|
Cash & Equivalents
|
18.63M | 10.27M | 41.45M | 46.54M | 48.81M | 45.63M | 5.45M | 7.43M | 2.15M | 10.26M | 39.58M | 56.47M | 76.32M | 46.25M | 42.86M | 37.14M |
|
Cash & Current Investments
|
18.63M | 10.27M | 41.45M | 46.54M | 48.81M | 45.63M | 5.45M | 7.43M | 2.15M | 10.26M | 39.58M | 56.47M | 76.32M | 46.25M | 42.86M | 37.14M |
|
Receivables - Net
|
| 47.95M | 96.17M | 97.30M | 91.91M | 91.06M | 77.09M | 76.24M | 74.06M | 67.82M | 67.13M | 58.02M | 72.26M | 103.96M | 104.69M | 109.72M |
|
Receivables - Other
|
| 3.86M | 3.29M | 3.56M | | | | | | 86.67M | 106.67M | 154.03M | 176.41M | 191.29M | 177.69M | 200.58M |
|
Receivables
|
| 51.80M | 99.46M | 100.86M | 91.91M | 91.06M | 77.09M | 76.24M | 74.06M | 154.48M | 173.80M | 212.05M | 248.67M | 295.25M | 282.38M | 310.30M |
|
Inventory
|
| 72.60M | 165.48M | 148.32M | 149.68M | 142.84M | 115.40M | 119.90M | 122.16M | 101.12M | 112.48M | 129.22M | 150.94M | 171.21M | 199.20M | 196.88M |
|
Prepaid Assets
|
| 4.75M | 14.65M | 14.00M | 28.08M | 23.70M | 13.39M | 11.03M | 11.44M | 6.53M | 5.50M | 5.57M | 8.62M | 8.94M | 17.35M | 16.96M |
|
Current Assets
|
| 161.39M | 340.79M | 329.59M | 333.58M | 328.74M | 263.26M | 225.94M | 221.01M | 284.08M | 340.77M | 410.28M | 492.57M | 527.34M | 549.57M | 568.08M |
|
Buildings
|
| | 44.40M | 45.82M | 44.97M | 45.64M | 44.31M | 49.87M | | | | | | | | |
|
Construction in Progress
|
| | 8.82M | 7.14M | 9.09M | 9.64M | 13.20M | 12.24M | | | | | | | | |
|
Land & Improvements
|
| | 14.62M | 14.64M | 14.67M | 15.01M | 15.45M | 15.66M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 59.46M | 98.48M | 98.38M | 96.09M | 99.07M | 96.55M | 101.59M | 110.25M | 107.05M | 115.22M | 109.99M | 102.42M | 106.22M | 111.38M | 109.81M |
|
Goodwill
|
| 100.44M | -4.00M | 161.94M | 239.29M | 157.57M | | 82.55M | 117.44M | 136.06M | 170.92M | 170.83M | 203.69M | 203.41M | 244.60M | 244.60M |
|
Intangibles
|
| 21.99M | 187.85M | 176.36M | 165.47M | 155.10M | 110.62M | 101.57M | 114.69M | 112.09M | 138.36M | 124.74M | 141.76M | 127.20M | 166.34M | 149.59M |
|
Goodwill & Intangibles
|
| 122.43M | 351.70M | 338.30M | 404.76M | 312.67M | 110.62M | 184.13M | 232.13M | 248.15M | 309.28M | 295.57M | 345.46M | 330.61M | 410.94M | 394.19M |
|
Long-Term Deferred Tax
|
| 5.08M | 12.02M | 5.47M | 12.67M | 13.78M | 0.32M | 0.29M | 0.26M | 0.31M | 0.06M | 0.03M | | | 0.64M | 2.24M |
|
Other Non-Current Assets
|
| 2.17M | 17.12M | 13.82M | 9.94M | 7.12M | 41.64M | 3.48M | 3.10M | 5.16M | 6.01M | 5.12M | 5.02M | 22.70M | 18.87M | 23.17M |
|
Non-Current Assets
|
| 184.06M | 467.30M | 450.50M | 429.06M | 418.86M | 293.82M | 289.49M | 345.74M | 360.66M | 449.66M | 427.06M | 486.17M | 494.17M | 571.35M | 558.02M |
|
Assets
|
| 345.45M | 808.09M | 780.09M | 762.64M | 747.60M | 557.08M | 515.43M | 566.75M | 644.74M | 790.43M | 837.35M | 978.74M | 1,021.51M | 1,120.92M | 1,126.10M |
|
Accounts Payables
|
| 39.92M | 60.67M | 52.58M | 58.11M | 58.98M | 40.34M | 57.02M | 51.91M | 69.27M | 82.60M | 63.98M | 66.06M | 90.14M | 72.27M | 75.78M |
|
Notes Payables
|
| | 6.61M | 5.65M | 3.24M | 1.14M | | | | | | | | | | |
|
Payables
|
| 39.92M | 67.29M | 58.23M | 61.35M | 60.12M | 40.34M | 57.02M | 51.91M | 69.27M | 82.60M | 63.98M | 66.06M | 90.14M | 72.27M | 75.78M |
|
Accumulated Expenses
|
| 31.17M | 53.82M | 50.18M | 50.12M | 52.07M | 36.46M | 29.28M | 28.33M | 37.79M | 37.62M | 40.53M | 41.29M | 48.82M | 42.26M | 44.21M |
|
Other Accumulated Expenses
|
| | 4.64M | 5.79M | 7.05M | 9.82M | | | | | | | | | | |
|
Short term Debt
|
| 0.19M | 1.96M | 3.04M | 0.03M | 0.03M | 0.03M | 0.00M | | 2.33M | 7.00M | 7.00M | 7.00M | 6.25M | 7.81M | 12.50M |
|
Current Leases
|
| | | | | | | | | | 2.96M | 3.13M | 6.13M | 7.16M | 7.87M | 8.53M |
|
Current Deferred Revenue
|
| | | | | | | | 3.97M | 17.14M | 14.52M | 28.26M | 42.08M | 47.07M | 53.49M | 34.45M |
|
Total Current Liabilities
|
| 71.29M | 116.46M | 105.80M | 108.26M | 111.07M | 83.61M | 86.31M | 80.24M | 126.53M | 144.69M | 142.90M | 162.56M | 199.44M | 183.70M | 175.47M |
|
Non-Current Debt
|
| 3.09M | 390.28M | 362.70M | 290.03M | 290.03M | 240.66M | 166.90M | 216.06M | 228.87M | 300.89M | 311.92M | 279.38M | 240.59M | 256.96M | 229.83M |
|
Pension
|
| | 7.30M | 7.50M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 6.78M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.69M | 72.04M | 65.36M | 67.99M | 69.45M | 28.12M | 31.42M | 31.80M | 32.69M | 42.92M | 43.66M | 48.19M | 51.09M | 53.67M | 53.26M |
|
Operating Leases
|
| | | | | | | | | | 17.57M | 14.55M | 28.07M | 28.84M | 22.95M | 21.28M |
|
Other Non-Current Liabilities
|
| 9.20M | 25.02M | 23.55M | 19.45M | 20.48M | 18.95M | 18.71M | 18.90M | 14.44M | 17.72M | 21.64M | 15.39M | 12.72M | 16.45M | 16.98M |
|
Total Non-Current Liabilities
|
| 82.07M | 578.78M | 533.86M | 508.92M | 470.55M | 352.39M | 284.62M | 312.27M | 373.47M | 479.91M | 486.37M | 488.75M | 482.82M | 468.38M | 426.59M |
|
Total Liabilities
|
| 91.27M | 603.80M | 557.41M | 528.37M | 491.03M | 371.35M | 303.33M | 331.17M | 387.91M | 497.63M | 508.01M | 504.13M | 495.55M | 484.82M | 443.57M |
|
Total Debt
|
| 3.28M | 392.24M | 365.74M | 290.05M | 290.05M | 240.69M | 166.90M | 216.06M | 231.20M | 307.89M | 318.92M | 286.38M | 246.84M | 264.77M | 242.33M |
|
Common Equity
|
233.89M | 254.19M | 195.64M | 215.22M | 234.27M | 256.57M | 185.73M | 212.10M | 235.58M | 256.82M | 292.80M | 329.33M | 474.60M | 525.96M | 636.09M | 682.53M |
|
Shareholder's Equity
|
233.89M | 254.19M | 195.64M | 215.22M | 234.27M | 256.57M | 185.73M | 212.10M | 235.58M | 256.82M | 292.80M | 329.33M | 474.60M | 525.96M | 636.09M | 682.53M |
|
Liabilities and Shareholders Equity
|
| 345.45M | 808.09M | 780.09M | 762.64M | 747.60M | 557.08M | 515.43M | 566.75M | 644.74M | 790.43M | 837.35M | 978.74M | 1,021.51M | 1,120.92M | 1,126.10M |
|
Treasury Shares
|
0.07M | 0.02M | 0.06M | 0.02M | 0.27M | 0.03M | 0.14M | 0.15M | 0.22M | 0.10M | 0.12M | 0.10M | 0.16M | 0.15M | 0.27M | 0.26M |
|
Retained Earnings
|
| 197.42M | 149.05M | 165.49M | 171.04M | 190.91M | 116.03M | 141.29M | 161.36M | 180.36M | 212.55M | 241.73M | 377.26M | 406.05M | 421.98M | 453.48M |