|
Assets
|
| 1476.42M | 1642.25M | 1690.12M | 1749.55M | 2454.53M | 2603.96M | 2815.28M | 4258.53M | 4606.83M | 5162.85M | 4735.43M |
|
Cash & Equivalents
|
3.02M | 2.96M | 112.85M | 134.38M | 56.52M | 100.93M | 184.81M | 330.01M | 139.78M | 240.07M | 848.57M | 400.32M |
|
Cash & Current Investments
|
3.02M | 2.96M | 112.85M | 134.38M | 56.52M | 100.93M | 184.81M | 330.01M | 139.78M | 240.07M | 848.57M | 400.32M |
|
Receivables - Net
|
| 220.18M | 235.55M | 252.62M | 308.51M | 407.11M | 428.84M | 427.34M | 668.42M | 836.07M | 799.01M | 751.61M |
|
Receivables - Other
|
| | | | 37.14M | 61.34M | 57.15M | 48.84M | 13.20M | 16.50M | 64.88M | 61.37M |
|
Receivables
|
| 220.18M | 235.55M | 252.62M | 345.65M | 468.44M | 486.00M | 476.18M | 681.62M | 852.57M | 863.89M | 812.98M |
|
Inventory
|
| 106.97M | 118.70M | 116.19M | 131.34M | 168.98M | 149.08M | 161.37M | 352.80M | 438.64M | 364.73M | 406.66M |
|
Current Deferred Tax Assets
|
| 0.90M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.12M | 13.26M | 23.36M | 15.22M | 27.68M | 17.10M | 17.69M | 26.69M | 34.26M | 36.94M | 40.38M |
|
Current Assets
|
| 335.23M | 480.36M | 526.55M | 511.59M | 704.70M | 779.83M | 936.40M | 1187.69M | 1549.04M | 2049.24M | 1598.97M |
|
Property, Plant & Equipment (Net)
|
| 93.16M | 93.07M | 92.76M | 107.12M | 167.96M | 178.08M | 180.05M | 244.57M | 253.48M | 264.49M | 266.99M |
|
Goodwill
|
1806.06M | 1806.06M | 1806.06M | 1807.08M | 1839.21M | 2126.04M | 2129.94M | 2172.71M | 2711.78M | 2729.01M | 2804.59M | 2874.28M |
|
Intangibles
|
| 2.96M | 1.99M | 20.93M | 54.87M | 218.88M | 221.38M | 252.75M | 783.84M | 782.32M | 827.79M | 864.69M |
|
Goodwill & Intangibles
|
1806.06M | 1809.02M | 1808.05M | 1828.01M | 1894.08M | 2344.92M | 2351.32M | 2425.46M | 3495.63M | 3511.33M | 3632.38M | 3738.97M |
|
Long-Term Deferred Tax
|
| | 20.55M | 19.47M | 18.13M | 13.20M | 4.30M | 2.73M | 1.91M | 100.74M | 103.66M | |
|
Other Non-Current Assets
|
| 1.03M | 2.25M | 3.62M | 2.28M | 5.29M | 5.62M | 11.32M | 15.12M | 16.45M | 10.87M | 10.37M |
|
Non-Current Assets
|
| 1141.19M | 1161.89M | 1163.57M | 1237.96M | 1749.83M | 1824.14M | 1878.88M | 3070.84M | 3057.79M | 3113.61M | 3136.45M |
|
Accounts Payables
|
| 228.72M | 253.31M | 241.53M | 263.81M | 313.17M | 307.97M | 331.71M | 461.92M | 487.11M | 469.58M | 456.45M |
|
Payables
|
| 228.72M | 253.31M | 241.53M | 263.81M | 313.17M | 307.97M | 331.71M | 461.92M | 487.11M | 469.58M | 456.45M |
|
Accumulated Expenses
|
| 72.75M | 58.37M | 64.40M | 75.09M | 104.24M | 98.42M | 107.95M | 175.89M | 199.37M | 187.22M | 191.79M |
|
Other Accumulated Expenses
|
| 24.89M | 22.06M | 23.30M | 20.57M | 25.21M | 22.51M | 22.01M | 24.43M | 28.87M | 29.92M | 31.01M |
|
Short term Debt
|
| | 15.00M | 20.00M | 12.50M | 26.85M | 34.27M | 23.33M | 38.64M | 40.07M | 47.04M | 48.75M |
|
Current Leases
|
| | | | | | 36.09M | 33.49M | 54.59M | 60.88M | 65.78M | 68.71M |
|
Current Taxes
|
| | | | | | 0.05M | 0.13M | 2.16M | 2.13M | 0.39M | 3.24M |
|
Current Deferred Revenue
|
| | | | 9.28M | 19.96M | 16.14M | 6.54M | 14.31M | 21.94M | 18.36M | 18.65M |
|
Total Current Liabilities
|
| 301.47M | 326.68M | 325.93M | 351.40M | 444.26M | 476.75M | 496.48M | 733.43M | 789.64M | 771.54M | 767.18M |
|
Capital Leases
|
| | | | | | | | 7.77M | 6.67M | 4.15M | 2.62M |
|
Non-Current Debt
|
| | 178.46M | 158.80M | 229.39M | 716.62M | 697.96M | 683.40M | 1454.48M | 1417.26M | 1373.03M | 1327.16M |
|
Non-Current Deferred Tax Liability
|
| 182.28M | 181.25M | 193.72M | 132.84M | 176.21M | 175.30M | 168.60M | 248.24M | 352.23M | 243.93M | 240.34M |
|
Operating Leases
|
| | | | | | 54.01M | 53.75M | 125.34M | 149.94M | 146.21M | 129.36M |
|
Other Non-Current Liabilities
|
| 0.41M | 0.47M | 0.43M | 3.24M | 1.91M | 1.49M | 13.64M | 0.96M | 2.35M | 1.55M | 1.45M |
|
Total Non-Current Liabilities
|
| 523.72M | 726.05M | 717.14M | 749.79M | 1380.53M | 1449.59M | 1452.85M | 2621.14M | 2674.78M | 2597.64M | 2524.36M |
|
Total Liabilities
|
-1002.68M | 524.13M | 726.52M | 717.57M | 753.03M | 1382.43M | 1451.07M | 1466.49M | 2622.10M | 2677.12M | 2599.20M | 2525.81M |
|
Total Debt
|
| | 193.46M | 178.80M | 241.89M | 743.47M | 732.23M | 706.72M | 1493.12M | 1457.33M | 1420.07M | 1375.91M |
|
Common Equity
|
1002.68M | 952.29M | 915.73M | 972.55M | 996.52M | 1072.10M | 1152.89M | 1348.79M | 1636.43M | 1929.71M | 2563.66M | 2209.62M |
|
Shareholder's Equity
|
1002.68M | 952.29M | 915.73M | 972.55M | 996.52M | 1072.10M | 1152.89M | 1348.79M | 1636.43M | 1929.71M | 2563.66M | 2209.62M |
|
Liabilities and Shareholders Equity
|
| 1476.42M | 1642.25M | 1690.12M | 1749.55M | 2454.53M | 2603.96M | 2815.28M | 4258.53M | 4606.83M | 5162.85M | 4735.43M |
|
Treasury Shares
|
| | 0.59M | 0.67M | 3.04M | 4.10M | 5.39M | 6.01M | 6.24M | 1.39M | 7.72M | 10.19M |
|
Retained Earnings
|
| | 76.38M | 148.98M | 307.12M | 441.87M | -3.20M | 876.66M | 1200.68M | 1756.66M | 2370.92M | 2993.52M |