|
Cash & Equivalents
|
| | 15.43M | | 26.20M | 16.62M | 15.12M | 14.91M | 17.70M | 21.47M | 19.16M | 22.11M | 31.19M | 25.63M |
|
Cash & Current Investments
|
| | 15.43M | | 26.20M | 16.62M | 15.12M | 14.91M | 17.70M | 21.47M | 19.16M | 22.11M | 31.19M | 25.63M |
|
Receivables - Net
|
| | 106.91M | | 106.82M | 104.05M | 109.35M | 115.09M | 115.64M | 117.59M | 111.76M | 117.03M | 113.91M | 110.26M |
|
Receivables - Other
|
| | 1.15M | | 0.50M | 1.13M | 1.29M | 0.91M | 1.08M | 0.58M | 0.37M | 0.76M | 0.25M | 1.16M |
|
Receivables
|
| | 108.06M | | 107.32M | 105.18M | 110.64M | 116.00M | 116.72M | 118.18M | 112.13M | 117.79M | 114.16M | 111.42M |
|
Raw Materials
|
| | 31.32M | | 35.48M | 37.19M | 37.67M | 35.66M | 35.31M | 31.88M | 28.95M | 27.22M | 28.54M | 26.52M |
|
Work In Process
|
| | 2.59M | | 3.44M | 3.46M | 3.52M | 3.57M | 3.38M | 4.21M | 3.32M | 3.72M | 2.92M | 2.78M |
|
Finished Goods
|
| | 26.53M | | 32.74M | 34.41M | 30.51M | 31.48M | 31.21M | 29.41M | 27.13M | 28.09M | 28.32M | 28.94M |
|
Inventory
|
| | 60.45M | | 71.66M | 75.06M | 71.70M | 70.71M | 69.90M | 65.49M | 59.40M | 59.03M | 59.77M | 58.24M |
|
Prepaid Assets
|
| | 15.66M | | 11.48M | 10.74M | 8.15M | 9.56M | 9.86M | 9.72M | 10.52M | 10.31M | 10.52M | 10.06M |
|
Current Assets
|
| | 211.70M | | 236.12M | 228.54M | 223.14M | 229.05M | 233.53M | 235.23M | 226.61M | 228.77M | 237.68M | 226.91M |
|
Buildings
|
| | 120.99M | | | | 120.55M | | | | 117.68M | | | |
|
Land & Improvements
|
| | 10.65M | | | | 10.65M | | | | 10.40M | | | |
|
Property, Plant & Equipment (Net)
|
| | 105.03M | | 101.66M | 99.50M | 99.63M | 98.52M | 98.51M | 97.61M | 97.06M | 97.94M | 97.93M | 98.03M |
|
Long-Term Investments
|
| | 4.45M | | | | 4.84M | | | | 5.08M | | | |
|
Goodwill
|
| | 99.44M | | 99.44M | 99.44M | 99.44M | 99.44M | 99.44M | 99.44M | 99.44M | 99.44M | 100.00M | 100.01M |
|
Intangibles
|
| | 7.48M | | 7.41M | 7.28M | 6.93M | 6.80M | 6.67M | 6.55M | 6.40M | 6.28M | 6.17M | 6.11M |
|
Goodwill & Intangibles
|
| | 106.93M | | 106.86M | 106.72M | 106.37M | 106.25M | 106.12M | 105.99M | 105.85M | 105.72M | 106.17M | 106.12M |
|
Long-Term Deferred Tax
|
| | 68.57M | | 68.77M | 72.33M | 69.20M | 66.27M | 70.53M | 69.95M | 69.61M | 67.55M | 70.48M | 70.51M |
|
Other Non-Current Assets
|
| | 33.75M | | 32.98M | 32.22M | 34.22M | 34.23M | 33.42M | 35.04M | 34.79M | 34.05M | 34.75M | 35.81M |
|
Non-Current Assets
|
| | 366.65M | | 365.72M | 363.87M | 363.26M | 368.75M | 364.27M | 365.24M | 363.80M | 362.75M | 364.43M | 364.45M |
|
Assets
|
577.54M | 570.19M | 578.35M | 593.62M | 601.85M | 592.41M | 586.39M | 597.80M | 597.80M | 600.47M | 590.41M | 591.52M | 602.11M | 591.36M |
|
Accounts Payables
|
| | 45.85M | | 39.15M | 34.10M | 33.51M | 32.49M | 36.86M | 33.63M | 34.55M | 38.50M | 41.70M | 36.95M |
|
Payables
|
| | 45.85M | | 39.15M | 34.10M | 33.51M | 32.49M | 36.86M | 33.63M | 34.55M | 38.50M | 41.70M | 36.95M |
|
Accumulated Expenses
|
| | 23.43M | | 21.21M | 19.36M | 18.79M | 20.18M | 21.97M | 22.28M | 22.90M | 24.05M | 25.32M | 23.36M |
|
Other Accumulated Expenses
|
| | 8.36M | | 8.55M | 8.68M | 7.65M | 9.28M | 9.02M | 9.13M | 8.16M | 9.72M | 9.12M | 9.34M |
|
Current Leases
|
| | 11.70M | | 10.73M | 9.79M | 10.18M | 10.43M | 11.04M | 11.44M | 10.69M | 11.65M | 11.51M | 11.47M |
|
Current Taxes
|
| | 3.03M | | 6.79M | 4.53M | 7.28M | 3.82M | 8.24M | 5.46M | 4.85M | 5.46M | 4.38M | 3.51M |
|
Current Deferred Revenue
|
| | 5.94M | | 5.54M | 4.64M | 4.75M | 5.13M | 5.50M | 7.21M | 9.33M | 9.77M | 9.12M | 7.26M |
|
Total Current Liabilities
|
| | 103.14M | | 96.19M | 84.25M | 88.10M | 85.47M | 97.60M | 94.94M | 97.59M | 103.73M | 104.77M | 95.74M |
|
Non-Current Debt
|
| | 172.39M | | 182.58M | 177.86M | 163.13M | 160.37M | 147.62M | 139.87M | 126.11M | 124.37M | 124.61M | 114.10M |
|
Non-Current Deffered Revenue
|
| | 31.81M | | 29.88M | 29.25M | 30.54M | 30.45M | 30.68M | 31.71M | 31.11M | 29.20M | 29.64M | 31.05M |
|
Minority Interest
|
| | 4.70M | | 4.85M | 4.76M | 4.99M | 5.26M | 5.42M | 5.68M | 5.75M | 5.97M | 6.02M | 6.04M |
|
Non-Current Deferred Tax Liability
|
| | 22.88M | | 12.13M | 11.88M | 12.70M | 12.59M | 13.25M | 13.55M | 13.78M | 9.90M | 11.48M | 10.10M |
|
Operating Leases
|
| | 38.30M | | 42.38M | 40.90M | 42.08M | 41.48M | 42.62M | 43.73M | 43.34M | 43.98M | 42.42M | 41.52M |
|
Other Non-Current Liabilities
|
| | 20.88M | | 19.09M | 18.82M | 20.04M | 20.18M | 20.34M | 20.25M | 20.73M | 20.99M | 21.88M | 21.45M |
|
Total Non-Current Liabilities
|
| | 368.52M | | 363.15M | 344.14M | 336.55M | 340.20M | 331.76M | 323.80M | 311.94M | 311.17M | 312.93M | 292.53M |
|
Total Liabilities
|
403.77M | 386.90M | 389.40M | 393.47M | 382.24M | 362.96M | 356.59M | 360.38M | 352.11M | 344.05M | 332.67M | 332.16M | 334.81M | 313.97M |
|
Total Debt
|
| | 172.39M | | 182.58M | 177.86M | 163.13M | 160.37M | 147.62M | 139.87M | 126.11M | 124.37M | 124.61M | 114.10M |
|
Common Equity
|
173.77M | 183.29M | 188.95M | 200.15M | 219.60M | 229.45M | 229.81M | 237.42M | 245.69M | 256.42M | 257.74M | 259.36M | 267.30M | 277.39M |
|
Shareholder's Equity
|
173.77M | 183.29M | 188.95M | 200.15M | 219.60M | 229.45M | 229.81M | 237.42M | 245.69M | 256.42M | 257.74M | 259.36M | 267.30M | 277.39M |
|
Liabilities and Shareholders Equity
|
577.54M | 570.19M | 578.35M | 593.62M | 601.85M | 592.41M | 586.39M | 597.80M | 597.80M | 600.47M | 590.41M | 591.52M | 602.11M | 591.36M |
|
Treasury Shares
|
0.08M | -0.09M | -0.17M | -57.00 | 0.02M | -0.02M | -0.08M | -0.07M | -0.03M | -0.02M | 0.14M | -0.26M | -0.43M | 0.88M |
|
Retained Earnings
|
| | 85.95M | | 110.23M | 119.02M | 120.76M | 123.51M | 132.07M | 143.35M | 150.28M | 149.66M | 159.82M | 173.60M |