|
Cash & Equivalents
|
5.22M | 5.50M | 7.39M | 74.31M | 66.62M | 23.69M | 377.27M | 227.20M | 211.92M | 107.48M | 233.02M |
|
Cash & Current Investments
|
5.22M | 5.50M | 7.39M | 74.31M | 66.62M | 23.69M | 377.27M | 227.20M | 211.92M | 107.48M | 233.02M |
|
Receivables - Net
|
| 12.52M | 6.64M | 9.28M | 15.34M | 24.14M | 32.29M | 33.72M | 37.65M | 52.22M | 57.70M |
|
Receivables - Other
|
| | | | | 3.81M | 11.29M | 15.24M | 14.42M | 9.12M | 8.50M |
|
Receivables
|
| 12.52M | 6.64M | 9.28M | 15.34M | 27.95M | 43.58M | 48.96M | 52.07M | 61.34M | 66.20M |
|
Raw Materials
|
| 0.11M | | | | | | | | | |
|
Inventory
|
| 91.32M | 95.61M | 128.96M | 200.99M | 308.13M | 270.22M | 310.59M | 349.58M | 330.23M | 267.59M |
|
Current Assets
|
| 8.87M | 124.39M | 234.69M | 310.70M | 397.43M | 708.04M | 602.00M | 638.51M | 549.50M | 609.88M |
|
Property, Plant & Equipment (Net)
|
3.38M | 21.64M | 33.99M | 59.10M | 83.54M | 86.02M | 146.36M | 171.45M | 219.25M | 127.43M | 112.61M |
|
Goodwill
|
| 34.03M | 34.50M | 35.32M | 39.93M | 39.68M | 41.92M | 41.93M | 47.27M | 52.52M | 50.17M |
|
Intangibles
|
| 14.20M | 22.18M | 24.95M | 43.31M | 97.98M | 18.55M | 21.09M | 32.18M | 100.21M | 91.91M |
|
Goodwill & Intangibles
|
| 48.24M | 56.67M | 60.27M | 83.24M | 137.66M | 60.47M | 63.02M | 79.44M | 152.73M | 142.09M |
|
Long-Term Deferred Tax
|
| 9.76M | 3.05M | 2.34M | 9.17M | 31.24M | 38.21M | 42.01M | 49.93M | 56.60M | 66.69M |
|
Other Non-Current Assets
|
| | | 1.64M | 5.26M | 4.48M | 4.03M | 16.11M | 9.25M | 5.19M | 0.07M |
|
Non-Current Assets
|
| 260.90M | 165.86M | 192.90M | 234.76M | 439.81M | 459.13M | 456.69M | 537.61M | 549.50M | 399.78M |
|
Assets
|
| 269.77M | 290.25M | 427.60M | 545.46M | 837.24M | 1,167.17M | 1,058.69M | 1,176.12M | 1,098.99M | 1,137.18M |
|
Notes Payables
|
| | | | | | | 3.00M | 20.42M | 6.97M | 3.00M |
|
Payables
|
| | | | | | | 3.00M | 20.42M | 6.97M | 3.00M |
|
Accumulated Expenses
|
| 29.38M | 44.37M | 85.46M | 83.01M | 107.92M | 140.36M | 139.15M | 144.68M | 131.81M | 119.51M |
|
Other Accumulated Expenses
|
| | 174.51 | | | 0.82M | | | | | |
|
Short term Debt
|
| 0.96M | 0.11M | | | | | 3.00M | 20.42M | 6.97M | 3.00M |
|
Current Leases
|
| | | | | 26.83M | 35.68M | 46.20M | 56.29M | 59.27M | 58.47M |
|
Current Taxes
|
| 5.47M | | 13.80M | 13.61M | 9.72M | 15.08M | 19.35M | 23.30M | 12.46M | 19.93M |
|
Total Current Liabilities
|
| 38.19M | 48.98M | 104.17M | 102.71M | 156.12M | 206.91M | 222.30M | 260.67M | 246.93M | 228.84M |
|
Non-Current Debt
|
1.10M | 0.96M | 2.99M | 7.80M | 9.85M | 3.44M | 16.10M | 20.30M | 42.09M | 40.50M | 28.08M |
|
Pension
|
| 0.53M | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 5.92M | 4.82M | 10.73M |
|
Non-Current Deferred Tax Liability
|
| | 8.30M | 10.37M | 12.56M | 6.28M | 12.16M | 12.48M | 12.13M | 12.76M | 14.49M |
|
Operating Leases
|
| | | | | 170.32M | 201.15M | 197.98M | 247.65M | 245.15M | 230.52M |
|
Other Non-Current Liabilities
|
| 6.54M | 7.26M | 8.42M | 11.05M | 15.99M | 20.21M | 24.72M | 27.00M | 10.61M | 11.15M |
|
Total Non-Current Liabilities
|
| 154.18M | 171.60M | 229.24M | 234.30M | 427.48M | 690.99M | 696.05M | 795.91M | 774.25M | 727.58M |
|
Total Liabilities
|
| 160.72M | 178.86M | 237.66M | 245.36M | 443.47M | 711.19M | 720.77M | 822.91M | 784.86M | 738.73M |
|
Total Debt
|
1.10M | 1.91M | 3.11M | 7.80M | 9.85M | 3.44M | 16.10M | 23.30M | 62.50M | 47.47M | 31.08M |
|
Common Equity
|
| | | | | | | 337.92M | 347.29M | 309.31M | 377.13M |
|
Shareholder's Equity
|
| 109.05M | 111.39M | 189.94M | 300.10M | 388.76M | 455.97M | 337.92M | 347.29M | 309.31M | 377.13M |
|
Liabilities and Shareholders Equity
|
| 269.77M | 290.25M | 427.60M | 545.46M | 837.24M | 1,167.17M | 1,058.69M | 1,176.12M | 1,098.99M | 1,137.18M |
|
Retained Earnings
|
| -0.53M | -17.77M | 73.47M | -19.17M | | -6.32M | -9.48M | | | |
|
Tangible Book Value
|
57.28M | 80.05M | 75.41M | | | | | | | | |