|
Cash & Equivalents
|
25.05M | 16.91M | 32.55M | 32.55M | 68.49M | 64.73M | 81.05M | 88.82M | 89.88M | 104.15M | 123.52M | 181.83M | 165.18M | 180.96M | 194.53M | 188.88M |
|
Cash & Current Investments
|
25.05M | 16.91M | 32.55M | 32.55M | 68.49M | 64.73M | 81.05M | 88.82M | 89.88M | 104.15M | 123.52M | 181.83M | 165.18M | 180.96M | 194.53M | 188.88M |
|
Receivables - Net
|
| 116.27M | 155.25M | 160.60M | 172.76M | 195.98M | 196.10M | 202.40M | 213.80M | 207.30M | 387.70M | 386.10M | 443.00M | 486.40M | 458.30M | 400.13M |
|
Receivables - Other
|
| | | | | | | | | | 0.35M | 0.06M | | | 2.00M | |
|
Receivables
|
| 116.27M | 155.25M | 160.60M | 172.76M | 195.98M | 196.10M | 202.40M | 213.80M | 207.30M | 388.05M | 386.16M | 443.00M | 486.40M | 460.30M | 400.13M |
|
Raw Materials
|
| 31.91M | 41.77M | 40.42M | 37.06M | 37.96M | 36.88M | 37.77M | 44.44M | 48.13M | 82.06M | 86.15M | 129.38M | 151.10M | 119.05M | 112.46M |
|
Finished Goods
|
| 28.93M | 32.99M | 32.05M | 34.49M | 39.75M | 38.22M | 39.31M | 42.78M | 45.96M | 92.89M | 101.62M | 135.15M | 133.74M | 114.81M | 115.02M |
|
Inventory
|
| 60.84M | 74.76M | 72.47M | 71.56M | 77.71M | 75.10M | 77.08M | 87.22M | 94.09M | 174.95M | 187.76M | 264.53M | 284.85M | 233.86M | 227.47M |
|
Current Deferred Tax Assets
|
| 4.62M | 6.34M | 6.40M | 7.83M | 8.37M | 7.82M | | | | | | | | | |
|
Prepaid Assets
|
| 7.99M | 10.87M | 12.19M | 15.34M | 11.23M | 13.58M | 15.34M | 21.13M | 18.13M | 41.52M | 50.16M | 59.87M | 55.44M | 54.55M | 59.94M |
|
Current Assets
|
| 215.48M | 259.55M | 277.81M | 328.85M | 351.52M | 358.03M | 376.47M | 406.59M | 418.51M | 715.97M | 792.73M | 920.25M | 994.14M | 927.89M | 876.42M |
|
Buildings
|
| | 71.03M | 72.29M | 80.64M | 78.91M | 80.11M | 80.74M | 87.11M | 84.98M | 130.46M | 135.59M | 134.31M | 138.76M | 147.13M | 149.78M |
|
Construction in Progress
|
| | 4.53M | 9.79M | 8.16M | 5.54M | 5.34M | 4.96M | 4.93M | 7.91M | 8.05M | 8.41M | 16.46M | 20.32M | 16.18M | 35.92M |
|
Land & Improvements
|
| | 8.20M | 8.35M | 8.51M | 7.96M | 9.39M | 9.71M | 10.63M | 10.17M | 34.69M | 33.01M | 30.79M | 29.01M | 26.11M | 25.14M |
|
Property, Plant & Equipment (Net)
|
| 76.53M | 82.92M | 85.11M | 85.49M | 85.76M | 87.62M | 85.73M | 86.70M | 83.92M | 213.47M | 203.88M | 197.52M | 198.59M | 207.81M | 229.53M |
|
Long-Term Investments
|
| 9.22M | 14.07M | 16.60M | 19.40M | 21.75M | 20.35M | 22.82M | 25.69M | 21.32M | 93.82M | 95.78M | 95.28M | 88.23M | 101.20M | 98.01M |
|
Goodwill
|
| 3.42M | 58.15M | 59.17M | 58.15M | 77.93M | 79.11M | 80.80M | 86.03M | 83.33M | 607.21M | 631.21M | 631.19M | 515.01M | 512.52M | 518.89M |
|
Intangibles
|
| 24.03M | 31.78M | 32.81M | 31.27M | 70.41M | 73.29M | 73.07M | 71.60M | 63.58M | 1,121.77M | 1,081.36M | 1,027.78M | 942.92M | 896.72M | 827.10M |
|
Goodwill & Intangibles
|
| 27.45M | 89.94M | 91.98M | 89.42M | 148.34M | 152.40M | 153.88M | 157.64M | 146.91M | 1,728.97M | 1,712.57M | 1,658.98M | 1,457.93M | 1,409.24M | 1,345.99M |
|
Long-Term Deferred Tax
|
| 28.85M | 29.82M | 30.67M | 24.72M | 24.41M | 30.11M | 24.38M | 15.46M | 6.95M | 14.74M | 16.57M | 16.14M | 11.22M | 10.74M | 9.22M |
|
Other Non-Current Assets
|
| 42.56M | 34.86M | 34.46M | 36.27M | 33.74M | 32.22M | 28.75M | 30.05M | 32.05M | 40.43M | 31.80M | 30.96M | 27.74M | 18.77M | 17.36M |
|
Non-Current Assets
|
| 131.75M | 131.84M | 136.17M | 141.15M | 141.26M | 140.19M | 137.30M | 142.44M | 137.29M | 390.63M | 369.97M | 360.39M | 1,827.48M | 1,786.32M | 1,734.23M |
|
Assets
|
| 452.87M | 511.15M | 536.63M | 584.15M | 664.38M | 680.73M | 692.03M | 722.13M | 709.66M | 2,850.32M | 2,891.83M | 2,955.76M | 2,821.62M | 2,714.21M | 2,610.65M |
|
Accounts Payables
|
| 61.19M | 65.03M | 67.59M | 72.28M | 74.99M | 67.29M | 77.58M | 93.01M | 87.82M | 164.10M | 191.82M | 226.66M | 193.98M | 184.81M | 198.14M |
|
Dividends payables
|
| 2.70M | 3.10M | 3.21M | 3.30M | 3.99M | 4.25M | 4.58M | 4.72M | 4.93M | 6.83M | 7.05M | 7.43M | 7.81M | 8.19M | 8.57M |
|
Payables
|
| 63.89M | 68.12M | 70.79M | 75.58M | 78.98M | 71.54M | 82.16M | 97.73M | 92.75M | 170.93M | 198.87M | 234.08M | 201.79M | 193.00M | 206.71M |
|
Accumulated Expenses
|
| 17.14M | 16.99M | 16.84M | 20.80M | 19.85M | 19.17M | 19.36M | 22.85M | 25.73M | 45.62M | 43.30M | 38.20M | 39.83M | 55.19M | 50.21M |
|
Other Accumulated Expenses
|
| 17.41M | 18.62M | 16.25M | 30.59M | 23.70M | 25.70M | 23.43M | 27.32M | 31.11M | 83.61M | 92.11M | 95.62M | 86.87M | 90.31M | 80.67M |
|
Short term Debt
|
| 0.89M | 0.64M | 1.47M | 1.40M | 0.40M | 0.66M | 0.71M | 5.74M | 0.67M | 38.33M | 38.97M | 56.94M | 19.25M | 23.44M | 37.55M |
|
Curent Deferred Tax Liability
|
| 0.18M | 0.24M | 0.25M | 1.06M | 0.73M | 0.04M | | | | | | | | | |
|
Total Current Liabilities
|
| 101.19M | 106.65M | 107.79M | 130.86M | 124.90M | 124.51M | 127.41M | 154.74M | 151.47M | 359.93M | 382.96M | 430.47M | 354.79M | 367.51M | 379.77M |
|
Capital Leases
|
| | | | | | | | | | 31.27M | | | | | |
|
Non-Current Debt
|
| 73.86M | 46.70M | 30.00M | 17.32M | 75.33M | 81.44M | 65.77M | 61.07M | 35.93M | 882.44M | 849.07M | 836.41M | 933.56M | 730.62M | 669.61M |
|
Non-Current Deffered Revenue
|
| | | 4.55M | 5.65M | 6.49M | 5.87M | 5.55M | 5.91M | 6.89M | 6.62M | 6.26M | 6.39M | | | |
|
Pension
|
| 30.02M | 34.53M | 49.92M | 37.01M | 46.09M | 40.69M | 34.07M | 35.55M | 32.36M | 56.83M | 63.89M | 45.98M | 28.77M | 29.46M | 23.78M |
|
Minority Interest
|
| 6.72M | 6.98M | 8.58M | 8.88M | 7.66M | 8.20M | 9.85M | 1.95M | 1.32M | 1.60M | 0.55M | 0.63M | 0.67M | 0.60M | 0.62M |
|
Non-Current Deferred Tax Liability
|
| 6.11M | 7.09M | 6.38M | 6.73M | 8.58M | 10.26M | 12.01M | 9.65M | 10.00M | 211.09M | 192.76M | 179.03M | 217.01M | 210.15M | 138.83M |
|
Operating Leases
|
| | | | | | | | | | 31.27M | 27.07M | 36.31M | 38.99M | 34.90M | 30.65M |
|
Other Non-Current Liabilities
|
| 51.16M | 54.82M | 52.87M | 47.54M | 45.49M | 42.58M | 35.89M | 51.50M | 43.53M | 66.38M | 55.17M | 49.62M | 38.66M | 31.80M | 24.45M |
|
Total Non-Current Liabilities
|
| 211.17M | 194.98M | 194.09M | 191.91M | 254.90M | 256.90M | 243.54M | 261.01M | 229.77M | 1,541.57M | 1,515.75M | 1,518.22M | 1,504.37M | 1,297.48M | 1,232.02M |
|
Total Liabilities
|
| 262.33M | 249.79M | 246.96M | 239.45M | 300.39M | 299.48M | 279.42M | 312.51M | 273.30M | 1,607.95M | 1,570.92M | 1,567.84M | 1,543.04M | 1,329.29M | 1,256.47M |
|
Total Debt
|
| 74.75M | 47.34M | 31.47M | 18.72M | 75.73M | 82.10M | 66.48M | 66.80M | 36.60M | 920.77M | 888.03M | 893.35M | 952.81M | 754.07M | 707.17M |
|
Common Equity
|
159.19M | 190.54M | 261.36M | 289.68M | 344.70M | 365.13M | 381.24M | 412.61M | 409.62M | 436.37M | 1,242.37M | 1,320.91M | 1,387.92M | 1,278.59M | 1,384.92M | 1,354.18M |
|
Shareholder's Equity
|
159.19M | 190.54M | 261.36M | 289.68M | 344.70M | 365.13M | 381.24M | 412.61M | 409.62M | 436.37M | 1,242.37M | 1,320.91M | 1,387.92M | 1,278.59M | 1,384.92M | 1,354.18M |
|
Liabilities and Shareholders Equity
|
| 452.87M | 511.15M | 536.63M | 584.15M | 664.38M | 680.73M | 692.03M | 722.13M | 709.66M | 2,850.32M | 2,891.83M | 2,955.76M | 2,821.62M | 2,714.21M | 2,610.65M |
|
Retained Earnings
|
| -12.75M | -28.97M | -41.85M | -34.70M | -54.41M | -73.32M | -87.41M | -65.10M | -80.72M | -78.17M | -26.60M | -63.99M | -138.24M | 550.64M | 633.73M |
|
Treasury Shares
|
| | 0.17M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.07M | 0.05M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M |