|
Cash & Equivalents
|
60.19M | 70.60M | 45.76M | 48.25M | 62.94M | 48.25M | 67.02M | 61.90M | 106.53M | 117.44M | 51.40M | 99.00M | 108.68M |
|
Short-term Investments
|
| | | | | | | | | 14.96M | 11.60M | 12.25M | 14.43M |
|
Cash & Current Investments
|
60.19M | 70.60M | 45.76M | 48.25M | 62.94M | 48.25M | 67.02M | 61.90M | 106.53M | 132.40M | 63.00M | 111.25M | 123.11M |
|
Receivables - Net
|
1.55M | 2.62M | 2.15M | 4.34M | 4.42M | 6.27M | 1.22M | 2.72M | 7.10M | 14.16M | 3.05M | 2.59M | 9.02M |
|
Receivables - Other
|
| 4.50M | 4.70M | 4.40M | 4.90M | 5.40M | 8.20M | 10.00M | 5.30M | 6.70M | 6.30M | 7.20M | 0.73M |
|
Receivables
|
1.55M | 7.12M | 6.85M | 8.74M | 9.32M | 11.67M | 9.42M | 12.72M | 12.40M | 20.86M | 9.35M | 9.79M | 9.74M |
|
Inventory
|
212.93M | 237.66M | 272.28M | 284.80M | | 260.50M | 257.54M | 259.50M | 233.27M | 285.20M | 390.39M | 346.44M | 385.61M |
|
Current Deferred Tax Assets
|
4.28M | 2.50M | 2.91M | 1.21M | | | | | | | | | |
|
Prepaid Assets
|
2.41M | 2.89M | 4.92M | 3.92M | | 5.56M | 11.53M | 5.53M | 8.41M | 10.26M | 13.31M | 21.06M | 18.41M |
|
Current Assets
|
281.35M | 316.26M | 328.02M | 342.51M | | 320.59M | 337.31M | 329.65M | 355.31M | 442.03M | 469.72M | 481.34M | 536.14M |
|
Property, Plant & Equipment (Net)
|
62.39M | 69.23M | 77.36M | 90.19M | | 86.28M | 70.61M | 67.78M | 62.33M | 88.53M | 141.44M | 168.61M | 172.81M |
|
Goodwill
|
| | | | | | | | | 11.38M | 12.02M | 12.02M | 18.02M |
|
Intangibles
|
| | | | | | | | | 32.60M | 32.60M | 32.60M | 40.97M |
|
Goodwill & Intangibles
|
| | | | | | | | | 43.98M | 44.62M | 44.62M | 58.99M |
|
Long-Term Deferred Tax
|
| 13.46M | 18.09M | 3.43M | | 17.42M | 17.03M | 7.83M | 5.63M | 2.70M | | | |
|
Other Non-Current Assets
|
1.40M | 1.07M | 0.81M | 0.72M | | 0.54M | 0.46M | 8.11M | 13.84M | 14.06M | 15.39M | 13.60M | 12.65M |
|
Non-Current Assets
|
63.79M | 70.30M | 79.17M | 94.34M | | 94.99M | 80.69M | 298.73M | 287.44M | 370.23M | 520.06M | 560.69M | 587.99M |
|
Assets
|
345.14M | 386.56M | 407.20M | 436.85M | | 415.58M | 418.00M | 628.37M | 642.75M | 812.26M | 989.78M | 1,042.03M | 1,124.13M |
|
Accounts Payables
|
55.22M | 61.24M | 65.03M | 62.67M | | 41.74M | 48.72M | 60.66M | 57.72M | 69.09M | 78.85M | 58.27M | 52.03M |
|
Payables
|
55.22M | 61.24M | 65.03M | 62.67M | | 41.74M | 48.72M | 60.66M | 57.72M | 69.09M | 78.85M | 58.27M | 52.03M |
|
Accumulated Expenses
|
15.46M | 14.52M | 17.00M | 14.99M | | 15.04M | 22.07M | 525.00M | 24.39M | 33.05M | 20.28M | 16.62M | 25.38M |
|
Other Accumulated Expenses
|
| | | | | 4.07M | 5.16M | 4.46M | 6.16M | 5.70M | 3.76M | 3.80M | 3.60M |
|
Current Leases
|
| | | | | | | 43.15M | 48.79M | 51.56M | 58.15M | 52.98M | 53.01M |
|
Current Taxes
|
| | | | | 1.80M | 2.13M | 2.32M | 3.17M | 2.27M | 2.42M | 2.34M | 2.42M |
|
Current Deferred Revenue
|
| | | | | 2.38M | 1.56M | | | | | | |
|
Total Current Liabilities
|
70.68M | 75.76M | 82.02M | 77.66M | | 56.78M | 70.78M | 122.51M | 130.90M | 153.71M | 157.28M | 127.88M | 130.43M |
|
Non-Current Deffered Revenue
|
5.08M | 6.05M | 7.47M | 9.22M | | 11.37M | 12.11M | 13.35M | 16.01M | 10.90M | 9.84M | 11.64M | 10.01M |
|
Non-Current Deferred Tax Liability
|
0.67M | 12.90M | 14.18M | 16.89M | | 9.23M | 7.40M | 56.93M | | | 11.84M | 17.34M | 18.88M |
|
Operating Leases
|
| | | | | | | 194.11M | 182.62M | 194.79M | 285.07M | 301.36M | 314.97M |
|
Other Non-Current Liabilities
|
8.21M | 12.96M | 18.43M | 24.43M | | 29.02M | 22.17M | 2.70M | 3.40M | 3.58M | 1.72M | 1.95M | 0.85M |
|
Total Non-Current Liabilities
|
82.59M | 89.91M | 96.40M | 95.55M | | 79.25M | 91.39M | 328.31M | 329.17M | 356.15M | 462.49M | 456.68M | 474.29M |
|
Total Liabilities
|
90.80M | 102.88M | 114.83M | 119.98M | -318.88M | 108.28M | 113.57M | 331.01M | 332.57M | 359.73M | 464.21M | 458.64M | 475.14M |
|
Common Equity
|
254.34M | 283.68M | 292.37M | 316.87M | 318.88M | 307.30M | 304.43M | 297.36M | 310.18M | 452.53M | 525.57M | 583.39M | 649.00M |
|
Shareholder's Equity
|
254.34M | 283.68M | 292.37M | 316.87M | 318.88M | 307.30M | 304.43M | 297.36M | 310.18M | 452.53M | 525.57M | 583.39M | 649.00M |
|
Liabilities and Shareholders Equity
|
345.14M | 386.56M | 407.20M | 436.85M | | 415.58M | 418.00M | 628.37M | 642.75M | 812.26M | 989.78M | 1,042.03M | 1,124.13M |
|
Treasury Shares
|
0.46M | 0.00M | 0.22M | 0.00M | 1.70M | 1.26M | 1.53M | 2.23M | | 0.21M | 1.13M | -13.92M | 13.87M |
|
Retained Earnings
|
195.85M | 222.24M | 228.11M | 250.07M | | 326.74M | 360.44M | 395.76M | 406.65M | 553.49M | 653.45M | 714.65M | 773.35M |