|
Cash & Equivalents
|
50.38M | 48.63M | 34.89M | 31.07M | 93.95M | 70.23M | 67.06M | 49.62M | 78.05M | 24.60M | 11.82M | 17.51M | 19.76M | 20.00M | 23.94M | 20.28M |
|
Short-term Investments
|
| 181.40M | 205.77M | 157.58M | 161.13M | 162.19M | 215.50M | 201.23M | 118.84M | 182.71M | 200.39M | 126.42M | 146.00M | 108.65M | 79.01M | 57.42M |
|
Cash & Current Investments
|
50.38M | 230.03M | 240.66M | 188.65M | 255.07M | 232.41M | 282.55M | 250.85M | 196.88M | 207.31M | 212.21M | 143.93M | 165.76M | 128.66M | 102.95M | 77.70M |
|
Receivables - Net
|
| 39.70M | 43.02M | 42.07M | 40.97M | 42.56M | 38.06M | 31.68M | 29.17M | 28.98M | 26.81M | 53.35M | 56.62M | 27.26M | 30.46M | 24.54M |
|
Receivables - Other
|
| | | | | | | | 16.86M | 15.98M | 15.24M | 9.61M | 9.00M | 10.55M | 10.91M | 10.85M |
|
Receivables
|
| 39.70M | 43.02M | 42.07M | 40.97M | 42.56M | 38.06M | 31.68M | 46.02M | 44.96M | 42.05M | 62.95M | 65.61M | 37.81M | 41.37M | 35.39M |
|
Inventory
|
| 144.03M | 130.38M | 140.74M | 150.86M | 137.55M | 141.10M | 145.68M | 121.53M | 119.58M | 115.36M | 84.12M | 124.91M | 112.06M | 98.60M | 110.74M |
|
Current Deferred Tax Assets
|
| 3.66M | 3.58M | 4.63M | 4.72M | 4.29M | | | | | | | | | | |
|
Prepaid Assets
|
| 3.20M | 6.16M | 10.18M | 6.69M | 10.98M | 7.32M | 15.63M | 22.32M | 11.75M | 5.24M | 5.84M | 5.27M | 6.68M | 7.78M | 7.41M |
|
Current Assets
|
| 425.44M | 429.13M | 390.21M | 446.75M | 454.45M | 472.05M | 443.81M | 372.48M | 370.59M | 362.80M | 290.55M | 355.67M | 277.67M | 243.06M | 223.19M |
|
Property, Plant & Equipment (Net)
|
| 99.77M | 115.44M | 134.23M | 141.13M | 135.18M | 138.30M | 126.39M | 109.37M | 94.30M | 88.67M | 72.55M | 63.08M | 70.38M | 64.02M | 60.33M |
|
Long-Term Deferred Tax
|
| | | | 1.37M | 3.36M | 10.28M | 13.77M | 12.57M | 11.21M | 8.64M | 5.68M | 9.31M | 9.21M | | |
|
Other Non-Current Assets
|
| 7.54M | 6.51M | 8.21M | 7.67M | 15.28M | 21.71M | 22.36M | 21.66M | 21.80M | 24.07M | 22.85M | 24.44M | 21.60M | 25.05M | 19.98M |
|
Non-Current Assets
|
| 31.74M | 42.27M | 73.31M | 78.16M | 153.83M | 170.29M | 25.84M | 143.60M | 127.32M | 322.18M | 300.90M | 278.10M | 275.47M | 243.75M | 229.18M |
|
Assets
|
| 457.18M | 471.40M | 463.53M | 524.91M | 608.28M | 642.34M | 469.65M | 516.08M | 497.91M | 684.98M | 591.45M | 633.77M | 553.14M | 486.82M | 452.36M |
|
Accounts Payables
|
| 103.90M | 94.07M | 99.25M | 111.51M | 111.67M | 113.15M | 105.25M | 82.61M | 84.28M | 68.44M | 73.77M | 109.55M | 91.96M | 87.82M | 88.64M |
|
Payables
|
| 103.90M | 94.07M | 99.25M | 111.51M | 111.67M | 113.15M | 105.25M | 82.61M | 84.28M | 68.44M | 73.77M | 109.55M | 91.96M | 87.82M | 88.64M |
|
Accumulated Expenses
|
| 35.32M | 37.58M | 43.77M | 45.76M | 48.40M | 52.89M | 61.31M | 52.83M | 45.66M | 47.10M | 40.79M | 40.37M | 41.34M | 37.40M | 41.72M |
|
Current Leases
|
| | | | | | | | | | 63.15M | 63.42M | 66.81M | 67.36M | 61.11M | 57.55M |
|
Current Taxes
|
| 11.86M | 15.14M | 14.29M | 14.86M | 14.26M | 1.36M | 2.28M | 0.68M | | 1.70M | 2.04M | 0.92M | 0.61M | | |
|
Total Current Liabilities
|
| 173.92M | 156.99M | 159.60M | 177.13M | 193.90M | 179.44M | 171.91M | 139.08M | 141.09M | 199.30M | 181.93M | 244.13M | 202.96M | 188.01M | 188.24M |
|
Non-Current Deferred Tax Liability
|
| 9.54M | 7.89M | 3.33M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 147.18M | 143.31M | 117.52M | 107.41M | 92.01M | 88.34M |
|
Other Non-Current Liabilities
|
| 15.29M | 19.53M | 24.48M | 28.68M | 34.18M | 50.24M | 50.51M | 50.64M | 39.98M | 21.98M | 19.70M | 17.91M | 16.18M | 14.47M | 13.48M |
|
Total Non-Current Liabilities
|
| 177.68M | 159.13M | 172.20M | 187.34M | 280.65M | 271.51M | 131.13M | 139.08M | 141.09M | 346.49M | 325.25M | 361.66M | 310.36M | 280.02M | 276.58M |
|
Total Liabilities
|
-232.42M | 192.97M | 178.66M | 196.68M | 216.01M | 314.83M | 321.75M | 181.64M | 189.72M | 181.07M | 368.46M | 344.95M | 379.57M | 326.55M | 294.50M | 290.06M |
|
Common Equity
|
232.42M | 264.22M | 292.74M | 266.84M | 308.89M | 293.45M | 320.59M | 288.01M | 326.35M | 316.84M | 316.51M | 246.50M | 254.20M | 226.59M | 192.32M | 162.30M |
|
Shareholder's Equity
|
232.42M | 264.22M | 292.74M | 266.84M | 308.89M | 293.45M | 320.59M | 288.01M | 326.35M | 316.84M | 316.51M | 246.50M | 254.20M | 226.59M | 192.32M | 162.30M |
|
Liabilities and Shareholders Equity
|
| 457.18M | 471.40M | 463.53M | 524.91M | 608.28M | 642.34M | 469.65M | 516.08M | 497.91M | 684.98M | 591.45M | 633.77M | 553.14M | 486.82M | 452.36M |
|
Retained Earnings
|
| 264.22M | 0.94M | 0.82M | 0.78M | 0.79M | 0.80M | -0.21M | 225.89M | 210.51M | 203.46M | 129.30M | 134.21M | 104.71M | 64.28M | 31.93M |
|
Treasury Shares
|
0.50M | 0.51M | 0.46M | 0.44M | 0.51M | 0.55M | 0.58M | 0.56M | 0.60M | 0.77M | 0.94M | 1.02M | 1.20M | 1.06M | 1.12M | 1.22M |