|
Cash & Equivalents
|
95.63M | 137.83M | 486.42M | 233.37M | 74.89M | 105.01M |
|
Short-term Investments
|
| 49.53M | 32.21M | 34.28M | 4.71M | 1.42M |
|
Cash & Current Investments
|
95.63M | 187.36M | 518.63M | 267.65M | 79.60M | 106.43M |
|
Receivables - Net
|
| 152.40M | 195.57M | 217.04M | 324.69M | 316.25M |
|
Receivables - Other
|
| 17.67M | 31.17M | 33.68M | 47.23M | 56.83M |
|
Receivables
|
| 12.93M | 21.54M | 21.44M | 15.43M | 18.64M |
|
Raw Materials
|
| 49.94M | 69.21M | 108.41M | 131.35M | 123.53M |
|
Finished Goods
|
| 66.05M | 76.04M | 94.88M | 121.62M | 102.78M |
|
Inventory
|
| 166.17M | 176.23M | 217.57M | 274.71M | 262.04M |
|
Current Assets
|
| 587.53M | 1,024.79M | 862.90M | 927.34M | 940.50M |
|
Property, Plant & Equipment (Net)
|
640.20M | 760.72M | 893.18M | 1,076.91M | 1,106.59M | 1,334.04M |
|
Long-Term Investments
|
2.15M | 2.40M | | | | |
|
Goodwill
|
| 56.33M | 55.91M | 48.20M | 53.78M | 53.41M |
|
Intangibles
|
71.87M | 83.32M | 87.88M | 84.45M | 33.34M | 35.89M |
|
Goodwill & Intangibles
|
71.87M | 139.65M | 143.79M | 132.65M | 87.12M | 89.31M |
|
Long-Term Deferred Tax
|
| 54.31M | 66.12M | 70.61M | 82.04M | 101.88M |
|
Other Non-Current Assets
|
| 7.99M | 1.58M | 3.92M | 5.44M | 5.81M |
|
Non-Current Assets
|
| 566.58M | 654.27M | 830.40M | 1,301.55M | 1,548.07M |
|
Assets
|
| 2.86M | 1,679.05M | 1,693.30M | 2,228.89M | 2,488.57M |
|
Accounts Payables
|
| 141.57M | 195.01M | 244.02M | 298.91M | 246.87M |
|
Payables
|
| 141.57M | 195.01M | 244.02M | 298.91M | 246.87M |
|
Accumulated Expenses
|
| 1.94M | 4.12M | | | |
|
Short term Debt
|
| 96.85M | 54.67M | 72.19M | 154.16M | 124.95M |
|
Current Leases
|
| 6.48M | 6.57M | 5.43M | 6.28M | 5.44M |
|
Current Taxes
|
| 22.11M | 23.01M | 42.50M | 33.14M | 27.18M |
|
Current Deferred Revenue
|
| 6.00M | 22.21M | 15.15M | 24.00M | 17.68M |
|
Total Current Liabilities
|
| 376.97M | 400.72M | 471.87M | 618.01M | 510.23M |
|
Non-Current Debt
|
| 350.68M | 239.40M | 151.41M | 275.05M | 339.47M |
|
Pension
|
| 35.44M | 14.03M | 8.48M | 7.98M | 7.65M |
|
Non-Current Deferred Tax Liability
|
| 13.86M | 22.61M | 21.38M | 10.35M | 13.42M |
|
Operating Leases
|
29.27M | 30.55M | 27.37M | 20.39M | 20.38M | 18.06M |
|
Other Non-Current Liabilities
|
| 2.16M | 2.14M | 18.43M | 52.16M | 67.02M |
|
Total Non-Current Liabilities
|
| 407.36M | 282.31M | 205.36M | 392.23M | 477.62M |
|
Total Liabilities
|
| 259.79M | 683.04M | 677.23M | 1,010.23M | 987.85M |
|
Total Debt
|
| 447.54M | 294.06M | 223.60M | 429.21M | 464.42M |
|
Common Equity
|
297.27M | 369.78M | 996.02M | 1,016.07M | 1,218.66M | 1,500.72M |
|
Shareholder's Equity
|
297.27M | 369.78M | 996.02M | 1,016.07M | 1,218.66M | 1,500.72M |
|
Liabilities and Shareholders Equity
|
| 2.86M | 1,679.05M | 1,693.30M | 2,228.89M | 2,488.57M |
|
Retained Earnings
|
| 282.68M | 811.88M | 848.42M | 1,038.50M | 1,351.06M |
|
Tangible Book Value
|
| 120.06M | 160.11M | 195.58M | 341.50M | 401.90M |