|
Cash & Equivalents
|
7.17M | 6.54M | 17.50M | 21.45M | 15.50M | 20.23M | 33.60M | 52.07M | 52.07M | 59.60M | 57.00M | 406.85M | 108.30M | 139.50M | 171.05M | 162.10M | 217.78M |
|
Cash & Current Investments
|
7.17M | 6.54M | 17.50M | 21.45M | 15.50M | 20.23M | 33.60M | 52.07M | 52.07M | 59.60M | 57.00M | 406.85M | 108.30M | 139.50M | 171.05M | 162.10M | 217.78M |
|
Receivables - Net
|
77.86M | 94.28M | 109.08M | 124.55M | 160.12M | 151.81M | 183.63M | 205.39M | 225.46M | 240.54M | 277.99M | 223.17M | 255.79M | 303.18M | 521.70M | 550.28M | 647.86M |
|
Receivables - Other
|
| 13.93M | 8.65M | 12.91M | 47.94M | 8.16M | 6.26M | 4.84M | 9.38M | 14.18M | | | | | | | |
|
Receivables
|
77.86M | 108.21M | 117.73M | 137.46M | 208.06M | 159.97M | 189.89M | 210.22M | 234.84M | 254.73M | 277.99M | 223.17M | 255.79M | 303.18M | 521.70M | 550.28M | 647.86M |
|
Work In Process
|
| | | | | | | | | 14.18M | 43.13M | 60.43M | 80.07M | 93.98M | 111.70M | 112.23M | 119.26M |
|
Inventory
|
137.59M | 138.22M | 164.97M | 189.70M | 218.89M | 218.04M | 243.52M | 286.30M | 343.63M | 401.55M | 420.32M | 463.20M | 478.05M | 582.47M | 1,013.68M | 1,170.95M | 1,295.34M |
|
Current Deferred Tax Assets
|
16.67M | 18.91M | 22.29M | 27.55M | 33.04M | 34.48M | 35.53M | 41.06M | | | | | | | | | |
|
Prepaid Assets
|
4.29M | 3.77M | 5.47M | 7.00M | 17.02M | 8.87M | 9.37M | 11.67M | 13.74M | 21.19M | 18.95M | 24.71M | 26.05M | 41.93M | 49.84M | 78.52M | 86.38M |
|
Current Assets
|
243.58M | 259.25M | 316.64M | 367.91M | 441.47M | 431.29M | 503.61M | 543.16M | 631.89M | 733.81M | 813.73M | 1,165.62M | 937.38M | 1,152.73M | 1,855.34M | 2,062.29M | 2,356.37M |
|
Buildings
|
| | | | 60.10M | 60.33M | 70.63M | 79.20M | 91.92M | 101.42M | 117.00M | 120.77M | 134.15M | 148.60M | 202.50M | 217.55M | 255.78M |
|
Construction in Progress
|
| | | | 4.93M | 6.91M | 4.67M | 10.45M | 5.55M | 5.04M | 8.38M | 8.49M | 7.78M | 14.53M | 25.87M | 35.43M | 21.81M |
|
Land & Improvements
|
| 3.66M | 3.83M | 4.50M | 4.51M | 4.50M | 5.06M | 5.09M | 5.43M | 5.86M | 6.82M | 6.68M | 11.36M | 17.58M | 19.71M | 19.97M | 85.13M |
|
Property, Plant & Equipment (Net)
|
60.53M | 59.00M | 67.07M | 80.52M | 97.74M | 93.86M | 105.67M | 121.61M | 129.88M | 154.74M | 173.34M | 168.85M | 193.64M | 225.88M | 321.85M | 339.03M | 431.71M |
|
Goodwill
|
365.24M | 385.02M | 443.40M | 542.11M | 688.49M | 686.27M | 766.64M | 865.72M | 1,081.31M | 1,114.83M | 1,268.70M | 1,383.17M | 1,450.39M | 1,672.42M | 3,274.33M | 3,380.30M | 3,661.62M |
|
Intangibles
|
41.59M | 49.49M | 78.16M | 154.32M | 241.56M | 200.81M | 272.59M | 366.86M | 538.08M | 506.36M | 550.69M | 579.04M | 582.31M | 733.33M | 1,357.28M | 1,334.77M | 1,471.44M |
|
Goodwill & Intangibles
|
406.83M | 434.50M | 521.56M | 696.44M | 930.05M | 887.08M | 1,039.23M | 1,232.58M | 1,619.39M | 1,621.19M | 1,819.40M | 1,962.21M | 2,032.70M | 2,405.75M | 4,631.61M | 4,715.07M | 5,133.06M |
|
Long-Term Deferred Tax
|
| 35.07M | 42.48M | 52.09M | 1.79M | 1.06M | 0.85M | 0.41M | | | | | | | | | |
|
Other Non-Current Assets
|
21.97M | 28.89M | 33.42M | 45.49M | 61.97M | 75.91M | 87.03M | 100.66M | 131.27M | 143.66M | 162.74M | 251.03M | 334.68M | 311.13M | 386.26M | 476.43M | 579.29M |
|
Non-Current Assets
|
489.33M | 522.39M | 624.43M | 824.93M | 1,091.54M | 1,057.92M | 1,197.24M | 1,455.25M | 1,880.54M | 1,919.59M | 2,155.48M | 2,382.09M | 2,561.02M | 2,942.77M | 5,339.72M | 5,530.53M | 6,144.07M |
|
Assets
|
732.91M | 781.64M | 941.07M | 1,192.85M | 1,533.02M | 1,489.21M | 1,700.86M | 1,998.41M | 2,512.43M | 2,653.40M | 2,969.21M | 3,547.71M | 3,498.41M | 4,095.50M | 7,195.06M | 7,592.82M | 8,500.43M |
|
Accounts Payables
|
26.98M | 28.60M | 43.55M | 50.08M | 54.85M | 57.16M | 64.68M | 73.33M | 89.72M | 107.22M | 106.22M | 76.24M | 85.54M | 116.55M | 205.89M | 198.43M | 231.04M |
|
Payables
|
26.98M | 28.60M | 43.55M | 50.08M | 54.85M | 57.16M | 64.68M | 73.33M | 89.72M | 107.22M | 106.22M | 76.24M | 85.54M | 116.55M | 205.89M | 198.43M | 231.04M |
|
Accumulated Expenses
|
36.98M | 52.10M | 76.38M | 76.24M | 105.73M | 92.58M | 100.16M | 136.05M | 147.61M | 171.51M | 178.96M | 162.23M | 206.86M | 290.20M | 433.10M | 427.78M | 577.62M |
|
Short term Debt
|
0.24M | 0.15M | 0.34M | 0.63M | 0.70M | 0.42M | 0.36M | 0.41M | 0.45M | 0.86M | 0.91M | 1.04M | 1.51M | 1.65M | 17.80M | 4.11M | 3.36M |
|
Current Taxes
|
1.32M | 0.98M | 3.13M | 4.56M | | 2.07M | 3.19M | 4.62M | 11.65M | 2.84M | 3.05M | 1.65M | 0.96M | 12.46M | 8.55M | 33.53M | 19.98M |
|
Total Current Liabilities
|
65.51M | 81.83M | 123.39M | 131.51M | 161.29M | 152.22M | 168.39M | 214.42M | 249.44M | 282.43M | 289.14M | 241.16M | 294.88M | 420.86M | 665.34M | 663.85M | 832.00M |
|
Capital Leases
|
| | | | | 3.11M | 2.40M | 3.14M | 2.98M | 9.47M | 8.96M | | | | | | |
|
Non-Current Debt
|
55.19M | 14.07M | 39.82M | 131.19M | 376.82M | 328.69M | 367.24M | 457.81M | 673.53M | 531.61M | 561.05M | 738.79M | 234.98M | 288.62M | 2,460.28M | 2,225.27M | 2,164.59M |
|
Minority Interest
|
77.67M | 85.71M | 91.08M | 67.17M | 59.22M | 39.97M | 91.28M | 99.51M | 131.12M | 132.05M | 188.26M | 221.21M | 252.59M | 327.60M | 364.81M | 366.16M | 467.36M |
|
Non-Current Deferred Tax Liability
|
41.34M | 61.47M | 76.72M | 90.44M | 128.48M | 111.43M | 110.59M | 64.90M | 59.03M | 124.42M | 140.04M | 176.26M | 184.85M | 219.65M | 382.25M | 388.13M | 434.43M |
|
Other Non-Current Liabilities
|
23.27M | 30.56M | 33.37M | 52.78M | 83.98M | 82.29M | 105.62M | 114.06M | 151.03M | 157.66M | 184.60M | 280.29M | 378.26M | 338.95M | 379.64M | 525.99M | 550.12M |
|
Total Non-Current Liabilities
|
162.05M | 141.21M | 222.11M | 353.14M | 666.59M | 592.34M | 646.22M | 737.13M | 981.99M | 860.68M | 901.68M | 1,035.61M | 570.62M | 780.64M | 3,257.47M | 3,003.27M | 3,103.78M |
|
Total Liabilities
|
185.31M | 171.77M | 255.49M | 405.92M | 750.56M | 674.63M | 751.83M | 851.20M | 1,133.02M | 1,018.34M | 1,086.29M | 1,315.90M | 948.88M | 1,119.59M | 3,637.11M | 3,529.26M | 3,653.90M |
|
Total Debt
|
55.43M | 14.22M | 40.16M | 131.82M | 377.51M | 329.11M | 367.60M | 458.23M | 673.98M | 532.47M | 561.96M | 739.83M | 236.50M | 290.27M | 2,478.08M | 2,229.37M | 2,167.95M |
|
Common Equity
|
490.66M | 554.83M | 620.15M | 719.76M | 723.24M | 774.62M | 893.27M | 1,047.70M | 1,248.29M | 1,503.01M | 1,694.66M | 2,010.61M | 2,296.94M | 2,648.31M | 3,193.15M | 3,697.41M | 4,379.18M |
|
Shareholder's Equity
|
490.66M | 554.83M | 620.15M | 719.76M | 723.24M | 774.62M | 893.27M | 1,047.70M | 1,248.29M | 1,503.01M | 1,694.66M | 2,010.61M | 2,296.94M | 2,648.31M | 3,193.15M | 3,697.41M | 4,379.18M |
|
Liabilities and Shareholders Equity
|
732.91M | 781.64M | 941.07M | 1,192.85M | 1,533.02M | 1,489.21M | 1,700.86M | 1,998.41M | 2,512.43M | 2,653.40M | 2,969.21M | 3,547.71M | 3,498.41M | 4,095.50M | 7,195.06M | 7,592.82M | 8,500.43M |
|
Retained Earnings
|
189.49M | 240.91M | 299.50M | 375.08M | 0.61M | -8.35M | -25.08M | -25.33M | -10.56M | -15.26M | -16.74M | -9.15M | -8.55M | -46.50M | -40.18M | 3,062.17M | 3,647.68M |
|
Treasury Shares
|
| 0.03M | 0.42M | 0.01M | 0.04M | 0.01M | | | | | | | | | | | |