|
Cash & Equivalents
|
38.25M | 45.92M | 53.26M | 102.81M | 51.67M | 70.89M | 115.37M | 96.05M | 134.29M | 164.46M | 155.19M | 149.36M | 290.20M | 242.34M | 245.52M | 206.41M |
|
Short-term Investments
|
| 52.25M | 51.74M | 7.42M | 1.20M | 1.16M | 1.65M | 31.99M | 21.33M | 0.56M | 0.90M | 20.67M | 89.70M | 143.24M | 90.17M | 55.69M |
|
Cash & Current Investments
|
38.25M | 98.17M | 105.00M | 110.23M | 52.87M | 72.04M | 117.02M | 128.03M | 155.62M | 165.02M | 156.10M | 170.03M | 379.90M | 385.58M | 335.70M | 262.09M |
|
Receivables - Net
|
| 66.80M | 41.92M | 36.99M | 58.16M | 70.49M | 59.83M | 63.02M | 71.12M | 149.28M | 127.92M | 151.92M | 192.87M | 176.15M | 124.62M | 91.62M |
|
Receivables
|
| 66.80M | 41.92M | 36.99M | 58.16M | 70.49M | 59.83M | 63.02M | 71.12M | 149.28M | 127.92M | 151.92M | 192.87M | 176.15M | 124.62M | 91.62M |
|
Raw Materials
|
| 34.92M | 47.19M | 37.14M | 27.67M | 26.24M | 24.42M | 23.04M | 27.92M | 60.11M | 69.67M | 83.75M | 92.80M | 106.04M | 103.12M | 94.97M |
|
Work In Process
|
| 17.47M | 15.50M | 14.96M | 16.94M | 19.04M | 20.12M | 17.60M | 25.13M | 57.95M | 46.59M | 44.31M | 40.73M | 36.02M | 26.82M | 25.83M |
|
Finished Goods
|
| 10.83M | 20.00M | 10.23M | 10.80M | 3.92M | 6.80M | 4.87M | 9.04M | 21.25M | 14.45M | 14.43M | 27.52M | 28.08M | 25.86M | 21.06M |
|
Inventory
|
| 63.22M | 82.69M | 62.33M | 55.41M | 49.20M | 51.35M | 45.50M | 62.09M | 139.31M | 130.71M | 142.50M | 161.05M | 170.14M | 155.79M | 141.86M |
|
Current Deferred Tax Assets
|
| 5.99M | 6.65M | 4.75M | 5.52M | 4.41M | | | | | | | | | | |
|
Prepaid Assets
|
| 6.03M | 7.56M | 6.79M | 8.62M | 8.36M | 6.26M | 8.59M | 8.34M | 26.21M | 17.48M | 18.77M | 16.19M | 24.02M | 17.70M | 19.44M |
|
Current Assets
|
| 240.22M | 243.82M | 221.08M | 186.85M | 210.41M | 234.46M | 245.15M | 297.44M | 485.24M | 439.70M | 485.05M | 750.79M | 764.85M | 638.82M | 534.31M |
|
Buildings
|
| 31.12M | 31.19M | 31.21M | 31.73M | 31.07M | 8.97M | 7.97M | | | | | | | | |
|
Land & Improvements
|
| 12.06M | 12.00M | 12.11M | 12.29M | 11.76M | 4.61M | 4.08M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 39.80M | 36.98M | 35.46M | 35.80M | 31.85M | 19.00M | 18.23M | 34.17M | 74.33M | 70.91M | 66.92M | 63.96M | 65.01M | 69.08M | 74.79M |
|
Goodwill
|
| 58.50M | 58.06M | 58.76M | 67.98M | 63.13M | 60.26M | 58.85M | 65.61M | 242.13M | 238.67M | 252.30M | 219.79M | 213.54M | 241.66M | 234.64M |
|
Intangibles
|
| 26.52M | 31.74M | 33.26M | 64.47M | 62.58M | 59.49M | 31.54M | 35.21M | 318.96M | 322.80M | 233.69M | 316.23M | 309.62M | 329.30M | 322.51M |
|
Goodwill & Intangibles
|
| 85.02M | 79.89M | 77.73M | 116.63M | 96.22M | 85.56M | 76.68M | 82.36M | 561.09M | 513.69M | 485.99M | 397.11M | 353.64M | 393.43M | 345.36M |
|
Other Non-Current Assets
|
| 1.00M | 0.92M | 7.86M | 6.70M | 10.32M | 6.32M | 5.45M | 6.49M | 3.82M | 3.62M | | 48.20M | 21.11M | 32.24M | 31.06M |
|
Non-Current Assets
|
| 125.83M | 117.79M | 113.79M | 158.57M | 134.35M | 110.88M | 100.36M | 123.02M | 648.76M | 638.01M | 605.30M | 508.25M | 462.56M | 511.53M | 465.11M |
|
Assets
|
| 366.04M | 361.61M | 334.87M | 345.42M | 344.76M | 345.35M | 345.51M | 420.46M | 1,134.00M | 1,077.71M | 1,090.35M | 1,259.04M | 1,227.41M | 1,150.35M | 999.41M |
|
Accounts Payables
|
| 18.20M | 18.62M | 13.22M | 25.29M | 25.12M | 27.29M | 31.44M | 37.56M | 48.12M | 48.70M | 67.92M | 85.23M | 51.76M | 33.60M | 30.55M |
|
Notes Payables
|
| | | | | | | | 3.11M | 3.12M | 3.19M | 5.31M | 3.06M | 1.91M | 1.77M | 0.63M |
|
Payables
|
| 18.20M | 18.62M | 13.22M | 25.29M | 25.12M | 27.29M | 31.44M | 40.66M | 51.23M | 51.89M | 73.24M | 88.29M | 53.67M | 35.37M | 31.19M |
|
Accumulated Expenses
|
3.75M | 5.02M | 6.70M | 4.60M | 14.27M | 18.69M | 15.63M | 14.77M | 20.18M | 29.40M | 23.74M | 34.86M | 39.84M | 38.35M | 31.90M | 20.02M |
|
Other Accumulated Expenses
|
| 7.74M | 8.45M | 4.95M | 7.67M | 6.71M | 8.56M | 9.93M | 10.10M | 50.05M | 39.74M | 30.27M | 19.00M | 17.28M | 14.59M | 21.14M |
|
Short term Debt
|
| | | | | | | | 1.28M | 3.67M | 3.32M | 3.08M | 11.34M | 4.40M | 4.55M | 1.11M |
|
Current Taxes
|
| 8.80M | 2.52M | 1.11M | 0.81M | 3.13M | 4.20M | 1.92M | 2.16M | 11.05M | 3.89M | 3.86M | 6.87M | 26.65M | 4.02M | 2.39M |
|
Current Deferred Revenue
|
| 14.83M | 2.82M | 2.14M | 6.07M | 6.94M | 3.73M | 6.89M | 6.61M | 6.90M | 12.16M | 17.10M | 21.90M | 16.10M | 8.80M | 8.60M |
|
Total Current Liabilities
|
| 71.53M | 51.87M | 36.38M | 61.01M | 68.22M | 63.19M | 68.69M | 85.27M | 160.59M | 148.88M | 174.45M | 192.46M | 160.87M | 103.42M | 85.18M |
|
Capital Leases
|
| | | | | | | | | | | 0.22M | 0.06M | 0.02M | 0.01M | 0.00M |
|
Non-Current Debt
|
| | | | | | | | 4.58M | 346.04M | 346.52M | 311.55M | 103.39M | 72.66M | 34.30M | 7.05M |
|
Non-Current Deffered Revenue
|
| | | | | | 13.14M | 11.69M | 10.23M | 8.78M | | | | | | |
|
Pension
|
| | | 3.73M | 10.84M | 13.18M | 15.40M | 15.67M | 18.54M | 19.74M | 21.93M | 21.66M | 18.04M | 10.36M | 10.80M | 8.48M |
|
Minority Interest
|
| | | | | | | | | -0.30M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 1.75M | 2.78M | | | | 0.52M | 0.60M | | | | | |
|
Non-Current Deferred Tax Liability
|
| 13.85M | 12.74M | 11.75M | 12.95M | 7.27M | 6.95M | 5.85M | 2.92M | 38.94M | 31.31M | 28.82M | 25.89M | 21.36M | 23.15M | 19.40M |
|
Operating Leases
|
| | | | | | | | | | 36.91M | 31.25M | 27.09M | 24.18M | 13.18M | 23.61M |
|
Other Non-Current Liabilities
|
| 5.93M | 5.96M | 2.12M | 7.46M | 7.32M | 6.76M | 6.38M | 6.27M | 9.71M | 8.66M | 8.90M | 8.59M | 7.62M | 8.26M | 6.82M |
|
Total Non-Current Liabilities
|
| -5.93M | -5.96M | -2.12M | -7.46M | -7.32M | -6.76M | -6.38M | -6.27M | -9.71M | -8.66M | -8.90M | -8.59M | -7.62M | -8.26M | -6.82M |
|
Total Debt
|
| | | | | | | | 5.86M | 349.71M | 349.84M | 314.63M | 114.73M | 77.07M | 38.85M | 8.17M |
|
Common Equity
|
257.25M | 274.73M | 291.03M | 280.90M | 253.16M | 247.07M | 238.14M | 235.47M | 289.09M | 545.94M | 483.07M | 512.29M | 882.50M | 928.84M | 950.17M | 856.89M |
|
Shareholder's Equity
|
257.25M | 274.73M | 291.03M | 280.90M | 253.16M | 247.07M | 238.14M | 235.47M | 289.09M | 545.94M | 483.07M | 512.29M | 882.50M | 928.84M | 950.17M | 856.89M |
|
Liabilities and Shareholders Equity
|
| 366.04M | 361.61M | 334.87M | 345.42M | 344.76M | 345.35M | 345.51M | 420.46M | 1,134.00M | 1,077.71M | 1,090.35M | 1,259.04M | 1,227.41M | 1,150.35M | 999.41M |
|
Treasury Shares
|
0.15M | 0.37M | 0.30M | 0.61M | 0.89M | 1.03M | 1.08M | 1.08M | 0.98M | 1.26M | 1.33M | 1.41M | 1.06M | 1.77M | 2.25M | 2.89M |
|
Retained Earnings
|
| 179.13M | 189.06M | 170.94M | 131.55M | 134.15M | 128.15M | 124.56M | 150.73M | 111.67M | 42.52M | 26.23M | 193.56M | 290.40M | 318.56M | 248.74M |