|
Cash & Equivalents
|
| | 29.37M | 44.59M | 76.17M | 112.52M | 52.97M | 50.61M | 62.44M | 53.21M | 74.30M | 57.15M | 60.81M | 66.74M | | 26.78M |
|
Cash & Current Investments
|
| | 29.37M | 44.59M | 76.17M | 112.52M | 52.97M | 50.61M | 62.44M | 53.21M | 74.30M | 57.15M | 60.81M | 66.74M | | 26.78M |
|
Receivables - Net
|
| | 82.31M | 91.05M | 95.41M | 97.99M | 121.80M | 124.59M | 151.58M | 144.69M | 139.20M | 129.43M | 129.22M | 112.30M | 112.60M | 114.18M |
|
Receivables - Other
|
| | 1.88M | 2.31M | 2.43M | 7.62M | 4.04M | 5.07M | 10.90M | 25.57M | 12.58M | 9.69M | 8.58M | 8.00M | 7.76M | 22.66M |
|
Receivables
|
| | 84.19M | 93.36M | 97.83M | 105.61M | 125.84M | 129.66M | 162.48M | 170.26M | 151.78M | 139.12M | 137.80M | 120.30M | 120.36M | 136.84M |
|
Raw Materials
|
| | | 20.98M | 18.99M | 24.76M | 29.29M | 33.06M | 43.64M | 68.83M | 56.35M | | | | | |
|
Work In Process
|
| | | 1.05M | 2.02M | 2.62M | 5.67M | 5.86M | 1.85M | 5.58M | 1.53M | | | | | |
|
Finished Goods
|
| | | 46.94M | 59.39M | 56.46M | 78.22M | 80.12M | 105.18M | 50.01M | 62.66M | | | | | |
|
Inventory
|
-0.35M | 65.40M | 90.90M | 84.38M | 96.31M | 97.47M | 122.37M | 129.88M | 162.59M | 144.35M | 145.13M | 120.43M | 134.47M | 140.18M | 88.27M | 79.36M |
|
Current Deferred Tax Assets
|
| 5.90M | 6.56M | 5.21M | 6.17M | 5.05M | 7.30M | 5.96M | | | | | | | | |
|
Prepaid Assets
|
| 2.58M | 3.04M | 3.66M | 4.39M | 6.86M | 6.22M | 7.44M | 11.69M | 11.64M | 6.73M | 6.83M | 7.29M | 6.65M | 7.33M | 9.48M |
|
Current Assets
|
| 214.43M | 212.06M | 229.16M | 278.47M | 319.96M | 315.32M | 324.16M | 407.30M | 380.45M | 378.75M | 326.84M | 337.15M | 338.04M | 258.85M | 242.49M |
|
Construction in Progress
|
| | 9.05M | 7.68M | 0.84M | 2.51M | 10.47M | 16.08M | 14.50M | 5.56M | 3.60M | 7.26M | 4.87M | 9.89M | 2.69M | 1.31M |
|
Property, Plant & Equipment (Net)
|
| 78.10M | 80.45M | 77.71M | 75.57M | 76.14M | 90.02M | 105.35M | 110.96M | 95.84M | 90.73M | 87.28M | 74.65M | 62.79M | 44.62M | 34.21M |
|
Goodwill
|
| 30.88M | 30.82M | 30.89M | 31.00M | 30.74M | 43.12M | 43.05M | 48.65M | 48.48M | 48.45M | 48.61M | 48.46M | 49.09M | | |
|
Intangibles
|
| 35.99M | 32.81M | 29.84M | 42.34M | 24.61M | 32.93M | 28.55M | 29.04M | 24.37M | 19.83M | 19.71M | 20.17M | 24.47M | 25.35M | 24.04M |
|
Goodwill & Intangibles
|
| 66.87M | 63.63M | 60.73M | 73.34M | 55.35M | 76.04M | 71.60M | 77.69M | 72.86M | 68.28M | 68.32M | 68.63M | 73.56M | 25.35M | 24.04M |
|
Long-Term Deferred Tax
|
-1.14M | 7.81M | 7.99M | 6.37M | 6.46M | 6.15M | 8.47M | 10.43M | 7.91M | 1.83M | 4.41M | 5.56M | 7.73M | 6.24M | 6.79M | 6.42M |
|
Other Non-Current Assets
|
| 5.46M | 5.35M | 5.36M | 5.28M | 5.47M | 5.37M | 4.90M | 12.52M | 4.62M | 2.16M | 2.75M | 2.35M | 1.94M | 1.57M | 1.87M |
|
Non-Current Assets
|
| -214.43M | 157.43M | 150.16M | 145.27M | 143.10M | 179.90M | 196.88M | 201.13M | 175.14M | 185.41M | 183.45M | 173.20M | 166.12M | 97.02M | 80.86M |
|
Assets
|
| | 369.49M | 379.32M | 423.73M | 463.07M | 495.22M | 521.04M | 608.43M | 555.60M | 564.16M | 510.29M | 510.35M | 504.16M | 355.87M | 323.35M |
|
Accounts Payables
|
| | 55.43M | 59.83M | 58.50M | 69.99M | 93.84M | 97.16M | 119.17M | 107.28M | 102.59M | 83.23M | 92.71M | 71.37M | 57.03M | 72.03M |
|
Notes Payables
|
| 35.00M | 14.40M | | | | | | | | | | | | | |
|
Payables
|
| 35.00M | 69.83M | 59.83M | 58.50M | 69.99M | 93.84M | 97.16M | 119.17M | 107.28M | 102.59M | 83.23M | 92.71M | 71.37M | 57.03M | 72.03M |
|
Accumulated Expenses
|
| 30.63M | 0.01M | 0.40M | 38.32M | 40.66M | 37.45M | 35.58M | 34.50M | 33.97M | 43.67M | 28.93M | 24.22M | 20.90M | 20.30M | 20.93M |
|
Other Accumulated Expenses
|
| 13.24M | 13.97M | 10.64M | 11.23M | 13.36M | 21.47M | 24.41M | 28.72M | 24.01M | 35.45M | 33.06M | 30.84M | 24.13M | 21.18M | 21.01M |
|
Short term Debt
|
| | 2.00M | | | | 50.00M | 49.99M | 138.00M | 101.50M | 68.00M | 20.00M | 56.00M | 88.00M | 55.00M | 36.96M |
|
Current Taxes
|
| 5.87M | 5.71M | 3.67M | 3.03M | 4.26M | 4.75M | 0.38M | 3.67M | 3.52M | 6.99M | 3.54M | 3.74M | 5.58M | 1.83M | 2.16M |
|
Current Deferred Revenue
|
| | | | | 0.65M | 1.43M | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.06M | 0.05M | 0.04M | 0.30M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 148.83M | 127.30M | 115.67M | 119.92M | 136.37M | 215.12M | 215.87M | 332.94M | 279.86M | 266.46M | 179.51M | 216.79M | 216.47M | 161.15M | 158.29M |
|
Minority Interest
|
| | | | | | 0.30M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 11.37M | 11.06M | 10.69M | 9.89M | 8.46M | 7.89M | 7.06M | 4.42M | 4.27M | 11.62M | 7.25M | 15.61M | 10.04M | 7.33M | 1.93M |
|
Operating Leases
|
| | | | | | | | | | 20.54M | 19.77M | 19.04M | 20.54M | 17.37M | 12.79M |
|
Other Non-Current Liabilities
|
| 1.21M | 1.14M | 1.79M | 2.05M | 2.06M | 11.80M | 10.50M | 13.40M | 8.44M | 4.35M | 1.05M | 0.94M | 0.81M | 0.82M | 0.72M |
|
Total Non-Current Liabilities
|
| 160.25M | 138.36M | 126.89M | 130.41M | 145.39M | 225.51M | 230.03M | 341.48M | 284.20M | 285.41M | 195.94M | 233.46M | 234.95M | 176.13M | 169.53M |
|
Total Liabilities
|
| 161.47M | 139.50M | 128.67M | 132.46M | 147.45M | 237.31M | 240.53M | 354.88M | 292.64M | 289.76M | 196.99M | 234.40M | 235.76M | 176.95M | 170.25M |
|
Total Debt
|
| | 2.00M | | | | 50.00M | 49.99M | 138.00M | 101.50M | 68.00M | 20.00M | 56.00M | 88.00M | 55.00M | 36.96M |
|
Common Equity
|
169.73M | 211.20M | 229.99M | 250.65M | 291.27M | 315.62M | 257.91M | 280.51M | 253.55M | 262.96M | 274.40M | 313.30M | 275.95M | 268.41M | 178.92M | 153.10M |
|
Shareholder's Equity
|
169.73M | 211.20M | 229.99M | 250.65M | 291.27M | 315.62M | 257.91M | 280.51M | 253.55M | 262.96M | 274.40M | 313.30M | 275.95M | 268.41M | 178.92M | 153.10M |
|
Liabilities and Shareholders Equity
|
| | 369.49M | 379.32M | 423.73M | 463.07M | 495.22M | 521.04M | 608.43M | 555.60M | 564.16M | 510.29M | 510.35M | 504.16M | 355.87M | 323.35M |
|
Treasury Shares
|
| | 0.20M | 0.27M | 0.28M | 0.27M | 0.23M | 0.15M | 0.16M | 0.20M | 0.31M | 0.37M | 11.86M | 0.43M | 12.46M | 12.67M |
|
Retained Earnings
|
| 134.07M | 154.02M | 170.57M | 193.53M | 226.07M | 255.24M | 275.59M | 266.78M | 282.79M | 286.42M | 324.99M | 330.29M | 330.70M | 232.46M | 208.43M |