|
Assets
|
923.69M | 974.29M | 1,011.84M | 1,033.75M | 1,092.33M | 845.91M | 864.21M | 978.37M | 1,260.44M | 1,265.12M | 1,466.72M | 1,370.20M | 1,577.35M | 1,654.50M | 1,683.21M | 1,838.62M | 2,410.39M |
|
Cash & Equivalents
|
44.63M | 26.51M | 34.16M | 30.21M | 42.85M | 35.13M | 39.41M | 53.83M | 45.52M | 30.48M | 61.81M | 52.56M | 56.23M | 97.72M | 41.87M | 65.96M | 101.40M |
|
Cash & Current Investments
|
44.63M | 26.51M | 34.16M | 30.21M | 42.85M | 35.13M | 39.41M | 53.83M | 45.52M | 30.48M | 61.81M | 52.56M | 56.23M | 97.72M | 41.87M | 65.96M | 101.40M |
|
Receivables - Net
|
108.62M | 141.10M | 144.08M | 83.41M | 91.98M | 105.45M | 102.61M | 121.49M | 160.58M | 163.74M | 158.72M | 144.08M | 146.30M | 164.60M | 189.30M | 222.10M | 253.60M |
|
Receivables - Other
|
10.76M | 12.74M | 12.97M | 14.57M | 20.72M | 27.80M | 28.39M | 28.75M | 47.29M | 53.03M | 110.21M | 94.30M | 93.80M | 125.20M | 68.80M | 66.71M | 90.73M |
|
Receivables
|
119.38M | 153.84M | 157.06M | 97.98M | 112.70M | 133.25M | 130.99M | 150.23M | 207.87M | 216.77M | 268.93M | 238.38M | 240.10M | 289.80M | 258.10M | 288.81M | 344.33M |
|
Raw Materials
|
| 34.39M | 43.66M | 47.44M | | | | | | 60.97M | 75.00M | 77.00M | 79.95M | 91.44M | 107.31M | 108.27M | 118.34M |
|
Work In Process
|
| 18.74M | 23.14M | 30.37M | | | | | | 47.77M | 26.41M | 29.86M | 34.20M | 38.49M | 42.18M | 40.61M | 46.83M |
|
Finished Goods
|
| 29.90M | 30.19M | 30.25M | | | | | | 26.68M | 23.55M | 28.43M | 33.00M | 32.47M | 34.58M | 46.59M | 52.64M |
|
Inventory
|
82.02M | 83.03M | 96.99M | 82.06M | 90.23M | 94.29M | 99.79M | 105.54M | 124.52M | 135.42M | 124.96M | 135.30M | 147.15M | 162.40M | 184.07M | 195.47M | 217.81M |
|
Current Deferred Tax Assets
|
20.42M | 15.81M | 20.63M | 22.31M | 23.35M | 19.95M | 15.56M | | | | | | | | | | |
|
Prepaid Assets
|
13.75M | 17.17M | 19.52M | 12.94M | 15.93M | 13.34M | 12.50M | 13.88M | 14.89M | 13.36M | 14.19M | 17.05M | 22.66M | 22.70M | 17.97M | 21.03M | 25.07M |
|
Current Assets
|
280.19M | 296.36M | 328.35M | 343.44M | 393.92M | 295.95M | 298.25M | 323.48M | 392.79M | 396.02M | 495.19M | 443.29M | 466.15M | 572.62M | 581.10M | 668.65M | 688.51M |
|
Buildings
|
49.18M | 50.32M | 52.65M | 47.62M | 54.32M | 53.90M | 58.14M | 62.82M | 88.47M | 92.42M | 83.25M | 98.64M | 109.28M | 110.31M | 112.77M | 118.82M | 131.43M |
|
Construction in Progress
|
2.29M | 5.97M | 2.78M | 3.04M | 3.43M | 3.53M | 2.83M | 5.42M | 4.60M | 6.61M | 9.98M | 8.39M | 5.54M | 11.58M | 18.17M | 13.27M | 20.59M |
|
Land & Improvements
|
5.00M | 4.99M | 4.99M | 4.98M | 7.18M | 8.22M | 8.21M | | | 9.94M | 8.10M | 9.66M | 10.55M | 12.13M | 12.38M | 8.53M | 9.41M |
|
Property, Plant & Equipment (Net)
|
69.54M | 72.56M | 73.07M | 62.55M | 75.54M | 76.47M | 77.36M | 92.41M | 132.75M | 135.00M | 127.84M | 139.90M | 154.30M | 156.00M | 155.50M | 149.25M | 172.49M |
|
Goodwill
|
330.70M | 355.70M | 280.20M | 279.60M | 282.90M | 282.30M | 291.20M | 323.60M | 377.90M | 361.90M | 390.30M | 408.10M | 504.90M | 492.70M | 493.20M | 529.93M | 761.93M |
|
Intangibles
|
221.60M | 229.74M | 231.85M | 176.49M | 180.22M | 182.06M | 190.75M | 231.76M | 351.13M | 345.35M | 381.61M | 346.63M | 409.25M | 394.46M | 392.12M | 403.52M | 723.97M |
|
Goodwill & Intangibles
|
552.30M | 585.44M | 512.05M | 456.09M | 463.12M | 464.36M | 481.95M | 555.36M | 729.03M | 707.25M | 771.90M | 754.73M | 914.15M | 887.16M | 885.32M | 933.46M | 1,485.90M |
|
Other Non-Current Assets
|
21.63M | 19.98M | 16.70M | 9.64M | 259.10M | 9.09M | 6.69M | 7.11M | 5.89M | 7.14M | 67.38M | 10.94M | 10.98M | 9.54M | 11.49M | 97.38M | 15.78M |
|
Non-Current Assets
|
643.49M | 677.93M | 683.48M | 690.31M | 698.41M | 549.95M | 565.96M | 654.89M | 867.65M | 869.10M | 971.53M | 926.91M | 1,111.19M | 1,081.88M | 1,102.12M | 1,169.97M | 1,721.88M |
|
Accounts Payables
|
47.22M | 59.09M | 54.04M | 35.25M | 38.54M | 40.33M | 37.86M | 42.07M | 54.79M | 63.03M | 63.80M | 50.52M | 56.67M | 78.75M | 86.97M | 88.94M | 96.53M |
|
Payables
|
47.22M | 59.09M | 54.04M | 35.25M | 38.54M | 40.33M | 37.86M | 42.07M | 54.79M | 63.03M | 63.80M | 50.52M | 56.67M | 78.75M | 86.97M | 88.94M | 96.53M |
|
Accumulated Expenses
|
20.46M | 23.76M | 26.04M | 19.61M | 21.73M | 25.56M | 23.37M | 28.77M | 32.26M | 29.38M | 37.19M | 32.15M | 39.77M | 40.57M | 43.81M | 41.77M | 53.30M |
|
Other Accumulated Expenses
|
23.25M | 26.49M | 27.59M | 20.58M | 21.45M | 26.28M | 21.85M | 23.83M | 36.89M | 39.08M | 37.95M | 49.89M | 52.51M | 53.80M | 51.59M | 49.56M | 59.72M |
|
Short term Debt
|
50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 22.37M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 6.25M | 62.01M |
|
Current Deferred Revenue
|
20.21M | 21.91M | 24.50M | 16.33M | 17.51M | 19.89M | 21.50M | 27.21M | 28.58M | 49.03M | 81.18M | 100.55M | 108.80M | 137.60M | 83.80M | 90.30M | 224.70M |
|
Total Current Liabilities
|
163.99M | 186.98M | 205.84M | 204.21M | 230.36M | 147.10M | 143.21M | 158.08M | 194.97M | 200.53M | 251.63M | 255.48M | 275.00M | 318.13M | 314.65M | 349.85M | 508.15M |
|
Non-Current Debt
|
130.47M | 104.00M | 75.00M | 65.00M | 122.00M | 20.00M | 30.00M | 90.00M | 255.00M | 200.00M | 265.00M | 40.00M | 134.00M | 133.00M | 82.00M | 102.00M | 166.00M |
|
Pension
|
27.48M | 29.98M | 33.44M | 35.48M | 19.09M | 19.23M | 30.38M | 39.84M | 30.22M | 16.30M | 22.70M | 2.50M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 40.73M | 63.59M | | | | | | 11.52M | | | | | 62.50M | |
|
Non-Current Deferred Tax Liability
|
78.47M | 79.39M | 85.31M | 88.67M | 99.80M | 77.44M | 74.47M | 69.56M | 86.38M | 64.79M | 60.86M | 60.72M | 73.56M | 82.02M | 75.53M | 72.62M | 112.39M |
|
Operating Leases
|
| | | | | | | | | | | 16.79M | 28.03M | 24.85M | 36.55M | 34.81M | 44.40M |
|
Other Non-Current Liabilities
|
5.94M | 17.96M | 11.54M | 0.95M | 3.35M | 1.96M | 1.96M | 5.78M | 21.96M | 24.10M | 36.33M | 38.18M | 47.06M | 48.29M | 43.34M | 39.27M | 38.58M |
|
Total Non-Current Liabilities
|
400.41M | 400.35M | 399.59M | 401.49M | 487.27M | 263.77M | 278.06M | 357.48M | 566.57M | 481.61M | 604.17M | 372.98M | 510.59M | 558.00M | 508.74M | 562.00M | 830.94M |
|
Total Liabilities
|
406.35M | 418.31M | 411.13M | 402.44M | 490.61M | 265.74M | 280.03M | 363.26M | 588.53M | 505.71M | 640.50M | 411.16M | 557.65M | 606.30M | 552.07M | 601.27M | 869.52M |
|
Total Debt
|
180.47M | 154.00M | 125.00M | 115.00M | 172.00M | 40.00M | 50.00M | 110.00M | 275.00M | 220.00M | 285.00M | 62.37M | 154.00M | 153.00M | 102.00M | 122.00M | 186.00M |
|
Common Equity
|
517.34M | 555.98M | 600.71M | 631.31M | 601.71M | 580.17M | 584.18M | 615.11M | 671.92M | 759.41M | 826.22M | 959.03M | 1,019.70M | 1,048.16M | 1,131.14M | 1,237.35M | 1,540.87M |
|
Shareholder's Equity
|
517.34M | 555.98M | 600.71M | 631.31M | 601.71M | 580.17M | 584.18M | 615.11M | 671.92M | 759.41M | 826.22M | 959.03M | 1,019.70M | 1,048.16M | 1,131.14M | 1,237.35M | 1,540.87M |
|
Liabilities and Shareholders Equity
|
923.69M | 974.29M | 1,011.84M | 1,033.75M | 1,092.33M | 845.91M | 864.21M | 978.37M | 1,260.44M | 1,265.12M | 1,466.72M | 1,370.20M | 1,577.35M | 1,654.50M | 1,683.21M | 1,838.62M | 2,410.39M |
|
Treasury Shares
|
| 3.34M | | 0.15M | 0.43M | 0.33M | 0.33M | 0.43M | 0.34M | 0.32M | 0.28M | 0.22M | 0.23M | 0.27M | 0.19M | 5.06M | 5.06M |
|
Retained Earnings
|
322.88M | 359.27M | 403.24M | 441.57M | 407.51M | 399.45M | 433.63M | 471.27M | 516.72M | 606.84M | 684.74M | 775.83M | 830.99M | 905.02M | 989.32M | 1,082.95M | 1,373.91M |