|
Cash & Equivalents
|
307.20M | 710.60M | 750.10M | 780.30M | 128.00M | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M |
|
Short-term Investments
|
39.30M | | | | | | | | | | |
|
Cash & Current Investments
|
346.50M | 710.60M | 750.10M | 780.30M | 128.00M | 283.10M | 295.70M | 303.20M | 261.00M | 235.20M | 129.30M |
|
Receivables - Net
|
175.20M | 126.40M | 119.00M | 112.80M | 305.80M | 389.20M | 361.60M | 332.70M | 432.20M | 351.10M | 311.50M |
|
Receivables - Other
|
22.60M | 41.60M | 34.80M | 36.10M | 44.40M | 46.60M | 44.50M | 63.20M | 74.90M | 93.90M | 56.90M |
|
Receivables
|
197.80M | 168.00M | 153.80M | 148.90M | 350.20M | 435.80M | 406.10M | 395.90M | 507.10M | 445.00M | 368.40M |
|
Raw Materials
|
55.20M | 71.30M | 55.20M | 62.30M | 117.70M | 155.90M | 159.60M | 143.00M | 169.00M | 230.20M | 208.60M |
|
Work In Process
|
89.80M | 62.70M | 61.90M | 46.00M | 178.50M | 160.10M | 163.20M | 162.20M | 169.20M | 160.30M | 229.60M |
|
Finished Goods
|
43.10M | 40.80M | 33.20M | 37.20M | 83.00M | 59.50M | 81.90M | 90.30M | 83.70M | 66.90M | 88.10M |
|
Inventory
|
194.60M | 181.40M | 157.50M | 152.00M | 385.30M | 383.20M | 413.60M | 404.60M | 431.50M | 468.60M | 538.10M |
|
Prepaid Assets
|
20.40M | 25.70M | 25.40M | 28.60M | 35.80M | 59.60M | 67.70M | 48.70M | 71.20M | 47.60M | 40.90M |
|
Current Assets
|
806.40M | 1,107.70M | 1,109.60M | 1,121.40M | 930.80M | 1,200.60M | 1,223.30M | 1,205.40M | 1,321.40M | 1,245.90M | 1,127.70M |
|
Buildings
|
106.80M | 110.20M | 111.80M | 117.20M | 176.00M | 176.30M | 174.70M | 179.00M | 182.50M | 184.50M | 184.20M |
|
Construction in Progress
|
44.00M | 42.00M | 38.20M | 37.80M | 68.40M | 74.60M | 82.30M | 75.30M | 89.80M | 99.80M | 136.60M |
|
Land & Improvements
|
20.80M | 21.60M | 21.50M | 21.50M | 26.90M | 26.60M | 26.00M | 26.00M | 26.50M | 26.40M | 28.40M |
|
Property, Plant & Equipment (Net)
|
630.90M | 627.10M | 622.90M | 627.20M | 1,006.60M | 951.90M | 948.70M | 955.20M | 960.20M | 956.30M | 989.60M |
|
Long-Term Investments
|
| 8.80M | 9.10M | 9.60M | 9.50M | 10.30M | 10.40M | 10.50M | 10.10M | 9.80M | 9.60M |
|
Goodwill
|
18.80M | 18.80M | 18.80M | 37.20M | 27.40M | 57.70M | 57.70M | 57.70M | 39.30M | 39.30M | 39.30M |
|
Intangibles
|
28.90M | 28.10M | 27.40M | 43.90M | 82.50M | 79.60M | 70.50M | 93.90M | 64.20M | 58.10M | 56.70M |
|
Goodwill & Intangibles
|
47.70M | 46.90M | 46.20M | 81.10M | 109.90M | 137.30M | 128.20M | 151.60M | 103.50M | 97.40M | 96.00M |
|
Long-Term Deferred Tax
|
2.00M | | | | | 1.20M | | 3.40M | 3.20M | 6.30M | 6.60M |
|
Other Non-Current Assets
|
37.30M | 38.70M | 41.10M | 44.10M | 47.80M | 102.40M | 110.20M | 13.80M | 108.20M | 112.40M | 112.30M |
|
Non-Current Assets
|
746.70M | 740.70M | 737.40M | 627.20M | 1,222.00M | 1,213.90M | 1,213.90M | 955.20M | 1,220.00M | 1,215.80M | 1,245.90M |
|
Assets
|
1,553.10M | 1,848.40M | 1,847.00M | 1,864.70M | 2,152.80M | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M |
|
Accounts Payables
|
113.90M | 61.00M | 63.40M | 86.10M | 259.60M | 344.10M | 340.70M | 351.40M | 442.80M | 418.80M | 337.30M |
|
Notes Payables
|
| 3.30M | 2.40M | 2.10M | 7.00M | 7.00M | 7.10M | 10.90M | 16.70M | 11.10M | 19.80M |
|
Payables
|
113.90M | 64.30M | 65.80M | 88.20M | 266.60M | 351.10M | 347.80M | 362.30M | 459.50M | 429.90M | 357.10M |
|
Accumulated Expenses
|
28.30M | 34.90M | 33.50M | 30.80M | 31.90M | 39.90M | 48.90M | 46.90M | 40.90M | 51.80M | 42.40M |
|
Other Accumulated Expenses
|
56.90M | 54.50M | 45.30M | 41.40M | 58.90M | 55.50M | 55.20M | 58.40M | 70.90M | 87.30M | 88.50M |
|
Current Leases
|
| | | | | | | 9.00M | | | 9.30M |
|
Current Taxes
|
| 8.40M | 8.70M | 5.20M | 10.40M | 9.90M | 11.00M | 9.50M | 16.30M | 11.70M | 11.00M |
|
Total Current Liabilities
|
199.10M | 150.40M | 142.20M | 158.30M | 350.40M | 439.50M | 444.80M | 456.70M | 554.60M | 547.50M | 468.20M |
|
Non-Current Debt
|
492.80M | 837.10M | 837.60M | 838.10M | 838.70M | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M |
|
Pension
|
| | | 1.30M | 85.00M | 87.00M | 89.20M | 92.50M | 88.70M | 90.40M | 91.80M |
|
Non-Current Deferred Tax Liability
|
4.50M | 7.30M | 8.90M | 13.90M | 15.90M | 4.60M | 15.00M | 10.50M | 17.90M | 3.90M | 4.70M |
|
Operating Leases
|
32.30M | 27.00M | 26.30M | 25.60M | 34.10M | 34.40M | 40.20M | 40.80M | 40.50M | 39.10M | 37.30M |
|
Other Non-Current Liabilities
|
75.30M | 75.30M | 80.30M | 77.30M | 76.30M | 75.80M | 74.50M | 72.50M | 74.40M | 73.60M | 72.20M |
|
Total Non-Current Liabilities
|
756.70M | 1,054.30M | 1,047.40M | 1,055.00M | 1,341.50M | 1,618.00M | 1,641.70M | 1,657.40M | 1,758.80M | 1,738.10M | 1,659.40M |
|
Total Liabilities
|
832.00M | 1,129.60M | 1,127.70M | 1,132.30M | 1,417.80M | 1,693.80M | 1,716.20M | 1,729.90M | 1,833.20M | 1,811.70M | 1,731.60M |
|
Total Debt
|
492.80M | 837.10M | 837.60M | 838.10M | 838.70M | 1,035.50M | 1,035.90M | 1,036.30M | 1,036.80M | 1,037.20M | 1,037.60M |
|
Common Equity
|
721.10M | 718.80M | 719.30M | 732.40M | 735.00M | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M |
|
Shareholder's Equity
|
721.10M | 718.80M | 719.30M | 732.40M | 735.00M | 720.70M | 721.00M | 692.50M | 708.20M | 650.00M | 642.00M |
|
Liabilities and Shareholders Equity
|
1,553.10M | 1,848.40M | 1,847.00M | 1,864.70M | 2,152.80M | 2,414.50M | 2,437.20M | 2,422.40M | 2,541.40M | 2,461.70M | 2,373.60M |
|
Treasury Shares
|
0.15M | 6.84M | | 0.15M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M | 6.84M |
|
Retained Earnings
|
190.60M | 173.40M | 163.00M | 158.20M | 151.00M | 116.90M | 103.00M | 93.00M | 88.60M | 62.20M | 52.20M |