|
Cash & Equivalents
|
9.20M | 2.90M | 3.40M | 5.50M | 29.90M | 76.70M | 22.50M | 48.70M | 50.80M | 33.20M | 89.40M | 152.60M | 30.40M | 69.50M | 34.70M | 35.80M | 43.90M | 25.50M | 26.10M | 48.40M | 85.00M | 79.30M | 72.60M | 70.80M | 49.60M | 28.10M | 43.70M | 71.80M | 64.10M |
|
Cash & Current Investments
|
9.20M | 2.90M | 3.40M | 5.50M | 29.90M | 76.70M | 22.50M | 48.70M | 50.80M | 33.20M | 89.40M | 152.60M | 30.40M | 69.50M | 34.70M | 35.80M | 43.90M | 25.50M | 26.10M | 48.40M | 85.00M | 79.30M | 72.60M | 70.80M | 49.60M | 28.10M | 43.70M | 71.80M | 64.10M |
|
Receivables - Net
|
| | | 68.40M | 94.00M | 111.20M | 74.90M | 83.10M | 123.30M | 117.40M | 131.20M | 103.90M | 118.20M | 132.50M | 148.80M | 173.30M | 182.00M | 193.80M | 173.80M | 168.20M | 178.60M | 229.40M | 230.70M | 220.40M | 220.40M | 266.00M | 243.90M | 223.40M | 246.00M |
|
Receivables - Other
|
| | | 5.60M | 0.10M | 5.30M | | 6.30M | | | | 7.10M | | | | 21.80M | | | | 21.20M | | | | 15.10M | | | | 18.20M | |
|
Receivables
|
| | | 74.00M | 94.10M | 116.50M | 74.90M | 89.40M | 123.30M | 117.40M | 131.20M | 111.00M | 118.20M | 132.50M | 148.80M | 195.10M | 182.00M | 193.80M | 173.80M | 189.40M | 178.60M | 229.40M | 230.70M | 235.50M | 220.40M | 266.00M | 243.90M | 241.60M | 246.00M |
|
Raw Materials
|
| | | 26.40M | | | | 33.70M | | | | 34.00M | | | | 58.30M | | | | 60.40M | | | | 57.30M | | | | 88.30M | |
|
Work In Process
|
| | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | | | | | 0.10M | |
|
Finished Goods
|
| | | 111.70M | | | | 116.70M | | | | 83.80M | | | | 141.40M | | | | 133.80M | | | | 228.80M | | | | 242.00M | |
|
Inventory
|
| | | 138.20M | 150.20M | 151.20M | 184.60M | 150.50M | 136.40M | 148.20M | 141.70M | 117.90M | 130.20M | 144.70M | 227.90M | 199.80M | 212.70M | 265.50M | 236.20M | 194.30M | 187.60M | 194.10M | 237.80M | 286.10M | 348.90M | 385.30M | 415.60M | 330.40M | 435.20M |
|
Prepaid Assets
|
| | | 7.40M | 14.00M | 10.40M | 8.60M | 7.90M | 14.10M | 9.10M | 9.60M | 13.70M | 18.80M | 12.80M | 11.70M | 12.40M | 15.40M | 12.20M | 14.10M | 13.30M | 13.60M | 10.40M | 13.10M | 15.10M | 30.60M | 15.10M | 25.00M | 22.60M | 28.10M |
|
Current Assets
|
| | | 219.50M | 288.10M | 349.50M | 290.60M | 290.20M | 324.60M | 307.90M | 371.90M | 388.10M | 297.60M | 359.50M | 423.10M | 421.30M | 454.00M | 497.00M | 450.20M | 424.20M | 464.80M | 513.20M | 554.20M | 592.70M | 649.50M | 710.60M | 739.40M | 665.50M | 786.30M |
|
Property, Plant & Equipment (Net)
|
| | | 11.70M | 10.60M | 10.30M | 9.90M | 10.20M | 9.70M | 8.90M | 8.70M | 8.90M | 9.10M | 8.90M | 8.30M | 8.00M | 8.50M | 8.30M | 8.30M | 8.50M | 8.60M | 8.50M | 8.20M | 9.20M | 9.60M | 10.20M | 12.50M | 19.00M | 26.50M |
|
Goodwill
|
| | | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M |
|
Intangibles
|
| | | 296.50M | 291.00M | 285.40M | 279.90M | 274.30M | 268.40M | 245.20M | 228.00M | 223.10M | 218.20M | 213.30M | 208.30M | 203.30M | 198.50M | 193.70M | 188.80M | 176.80M | 154.60M | 150.40M | 146.10M | 141.80M | 137.60M | 133.40M | 129.20M | 125.00M | 120.70M |
|
Goodwill & Intangibles
|
| | | 362.40M | 356.90M | 351.30M | 345.80M | 340.20M | 334.30M | 311.10M | 293.90M | 289.00M | 284.10M | 279.20M | 274.20M | 269.20M | 264.40M | 259.60M | 254.70M | 242.70M | 220.50M | 216.30M | 212.00M | 207.70M | 203.50M | 199.30M | 195.10M | 190.90M | 186.60M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 4.20M | 7.50M | 12.20M | 14.40M | 12.90M | 9.20M | 14.40M | 33.00M | 32.40M | 27.60M |
|
Other Non-Current Assets
|
| | | 0.90M | 15.30M | 14.50M | 13.60M | 12.90M | 12.20M | 11.40M | 10.90M | 10.50M | 9.80M | 10.10M | 9.50M | 8.70M | 8.10M | 7.60M | 9.20M | 12.00M | 14.10M | 14.80M | 15.30M | 14.50M | 13.40M | 13.00M | 13.70M | 33.20M | 33.30M |
|
Non-Current Assets
|
| | | 375.00M | 382.80M | 376.10M | 369.30M | 363.30M | 356.20M | 331.40M | 313.50M | 308.40M | 303.00M | 298.20M | 292.00M | 285.90M | 281.00M | 275.50M | 272.20M | 267.40M | 250.70M | 251.80M | 249.90M | 244.30M | 235.70M | 236.90M | 254.30M | 275.50M | 274.00M |
|
Assets
|
| | | 594.50M | 670.90M | 725.60M | 659.90M | 653.50M | 680.80M | 639.30M | 685.40M | 696.50M | 600.60M | 657.70M | 715.10M | 707.20M | 735.00M | 772.50M | 722.40M | 691.60M | 715.50M | 765.00M | 804.10M | 837.00M | 885.20M | 947.50M | 993.70M | 941.00M | 1,060.30M |
|
Accounts Payables
|
| | | 61.70M | 46.50M | 56.50M | 63.70M | 56.70M | 68.60M | 91.00M | 109.00M | 91.90M | 72.50M | 85.50M | 117.40M | 93.80M | 94.40M | 105.00M | 96.30M | 89.00M | 91.30M | 101.90M | 113.90M | 121.00M | 110.90M | 160.60M | 126.00M | 119.50M | 178.60M |
|
Payables
|
| | | 61.70M | 46.50M | 56.50M | 63.70M | 56.70M | 68.60M | 91.00M | 109.00M | 91.90M | 72.50M | 85.50M | 117.40M | 93.80M | 94.40M | 105.00M | 96.30M | 89.00M | 91.30M | 101.90M | 113.90M | 121.00M | 110.90M | 160.60M | 126.00M | 119.50M | 178.60M |
|
Other Accumulated Expenses
|
| | | 31.00M | 25.90M | 36.50M | 28.40M | 32.60M | 34.70M | 35.00M | 40.90M | 43.10M | 38.20M | 45.10M | 59.60M | 49.70M | 54.70M | 52.00M | 71.50M | 61.20M | 71.20M | 71.10M | 94.00M | 82.70M | 83.00M | 82.80M | 164.40M | 163.30M | 173.40M |
|
Short term Debt
|
| | | | 35.00M | 35.00M | 35.00M | 63.80M | 35.00M | 73.20M | 114.50M | 116.30M | 35.00M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 92.70M | 107.40M | 128.00M | 127.10M | 153.10M | 138.30M | 199.20M | 264.40M | 251.30M | 145.70M | 130.60M | 177.00M | 143.50M | 149.10M | 157.00M | 167.80M | 150.20M | 162.50M | 173.00M | 207.90M | 203.70M | 193.90M | 243.40M | 290.40M | 282.80M | 352.00M |
|
Non-Current Debt
|
| | | | 723.80M | 756.40M | 683.90M | 622.60M | 635.10M | 539.60M | 490.70M | 481.20M | 473.40M | 938.80M | 914.20M | 929.50M | 944.80M | 970.10M | 910.50M | 856.80M | 832.10M | 832.40M | 832.70M | 833.10M | 833.40M | 953.70M | 1,009.00M | 1,084.30M | 1,184.60M |
|
Minority Interest
|
| | | | 2,075.20M | 1,661.90M | 1,943.60M | 2,021.60M | 2,369.60M | 2,301.40M | 3,054.90M | 2,997.30M | 2,780.90M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 14.10M | 17.20M | 12.80M | 12.70M | 9.00M | 9.60M | 8.30M | 6.70M | 7.60M | 8.50M | 7.90M | 5.00M | 2.20M | 3.60M | 1.30M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Other Non-Current Liabilities
|
| | | 1.30M | 25.50M | 29.70M | 29.30M | 29.80M | 27.90M | 26.00M | 23.70M | 21.90M | 19.90M | 9.20M | 8.50M | 8.20M | 7.80M | 7.20M | 8.30M | 7.70M | 7.40M | 6.90M | 6.30M | 5.70M | 4.10M | 4.10M | 3.80M | 27.40M | 34.00M |
|
Total Non-Current Liabilities
|
| | | 106.80M | 848.40M | 897.20M | 823.70M | 784.70M | 783.00M | 747.10M | 761.80M | 740.10M | 627.60M | 1,077.30M | 1,096.20M | 1,075.20M | 1,097.50M | 1,128.40M | 1,078.80M | 1,007.40M | 995.00M | 1,005.80M | 1,041.00M | 1,037.20M | 1,027.70M | 1,197.50M | 1,299.80M | 1,367.50M | 1,537.00M |
|
Total Liabilities
|
-472.50M | -504.60M | -491.00M | 108.10M | 873.90M | 926.90M | 853.00M | 814.50M | 810.90M | 773.10M | 785.50M | 762.00M | 647.50M | 1,086.50M | 1,104.70M | 1,083.40M | 1,105.30M | 1,135.60M | 1,087.10M | 1,015.10M | 1,002.40M | 1,012.70M | 1,047.30M | 1,042.90M | 1,031.80M | 1,201.60M | 1,303.60M | 1,394.90M | 1,571.00M |
|
Total Debt
|
| | | | 758.80M | 791.40M | 718.90M | 686.40M | 670.10M | 612.80M | 605.20M | 597.50M | 508.40M | 938.80M | 914.20M | 929.50M | 944.80M | 970.10M | 910.50M | 856.80M | 832.10M | 832.40M | 832.70M | 833.10M | 833.40M | 953.70M | 1,009.00M | 1,084.30M | 1,184.60M |
|
Common Equity
|
472.50M | 504.60M | 491.00M | 486.40M | -2278.20M | -1863.20M | -2136.70M | -2179.00M | -2499.70M | -2435.20M | -3155.00M | -3062.80M | -2827.80M | -428.80M | -389.60M | -376.20M | -370.30M | -363.10M | -364.70M | -323.50M | -286.90M | -247.70M | -243.20M | -205.90M | -146.60M | -254.10M | -309.90M | -453.90M | -510.70M |
|
Shareholder's Equity
|
472.50M | 504.60M | 491.00M | 486.40M | -2278.20M | -1863.20M | -2136.70M | -2179.00M | -2499.70M | -2435.20M | -3155.00M | -3062.80M | -2827.80M | -428.80M | -389.60M | -376.20M | -370.30M | -363.10M | -364.70M | -323.50M | -286.90M | -247.70M | -243.20M | -205.90M | -146.60M | -254.10M | -309.90M | -453.90M | -510.70M |
|
Liabilities and Shareholders Equity
|
| | | 594.50M | 670.90M | 725.60M | 659.90M | 653.50M | 680.80M | 639.30M | 685.40M | 696.50M | 600.60M | 657.70M | 715.10M | 707.20M | 735.00M | 772.50M | 722.40M | 691.60M | 715.50M | 765.00M | 804.10M | 837.00M | 885.20M | 947.50M | 993.70M | 941.00M | 1,060.30M |
|
Treasury Shares
|
| | | 0.10M | | | | | | | | | 0.80M | 0.80M | 0.80M | -1.90M | 1.80M | 2.70M | 4.00M | -4.20M | 0.20M | 0.60M | 1.90M | -2.60M | 0.10M | 2.50M | 3.80M | 16.90M | 3.00M |
|
Retained Earnings
|
| | | -2.60M | -2276.90M | -1859.10M | -2132.80M | -2179.00M | -2496.50M | -2431.90M | -3151.90M | -3059.70M | -2806.60M | -428.40M | -389.30M | -355.60M | -311.40M | -280.50M | -236.20M | -190.10M | -146.20M | -89.00M | -15.30M | 56.40M | 133.30M | 192.00M | 213.00M | 272.60M | 316.30M |