|
Cash & Equivalents
|
110.92M | 96.84M | 106.16M | 138.74M | 127.32M | 185.47M | 129.83M | 184.45M | 138.02M | 106.44M | 101.06M | 184.94M | 336.02M | 221.58M | 191.75M | 218.15M |
|
Short-term Investments
|
10.73M | 8.63M | 0.17M | 0.17M | 0.79M | 2.38M | 18.51M | 10.16M | 10.88M | 2.04M | | 7.80M | 2.35M | | 2.12M | 2.14M |
|
Cash & Current Investments
|
121.65M | 105.47M | 106.33M | 138.91M | 128.11M | 187.84M | 148.34M | 194.61M | 148.90M | 108.47M | 101.06M | 192.74M | 338.37M | 221.58M | 193.87M | 220.29M |
|
Receivables - Net
|
-13.69M | 80.21M | 101.28M | 135.75M | 200.72M | 219.37M | 177.20M | 191.00M | 188.77M | 189.28M | 164.94M | 243.63M | 410.21M | 261.15M | 235.83M | 236.81M |
|
Receivables - Other
|
| 95.96M | 79.83M | 73.26M | | | | 7.15M | 3.25M | 2.78M | 1.20M | 1.20M | 1.22M | 1.20M | 0.07M | 0.01M |
|
Receivables
|
-13.69M | 176.18M | 181.11M | 209.00M | 200.72M | 219.37M | 177.20M | 198.15M | 192.02M | 192.06M | 166.14M | 244.83M | 411.43M | 262.35M | 235.90M | 236.83M |
|
Raw Materials
|
| | | | | | | | | 43.03M | 29.73M | 21.35M | 36.96M | 138.09M | 72.69M | 40.77M |
|
Work In Process
|
| | | | | | | | | 77.16M | 72.07M | 63.02M | 107.36M | 169.17M | 96.95M | 77.24M |
|
Finished Goods
|
| | | | | | | | | 41.56M | 41.31M | 23.99M | 53.88M | 63.42M | 47.47M | 40.45M |
|
Inventory
|
14.40M | 117.99M | 112.98M | 116.67M | 177.40M | 166.10M | 171.37M | 149.75M | 135.20M | 162.56M | 143.77M | 108.71M | 198.60M | 370.93M | 217.31M | 158.75M |
|
Current Deferred Tax Assets
|
| | 16.22M | 15.37M | 9.97M | 7.74M | 3.31M | 5.07M | | | | | | | | |
|
Prepaid Assets
|
-2.30M | 15.81M | 14.87M | 13.03M | 15.05M | 18.34M | 17.18M | 17.20M | 39.49M | 17.73M | 18.56M | -2.88M | 64.28M | 10.10M | 86.55M | 43.47M |
|
Current Assets
|
423.80M | 485.92M | 515.71M | 567.09M | 639.66M | 729.58M | 697.84M | 702.97M | 662.62M | 654.41M | 604.67M | 694.41M | 1,192.84M | 1,336.81M | 1,200.59M | 1,168.04M |
|
Buildings
|
| | 17.74M | 17.74M | 18.11M | 18.58M | 22.46M | 22.82M | 24.94M | | | | | | | |
|
Land & Improvements
|
| | 10.15M | 14.33M | 14.33M | 14.33M | 14.33M | 14.33M | 14.33M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-10.59M | 47.56M | 57.15M | 52.61M | 60.59M | 57.27M | 54.46M | 48.17M | 202.97M | 245.96M | 289.63M | 286.43M | 303.89M | 312.16M | 130.11M | 121.28M |
|
Long-Term Investments
|
-0.66M | 0.87M | 1.27M | 0.28M | 0.19M | 0.16M | 3.65M | 2.36M | 10.74M | 4.06M | 3.75M | 3.98M | 3.30M | 6.53M | 3.49M | 8.57M |
|
Goodwill
|
26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 26.85M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M | 28.14M |
|
Intangibles
|
-0.10M | 6.67M | 4.49M | 8.14M | 5.23M | 4.28M | 4.16M | 3.17M | 11.26M | 21.11M | 21.30M | 22.12M | 22.26M | 14.03M | 0.82M | 0.64M |
|
Goodwill & Intangibles
|
8.87M | 6.67M | 4.49M | 8.03M | 32.08M | 31.13M | 32.30M | 31.31M | 39.40M | 49.25M | 49.44M | 50.26M | 50.40M | 42.17M | 28.95M | 28.77M |
|
Long-Term Deferred Tax
|
| 24.73M | 13.65M | 4.30M | 2.13M | 0.48M | 0.87M | 6.03M | 7.71M | 13.90M | 14.43M | 15.74M | 7.19M | 11.80M | 14.20M | 21.19M |
|
Other Non-Current Assets
|
2.59M | 2.22M | 0.92M | 1.17M | 1.37M | 1.78M | 1.89M | 1.41M | 147.00M | 164.33M | 164.00M | 175.26M | 221.95M | 12.62M | 20.73M | 18.02M |
|
Non-Current Assets
|
126.65M | 133.70M | 129.27M | 107.51M | 119.67M | 103.42M | 104.50M | 96.67M | 140.57M | 182.26M | 213.81M | 215.41M | 410.35M | 364.95M | 442.82M | 471.48M |
|
Assets
|
550.45M | 619.62M | 644.98M | 674.60M | 759.33M | 832.99M | 802.34M | 799.63M | 802.05M | 836.68M | 818.48M | 909.82M | 1,603.19M | 1,701.76M | 1,643.40M | 1,639.52M |
|
Accounts Payables
|
34.36M | 115.92M | 134.35M | 135.55M | 151.29M | 179.33M | 124.42M | 142.27M | 139.93M | 150.50M | 114.32M | 171.90M | | | | |
|
Notes Payables
|
| 57.00M | 84.20M | 73.00M | 105.50M | 130.00M | 180.00M | 138.00M | 147.00M | 184.00M | 164.00M | 104.00M | 151.40M | 369.30M | 453.00M | 503.70M |
|
Payables
|
34.36M | 172.92M | 218.55M | 208.55M | 256.79M | 309.33M | 304.42M | 280.27M | 286.93M | 334.50M | 278.32M | 275.90M | 151.40M | 369.30M | 453.00M | 503.70M |
|
Other Accumulated Expenses
|
2.45M | 4.77M | 23.16M | 23.80M | 30.07M | 26.99M | 36.03M | 29.72M | 41.27M | 41.78M | 38.21M | 46.11M | 11.53M | 1.83M | 109.29M | 63.59M |
|
Short term Debt
|
| 57.00M | 84.20M | 73.00M | 105.50M | 130.00M | 180.00M | 138.00M | 147.00M | 184.00M | 2.22M | 57.34M | 248.43M | -124.87M | 7.68M | -7.71M |
|
Current Leases
|
| | | | | | | | | | 1.43M | 3.07M | 4.60M | 4.22M | 4.64M | 3.71M |
|
Current Taxes
|
-0.88M | 9.12M | 3.64M | 9.77M | 16.93M | 19.05M | 12.14M | 14.15M | 2.30M | 6.01M | 2.90M | 13.47M | 96.55M | 69.38M | 15.31M | 9.51M |
|
Current Deferred Revenue
|
| | | | | | | | | | 1.90M | 6.62M | 37.66M | 49.17M | 17.75M | 10.62M |
|
Curent Deferred Tax Liability
|
| 0.10M | | 0.08M | 0.04M | 0.04M | 0.14M | 0.03M | | | | | | | | |
|
Total Current Liabilities
|
120.65M | 205.75M | 245.36M | 242.12M | 303.83M | 355.40M | 352.73M | 324.75M | 343.73M | 391.15M | 380.89M | 352.24M | 601.23M | 694.00M | 708.80M | 706.63M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 10.22M | | | |
|
Pension
|
| 0.17M | 0.32M | 0.24M | 0.31M | 0.22M | 1.06M | 1.06M | 1.15M | 0.15M | 0.05M | 0.05M | | | | |
|
Minority Interest
|
-0.24M | 1.10M | 1.62M | 0.21M | 3.66M | -4.33M | 3.66M | 3.66M | 3.66M | | | | -1.48M | -0.30M | -0.01M | -0.19M |
|
Non-Current Deferred Tax Liability
|
| 1.22M | 0.84M | 0.41M | 0.18M | 0.16M | 0.12M | 0.06M | 0.11M | 1.76M | 1.39M | 1.14M | 0.96M | 0.69M | 0.52M | 0.56M |
|
Other Non-Current Liabilities
|
-0.70M | 5.38M | 3.40M | 3.08M | 2.31M | 4.53M | 2.28M | 1.44M | 4.62M | 1.33M | 4.90M | 18.74M | 72.30M | 72.75M | 35.88M | 7.50M |
|
Total Non-Current Liabilities
|
127.07M | 207.26M | 246.51M | 243.36M | 304.81M | 356.51M | 355.06M | 326.39M | 344.99M | 393.06M | 382.33M | 405.88M | 658.91M | 735.19M | 743.82M | 735.70M |
|
Total Liabilities
|
126.38M | 212.64M | 249.92M | 246.44M | 307.11M | 361.04M | 357.34M | 327.83M | 349.61M | 394.39M | 387.24M | 424.62M | 731.21M | 807.94M | 779.70M | 743.19M |
|
Total Debt
|
| 57.00M | 84.20M | 73.00M | 105.50M | 130.00M | 180.00M | 138.00M | 147.00M | 184.00M | 2.22M | 57.34M | 248.43M | -124.87M | 7.68M | -7.71M |
|
Common Equity
|
424.07M | 406.98M | 395.06M | 428.16M | 448.56M | 468.30M | 441.34M | 467.14M | 453.59M | 442.29M | 431.24M | 485.20M | 871.98M | 893.82M | 863.70M | 896.33M |
|
Shareholder's Equity
|
424.07M | 406.98M | 395.06M | 428.16M | 448.56M | 468.30M | 441.34M | 467.14M | 453.59M | 442.29M | 431.24M | 485.20M | 871.98M | 893.82M | 863.70M | 896.33M |
|
Liabilities and Shareholders Equity
|
550.45M | 619.62M | 644.98M | 674.60M | 759.33M | 832.99M | 802.34M | 799.63M | 802.05M | 836.68M | 818.48M | 909.82M | 1,603.19M | 1,701.76M | 1,643.40M | 1,639.52M |
|
Treasury Shares
|
| | -4.63M | -8.89M | | | | 12.69M | 12.49M | | | | | | | |
|
Retained Earnings
|
0.00M | 198.23M | 0.17M | -0.14M | -0.41M | -0.32M | -1.88M | -1.55M | -0.99M | -0.91M | -0.95M | -0.87M | -1.05M | -0.91M | 640.45M | 664.60M |