|
Cash & Equivalents
|
30.56M | 21.39M | 63.98M | 68.62M | 114.48M | 121.21M | 125.45M | 39.21M | 38.92M | 54.16M | 29.88M | 103.25M | 151.09M | 182.90M | 65.40M | 63.50M | 36.80M |
|
Short-term Investments
|
| 7.23M | 3.91M | | 1.30M | 2.42M | | | | | | | 90.25M | | | | |
|
Cash & Current Investments
|
30.56M | 28.62M | 67.89M | 68.62M | 115.78M | 123.63M | 125.45M | 39.21M | 38.92M | 54.16M | 29.88M | 103.25M | 241.34M | 182.90M | 65.40M | 63.50M | 36.80M |
|
Receivables - Net
|
| 53.98M | 60.09M | 72.56M | 68.94M | 75.64M | 76.65M | 102.35M | 109.70M | 116.89M | 130.74M | 129.00M | 110.47M | 247.50M | 239.60M | 255.20M | 307.60M |
|
Receivables - Other
|
| | | | | | | | | 1.32M | 1.90M | 2.60M | | | 4.50M | 6.90M | 6.60M |
|
Receivables
|
| 53.98M | 60.09M | 72.56M | 68.94M | 75.64M | 76.65M | 102.35M | 109.70M | 118.21M | 132.63M | 131.60M | 110.47M | 247.50M | 244.10M | 262.10M | 314.20M |
|
Raw Materials
|
| | 12.59M | 15.06M | | | | | 35.36M | 44.10M | 48.69M | 51.36M | 57.76M | 112.65M | 132.40M | 138.10M | |
|
Work In Process
|
| | 35.71M | 39.48M | | | | | 79.05M | 77.89M | 90.82M | 97.29M | 86.18M | 122.98M | 132.50M | 137.90M | |
|
Finished Goods
|
| | 95.87M | 104.27M | | | | | 175.18M | 184.13M | 195.49M | 218.85M | 220.20M | 280.51M | 322.30M | 346.80M | |
|
Inventory
|
| 136.37M | 144.18M | 158.81M | 174.59M | 198.02M | 206.16M | 280.54M | 289.59M | 306.12M | 335.00M | 367.49M | 364.15M | 516.10M | 587.20M | 622.80M | 654.50M |
|
Current Deferred Tax Assets
|
| 6.25M | 9.14M | 11.27M | 9.86M | 12.61M | 12.49M | | | | | | | | | | |
|
Prepaid Assets
|
1.09M | 9.29M | 4.04M | 3.04M | 4.35M | 7.64M | 4.63M | 6.86M | 9.74M | 6.47M | 7.66M | 12.26M | 12.25M | 15.70M | 21.10M | 24.00M | 28.40M |
|
Current Assets
|
244.11M | 234.50M | 285.34M | 314.30M | 373.52M | 417.55M | 425.38M | 428.96M | 447.96M | 483.65M | 503.28M | 612.01M | 728.20M | 962.20M | 913.30M | 965.50M | 1,027.30M |
|
Buildings
|
| | 35.07M | 38.04M | 54.69M | 68.94M | 70.24M | 80.77M | 81.47M | 86.24M | 86.48M | 90.83M | 90.67M | 170.10M | 174.30M | 175.00M | |
|
Land & Improvements
|
| | 9.78M | 11.59M | 13.76M | 14.54M | 14.24M | 18.31M | 18.16M | 19.72M | 18.73M | 17.62M | 17.66M | 24.20M | 25.20M | 25.20M | |
|
Property, Plant & Equipment (Net)
|
87.70M | 89.54M | 88.41M | 93.37M | 116.12M | 137.15M | 141.65M | 184.74M | 183.62M | 192.51M | 207.90M | 219.85M | 208.26M | 386.70M | 375.30M | 361.00M | 359.00M |
|
Goodwill
|
33.00M | 34.71M | 34.71M | 34.71M | 34.71M | 43.45M | 43.44M | 267.26M | 268.04M | 268.12M | 261.43M | 277.78M | 277.50M | 1,902.10M | 1,869.80M | 1,874.90M | 1,872.20M |
|
Intangibles
|
| 12.66M | 19.93M | 11.38M | 11.16M | 14.62M | 12.03M | 207.25M | 226.99M | 222.64M | 177.46M | 194.20M | 193.49M | 1,585.00M | 1,452.90M | 1,391.90M | 1,325.10M |
|
Goodwill & Intangibles
|
33.00M | 47.38M | 54.64M | 46.09M | 45.87M | 58.07M | 55.47M | 474.51M | 495.03M | 490.77M | 438.89M | 471.97M | 470.99M | 3,487.10M | 3,322.70M | 3,266.80M | 3,197.30M |
|
Long-Term Deferred Tax
|
| | | 21.97M | 20.49M | 22.54M | 23.51M | 30.10M | | | | | 48.71M | 73.00M | 76.30M | | |
|
Other Non-Current Assets
|
4.58M | 4.54M | 5.40M | 5.75M | 6.93M | 8.22M | 9.57M | 10.30M | 23.15M | 24.91M | 26.16M | 20.58M | 1,434.30M | 4,845.40M | 4,690.40M | 43.90M | 43.00M |
|
Non-Current Assets
|
137.95M | 89.54M | 88.41M | 93.37M | 168.92M | 203.45M | 206.69M | 184.74M | 183.62M | 192.51M | 207.90M | 248.80M | 243.90M | 431.20M | 416.70M | 3,713.10M | 3,657.90M |
|
Assets
|
382.07M | 375.95M | 425.98M | 459.52M | 542.44M | 620.99M | 632.07M | 1,098.51M | 1,108.85M | 1,142.75M | 1,147.37M | 1,321.91M | 1,434.26M | 4,845.40M | 4,690.40M | 4,678.60M | 4,685.20M |
|
Accounts Payables
|
20.52M | 18.90M | 24.25M | 24.72M | 25.26M | 24.33M | 23.46M | 35.60M | 34.39M | 45.19M | 49.59M | 51.04M | 36.34M | 158.60M | 146.80M | 116.20M | 138.40M |
|
Dividends payables
|
| | | | | | | | | | | | | | 4.90M | 4.80M | |
|
Payables
|
20.52M | 18.90M | 24.25M | 24.72M | 25.26M | 24.33M | 23.46M | 35.60M | 34.39M | 45.19M | 49.59M | 51.04M | 36.34M | 158.60M | 151.70M | 121.00M | 138.40M |
|
Accumulated Expenses
|
16.53M | 11.44M | 14.76M | 18.10M | 20.07M | 17.22M | 17.33M | 42.23M | 44.53M | 40.78M | 40.07M | 40.58M | 43.56M | 145.30M | 153.40M | 167.30M | 166.00M |
|
Other Accumulated Expenses
|
0.00M | 0.00M | | | | | | | 0.22M | 0.22M | -0.19M | -0.18M | 43.56M | 145.30M | 8.40M | 16.20M | 6.90M |
|
Short term Debt
|
1.15M | 1.45M | 30.55M | 1.04M | 1.24M | 1.27M | 1.23M | 10.49M | 14.21M | 19.24M | 0.47M | 6.43M | 2.61M | 1.50M | 1.50M | 3.80M | 1.70M |
|
Current Leases
|
| | | | | | | | | | | 5.71M | 5.73M | 8.10M | 7.60M | 7.00M | 9.20M |
|
Current Taxes
|
| | 3.25M | 3.73M | | | | | | | | | | | 17.50M | 23.10M | 11.10M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 20.60M | 22.50M | 32.70M |
|
Total Current Liabilities
|
38.21M | 31.79M | 69.55M | 43.86M | 46.57M | 42.82M | 42.02M | 88.32M | 93.14M | 105.20M | 90.13M | 103.75M | 88.24M | 313.50M | 309.30M | 294.30M | 315.30M |
|
Capital Leases
|
| | | | | | | | | | | | | 48.00M | 48.50M | 46.70M | 43.40M |
|
Non-Current Debt
|
67.00M | 37.00M | 0.75M | | 9.06M | 9.17M | 7.96M | 353.21M | 255.59M | 154.12M | 43.18M | 16.58M | 13.49M | 1,686.80M | 1,393.50M | 1,188.10M | 918.40M |
|
Non-Current Deffered Revenue
|
| | 3.18M | 3.94M | | | | | | 13.62M | 15.43M | 18.27M | | | 25.70M | 29.90M | 27.40M |
|
Pension
|
| 0.00M | 2.98M | 4.84M | | | | | 2.74M | 2.45M | 2.36M | 2.48M | 7.81M | 16.30M | 10.00M | 10.70M | 8.10M |
|
Non-Current Deferred Tax Liability
|
0.12M | 5.92M | 6.59M | 17.55M | 14.84M | 19.69M | 21.14M | 3.21M | 12.04M | 11.75M | 6.86M | 3.12M | 57.45M | 378.90M | 295.10M | 284.20M | 257.80M |
|
Operating Leases
|
| | | | | | | | | | | 23.40M | 29.98M | 36.70M | 33.90M | 35.30M | 50.30M |
|
Other Non-Current Liabilities
|
14.51M | 17.70M | 19.02M | 22.99M | 20.38M | 20.77M | 22.53M | 32.83M | 31.04M | 37.13M | 38.63M | 43.62M | 55.42M | 120.40M | 122.70M | 124.80M | 112.00M |
|
Total Non-Current Liabilities
|
111.55M | 74.71M | 76.89M | 50.72M | 59.86M | 61.77M | 60.11M | 444.74M | 360.76M | 271.07M | 140.17M | 160.29M | 146.75M | 2,352.50M | 2,031.80M | 1,801.90M | 1,541.80M |
|
Total Liabilities
|
126.06M | 92.41M | 95.92M | 73.70M | 80.25M | 82.54M | 82.64M | 477.56M | 391.80M | 308.20M | 178.80M | 203.91M | 202.16M | 2,472.90M | 2,154.50M | 1,926.70M | 1,653.80M |
|
Total Debt
|
68.15M | 38.45M | 31.30M | 1.04M | 10.30M | 10.45M | 9.20M | 363.70M | 269.80M | 173.35M | 43.65M | 23.01M | 16.11M | 1,688.30M | 1,395.00M | 1,191.90M | 920.10M |
|
Common Equity
|
256.01M | 283.55M | 330.07M | 385.81M | 462.19M | 538.45M | 549.43M | 620.95M | 717.04M | 834.55M | 968.57M | 1,122.85M | 1,232.10M | 2,372.50M | 2,535.90M | 2,751.90M | 3,031.40M |
|
Shareholder's Equity
|
256.01M | 283.55M | 330.07M | 385.81M | 462.19M | 538.45M | 549.43M | 620.95M | 717.04M | 834.55M | 968.57M | 1,122.85M | 1,232.10M | 2,372.50M | 2,535.90M | 2,751.90M | 3,031.40M |
|
Liabilities and Shareholders Equity
|
382.07M | 375.95M | 425.98M | 459.52M | 542.44M | 620.99M | 632.07M | 1,098.51M | 1,108.85M | 1,142.75M | 1,147.37M | 1,321.91M | 1,434.26M | 4,845.40M | 4,690.40M | 4,678.60M | 4,685.20M |
|
Treasury Shares
|
-0.01M | -0.02M | | 0.20M | 0.29M | 0.32M | 0.12M | 0.16M | 0.06M | 0.05M | -0.04M | 0.09M | 0.05M | -0.93M | -0.97M | -1.02M | 1.05M |
|
Retained Earnings
|
-3.33M | -1.67M | 2.38M | 185.39M | 241.73M | 301.94M | 314.18M | 378.07M | 448.69M | 536.98M | 641.89M | 10.22M | 843.46M | 886.10M | 1,029.90M | 1,216.80M | 1,450.60M |