|
Cash & Equivalents
|
46.43M | 77.25M | 114.78M | 144.74M | 208.75M | 50.29M | 84.80M | 38.64M | 40.42M | 54.27M | 65.67M | 84.57M | 103.24M | 66.56M | 64.45M | 49.52M |
|
Short-term Investments
|
| | | | | | | | | | | | | 5.99M | | |
|
Cash & Current Investments
|
46.43M | 77.25M | 114.78M | 144.74M | 208.75M | 50.29M | 84.80M | 38.64M | 40.42M | 54.27M | 65.67M | 84.57M | 103.24M | 72.55M | 64.45M | 49.52M |
|
Receivables - Net
|
| 32.05M | 34.43M | 42.00M | 39.39M | 71.98M | 60.48M | 83.25M | 91.23M | 99.55M | 93.44M | 98.21M | 117.41M | 131.58M | 125.28M | 119.66M |
|
Receivables - Other
|
| | | | | | | 9.32M | 6.19M | 3.21M | 4.84M | 2.81M | 10.50M | 8.82M | | |
|
Receivables
|
| 32.05M | 34.43M | 42.00M | 39.39M | 71.98M | 60.48M | 92.57M | 97.42M | 102.75M | 98.28M | 101.02M | 127.91M | 140.40M | 125.28M | 119.66M |
|
Raw Materials
|
| 7.11M | 7.46M | 8.98M | 8.45M | 19.82M | 16.79M | 20.75M | 20.52M | | | | | | | |
|
Work In Process
|
| 0.90M | 1.34M | 1.72M | 1.33M | 1.99M | 1.81M | 3.23M | 6.31M | | | | | | | |
|
Finished Goods
|
| 7.71M | 9.84M | 9.99M | 15.04M | 27.81M | 27.49M | 33.27M | 33.87M | | | | | | | |
|
Inventory
|
| 15.72M | 18.64M | 20.69M | 24.82M | 49.62M | 46.09M | 57.24M | 60.70M | 67.19M | 83.89M | 70.62M | 91.06M | 119.67M | 109.52M | 130.80M |
|
Current Deferred Tax Assets
|
| 0.55M | 0.56M | 0.59M | 0.89M | 1.39M | 0.81M | 0.71M | | | | | | | | |
|
Prepaid Assets
|
| 2.33M | 4.14M | 3.05M | 2.58M | 4.54M | 3.21M | 4.48M | 4.77M | 3.83M | 5.10M | 6.60M | 6.12M | 7.10M | 7.80M | 8.05M |
|
Current Assets
|
| 129.65M | 175.74M | 211.91M | 277.77M | 181.30M | 198.29M | 188.44M | 199.34M | 226.31M | 254.95M | 266.89M | 322.23M | 335.80M | 314.24M | 313.77M |
|
Property, Plant & Equipment (Net)
|
| 43.39M | 44.28M | 52.73M | 54.92M | 131.59M | 158.51M | 165.75M | 189.79M | 190.92M | 216.86M | 228.10M | 237.52M | 271.36M | 276.04M | 282.15M |
|
Goodwill
|
| 28.52M | 28.52M | 28.52M | 28.52M | 383.91M | 383.91M | 439.81M | 441.36M | 448.00M | 524.00M | 529.46M | 523.95M | 769.51M | 778.91M | 780.03M |
|
Intangibles
|
| 26.65M | 22.71M | 18.86M | 15.13M | 160.39M | 134.91M | 147.48M | 128.07M | 109.41M | 143.92M | 121.66M | 94.67M | 213.29M | 191.21M | 132.48M |
|
Goodwill & Intangibles
|
| 55.16M | 51.22M | 47.37M | 43.64M | 544.30M | 518.82M | 587.29M | 569.43M | 557.40M | 667.92M | 651.12M | 618.61M | 982.80M | 970.12M | 912.51M |
|
Other Non-Current Assets
|
| 0.42M | 0.47M | 0.54M | 0.54M | 4.34M | 4.06M | 7.13M | 5.07M | 6.72M | 8.62M | 11.33M | 11.67M | 15.12M | 16.95M | 17.32M |
|
Non-Current Assets
|
| 98.97M | 95.98M | 100.64M | 99.10M | 680.23M | 681.39M | 760.18M | 764.30M | 755.04M | 900.74M | 898.96M | 877.09M | 1,288.71M | 1,282.97M | 1,261.60M |
|
Assets
|
187.81M | 228.62M | 271.72M | 312.55M | 376.87M | 861.53M | 879.69M | 948.63M | 963.64M | 981.36M | 1,155.68M | 1,165.84M | 1,199.33M | 1,624.51M | 1,597.21M | 1,575.37M |
|
Accounts Payables
|
| 9.76M | 11.53M | 14.28M | 12.39M | 24.35M | 14.71M | 32.51M | 28.45M | 33.34M | 37.27M | 23.74M | 56.24M | 57.32M | 55.50M | 54.74M |
|
Dividends payables
|
| 4.31M | 5.24M | | 7.86M | 9.25M | 10.73M | 12.09M | 13.48M | 15.22M | 16.86M | 18.94M | 20.89M | 23.13M | 25.72M | 28.51M |
|
Payables
|
| 14.07M | 16.76M | 14.28M | 20.25M | 33.60M | 25.43M | 44.60M | 41.94M | 48.56M | 54.12M | 42.68M | 77.13M | 80.45M | 81.22M | 83.25M |
|
Accumulated Expenses
|
| 9.25M | 8.44M | 11.82M | 10.73M | 15.61M | 12.83M | 14.76M | 22.93M | 22.02M | 24.60M | 29.66M | 43.41M | 36.74M | 40.85M | 43.75M |
|
Short term Debt
|
| 1.48M | 1.39M | | | 35.00M | 35.00M | 35.00M | 35.00M | | 2.48M | | | | | |
|
Current Leases
|
| | | | | | | | | | 2.48M | 2.18M | 2.19M | 3.80M | 3.95M | 3.13M |
|
Current Taxes
|
| | | | | 2.17M | 2.73M | | | 0.44M | | | 1.33M | 2.28M | 4.97M | 4.47M |
|
Current Deferred Revenue
|
| | 0.04M | | 0.07M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 29.51M | 30.91M | 30.23M | 35.75M | 95.52M | 81.12M | 101.01M | 108.40M | 82.06M | 92.26M | 94.43M | 143.80M | 140.04M | 148.49M | 157.69M |
|
Capital Leases
|
| | | | | | | | | | | 2.47M | 2.30M | 2.21M | 1.94M | 1.75M |
|
Non-Current Debt
|
| 3.43M | 2.79M | 3.43M | 3.88M | 5.95M | 260.96M | 226.49M | 183.96M | 156.00M | 248.57M | 163.57M | 108.57M | 440.57M | 309.57M | 190.00M |
|
Non-Current Deferred Tax Liability
|
| 5.64M | 5.98M | 5.87M | 5.88M | 70.66M | 67.22M | 74.20M | 54.86M | 52.02M | 68.17M | 64.34M | 57.15M | 81.02M | 79.98M | 43.72M |
|
Operating Leases
|
| | | | | | | | | | 4.83M | 3.61M | 4.81M | 13.81M | 14.60M | 12.97M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 2.10M | 11.66M | 13.71M | 26.81M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 409.91M | 325.95M | 308.60M | 659.41M | | |
|
Total Liabilities
|
| 41.16M | 39.71M | 39.53M | 45.51M | 469.63M | 415.98M | 427.59M | 346.75M | 289.74M | 412.01M | 337.61M | 322.31M | 686.23M | 543.23M | 425.46M |
|
Total Debt
|
| 4.91M | 4.17M | 3.43M | 3.88M | 40.95M | 295.96M | 261.49M | 218.96M | 156.00M | 251.04M | 163.57M | 108.57M | 440.57M | 309.57M | 190.00M |
|
Common Equity
|
| 187.47M | 232.01M | 273.01M | 331.36M | 391.90M | 463.70M | 521.03M | 616.88M | 691.62M | 743.67M | 828.23M | 877.01M | 938.28M | 1,053.98M | 1,149.91M |
|
Shareholder's Equity
|
| 187.47M | 232.01M | 273.01M | 331.36M | 391.90M | 463.70M | 521.03M | 616.88M | 691.62M | 743.67M | 828.23M | 877.01M | 938.28M | 1,053.98M | 1,149.91M |
|
Liabilities and Shareholders Equity
|
187.81M | 228.62M | 271.72M | 312.55M | 376.87M | 861.53M | 879.69M | 948.63M | 963.64M | 981.36M | 1,155.68M | 1,165.84M | 1,199.33M | 1,624.51M | 1,597.21M | 1,575.37M |
|
Treasury Shares
|
0.42M | 0.36M | 0.35M | 0.26M | 0.17M | 0.13M | 0.15M | 0.10M | 0.07M | 0.08M | 0.14M | 0.16M | 0.17M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings
|
| 147.54M | 181.07M | 214.61M | 251.63M | 295.20M | 344.20M | 388.09M | 464.64M | 528.03M | 590.92M | 656.74M | 732.14M | 814.49M | 897.49M | 997.49M |