|
Cash & Equivalents
|
59.18M | 53.89M | 88.76M | 154.73M | 161.72M | 194.21M | 180.52M | 274.48M | 359.45M | 284.99M | 323.17M | 342.96M | 360.08M | 232.18M | 314.30M | 276.07M |
|
Short-term Investments
|
2.78M | 6.38M | 15.19M | 15.28M | 15.30M | 19.32M | 19.33M | 44.39M | 30.31M | 19.16M | 24.09M | 24.10M | 48.51M | 49.49M | 49.66M | 54.65M |
|
Cash & Current Investments
|
61.95M | 60.27M | 103.96M | 170.02M | 177.02M | 213.53M | 199.85M | 318.88M | 389.76M | 304.15M | 347.25M | 367.06M | 408.59M | 281.67M | 363.96M | 330.71M |
|
Receivables - Net
|
15.46M | 25.77M | 38.79M | 36.78M | 31.21M | 31.26M | 61.29M | 75.95M | 81.17M | 92.41M | 110.35M | 117.39M | 209.11M | 206.67M | 194.72M | 233.75M |
|
Receivables - Other
|
1.54M | | | | | | | | 1.60M | 1.50M | 5.40M | 5.40M | 5.40M | | | |
|
Receivables
|
17.00M | 25.77M | 38.79M | 36.78M | 31.21M | 31.26M | 61.29M | 75.95M | 82.77M | 93.91M | 115.75M | 122.79M | 214.51M | 206.67M | 194.72M | 233.75M |
|
Raw Materials
|
| | 10.73M | 7.24M | 7.33M | 13.45M | 12.05M | 15.92M | 27.73M | 24.63M | | | | | | |
|
Work In Process
|
| | 15.97M | 17.72M | 17.22M | 20.84M | 21.20M | 31.18M | 25.09M | 30.83M | | | | | | |
|
Finished Goods
|
| | 3.62M | 7.18M | 9.12M | 9.79M | 13.86M | 24.78M | 41.37M | 26.06M | | | | | | |
|
Inventory
|
5.48M | 22.21M | 30.32M | 32.14M | 33.67M | 44.08M | 47.11M | 71.89M | 94.19M | 81.52M | 88.44M | 110.16M | 163.10M | 287.96M | 216.95M | 199.23M |
|
Current Deferred Tax Assets
|
5.67M | 1.55M | 1.08M | 2.37M | 1.28M | | 0.61M | 3.98M | | | | | | | | |
|
Prepaid Assets
|
-0.70M | 1.28M | 2.46M | 2.22M | 2.62M | 3.27M | 4.56M | 5.87M | 9.57M | 6.88M | 8.36M | 13.92M | 37.85M | 12.18M | 17.64M | 31.19M |
|
Current Assets
|
94.26M | 108.40M | 179.58M | 258.41M | 246.54M | 290.44M | 315.18M | 476.90M | 568.80M | 498.49M | 565.20M | 618.09M | 818.11M | 787.92M | 793.25M | 794.87M |
|
Buildings
|
| | | | 16.71M | 19.81M | 21.25M | 29.23M | 30.29M | 18.13M | 18.13M | 18.13M | 30.01M | 29.31M | 28.67M | 28.51M |
|
Construction in Progress
|
| | | | 0.02M | 0.24M | 12.19M | 0.48M | 0.44M | 0.20M | 0.19M | 0.49M | 6.27M | 19.92M | 48.06M | 63.25M |
|
Land & Improvements
|
| | | | 6.65M | 8.06M | 8.81M | 9.31M | 9.31M | 68.24M | 68.24M | 68.24M | 68.24M | 68.24M | 67.64M | 67.64M |
|
Property, Plant & Equipment (Net)
|
0.39M | 25.51M | 24.73M | 23.39M | 30.20M | 35.54M | 50.47M | 47.89M | 51.37M | 101.41M | 98.49M | 105.50M | 124.48M | 139.43M | 167.42M | 188.40M |
|
Long-Term Investments
|
0.48M | 0.17M | 0.18M | 0.18M | 0.13M | 0.13M | 0.13M | 0.12M | | 4.24M | 3.00M | 5.00M | 8.54M | 9.27M | 17.12M | 17.33M |
|
Goodwill
|
35.44M | 37.15M | 35.46M | 35.47M | 66.33M | 66.30M | 99.50M | 99.50M | 100.13M | 58.33M | 17.49M | | | | | |
|
Intangibles
|
38.24M | 0.73M | 38.76M | 35.47M | 35.47M | 35.47M | 7.33M | 5.23M | 7.43M | 1.02M | 17.49M | | | | | |
|
Goodwill & Intangibles
|
2.80M | 0.73M | 74.21M | 70.94M | 101.80M | 101.77M | 7.33M | 5.23M | 107.56M | 59.35M | 34.98M | | | | | |
|
Long-Term Deferred Tax
|
0.28M | 5.17M | 3.68M | 0.80M | 0.71M | 1.52M | 0.61M | 3.98M | 3.40M | 5.07M | 3.95M | 4.62M | 6.36M | 8.88M | 8.46M | 8.88M |
|
Other Non-Current Assets
|
-0.23M | 2.90M | 3.71M | 3.49M | 3.71M | 3.44M | 3.25M | 3.36M | 3.77M | 10.58M | 10.40M | 11.12M | 8.22M | 7.59M | 7.59M | 7.19M |
|
Non-Current Assets
|
70.07M | 69.75M | 67.75M | 63.33M | 70.22M | 76.09M | 130.45M | 129.13M | 124.94M | 174.12M | 132.53M | 123.97M | 153.22M | 173.33M | 214.72M | 236.46M |
|
Assets
|
164.33M | 178.15M | 247.33M | 321.75M | 316.76M | 366.53M | 445.63M | 606.03M | 693.73M | 672.61M | 697.73M | 742.06M | 971.33M | 961.25M | 1,007.96M | 1,031.34M |
|
Accounts Payables
|
-0.13M | 13.02M | 18.01M | 24.84M | 17.61M | 23.65M | 52.08M | 68.74M | 83.76M | 79.42M | 96.08M | 105.22M | 152.67M | 99.26M | 146.35M | 162.66M |
|
Dividends payables
|
| | | | | 0.15M | 15.84M | 21.38M | 32.45M | 32.87M | | | | | | |
|
Payables
|
-0.13M | 13.02M | 18.01M | 24.84M | 17.61M | 23.80M | 67.92M | 90.12M | 116.21M | 112.29M | 96.08M | 105.22M | 152.67M | 99.26M | 146.35M | 162.66M |
|
Accumulated Expenses
|
4.37M | 4.04M | 9.46M | 14.53M | 6.74M | 12.09M | 20.36M | 29.03M | 29.63M | 25.17M | | | | | | |
|
Other Accumulated Expenses
|
0.01M | -954.00 | -0.52M | 3.18M | | 7.67M | | 6.32M | 8.19M | 8.40M | 12.07M | 9.83M | 8.98M | 9.99M | 10.85M | 20.33M |
|
Short term Debt
|
0.33M | 1.00M | 0.41M | 0.25M | 0.21M | 0.48M | 0.27M | 25.00M | 25.00M | 0.32M | | | | | | |
|
Current Leases
|
-0.00M | 286.00 | 0.00M | 0.01M | | 0.02M | 0.02M | 0.03M | | | | | | | | |
|
Current Taxes
|
| | 3.31M | 4.67M | 8.19M | 17.70M | 13.39M | 20.27M | 11.49M | 4.16M | 2.46M | 6.89M | 44.20M | 42.11M | 7.54M | 13.11M |
|
Curent Deferred Tax Liability
|
| | | | | 0.39M | | | | | | | | | | |
|
Total Current Liabilities
|
23.80M | 25.71M | 42.72M | 56.40M | 40.67M | 56.07M | 88.29M | 145.99M | 177.24M | 113.65M | 131.49M | 158.74M | 281.52M | 183.87M | 212.81M | 199.50M |
|
Non-Current Debt
|
1.21M | 0.17M | 0.25M | | 0.21M | 0.28M | 0.08M | 0.37M | 0.11M | | | | | | | |
|
Non-Current Deffered Revenue
|
-0.00M | 0.00M | -0.00M | | | | | | | | | | | | | |
|
Pension
|
| | 812.00 | 0.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.39M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.45M | 2.03M | 2.85M | 3.08M | 5.19M | 6.08M | 12.77M | 16.91M | 22.33M | 26.69M | 29.46M | 25.57M | 32.18M | 44.78M | 60.45M | 59.55M |
|
Total Non-Current Liabilities
|
25.01M | 25.88M | 42.98M | 56.40M | 40.88M | 56.35M | 88.36M | 146.35M | 177.35M | 113.65M | 131.49M | 158.74M | 281.52M | 183.87M | 212.81M | 199.50M |
|
Total Liabilities
|
27.47M | 27.91M | 45.83M | 59.48M | 46.07M | 62.43M | 101.13M | 163.26M | 199.68M | 140.34M | 160.94M | 184.32M | 313.70M | 228.65M | 273.26M | 259.05M |
|
Total Debt
|
1.54M | 1.17M | 0.66M | 0.25M | 0.42M | 0.76M | 0.35M | 25.37M | 25.11M | 0.32M | | | | | | |
|
Common Equity
|
136.87M | 157.36M | 201.50M | 262.27M | 270.70M | 304.10M | 344.50M | 442.76M | 494.05M | 532.28M | 536.78M | 557.74M | 657.63M | 732.60M | 734.70M | 772.28M |
|
Shareholder's Equity
|
136.87M | 157.36M | 201.50M | 262.27M | 270.70M | 304.10M | 344.50M | 442.76M | 494.05M | 532.28M | 536.78M | 557.74M | 657.63M | 732.60M | 734.70M | 772.28M |
|
Liabilities and Shareholders Equity
|
164.33M | 178.15M | 247.33M | 321.75M | 316.76M | 366.53M | 445.63M | 606.03M | 693.73M | 672.61M | 697.73M | 742.06M | 971.33M | 961.25M | 1,007.96M | 1,031.34M |
|
Treasury Shares
|
| | 0.40M | 7.02M | 3.92M | 2.16M | | | 1.54M | 1.62M | 1.64M | 1.71M | 2.31M | 1.98M | 1.09M | 1.21M |
|
Retained Earnings
|
-13.84M | 10.46M | 2.06M | 3.67M | 4.09M | 2.50M | 0.63M | 215.72M | 247.49M | 301.86M | 270.97M | 281.58M | 412.13M | 425.12M | 411.16M | 432.62M |