|
Cash & Equivalents
|
10.20M | 6.80M | 6.70M | 10.60M | 10.40M | 99.40M | 118.00M | 83.30M | 127.50M | 240.40M | 200.70M | 148.40M | 189.00M | 95.80M | 81.90M | 100.30M | 66.10M | 72.90M | 88.60M | 77.00M | 112.20M | 160.40M | 149.20M | 197.90M | 155.30M | 104.80M | 176.50M | 103.70M | 756.80M | 187.30M | 167.90M | 189.70M | 220.00M |
|
Cash & Current Investments
|
10.20M | 6.80M | 6.70M | 10.60M | 10.40M | 99.40M | 118.00M | 83.30M | 127.50M | 240.40M | 200.70M | 148.40M | 189.00M | 95.80M | 81.90M | 100.30M | 66.10M | 72.90M | 88.60M | 77.00M | 112.20M | 160.40M | 149.20M | 197.90M | 155.30M | 104.80M | 176.50M | 103.70M | 756.80M | 187.30M | 167.90M | 189.70M | 220.00M |
|
Receivables - Net
|
| 165.30M | | | 174.70M | 291.40M | 206.20M | 228.70M | 213.40M | 200.00M | 238.10M | 217.70M | 232.90M | 260.20M | 289.10M | 314.30M | 364.20M | 310.80M | 373.70M | 350.10M | 326.10M | 334.20M | 393.60M | 386.50M | 389.60M | 357.10M | 366.20M | 442.80M | 396.40M | 350.20M | 427.60M | 477.00M | 480.30M |
|
Receivables - Other
|
| | | | | 44.00M | 20.40M | 54.30M | 44.00M | 50.80M | 30.20M | 23.90M | 40.00M | 82.80M | 39.60M | 37.90M | 48.30M | 54.20M | 62.90M | 62.10M | 67.90M | 77.50M | 78.00M | 58.40M | 58.90M | 66.80M | 56.70M | 76.70M | 77.30M | 65.50M | 67.60M | 57.60M | 78.60M |
|
Receivables
|
| 165.30M | | | 174.70M | 335.40M | 226.60M | 283.00M | 257.40M | 250.80M | 268.30M | 241.60M | 272.90M | 343.00M | 328.70M | 352.20M | 412.50M | 365.00M | 436.60M | 412.20M | 394.00M | 411.70M | 471.60M | 444.90M | 448.50M | 423.90M | 422.90M | 519.50M | 473.70M | 415.70M | 495.20M | 534.60M | 558.90M |
|
Raw Materials
|
| 91.30M | | | 126.40M | 128.40M | 131.30M | 145.60M | 148.80M | 134.80M | 139.10M | 152.50M | 131.20M | 114.60M | 136.70M | 160.30M | 171.30M | 150.80M | 156.90M | 135.70M | 161.00M | 126.30M | 125.20M | 170.70M | 173.30M | 210.80M | 199.80M | 184.30M | 158.70M | 147.10M | 152.30M | 179.40M | 177.40M |
|
Work In Process
|
| 47.20M | | | 33.80M | 33.30M | 42.60M | 45.70M | 49.40M | 41.70M | 46.40M | 42.60M | 42.70M | 44.40M | 45.00M | 51.60M | 49.00M | 53.60M | 64.00M | 53.00M | 56.10M | 59.20M | 70.80M | 51.10M | 54.10M | 42.70M | 43.60M | 53.30M | 44.20M | 36.20M | 30.80M | 38.50M | 46.70M |
|
Finished Goods
|
| 108.30M | | | 74.50M | 90.80M | 97.60M | 99.70M | 107.90M | 106.80M | 117.90M | 118.90M | 116.00M | 117.80M | 107.60M | 127.20M | 124.20M | 120.10M | 121.90M | 107.20M | 111.70M | 130.30M | 132.30M | 132.80M | 133.80M | 148.30M | 160.60M | 168.30M | 157.50M | 176.60M | 181.90M | 188.90M | 196.60M |
|
Inventory
|
| 246.80M | | | 234.70M | 252.50M | 271.50M | 291.00M | 306.10M | 283.30M | 303.40M | 314.00M | 289.90M | 276.80M | 289.30M | 339.10M | 344.50M | 324.50M | 342.80M | 295.90M | 328.80M | 315.80M | 328.30M | 354.60M | 361.20M | 401.80M | 404.00M | 405.90M | 360.40M | 359.90M | 365.00M | 406.80M | 420.70M |
|
Prepaid Assets
|
| 9.90M | | | 30.00M | 24.10M | 22.10M | 19.90M | 27.40M | 33.50M | 29.80M | 25.80M | 28.80M | 32.10M | 37.50M | 30.30M | 36.10M | 59.70M | 36.50M | 31.40M | 40.90M | 46.40M | 41.80M | 36.10M | 45.40M | 48.30M | 47.00M | 38.50M | 46.10M | 56.60M | 50.80M | 43.20M | 51.20M |
|
Current Assets
|
| 428.80M | | | 449.80M | 667.40M | 617.80M | 622.90M | 674.40M | 757.20M | 772.00M | 705.90M | 740.60M | 664.90M | 697.80M | 784.00M | 810.90M | 767.90M | 841.60M | 871.30M | 922.80M | 856.80M | 912.90M | 975.10M | 951.50M | 912.00M | 993.70M | 990.90M | 1,559.70M | 954.00M | 1,011.30M | 1,116.70M | 1,172.20M |
|
Property, Plant & Equipment (Net)
|
| 583.10M | | | 570.50M | 803.00M | 801.90M | 814.30M | 815.00M | 816.20M | 891.70M | 892.70M | 894.80M | 913.30M | 905.20M | 1,206.70M | 1,273.00M | 1,201.90M | 1,196.40M | 1,178.30M | 1,171.40M | 1,199.60M | 1,209.70M | 1,233.20M | 1,254.60M | 1,336.30M | 1,358.10M | 1,415.30M | 1,381.50M | 2,129.40M | 2,117.90M | 2,100.90M | 2,088.10M |
|
Goodwill
|
| 494.30M | | | 504.00M | 615.20M | 616.30M | 631.40M | 626.60M | 621.90M | 752.70M | 758.00M | 776.00M | 794.00M | 791.30M | 806.20M | 932.60M | 934.90M | 938.60M | 950.90M | 958.60M | 958.50M | 976.50M | 966.70M | 966.60M | 990.70M | 984.30M | 1,023.40M | 1,009.30M | 1,361.20M | 1,343.20M | 1,343.40M | 1,348.90M |
|
Intangibles
|
| | | | | | | | | 51.70M | | 146.00M | 163.20M | 212.90M | 211.70M | 227.30M | 222.50M | 220.30M | 215.90M | 266.80M | 261.40M | 256.10M | 250.90M | 251.90M | 247.00M | 270.70M | 265.50M | 313.10M | 306.30M | 338.30M | 331.00M | 324.20M | 317.60M |
|
Goodwill & Intangibles
|
| 494.30M | | | 504.00M | 615.20M | 616.30M | 631.40M | 626.60M | 673.60M | 752.70M | 904.00M | 939.20M | 1,006.90M | 1,003.00M | 1,033.50M | 1,155.10M | 1,155.20M | 1,154.50M | 1,217.70M | 1,220.00M | 1,214.60M | 1,227.40M | 1,218.60M | 1,213.60M | 1,261.40M | 1,249.80M | 1,336.50M | 1,315.60M | 1,699.50M | 1,674.20M | 1,667.60M | 1,666.50M |
|
Long-Term Deferred Tax
|
| 8.80M | | | 8.80M | 6.90M | 7.30M | 7.60M | 7.70M | 14.30M | 15.40M | 15.40M | 15.20M | 15.40M | 15.20M | 15.00M | 14.90M | 13.20M | 12.60M | 11.60M | 8.70M | 9.60M | 9.60M | 9.70M | 9.80M | 6.80M | 6.80M | 6.90M | 6.80M | 2.80M | 2.80M | 2.60M | 2.60M |
|
Other Non-Current Assets
|
| 87.50M | | | 76.90M | 79.70M | 99.50M | 95.70M | 94.30M | 41.20M | 189.80M | 42.20M | 45.20M | 46.20M | 44.80M | 51.00M | 47.30M | 49.90M | 51.70M | 116.90M | 114.80M | 60.00M | 57.50M | 59.00M | 60.10M | 61.40M | 59.70M | 58.30M | 93.30M | 129.80M | 127.70M | 123.80M | 123.60M |
|
Non-Current Assets
|
| 1,173.70M | | | 1,160.20M | 1,504.80M | 1,525.00M | 1,549.00M | 1,543.60M | 1,545.30M | 1,849.60M | 1,854.30M | 1,894.40M | 1,981.80M | 1,968.20M | 2,306.20M | 2,490.30M | 2,420.20M | 2,415.20M | 2,466.00M | 2,457.80M | 2,483.80M | 2,504.20M | 2,520.50M | 2,538.10M | 2,665.90M | 2,674.40M | 2,817.00M | 2,797.20M | 3,961.50M | 3,922.60M | 3,894.90M | 3,880.80M |
|
Assets
|
| 1,602.50M | | | 1,610.00M | 2,172.20M | 2,142.80M | 2,171.90M | 2,218.00M | 2,302.50M | 2,621.60M | 2,560.20M | 2,635.00M | 2,646.70M | 2,666.00M | 3,090.20M | 3,301.20M | 3,188.10M | 3,256.80M | 3,337.30M | 3,380.60M | 3,340.60M | 3,417.10M | 3,495.60M | 3,489.60M | 3,577.90M | 3,668.10M | 3,807.90M | 4,356.90M | 4,915.50M | 4,933.90M | 5,011.60M | 5,053.00M |
|
Accounts Payables
|
| 56.00M | | | 60.90M | 86.20M | 79.30M | 73.00M | 82.60M | 90.00M | 113.20M | 108.30M | 137.10M | 144.10M | 175.70M | 201.30M | 213.30M | 184.70M | 228.70M | 220.20M | 221.60M | 190.70M | 205.80M | 238.70M | 244.80M | 272.50M | 275.60M | 263.70M | 242.90M | 237.30M | 283.50M | 297.50M | 319.30M |
|
Payables
|
| 56.00M | | | 60.90M | 86.20M | 79.30M | 73.00M | 82.60M | 90.00M | 113.20M | 108.30M | 137.10M | 144.10M | 175.70M | 201.30M | 213.30M | 184.70M | 228.70M | 220.20M | 221.60M | 190.70M | 205.80M | 238.70M | 244.80M | 272.50M | 275.60M | 263.70M | 242.90M | 237.30M | 283.50M | 297.50M | 319.30M |
|
Accumulated Expenses
|
| 118.00M | | | 109.10M | 99.90M | 164.70M | 129.00M | 140.10M | 119.40M | 99.70M | 118.70M | 116.40M | 115.20M | 102.10M | 121.30M | 145.60M | 145.90M | 140.40M | 123.90M | 135.20M | 121.80M | 115.70M | 126.00M | 121.70M | 117.40M | 113.20M | 126.90M | 156.00M | 166.40M | 144.10M | 161.40M | 179.80M |
|
Other Accumulated Expenses
|
| | | | | | | | | 70.90M | 61.50M | 54.40M | 54.50M | 44.70M | 28.60M | 21.60M | 18.50M | 18.60M | 20.40M | 14.00M | 16.00M | 40.50M | 44.00M | 40.00M | 31.80M | 34.50M | 39.50M | 32.20M | 29.30M | 100.20M | 71.20M | 58.40M | 71.30M |
|
Short term Debt
|
| 0.10M | | | 0.10M | 1.80M | 1.80M | 1.10M | 1.10M | 3.70M | 4.60M | 4.50M | 4.20M | 6.30M | 5.80M | 8.80M | 12.00M | 14.80M | 14.20M | 13.60M | 13.90M | 14.70M | 14.90M | 16.10M | 6.80M | 6.80M | 6.60M | 6.60M | 4.10M | 12.10M | 11.20M | 10.20M | 9.30M |
|
Current Deferred Revenue
|
| | | | | 21.60M | | | | 70.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 174.10M | | | 170.10M | 209.50M | 245.80M | 203.10M | 223.80M | 284.00M | 279.00M | 285.90M | 312.20M | 310.30M | 312.20M | 353.00M | 389.40M | 364.00M | 403.70M | 416.40M | 423.40M | 367.70M | 380.40M | 420.80M | 405.10M | 431.20M | 434.90M | 429.40M | 432.30M | 516.00M | 510.00M | 527.50M | 579.70M |
|
Capital Leases
|
| 0.50M | | | | 5.50M | 5.10M | 7.80M | 7.50M | 7.30M | 7.20M | 6.90M | 4.90M | 5.60M | 8.00M | 12.40M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.40M | | | 0.30M | 183.70M | 103.30M | 106.70M | 106.40M | 103.60M | 352.30M | 252.10M | 250.40M | 248.20M | 250.10M | 645.10M | 743.80M | 664.70M | 666.40M | 699.40M | 696.60M | 535.90M | 535.00M | 530.50M | 503.40M | 561.90M | 600.60M | 699.90M | 1,232.80M | 1,676.80M | 1,675.10M | 1,673.30M | 1,573.80M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 44.70M | 36.70M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 11.00M | | | 16.80M | 58.30M | 61.70M | 69.40M | 63.20M | 109.10M | 98.70M | 99.90M | 106.80M | 160.40M | 114.10M | 92.60M | 151.30M | 203.70M | 137.50M | 148.20M | 154.10M | 208.50M | 183.00M | 192.20M | 193.30M | 230.80M | 187.20M | 198.10M | 198.40M | 200.60M | 202.80M | 212.50M | 220.90M |
|
Other Non-Current Liabilities
|
| 9.10M | | | 19.70M | 36.20M | 26.80M | 58.40M | 59.00M | 58.10M | 75.60M | 73.20M | 84.00M | 83.30M | 78.30M | 79.00M | 75.80M | 72.10M | 71.60M | 77.30M | 75.20M | 77.00M | 75.50M | 74.80M | 72.50M | 73.20M | 71.60M | 65.50M | 59.30M | 93.90M | 91.50M | 90.00M | 93.70M |
|
Total Non-Current Liabilities
|
| 185.50M | | | 187.20M | 451.50M | 410.80M | 379.20M | 393.40M | 454.00M | 730.00M | 637.90M | 669.40M | 671.20M | 676.40M | 1,090.70M | 1,284.50M | 1,162.70M | 1,207.60M | 1,264.00M | 1,274.10M | 1,079.20M | 1,098.40M | 1,143.50M | 1,101.80M | 1,172.70M | 1,222.70M | 1,327.40M | 1,863.50M | 2,393.40M | 2,387.90M | 2,413.30M | 2,374.40M |
|
Total Liabilities
|
| 194.60M | | | 206.90M | 487.70M | 437.60M | 437.60M | 452.40M | 512.10M | 805.60M | 711.10M | 753.40M | 754.50M | 754.70M | 1,169.70M | 1,360.30M | 1,234.80M | 1,279.20M | 1,341.30M | 1,349.30M | 1,156.20M | 1,173.90M | 1,218.30M | 1,174.30M | 1,245.90M | 1,294.30M | 1,392.90M | 1,922.80M | 2,487.30M | 2,479.40M | 2,503.30M | 2,468.10M |
|
Total Debt
|
| 0.50M | | | 0.40M | 185.50M | 105.10M | 107.80M | 107.50M | 107.30M | 356.90M | 256.60M | 254.60M | 254.50M | 255.90M | 653.90M | 755.80M | 679.50M | 680.60M | 713.00M | 710.50M | 550.60M | 549.90M | 546.60M | 510.20M | 568.70M | 607.20M | 706.50M | 1,236.90M | 1,688.90M | 1,686.30M | 1,683.50M | 1,583.10M |
|
Common Equity
|
| 1,407.90M | 1,372.40M | 1,394.90M | 1,403.10M | 1,684.50M | 1,705.20M | 1,734.30M | 1,765.60M | 1,790.40M | 1,816.00M | 1,849.10M | 1,881.60M | 1,892.20M | 1,911.30M | 1,920.50M | 1,940.90M | 1,953.30M | 1,977.60M | 1,996.00M | 2,031.30M | 2,184.40M | 2,243.20M | 2,277.30M | 2,315.30M | 2,332.00M | 2,373.80M | 2,415.00M | 2,434.10M | 2,428.20M | 2,454.50M | 2,508.30M | 2,584.90M |
|
Shareholder's Equity
|
| 1,407.90M | 1,372.40M | 1,394.90M | 1,403.10M | 1,684.50M | 1,705.20M | 1,734.30M | 1,765.60M | 1,790.40M | 1,816.00M | 1,849.10M | 1,881.60M | 1,892.20M | 1,911.30M | 1,920.50M | 1,940.90M | 1,953.30M | 1,977.60M | 1,996.00M | 2,031.30M | 2,184.40M | 2,243.20M | 2,277.30M | 2,315.30M | 2,332.00M | 2,373.80M | 2,415.00M | 2,434.10M | 2,428.20M | 2,454.50M | 2,508.30M | 2,584.90M |
|
Liabilities and Shareholders Equity
|
| 1,602.50M | | | 1,610.00M | 2,172.20M | 2,142.80M | 2,171.90M | 2,218.00M | 2,302.50M | 2,621.60M | 2,560.20M | 2,635.00M | 2,646.70M | 2,666.00M | 3,090.20M | 3,301.20M | 3,188.10M | 3,256.80M | 3,337.30M | 3,380.60M | 3,340.60M | 3,417.10M | 3,495.60M | 3,489.60M | 3,577.90M | 3,668.10M | 3,807.90M | 4,356.90M | 4,915.50M | 4,933.90M | 5,011.60M | 5,053.00M |
|
Treasury Shares
|
| | | | | 0.10M | 0.30M | 0.30M | 0.40M | 0.40M | 0.10M | 0.10M | 0.10M | 0.20M | | 0.10M | 0.20M | 0.20M | | 0.30M | 0.30M | 0.30M | | | | 0.20M | | | | 0.77M | | | |
|
Retained Earnings
|
| -19.80M | | | -19.40M | 19.50M | 44.70M | 74.00M | 104.30M | 122.90M | 152.00M | 182.90M | 211.70M | 219.70M | 233.20M | 251.50M | 272.70M | 279.50M | 297.30M | 333.70M | 363.30M | 515.50M | 568.80M | 607.30M | 640.30M | 664.90M | 701.70M | 744.80M | 759.00M | 748.90M | 770.00M | 827.20M | 897.70M |