|
Cash & Equivalents
|
21.49M | 28.15M | 73.20M | 55.18M | 54.07M | 80.50M | 103.34M | 98.95M |
|
Cash & Current Investments
|
21.49M | 28.15M | 73.20M | 55.18M | 54.07M | 80.50M | 103.34M | 98.95M |
|
Receivables - Net
|
59.00M | 55.84M | 60.61M | 66.33M | 63.83M | 71.11M | 71.94M | 78.57M |
|
Receivables
|
59.00M | 55.84M | 60.61M | 66.33M | 63.83M | 71.11M | 71.94M | 78.57M |
|
Raw Materials
|
30.83M | 33.07M | 33.28M | 41.92M | 39.16M | 38.17M | 35.67M | 40.84M |
|
Work In Process
|
25.39M | 25.79M | 28.13M | 30.87M | 29.80M | 33.59M | 38.29M | 38.71M |
|
Finished Goods
|
21.73M | 23.71M | 23.54M | 25.09M | 23.68M | 24.75M | 25.92M | 25.92M |
|
Inventory
|
77.96M | 82.57M | 84.94M | 97.89M | 92.64M | 96.51M | 99.88M | 105.47M |
|
Prepaid Assets
|
11.83M | 14.65M | 14.49M | 12.15M | 9.50M | 9.68M | 10.46M | 10.89M |
|
Current Assets
|
170.68M | 181.63M | 233.59M | 231.96M | 220.67M | 258.11M | 286.02M | 295.48M |
|
Property, Plant & Equipment (Net)
|
72.17M | 71.56M | 70.75M | 76.95M | 76.61M | 75.55M | 75.67M | 78.11M |
|
Goodwill
|
470.89M | 471.79M | 472.59M | 691.66M | 693.54M | 691.93M | 688.05M | 705.58M |
|
Intangibles
|
438.72M | 308.40M | 301.06M | 447.12M | 434.66M | 426.73M | 420.47M | 424.46M |
|
Goodwill & Intangibles
|
909.61M | 780.19M | 773.65M | 1,138.78M | 1,128.20M | 1,118.65M | 1,108.52M | 1,130.04M |
|
Other Non-Current Assets
|
11.42M | 12.07M | 14.06M | 16.20M | 17.39M | 18.55M | 20.02M | 22.60M |
|
Non-Current Assets
|
80.92M | 872.33M | 866.74M | 1,240.09M | 84.36M | 1,220.69M | 1,212.20M | 1,238.57M |
|
Assets
|
1,050.44M | 1,053.96M | 1,100.33M | 1,472.05M | 1,450.62M | 1,478.81M | 1,498.22M | 1,534.05M |
|
Accounts Payables
|
12.88M | 13.88M | 16.12M | 16.22M | 12.09M | 14.09M | 16.24M | 17.65M |
|
Payables
|
12.88M | 13.88M | 16.12M | 16.22M | 12.09M | 14.09M | 16.24M | 17.65M |
|
Accumulated Expenses
|
24.78M | 28.70M | 22.09M | 29.33M | 26.90M | 30.01M | 26.59M | 28.65M |
|
Short term Debt
|
6.90M | 6.90M | 2.50M | 6.03M | | | | |
|
Current Leases
|
0.61M | 0.62M | 0.61M | 0.61M | 0.60M | 0.65M | 0.67M | 0.70M |
|
Current Taxes
|
6.13M | 8.53M | 6.52M | 6.26M | 1.98M | 5.28M | 2.72M | 2.62M |
|
Current Deferred Revenue
|
| | | | 4.16M | 3.85M | 3.88M | 3.69M |
|
Total Current Liabilities
|
51.48M | 58.82M | 48.04M | 58.68M | 41.81M | 50.28M | 46.47M | 49.88M |
|
Capital Leases
|
3.40M | 3.35M | 3.29M | 3.23M | 3.17M | 3.10M | 3.04M | 2.97M |
|
Non-Current Debt
|
528.58M | 527.30M | 248.16M | 596.07M | 277.29M | 277.49M | 277.67M | 279.36M |
|
Non-Current Deferred Tax Liability
|
36.78M | 35.16M | 33.92M | 36.82M | 32.89M | 34.07M | 34.89M | 34.36M |
|
Operating Leases
|
5.80M | 5.64M | 5.49M | 5.46M | 5.14M | 5.36M | 5.47M | 5.35M |
|
Other Non-Current Liabilities
|
5.11M | 3.13M | 1.91M | 1.96M | 1.82M | 1.85M | 1.95M | 1.94M |
|
Total Non-Current Liabilities
|
627.20M | -3.13M | -1.91M | 700.28M | 360.30M | 370.30M | 367.54M | 371.92M |
|
Total Liabilities
|
632.30M | | | 702.23M | 362.11M | 372.15M | 369.49M | 373.85M |
|
Total Debt
|
535.48M | 534.19M | 250.66M | 602.10M | 277.29M | 277.49M | 277.67M | 279.36M |
|
Common Equity
|
418.14M | 420.64M | 758.44M | 769.81M | 1,088.51M | 1,106.65M | 1,128.73M | 1,160.20M |
|
Shareholder's Equity
|
418.14M | 420.64M | 758.44M | 769.81M | 1,088.51M | 1,106.65M | 1,128.73M | 1,160.20M |
|
Liabilities and Shareholders Equity
|
1,050.44M | 1,053.96M | 1,100.33M | 1,472.05M | 1,450.62M | 1,478.81M | 1,498.22M | 1,534.05M |
|
Retained Earnings
|
| | -32.90M | -24.25M | -20.56M | -5.24M | 11.47M | 39.08M |
|
Treasury Shares
|
0.01M | | | | | | | |