|
Cash & Equivalents
|
82.15M | 55.93M | 53.79M | 59.80M | 59.45M | 112.87M | 133.29M | 48.30M | 39.94M | 167.35M | 81.42M | 215.09M | 320.52M | 47.99M | 35.16M | 34.01M |
|
Cash & Current Investments
|
82.15M | 55.93M | 53.79M | 59.80M | 59.45M | 112.87M | 133.29M | 48.30M | 39.94M | 167.35M | 81.42M | 215.09M | 320.52M | 47.99M | 35.16M | 34.01M |
|
Receivables - Net
|
| 44.51M | 43.71M | 48.21M | 52.65M | 55.26M | 47.27M | 43.52M | 33.61M | 132.39M | 29.20M | 31.41M | 39.51M | 40.82M | 53.62M | 48.87M |
|
Receivables
|
| 44.51M | 43.71M | 48.21M | 52.65M | 55.26M | 47.27M | 43.52M | 33.61M | 132.39M | 29.20M | 31.41M | 39.51M | 40.82M | 53.62M | 48.87M |
|
Raw Materials
|
| 11.95M | 30.64M | | | | | | | | | | | | | |
|
Work In Process
|
| 0.34M | | | | | | | | | | | | | | |
|
Finished Goods
|
| 47.87M | 53.45M | | | | | | | | 34.27M | 27.85M | 28.43M | 84.21M | 57.68M | 82.78M |
|
Inventory
|
| 359.74M | 435.11M | 505.34M | 567.26M | 598.14M | 529.76M | 563.68M | 388.41M | 366.67M | 365.27M | 290.97M | 278.20M | 458.02M | 378.97M | 425.22M |
|
Current Deferred Tax Assets
|
| 18.55M | 22.54M | 23.73M | 23.09M | 28.29M | 28.96M | 21.20M | | | | | | | | |
|
Prepaid Assets
|
| 33.74M | 40.16M | 45.19M | 54.43M | 53.09M | 60.81M | 61.47M | 54.03M | 64.63M | 32.30M | 130.13M | 71.56M | 25.84M | 39.61M | 100.66M |
|
Current Assets
|
| 512.48M | 595.31M | 682.27M | 756.88M | 847.66M | 800.09M | 716.97M | 693.09M | 731.05M | 508.18M | 667.60M | 709.80M | 572.67M | 507.35M | 608.76M |
|
Buildings
|
| 17.99M | 20.26M | 20.39M | 20.47M | 32.87M | 51.77M | 52.67M | 79.66M | 82.62M | 63.49M | 74.62M | 73.96M | 73.71M | 75.78M | 74.39M |
|
Construction in Progress
|
| 9.11M | 7.16M | 8.70M | 35.62M | 25.59M | 16.19M | 33.66M | 29.46M | 5.92M | 9.59M | 14.42M | 42.90M | 36.26M | 4.61M | 10.36M |
|
Land & Improvements
|
| 4.86M | 6.12M | 6.13M | 6.17M | 7.65M | 8.04M | 7.77M | 8.05M | 7.95M | 7.36M | 7.45M | 7.23M | 7.05M | 7.09M | 7.05M |
|
Property, Plant & Equipment (Net)
|
| 198.69M | 227.69M | 241.67M | 280.04M | 305.75M | 323.33M | 330.61M | 298.55M | 277.38M | 238.32M | 207.84M | 216.31M | 233.73M | 240.27M | 228.02M |
|
Goodwill
|
119.00M | 152.50M | 159.10M | 172.30M | 182.40M | 200.10M | 180.90M | 79.80M | 89.90M | 93.08M | 122.18M | 38.55M | 38.56M | 38.12M | 9.56M | 8.86M |
|
Intangibles
|
| 23.14M | 14.81M | 11.60M | 9.08M | 11.59M | 3.57M | 2.39M | 1.34M | 0.94M | 38.35M | 33.46M | 32.92M | 30.95M | 31.36M | 30.71M |
|
Goodwill & Intangibles
|
119.00M | 175.64M | 173.91M | 183.90M | 191.48M | 211.69M | 184.47M | 82.19M | 91.24M | 94.02M | 160.54M | 72.01M | 71.48M | 69.08M | 40.93M | 39.57M |
|
Long-Term Deferred Tax
|
| 18.55M | 39.01M | 42.44M | 24.57M | 24.43M | 28.79M | 13.37M | 25.08M | 21.34M | 19.48M | | 1.47M | 28.56M | 26.23M | 0.39M |
|
Other Non-Current Assets
|
| 11.94M | 33.27M | 20.57M | 24.28M | 38.93M | 45.12M | 511.84M | 177.10M | 26.40M | 20.91M | 20.73M | 22.33M | 30.81M | 25.49M | 25.17M |
|
Non-Current Assets
|
| 448.03M | 634.45M | 643.80M | 682.41M | 735.23M | 739.97M | 724.03M | 622.26M | 277.40M | 973.40M | 829.60M | 760.10M | 704.70M | 677.20M | 666.30M |
|
Assets
|
863.65M | 960.51M | 1,229.76M | 1,326.07M | 1,439.28M | 1,582.89M | 1,540.06M | 1,441.00M | 1,315.35M | 1,181.08M | 1,680.48M | 1,587.37M | 1,562.10M | 1,456.43M | 1,329.89M | 1,335.54M |
|
Accounts Payables
|
| 117.00M | 138.94M | 118.35M | 145.48M | 176.31M | 154.24M | 170.75M | 123.29M | 158.60M | 135.78M | 150.44M | 152.48M | 145.00M | 114.62M | 168.08M |
|
Payables
|
| 117.00M | 138.94M | 118.35M | 145.48M | 176.31M | 154.24M | 170.75M | 123.29M | 158.60M | 135.78M | 150.44M | 152.48M | 145.00M | 114.62M | 168.08M |
|
Accumulated Expenses
|
| 36.81M | 52.73M | 55.24M | 49.08M | 88.03M | 23.67M | 31.13M | 18.75M | 43.25M | 31.58M | 11.03M | 60.58M | 15.71M | 19.91M | 28.08M |
|
Other Accumulated Expenses
|
| 17.19M | 52.79M | 60.66M | 68.53M | 71.04M | 79.28M | 64.33M | 50.52M | 45.31M | 83.46M | 78.99M | 134.16M | 81.33M | 75.73M | 87.69M |
|
Short term Debt
|
| | 8.77M | 5.67M | 6.79M | 13.15M | 14.18M | 9.18M | 1.77M | 8.99M | | | | | | |
|
Current Leases
|
| | | | | | | | | | 142.69M | 173.50M | 145.09M | 134.46M | 129.19M | 124.01M |
|
Current Taxes
|
| 13.26M | 16.61M | 2.10M | 2.19M | 12.92M | 16.35M | 7.57M | 1.49M | 2.13M | 0.19M | 0.67M | 2.38M | 2.30M | 1.24M | 1.29M |
|
Current Deferred Revenue
|
| 9.00M | 10.40M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 232.88M | 303.32M | 275.20M | 305.58M | 405.92M | 323.62M | 309.39M | 255.07M | 276.23M | 361.94M | 402.93M | 431.73M | 360.78M | 319.54M | 379.78M |
|
Non-Current Debt
|
| | 31.93M | 45.01M | 26.94M | 16.00M | 97.58M | 73.73M | 86.62M | 56.75M | 14.39M | 32.99M | 15.68M | 44.86M | 34.68M | |
|
Non-Current Deffered Revenue
|
| 83.41M | 139.06M | 157.41M | 175.31M | 135.95M | 149.02M | 127.38M | 115.35M | 108.70M | | | | | | |
|
Pension
|
| 11.91M | 22.20M | 20.51M | 9.22M | 22.18M | 9.96M | 6.26M | | | | | | | | |
|
Minority Interest
|
| 2.50M | 2.25M | 1.93M | 1.93M | 1.97M | 1.63M | 1.47M | 1.53M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 15.04M | 12.52M | 11.35M | 11.38M | 14.76M | 15.62M | 5.04M | 41.24M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 647.95M | 527.55M | 471.88M | 401.11M | 359.07M | 361.08M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 108.70M | 36.86M | 57.14M | 40.35M | 42.71M | 45.40M | 47.70M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 334.83M | 1,024.28M | 963.47M | 919.28M | 806.75M | 713.29M | 740.86M |
|
Total Liabilities
|
281.13M | 332.78M | 500.78M | 502.29M | 521.16M | 584.31M | 584.41M | 518.48M | 484.65M | 443.53M | 1,061.13M | 1,020.61M | 959.63M | 849.46M | 758.69M | 788.57M |
|
Total Debt
|
| | 40.70M | 50.68M | 33.73M | 29.16M | 111.77M | 82.91M | 88.39M | 65.74M | 14.39M | 32.99M | 15.68M | 44.86M | 34.68M | |
|
Common Equity
|
582.52M | 627.72M | 728.98M | 823.79M | 918.12M | 998.78M | 956.78M | 922.52M | 830.70M | 737.55M | 619.34M | 566.76M | 602.47M | 606.97M | 571.20M | 546.97M |
|
Shareholder's Equity
|
582.52M | 627.72M | 728.98M | 823.79M | 918.12M | 998.78M | 956.78M | 922.52M | 830.70M | 737.55M | 619.34M | 566.76M | 602.47M | 606.97M | 571.20M | 546.97M |
|
Liabilities and Shareholders Equity
|
863.65M | 960.51M | 1,229.76M | 1,326.07M | 1,439.28M | 1,582.89M | 1,540.06M | 1,441.00M | 1,315.35M | 1,181.08M | 1,680.48M | 1,587.37M | 1,562.10M | 1,456.43M | 1,329.89M | 1,335.54M |
|
Treasury Shares
|
0.68M | 0.82M | | 0.69M | 0.58M | 0.49M | 0.47M | 0.48M | 0.64M | 0.59M | 0.59M | 0.67M | 0.66M | 0.69M | | 0.49M |
|
Retained Earnings
|
| 506.13M | 598.36M | 669.19M | 734.53M | 820.56M | 768.22M | 731.11M | 603.90M | 508.56M | 378.57M | 320.92M | 350.21M | 346.87M | 296.77M | 265.89M |
|
Preferred Shares
|
5.22M | 5.18M | 4.96M | 3.92M | 1.38M | 1.34M | 1.15M | 1.13M | 1.10M | 1.06M | 1.01M | 1.01M | 0.83M | 0.81M | 0.81M | 0.83M |