|
Cash & Equivalents
|
12.22M | 14.26M | 22.86M | 15.06M | 19.84M | 20.33M | 12.00M | 25.86M | 29.34M | 31.90M | 21.15M | 24.77M | 25.74M | 20.92M | 28.93M | 26.63M |
|
Cash & Current Investments
|
12.22M | 14.26M | 22.86M | 15.06M | 19.84M | 20.33M | 12.00M | 25.86M | 29.34M | 31.90M | 21.15M | 24.77M | 25.74M | 20.92M | 28.93M | 26.63M |
|
Receivables - Net
|
200.19M | 218.61M | 219.49M | 237.63M | 233.75M | 228.91M | 232.05M | 194.51M | 195.44M | 255.35M | 213.20M | 234.13M | 261.12M | 302.11M | 272.16M | 290.09M |
|
Receivables
|
200.19M | 218.61M | 219.49M | 237.63M | 233.75M | 228.91M | 232.05M | 194.51M | 195.44M | 255.35M | 213.20M | 234.13M | 261.12M | 302.11M | 272.16M | 290.09M |
|
Inventory
|
390.01M | 392.17M | 414.45M | 442.71M | 474.45M | 449.41M | 409.16M | 404.32M | 463.52M | 490.76M | 422.52M | 381.35M | 411.63M | 564.11M | 598.40M | 600.30M |
|
Current Deferred Tax Assets
|
13.03M | 12.59M | 14.77M | 14.15M | 23.71M | 21.73M | 24.44M | | | | | | | | | |
|
Prepaid Assets
|
42.67M | 34.68M | 35.30M | 41.80M | 38.08M | 37.71M | 44.67M | 50.97M | 43.21M | 44.86M | 40.05M | 48.58M | 42.66M | 47.64M | 37.12M | 44.87M |
|
Current Assets
|
658.11M | 672.30M | 706.87M | 751.35M | 789.83M | 759.39M | 728.90M | 717.06M | 733.48M | 822.87M | 788.21M | 741.59M | 741.15M | 934.78M | 936.62M | 961.89M |
|
Buildings
|
293.20M | 293.61M | 298.74M | 339.73M | 374.39M | 295.38M | 274.32M | 265.16M | 317.46M | 318.46M | 298.73M | 316.53M | 315.21M | 322.27M | 343.59M | 351.17M |
|
Construction in Progress
|
20.21M | 32.80M | 34.44M | 42.00M | 55.24M | 54.58M | 62.52M | 79.98M | 40.83M | 34.77M | 24.61M | 21.76M | 32.80M | 65.81M | 59.09M | 43.93M |
|
Land & Improvements
|
49.43M | 49.76M | 52.27M | 53.39M | 56.34M | 42.87M | 33.98M | 33.02M | 35.20M | 36.79M | 31.43M | 31.42M | 31.03M | 31.44M | 31.90M | 32.37M |
|
Property, Plant & Equipment (Net)
|
425.62M | 432.54M | 451.54M | 514.71M | 565.31M | 495.57M | 469.68M | 476.52M | 498.52M | 491.06M | 437.18M | 445.49M | 446.48M | 483.19M | 505.28M | 491.59M |
|
Goodwill
|
456.00M | 445.12M | 444.37M | 451.32M | 457.27M | 424.11M | 399.65M | 383.57M | 409.00M | 416.18M | 407.04M | 423.29M | 420.03M | 415.71M | 424.06M | 411.77M |
|
Intangibles
|
13.62M | 25.50M | 25.89M | 25.93M | 26.18M | 23.15M | 24.39M | 24.44M | 7.21M | 39.19M | 21.54M | 21.90M | 27.56M | 33.30M | 29.29M | 11.88M |
|
Goodwill & Intangibles
|
469.62M | 470.62M | 470.26M | 477.25M | 483.45M | 447.26M | 424.03M | 408.01M | 416.21M | 455.37M | 428.58M | 445.19M | 447.59M | 449.01M | 453.35M | 423.66M |
|
Long-Term Deferred Tax
|
| -8.44M | -7.05M | | | 1.00M | 25.18M | 12.12M | 7.88M | 9.19M | 14.98M | 29.68M | 29.90M | 32.72M | 41.56M | 50.39M |
|
Other Non-Current Assets
|
38.35M | 36.09M | 38.73M | 47.69M | 47.79M | 77.38M | 71.12M | 70.46M | 68.25M | 66.79M | 91.29M | 89.88M | 92.95M | 96.61M | 94.87M | 96.28M |
|
Non-Current Assets
|
933.58M | 926.96M | 947.29M | 1,025.29M | 1,080.91M | 1,034.38M | 974.83M | 950.80M | 990.87M | 1,002.08M | 951.94M | 999.27M | 1,004.34M | 1,046.83M | 1,077.89M | 1,061.91M |
|
Assets
|
1,591.69M | 1,599.27M | 1,654.16M | 1,776.64M | 1,870.73M | 1,772.04M | 1,703.73M | 1,667.86M | 1,724.34M | 1,824.94M | 1,740.15M | 1,740.86M | 1,745.49M | 1,981.61M | 2,014.51M | 2,023.79M |
|
Accounts Payables
|
88.92M | 95.85M | 93.85M | 96.28M | 99.12M | 99.03M | 95.44M | 92.45M | 109.78M | 131.81M | 94.65M | 107.32M | 125.52M | 142.37M | 131.11M | 139.05M |
|
Notes Payables
|
39.18M | 25.45M | 22.97M | 20.05M | 7.05M | 15.89M | 20.66M | 20.58M | 20.13M | 20.05M | 20.61M | 9.25M | 8.54M | | | |
|
Payables
|
128.10M | 121.30M | 116.83M | 116.33M | 106.17M | 114.92M | 116.10M | 113.03M | 129.91M | 151.86M | 115.27M | 116.57M | 134.06M | 142.37M | 131.11M | 139.05M |
|
Accumulated Expenses
|
22.57M | 26.82M | 29.09M | 27.16M | 32.67M | 30.01M | 23.53M | 26.50M | 23.61M | 23.41M | 18.66M | 34.46M | 40.94M | 43.74M | 26.41M | 47.47M |
|
Other Accumulated Expenses
|
64.79M | 49.82M | 56.98M | 56.95M | 78.58M | 76.38M | 61.70M | 54.75M | 51.76M | 31.20M | 41.43M | 42.98M | 46.29M | 51.23M | 52.02M | 52.03M |
|
Short term Debt
|
39.18M | 25.45M | 22.97M | 20.05M | 7.05M | 15.89M | 20.66M | 20.58M | 20.13M | 20.05M | 20.61M | | 8.54M | 20.37M | 13.46M | 19.85M |
|
Current Taxes
|
0.69M | 7.12M | 4.38M | 3.80M | 5.48M | 3.59M | 7.50M | 14.08M | 11.04M | 8.23M | 6.84M | 4.60M | 11.02M | 14.45M | 13.30M | 12.24M |
|
Total Current Liabilities
|
216.15M | 205.06M | 207.28M | 204.24M | 222.89M | 224.91M | 212.92M | 213.68M | 216.32M | 214.70M | 201.38M | 215.96M | 232.31M | 272.15M | 236.31M | 270.64M |
|
Non-Current Debt
|
388.85M | 324.36M | 312.42M | 333.98M | 348.12M | 451.01M | 613.50M | 582.78M | 604.16M | 689.55M | 598.50M | 518.00M | 503.01M | 630.33M | 645.09M | 613.52M |
|
Pension
|
50.80M | 52.75M | 52.25M | 60.53M | 28.54M | 24.98M | 19.01M | 19.91M | 19.29M | 23.21M | 25.82M | 28.94M | 28.58M | 26.36M | 27.71M | 24.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | 4.09M | 5.31M | | | 19.18M | 17.34M | | | | |
|
Non-Current Deferred Tax Liability
|
12.81M | 21.03M | 21.82M | 13.03M | 19.96M | | 5.64M | 9.65M | 18.72M | 28.98M | 15.05M | 13.41M | 14.35M | 15.98M | 14.26M | 14.61M |
|
Other Non-Current Liabilities
|
14.39M | 12.28M | 11.18M | 10.97M | 8.54M | 17.37M | 7.53M | 6.10M | 13.54M | 8.55M | 17.81M | 30.21M | 28.83M | 37.19M | 37.82M | 39.54M |
|
Total Non-Current Liabilities
|
-14.39M | -12.28M | -11.18M | -10.97M | -8.54M | -17.37M | -7.53M | -6.10M | -13.54M | -8.55M | -17.81M | -30.21M | -28.83M | -37.19M | -37.82M | -39.54M |
|
Total Debt
|
428.03M | 349.81M | 335.40M | 354.03M | 355.17M | 466.90M | 634.16M | 603.36M | 624.29M | 709.60M | 619.11M | 518.00M | 511.55M | 650.70M | 658.54M | 633.37M |
|
Common Equity
|
922.96M | 991.09M | 1,069.61M | 1,150.09M | 1,217.87M | 1,243.63M | 1,302.30M | 1,378.92M | 1,414.48M | 1,516.24M | 1,536.10M | 1,578.66M | 1,630.71M | 1,702.70M | 1,053.32M | 1,060.99M |
|
Shareholder's Equity
|
922.96M | 991.09M | 1,069.61M | 1,150.09M | 1,217.87M | 1,243.63M | 1,302.30M | 1,378.92M | 1,414.48M | 1,516.24M | 1,536.10M | 1,578.66M | 1,630.71M | 1,702.70M | 1,053.32M | 1,060.99M |
|
Liabilities and Shareholders Equity
|
1,591.69M | 1,599.27M | 1,654.16M | 1,776.64M | 1,870.73M | 1,772.04M | 1,703.73M | 1,667.86M | 1,724.34M | 1,824.94M | 1,740.15M | 1,740.86M | 1,745.49M | 1,981.61M | 2,014.51M | 2,023.79M |
|
Treasury Shares
|
0.42M | 0.36M | 0.40M | 0.34M | 0.50M | 0.60M | 9.17M | 9.72M | 10.76M | 11.73M | 11.68M | 11.65M | 12.11M | 12.06M | 11.89M | 11.78M |
|
Retained Earnings
|
922.96M | 991.09M | 1,069.61M | 1,150.09M | 1,217.87M | 1,243.63M | 1,302.30M | 1,378.92M | 1,414.48M | 1,516.24M | 1,536.10M | 1,578.66M | 1,630.71M | 1,702.70M | 1,726.87M | 1,782.14M |