|
Cash & Equivalents
|
14.95M | 22.71M | 10.92M | 7.38M | 54.63M | 21.20M | 18.56M | 17.90M | 17.91M | 16.62M | 31.91M | 40.41M | 29.76M | 13.78M | 4.76M | 9.29M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 6.56M | 9.14M |
|
Cash & Current Investments
|
14.95M | 22.71M | 10.92M | 7.38M | 54.63M | 21.20M | 18.56M | 17.90M | 17.91M | 16.62M | 31.91M | 40.41M | 29.76M | 13.78M | 11.31M | 18.43M |
|
Receivables - Net
|
| 30.94M | 36.31M | 46.12M | 61.08M | 88.89M | 95.28M | 109.42M | 132.63M | 182.31M | 148.00M | 93.06M | 107.44M | 147.79M | 172.11M | 191.45M |
|
Receivables - Other
|
| | 3.14M | 1.93M | 2.86M | 89.18M | 95.59M | 110.02M | 133.59M | 183.79M | 151.56M | 96.27M | 110.62M | 150.42M | 181.30M | 54.17M |
|
Receivables
|
| 30.94M | 39.45M | 48.05M | 63.94M | 178.07M | 190.87M | 219.43M | 266.23M | 366.10M | 299.56M | 189.33M | 218.06M | 298.21M | 353.41M | 245.62M |
|
Raw Materials
|
| | | 28.80M | 48.62M | 57.80M | | | | | | | | | | |
|
Work In Process
|
| | | 8.96M | 15.02M | 28.49M | | | | | | | | | | |
|
Finished Goods
|
| | | 10.86M | 21.63M | 28.76M | | | | | | | | | | |
|
Inventory
|
| 37.76M | 40.09M | 48.62M | 85.27M | 115.05M | 115.47M | 116.60M | 150.20M | 138.69M | 145.79M | 157.06M | 157.58M | 187.98M | 191.80M | 199.74M |
|
Current Deferred Tax Assets
|
| 3.56M | 3.21M | 4.97M | 5.29M | 7.76M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.17M | 5.63M | 1.57M | 5.06M | 12.92M | 20.66M | 11.16M | 14.59M | 17.20M | 15.85M | 26.42M | 45.09M | 15.74M | 14.56M | 16.56M |
|
Current Assets
|
| 97.14M | 92.31M | 108.01M | 211.20M | 245.82M | 249.97M | 255.07M | 315.33M | 374.17M | 343.08M | 316.95M | 339.86M | 365.29M | 389.78M | 426.17M |
|
Buildings
|
| 18.77M | 22.76M | 37.05M | 45.55M | 74.75M | 78.99M | 79.19M | 81.87M | | | | | | | |
|
Construction in Progress
|
| 1.56M | 7.70M | 1.46M | 1.53M | 4.76M | 3.28M | 8.18M | 9.76M | | | | | | | |
|
Land & Improvements
|
| 1.64M | 2.82M | 5.42M | 6.74M | 10.01M | 11.14M | 11.11M | 11.24M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 30.87M | 41.12M | 53.54M | 70.90M | 116.32M | 124.74M | 122.81M | 125.83M | 120.86M | 112.50M | 106.68M | 95.24M | 90.66M | 85.44M | 80.69M |
|
Goodwill
|
| 7.61M | 17.18M | 21.92M | 101.00M | 100.15M | 115.37M | 115.21M | 125.64M | 124.95M | 144.97M | 58.28M | 58.28M | 58.17M | 58.21M | 58.06M |
|
Intangibles
|
| 5.04M | 14.00M | 23.19M | 113.97M | 94.99M | 108.28M | 98.10M | 153.49M | 133.38M | 127.29M | 109.89M | 94.32M | 79.28M | 65.42M | 52.48M |
|
Goodwill & Intangibles
|
| 12.65M | 31.18M | 45.11M | 214.97M | 195.14M | 223.65M | 213.31M | 279.14M | 258.33M | 272.26M | 168.17M | 152.60M | 137.45M | 123.63M | 110.53M |
|
Long-Term Deferred Tax
|
| 6.88M | 7.04M | 9.02M | | 20.34M | 19.61M | | | | | | | | | |
|
Other Non-Current Assets
|
| 3.34M | 3.25M | 2.98M | 5.47M | 5.63M | 10.89M | 13.15M | 15.66M | 21.27M | 31.27M | 9.00M | 5.27M | 8.61M | 7.04M | 7.76M |
|
Non-Current Assets
|
| 53.75M | 82.59M | 103.98M | 280.07M | 317.09M | 359.28M | 349.27M | 420.63M | 400.47M | 439.63M | 302.80M | 269.28M | 249.74M | 244.01M | 222.59M |
|
Assets
|
| 150.89M | 174.91M | 211.99M | 491.27M | 562.91M | 609.24M | 604.34M | 735.96M | 774.64M | 782.72M | 619.75M | 609.14M | 615.03M | 633.79M | 648.76M |
|
Accounts Payables
|
| 10.58M | 10.56M | 10.59M | 25.25M | 27.90M | 27.14M | 25.07M | 41.85M | 50.66M | 35.84M | 26.45M | 34.86M | 64.19M | 61.13M | 42.96M |
|
Payables
|
| 10.58M | 10.56M | 10.59M | 25.25M | 27.90M | 27.14M | 25.07M | 41.85M | 50.66M | 35.84M | 26.45M | 34.86M | 64.19M | 61.13M | 42.96M |
|
Accumulated Expenses
|
| 7.09M | 11.57M | 10.23M | 16.21M | 19.71M | 24.04M | 24.74M | 24.89M | 31.73M | 22.48M | 16.29M | 19.61M | 15.59M | 22.04M | 33.41M |
|
Other Accumulated Expenses
|
| 2.93M | 2.31M | | 0.30M | 33.47M | 35.76M | 35.69M | 38.75M | 47.77M | 48.70M | 20.42M | 27.39M | 23.91M | 21.02M | 81.00M |
|
Short term Debt
|
| 5.31M | 5.29M | 9.27M | 12.28M | 2.80M | 2.58M | 2.64M | 2.69M | 1.87M | 0.22M | | | 4.50M | 9.00M | |
|
Current Leases
|
| | | | | | | | | | 4.52M | 5.00M | 6.78M | 4.44M | 5.07M | 4.70M |
|
Current Taxes
|
| | | | 1.32M | 1.90M | 0.20M | 0.06M | 0.26M | 0.31M | 1.08M | 1.02M | 2.62M | 6.41M | 3.04M | 6.68M |
|
Current Deferred Revenue
|
| | | 12.29M | 20.75M | 45.05M | 38.76M | 23.17M | 19.61M | 26.88M | 31.36M | 24.57M | 27.36M | 32.57M | 22.89M | 28.17M |
|
Curent Deferred Tax Liability
|
| | | | 0.97M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 31.29M | 33.48M | 47.97M | 85.24M | 109.22M | 104.23M | 86.56M | 102.89M | 128.09M | 120.64M | 93.74M | 118.61M | 151.61M | 143.33M | 156.15M |
|
Non-Current Debt
|
| 33.26M | 27.97M | 20.71M | 188.04M | 180.21M | 167.21M | 145.48M | 269.08M | 232.11M | 188.00M | 173.00M | 163.00M | 159.50M | 159.24M | 168.67M |
|
Pension
|
| 6.26M | 7.76M | 15.24M | 14.55M | 21.58M | 20.93M | 22.14M | 26.03M | 22.69M | 27.25M | 32.44M | 31.20M | 26.60M | 29.29M | 24.09M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.91M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 24.23M | 20.94M | 33.87M | 32.81M | 19.67M | 20.70M | 22.37M | 16.79M | 17.61M | 13.32M | 16.51M | 14.72M |
|
Operating Leases
|
| | | | | | | | | | 25.56M | 21.64M | 18.80M | 14.38M | 29.45M | 20.51M |
|
Other Non-Current Liabilities
|
| 2.86M | 10.59M | 2.93M | 7.70M | 2.79M | 1.67M | 1.41M | 2.91M | 1.92M | 33.01M | 30.66M | 26.28M | 25.58M | 26.73M | 47.34M |
|
Total Non-Current Liabilities
|
| 70.81M | 61.45M | 83.93M | 312.06M | 331.94M | 307.34M | 265.48M | 403.12M | 386.09M | 360.85M | 318.72M | 326.25M | 349.53M | 357.54M | 345.33M |
|
Total Liabilities
|
| 73.67M | 72.04M | 86.86M | 319.76M | 334.73M | 309.02M | 266.89M | 406.03M | 388.01M | 393.86M | 349.37M | 352.53M | 375.11M | 384.27M | 392.67M |
|
Total Debt
|
| 38.58M | 33.26M | 29.98M | 200.32M | 183.01M | 169.79M | 148.12M | 271.77M | 233.98M | 188.22M | 173.00M | 163.00M | 164.00M | 168.23M | 168.67M |
|
Common Equity
|
50.10M | 65.05M | 86.62M | 106.89M | 134.12M | 190.25M | 257.17M | 305.51M | 325.19M | 376.57M | 428.58M | 270.37M | 256.60M | 239.92M | 249.52M | 256.10M |
|
Shareholder's Equity
|
50.10M | 65.05M | 86.62M | 106.89M | 134.12M | 190.25M | 257.17M | 305.51M | 325.19M | 376.57M | 428.58M | 270.37M | 256.60M | 239.92M | 249.52M | 256.10M |
|
Liabilities and Shareholders Equity
|
| 150.89M | 174.91M | 211.99M | 491.27M | 562.91M | 609.24M | 604.34M | 735.96M | 774.64M | 782.72M | 619.75M | 609.14M | 615.03M | 633.79M | 648.76M |
|
Treasury Shares
|
| 0.53M | 0.53M | | | | | 0.52M | 1.15M | | 3.53M | 3.81M | 3.81M | 3.15M | 2.83M | 2.69M |
|
Retained Earnings
|
50.10M | 65.05M | 86.62M | 106.89M | 134.12M | 190.25M | 257.17M | 305.51M | 325.19M | 376.57M | 428.58M | 312.80M | 287.23M | 240.36M | 209.75M | -3.86M |