|
Cash & Equivalents
|
173.49M | 141.92M | 72.08M | 199.25M | 238.13M | 233.60M | 181.95M | 249.60M | 152.64M | 212.80M | 227.06M | 238.44M | 161.43M | 139.23M | 92.24M | 72.34M | 78.28M | 81.21M | 159.46M | 161.73M | 404.43M | 301.91M | 222.51M | 312.40M | 296.06M | 268.21M | 269.39M | 336.15M | 484.56M | 481.58M | 447.99M | 449.03M | 408.52M |
|
Short-term Investments
|
| 12.37M | | | 8.85M | | | | | | | | | | | | | 0.42M | | | | 84.75M | 6.60M | 7.00M | 6.74M | 0.03M | | | | | | | 49.41M |
|
Cash & Current Investments
|
173.49M | 154.29M | 72.08M | 199.25M | 246.98M | 233.60M | 181.95M | 249.60M | 152.64M | 212.80M | 227.06M | 238.44M | 161.43M | 139.23M | 92.24M | 72.34M | 78.28M | 81.64M | 159.46M | 161.73M | 404.43M | 386.65M | 229.11M | 319.40M | 302.80M | 268.24M | 269.39M | 336.15M | 484.56M | 481.58M | 447.99M | 449.03M | 457.92M |
|
Receivables - Net
|
| 127.33M | | | 138.70M | 292.62M | 319.69M | 280.02M | 259.93M | 224.17M | 245.38M | 183.82M | 179.67M | 145.67M | 214.34M | 206.69M | 335.29M | 489.24M | 636.15M | 721.83M | 487.35M | 407.21M | 546.25M | 432.01M | 432.40M | 509.68M | 526.22M | 505.09M | 375.87M | 362.14M | 341.99M | 296.05M | 289.18M |
|
Receivables - Other
|
| | | | | 16.12M | 1.42M | 2.20M | 0.98M | 8.45M | | | | 13.24M | | | | 4.16M | | | | | | | | | | | | | | | |
|
Receivables
|
| 127.33M | | | 138.70M | 308.73M | 321.11M | 282.23M | 260.92M | 232.62M | 245.38M | 183.82M | 179.67M | 158.91M | 214.34M | 206.69M | 335.29M | 493.40M | 636.15M | 721.83M | 487.35M | 407.21M | 546.25M | 432.01M | 432.40M | 509.68M | 526.22M | 505.09M | 375.87M | 362.14M | 341.99M | 296.05M | 289.18M |
|
Inventory
|
| 69.56M | | | 58.50M | 121.97M | 145.06M | 164.30M | 172.59M | 150.89M | 184.44M | 143.20M | 124.25M | 108.05M | 108.87M | 144.42M | 124.53M | 129.38M | 161.75M | 167.19M | 178.56M | 200.57M | 266.68M | 270.46M | 271.81M | 231.34M | 246.03M | 221.81M | 200.11M | 169.27M | 190.09M | 207.25M | 210.03M |
|
Prepaid Assets
|
| 83.84M | | | 45.91M | 158.94M | 150.91M | 166.70M | 181.90M | 77.72M | 142.15M | 122.35M | 120.94M | 106.25M | 106.91M | 108.52M | 31.72M | 35.75M | 57.14M | 57.85M | 77.00M | 49.38M | 50.45M | 56.43M | 41.95M | 39.06M | 34.87M | 32.87M | 32.43M | 23.68M | 27.46M | 35.90M | 32.81M |
|
Current Assets
|
| 463.15M | | | 518.82M | 829.60M | 820.42M | 862.69M | 770.46M | 711.48M | 799.03M | 687.81M | 586.29M | 510.13M | 525.57M | 534.12M | 571.22M | 747.99M | 1,014.57M | 1,108.68M | 1,147.40M | 1,114.42M | 1,092.49M | 1,078.31M | 1,048.95M | 1,048.30M | 1,076.51M | 1,095.92M | 1,092.96M | 1,036.67M | 1,007.53M | 988.23M | 989.94M |
|
Property, Plant & Equipment (Net)
|
| 179.95M | | | 218.35M | 699.99M | 678.55M | 630.65M | 614.62M | 436.40M | 561.84M | 423.37M | 401.20M | 363.62M | 361.12M | 357.15M | 356.31M | 362.22M | 369.45M | 392.07M | 404.17M | 442.64M | 486.72M | 514.86M | 539.90M | 588.99M | 607.64M | 626.38M | 620.93M | 634.87M | 629.04M | 624.08M | 614.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 30.95M | | 94.79M | 92.38M | 105.73M | 90.43M | 75.96M | 71.27M | 40.60M | 38.05M | 42.20M | 42.51M | 43.13M | 42.96M | 42.45M | 34.20M |
|
Goodwill
|
| | | | | 95.62M | 107.53M | 101.02M | 124.35M | | | | | | | | | | | | | 10.74M | | | | 11.12M | | | | 11.12M | | | |
|
Intangibles
|
| 18.46M | | | 5.99M | 528.23M | 532.48M | 569.39M | 572.62M | 523.01M | 501.06M | 495.30M | 489.63M | 463.25M | 457.42M | 452.89M | 449.90M | 444.30M | 436.85M | 429.85M | 423.76M | 451.06M | 458.19M | 452.50M | 446.36M | 451.16M | 449.89M | 448.14M | 441.71M | 443.47M | 435.85M | 428.36M | 421.58M |
|
Goodwill & Intangibles
|
| 18.46M | | | 5.99M | 623.86M | 640.01M | 670.41M | 696.97M | 523.01M | 501.06M | 495.30M | 489.63M | 463.25M | 457.42M | 452.89M | 449.90M | 444.30M | 436.85M | 429.85M | 423.76M | 461.80M | 458.19M | 452.50M | 446.36M | 462.28M | 449.89M | 448.14M | 441.71M | 454.59M | 435.85M | 428.36M | 421.58M |
|
Long-Term Deferred Tax
|
| 78.74M | | | 78.74M | 27.18M | 34.44M | 54.47M | 50.52M | 33.06M | | | | | | | | | | | | 11.38M | 10.50M | 9.42M | 9.08M | 8.03M | 8.28M | 8.63M | 8.86M | 6.52M | 6.85M | 6.88M | 6.98M |
|
Other Non-Current Assets
|
57.36M | 40.42M | 42.27M | 35.24M | 36.88M | 227.17M | 233.49M | 216.57M | 209.04M | 189.47M | 212.55M | 220.39M | 221.59M | 96.03M | 85.64M | 92.76M | 84.00M | 89.43M | 118.48M | 24.92M | 31.72M | 28.94M | 50.93M | 71.30M | 83.00M | 115.92M | 121.93M | 119.11M | 121.08M | 122.58M | 124.19M | 126.11M | 125.80M |
|
Non-Current Assets
|
| 373.45M | | | 387.81M | 1,916.46M | 1,935.63M | 1,917.10M | 1,899.42M | 1,591.34M | 1,492.89M | 1,352.43M | 1,336.83M | 1,169.95M | 1,146.07M | 1,128.66M | 1,104.73M | 1,109.73M | 1,098.43M | 1,107.47M | 1,112.46M | 1,198.06M | 1,256.63M | 1,279.53M | 1,304.01M | 1,357.76M | 1,384.30M | 1,397.03M | 1,386.45M | 1,402.04M | 1,392.97M | 1,384.89M | 1,355.36M |
|
Assets
|
| 836.60M | | | 906.62M | 2,746.06M | 2,756.05M | 2,779.79M | 2,669.89M | 2,302.82M | 2,291.92M | 2,040.24M | 1,923.12M | 1,680.09M | 1,671.64M | 1,662.78M | 1,675.95M | 1,857.71M | 2,113.00M | 2,216.15M | 2,259.85M | 2,312.48M | 2,349.12M | 2,357.83M | 2,352.96M | 2,406.06M | 2,460.81M | 2,492.95M | 2,479.42M | 2,438.71M | 2,400.50M | 2,373.11M | 2,345.30M |
|
Accounts Payables
|
| 76.32M | | | 79.36M | 114.57M | 109.85M | 89.21M | 98.61M | 82.72M | 93.95M | 70.03M | 75.84M | 58.41M | 97.90M | 97.94M | 90.33M | 90.09M | 109.41M | 100.96M | 101.58M | 106.04M | 122.74M | 106.22M | 121.47M | 128.84M | 151.45M | 122.52M | 111.45M | 96.63M | 110.19M | 87.41M | 83.36M |
|
Payables
|
| 76.32M | | | 79.36M | 114.57M | 109.85M | 89.21M | 98.61M | 82.72M | 93.95M | 70.03M | 75.84M | 58.41M | 97.90M | 97.94M | 90.33M | 90.09M | 109.41M | 100.96M | 101.58M | 106.04M | 122.74M | 106.22M | 121.47M | 128.84M | 151.45M | 122.52M | 111.45M | 96.63M | 110.19M | 87.41M | 83.36M |
|
Accumulated Expenses
|
| 58.77M | | | 56.02M | 148.70M | 150.81M | 157.95M | 148.98M | 139.48M | 146.53M | 161.45M | 153.37M | 140.41M | 134.87M | 154.07M | 160.73M | 180.44M | 223.22M | 200.27M | 203.90M | 265.26M | 189.93M | 185.74M | 190.12M | 177.51M | 186.44M | 182.87M | 190.09M | 151.56M | 147.29M | 153.30M | 165.06M |
|
Short term Debt
|
| 10.73M | | | 4.79M | 42.74M | 43.10M | 28.89M | 28.98M | 28.48M | 29.53M | 30.39M | 44.86M | 28.83M | 29.45M | 29.40M | 7.98M | 2.99M | 2.43M | 1.93M | 1.71M | 3.08M | 3.56M | 3.49M | 3.44M | 3.58M | 3.39M | 3.26M | 3.10M | 2.92M | 2.67M | 2.62M | 2.12M |
|
Current Leases
|
| | | | | 2.11M | 3.45M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 242.18M | | | 176.04M | 355.24M | 355.19M | 326.40M | 330.18M | 315.15M | 303.22M | 291.89M | 292.28M | 259.05M | 289.60M | 311.38M | 292.40M | 295.93M | 360.93M | 345.47M | 341.34M | 402.62M | 316.61M | 295.74M | 315.21M | 309.93M | 341.29M | 308.65M | 304.63M | 251.11M | 260.16M | 243.34M | 250.53M |
|
Capital Leases
|
| 0.43M | | | 0.64M | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 361.97M | | | 361.77M | 545.27M | 540.39M | 580.52M | 563.85M | 564.46M | 623.47M | 597.71M | 552.68M | 553.70M | 550.31M | 550.26M | 497.19M | 445.56M | 248.94M | 2.76M | 2.99M | 7.90M | 8.38M | 7.76M | 7.06M | 6.79M | 6.03M | 5.30M | 3.58M | 2.87M | 2.37M | 3.14M | 2.85M |
|
Pension
|
| | | | | 180.80M | 179.44M | 180.27M | 176.39M | 204.09M | 204.60M | 198.58M | 186.09M | 218.67M | 211.72M | 198.55M | 191.89M | 159.93M | 155.90M | 155.47M | 152.18M | 110.84M | 102.70M | 106.84M | 90.94M | 101.91M | 101.80M | 111.29M | 104.61M | 100.60M | 99.83M | 95.89M | 88.00M |
|
Liabilities from Discontinued Operations
|
| 54.11M | | | 20.85M | 21.89M | 21.85M | 147.02M | 152.00M | 56.25M | | | | 29.09M | 28.03M | 27.50M | 26.74M | 23.68M | 23.39M | 23.32M | 23.25M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 10.69M | | | | 286.74M | 12.82M | 6.91M | 8.30M | 200.54M | 0.32M | 0.39M | 0.37M | 181.37M | 0.47M | 0.48M | 0.48M | 160.80M | 4.99M | 12.93M | 11.72M | 164.97M | 24.29M | 33.30M | 35.28M | 185.65M | 41.23M | 43.88M | 41.09M | 40.49M | 29.71M | 28.44M | 25.51M |
|
Operating Leases
|
| | | | | | 19.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 59.20M | | | 61.69M | 192.04M | 241.55M | 243.07M | 247.52M | 203.14M | 225.77M | 242.20M | 245.84M | 165.06M | 167.62M | 169.75M | 172.66M | 164.17M | 166.09M | 166.61M | 168.62M | 179.01M | 181.39M | 182.96M | 183.84M | 205.42M | 211.47M | 216.92M | 214.46M | 219.74M | 217.60M | 220.39M | 222.17M |
|
Total Non-Current Liabilities
|
| 684.75M | | | 605.73M | 1,482.88M | 1,433.86M | 1,569.49M | 1,553.43M | 1,403.56M | 1,412.31M | 1,388.62M | 1,334.31M | 1,314.92M | 1,333.86M | 1,330.70M | 1,255.19M | 1,146.63M | 1,017.06M | 729.96M | 719.57M | 703.71M | 619.15M | 608.13M | 611.04M | 626.71M | 658.19M | 632.46M | 614.33M | 569.47M | 568.06M | 539.01M | 531.00M |
|
Total Liabilities
|
-31.07M | 743.95M | -149.27M | -225.15M | 667.41M | 1,674.92M | 1,675.41M | 1,812.57M | 1,800.95M | 1,606.70M | 1,638.08M | 1,630.82M | 1,580.15M | 1,479.99M | 1,501.48M | 1,500.45M | 1,427.85M | 1,310.80M | 1,183.15M | 896.57M | 888.18M | 882.72M | 800.54M | 791.10M | 794.89M | 832.13M | 869.66M | 849.38M | 828.79M | 789.21M | 785.66M | 759.40M | 753.17M |
|
Total Debt
|
| 372.70M | | | 366.56M | 588.01M | 583.49M | 609.40M | 592.83M | 592.93M | 653.00M | 628.10M | 597.54M | 582.53M | 579.76M | 579.67M | 505.17M | 448.55M | 251.37M | 4.69M | 4.70M | 10.97M | 11.94M | 11.25M | 10.50M | 10.37M | 9.43M | 8.56M | 6.68M | 5.78M | 5.03M | 5.77M | 4.97M |
|
Common Equity
|
31.07M | 92.65M | 149.27M | 225.15M | 239.21M | 1,071.14M | 1,080.64M | 967.22M | 868.94M | 696.12M | 653.84M | 409.42M | 342.97M | 200.10M | 170.16M | 162.33M | 248.10M | 546.91M | 929.85M | 1,319.57M | 1,371.67M | 1,429.76M | 1,548.58M | 1,566.73M | 1,558.07M | 1,573.93M | 1,591.14M | 1,643.57M | 1,650.63M | 1,649.50M | 1,614.84M | 1,613.71M | 1,592.12M |
|
Shareholder's Equity
|
31.07M | 92.65M | 149.27M | 225.15M | 239.21M | 1,071.14M | 1,080.64M | 967.22M | 868.94M | 696.12M | 653.84M | 409.42M | 342.97M | 200.10M | 170.16M | 162.33M | 248.10M | 546.91M | 929.85M | 1,319.57M | 1,371.67M | 1,429.76M | 1,548.58M | 1,566.73M | 1,558.07M | 1,573.93M | 1,591.14M | 1,643.57M | 1,650.63M | 1,649.50M | 1,614.84M | 1,613.71M | 1,592.12M |
|
Liabilities and Shareholders Equity
|
| 836.60M | | | 906.62M | 2,746.06M | 2,756.05M | 2,779.79M | 2,669.89M | 2,302.82M | 2,291.92M | 2,040.24M | 1,923.12M | 1,680.09M | 1,671.64M | 1,662.78M | 1,675.95M | 1,857.71M | 2,113.00M | 2,216.15M | 2,259.85M | 2,312.48M | 2,349.12M | 2,357.83M | 2,352.96M | 2,406.06M | 2,460.81M | 2,492.95M | 2,479.42M | 2,438.71M | 2,400.50M | 2,373.11M | 2,345.30M |
|
Treasury Shares
|
0.31M | 0.80M | 0.07M | | 0.90M | 1.10M | 1.20M | 1.20M | 529.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.40M | 2.40M | 0.05M | 0.13M | 3.90M | 2.73M | 0.09M | 7.00M | 5.43M | 5.98M | 9.12M | 9.36M | 6.63M | 6.63M | 9.37M | 9.38M | 9.38M | 6.77M |
|
Retained Earnings
|
| 103.96M | | | 246.59M | 403.13M | 409.94M | 296.28M | 227.75M | 86.81M | -62.63M | -191.74M | -260.38M | -360.53M | -393.46M | -412.45M | -329.18M | -71.74M | 329.15M | 896.33M | 1,142.42M | 1,275.32M | 1,539.27M | 1,713.39M | 1,800.24M | 1,969.53M | 2,095.86M | 2,154.79M | 2,158.60M | 2,156.47M | 2,122.44M | 2,117.49M | 2,111.97M |