|
Assets
|
268.43M | 207.86M | 180.24M | 164.71M | 179.25M | 199.95M | 225.68M | 394.34M | 424.49M | 421.99M | 445.26M | 560.53M | 766.62M | 934.71M | 981.60M | 1244.03M | 1595.66M |
|
Cash & Equivalents
|
64.17M | 32.92M | 35.58M | 18.73M | 20.76M | 47.34M | 49.36M | 33.22M | 28.29M | 26.25M | 18.93M | 53.58M | 23.11M | 24.85M | 75.77M | 100.83M | 127.17M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 35.00M | 104.59M |
|
Cash & Current Investments
|
64.17M | 32.92M | 35.58M | 18.73M | 20.76M | 47.34M | 49.36M | 33.22M | 28.29M | 26.25M | 18.93M | 53.58M | 23.11M | 24.85M | 75.77M | 135.84M | 231.76M |
|
Receivables - Net
|
29.57M | 17.77M | 85.73M | 76.26M | 73.54M | 77.46M | 92.98M | 124.37M | 142.95M | 151.58M | 186.28M | 213.02M | 286.71M | 370.73M | 363.84M | 469.83M | 552.16M |
|
Receivables - Other
|
| 14.55M | 9.96M | 8.18M | 8.34M | 8.59M | 12.32M | 15.55M | 13.44M | 31.45M | 29.86M | 10.71M | 20.45M | 65.06M | 76.93M | 89.79M | 16.46M |
|
Receivables
|
29.57M | 32.32M | 95.69M | 84.44M | 81.88M | 86.05M | 105.29M | 139.92M | 156.38M | 183.02M | 216.14M | 223.73M | 307.15M | 435.79M | 440.77M | 559.63M | 568.62M |
|
Raw Materials
|
| | | | 12.69M | 9.63M | 8.50M | 4.98M | 7.40M | 9.60M | | | | | | | |
|
Work In Process
|
1.19M | 0.99M | | | 3.52M | 2.62M | 2.64M | 4.16M | 3.73M | 5.17M | 29.86M | 29.94M | 43.39M | 52.08M | 48.62M | 60.14M | 69.23M |
|
Finished Goods
|
| | | | 1.54M | 1.82M | 1.20M | 1.56M | 1.69M | 1.75M | | | | | | | |
|
Inventory
|
10.15M | 12.68M | 8.44M | 15.14M | 20.15M | 16.05M | 13.98M | 13.24M | 16.92M | 20.97M | 21.54M | 24.89M | 68.57M | 96.33M | 95.66M | 101.73M | 111.54M |
|
Current Deferred Tax Assets
|
| | 0.22M | 0.28M | 0.44M | | | | | | | | | | | | |
|
Prepaid Assets
|
6.12M | 5.45M | 2.84M | 3.81M | 3.77M | 3.08M | 2.96M | 3.21M | 8.79M | 8.14M | 10.62M | 9.15M | 21.07M | 15.35M | 10.48M | 14.37M | 20.87M |
|
Current Assets
|
221.27M | 168.96M | 160.50M | 147.38M | 144.03M | 167.96M | 189.04M | 209.73M | 231.75M | 262.69M | 296.45M | 371.45M | 484.18M | 624.40M | 671.30M | 871.69M | 1085.48M |
|
Buildings
|
| | | | | | | | | 12.48M | 13.61M | 14.38M | 15.45M | 32.48M | 33.75M | 55.80M | 75.18M |
|
Construction in Progress
|
| | | | 0.10M | 0.21M | 0.03M | 0.18M | 0.55M | 0.27M | 0.13M | 0.38M | 1.31M | 0.54M | 1.37M | 6.58M | 12.12M |
|
Land & Improvements
|
| | | | | | | | | 1.35M | 1.44M | 1.44M | 1.44M | 4.57M | 4.18M | 9.48M | 14.49M |
|
Property, Plant & Equipment (Net)
|
24.37M | 19.85M | 8.02M | 6.48M | 10.41M | 10.19M | 11.68M | 15.69M | 24.64M | 25.36M | 25.75M | 24.59M | 35.45M | 54.43M | 63.41M | 134.20M | 183.23M |
|
Long-Term Investments
|
| | 0.48M | 0.53M | 0.92M | 0.92M | 0.92M | 0.92M | 0.64M | 0.75M | | | | 2.45M | 0.68M | | 59.66M |
|
Goodwill
|
3.98M | 3.98M | 4.45M | 4.45M | 13.92M | 14.99M | 17.25M | 39.94M | 46.69M | 50.70M | 50.62M | 53.76M | 92.39M | 92.39M | 92.39M | 93.96M | 107.83M |
|
Intangibles
|
| | | | 4.24M | 4.24M | 5.94M | 35.87M | 40.97M | 30.59M | 26.62M | 39.36M | 85.62M | 71.94M | 56.21M | 45.89M | 41.65M |
|
Goodwill & Intangibles
|
3.98M | 3.98M | 4.45M | 4.45M | 18.16M | 19.23M | 23.19M | 75.81M | 87.66M | 81.29M | 77.25M | 93.12M | 178.01M | 164.33M | 148.60M | 139.85M | 149.47M |
|
Long-Term Deferred Tax
|
| | 120.71M | 123.02M | 128.07M | | | 93.55M | 86.21M | 46.58M | 40.87M | 33.80M | 19.01M | 20.52M | 20.38M | 22.46M | 16.05M |
|
Other Non-Current Assets
|
15.09M | 11.88M | 21.03M | 7.16M | 6.75M | 4.47M | 2.98M | 3.71M | 3.78M | 6.07M | 4.94M | 5.78M | 7.05M | 15.14M | 16.15M | 13.87M | 13.37M |
|
Non-Current Assets
|
6.60M | 1.46M | 19.75M | 17.33M | 35.23M | 31.99M | 36.64M | 184.61M | 192.74M | 159.30M | 148.80M | 189.08M | 282.44M | 310.31M | 310.30M | 372.33M | 510.18M |
|
Accounts Payables
|
| 72.80M | 78.98M | 68.67M | 74.32M | 74.03M | 82.91M | 108.82M | 120.71M | 130.59M | 152.91M | 186.71M | 249.11M | 316.95M | 296.80M | 363.58M | 456.65M |
|
Notes Payables
|
| | | 10.00M | | | | | | | | | | | | | |
|
Payables
|
| 72.80M | 78.98M | 78.67M | 74.32M | 74.03M | 82.91M | 108.82M | 120.71M | 130.59M | 152.91M | 186.71M | 249.11M | 316.95M | 296.80M | 363.58M | 456.65M |
|
Accumulated Expenses
|
| | 10.72M | 10.25M | 18.06M | 22.08M | 22.53M | 26.83M | 33.56M | 34.06M | | | | | | | |
|
Short term Debt
|
2.09M | 10.45M | 0.21M | 10.46M | 3.56M | | 0.00M | | | | | | | | | | |
|
Current Leases
|
0.00M | 0.00M | | | | | | | | | | 11.06M | | | | | |
|
Current Deferred Revenue
|
21.14M | 17.11M | 19.59M | | | | | | | 33.83M | 40.56M | 55.74M | 62.49M | 84.94M | 103.77M | 158.97M | 176.78M |
|
Curent Deferred Tax Liability
|
| | -0.11M | -0.20M | -0.29M | | | | | | | | | | | | |
|
Total Current Liabilities
|
99.71M | 85.72M | 98.77M | 104.38M | 98.56M | 95.88M | 108.08M | 133.05M | 150.63M | 164.42M | 193.47M | 242.45M | 311.60M | 401.89M | 400.57M | 522.55M | 633.43M |
|
Capital Leases
|
0.17M | 0.29M | 0.31M | 0.30M | 0.30M | 0.02M | | | | | | | | | | | |
|
Non-Current Debt
|
26.60M | 10.45M | 10.29M | 0.02M | 10.21M | 10.21M | 9.20M | 29.26M | 29.43M | 29.56M | 0.30M | 0.22M | 39.75M | 81.63M | | | |
|
Total Long Term Debt
|
1.51M | 5.49M | 5.90M | 5.30M | 3.10M | 1.50M | 0.80M | 0.20M | | | | | | | | | |
|
Pension
|
| | | | 0.83M | 0.85M | 0.87M | 0.88M | 0.81M | 0.76M | | | | | | | |
|
Minority Interest
|
| | | | | | | 1.79M | 3.27M | 3.23M | 3.29M | 1.80M | 24.59M | 29.19M | 49.95M | 41.00M | 4.01M |
|
Liabilities from Discontinued Operations
|
0.00M | | 14.27M | 3.00M | 0.89M | 0.48M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.29M | 1.05M | 0.28M | 0.28M | 0.91M | 0.65M | 0.70M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 20.53M | 28.65M | 38.14M | 42.10M | 40.45M | 88.09M |
|
Other Non-Current Liabilities
|
7.28M | 6.31M | 6.60M | 6.86M | 8.00M | 7.04M | 6.98M | 6.83M | 4.46M | 4.37M | 1.95M | 12.21M | 16.08M | 12.68M | 22.05M | 16.68M | 6.75M |
|
Total Non-Current Liabilities
|
129.97M | 100.34M | 109.35M | 104.69M | 108.77M | 106.09M | 117.28M | 162.31M | 180.06M | 193.98M | 193.77M | 263.20M | 380.00M | 531.55M | 459.62M | 575.24M | 700.94M |
|
Total Liabilities
|
137.25M | 106.66M | 115.94M | 111.56M | 116.77M | 113.14M | 124.27M | 169.14M | 184.52M | 198.35M | 195.72M | 275.41M | 396.07M | 544.23M | 481.66M | 591.92M | 707.70M |
|
Total Debt
|
28.69M | 20.90M | 10.50M | 10.48M | 13.77M | 10.21M | 9.21M | 29.26M | 29.43M | 29.56M | 0.30M | 0.22M | 39.75M | 81.63M | | | |
|
Common Equity
|
131.18M | 101.20M | 64.30M | 53.16M | 62.49M | 87.97M | 101.41M | 223.41M | 236.70M | 220.41M | 246.25M | 283.31M | 345.95M | 361.29M | 449.99M | 611.11M | 883.96M |
|
Shareholder's Equity
|
131.18M | 101.20M | 64.30M | 53.16M | 62.49M | 87.97M | 101.41M | 223.41M | 236.70M | 220.41M | 246.25M | 283.31M | 345.95M | 361.29M | 449.99M | 611.11M | 883.96M |
|
Liabilities and Shareholders Equity
|
268.43M | 207.86M | 180.24M | 164.71M | 179.25M | 199.95M | 225.68M | 394.34M | 424.49M | 421.99M | 445.26M | 560.53M | 766.62M | 934.71M | 981.60M | 1244.03M | 1595.66M |
|
Treasury Shares
|
230.72M | 0.35M | 0.38M | 0.26M | 0.16M | 0.06M | 0.21M | 0.17M | 0.14M | | 0.28M | 1.29M | 1.32M | 1.71M | 1.86M | 2.08M | 2.20M |
|
Retained Earnings
|
| -56.70M | -94.52M | -106.32M | -109.89M | -104.57M | -88.03M | 32.74M | 46.43M | 32.31M | 65.60M | 107.00M | 173.13M | 203.20M | 295.78M | 497.76M | 800.82M |