|
Assets
|
472.00M | 518.82M | 617.67M | 719.32M | 778.10M | 862.49M | 1063.36M | 1129.58M | 1558.22M | 1593.20M | 1884.41M | 2027.59M | 2262.96M | 2294.80M | 2638.69M | 2703.87M | 2557.87M |
|
Cash & Equivalents
|
160.94M | 94.14M | 77.61M | 116.67M | 163.79M | 318.57M | 54.53M | 64.24M | 91.61M | 121.99M | 100.89M | 146.62M | 199.09M | 172.57M | 180.57M | 151.79M | 162.19M |
|
Short-term Investments
|
| 44.67M | 63.20M | 152.31M | 169.15M | 44.79M | 56.39M | 31.60M | 66.10M | 59.76M | 65.15M | 124.27M | 32.46M | 74.46M | 23.74M | 9.81M | 2.84M |
|
Cash & Current Investments
|
160.94M | 138.81M | 140.81M | 268.99M | 332.94M | 363.35M | 110.92M | 95.83M | 157.71M | 181.75M | 166.03M | 270.89M | 231.55M | 247.03M | 204.31M | 161.60M | 165.03M |
|
Receivables - Net
|
| 30.85M | 35.91M | 35.67M | 38.18M | 55.00M | 70.03M | 93.39M | 116.83M | 120.30M | 137.47M | 122.53M | 145.38M | 194.55M | 218.47M | 241.39M | 206.88M |
|
Receivables - Other
|
| 1.53M | 1.95M | 2.07M | 1.99M | 7.13M | 0.95M | | | | | | | | | | |
|
Receivables
|
| 32.38M | 37.86M | 37.74M | 40.17M | 62.13M | 70.99M | 93.39M | 116.83M | 120.30M | 137.47M | 122.53M | 145.38M | 194.55M | 218.47M | 241.39M | 206.88M |
|
Raw Materials
|
| 5.43M | 5.64M | 5.68M | 5.88M | 9.85M | 15.89M | 18.68M | 30.96M | 30.96M | 40.91M | 51.53M | 55.10M | 79.29M | 84.55M | 79.38M | 89.08M |
|
Finished Goods
|
| 8.30M | 39.26M | 32.60M | 28.99M | 29.00M | 33.69M | 38.42M | 54.69M | 54.69M | | | 67.11M | 66.94M | 92.47M | 106.07M | 106.19M |
|
Inventory
|
| 13.74M | 44.91M | 38.28M | 34.88M | 38.85M | 49.58M | 57.10M | 85.65M | 85.65M | 91.05M | 103.15M | 116.75M | 141.12M | 171.64M | 179.73M | 189.45M |
|
Current Deferred Tax Assets
|
| 13.38M | 5.80M | | | 9.62M | 11.51M | | | | | | | | | | |
|
Prepaid Assets
|
| 0.98M | 1.04M | 1.50M | 1.53M | 2.59M | 6.24M | 7.56M | 13.33M | 10.67M | 18.06M | 24.34M | 16.92M | 22.86M | 27.07M | 33.66M | 37.46M |
|
Current Assets
|
371.12M | 201.04M | 230.42M | 346.51M | 409.52M | 469.41M | 248.28M | 253.89M | 348.02M | 398.37M | 412.61M | 520.92M | 510.61M | 605.56M | 621.48M | 617.42M | 608.30M |
|
Buildings
|
| 118.41M | 119.83M | 123.26M | 142.66M | 149.44M | 156.97M | 157.96M | | | | | | | | | |
|
Land & Improvements
|
| 7.42M | 7.50M | 7.47M | 7.44M | 7.47M | 7.37M | 6.27M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 97.40M | 95.40M | 93.79M | 61.30M | 60.35M | 129.75M | 132.36M | 135.12M | 145.35M | 154.04M | 176.83M | 207.91M | 223.24M | 226.20M | 251.15M | 245.72M |
|
Long-Term Investments
|
| 171.17M | 131.99M | 143.97M | 132.38M | 10.45M | | 0.39M | 40.38M | 2.61M | | | | 25.00M | 255.86M | 242.34M | 235.98M |
|
Goodwill
|
25.07M | 25.07M | 86.63M | 85.68M | 84.34M | 151.47M | 390.64M | 430.88M | 579.03M | 597.89M | 732.67M | 728.31M | 843.07M | 822.10M | 872.74M | 972.66M | 980.93M |
|
Intangibles
|
3.00M | 2.04M | 52.28M | 46.48M | 40.55M | 108.78M | 292.84M | 310.52M | 452.04M | 446.33M | 579.43M | 516.54M | 615.97M | 531.52M | 534.64M | 1054.86M | 997.65M |
|
Goodwill & Intangibles
|
28.07M | 27.11M | 138.91M | 132.16M | 124.89M | 260.25M | 683.48M | 741.41M | 1031.07M | 1044.22M | 1312.10M | 1244.86M | 1459.04M | 1353.62M | 1407.38M | 2027.52M | 1978.59M |
|
Long-Term Deferred Tax
|
| 1.01M | | | | | | | | | | | | | | | 10.31M |
|
Other Non-Current Assets
|
| 0.52M | 1.32M | 1.85M | 3.33M | 1.08M | 1.85M | 1.92M | 44.00M | 5.27M | 5.70M | 13.52M | 11.57M | 46.83M | 285.30M | 264.26M | 283.92M |
|
Non-Current Assets
|
100.88M | 97.92M | 96.72M | 95.64M | 110.79M | 118.81M | 129.75M | 132.36M | 135.12M | 145.35M | 154.04M | 176.83M | 207.91M | 223.24M | 226.20M | 251.15M | 245.72M |
|
Accounts Payables
|
| 5.23M | 5.21M | 6.29M | 6.24M | 9.65M | 13.44M | 20.65M | 16.86M | 18.45M | 16.21M | 23.09M | 29.38M | 33.87M | 25.68M | 37.97M | 25.31M |
|
Notes Payables
|
| | | | | 5.95M | 4.02M | 3.76M | | | | | | | | | |
|
Payables
|
| 5.23M | 5.21M | 6.29M | 6.24M | 15.60M | 17.47M | 24.41M | 16.86M | 18.45M | 16.21M | 23.09M | 29.38M | 33.87M | 25.68M | 37.97M | 25.31M |
|
Accumulated Expenses
|
| 4.38M | 4.78M | 7.28M | 9.60M | 6.16M | 10.34M | 14.87M | 26.60M | 23.71M | 28.64M | 31.09M | 51.29M | 61.95M | 36.75M | 49.82M | 65.79M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 3.89M | 1.24M | 1.41M | 2.15M | 1.65M |
|
Short term Debt
|
| | | | | | | | 65.10M | | 12.50M | 12.50M | 12.50M | 12.50M | 3.50M | | |
|
Current Leases
|
| | | | | | | | | | | 9.54M | 11.60M | 11.93M | 11.20M | 12.92M | 14.10M |
|
Current Taxes
|
| 3.64M | 5.51M | 3.25M | 2.28M | 0.50M | 1.97M | 1.78M | 2.48M | 8.88M | 5.76M | 2.38M | 5.34M | 13.24M | 12.02M | 3.71M | 10.77M |
|
Current Deferred Revenue
|
| | | | | | 3.38M | 4.72M | 5.97M | 9.30M | 10.40M | 14.20M | 20.00M | 25.50M | 24.60M | 30.20M | 35.30M |
|
Curent Deferred Tax Liability
|
| | | 14.23M | 9.94M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 17.02M | 18.19M | 35.75M | 32.08M | 26.39M | 39.77M | 54.15M | 135.52M | 79.51M | 101.98M | 106.67M | 152.28M | 176.02M | 128.51M | 159.38M | 175.85M |
|
Non-Current Debt
|
| | | | | 7.00M | 73.00M | 91.50M | 343.77M | 339.00M | 492.66M | 344.24M | 328.83M | 243.41M | 350.00M | 319.00M | 346.00M |
|
Minority Interest
|
| | | | | | | | | | | | 8.26M | -0.76M | | | |
|
Non-Current Deferred Tax Liability
|
| | 13.36M | 9.13M | 8.47M | 33.84M | 61.43M | 62.84M | 120.60M | 86.29M | 89.75M | 101.09M | 93.12M | 98.99M | 88.98M | 55.86M | 6.17M |
|
Operating Leases
|
| | | | | | | | | | | 67.25M | 67.62M | 58.13M | 93.77M | 87.62M | 83.96M |
|
Other Non-Current Liabilities
|
| | | | | | 39.02M | 38.50M | 68.40M | 9.34M | 25.22M | 26.95M | 25.40M | 12.24M | 10.92M | 13.16M | 27.08M |
|
Total Non-Current Liabilities
|
| | | | | | 177.40M | 211.80M | 540.19M | 504.80M | 693.60M | 619.45M | 666.32M | 581.55M | 661.26M | 621.86M | 611.98M |
|
Total Liabilities
|
15.52M | 17.02M | 31.55M | 44.88M | 40.56M | 67.23M | 216.43M | 250.30M | 608.59M | 514.14M | 718.82M | 646.40M | 691.72M | 593.79M | 672.18M | 635.02M | 639.06M |
|
Total Debt
|
| | | | | 7.00M | 73.00M | 91.50M | 408.87M | 339.00M | 505.16M | 356.74M | 341.33M | 255.91M | 353.50M | 319.00M | 346.00M |
|
Common Equity
|
456.48M | 501.79M | 586.12M | 674.44M | 737.54M | 795.26M | 846.93M | 879.28M | 949.63M | 1079.06M | 1165.59M | 1381.19M | 1571.23M | 1701.01M | 1966.52M | 2068.85M | 1918.81M |
|
Shareholder's Equity
|
456.48M | 501.79M | 586.12M | 674.44M | 737.54M | 795.26M | 846.93M | 879.28M | 949.63M | 1079.06M | 1165.59M | 1381.19M | 1571.23M | 1701.01M | 1966.52M | 2068.85M | 1918.81M |
|
Liabilities and Shareholders Equity
|
472.00M | 518.82M | 617.67M | 719.32M | 778.10M | 862.49M | 1063.36M | 1129.58M | 1558.22M | 1593.20M | 1884.41M | 2027.59M | 2262.96M | 2294.80M | 2638.69M | 2703.87M | 2557.87M |
|
Retained Earnings
|
-7.48M | -21.23M | -16.29M | 520.45M | 587.73M | 653.28M | 713.85M | 770.55M | 799.03M | 876.93M | 931.93M | 1057.47M | 1085.46M | 1122.94M | 1309.46M | 1325.25M | 1066.05M |
|
Treasury Shares
|
1.42M | 0.28M | | 0.34M | 0.03M | 0.04M | 0.03M | 0.06M | 0.11M | 0.15M | 0.14M | 0.47M | 0.38M | 0.30M | 0.28M | 0.50M | 0.83M |