|
Assets
|
180.23M | 219.66M | 251.60M | 290.56M | 345.30M | 392.18M | 449.94M | 528.41M | 618.01M | 695.74M | 797.18M | 920.19M | 992.93M | 4554.43M | 4548.83M | 3443.84M |
|
Cash & Equivalents
|
22.81M | 35.84M | 49.05M | 50.03M | 40.67M | 66.06M | 55.26M | 77.57M | 83.07M | 41.69M | 66.27M | 75.60M | 44.47M | 163.24M | 170.61M | 129.00M |
|
Short-term Investments
|
| 20.24M | 19.60M | 35.34M | 35.82M | 48.10M | 52.54M | 66.07M | 127.74M | 225.84M | 277.40M | 305.49M | 336.58M | 82.33M | 0.33M | |
|
Cash & Current Investments
|
22.81M | 56.08M | 68.64M | 85.37M | 76.50M | 114.16M | 107.80M | 143.63M | 210.81M | 267.52M | 343.67M | 381.09M | 381.05M | 245.57M | 170.94M | 129.00M |
|
Receivables - Net
|
| 28.63M | 35.65M | 38.74M | 51.90M | 59.21M | 67.65M | 68.58M | 79.09M | 82.58M | 84.68M | 91.82M | 99.67M | 153.25M | 173.00M | 153.38M |
|
Receivables
|
| 28.63M | 35.65M | 38.74M | 51.90M | 59.21M | 67.65M | 68.58M | 79.09M | 82.58M | 84.68M | 91.82M | 99.67M | 153.25M | 173.00M | 153.38M |
|
Raw Materials
|
| 12.12M | 14.00M | 16.59M | 21.52M | 21.61M | 29.50M | 33.19M | 36.70M | | | | 58.67M | 66.62M | 78.80M | 65.69M |
|
Work In Process
|
| 2.19M | 2.11M | 3.58M | 3.68M | 3.97M | 4.50M | 4.83M | 5.99M | | | | 6.39M | 5.37M | 10.99M | 11.23M |
|
Finished Goods
|
| 17.68M | 18.89M | 18.14M | 25.98M | 26.02M | 30.37M | 35.12M | 33.31M | | | | 57.26M | 68.10M | 111.84M | 130.42M |
|
Inventory
|
| 31.99M | 34.99M | 38.31M | 51.18M | 51.60M | 64.37M | 73.14M | 76.00M | 85.99M | 95.05M | 100.70M | 122.31M | 133.81M | 189.27M | 207.34M |
|
Current Deferred Tax Assets
|
| 1.04M | 1.33M | 1.46M | 1.71M | 1.99M | 1.77M | | | | | | | | | |
|
Prepaid Assets
|
| 4.75M | 3.32M | 4.56M | 7.46M | 4.23M | 8.41M | 7.61M | 9.89M | 13.43M | 14.00M | 17.84M | 23.76M | 53.30M | 56.02M | 53.29M |
|
Current Assets
|
| 122.50M | 143.94M | 168.45M | 188.75M | 231.19M | 248.23M | 292.96M | 375.79M | 449.53M | 537.41M | 591.45M | 626.80M | 585.93M | 589.23M | 576.94M |
|
Buildings
|
| 14.42M | 20.66M | 22.78M | 26.46M | 26.93M | 33.42M | 37.92M | 44.01M | 46.20M | 48.88M | 72.75M | 79.51M | 96.79M | 108.30M | 108.72M |
|
Construction in Progress
|
| 1.22M | 0.59M | 1.56M | 1.66M | 0.78M | 1.06M | 2.29M | 2.65M | 2.29M | 4.97M | 3.26M | 5.97M | 52.24M | 113.97M | 186.24M |
|
Land & Improvements
|
| 1.20M | 1.44M | 1.67M | 1.88M | 2.30M | 2.66M | 3.09M | 4.73M | 5.32M | 5.46M | 7.78M | 9.48M | 10.21M | 10.50M | 10.82M |
|
Property, Plant & Equipment (Net)
|
| 22.34M | 29.93M | 34.34M | 41.95M | 44.47M | 54.68M | 61.75M | 73.07M | 74.85M | 78.67M | 100.45M | 110.58M | 198.75M | 277.10M | 339.13M |
|
Goodwill
|
52.90M | 51.58M | 53.05M | 59.49M | 68.19M | 70.12M | 88.51M | 104.76M | 99.56M | 103.62M | 110.34M | 131.48M | 142.70M | 2137.50M | 2135.63M | 1064.90M |
|
Intangibles
|
| 12.01M | 10.83M | 12.35M | 25.23M | 57.90M | 74.16M | 85.39M | 54.66M | 52.10M | 51.36M | 76.77M | 147.52M | 1714.04M | 1723.21M | 1410.48M |
|
Goodwill & Intangibles
|
52.90M | 63.59M | 63.88M | 71.84M | 93.42M | 128.02M | 162.67M | 190.15M | 154.21M | 155.72M | 161.70M | 208.25M | 290.23M | 3851.54M | 3858.84M | 2475.39M |
|
Other Non-Current Assets
|
| 74.82M | 77.73M | 87.77M | 114.61M | 116.51M | 147.03M | 173.70M | 169.15M | 171.36M | 181.10M | 228.29M | 255.55M | 3769.75M | 3682.50M | 2527.77M |
|
Non-Current Assets
|
| 97.16M | 107.66M | 122.11M | 156.56M | 160.99M | 201.71M | 235.45M | 242.22M | 246.21M | 259.78M | 328.74M | 366.13M | 3968.50M | 3959.60M | 2866.90M |
|
Accounts Payables
|
| 8.52M | 10.76M | 9.21M | 13.40M | 13.69M | 15.80M | 16.24M | 20.75M | 19.06M | 25.65M | 23.90M | 34.61M | 76.67M | 83.06M | 79.61M |
|
Payables
|
| 8.52M | 10.76M | 9.21M | 13.40M | 13.69M | 15.80M | 16.24M | 20.75M | 19.06M | 25.65M | 23.90M | 34.61M | 76.67M | 83.06M | 79.61M |
|
Accumulated Expenses
|
| 2.71M | 2.76M | 3.23M | 4.36M | 4.14M | 4.99M | 5.00M | 6.07M | 7.08M | 7.74M | 11.25M | 11.12M | 25.15M | 19.95M | 14.13M |
|
Other Accumulated Expenses
|
| 6.57M | 5.65M | 5.12M | 7.21M | 6.35M | 7.81M | 13.82M | 11.71M | 11.50M | 13.65M | 13.20M | 24.52M | 20.93M | 22.80M | 32.18M |
|
Short term Debt
|
| | | | | | | | | | | | | | 2.45M | 19.30M |
|
Current Leases
|
| | | | | | | | | | | | | | 2.45M | 19.30M |
|
Current Taxes
|
| | 0.81M | 0.17M | | 1.27M | | 0.94M | 0.17M | 0.60M | 1.46M | 1.85M | 2.13M | 6.95M | 10.45M | 5.60M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 3.40M | 5.46M | 4.62M | 4.63M | 5.56M |
|
Total Current Liabilities
|
| 17.80M | 19.98M | 17.72M | 24.97M | 25.46M | 28.60M | 36.00M | 38.69M | 38.25M | 48.49M | 53.60M | 77.84M | 145.47M | 154.32M | 174.01M |
|
Non-Current Debt
|
| 4.54M | 2.59M | 2.10M | 1.88M | 2.05M | 2.42M | | | | | | | 885.44M | 888.39M | 874.81M |
|
Minority Interest
|
| 0.33M | 0.21M | 0.07M | -0.06M | -0.01M | -0.04M | 0.14M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 6.56M |
|
Non-Current Deferred Tax Liability
|
| 8.35M | 9.97M | 12.45M | 12.15M | 13.71M | 14.76M | 17.05M | 14.10M | 15.62M | 21.66M | 26.01M | 17.01M | 353.43M | 326.72M | 280.91M |
|
Other Non-Current Liabilities
|
| | | | | | 2.42M | 3.60M | 5.04M | 3.97M | 5.39M | 4.30M | 10.70M | 35.88M | 35.26M | 42.85M |
|
Total Non-Current Liabilities
|
| 12.89M | 12.57M | 14.55M | 14.03M | 15.76M | 43.36M | 53.05M | 52.79M | 53.87M | 66.61M | 75.52M | 94.86M | 1384.34M | 1369.43M | 1329.73M |
|
Total Liabilities
|
27.01M | 30.68M | 32.55M | 32.27M | 39.00M | 41.22M | 45.78M | 56.65M | 57.83M | 57.84M | 72.00M | 79.81M | 105.56M | 1420.21M | 1404.69M | 1372.58M |
|
Total Debt
|
| 4.54M | 2.59M | 2.10M | 1.88M | 2.05M | 2.42M | | | | | | | 885.44M | 890.84M | 894.11M |
|
Common Equity
|
153.22M | 189.10M | 219.05M | 258.29M | 306.30M | 350.96M | 404.16M | 471.76M | 560.17M | 637.90M | 725.18M | 840.38M | 887.37M | 3134.22M | 3144.14M | 2071.25M |
|
Shareholder's Equity
|
153.22M | 189.10M | 219.05M | 258.29M | 306.30M | 350.96M | 404.16M | 471.76M | 560.17M | 637.90M | 725.18M | 840.38M | 887.37M | 3134.22M | 3144.14M | 2071.25M |
|
Liabilities and Shareholders Equity
|
180.23M | 219.66M | 251.60M | 290.56M | 345.30M | 392.18M | 449.94M | 528.41M | 618.01M | 695.74M | 797.18M | 920.19M | 992.93M | 4554.43M | 4548.83M | 3443.84M |
|
Retained Earnings
|
| 104.06M | 126.69M | 153.88M | 182.04M | 215.57M | 252.13M | 295.93M | 359.07M | 419.25M | 478.72M | 539.60M | 587.91M | 565.04M | 555.62M | -536.42M |
|
Treasury Shares
|
0.03M | 0.07M | | | 0.11M | 0.11M | | | | 0.10M | | 0.12M | 0.26M | 0.77M | 0.96M | 1.00M |