|
Cash & Equivalents
|
31.10M | 304.70M | 82.50M | 282.70M | 53.80M | 167.70M | 92.50M | 50.70M | 322.00M | 373.30M | 390.80M | 355.30M | 406.00M | 327.80M | 194.70M | 106.70M |
|
Short-term Investments
|
| | 20.90M | | | 15.40M | | | 10.70M | 3.40M | 3.30M | 2.20M | | | | |
|
Cash & Current Investments
|
31.10M | 304.70M | 103.40M | 282.70M | 53.80M | 183.10M | 92.50M | 50.70M | 332.70M | 376.70M | 394.10M | 357.50M | 406.00M | 327.80M | 194.70M | 106.70M |
|
Receivables - Net
|
| 231.20M | 270.30M | 285.80M | 268.30M | 260.20M | 218.30M | 241.10M | 319.10M | 299.50M | 302.50M | 319.50M | 360.70M | 252.40M | 295.20M | 291.60M |
|
Receivables - Other
|
| | 29.60M | | 14.20M | 18.00M | 2.50M | 3.50M | 27.40M | 13.00M | 6.90M | 3.50M | 18.40M | 2.70M | 17.30M | 0.60M |
|
Receivables
|
| 231.20M | 299.90M | 285.80M | 282.50M | 278.20M | 220.80M | 244.60M | 346.50M | 312.50M | 309.40M | 323.00M | 379.10M | 255.10M | 312.50M | 292.20M |
|
Raw Materials
|
| | 89.60M | 151.50M | 69.40M | 76.00M | 75.90M | 68.70M | 106.90M | 93.10M | 124.40M | 133.20M | 80.00M | 145.30M | 188.30M | 176.90M |
|
Work In Process
|
| | 17.30M | 27.30M | 18.00M | 32.90M | 21.10M | 22.30M | 20.80M | 23.50M | 39.00M | 36.80M | 30.40M | 32.00M | 30.80M | 52.50M |
|
Finished Goods
|
| | 280.70M | 394.80M | 262.60M | 252.50M | 232.40M | 195.70M | 191.50M | 316.80M | 269.90M | 269.20M | 245.60M | 349.90M | 249.60M | 307.50M |
|
Inventory
|
| 275.80M | 444.20M | 638.30M | 416.60M | 423.60M | 387.20M | 343.50M | 382.30M | 497.90M | 503.00M | 519.00M | 432.30M | 608.70M | 564.60M | 656.70M |
|
Current Deferred Tax Assets
|
| 4.60M | 9.90M | 4.10M | 16.60M | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.10M | 5.70M | 9.80M | 9.10M | 8.20M | 8.50M | 10.00M | 10.00M | 16.30M | 15.00M | 19.00M | 38.50M | 48.60M | 43.40M | 47.00M |
|
Current Assets
|
| 824.30M | 865.00M | 1,223.40M | 781.20M | 879.90M | 710.80M | 650.40M | 1,062.50M | 1,201.40M | 1,219.70M | 1,218.30M | 1,258.00M | 1,242.20M | 1,117.40M | 1,105.30M |
|
Buildings
|
| 227.40M | 226.60M | 238.90M | 242.70M | 220.60M | 197.40M | 195.80M | 221.60M | 211.70M | 211.40M | 233.90M | 222.20M | 214.70M | 236.80M | 253.90M |
|
Construction in Progress
|
| 11.90M | 27.00M | 37.30M | 50.00M | 24.40M | 29.20M | 38.70M | 52.60M | 38.00M | 54.90M | 56.10M | 72.70M | 76.50M | 22.90M | 41.10M |
|
Land & Improvements
|
| 44.30M | 43.20M | 45.20M | 46.30M | 42.60M | 37.80M | 37.30M | 42.00M | 41.00M | 40.40M | 44.10M | 43.90M | 41.90M | 44.70M | 74.20M |
|
Property, Plant & Equipment (Net)
|
| 473.60M | 485.50M | 522.50M | 536.30M | 479.70M | 429.50M | 434.00M | 506.40M | 486.40M | 490.60M | 524.60M | 503.40M | 484.50M | 482.90M | 694.10M |
|
Long-Term Investments
|
| 96.20M | 98.40M | 109.90M | 102.30M | 89.00M | 82.90M | 78.90M | 86.50M | 81.30M | 90.20M | 103.30M | 101.90M | 112.90M | 111.00M | 3.40M |
|
Goodwill
|
| | | | | | | | | | | | | | | 2.60M |
|
Goodwill & Intangibles
|
| | | | | 273.50M | 102.40M | 95.20M | 255.50M | 210.30M | 255.50M | 293.80M | 251.40M | 207.70M | 237.70M | 114.10M |
|
Long-Term Deferred Tax
|
| 192.00M | 133.00M | 120.50M | 148.40M | 167.30M | 14.00M | 8.10M | 139.20M | 122.00M | 127.70M | 151.00M | 106.80M | 52.00M | 83.30M | 55.10M |
|
Other Non-Current Assets
|
| 9.90M | 16.70M | 29.10M | 20.50M | 6.10M | 3.10M | 2.20M | 5.50M | 3.60M | 5.30M | 6.50M | 14.10M | 13.30M | 13.30M | 27.70M |
|
Non-Current Assets
|
| 409.70M | 473.40M | 281.10M | 301.60M | 273.50M | 102.40M | 95.20M | 255.50M | 210.30M | 255.50M | 293.80M | 251.40M | 207.70M | 237.70M | 114.10M |
|
Assets
|
| 1,707.60M | 1,823.90M | 2,027.00M | 1,619.10M | 1,633.10M | 1,242.70M | 1,179.60M | 1,824.40M | 1,898.10M | 1,965.80M | 2,036.70M | 2,012.80M | 1,934.40M | 1,838.00M | 1,913.50M |
|
Accounts Payables
|
| 196.60M | 285.80M | 231.60M | 242.30M | 202.60M | 172.70M | 158.80M | 189.60M | 195.80M | 237.70M | 215.90M | 256.90M | 289.40M | 324.10M | 376.30M |
|
Payables
|
| 196.60M | 285.80M | 231.60M | 242.30M | 202.60M | 172.70M | 158.80M | 189.60M | 195.80M | 237.70M | 215.90M | 256.90M | 289.40M | 324.10M | 376.30M |
|
Accumulated Expenses
|
9.20M | 9.70M | 35.30M | 29.60M | 26.70M | 24.60M | 18.90M | 20.90M | 27.00M | 29.70M | 32.40M | 29.10M | 28.90M | 25.60M | 24.70M | 27.60M |
|
Other Accumulated Expenses
|
| | 47.00M | 25.60M | 39.90M | 41.30M | 34.90M | 27.90M | 43.00M | 35.00M | 40.80M | 41.30M | 52.00M | 59.90M | 54.30M | 67.20M |
|
Short term Debt
|
| 2.20M | 2.20M | 21.20M | 3.10M | 3.90M | 3.80M | 3.60M | 0.70M | 1.50M | 1.50M | 0.70M | 1.40M | 1.10M | | 78.30M |
|
Current Leases
|
-1.50M | -1.30M | | | | | | | | | 6.20M | 6.70M | 3.70M | 3.80M | 3.90M | 3.50M |
|
Current Taxes
|
| 9.60M | 25.20M | 41.60M | 21.70M | 19.90M | 19.50M | 14.70M | 25.00M | 27.10M | 21.30M | 27.90M | 18.20M | 13.30M | 15.40M | 22.00M |
|
Curent Deferred Tax Liability
|
| 4.70M | 6.20M | 10.90M | 2.00M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 220.10M | 328.00M | 328.40M | 278.00M | 234.20M | 201.70M | 182.10M | 231.50M | 233.40M | 270.60M | 260.20M | 288.80M | 326.70M | 370.80M | 476.60M |
|
Non-Current Debt
|
| 537.40M | 362.90M | 378.90M | 180.40M | 339.70M | 337.20M | 335.40M | 473.80M | 455.10M | 444.00M | 486.70M | 449.80M | 424.10M | 440.90M | 429.10M |
|
Pension
|
| 119.50M | 127.60M | 189.20M | 163.80M | 237.10M | 202.70M | 227.30M | 254.20M | 262.90M | 307.40M | 372.60M | 287.40M | 128.60M | 150.00M | 117.50M |
|
Non-Current Deferred Tax Liability
|
| 33.20M | 47.20M | 34.90M | 19.50M | 6.10M | 8.10M | 10.50M | 11.30M | 21.50M | 20.70M | 24.60M | 28.10M | 26.40M | 9.00M | 24.50M |
|
Operating Leases
|
| | | | | | | | | | 22.20M | 18.80M | 15.80M | 17.40M | 18.60M | 17.10M |
|
Other Non-Current Liabilities
|
| 25.60M | 27.40M | 30.30M | 34.50M | 26.80M | 24.40M | 22.40M | 29.20M | 28.80M | 28.20M | 26.70M | 28.00M | 33.50M | 21.80M | 31.70M |
|
Total Non-Current Liabilities
|
| 726.30M | 571.60M | 636.50M | 406.00M | 617.80M | 579.10M | 602.50M | 838.60M | 824.90M | 879.10M | 980.00M | 853.80M | 650.50M | 658.90M | 619.90M |
|
Total Liabilities
|
| | | | | | | | | | 32.80M | 30.60M | 47.80M | 41.20M | 42.10M | |
|
Total Debt
|
| 539.60M | 365.10M | 400.10M | 183.50M | 343.60M | 341.00M | 339.00M | 474.50M | 456.60M | 445.50M | 487.40M | 451.20M | 425.20M | 440.90M | 507.40M |
|
Common Equity
|
312.50M | 761.20M | 924.30M | 1,062.10M | 935.10M | -335.80M | 461.90M | 395.00M | 754.30M | 839.80M | 816.10M | 796.50M | 870.20M | 957.20M | 808.30M | 817.00M |
|
Shareholder's Equity
|
312.50M | 761.20M | 924.30M | 1,062.10M | 935.10M | -335.80M | 461.90M | 395.00M | 754.30M | 839.80M | 816.10M | 796.50M | 870.20M | 957.20M | 808.30M | 817.00M |
|
Liabilities and Shareholders Equity
|
| 1,707.60M | 1,823.90M | 2,027.00M | 1,619.10M | 1,633.10M | 1,242.70M | 1,179.60M | 1,824.40M | 1,898.10M | 1,965.80M | 2,036.70M | 2,012.80M | 1,934.40M | 1,838.00M | 1,913.50M |
|
Treasury Shares
|
| | | | 0.05M | | | | | | 0.26M | 0.12M | 0.01M | 0.22M | 0.31M | |
|
Retained Earnings
|
-147.30M | -152.30M | -185.80M | -197.10M | -152.00M | -335.80M | -526.00M | -552.20M | -378.70M | -424.30M | -448.80M | -448.20M | -404.10M | -331.50M | -341.10M | -363.50M |