|
Cash & Equivalents
|
98.94M | 189.93M | 218.04M | 215.62M | 192.93M | 205.87M | 314.07M | 308.02M | | 206.53M | 278.67M | 276.67M | 322.41M | 499.29M | 598.49M | 492.26M |
|
Short-term Investments
|
| | | | | | | | | | | | 38.82M | 12.91M | 42.18M | 95.91M |
|
Cash & Current Investments
|
98.94M | 189.93M | 218.04M | 215.62M | 192.93M | 205.87M | 314.07M | 308.02M | | 206.53M | 278.67M | 276.67M | 361.23M | 512.21M | 640.67M | 588.16M |
|
Receivables - Net
|
82.95M | 85.54M | 75.69M | 4.90M | 6.80M | 110.06M | 92.64M | 105.32M | 120.52M | 134.45M | 134.47M | 174.45M | 198.15M | 194.93M | 200.83M | 195.92M |
|
Receivables - Other
|
| | | | | | | | 4.60M | 7.60M | 6.31M | 9.86M | 20.85M | 24.59M | 29.21M | 30.58M |
|
Receivables
|
82.95M | 85.54M | 75.69M | 4.90M | 6.80M | 110.06M | 92.64M | 105.32M | 125.11M | 142.05M | 140.78M | 184.31M | 218.99M | 219.52M | 230.04M | 226.50M |
|
Raw Materials
|
| | | | | 19.12M | 18.95M | 20.08M | 25.11M | 46.03M | 56.39M | 54.02M | 49.33M | 48.95M | 56.13M | 60.15M |
|
Work In Process
|
| | | | | 4.18M | 2.99M | 2.96M | 3.40M | 2.12M | 0.77M | 1.12M | 1.41M | 1.01M | 0.40M | 1.62M |
|
Finished Goods
|
| | | | | 0.86M | 0.14M | 0.66M | 0.67M | 0.01M | 0.11M | 0.11M | 0.02M | 0.01M | 0.00M | 0.00M |
|
Inventory
|
15.50M | 22.10M | 17.70M | 18.85M | 22.48M | 24.16M | 22.08M | 23.70M | 29.18M | 48.16M | 57.27M | 55.25M | 50.75M | 49.96M | 56.53M | 61.77M |
|
Current Deferred Tax Assets
|
1.17M | 0.61M | 1.20M | 1.08M | 7.22M | 3.35M | 3.35M | | | | | | | | | |
|
Prepaid Assets
|
7.23M | 7.03M | 7.17M | 9.56M | 19.35M | 20.68M | 12.79M | 12.08M | 23.76M | 38.39M | 29.73M | 44.25M | 37.25M | 28.35M | 33.04M | 44.20M |
|
Current Assets
|
205.80M | 305.21M | 319.79M | 318.47M | 336.49M | 360.76M | 441.59M | 449.12M | 502.73M | 427.53M | 500.14M | 550.62M | 644.65M | 785.45M | 931.06M | 890.05M |
|
Property, Plant & Equipment (Net)
|
369.81M | 368.68M | 380.81M | 422.74M | 550.07M | 547.28M | 506.43M | 535.20M | 571.78M | 632.44M | 631.48M | 696.55M | 643.87M | 709.24M | 745.26M | 854.44M |
|
Long-Term Investments
|
61.13M | 79.98M | 93.25M | 93.12M | 93.12M | 93.02M | | | | | | | | | | |
|
Intangibles
|
47.75M | 42.46M | 37.38M | 34.08M | 30.29M | 24.62M | 19.85M | 17.12M | 12.37M | 7.87M | 3.44M | 0.77M | | | | |
|
Goodwill & Intangibles
|
47.75M | 42.46M | 37.38M | 34.08M | 30.29M | 24.62M | 19.85M | 17.12M | 12.37M | 7.87M | 3.44M | 0.77M | | | | |
|
Long-Term Deferred Tax
|
10.13M | 11.24M | 11.39M | 12.46M | 11.04M | 13.08M | 16.32M | 15.48M | 18.11M | 20.78M | 22.07M | 24.35M | 19.82M | 21.30M | 23.06M | 40.21M |
|
Other Non-Current Assets
|
9.26M | 10.28M | 6.60M | 5.06M | 8.17M | 4.61M | 3.79M | 3.87M | 5.02M | 30.05M | 31.06M | 22.68M | 7.49M | 10.23M | 12.68M | 19.84M |
|
Non-Current Assets
|
498.08M | 512.65M | 529.44M | 567.46M | 692.69M | 682.62M | 546.40M | 571.67M | 43.41M | 114.02M | 141.10M | 715.56M | 647.97M | 716.13M | 745.26M | 854.44M |
|
Assets
|
703.88M | 817.85M | 849.23M | 885.93M | 1,029.18M | 1,043.38M | 987.99M | 1,020.79M | 1,110.01M | 1,118.66M | 1,188.18M | 1,294.20M | 1,315.83M | 1,526.22M | 1,712.06M | 1,804.53M |
|
Accounts Payables
|
77.63M | 54.77M | 42.23M | 59.21M | 77.78M | 79.14M | 48.91M | 50.83M | 89.15M | 91.38M | 75.38M | 81.53M | 79.57M | 84.02M | 78.72M | 84.21M |
|
Notes Payables
|
| | | | | | | | | 8.73M | 4.71M | | | | | |
|
Payables
|
77.63M | 54.77M | 42.23M | 59.21M | 77.78M | 79.14M | 48.91M | 50.83M | 89.15M | 100.11M | 80.09M | 81.53M | 79.57M | 84.02M | 78.72M | 84.21M |
|
Accumulated Expenses
|
30.13M | 35.55M | 24.70M | 24.35M | 42.24M | 39.21M | 24.24M | 26.30M | 44.47M | 49.70M | 53.88M | 72.37M | 104.21M | 94.58M | 87.12M | 81.65M |
|
Other Accumulated Expenses
|
| 7.82M | 8.11M | 6.35M | 7.20M | 17.80M | 9.80M | 4.28M | 5.97M | 4.98M | 7.01M | 10.21M | 5.54M | 7.33M | 9.44M | 8.16M |
|
Short term Debt
|
11.47M | 5.58M | 7.78M | 11.82M | 10.38M | 65.50M | 5.43M | 4.64M | 57.45M | 8.73M | 8.97M | 22.25M | 10.02M | 6.62M | 17.97M | 0.01M |
|
Current Leases
|
| | | | | | 5.43M | | | | | | | | | |
|
Current Taxes
|
| 10.19M | 6.99M | 4.75M | | | | 2.31M | 10.37M | 13.23M | 11.43M | 15.60M | 37.59M | 24.08M | 24.20M | 21.09M |
|
Current Deferred Revenue
|
| | | | | | | 5.66M | 7.83M | 11.54M | 8.02M | 14.72M | 18.87M | 9.96M | 12.38M | 9.49M |
|
Total Current Liabilities
|
119.23M | 95.90M | 85.51M | 104.59M | 139.12M | 192.69M | 81.32M | 81.78M | 191.08M | 151.95M | 142.94M | 176.15M | 193.80M | 185.22M | 183.81M | 165.87M |
|
Non-Current Debt
|
78.85M | 152.58M | 168.96M | 182.20M | 131.81M | 67.12M | 61.86M | 57.34M | | 41.89M | 54.98M | 89.45M | 32.31M | | 0.03M | 0.01M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 12.45M | 8.91M | 5.04M |
|
Pension
|
| | | | | | | | | | | | | 11.99M | 12.99M | 13.22M |
|
Minority Interest
|
54.14M | 48.71M | 34.62M | 2.52M | 111.44M | 115.51M | 115.11M | 120.73M | 144.90M | 141.20M | 157.30M | 176.87M | 230.56M | 300.60M | 359.89M | 423.72M |
|
Non-Current Deferred Tax Liability
|
0.50M | 0.74M | 0.66M | 1.01M | 3.04M | 2.21M | 1.49M | 2.05M | 0.64M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 4.22M | 3.04M | |
|
Other Non-Current Liabilities
|
9.36M | 8.88M | 8.10M | 10.30M | 15.72M | 19.29M | 17.85M | 14.34M | | 13.73M | 28.00M | 28.05M | 27.63M | 47.39M | 47.46M | 41.34M |
|
Total Non-Current Liabilities
|
198.58M | 249.22M | 255.13M | 287.80M | 273.97M | 262.02M | 144.67M | 141.16M | 0.02M | 42.09M | 55.68M | 42.92M | 9.16M | 1.87M | 3.32M | 2.97M |
|
Total Liabilities
|
207.94M | 258.10M | 263.23M | 298.10M | 289.69M | 281.31M | 162.51M | 155.50M | 205.44M | 207.57M | 225.92M | 293.64M | 253.74M | 250.61M | 231.30M | 207.23M |
|
Total Debt
|
90.32M | 158.16M | 176.74M | 194.02M | 142.19M | 132.62M | 67.29M | 61.98M | 57.45M | 50.62M | 63.95M | 111.69M | 42.33M | 6.62M | 18.00M | 0.02M |
|
Common Equity
|
495.94M | 559.76M | 586.00M | 587.83M | 739.49M | 762.07M | 825.47M | 865.29M | 904.57M | 911.09M | 962.27M | 1,000.56M | 1,062.09M | 1,275.61M | 1,480.76M | 1,597.31M |
|
Shareholder's Equity
|
495.94M | 559.76M | 586.00M | 587.83M | 739.49M | 762.07M | 825.47M | 865.29M | 904.57M | 911.09M | 962.27M | 1,000.56M | 1,062.09M | 1,275.61M | 1,480.76M | 1,597.31M |
|
Liabilities and Shareholders Equity
|
703.88M | 817.85M | 849.23M | 885.93M | 1,029.18M | 1,043.38M | 987.99M | 1,020.79M | 1,110.01M | 1,118.66M | 1,188.18M | 1,294.20M | 1,315.83M | 1,526.22M | 1,712.06M | 1,804.53M |
|
Treasury Shares
|
| 0.19M | 0.25M | 0.30M | 0.24M | 0.19M | 0.16M | 0.34M | 2.56M | 2.13M | 0.81M | 0.93M | 0.89M | 1.24M | 1.42M | 1.41M |
|
Retained Earnings
|
7.06M | 13.61M | 15.90M | 26.40M | 21.77M | 130.06M | 176.26M | 189.39M | 231.44M | 253.92M | 279.04M | 317.85M | 435.63M | 561.12M | 691.81M | 772.20M |