|
Cash & Equivalents
|
6.54M | 10.47M | 8.12M | 4.76M | 8.74M | 10.09M | 11.22M | 9.42M | 12.17M | 18.80M | 12.51M | 14.10M | 6.07M | 17.14M | 17.89M | 13.84M | 11.10M | 14.04M | 23.01M | 10.61M | 7.93M | 9.40M | 19.03M | 8.60M | 12.49M | 10.12M | 10.26M | 11.99M | 15.78M | 14.94M | 13.12M |
|
Cash & Current Investments
|
6.54M | 10.47M | 8.12M | 4.76M | 8.74M | 10.09M | 11.22M | 9.42M | 12.17M | 18.80M | 12.51M | 14.10M | 6.07M | 17.14M | 17.89M | 13.84M | 11.10M | 14.04M | 23.01M | 10.61M | 7.93M | 9.40M | 19.03M | 8.60M | 12.49M | 10.12M | 10.26M | 11.99M | 15.78M | 14.94M | 13.12M |
|
Receivables - Net
|
46.93M | 75.69M | 55.65M | 78.54M | 60.74M | 84.07M | 74.68M | 77.11M | 55.91M | 83.51M | 70.01M | 78.24M | 53.27M | 96.09M | 73.03M | 76.96M | 53.43M | 80.98M | 71.65M | 70.59M | 54.31M | 83.30M | 74.98M | 76.79M | 66.35M | 102.73M | 67.36M | 72.08M | 78.62M | 97.48M | 58.74M |
|
Receivables
|
46.93M | 75.69M | 55.65M | 78.54M | 60.74M | 84.07M | 74.68M | 77.11M | 55.91M | 83.51M | 70.01M | 78.24M | 53.27M | 96.09M | 73.03M | 76.96M | 53.43M | 80.98M | 71.65M | 70.59M | 54.31M | 83.30M | 74.98M | 76.79M | 66.35M | 102.73M | 67.36M | 72.08M | 78.62M | 97.48M | 58.74M |
|
Raw Materials
|
123.70M | 71.62M | 85.18M | 109.72M | 158.70M | 91.01M | 86.39M | 0.80M | 144.96M | 70.59M | 74.17M | 1.20M | 160.12M | 95.15M | 92.04M | 1.10M | 175.04M | 121.33M | 115.25M | 0.80M | 195.98M | 123.13M | 125.80M | 183.67M | 222.72M | 114.30M | 119.89M | 130.28M | 196.74M | 96.62M | 81.91M |
|
Work In Process
|
10.11M | 15.70M | 19.40M | 13.74M | 10.75M | 10.27M | 15.54M | 16.08M | 7.56M | 5.98M | 9.94M | 10.03M | 5.51M | 8.45M | 14.05M | 12.35M | 8.36M | 18.36M | 26.30M | 10.17M | 7.73M | 7.11M | 23.35M | 17.12M | 14.62M | 18.10M | 24.64M | 32.53M | 24.79M | 32.28M | 39.54M |
|
Finished Goods
|
264.61M | 670.46M | 440.49M | 331.77M | 262.41M | 631.86M | 435.93M | 307.91M | 305.86M | 650.32M | 443.49M | 351.23M | 319.06M | 655.06M | 444.63M | 304.95M | 283.89M | 591.84M | 405.60M | 301.70M | 278.84M | 631.47M | 482.02M | 366.91M | 349.50M | 669.29M | 554.91M | 466.13M | 416.19M | 527.36M | 462.78M |
|
Inventory
|
467.57M | 757.78M | 545.07M | 545.12M | 431.86M | 733.14M | 537.86M | 569.66M | 458.37M | 726.90M | 527.61M | 612.74M | 484.69M | 758.65M | 550.72M | 604.63M | 467.29M | 731.53M | 547.15M | 636.48M | 482.56M | 761.70M | 631.18M | 609.48M | 611.06M | 801.68M | 699.45M | 628.93M | 637.72M | 656.26M | 584.23M |
|
Current Deferred Tax Assets
|
10.03M | 7.57M | 7.38M | 7.62M | 7.49M | 7.61M | 8.00M | 8.64M | 8.61M | 9.28M | 8.11M | 9.40M | 9.53M | 10.95M | 7.51M | 8.41M | 8.41M | 8.31M | 9.55M | 7.00M | 6.95M | 6.67M | | | | | | | | | |
|
Prepaid Assets
|
2.56M | 6.43M | 7.27M | 10.11M | 17.22M | 14.56M | 8.21M | 5.34M | 5.24M | 17.00M | 15.29M | 25.30M | 32.44M | 36.40M | 27.04M | 33.59M | 28.17M | 21.61M | 21.82M | 27.44M | 12.57M | 13.25M | 12.39M | 15.77M | 22.95M | 15.16M | 11.15M | 3.67M | 2.88M | 2.65M | 2.81M |
|
Current Assets
|
533.63M | 859.85M | 623.49M | 556.27M | 533.76M | 865.00M | 649.96M | 543.25M | 540.29M | 855.48M | 633.52M | 606.77M | 586.01M | 919.23M | 676.90M | 584.06M | 568.40M | 857.91M | 673.18M | 588.05M | 564.32M | 874.32M | 737.58M | 715.66M | 717.88M | 934.72M | 793.23M | 719.15M | 736.07M | 936.50M | 798.36M |
|
Buildings
|
| | | 158.20M | | | | 164.44M | | | | 178.85M | | | | 180.20M | | | | 200.74M | | | | 204.94M | | | | 216.86M | | | |
|
Land & Improvements
|
| | | 17.64M | | | | 18.63M | | | | 19.64M | | | | 19.64M | | | | 20.97M | | | | 22.43M | | | | 25.22M | | | |
|
Property, Plant & Equipment (Net)
|
179.35M | 190.92M | 190.14M | 188.01M | 188.15M | 186.32M | 185.24M | 192.82M | 196.77M | 190.23M | 186.35M | 188.41M | 186.88M | 184.88M | 182.21M | 183.92M | 188.12M | 189.40M | 186.36M | 185.56M | 181.88M | 178.37M | 189.76M | 188.84M | 193.04M | 207.47M | 217.98M | 237.48M | 269.82M | 253.68M | 253.75M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.40M | 0.03M | 0.28M | 1.88M | 2.10M | 2.77M | 5.21M | 6.53M | | | | 4.26M | 14.83M | 15.06M | 17.34M | 14.95M | 12.90M | 12.93M | 22.16M | 22.49M | 1.37M | | 5.22M | 1.65M |
|
Other Non-Current Assets
|
0.86M | 0.69M | 0.56M | 0.43M | 0.30M | 1.75M | 1.65M | 1.56M | 1.46M | 1.37M | 1.27M | 1.18M | 1.09M | 1.01M | 0.93M | 0.88M | 17.54M | 17.38M | 17.29M | 18.02M | 18.02M | 17.58M | 17.93M | 19.71M | 20.36M | 20.85M | 20.04M | 20.27M | 5.27M | 20.01M | 20.18M |
|
Non-Current Assets
|
180.21M | 191.61M | 190.70M | 188.44M | 188.45M | 188.07M | 186.89M | 194.79M | 198.26M | 191.88M | 189.51M | 191.68M | 190.74M | 191.10M | 189.66M | 184.79M | 205.65M | 206.78M | 207.91M | 218.40M | 214.97M | 213.29M | 222.64M | 229.33M | 233.27M | 250.49M | 260.51M | 259.12M | 275.09M | 277.36M | 277.49M |
|
Assets
|
713.84M | 1,051.46M | 814.19M | 744.71M | 722.21M | 1,053.08M | 836.85M | 738.04M | 738.56M | 1,047.36M | 823.03M | 798.46M | 776.75M | 1,110.32M | 866.56M | 768.85M | 774.05M | 1,064.69M | 881.09M | 806.45M | 779.28M | 1,087.61M | 960.22M | 944.99M | 951.15M | 1,185.20M | 1,053.75M | 978.27M | 1,011.16M | 1,213.86M | 1,075.86M |
|
Accounts Payables
|
87.08M | 268.31M | 82.57M | 64.37M | 81.61M | 278.69M | 89.59M | 61.07M | 103.56M | 281.21M | 98.34M | 72.13M | 90.07M | 298.52M | 118.02M | 71.22M | 87.64M | 243.62M | 102.64M | 68.86M | 86.27M | 265.58M | 99.26M | 67.41M | 102.50M | 237.01M | 98.17M | 72.82M | 109.82M | 224.13M | 87.78M |
|
Notes Payables
|
| 2.72M | 4.19M | | | 2.61M | 3.56M | | | | | | | 4.39M | 4.39M | 12.26M | 4.88M | 4.88M | 5.99M | 9.90M | 0.03M | | 0.40M | 0.40M | | | 1.25M | 0.17M | | | |
|
Payables
|
87.08M | 271.03M | 86.76M | 64.37M | 81.61M | 281.30M | 93.14M | 61.07M | 103.56M | 281.21M | 98.34M | 72.13M | 90.07M | 302.91M | 122.41M | 83.47M | 92.52M | 248.50M | 108.63M | 78.76M | 86.30M | 265.58M | 99.66M | 67.81M | 102.50M | 237.01M | 99.42M | 72.99M | 109.82M | 224.13M | 87.78M |
|
Accumulated Expenses
|
10.05M | 10.14M | 9.95M | 10.21M | 10.41M | 11.46M | 10.31M | 10.51M | 10.60M | 11.34M | 10.49M | 10.88M | 10.97M | 13.48M | 10.92M | 11.00M | 11.14M | 11.21M | 10.99M | 11.35M | 11.41M | 13.44M | 11.76M | 11.79M | 12.02M | 11.94M | 11.70M | 11.87M | 12.68M | 11.83M | 11.01M |
|
Other Accumulated Expenses
|
33.62M | 34.37M | 35.68M | 37.24M | 24.61M | 29.70M | 33.28M | 31.46M | 23.60M | 28.63M | 30.52M | 25.06M | 25.30M | 37.86M | 32.88M | 26.11M | 24.53M | 35.09M | 31.57M | 23.73M | 20.35M | 25.73M | 37.06M | 27.63M | 25.73M | 38.64M | 41.31M | 31.88M | 30.09M | 29.95M | 24.92M |
|
Short term Debt
|
6.48M | 201.60M | 186.81M | 142.56M | 11.99M | 12.12M | 12.26M | 7.34M | 7.48M | 42.94M | 41.50M | 40.17M | 38.81M | 2.10M | 2.14M | 2.28M | 2.36M | 2.45M | 2.48M | 2.53M | 2.57M | 307.08M | 311.86M | 279.81M | 31.15M | 9.99M | 11.11M | 8.33M | 8.71M | 7.20M | 7.39M |
|
Current Taxes
|
1.70M | | 3.29M | 0.49M | | | 2.45M | | 3.53M | 4.95M | 3.64M | 4.10M | 1.99M | 0.47M | | 0.91M | 0.27M | | 4.88M | 1.79M | 1.72M | 3.89M | 14.19M | 2.97M | 0.17M | 4.17M | 8.83M | | | | |
|
Current Deferred Revenue
|
| 52.58M | 2.48M | 2.41M | | 2.41M | 2.01M | | | | | | | | | | | | | | | | | 62.58M | 43.07M | 47.72M | 60.55M | 46.10M | 37.34M | 9.47M | 9.70M |
|
Total Current Liabilities
|
145.74M | 577.48M | 328.70M | 261.56M | 134.84M | 342.43M | 153.95M | 118.17M | 155.38M | 379.64M | 190.19M | 159.87M | 172.86M | 367.88M | 174.24M | 131.29M | 137.93M | 308.16M | 163.43M | 124.50M | 129.22M | 627.22M | 480.71M | 461.46M | 222.05M | 359.58M | 238.77M | 177.76M | 168.76M | 327.21M | 166.61M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 4.99M | 7.91M | 18.43M | 25.99M | 39.03M | 34.84M | 36.37M | 35.80M |
|
Non-Current Debt
|
187.20M | 93.54M | 91.83M | 90.06M | 198.53M | 318.82M | 285.91M | 226.87M | 180.80M | 276.53M | 228.41M | 230.02M | 192.52M | 322.96M | 266.42M | 216.24M | 220.60M | 342.15M | 294.30M | 271.63M | 235.33M | 37.32M | 36.65M | 35.97M | 276.64M | 354.90M | 343.63M | 329.14M | 349.43M | 387.69M | 404.88M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | 41.12M | 35.23M | 8.19M | 8.71M | 9.22M | 7.11M |
|
Non-Current Deferred Tax Liability
|
2.45M | 0.52M | 1.68M | 3.18M | 5.62M | 4.68M | 8.74M | | | | | | | | | 0.34M | 0.69M | 1.13M | | | | | | | | | | 4.18M | 2.43M | 1.48M | 2.90M |
|
Other Non-Current Liabilities
|
38.30M | 37.03M | 37.59M | 36.08M | 37.40M | 38.54M | 21.36M | 38.32M | 39.94M | 41.56M | 40.59M | 41.40M | 43.11M | 44.89M | 44.56M | 11.53M | 11.37M | 11.20M | 11.88M | 3.62M | 3.42M | 3.22M | 11.97M | 11.94M | 11.90M | 11.56M | 3.51M | 3.77M | 13.76M | 13.44M | 13.45M |
|
Total Non-Current Liabilities
|
335.39M | 671.53M | 422.21M | 354.79M | 338.99M | 665.93M | 448.60M | 345.04M | 336.19M | 656.17M | 418.60M | 389.89M | 365.38M | 690.84M | 440.65M | 363.69M | 376.24M | 669.65M | 477.52M | 451.10M | 421.85M | 724.78M | 557.98M | 540.21M | 545.91M | 774.03M | 643.63M | 549.29M | 564.16M | 770.92M | 625.86M |
|
Total Liabilities
|
373.68M | 708.56M | 459.79M | 390.88M | 376.39M | 704.48M | 469.96M | 383.36M | 376.13M | 697.74M | 459.19M | 431.29M | 408.49M | 735.73M | 485.21M | 375.22M | 387.62M | 680.85M | 489.40M | 454.72M | 425.27M | 728.00M | 569.95M | 552.16M | 557.81M | 785.59M | 647.14M | 553.06M | 577.92M | 784.36M | 639.30M |
|
Total Debt
|
193.68M | 295.14M | 278.64M | 232.62M | 210.52M | 330.94M | 298.17M | 234.21M | 188.28M | 319.47M | 269.92M | 270.19M | 231.33M | 325.06M | 268.55M | 218.52M | 222.97M | 344.60M | 296.79M | 274.16M | 237.90M | 344.40M | 348.51M | 315.78M | 307.80M | 364.89M | 354.74M | 337.47M | 358.14M | 394.89M | 412.27M |
|
Common Equity
|
340.16M | 342.90M | 354.39M | 266.85M | 345.82M | 348.60M | 366.89M | 278.08M | 362.43M | 349.62M | 363.83M | 319.47M | 368.26M | 374.60M | 381.34M | 333.23M | 386.44M | 383.84M | 391.69M | 328.82M | 354.01M | 359.61M | 390.27M | 392.83M | 393.34M | 399.62M | 406.61M | 409.87M | 433.24M | 429.51M | 436.55M |
|
Shareholder's Equity
|
340.16M | 342.90M | 354.39M | 266.85M | 345.82M | 348.60M | 366.89M | 278.08M | 362.43M | 349.62M | 363.83M | 319.47M | 368.26M | 374.60M | 381.34M | 333.23M | 386.44M | 383.84M | 391.69M | 328.82M | 354.01M | 359.61M | 390.27M | 392.83M | 393.34M | 399.62M | 406.61M | 409.87M | 433.24M | 429.51M | 436.55M |
|
Liabilities and Shareholders Equity
|
713.84M | 1,051.46M | 814.19M | 744.71M | 722.21M | 1,053.08M | 836.85M | 738.04M | 738.56M | 1,047.36M | 823.03M | 798.46M | 776.75M | 1,110.32M | 866.56M | 768.85M | 774.05M | 1,064.69M | 881.09M | 806.45M | 779.28M | 1,087.61M | 960.22M | 944.99M | 951.15M | 1,185.20M | 1,053.75M | 978.27M | 1,011.16M | 1,213.86M | 1,075.86M |
|
Treasury Shares
|
| | | | | | | | 0.02M | 0.07M | 0.09M | 0.20M | 0.01M | 0.02M | | 0.15M | 0.22M | 0.29M | 0.29M | 2.15M | 0.02M | 0.06M | | 2.28M | 0.01M | 0.03M | | 2.30M | | 2.39M | 2.41M |
|
Retained Earnings
|
254.46M | 257.27M | 268.73M | 266.85M | 258.86M | 261.75M | 280.26M | 278.08M | 286.26M | 300.78M | 315.56M | 319.47M | 320.81M | 327.41M | 334.25M | 333.23M | 333.11M | 332.53M | 340.35M | 343.10M | 346.06M | 352.58M | 383.69M | 397.54M | 397.46M | 392.99M | 400.77M | 401.07M | 409.02M | 407.92M | 415.64M |
|
Preferred Shares
|
6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.27M | 6.27M | 6.27M | 6.27M | 6.24M | 5.47M | 5.42M | 5.42M | 5.41M | 5.41M | 5.33M | 2.12M | 2.12M | 2.12M | 2.12M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.32M | 1.32M | 0.72M | 0.72M | 0.71M |