|
Cash & Equivalents
|
33.36M | 32.84M | 80.60M | 127.21M | 134.48M | 131.11M | 200.28M | 87.97M | 77.93M | 96.20M | 45.72M | 39.76M | 76.89M | 109.52M | 126.66M | 75.92M | 51.50M | 100.73M | | 164.13M | 137.20M | 237.31M | | 280.42M | 304.47M | 397.14M | | | 390.40M | 186.65M | | 307.83M | 354.34M | 317.81M | | 380.92M | 368.05M | 303.66M | 351.38M | 310.44M | 330.38M | 331.02M | 506.70M | 443.77M |
|
Cash & Current Investments
|
33.36M | 32.84M | 80.60M | 127.21M | 134.48M | 131.11M | 200.28M | 87.97M | 77.93M | 96.20M | 45.72M | 39.76M | 76.89M | 109.52M | 126.66M | 75.92M | 51.50M | 100.73M | | 164.13M | 137.20M | 237.31M | | 280.42M | 304.47M | 397.14M | | | 390.40M | 186.65M | | 307.83M | 354.34M | 317.81M | | 380.92M | 368.05M | 303.66M | 351.38M | 310.44M | 330.38M | 331.02M | 506.70M | 443.77M |
|
Receivables - Net
|
| | 216.99M | | | 235.81M | 192.09M | 158.95M | 196.35M | 210.29M | 224.43M | 203.73M | 245.35M | 260.56M | 265.15M | 294.18M | 319.77M | 322.16M | 315.35M | 291.88M | 305.62M | 268.35M | 298.24M | 350.25M | 431.16M | 524.86M | 524.93M | 541.68M | 623.36M | 737.32M | 528.90M | 506.85M | 533.71M | 566.95M | 559.85M | 517.63M | 509.16M | 503.37M | 489.93M | 473.10M | 471.17M | 553.93M | 447.04M | 484.12M |
|
Receivables - Other
|
| | | | | | 5.92M | | | | 5.79M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 216.99M | | | 235.81M | 198.00M | 158.95M | 196.35M | 210.29M | 230.21M | 203.73M | 245.35M | 260.56M | 265.27M | 294.18M | 319.77M | 322.16M | 315.35M | 291.88M | 305.62M | 268.35M | 298.24M | 350.25M | 431.16M | 524.86M | 524.93M | 541.68M | 623.36M | 737.32M | 528.90M | 506.85M | 533.71M | 566.95M | 559.85M | 517.63M | 509.16M | 503.37M | 489.93M | 473.10M | 471.17M | 553.93M | 447.04M | 484.12M |
|
Raw Materials
|
| | | | | | 39.92M | | 44.22M | 41.58M | 49.17M | 46.88M | 42.82M | 50.60M | 58.57M | 61.34M | 49.66M | 48.74M | 52.74M | 53.14M | 54.17M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 11.89M | | 15.91M | 15.10M | 17.60M | 20.40M | 18.97M | 21.45M | 21.77M | 21.84M | 24.28M | 24.73M | 21.42M | 24.68M | 22.46M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 109.66M | | 124.76M | 123.82M | 133.24M | 136.57M | 140.73M | 135.48M | 141.41M | 143.40M | 146.85M | 151.30M | 151.92M | 164.87M | 169.60M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 161.92M | | | 164.30M | 161.47M | 178.84M | 184.89M | 180.50M | 200.00M | 203.84M | 202.52M | 207.53M | 221.75M | 226.59M | 220.79M | 224.77M | 226.09M | 242.69M | 246.24M | 201.93M | 199.09M | 221.26M | 237.89M | 241.02M | 285.99M | 362.10M | 411.36M | 444.66M | 454.51M | 445.78M | 416.05M | 468.04M | 493.85M | 493.64M | 564.16M | 573.32M | 524.70M | 526.26M | 521.17M | 513.75M | 484.85M | 469.33M |
|
Prepaid Assets
|
| | 18.66M | | | 18.10M | 22.41M | 18.82M | 28.30M | 32.37M | 35.61M | 23.22M | 29.79M | 26.85M | 33.58M | 28.95M | 47.37M | 43.23M | 34.68M | 32.25M | 54.08M | 47.94M | 46.87M | 40.12M | 44.90M | 67.90M | 34.25M | 45.91M | 64.92M | 65.08M | 80.65M | 63.34M | 95.38M | 130.52M | 96.67M | 105.95M | 133.93M | 139.91M | 158.38M | 173.75M | 192.97M | 174.94M | 162.22M | 174.64M |
|
Current Assets
|
| | 481.49M | | | 557.79M | 582.92M | 447.89M | 487.48M | 519.36M | 505.76M | 470.55M | 554.55M | 604.47M | 647.14M | 625.64M | 639.43M | 690.89M | 699.54M | 730.95M | 743.14M | 755.53M | 828.68M | 892.05M | 1,018.42M | 1,230.92M | 1,421.45M | 1,448.65M | 1,490.04M | 1,433.71M | 1,452.82M | 1,323.80M | 1,399.48M | 1,483.31M | 1,538.49M | 1,498.14M | 1,575.29M | 1,520.25M | 1,524.39M | 1,483.55M | 1,515.69M | 1,573.64M | 1,600.80M | 1,571.87M |
|
Property, Plant & Equipment (Net)
|
| | 224.28M | | | 209.25M | 202.69M | 198.06M | 195.42M | 199.15M | 208.62M | 207.49M | 211.84M | 212.59M | 213.11M | 241.70M | 240.19M | 237.56M | 260.70M | 255.22M | 246.30M | 242.65M | 243.89M | 245.00M | 256.22M | 257.59M | 275.62M | 276.86M | 285.94M | 343.34M | 390.22M | 418.55M | 443.29M | 481.71M | 559.04M | 586.98M | 598.95M | 615.41M | 652.09M | 655.28M | 622.91M | 627.60M | 594.27M | 568.12M |
|
Goodwill
|
114.44M | | 115.83M | | | 115.83M | 115.83M | 115.83M | 115.83M | 118.79M | 147.72M | 148.06M | 2.63M | 170.34M | 170.13M | 178.80M | 179.49M | 189.05M | 186.23M | 188.10M | 186.78M | 186.61M | 188.24M | 189.98M | 199.51M | 201.54M | 199.05M | 211.93M | 212.17M | 281.95M | 289.33M | 323.21M | 310.69M | 312.74M | 311.11M | 312.96M | 312.19M | 312.00M | 314.00M | 310.97M | 311.39M | 314.19M | 294.49M | 294.88M |
|
Intangibles
|
| | 277.18M | | | 260.52M | 254.94M | 249.35M | 243.85M | 249.04M | 344.29M | 337.07M | 310.16M | 300.41M | 291.92M | 295.20M | 287.80M | 291.19M | 285.68M | 279.75M | 269.88M | 261.88M | 255.35M | 248.84M | 258.99M | 251.31M | 241.20M | 251.38M | 242.23M | 351.48M | 382.71M | 426.90M | 424.91M | 410.53M | 394.37M | 381.20M | 366.36M | 352.99M | 340.43M | 326.94M | 217.26M | 208.57M | 160.76M | 154.68M |
|
Goodwill & Intangibles
|
114.44M | | 393.00M | | | 376.35M | 370.77M | 365.18M | 359.68M | 367.83M | 492.00M | 485.13M | 312.79M | 470.75M | 462.05M | 474.00M | 467.29M | 480.24M | 471.92M | 467.85M | 456.66M | 448.49M | 443.59M | 438.82M | 458.50M | 452.86M | 440.25M | 463.30M | 454.40M | 633.43M | 672.04M | 750.11M | 735.60M | 723.27M | 705.48M | 694.16M | 678.55M | 664.98M | 654.43M | 637.91M | 528.66M | 522.76M | 455.24M | 449.56M |
|
Long-Term Deferred Tax
|
| | 1.09M | | | 2.31M | 0.94M | 0.94M | 0.94M | 0.94M | 1.66M | 1.88M | | | 0.16M | 1.25M | 1.08M | 1.07M | 0.58M | 0.73M | 1.02M | 1.11M | 0.69M | 0.95M | 1.00M | 1.29M | 29.69M | 35.05M | 33.97M | 29.43M | 9.41M | 5.68M | 2.02M | 9.86M | 0.55M | 0.57M | 0.55M | 0.55M | 0.55M | 0.50M | 19.67M | 24.93M | 35.86M | 39.04M |
|
Other Non-Current Assets
|
| | 3.31M | | | 8.47M | 6.68M | 3.31M | | | | | | | | | | | 4.26M | | | | 2.99M | | | | 1.97M | | | | 3.48M | 3.48M | 3.34M | 3.34M | 10.71M | 10.70M | 10.65M | 10.65M | 9.28M | 9.24M | 9.20M | 9.23M | 9.07M | 9.07M |
|
Non-Current Assets
|
| | 632.31M | | | 602.42M | 581.65M | 571.34M | 563.12M | 574.92M | 709.33M | 701.50M | 697.49M | 689.78M | 676.92M | 719.14M | 710.48M | 722.13M | 737.46M | 769.19M | 750.43M | 736.24M | 729.85M | 722.52M | 751.63M | 746.44M | 788.65M | 818.64M | 814.08M | 1,050.35M | 1,146.18M | 1,247.56M | 1,280.21M | 1,313.33M | 1,396.52M | 1,437.25M | 1,439.43M | 1,443.79M | 1,497.02M | 1,478.19M | 250.97M | 250.97M | 1,251.12M | 1,216.71M |
|
Assets
|
1,185.42M | | 1,113.80M | | | 1,160.22M | 1,164.57M | 1,019.24M | 1,050.60M | 1,094.28M | 1,215.09M | 1,172.05M | 1,252.04M | 1,294.26M | 1,324.06M | 1,344.78M | 1,349.91M | 1,413.01M | 1,436.99M | 1,500.14M | 1,493.57M | 1,491.78M | 1,558.53M | 1,614.57M | 1,770.05M | 1,977.36M | 2,210.10M | 2,267.29M | 2,304.12M | 2,484.05M | 2,599.00M | 2,571.36M | 2,679.69M | 2,796.64M | 2,935.01M | 2,935.39M | 3,014.73M | 2,964.04M | 3,021.40M | 2,961.74M | 2,859.63M | 2,917.15M | 2,851.92M | 2,788.58M |
|
Accounts Payables
|
| | 109.85M | | | 112.09M | 114.12M | 102.31M | 112.70M | 118.23M | 125.62M | 116.75M | 123.38M | 154.33M | 156.53M | 134.09M | 143.74M | 152.90M | 150.68M | 132.87M | 128.17M | 101.40M | 142.60M | 156.72M | 187.70M | 214.62M | 243.16M | 233.92M | 269.83M | 275.37M | 244.10M | 210.85M | 258.05M | 279.52M | 292.73M | 248.26M | 265.49M | 237.18M | 262.20M | 241.09M | 244.72M | 225.91M | 241.25M | 225.11M |
|
Payables
|
| | 109.85M | | | 112.09M | 114.12M | 102.31M | 112.70M | 118.23M | 125.62M | 116.75M | 123.38M | 154.33M | 156.53M | 134.09M | 143.74M | 152.90M | 150.68M | 132.87M | 128.17M | 101.40M | 142.60M | 156.72M | 187.70M | 214.62M | 243.16M | 233.92M | 269.83M | 275.37M | 244.10M | 210.85M | 258.05M | 279.52M | 292.73M | 248.26M | 265.49M | 237.18M | 262.20M | 241.09M | 244.72M | 225.91M | 241.25M | 225.11M |
|
Accumulated Expenses
|
| | 97.27M | | | 92.32M | 52.78M | 66.17M | 46.05M | 44.63M | 53.04M | 50.55M | 56.95M | 59.11M | 52.39M | 51.64M | 40.66M | 42.96M | 53.94M | 58.65M | 48.91M | 53.25M | 47.78M | 50.83M | 48.33M | 54.68M | 57.44M | 29.80M | 37.06M | 48.93M | 61.27M | 29.90M | 34.04M | 38.56M | 45.58M | 30.52M | 39.14M | 38.41M | 44.72M | 30.54M | 38.53M | 39.46M | 49.19M | 35.25M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 59.27M | 51.57M | 63.18M | 76.91M | 77.78M | 68.33M | 87.40M | 88.40M | 82.17M | 72.95M | 71.99M | 65.33M | 71.12M | 59.85M | 68.16M | 67.42M | 74.10M | 67.78M |
|
Short term Debt
|
| | 2.86M | | | 1.27M | 1.27M | 4.23M | 4.22M | 4.21M | 4.21M | 4.21M | 7.65M | 7.63M | 26.56M | 26.56M | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | 3.73M | 3.73M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 12.61M | 12.05M | 11.56M | 15.79M | 11.75M | 11.65M | 11.34M | 11.79M | 11.65M | 11.33M | 11.34M | 13.79M | 13.85M | 14.57M | 14.59M | 16.23M | 17.88M | 20.78M | 20.70M | 22.04M | 23.34M | 23.40M | 25.49M | 27.00M | 27.08M |
|
Current Taxes
|
| | 0.52M | | | 5.39M | 2.33M | 4.41M | 0.79M | 1.07M | 2.58M | 2.22M | 1.03M | 1.81M | 0.54M | 3.93M | 1.11M | 1.08M | 2.16M | 3.99M | 2.69M | 2.01M | 1.36M | 16.09M | 0.60M | 1.92M | 72.95M | 74.51M | 10.74M | 10.18M | 5.52M | 12.94M | 4.76M | 3.86M | 6.32M | 4.62M | 3.27M | 4.91M | 2.00M | 1.23M | 3.69M | 2.55M | 0.72M | 1.76M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 3.38M | 50.13M | 42.72M | 42.92M | 44.98M | 50.26M | 39.31M | 36.10M | 35.80M | 48.38M | 43.62M | 65.56M | 80.32M | 98.56M | 66.14M | 95.44M | 99.45M | 111.15M | 69.09M | 96.43M | 121.58M | 131.12M | 109.72M | 99.30M | 108.78M | 133.26M | 123.02M | 148.50M | 128.54M | 98.95M |
|
Total Current Liabilities
|
| | 210.50M | | | 211.07M | 204.82M | 177.13M | 185.06M | 190.72M | 211.84M | 192.10M | 217.67M | 252.88M | 272.75M | 287.55M | 252.71M | 269.02M | 287.53M | 280.01M | 255.11M | 229.49M | 276.17M | 309.50M | 325.88M | 397.94M | 524.94M | 500.02M | 458.28M | 518.15M | 501.91M | 447.02M | 467.90M | 521.37M | 564.60M | 505.36M | 510.40M | 465.84M | 510.87M | 489.32M | 501.51M | 509.31M | 524.52M | 459.67M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 1.08M | 0.94M | 0.90M | 0.79M | | | | 1.80M | | | | 1.37M | | | | 1.47M | | | | 7.54M | | | | 7.16M | |
|
Non-Current Debt
|
| | 649.34M | | | 630.20M | 629.05M | 489.52M | 488.47M | 487.92M | 571.86M | 527.80M | 900.56M | 898.51M | 877.69M | 878.09M | 884.10M | 884.50M | 845.32M | 845.24M | 845.69M | 846.14M | 803.74M | 764.38M | 765.05M | 780.49M | 758.39M | 758.92M | 759.46M | 760.00M | 760.54M | 761.07M | 761.61M | 762.15M | 762.69M | 763.23M | 763.76M | 764.30M | 764.84M | 765.38M | 765.91M | 764.39M | 756.80M | 757.32M |
|
Pension
|
| | 28.13M | | | 27.59M | 35.17M | 34.94M | 34.70M | 34.40M | 25.24M | 24.60M | 23.96M | 23.20M | 17.07M | 16.50M | 15.91M | 15.07M | 34.51M | 33.51M | 32.52M | 31.39M | 40.02M | 38.71M | 37.39M | 36.05M | 3.82M | 3.17M | 2.52M | 1.85M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 89.52M | | | 18.75M | 89.67M | 12.47M | 10.84M | 11.54M | 87.48M | 12.19M | 17.38M | 19.10M | 69.21M | 23.72M | 23.75M | 26.75M | 77.65M | 23.40M | 21.34M | 18.70M | 81.19M | 24.52M | 33.32M | 48.49M | 83.89M | 18.14M | 18.57M | 16.88M | 106.61M | 16.15M | 16.28M | 16.34M | 121.86M | 21.28M | 20.07M | 21.55M | 135.19M | 25.60M | 14.24M | 14.88M | 13.45M | 13.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 45.66M | 42.46M | 39.48M | 39.93M | 26.19M | 24.28M | 23.00M | 42.02M | 30.08M | 27.39M | 31.71M | 71.76M | 56.84M | 81.77M | 81.03M | 121.75M | 129.05M | 133.89M | 136.03M | 186.37M | 158.47M | 151.57M | 146.22M | 144.29M | 137.88M |
|
Other Non-Current Liabilities
|
| | 41.68M | | | 59.49M | 18.61M | 17.89M | 18.01M | 19.50M | 21.05M | 19.92M | 23.86M | 20.26M | 16.54M | 13.86M | 14.03M | 14.26M | 13.04M | 11.94M | 12.32M | 13.21M | 11.90M | 12.39M | 12.34M | 12.86M | 15.06M | 14.34M | 14.64M | 15.44M | 13.15M | 15.24M | 13.33M | 13.65M | 11.74M | 14.13M | 14.70M | 14.79M | 14.90M | 15.63M | 15.98M | 16.63M | 14.52M | 14.94M |
|
Total Non-Current Liabilities
|
| | 915.84M | | | 900.85M | 888.71M | 720.89M | 725.90M | 731.42M | 833.17M | 763.46M | 1,166.11M | 1,200.23M | 1,185.46M | 1,206.77M | 1,177.38M | 1,196.23M | 1,191.02M | 1,216.07M | 1,185.81M | 1,154.38M | 1,168.22M | 1,164.84M | 1,187.54M | 1,287.46M | 1,330.30M | 1,310.33M | 1,266.21M | 1,328.60M | 1,336.06M | 1,281.09M | 1,327.57M | 1,380.88M | 1,455.15M | 1,418.92M | 1,428.13M | 1,387.72M | 1,466.61M | 1,438.77M | 1,433.23M | 1,434.80M | 1,439.07M | 1,368.37M |
|
Total Liabilities
|
1,008.95M | | 957.52M | | | 960.34M | 907.32M | 738.78M | 743.91M | 750.91M | 854.22M | 783.38M | 1,189.97M | 1,220.49M | 1,202.00M | 1,220.63M | 1,191.41M | 1,210.50M | 1,204.06M | 1,228.01M | 1,198.13M | 1,167.58M | 1,180.12M | 1,177.23M | 1,199.89M | 1,300.32M | 1,345.36M | 1,324.67M | 1,280.85M | 1,344.04M | 1,349.21M | 1,296.32M | 1,340.89M | 1,394.54M | 1,466.89M | 1,433.05M | 1,442.83M | 1,402.52M | 1,481.50M | 1,454.40M | 1,449.21M | 1,451.43M | 1,453.58M | 1,383.31M |
|
Total Debt
|
| | 652.21M | | | 631.47M | 630.31M | 493.75M | 492.69M | 492.14M | 576.08M | 532.02M | 908.21M | 906.14M | 904.25M | 904.65M | 884.10M | 884.50M | 845.32M | 845.24M | 845.69M | 846.14M | 803.74M | 764.38M | 765.05M | 784.49M | 758.39M | 758.92M | 759.46M | 760.00M | 760.54M | 761.07M | 761.61M | 762.15M | 762.69M | 763.23M | 763.76M | 764.30M | 764.84M | 765.38M | 765.91M | 764.39M | 760.53M | 761.05M |
|
Common Equity
|
176.47M | | 156.28M | | | 199.88M | 257.25M | 280.45M | 306.69M | 343.37M | 360.87M | 388.67M | 62.08M | 73.76M | 122.06M | 124.16M | 158.50M | 202.52M | 232.94M | 272.13M | 295.43M | 324.19M | 378.41M | 437.35M | 570.16M | 677.04M | 864.74M | 942.62M | 1,023.27M | 1,140.01M | 1,249.79M | 1,275.04M | 1,338.80M | 1,402.11M | 1,468.12M | 1,502.35M | 1,571.90M | 1,561.53M | 1,539.90M | 1,507.35M | 1,410.42M | 1,465.72M | 1,398.34M | 1,405.27M |
|
Shareholder's Equity
|
176.47M | | 156.28M | | | 199.88M | 257.25M | 280.45M | 306.69M | 343.37M | 360.87M | 388.67M | 62.08M | 73.76M | 122.06M | 124.16M | 158.50M | 202.52M | 232.94M | 272.13M | 295.43M | 324.19M | 378.41M | 437.35M | 570.16M | 677.04M | 864.74M | 942.62M | 1,023.27M | 1,140.01M | 1,249.79M | 1,275.04M | 1,338.80M | 1,402.11M | 1,468.12M | 1,502.35M | 1,571.90M | 1,561.53M | 1,539.90M | 1,507.35M | 1,410.42M | 1,465.72M | 1,398.34M | 1,405.27M |
|
Liabilities and Shareholders Equity
|
1,185.42M | | 1,113.80M | | | 1,160.22M | 1,164.57M | 1,019.24M | 1,050.60M | 1,094.28M | 1,215.09M | 1,172.05M | 1,252.04M | 1,294.26M | 1,324.06M | 1,344.78M | 1,349.91M | 1,413.01M | 1,436.99M | 1,500.14M | 1,493.57M | 1,491.78M | 1,558.53M | 1,614.57M | 1,770.05M | 1,977.36M | 2,210.10M | 2,267.29M | 2,304.12M | 2,484.05M | 2,599.00M | 2,571.36M | 2,679.69M | 2,796.64M | 2,935.01M | 2,935.39M | 3,014.73M | 2,964.04M | 3,021.40M | 2,961.74M | 2,859.63M | 2,917.15M | 2,851.92M | 2,788.58M |
|
Treasury Shares
|
40.32M | | 0.10M | | | 0.26M | | 0.26M | 0.26M | 0.26M | 0.43M | 0.26M | 0.26M | 0.26M | 0.65M | 1.23M | 0.26M | 0.26M | 0.67M | 0.26M | 0.26M | 0.26M | 0.42M | 0.26M | 0.26M | 0.92M | 0.45M | 0.96M | 0.29M | 0.29M | 0.31M | 1.68M | 0.97M | 0.26M | 4.32M | 0.72M | 0.39M | 0.79M | 2.94M | 0.56M | 0.76M | | 1.32M | |
|
Retained Earnings
|
| | -173.24M | | | -130.02M | -113.14M | -95.76M | -76.83M | -49.36M | -42.43M | -21.92M | -354.31M | -348.45M | -317.37M | -314.83M | -282.94M | -246.39M | -200.40M | -166.66M | -142.47M | -118.39M | -64.15M | -35.24M | 110.82M | 211.10M | 388.66M | 488.97M | 565.83M | 684.40M | 801.98M | 825.43M | 879.33M | 932.31M | 994.90M | 1,035.90M | 1,102.91M | 1,088.54M | 1,049.39M | 1,034.10M | 922.73M | 954.59M | 889.39M | 892.98M |