|
Cash & Equivalents
|
144.56M | 178.11M | 378.19M | 440.24M | 521.79M | 587.98M | 498.61M | 423.91M | 392.41M | 320.63M | 364.18M | 188.13M | 362.79M | 555.54M | 529.40M | 227.15M | 215.71M |
|
Short-term Investments
|
| 2.98M | 6.36M | | 3.25M | 9.11M | | 124.00M | 216.00M | 293.00M | 229.00M | 342.00M | 377.00M | 220.00M | 230.00M | 350.00M | 295.00M |
|
Cash & Current Investments
|
144.56M | 181.10M | 384.55M | 440.24M | 525.04M | 597.09M | 498.61M | 547.91M | 608.41M | 613.63M | 593.18M | 530.13M | 739.79M | 775.54M | 759.40M | 577.15M | 510.71M |
|
Receivables - Net
|
| 196.03M | 138.65M | 188.99M | 162.71M | 171.53M | 108.60M | 130.46M | 198.48M | 243.37M | 195.83M | 198.64M | 421.19M | 309.32M | 158.60M | 193.91M | 183.54M |
|
Receivables - Other
|
| | | | | | 13.50M | 8.70M | 5.00M | | | | | 26.32M | 10.18M | | |
|
Receivables
|
| 196.03M | 138.65M | 188.99M | 162.71M | 171.53M | 122.10M | 139.16M | 203.48M | 243.37M | 195.83M | 198.64M | 421.19M | 335.64M | 168.78M | 193.91M | 183.54M |
|
Raw Materials
|
| | 45.88M | 26.66M | 19.70M | 22.18M | 23.54M | 26.88M | 44.24M | 63.89M | 52.85M | 60.20M | 94.49M | 118.83M | 114.83M | 113.12M | 111.96M |
|
Work In Process
|
| | 26.24M | 23.35M | 12.22M | 18.78M | 24.11M | 24.33M | 40.83M | 37.83M | 32.03M | 39.75M | 55.87M | 40.11M | 74.56M | 43.02M | 45.73M |
|
Finished Goods
|
| | 16.07M | 27.60M | 20.33M | 22.59M | 50.52M | 57.17M | 61.60M | 40.36M | 33.74M | 43.02M | 40.01M | 45.28M | 49.21M | 53.38M | 73.05M |
|
Inventory
|
| 73.89M | 73.09M | 58.99M | 38.13M | 49.69M | 79.10M | 87.30M | 122.02M | 115.19M | 89.31M | 111.81M | 167.32M | 184.99M | 217.30M | 177.74M | 160.22M |
|
Current Deferred Tax Assets
|
| 5.44M | 1.65M | 3.52M | 4.49M | 4.29M | 4.13M | | | | | | | | | | |
|
Prepaid Assets
|
| 15.98M | 21.90M | 21.58M | 24.01M | 15.09M | 16.94M | 15.29M | 23.94M | 14.56M | 15.43M | 19.62M | 23.59M | 62.20M | 53.75M | 46.16M | 47.06M |
|
Current Assets
|
| 472.69M | 619.84M | 713.32M | 754.39M | 837.69M | 707.37M | 780.94M | 953.38M | 987.27M | 893.75M | 860.20M | 1,351.89M | 1,332.05M | 1,189.06M | 994.95M | 901.53M |
|
Buildings
|
| | 5.03M | 4.83M | 3.06M | 31.16M | 33.76M | 34.47M | 50.91M | 41.62M | 41.96M | 22.83M | 23.31M | 22.78M | 23.11M | 23.95M | 29.71M |
|
Construction in Progress
|
| | | 3.22M | 19.40M | | | | 8.00M | 6.94M | 6.51M | 7.11M | 9.56M | 25.00M | 11.10M | 10.06M | 5.54M |
|
Land & Improvements
|
| | 2.09M | | | | | | | | | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M |
|
Property, Plant & Equipment (Net)
|
| 30.06M | 26.50M | 28.44M | 47.54M | 52.76M | 53.23M | 50.34M | 67.76M | 76.07M | 72.37M | 59.15M | 67.98M | 80.91M | 110.05M | 64.82M | 58.99M |
|
Long-Term Investments
|
| | | | | | | | 1.50M | 1.37M | | | | | | | |
|
Goodwill
|
| 26.70M | 41.55M | 41.55M | 41.55M | 41.55M | 41.55M | 47.82M | 56.32M | 56.55M | 55.69M | 56.70M | 72.95M | 68.10M | 88.67M | 89.75M | 69.52M |
|
Intangibles
|
| 39.11M | 29.57M | 20.39M | 11.21M | 5.89M | 57.47M | 50.81M | 62.32M | 52.87M | 42.65M | 37.97M | 42.75M | 31.94M | 29.36M | 25.24M | 5.60M |
|
Goodwill & Intangibles
|
| 65.81M | 71.11M | 61.93M | 52.76M | 47.44M | 99.02M | 98.63M | 118.63M | 109.42M | 98.34M | 94.67M | 115.70M | 100.03M | 118.03M | 114.99M | 75.12M |
|
Long-Term Deferred Tax
|
| | | | | | | 16.82M | 27.77M | 9.02M | 6.41M | 8.15M | 15.71M | 25.57M | 31.55M | 17.90M | 16.11M |
|
Other Non-Current Assets
|
| 11.61M | 10.94M | 11.92M | 8.31M | 6.57M | 5.12M | 2.26M | 2.06M | 2.59M | 2.49M | 2.19M | 2.36M | 2.87M | 3.22M | 8.43M | 3.41M |
|
Non-Current Assets
|
| 107.48M | 108.55M | 102.29M | 108.61M | 106.76M | 197.10M | 201.50M | 217.72M | 198.47M | 185.87M | 194.37M | 249.74M | 256.55M | 310.72M | 245.21M | 202.81M |
|
Assets
|
| 580.17M | 728.39M | 815.61M | 862.99M | 944.45M | 904.47M | 982.44M | 1,171.11M | 1,185.74M | 1,079.62M | 1,054.57M | 1,601.63M | 1,588.60M | 1,499.78M | 1,240.16M | 1,104.34M |
|
Accounts Payables
|
| 82.35M | 36.32M | 57.23M | 37.03M | 35.13M | 25.52M | 41.81M | 51.35M | 48.53M | 36.71M | 57.69M | 154.64M | 67.31M | 49.30M | 58.85M | 57.18M |
|
Notes Payables
|
| | | | | | | | | | 60.90M | | | | | | |
|
Payables
|
| 82.35M | 36.32M | 57.23M | 37.03M | 35.13M | 25.52M | 41.81M | 51.35M | 48.53M | 97.61M | 57.69M | 154.64M | 67.31M | 49.30M | 58.85M | 57.18M |
|
Accumulated Expenses
|
| 41.50M | 43.53M | 57.95M | 38.87M | 43.73M | 45.97M | 71.32M | 124.85M | 105.98M | 64.53M | 76.76M | 161.57M | 134.54M | 103.00M | 90.80M | 97.79M |
|
Other Accumulated Expenses
|
| | 6.89M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 105.22M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 5.90M | 4.90M | 6.77M | 6.57M | 7.72M | 6.18M |
|
Current Taxes
|
| 1.28M | 14.26M | 8.19M | 1.50M | 2.49M | 2.44M | 12.83M | 16.78M | 19.57M | 12.49M | 17.54M | 30.77M | 40.06M | 22.67M | 26.43M | 27.03M |
|
Total Current Liabilities
|
| 125.13M | 214.18M | 123.37M | 77.40M | 81.35M | 73.93M | 125.96M | 192.98M | 174.08M | 174.64M | 157.89M | 351.88M | 248.68M | 181.55M | 183.79M | 188.17M |
|
Non-Current Debt
|
| 98.47M | | | 19.40M | 19.10M | 16.48M | 16.70M | 16.07M | 15.19M | 14.21M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 20.36M | 32.06M | 27.35M | 32.65M | 37.02M | 23.98M | 10.51M | 27.15M | 16.57M | 25.64M | 24.86M | 17.11M | 8.46M | 5.71M | 48.02M | 48.82M |
|
Operating Leases
|
| | | | | | | | | | | 18.32M | 38.08M | 34.93M | 41.84M | 33.24M | 38.55M |
|
Other Non-Current Liabilities
|
| 13.73M | 12.27M | 10.70M | 8.82M | 9.79M | 10.84M | 12.93M | 8.43M | 81.49M | 80.29M | 74.96M | 69.42M | 64.63M | 52.79M | 31.35M | 16.58M |
|
Total Non-Current Liabilities
|
| 243.96M | 246.25M | 161.24M | 137.51M | 145.42M | 124.38M | 169.99M | 242.65M | 224.04M | 230.26M | 221.62M | 436.97M | 329.31M | 272.42M | 264.80M | 266.27M |
|
Total Liabilities
|
| 257.69M | 258.51M | 171.94M | 146.33M | 155.21M | 135.22M | 182.92M | 251.08M | 305.53M | 310.55M | 296.57M | 506.39M | 393.95M | 325.22M | 296.15M | 282.85M |
|
Total Debt
|
| 98.47M | 105.22M | | 19.40M | 19.10M | 16.48M | 16.70M | 16.07M | 15.19M | 14.21M | | | | | | |
|
Common Equity
|
170.80M | 322.48M | 469.88M | 643.67M | 714.02M | 776.99M | 760.91M | 799.52M | 920.03M | 880.21M | 769.06M | 757.99M | 1,095.24M | 1,194.65M | 1,174.56M | 944.01M | 821.49M |
|
Shareholder's Equity
|
170.80M | 322.48M | 469.88M | 643.67M | 714.02M | 776.99M | 760.91M | 799.52M | 920.03M | 880.21M | 769.06M | 757.99M | 1,095.24M | 1,194.65M | 1,174.56M | 944.01M | 821.49M |
|
Liabilities and Shareholders Equity
|
| 580.17M | 728.39M | 815.61M | 862.99M | 944.45M | 904.47M | 982.44M | 1,171.11M | 1,185.74M | 1,079.62M | 1,054.57M | 1,601.63M | 1,588.60M | 1,499.78M | 1,240.16M | 1,104.34M |
|
Treasury Shares
|
1.01M | 1.71M | 1.60M | 1.53M | 1.22M | 1.07M | 0.85M | 1.01M | 1.08M | 0.91M | 0.95M | 0.79M | 0.92M | 5.58M | 1.51M | 31.51M | 33.44M |
|
Retained Earnings
|
| -55.67M | 71.94M | 232.52M | 289.24M | 352.22M | 402.86M | 442.98M | 569.08M | 613.53M | 594.62M | 616.12M | 948.55M | 1,341.67M | 1,355.81M | 1,242.56M | 1,199.50M |