|
Cash & Equivalents
|
| 37.96M | 14.20M | 12.03M | 23.07M | 39.99M | 55.43M | 29.35M | 16.71M | 20.21M | 9.81M | 7.80M | 17.06M | 10.05M | 7.05M | 30.75M | 72.66M | 16.69M | 10.61M | 14.12M | 4.25M | 7.24M | 15.10M | 19.31M | 17.30M | 24.69M | 30.98M | 1.83M | 10.54M | 22.11M | 29.77M | 20.63M | 12.11M | 17.30M | 19.56M | 8.34M | 18.45M | 23.70M |
|
Cash & Current Investments
|
| 37.96M | 14.20M | 12.03M | 23.07M | 39.99M | 55.43M | 29.35M | 16.71M | 20.21M | 9.81M | 7.80M | 17.06M | 10.05M | 7.05M | 30.75M | 72.66M | 16.69M | 10.61M | 14.12M | 4.25M | 7.24M | 15.10M | 19.31M | 17.30M | 24.69M | 30.98M | 1.83M | 10.54M | 22.11M | 29.77M | 20.63M | 12.11M | 17.30M | 19.56M | 8.34M | 18.45M | 23.70M |
|
Receivables - Net
|
129.40M | 148.58M | 131.67M | 167.97M | 139.61M | 152.51M | 196.00M | 162.91M | 155.72M | 149.10M | 160.27M | 117.25M | 127.53M | 109.29M | 104.61M | 113.30M | 74.73M | 97.10M | 123.55M | 149.46M | 165.38M | 170.94M | 178.14M | 223.54M | 246.37M | 185.90M | 175.43M | 161.39M | 153.15M | 144.67M | 165.39M | 171.20M | 170.16M | 149.06M | 145.67M | 179.34M | 159.70M | 184.49M |
|
Receivables - Other
|
1.02M | 16.62M | 15.41M | 4.85M | 2.71M | 1.82M | 8.94M | 1.80M | 2.23M | 5.38M | 1.72M | 1.80M | 3.90M | 2.32M | 1.66M | 1.84M | 2.38M | 2.29M | 2.67M | 3.22M | 3.67M | 4.39M | 4.05M | 4.87M | 7.70M | 4.20M | 4.10M | 4.09M | 5.11M | 10.99M | 10.96M | 10.77M | 9.55M | 6.98M | 4.98M | 3.93M | 4.34M | 0.91M |
|
Receivables
|
130.42M | 165.21M | 147.08M | 172.82M | 142.33M | 154.33M | 204.94M | 164.71M | 157.96M | 154.48M | 161.98M | 119.05M | 131.43M | 111.61M | 106.27M | 115.14M | 77.10M | 99.39M | 126.22M | 152.68M | 169.05M | 175.33M | 182.19M | 228.41M | 254.07M | 190.10M | 179.53M | 165.47M | 158.25M | 155.66M | 176.35M | 181.96M | 179.71M | 156.04M | 150.66M | 183.26M | 164.04M | 185.40M |
|
Inventory
|
188.73M | 163.05M | 128.98M | 140.36M | 131.49M | 100.47M | 129.21M | 124.64M | 122.13M | 115.03M | 137.20M | 140.60M | 138.23M | 162.48M | 171.71M | 158.07M | 183.72M | 173.87M | 180.10M | 141.81M | 140.10M | 142.91M | 149.60M | 163.40M | 155.45M | 158.43M | 215.50M | 224.63M | 225.99M | 229.20M | 211.83M | 190.92M | 175.83M | 213.43M | 212.39M | 222.86M | 221.76M | 209.12M |
|
Prepaid Assets
|
4.44M | 5.05M | 7.69M | 5.67M | 5.71M | 8.68M | 7.13M | 5.69M | 5.87M | 3.90M | 3.81M | 3.24M | 10.50M | 8.43M | 5.12M | 4.64M | 8.63M | 7.10M | 6.97M | 4.34M | 14.65M | 11.65M | 6.10M | 6.22M | 16.80M | 14.40M | 9.24M | 6.29M | 20.04M | 16.25M | 11.38M | 8.55M | 20.33M | 15.61M | 8.99M | 7.59M | 19.02M | 13.93M |
|
Current Assets
|
282.22M | 328.25M | 282.54M | 297.70M | 299.89M | 301.65M | 387.77M | 322.59M | 300.44M | 288.23M | 311.06M | 268.88M | 293.31M | 290.25M | 290.54M | 316.46M | 349.92M | 308.56M | 333.50M | 310.08M | 324.75M | 333.08M | 349.85M | 412.46M | 435.91M | 398.36M | 440.93M | 395.17M | 411.15M | 413.73M | 419.80M | 391.31M | 378.59M | 395.77M | 387.12M | 418.18M | 434.18M | 455.00M |
|
Property, Plant & Equipment (Net)
|
527.54M | 551.58M | 575.38M | 584.71M | 590.10M | 597.88M | 612.61M | 615.50M | 619.27M | 639.73M | 672.21M | 685.37M | 701.12M | 731.64M | 755.88M | 766.36M | 764.03M | 765.12M | 765.47M | 763.61M | 758.74M | 759.37M | 767.96M | 782.78M | 785.97M | 803.19M | 811.07M | 812.52M | 816.88M | 830.40M | 852.64M | 861.98M | 878.49M | 892.57M | 917.86M | 926.01M | 936.31M | 943.33M |
|
Goodwill
|
15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 17.59M | 17.59M | 17.59M | 17.60M | 40.27M | 58.19M | 56.19M | 56.20M | 56.19M | 56.19M | 56.19M | 56.20M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M | 56.19M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 17.98M | 48.95M | 50.77M | 50.00M | 49.24M | 48.48M | 47.72M | 46.95M | 46.19M | 45.43M | 44.67M | 43.91M | 43.14M | 42.38M | 41.62M | 40.86M |
|
Goodwill & Intangibles
|
15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 17.59M | 17.59M | 17.59M | 35.58M | 89.22M | 108.96M | 106.20M | 105.44M | 104.67M | 103.91M | 103.15M | 102.39M | 101.62M | 100.86M | 100.10M | 99.34M | 98.57M | 97.81M | 97.05M |
|
Other Non-Current Assets
|
16.22M | 28.04M | 32.04M | 30.60M | 33.68M | 35.10M | 34.88M | 37.39M | 36.44M | 37.31M | 36.35M | 37.90M | 38.16M | 38.80M | 38.56M | 37.99M | 37.25M | 36.08M | 34.95M | 38.05M | 37.95M | 37.38M | 22.40M | 22.50M | 22.27M | 22.83M | 23.22M | 23.23M | 25.24M | 26.91M | 25.38M | 26.24M | 28.13M | 31.05M | 37.17M | 38.37M | 41.22M | 37.32M |
|
Non-Current Assets
|
0.53M | 594.63M | 0.57M | 630.32M | 638.78M | 647.99M | 662.50M | 667.89M | 670.72M | 692.04M | 723.56M | 854.89M | 869.57M | 921.57M | 945.43M | 946.85M | 936.08M | 926.57M | 929.90M | 932.71M | 920.57M | 957.28M | 962.14M | 1,044.66M | 1,047.34M | 1,057.18M | 1,054.40M | 1,053.65M | 1,055.85M | 1,062.72M | 1,076.22M | 1,076.68M | 1,099.36M | 1,114.46M | 1,207.80M | 1,207.79M | 1,212.23M | 1,233.35M |
|
Assets
|
840.99M | 922.87M | 904.96M | 928.03M | 938.67M | 949.64M | 1,050.27M | 990.48M | 971.15M | 980.28M | 1,034.63M | 1,123.77M | 1,162.89M | 1,211.82M | 1,235.97M | 1,263.31M | 1,286.00M | 1,235.13M | 1,263.41M | 1,242.78M | 1,245.32M | 1,290.36M | 1,312.00M | 1,457.12M | 1,483.26M | 1,455.53M | 1,495.33M | 1,448.82M | 1,467.01M | 1,476.45M | 1,496.02M | 1,467.98M | 1,477.95M | 1,510.23M | 1,594.92M | 1,625.97M | 1,646.40M | 1,688.35M |
|
Accounts Payables
|
192.73M | 190.23M | 222.93M | 208.42M | 197.20M | 177.69M | 227.71M | 195.70M | 176.59M | 209.24M | 231.72M | 188.17M | 192.61M | 219.22M | 205.91M | 185.94M | 151.79M | 179.65M | 190.23M | 173.59M | 194.80M | 217.99M | 221.23M | 200.52M | 272.26M | 265.09M | 272.74M | 212.51M | 220.16M | 230.55M | 259.07M | 196.77M | 189.33M | 207.27M | 228.76M | 238.91M | 231.91M | 236.05M |
|
Payables
|
192.73M | 190.23M | 222.93M | 208.42M | 197.20M | 177.69M | 227.71M | 195.70M | 176.59M | 209.24M | 231.72M | 188.17M | 192.61M | 219.22M | 205.91M | 185.94M | 151.79M | 179.65M | 190.23M | 173.59M | 194.80M | 217.99M | 221.23M | 200.52M | 272.26M | 265.09M | 272.74M | 212.51M | 220.16M | 230.55M | 259.07M | 196.77M | 189.33M | 207.27M | 228.76M | 238.91M | 231.91M | 236.05M |
|
Accumulated Expenses
|
25.11M | 15.43M | 25.40M | 22.57M | 25.17M | 27.63M | 35.01M | 25.38M | 28.21M | 26.31M | 30.45M | 22.91M | 31.91M | 29.84M | 28.11M | 31.31M | 34.17M | 35.61M | 41.15M | 39.72M | 43.16M | 48.31M | 49.71M | 40.20M | 43.45M | 44.07M | 48.82M | 40.61M | 43.31M | 41.30M | 44.09M | 46.77M | 50.22M | 55.78M | 47.26M | 42.77M | 48.20M | 55.85M |
|
Short term Debt
|
| | | 3.38M | 6.75M | 10.12M | 16.88M | 37.60M | 18.30M | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 24.93M | 26.02M | 35.66M | 38.01M | 38.36M | 35.10M | 31.72M | 29.28M | 26.59M | 28.20M | 36.69M | 36.13M | 36.44M | 38.99M | 38.91M | 37.47M | 36.17M | 34.34M | 33.69M | 32.05M | 28.36M | 31.25M | 30.14M | 42.49M | 40.09M | 38.72M | 41.70M |
|
Current Taxes
|
| | 0.09M | 5.24M | 5.04M | 0.02M | 0.00M | 0.82M | 3.26M | | 2.21M | | | | | | | | | | | | 9.72M | 27.66M | 0.03M | 0.02M | 0.03M | | | | 8.03M | 0.94M | 1.01M | 0.43M | 1.05M | 2.59M | 0.38M | 0.05M |
|
Current Deferred Revenue
|
25.21M | 1.71M | 25.57M | 19.71M | 1.58M | 0.80M | 17.19M | 17.13M | 2.42M | 2.29M | 22.56M | 20.69M | 3.18M | 1.95M | 19.70M | 13.07M | 5.26M | 6.18M | 26.38M | 19.58M | 2.95M | 3.14M | 2.75M | 2.43M | 1.61M | 2.56M | 34.43M | 25.67M | 2.33M | 2.42M | 15.68M | 11.29M | 1.15M | 1.52M | 37.54M | 26.58M | 1.86M | 0.68M |
|
Curent Deferred Tax Liability
|
114.91M | 130.68M | 114.20M | 125.91M | 134.70M | 147.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
243.05M | 207.36M | 273.98M | 259.31M | 235.74M | 216.26M | 296.79M | 276.62M | 228.78M | 247.24M | 284.72M | 256.70M | 253.73M | 286.67M | 291.73M | 268.68M | 226.32M | 253.16M | 287.04M | 259.48M | 269.11M | 306.14M | 309.82M | 307.25M | 356.34M | 350.66M | 393.49M | 314.96M | 300.14M | 307.95M | 358.92M | 284.12M | 272.95M | 295.14M | 357.10M | 350.95M | 321.07M | 334.33M |
|
Non-Current Debt
|
| 308.23M | | | | | 248.34M | 230.00M | 210.00M | 200.00M | 200.00M | 220.00M | 255.00M | 266.00M | 297.00M | 337.00M | 388.00M | 313.00M | 275.00M | 246.00M | 195.00M | 135.00M | 135.00M | 220.00M | 146.50M | 135.00M | 115.00M | 127.00M | 140.00M | 170.00M | 170.00M | 245.00M | 230.00M | 215.00M | 195.00M | 215.00M | 240.00M | 250.00M |
|
Pension
|
| 34.94M | 33.54M | 33.60M | 34.21M | 25.37M | 33.40M | 33.63M | 29.21M | 28.14M | 21.08M | 22.98M | 24.38M | 22.58M | 32.41M | 32.73M | 34.76M | 36.78M | 39.17M | 39.80M | 38.00M | 27.12M | 18.24M | 19.45M | 10.66M | 6.87M | | 1.14M | 2.28M | 3.42M | 3.66M | 4.79M | 5.92M | 7.05M | | | | 0.26M |
|
Non-Current Deferred Tax Liability
|
| | 114.20M | | | | 102.57M | 94.02M | 99.12M | 101.09M | 115.01M | 107.47M | 113.69M | 112.58M | 166.63M | 120.66M | 119.94M | 121.44M | 173.16M | 127.97M | 133.68M | 137.24M | 184.76M | 145.21M | 148.26M | 152.41M | 200.33M | 160.19M | 164.26M | 161.43M | 197.84M | 152.16M | 151.80M | 154.69M | 145.30M | 149.35M | 151.94M | 159.76M |
|
Operating Leases
|
| | | | | | | | | | | 116.73M | 115.53M | 136.41M | 136.35M | 128.12M | 120.28M | 110.81M | 114.88M | 87.23M | 78.56M | 106.77M | 136.71M | 96.47M | 91.38M | 86.30M | 115.04M | 77.42M | 75.83M | 68.88M | 96.01M | 58.62M | 60.78M | 60.79M | 111.40M | 105.44M | 99.04M | 114.92M |
|
Other Non-Current Liabilities
|
3.95M | 4.21M | 3.04M | 3.31M | 3.71M | 2.94M | 3.14M | 3.98M | 4.26M | 4.35M | 4.70M | 5.58M | 6.03M | 6.01M | 5.54M | 6.64M | 11.01M | 10.62M | 6.90M | 7.71M | 8.15M | 11.78M | 13.83M | 10.35M | 10.90M | 10.02M | 10.68M | 10.04M | 10.14M | 10.29M | 9.19M | 10.13M | 9.89M | 11.15M | 11.47M | 10.88M | 10.63M | 10.85M |
|
Total Non-Current Liabilities
|
357.96M | 681.20M | 686.56M | 680.38M | 662.92M | 644.09M | 670.80M | 596.67M | 548.81M | 567.08M | 609.59M | 698.95M | 736.30M | 788.58M | 829.55M | 848.84M | 854.20M | 803.48M | 812.38M | 760.48M | 714.35M | 712.27M | 696.98M | 788.38M | 753.14M | 731.24M | 746.47M | 680.71M | 682.51M | 711.68M | 747.60M | 744.69M | 721.46M | 732.67M | 808.80M | 820.73M | 812.04M | 859.27M |
|
Total Liabilities
|
361.92M | 685.41M | 689.60M | 683.69M | 666.63M | 647.03M | 673.95M | 600.65M | 553.07M | 571.43M | 614.29M | 704.53M | 742.32M | 794.59M | 835.09M | 855.48M | 865.21M | 814.10M | 819.28M | 768.20M | 722.50M | 724.05M | 710.81M | 798.73M | 764.05M | 741.26M | 757.15M | 690.75M | 692.65M | 721.97M | 756.78M | 754.83M | 731.35M | 743.83M | 820.27M | 831.61M | 822.67M | 870.12M |
|
Total Debt
|
| 308.23M | | 3.38M | 6.75M | 10.12M | 265.21M | 267.60M | 228.30M | 209.40M | 200.00M | 220.00M | 255.00M | 266.00M | 297.00M | 337.00M | 388.00M | 313.00M | 275.00M | 246.00M | 195.00M | 135.00M | 135.00M | 220.00M | 146.50M | 135.00M | 115.00M | 127.00M | 140.00M | 170.00M | 170.00M | 245.00M | 230.00M | 215.00M | 195.00M | 215.00M | 240.00M | 250.00M |
|
Common Equity
|
479.07M | 237.47M | 215.36M | 244.34M | 272.04M | 302.61M | 376.32M | 389.83M | 418.08M | 408.85M | 420.34M | 419.24M | 420.56M | 417.23M | 400.88M | 407.84M | 420.79M | 421.03M | 444.12M | 474.59M | 522.83M | 566.31M | 601.19M | 658.39M | 719.21M | 714.28M | 738.18M | 758.07M | 774.36M | 754.49M | 739.24M | 713.16M | 746.60M | 766.41M | 774.65M | 794.37M | 823.73M | 818.23M |
|
Shareholder's Equity
|
479.07M | 237.47M | 215.36M | 244.34M | 272.04M | 302.61M | 376.32M | 389.83M | 418.08M | 408.85M | 420.34M | 419.24M | 420.56M | 417.23M | 400.88M | 407.84M | 420.79M | 421.03M | 444.12M | 474.59M | 522.83M | 566.31M | 601.19M | 658.39M | 719.21M | 714.28M | 738.18M | 758.07M | 774.36M | 754.49M | 739.24M | 713.16M | 746.60M | 766.41M | 774.65M | 794.37M | 823.73M | 818.23M |
|
Liabilities and Shareholders Equity
|
840.99M | 922.87M | 904.96M | 928.03M | 938.67M | 949.64M | 1,050.27M | 990.48M | 971.15M | 980.28M | 1,034.63M | 1,123.77M | 1,162.89M | 1,211.82M | 1,235.97M | 1,263.31M | 1,286.00M | 1,235.13M | 1,263.41M | 1,242.78M | 1,245.32M | 1,290.36M | 1,312.00M | 1,457.12M | 1,483.26M | 1,455.53M | 1,495.33M | 1,448.82M | 1,467.01M | 1,476.45M | 1,496.02M | 1,467.98M | 1,477.95M | 1,510.23M | 1,594.92M | 1,625.97M | 1,646.40M | 1,688.35M |
|
Treasury Shares
|
| | 0.91M | | | | 1.00M | 0.01M | 0.08M | 0.56M | 0.99M | 2.00M | 2.58M | 0.54M | 0.25M | 0.07M | 3.59M | | 0.43M | 3.61M | 3.61M | | 0.44M | 0.18M | 0.09M | 4.25M | 0.92M | 0.33M | 0.41M | 5.54M | 1.32M | 0.26M | 0.14M | 0.00M | 6.25M | 6.31M | 6.31M | 6.31M |
|
Retained Earnings
|
-5.15M | -5.09M | -24.71M | -3.04M | 28.34M | 49.62M | 121.98M | 133.17M | 161.58M | 167.06M | 187.82M | 207.99M | 223.34M | 231.26M | 229.17M | 237.74M | 249.17M | 248.48M | 275.24M | 303.37M | 347.50M | 387.93M | 411.52M | 470.76M | 532.25M | 538.06M | 567.52M | 598.34M | 626.88M | 614.56M | 605.07M | 583.22M | 617.72M | 635.61M | 631.54M | 650.43M | 677.35M | 670.26M |