|
Cash & Equivalents
|
98.52M | 111.20M | 84.10M | 76.88M | 133.35M | 85.22M | 176.14M | 225.74M | 298.89M | 300.19M | 315.38M | 349.94M | 159.19M | 173.75M | 129.82M | 99.67M |
|
Cash & Current Investments
|
98.52M | 111.20M | 84.10M | 76.88M | 133.35M | 85.22M | 176.14M | 225.74M | 298.89M | 300.19M | 315.38M | 349.94M | 159.19M | 173.75M | 129.82M | 99.67M |
|
Receivables - Net
|
| 199.25M | 260.78M | 255.86M | 265.72M | 270.44M | 249.60M | 263.41M | 293.54M | 280.02M | 276.84M | 301.32M | 419.54M | 436.91M | 422.05M | 388.03M |
|
Receivables - Other
|
| | | | | | | 2.80M | | | | | | | | |
|
Receivables
|
| 199.25M | 260.78M | 255.86M | 265.72M | 270.44M | 249.60M | 266.21M | 293.54M | 280.02M | 276.84M | 301.32M | 419.54M | 436.91M | 422.05M | 388.03M |
|
Raw Materials
|
| | | 48.42M | 49.16M | 57.08M | 45.94M | 46.07M | 55.22M | 67.91M | 63.86M | 69.91M | 121.53M | 152.16M | 80.73M | 87.04M |
|
Finished Goods
|
| | | 113.59M | 123.21M | 126.16M | 124.48M | 127.60M | 117.53M | 163.62M | 139.78M | 148.88M | 184.01M | 250.37M | 184.83M | 201.68M |
|
Inventory
|
| 96.55M | 111.17M | 162.01M | 172.37M | 183.23M | 170.42M | 173.66M | 172.75M | 231.53M | 203.65M | 218.78M | 305.54M | 402.53M | 265.56M | 288.72M |
|
Current Deferred Tax Assets
|
| 8.17M | 8.77M | 9.88M | 12.64M | 15.36M | | | | | | | | | | |
|
Prepaid Assets
|
| 12.66M | 14.91M | 18.46M | 24.48M | 21.31M | 23.40M | 22.73M | 23.55M | 22.15M | 22.92M | 35.61M | 29.10M | 31.61M | 34.45M | 34.02M |
|
Current Assets
|
| 427.83M | 479.74M | 523.08M | 608.55M | 575.56M | 619.57M | 685.54M | 788.74M | 833.89M | 818.79M | 905.65M | 913.37M | 1,044.80M | 851.88M | 810.43M |
|
Buildings
|
| 139.38M | 143.91M | 151.83M | 162.20M | 171.56M | 173.96M | 184.77M | 203.88M | 212.07M | 223.79M | 248.23M | 260.81M | 293.26M | 335.03M | 399.23M |
|
Construction in Progress
|
| 71.83M | 74.47M | 66.98M | 55.53M | 82.45M | 95.95M | 71.09M | 57.86M | 62.87M | 95.28M | 120.61M | 237.55M | 386.12M | 400.36M | 275.05M |
|
Land & Improvements
|
| 11.92M | 11.79M | 11.94M | 13.01M | 12.45M | 15.13M | 15.78M | 17.14M | 26.34M | 27.26M | 27.14M | 50.67M | 50.70M | 52.84M | 54.46M |
|
Property, Plant & Equipment (Net)
|
| 353.58M | 383.98M | 422.02M | 494.04M | 524.20M | 555.46M | 582.71M | 598.44M | 608.89M | 639.32M | 682.67M | 850.60M | 1,073.30M | 1,206.66M | 1,198.45M |
|
Long-Term Investments
|
| 11.90M | 12.46M | 14.09M | 18.30M | 20.22M | 20.91M | 24.05M | 28.27M | 25.08M | 28.23M | 30.65M | 34.49M | 23.29M | 26.80M | 25.56M |
|
Goodwill
|
| 10.18M | 10.47M | 10.67M | 15.19M | 14.97M | 14.73M | 28.77M | 28.59M | 26.42M | 29.55M | 31.44M | 100.65M | 100.37M | 103.43M | 91.37M |
|
Intangibles
|
| 5.26M | 32.09M | 32.33M | 27.44M | 27.39M | 27.30M | 34.30M | 34.16M | 31.90M | 37.53M | 49.31M | 92.97M | 95.31M | 98.17M | 42.67M |
|
Goodwill & Intangibles
|
| 15.44M | 42.56M | 43.00M | 42.63M | 42.36M | 42.04M | 63.07M | 62.74M | 58.32M | 67.08M | 80.75M | 193.62M | 195.68M | 201.60M | 134.04M |
|
Long-Term Deferred Tax
|
| | | 2.81M | 1.66M | | | | | | | 6.96M | 20.94M | | | |
|
Other Non-Current Assets
|
| 6.14M | 6.75M | 10.31M | 10.91M | 9.74M | 13.22M | 13.93M | 11.76M | 9.55M | 13.21M | 18.91M | 39.56M | 75.29M | 57.34M | 64.69M |
|
Non-Current Assets
|
| 365.56M | 402.16M | 438.00M | 529.44M | 556.50M | 584.68M | 630.36M | 642.10M | 646.09M | 680.75M | 734.71M | 1,008.58M | 1,227.24M | 1,356.68M | 1,332.49M |
|
Assets
|
| 811.43M | 901.12M | 985.48M | 1,167.20M | 1,162.01M | 1,238.39M | 1,353.89M | 1,502.89M | 1,514.61M | 1,579.37M | 1,752.34M | 2,065.61M | 2,433.17M | 2,363.35M | 2,304.65M |
|
Accounts Payables
|
| 115.25M | 137.76M | 141.67M | 157.28M | 156.98M | 128.60M | 158.32M | 204.98M | 205.95M | 194.28M | 236.75M | 323.36M | 375.73M | 233.03M | 258.79M |
|
Payables
|
| 115.25M | 137.76M | 141.67M | 157.28M | 156.98M | 128.60M | 158.32M | 204.98M | 205.95M | 194.28M | 236.75M | 323.36M | 375.73M | 233.03M | 258.79M |
|
Accumulated Expenses
|
| 58.77M | 60.98M | 72.66M | 76.34M | 65.50M | 95.83M | 110.80M | 92.78M | 95.57M | 121.27M | 141.95M | 136.40M | 162.81M | 121.94M | 117.44M |
|
Other Accumulated Expenses
|
| | 15.97M | 15.86M | 21.10M | 20.04M | 25.58M | 25.67M | 17.17M | 16.95M | 38.23M | 39.25M | 44.38M | 64.38M | 52.46M | 52.37M |
|
Short term Debt
|
| 31.61M | 34.49M | 32.84M | 35.38M | 27.03M | 18.81M | 28.15M | 22.50M | 37.06M | 23.57M | 37.86M | 40.72M | 132.11M | 252.90M | 292.81M |
|
Total Current Liabilities
|
| 205.63M | 233.23M | 247.17M | 268.99M | 249.51M | 243.24M | 297.26M | 320.25M | 338.58M | 339.11M | 416.55M | 500.48M | 670.65M | 607.87M | 669.03M |
|
Non-Current Debt
|
| 159.96M | 164.97M | 149.56M | 235.25M | 246.90M | 312.55M | 288.86M | 268.30M | 239.02M | 198.53M | 160.81M | 322.86M | 455.03M | 401.25M | 332.63M |
|
Non-Current Deffered Revenue
|
| | 31.79M | 41.66M | 50.73M | 37.79M | 43.04M | 53.13M | 51.89M | 43.82M | 49.84M | 51.51M | 50.12M | 32.46M | 27.61M | 19.33M |
|
Pension
|
| | 37.59M | 37.85M | 14.92M | 45.74M | 41.25M | 29.49M | 25.63M | 26.72M | 19.41M | 17.23M | 4.55M | 5.24M | 5.43M | 8.51M |
|
Minority Interest
|
| 3.58M | 4.25M | 1.90M | 1.46M | 1.40M | 1.40M | 1.31M | 0.82M | 0.76M | 0.71M | 1.67M | | | | |
|
Non-Current Deferred Tax Liability
|
| 5.15M | 8.64M | 9.20M | 20.62M | 15.80M | 9.46M | 12.50M | 10.96M | 24.96M | 23.39M | 20.75M | 12.49M | 10.18M | 10.37M | 9.61M |
|
Operating Leases
|
| | | | | | | | | | 29.65M | 51.57M | 56.67M | 50.56M | 58.03M | 57.39M |
|
Other Non-Current Liabilities
|
| 87.62M | 88.82M | 98.67M | 88.61M | 112.86M | 114.76M | 119.35M | 130.43M | 103.86M | 96.18M | 114.29M | 98.92M | 80.69M | 69.35M | 66.04M |
|
Total Non-Current Liabilities
|
| -87.62M | -88.82M | -98.67M | -88.61M | -112.86M | -114.76M | -119.35M | -130.43M | -103.86M | -96.18M | -114.29M | -98.92M | -80.69M | -69.35M | -66.04M |
|
Total Debt
|
| 191.57M | 199.45M | 182.40M | 270.62M | 273.93M | 331.35M | 317.01M | 290.80M | 276.08M | 222.10M | 198.67M | 363.58M | 587.14M | 654.15M | 625.44M |
|
Common Equity
|
290.43M | 353.07M | 405.46M | 480.88M | 553.74M | 536.94M | 558.38M | 635.92M | 766.22M | 808.18M | 892.50M | 988.37M | 1,074.19M | 1,166.07M | 1,216.49M | 1,169.93M |
|
Shareholder's Equity
|
290.43M | 353.07M | 405.46M | 480.88M | 553.74M | 536.94M | 558.38M | 635.92M | 766.22M | 808.18M | 892.50M | 988.37M | 1,074.19M | 1,166.07M | 1,216.49M | 1,169.93M |
|
Liabilities and Shareholders Equity
|
| 811.43M | 901.12M | 985.48M | 1,167.20M | 1,162.01M | 1,238.39M | 1,353.89M | 1,502.89M | 1,514.61M | 1,579.37M | 1,752.34M | 2,065.61M | 2,433.17M | 2,363.35M | 2,304.65M |
|
Treasury Shares
|
0.10M | 0.25M | 0.12M | 0.25M | 0.06M | 0.06M | 0.04M | | 0.08M | 0.21M | 0.14M | 0.17M | 0.14M | 0.25M | 4.63M | 4.66M |
|
Retained Earnings
|
| -25.60M | -41.48M | -38.25M | -29.53M | -83.94M | 580.21M | 649.07M | 721.74M | 837.11M | 922.46M | 1,023.83M | 1,133.55M | 1,250.13M | 1,257.47M | 1,273.89M |
|
Preferred Shares
|
| 13.00M | 12.96M | 1.55M | | | | | | | | | | | | |