|
Cash & Equivalents
|
53.90M | 27.37M | 11.82M | 29.22M | 33.60M | 56.08M | 29.17M | 57.57M | 36.34M | 50.21M | 74.25M | 41.28M | 70.61M | 68.04M |
|
Short-term Investments
|
| | | | | | 50.00M | 24.00M | 55.00M | 43.00M | 17.00M | 40.00M | 44.00M | 9.00M |
|
Cash & Current Investments
|
53.90M | 27.37M | 11.82M | 29.22M | 33.60M | 56.08M | 79.17M | 81.57M | 91.34M | 93.21M | 91.25M | 81.28M | 114.61M | 77.04M |
|
Receivables - Net
|
| 99.80M | 115.09M | 114.48M | 128.74M | 132.28M | 142.00M | 163.46M | 130.46M | 150.66M | 170.05M | 165.07M | 170.91M | 227.98M |
|
Receivables - Other
|
| 5.35M | | | | | | | | | | | | |
|
Receivables
|
| 105.14M | 115.09M | 114.48M | 128.74M | 132.28M | 142.00M | 163.46M | 130.46M | 150.66M | 170.05M | 165.07M | 170.91M | 227.98M |
|
Raw Materials
|
| 36.59M | 44.31M | 40.01M | 51.37M | 54.86M | 62.37M | 64.44M | 73.84M | 59.77M | 87.03M | 84.33M | 72.80M | 162.63M |
|
Work In Process
|
| 7.54M | 7.52M | 7.62M | 8.07M | 12.40M | 14.73M | 10.70M | 8.88M | 12.74M | 15.47M | 22.35M | 23.55M | 27.98M |
|
Finished Goods
|
| 95.90M | 91.36M | 102.16M | 108.25M | 93.97M | 101.07M | 123.18M | 113.94M | 143.80M | 156.66M | 170.89M | 169.56M | 253.82M |
|
Inventory
|
| 140.03M | 143.18M | 149.79M | 167.69M | 161.23M | 178.17M | 198.32M | 196.66M | 216.31M | 259.16M | 277.57M | 265.91M | 444.43M |
|
Prepaid Assets
|
| 29.85M | 30.43M | 23.63M | 17.75M | 20.50M | 22.38M | 27.25M | 37.31M | 42.53M | 49.29M | 63.39M | 51.02M | 61.16M |
|
Current Assets
|
| 296.39M | 299.29M | 313.73M | 342.83M | 363.67M | 415.46M | 466.16M | 451.84M | 498.91M | 566.23M | 585.72M | 601.00M | 810.61M |
|
Construction in Progress
|
| 5.54M | 4.78M | 5.75M | 5.59M | 2.69M | 7.78M | 15.63M | 25.58M | 23.66M | | | | |
|
Property, Plant & Equipment (Net)
|
| 104.42M | 109.16M | 104.41M | 127.32M | 127.35M | 130.11M | 140.24M | 148.11M | 154.71M | 165.49M | 195.57M | 203.30M | 354.69M |
|
Long-Term Investments
|
| | | | | | | 4.20M | 4.22M | 4.14M | 12.98M | 10.22M | 6.30M | 6.55M |
|
Goodwill
|
| | 12.61M | 12.61M | 21.12M | 23.98M | 27.35M | 27.35M | 52.68M | 52.68M | 53.23M | 53.27M | 54.56M | 59.65M |
|
Intangibles
|
| 35.16M | 29.80M | 37.28M | 60.09M | 54.60M | 51.98M | 105.61M | 137.76M | 137.87M | 148.19M | 149.97M | 148.01M | 36.47M |
|
Goodwill & Intangibles
|
| 35.16M | 42.42M | 49.89M | 81.22M | 78.58M | 79.33M | 132.96M | 190.44M | 190.55M | 201.41M | 203.25M | 202.56M | 96.11M |
|
Long-Term Deferred Tax
|
| | | | | | | 16.77M | 11.43M | 9.86M | 5.85M | 8.71M | 19.37M | 25.55M |
|
Other Non-Current Assets
|
| 38.18M | 34.07M | 25.28M | 56.47M | 53.80M | 46.78M | 45.45M | 60.48M | 72.75M | 82.89M | 81.84M | 78.30M | 99.49M |
|
Non-Current Assets
|
| 177.76M | 173.03M | 179.59M | 265.00M | 259.73M | 256.22M | 260.51M | 332.26M | 342.42M | 365.47M | 385.67M | 381.19M | 550.29M |
|
Assets
|
| 474.14M | 472.32M | 493.32M | 607.84M | 623.40M | 671.68M | 726.67M | 784.10M | 841.33M | 931.70M | 971.40M | 982.18M | 1,360.90M |
|
Accounts Payables
|
| 57.90M | 59.61M | 63.06M | 60.17M | 56.89M | 59.50M | 73.19M | 66.09M | 68.36M | 95.60M | 73.85M | 85.57M | 138.20M |
|
Payables
|
| 57.90M | 59.61M | 63.06M | 60.17M | 56.89M | 59.50M | 73.19M | 66.09M | 68.36M | 95.60M | 73.85M | 85.57M | 138.20M |
|
Accumulated Expenses
|
| 57.44M | 49.86M | 45.46M | 45.70M | 52.65M | 71.14M | 68.50M | 72.40M | 86.38M | 80.24M | 79.85M | 88.79M | 139.02M |
|
Other Accumulated Expenses
|
| 17.19M | | | | | | 15.65M | 15.42M | 17.35M | 18.90M | 18.86M | 17.54M | 31.24M |
|
Short term Debt
|
| 0.06M | 2.97M | 2.81M | 2.91M | 6.25M | 12.58M | 12.54M | 18.75M | 9.38M | 15.00M | 22.30M | 29.80M | 16.25M |
|
Current Leases
|
| | | | | | | | 6.44M | 6.62M | 6.05M | 6.05M | 7.46M | 9.13M |
|
Current Taxes
|
| | | | | | | 6.07M | 3.82M | 6.11M | 7.21M | 8.66M | 2.93M | 8.40M |
|
Total Current Liabilities
|
| 115.40M | 112.44M | 111.33M | 108.78M | 115.80M | 143.22M | 154.23M | 157.24M | 164.12M | 190.83M | 176.00M | 204.15M | 293.47M |
|
Capital Leases
|
| | | | | | 0.12M | 0.04M | | | | | | |
|
Non-Current Debt
|
| 297.67M | 286.42M | 283.71M | 278.26M | 241.89M | 229.80M | 217.63M | 199.26M | 287.71M | 272.93M | 311.54M | 282.29M | 615.43M |
|
Pension
|
| | | | | | | 7.61M | 8.07M | 13.83M | 12.09M | 10.86M | 9.99M | 5.53M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 8.98M | 11.68M | 6.65M | | | | |
|
Operating Leases
|
| | | | | | | | 17.28M | 28.00M | 31.51M | 29.08M | 29.91M | 33.74M |
|
Other Non-Current Liabilities
|
| 62.14M | 58.31M | 65.65M | 61.31M | 49.55M | 43.70M | 42.79M | 70.40M | 55.97M | 60.50M | 60.35M | 63.11M | 79.31M |
|
Total Non-Current Liabilities
|
| 480.94M | 398.86M | 398.04M | 456.04M | 422.69M | 443.02M | 467.86M | 525.50M | 546.83M | 608.76M | 628.54M | 662.44M | 995.91M |
|
Total Liabilities
|
| 543.08M | 457.17M | 463.69M | 517.36M | 472.24M | 486.73M | 510.66M | 595.90M | 602.80M | 669.26M | 688.89M | 725.54M | 1,075.22M |
|
Total Debt
|
| 297.73M | 289.39M | 286.52M | 281.17M | 248.14M | 242.38M | 230.18M | 218.01M | 297.08M | 287.93M | 333.84M | 312.08M | 631.68M |
|
Common Equity
|
-88.23M | -68.94M | 15.15M | 29.63M | 90.48M | 151.16M | 184.95M | 216.01M | 188.20M | 238.53M | 262.44M | 282.51M | 256.64M | 285.68M |
|
Shareholder's Equity
|
-88.23M | -68.94M | 15.15M | 29.63M | 90.48M | 151.16M | 184.95M | 216.01M | 188.20M | 238.53M | 262.44M | 282.51M | 256.64M | 285.68M |
|
Liabilities and Shareholders Equity
|
| 474.14M | 472.32M | 493.32M | 607.84M | 623.40M | 671.68M | 726.67M | 784.10M | 841.33M | 931.70M | 971.40M | 982.18M | 1,360.90M |
|
Retained Earnings
|
| -94.12M | -97.25M | -51.60M | -61.78M | 82.75M | 131.56M | 168.93M | 183.06M | 218.01M | 247.75M | 260.91M | 243.89M | 272.70M |
|
Treasury Shares
|
| | | | | | 0.25M | 0.25M | 0.25M | | | | | 0.57M |