|
Cash & Equivalents
|
87.68M | 118.93M | 109.72M | 131.53M | 163.92M | 163.42M | 164.02M | 178.69M | 168.82M | 207.40M | 235.40M | 246.90M | 257.67M | 292.94M | 305.19M | 319.81M | 346.41M | 378.28M | 297.57M | 293.63M | 311.92M | 336.64M |
|
Short-term Investments
|
| | | | | | 14.00M | 19.02M | 5.47M | | | 8.34M | 8.51M | 8.81M | 6.89M | 6.94M | 6.85M | 0.04M | 4.30M | 3.87M | 3.95M | 3.96M |
|
Cash & Current Investments
|
87.68M | 118.93M | 109.72M | 131.53M | 163.92M | 163.42M | 178.01M | 197.71M | 174.29M | 207.40M | 235.40M | 255.24M | 266.19M | 301.74M | 312.08M | 326.75M | 353.25M | 378.31M | 301.87M | 297.50M | 315.87M | 340.60M |
|
Receivables - Net
|
| | 97.75M | | 118.31M | 110.69M | 92.09M | 106.98M | 115.87M | 109.18M | 100.56M | 107.04M | 131.12M | 129.12M | 127.89M | 136.08M | 144.87M | 134.71M | 135.36M | 136.13M | 151.28M | 145.66M |
|
Receivables
|
| | 97.75M | | 118.31M | 110.69M | 92.09M | 106.98M | 115.87M | 109.18M | 100.56M | 107.04M | 131.12M | 129.12M | 127.89M | 136.08M | 144.87M | 134.71M | 135.36M | 136.13M | 151.28M | 145.66M |
|
Raw Materials
|
| | | | | | 26.92M | | 25.92M | 26.06M | 21.69M | 21.82M | 26.67M | 39.00M | 28.23M | 29.69M | 28.61M | 31.55M | 29.76M | 33.21M | 33.19M | 34.23M |
|
Work In Process
|
| | | | | | 10.70M | | 16.17M | 13.78M | 11.87M | 12.06M | 15.03M | 17.65M | 17.58M | 18.54M | 18.45M | 16.81M | 15.16M | 15.49M | 16.40M | 16.44M |
|
Finished Goods
|
| | | | | | 37.95M | | 38.74M | 41.24M | 42.02M | 37.49M | 41.77M | 35.33M | 46.79M | 50.89M | 49.62M | 51.46M | 52.47M | 47.46M | 48.14M | 48.52M |
|
Inventory
|
| | 80.18M | | 79.86M | 82.41M | 75.58M | 77.73M | 80.83M | 81.07M | 75.58M | 71.37M | 83.47M | 91.98M | 92.59M | 99.12M | 96.67M | 99.82M | 97.39M | 96.16M | 97.73M | 99.20M |
|
Current Deferred Tax Assets
|
| | 10.59M | | 9.57M | 9.96M | 11.89M | 12.81M | 11.30M | 11.17M | 11.89M | 10.87M | 10.96M | 11.16M | 10.46M | 10.41M | 10.61M | 10.72M | 22.87M | 17.61M | 17.38M | 14.14M |
|
Prepaid Assets
|
| | 13.88M | | 15.21M | 15.19M | 14.22M | 14.80M | 14.56M | 13.98M | 16.53M | 15.86M | 18.82M | 17.77M | 17.08M | 19.66M | 18.49M | 16.57M | 13.90M | 13.96M | 15.36M | 14.18M |
|
Current Assets
|
| | 318.96M | | 393.71M | 388.24M | 378.38M | 416.70M | 403.10M | 429.74M | 445.46M | 465.89M | 516.06M | 557.27M | 565.60M | 597.52M | 629.40M | 645.63M | 554.02M | 566.86M | 603.12M | 613.77M |
|
Buildings
|
| | 53.09M | | 54.69M | 52.29M | 52.73M | 53.58M | 53.81M | 54.43M | 54.56M | 55.16M | 58.71M | 59.60M | 59.70M | 65.40M | 71.15M | 66.78M | 64.61M | 63.38M | 63.55M | 69.42M |
|
Land & Improvements
|
| | 5.69M | | 5.93M | 4.89M | 4.89M | 5.08M | 4.95M | 6.23M | 6.24M | 6.33M | 4.05M | 4.08M | 4.38M | 5.99M | 6.04M | 5.97M | 5.70M | 5.59M | 5.54M | 5.29M |
|
Property, Plant & Equipment (Net)
|
| | 130.15M | | 127.30M | 120.27M | 118.88M | 116.66M | 116.07M | 118.03M | 120.91M | 120.30M | 141.13M | 146.10M | 150.17M | 158.52M | 158.66M | 157.26M | 158.64M | 160.87M | 166.38M | 162.76M |
|
Long-Term Investments
|
| | 11.66M | | 13.09M | 12.21M | 8.87M | 16.92M | 27.51M | 26.82M | 10.33M | | 11.27M | 11.14M | 12.29M | 13.69M | 15.79M | 13.12M | 12.06M | 12.86M | 14.50M | 11.20M |
|
Goodwill
|
| | 34.98M | | 113.00M | 119.58M | 115.70M | 116.69M | 131.71M | 133.36M | 133.59M | 131.85M | 11.54M | 186.67M | 186.46M | 199.41M | 201.77M | 198.70M | 196.26M | 190.80M | 192.95M | 190.02M |
|
Intangibles
|
| | | | | | 109.82M | | | | 119.44M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 154.51M | | 157.62M | 161.11M | 225.52M | 116.69M | 131.71M | 133.36M | 253.03M | 131.85M | 11.54M | 186.67M | 186.46M | 199.41M | 201.77M | 198.70M | 196.26M | 190.80M | 192.95M | 190.02M |
|
Long-Term Deferred Tax
|
| | 3.27M | | 1.97M | 2.86M | 4.19M | 3.76M | 3.17M | 2.72M | 8.09M | 9.83M | 2.92M | 3.78M | 5.09M | 5.29M | 4.84M | 5.33M | -11.08M | 5.25M | 5.60M | 5.19M |
|
Other Non-Current Assets
|
| | 2.58M | | 2.80M | 2.37M | 1.82M | 1.85M | 2.14M | 2.19M | 1.86M | 1.88M | 4.16M | 4.89M | 6.40M | 7.23M | 7.07M | 6.75M | 23.30M | 22.98M | 19.46M | 16.22M |
|
Non-Current Assets
|
| | 284.66M | | 302.77M | 298.82M | 118.88M | 299.89M | 289.46M | 301.88M | 120.91M | 120.30M | 141.13M | 146.10M | 150.17M | 158.52M | 158.66M | 157.26M | 158.64M | 160.87M | 166.38M | 162.76M |
|
Assets
|
| | 621.13M | | 696.49M | 687.06M | 678.42M | 716.58M | 725.37M | 763.35M | 777.73M | 787.81M | 959.82M | 1,006.93M | 1,024.37M | 1,095.67M | 1,128.90M | 1,133.82M | 1,070.83M | 1,059.02M | 1,099.29M | 1,091.88M |
|
Accounts Payables
|
| | 24.08M | | 30.41M | 26.21M | 19.93M | 28.65M | 28.48M | 27.39M | 27.23M | 29.58M | 36.64M | 38.94M | 33.87M | 37.34M | 36.79M | 37.06M | 50.79M | 47.38M | 53.92M | 53.31M |
|
Payables
|
| | 24.08M | | 30.41M | 26.21M | 19.93M | 28.65M | 28.48M | 27.39M | 27.23M | 29.58M | 36.64M | 38.94M | 33.87M | 37.34M | 36.79M | 37.06M | 50.79M | 47.38M | 53.92M | 53.31M |
|
Accumulated Expenses
|
| | 24.19M | | 18.43M | 21.29M | 23.05M | 15.53M | 21.12M | 20.14M | 20.54M | 13.37M | 19.33M | 26.69M | 29.44M | 16.80M | 22.15M | 28.02M | 30.51M | 20.74M | 25.50M | 31.28M |
|
Other Accumulated Expenses
|
| | 3.28M | | 2.14M | 1.87M | 1.84M | | | | | | | | | | | | 11.77M | 11.77M | 11.77M | |
|
Short term Debt
|
| | 33.00M | | 70.00M | 93.00M | 85.00M | 96.50M | 85.24M | 88.53M | 84.00M | 94.00M | 138.00M | 133.50M | 126.00M | 193.00M | 204.00M | 186.50M | 88.50M | 87.00M | 82.25M | 117.50M |
|
Current Taxes
|
| | 15.00M | | 18.27M | 19.94M | 10.59M | 1.47M | 11.90M | 12.99M | 11.56M | 11.50M | 6.23M | 10.15M | 5.93M | 7.36M | 6.42M | 15.06M | 9.04M | 9.89M | 8.55M | 6.74M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.23M | 0.24M | 0.01M | 0.01M | 11.08M | | 11.17M | 18.57M |
|
Total Current Liabilities
|
| | 109.85M | | 148.63M | 171.51M | 149.28M | 164.41M | 156.45M | 160.52M | 155.42M | 158.94M | 211.80M | 221.26M | 208.74M | 268.20M | 283.67M | 280.31M | 204.47M | 190.07M | 203.69M | 232.09M |
|
Non-Current Debt
|
| | 41.00M | | | | | | | | | | 95.00M | 95.00M | 93.75M | 92.50M | 91.25M | 90.00M | 106.66M | 102.97M | 96.99M | 91.52M |
|
Pension
|
| | 5.56M | | 5.48M | 5.36M | -15.29M | 10.54M | 10.47M | 10.69M | 22.34M | 17.69M | 14.93M | 14.93M | 8.53M | | 0.18M | 0.23M | 5.15M | 5.07M | 5.25M | 5.03M |
|
Minority Interest
|
| | 0.14M | | | | 0.14M | | | | 0.14M | | | | 0.14M | | | | 0.14M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 11.59M | 11.69M | 11.38M | 10.82M | 11.08M | 10.20M | | |
|
Other Non-Current Liabilities
|
| | 11.57M | | 14.27M | 13.70M | 12.75M | 12.27M | 11.78M | 11.61M | 12.41M | 13.82M | 15.41M | 15.33M | 14.86M | 16.91M | 14.92M | 14.56M | 15.81M | 15.44M | 14.90M | 10.94M |
|
Total Non-Current Liabilities
|
| | 156.90M | | 154.16M | 176.92M | 164.57M | 174.96M | 166.92M | 171.21M | 177.76M | 176.63M | 321.72M | 331.19M | 324.63M | 372.39M | 386.48M | 381.36M | 330.69M | 308.31M | 317.10M | 347.19M |
|
Total Liabilities
|
| | 168.47M | | 168.43M | 190.61M | 177.32M | 187.23M | 178.70M | 182.82M | 190.17M | 190.45M | 337.13M | 346.52M | 339.49M | 389.30M | 401.41M | 395.92M | 346.51M | 323.75M | 332.00M | 358.14M |
|
Total Debt
|
| | 74.00M | | 70.00M | 93.00M | 85.00M | 96.50M | 85.24M | 88.53M | 84.00M | 94.00M | 233.00M | 228.50M | 219.75M | 285.50M | 295.25M | 276.50M | 195.16M | 189.97M | 179.24M | 209.02M |
|
Common Equity
|
| | 452.66M | | 528.06M | 496.45M | 501.10M | 529.36M | 546.67M | 580.53M | 587.56M | 597.37M | 622.69M | 660.41M | 684.89M | 706.37M | 727.49M | 737.90M | 724.32M | 735.26M | 767.29M | 733.74M |
|
Shareholder's Equity
|
| | 452.66M | | 528.06M | 496.45M | 501.10M | 529.36M | 546.67M | 580.53M | 587.56M | 597.37M | 622.69M | 660.41M | 684.89M | 706.37M | 727.49M | 737.90M | 724.32M | 735.26M | 767.29M | 733.74M |
|
Liabilities and Shareholders Equity
|
| | 621.13M | | 696.49M | 687.06M | 678.42M | 716.58M | 725.37M | 763.35M | 777.73M | 787.81M | 959.82M | 1,006.93M | 1,024.37M | 1,095.67M | 1,128.90M | 1,133.82M | 1,070.83M | 1,059.02M | 1,099.29M | 1,091.88M |
|
Treasury Shares
|
| | 0.65M | | | | 1.53M | | | | 1.56M | | | | 0.02M | | | | 0.16M | | | |
|
Retained Earnings
|
| | 21.24M | | | | 8.63M | | | | 16.55M | | | | 445.06M | | | | -21.13M | | | |