M | | | | | | |
|
Non-Current Debt
|
| 10.07M | 36.11M | 30.16M | 32.36M | 40.84M | 31.98M | 39.39M | 34.19M | 74.78M | 72.84M | 589.58M | 601.63M |
|
Non-Current Deffered Revenue
|
| 2.62M | 1.98M | 1.34M | 0.10M | | | | | | | | |
|
Minority Interest
|
| | | | | | 31.92M | 46.16M | 46.42M | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.15M | 5.84M | | 1.46M | 1.36M | 1.03M | 0.87M | 0.74M | 0.53M | 0.14M | | |
|
Operating Leases
|
| | | | | | | 16.32M | 17.46M | 24.70M | 23.69M | 29.72M | 41.88M |
|
Other Non-Current Liabilities
|
| | 0.50M | 1.91M | 3.21M | 7.06M | 8.94M | 9.43M | 13.21M | 15.65M | 14.56M | 22.72M | 20.95M |
|
Total Non-Current Liabilities
|
| | 107.01M | 92.72M | 95.27M | 110.28M | 140.26M | 150.01M | 169.30M | 210.35M | 198.76M | 850.77M | 824.23M |
|
Total Liabilities
|
| 87.20M | 107.51M | 94.63M | 98.48M | 117.34M | 149.20M | 159.44M | 182.51M | 226.01M | 213.33M | 873.49M | 845.17M |
|
Total Debt
|
| 32.17M | 43.70M | 41.10M | 37.72M | 47.16M | 50.21M | 47.13M | 46.45M | 76.98M | 75.89M | 590.01M | 601.86M |
|
Common Equity
|
233.44M | 251.54M | 281.86M | 295.51M | 326.52M | 333.74M | 364.36M | 427.53M | 448.72M | 445.52M | 528.66M | 639.42M | 732.30M |
|
Shareholder's Equity
|
233.44M | 251.54M | 281.86M | 295.51M | 326.52M | 333.74M | 364.36M | 427.53M | 448.72M | 445.52M | 528.66M | 639.42M | 732.30M |
|
Liabilities and Shareholders Equity
|
| 338.75M | 389.37M | 390.14M | 427.74M | 451.07M | 513.56M | 586.97M | 631.24M | 671.53M | 741.99M | 1,512.91M | 1,577.47M |
|
Treasury Shares
|
| | 0.03M | 0.74M | 0.76M | 1.91M | 1.41M | 1.12M | 1.37M | -8.73M | -10.00M | -11.32M | -13.23M |
|
Retained Earnings
|
| 73.81M | 63.11M | 60.32M | 70.86M | 72.64M | 67.48M | 116.37M | 117.77M | 180.34M | 271.72M | 409.27M | 568.79M |