|
Cash & Equivalents
|
101.83M | 27.64M | 27.64M | 104.20M | 156.27M | 175.78M | 94.59M | 53.91M | 88.56M | 91.09M | 73.22M | 70.51M | 79.41M |
|
Short-term Investments
|
| 1.38M | 1.25M | | 0.68M | | | | | | | | |
|
Cash & Current Investments
|
101.83M | 29.02M | 28.89M | 104.20M | 156.94M | 175.78M | 94.59M | 53.91M | 88.56M | 91.09M | 73.22M | 70.51M | 79.41M |
|
Receivables - Net
|
| 63.93M | | | | 246.40M | 261.04M | 250.67M | 280.71M | 290.75M | 289.45M | 280.70M | 307.66M |
|
Receivables
|
| 63.93M | | | | 246.40M | 261.04M | 250.67M | 280.71M | 290.75M | 289.45M | 280.70M | 307.66M |
|
Inventory
|
249.22M | -20.58M | 226.03M | | 174.33M | 173.25M | 190.76M | 194.99M | 196.43M | 204.07M | 215.01M | 222.63M | 230.03M |
|
Prepaid Assets
|
33.84M | 44.47M | 33.49M | | 21.18M | 23.43M | 24.82M | 29.39M | 26.79M | 33.01M | 27.53M | 36.11M | 31.90M |
|
Current Assets
|
540.46M | 525.59M | 528.40M | | 590.49M | 618.86M | 571.22M | 528.97M | 592.48M | 618.91M | 605.21M | 609.95M | 649.00M |
|
Buildings
|
| 72.48M | | | | 73.10M | | | | 73.40M | | | |
|
Land & Improvements
|
| 10.58M | | | | 10.57M | | | | 10.43M | | | |
|
Property, Plant & Equipment (Net)
|
| 62.73M | | | | 58.47M | 67.04M | 67.36M | 67.95M | 69.01M | 73.08M | 76.66M | 78.46M |
|
Long-Term Investments
|
| 6.69M | 8.99M | | 10.25M | | | | | | | | |
|
Goodwill
|
96.88M | 63.11M | 62.61M | | 63.23M | 63.41M | 73.74M | 74.59M | 75.61M | 76.98M | 76.78M | 75.52M | 84.69M |
|
Intangibles
|
97.00M | 95.83M | 93.29M | 46.26M | 88.50M | 85.92M | 95.67M | 93.39M | 90.32M | 89.55M | 123.95M | 82.97M | 88.77M |
|
Goodwill & Intangibles
|
193.88M | 12.59M | 155.90M | 46.26M | 151.74M | 11.33M | 169.41M | 167.98M | 165.93M | 166.53M | 200.73M | 158.49M | 173.46M |
|
Long-Term Deferred Tax
|
| 46.65M | | | | 59.61M | 48.35M | 47.56M | 47.62M | 56.36M | 42.44M | 36.60M | 34.75M |
|
Other Non-Current Assets
|
49.91M | 15.41M | 65.21M | | 66.28M | 16.38M | 16.69M | 17.77M | 17.87M | 17.02M | 16.05M | 16.31M | 18.66M |
|
Non-Current Assets
|
307.39M | 283.73M | 282.10M | | 276.22M | 272.66M | 301.49M | 300.66M | 299.38M | 296.02M | 295.01M | 288.06M | 305.34M |
|
Assets
|
847.85M | 809.33M | 810.50M | | 866.71M | 891.52M | 872.71M | 829.63M | 891.86M | 914.93M | 900.23M | 898.01M | 954.34M |
|
Accounts Payables
|
77.83M | 80.66M | 78.88M | | 97.42M | 94.53M | 109.27M | 86.96M | 110.14M | 108.51M | 109.93M | 105.59M | 124.61M |
|
Notes Payables
|
50.00M | 5.00M | 50.00M | | 75.00M | 75.00M | 25.00M | | | | | | |
|
Payables
|
127.83M | 85.66M | 128.88M | | 172.42M | 169.53M | 134.27M | 86.96M | 110.14M | 108.51M | 109.93M | 105.59M | 124.61M |
|
Accumulated Expenses
|
| | | | | 50.11M | 38.00M | 42.13M | 55.01M | 65.41M | 44.44M | 51.93M | 56.23M |
|
Other Accumulated Expenses
|
-1.12M | -1.12M | 38.38M | | 55.37M | 51.70M | 63.29M | 43.05M | 43.49M | 40.77M | 52.58M | 41.44M | 44.85M |
|
Short term Debt
|
50.00M | 520.01M | 115.44M | | 362.70M | 75.00M | 25.00M | | | | | | |
|
Total Current Liabilities
|
201.62M | 156.56M | 201.53M | | 272.63M | 271.33M | 235.56M | 172.14M | 208.64M | 214.69M | 206.95M | 198.96M | 225.69M |
|
Non-Current Debt
|
75.00M | 75.00M | 25.00M | | | | | | | | | | |
|
Pension
|
40.69M | 43.19M | 42.79M | | 43.87M | 48.56M | 48.97M | 49.37M | 49.78M | 47.73M | 43.91M | 36.24M | 35.27M |
|
Non-Current Deferred Tax Liability
|
| -3.86M | | | | -5.51M | | | | | | | |
|
Other Non-Current Liabilities
|
25.22M | 26.48M | 28.31M | | 17.32M | 16.59M | 19.11M | 18.88M | 20.24M | 18.95M | 16.55M | 16.62M | 21.16M |
|
Total Non-Current Liabilities
|
317.31M | 274.74M | 269.32M | | 316.50M | 319.89M | 284.52M | 221.51M | 258.42M | 262.42M | 250.86M | 235.20M | 260.97M |
|
Total Liabilities
|
342.53M | 301.23M | 297.62M | -508.10M | 333.83M | 336.48M | 303.63M | 240.39M | 278.66M | 281.37M | 267.41M | 251.83M | 282.13M |
|
Total Debt
|
125.00M | 595.01M | 140.44M | | 362.70M | 75.00M | 25.00M | | | | | | |
|
Common Equity
|
505.32M | 508.10M | 512.88M | 508.10M | 532.88M | 555.04M | 569.08M | 589.24M | 613.20M | 633.56M | 632.81M | 646.19M | 672.21M |
|
Shareholder's Equity
|
| 508.10M | | | | 555.04M | 569.08M | 589.24M | 613.20M | 633.56M | 632.81M | 646.19M | 672.21M |
|
Liabilities and Shareholders Equity
|
847.85M | 809.33M | 810.50M | | 866.71M | 891.52M | 872.71M | 829.63M | 891.86M | 914.93M | 900.23M | 898.01M | 954.34M |
|
Treasury Shares
|
| 0.07M | | | | 0.16M | 11.79M | 11.76M | 11.85M | 0.19M | 12.24M | 12.22M | 12.02M |
|
Retained Earnings
|
-23.89M | -7.85M | -10.33M | | -6.21M | 601.37M | 614.92M | 628.91M | 648.23M | 668.42M | 686.69M | 699.61M | 720.20M |