|
Cash & Equivalents
|
| 247.38M | 233.49M | 382.24M | 286.55M | 340.64M | 381.21M | 299.36M | 178.49M | 170.08M | 214.31M | 1,102.32M | 984.29M | 211.75M | 351.21M | 412.93M |
|
Cash & Current Investments
|
| 247.38M | 233.49M | 382.24M | 286.55M | 340.64M | 381.21M | 299.36M | 178.49M | 170.08M | 214.31M | 1,102.32M | 984.29M | 211.75M | 351.21M | 412.93M |
|
Receivables - Net
|
| 121.45M | 162.77M | 175.63M | 203.32M | 196.77M | 216.51M | 211.22M | 254.30M | 270.12M | 262.29M | 198.88M | 250.05M | 215.03M | 196.89M | 204.89M |
|
Receivables
|
| 121.45M | 162.77M | 175.63M | 203.32M | 196.77M | 216.51M | 211.22M | 254.30M | 270.12M | 262.29M | 198.88M | 250.05M | 215.03M | 196.89M | 204.89M |
|
Finished Goods
|
| 298.51M | 347.21M | 349.53M | 417.75M | 444.84M | 469.93M | 487.59M | 548.72M | | | | | | | |
|
Inventory
|
| | | | | | | | 548.72M | 574.23M | 593.99M | 599.26M | 647.74M | 744.57M | 537.12M | 502.33M |
|
Current Deferred Tax Assets
|
| 31.55M | 25.16M | 35.67M | 37.31M | 36.62M | 34.08M | 35.49M | | | | | | | | |
|
Prepaid Assets
|
| 17.37M | 18.52M | 22.22M | 35.16M | 34.79M | 37.81M | 32.18M | 52.94M | 40.40M | 48.45M | 57.93M | 36.33M | 33.81M | 29.13M | 32.58M |
|
Current Assets
|
| 716.26M | 782.15M | 957.70M | 970.38M | 1,041.46M | 1,130.61M | 1,057.09M | 1,020.71M | 1,042.96M | 1,107.76M | 1,946.02M | 1,899.72M | 1,188.72M | 1,101.24M | 1,142.67M |
|
Property, Plant & Equipment (Net)
|
| 94.97M | 122.35M | 170.11M | 307.88M | 333.10M | 371.70M | 385.87M | 377.92M | 350.44M | 320.17M | 262.35M | 216.00M | 189.82M | 183.11M | 180.96M |
|
Goodwill
|
| 279.46M | 188.68M | 189.75M | 186.08M | 181.97M | 174.87M | 176.01M | 46.00M | 227.10M | 229.03M | 211.78M | 212.02M | 209.33M | 210.54M | 206.88M |
|
Intangibles
|
| 305.73M | 306.18M | 306.07M | 330.26M | 317.30M | 310.85M | 308.93M | 365.55M | 365.69M | 334.64M | 307.89M | 307.64M | 298.39M | 298.19M | 268.01M |
|
Goodwill & Intangibles
|
| 585.19M | 52.11M | 495.82M | 516.34M | 499.27M | 485.72M | 484.94M | 411.55M | 592.79M | 563.67M | 519.67M | 519.67M | 507.73M | 508.72M | 474.88M |
|
Long-Term Deferred Tax
|
| -82.27M | -89.26M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 3.33M | 2.62M | 3.60M | 9.79M | 12.59M | 15.62M | 18.70M | 28.43M | 28.16M | 33.37M | 34.02M | 30.89M | 30.55M | 1,841.49M | 33.98M |
|
Non-Current Assets
|
| 94.97M | 122.35M | 672.41M | 842.10M | 851.64M | 873.05M | 889.51M | 1,050.33M | 1,015.90M | 1,645.36M | 1,446.56M | 1,288.28M | 1,250.99M | 1,277.37M | 1,290.49M |
|
Assets
|
1,208.60M | 1,257.18M | 1,402.71M | 1,630.11M | 1,812.48M | 1,893.10M | 2,003.65M | 1,946.60M | 2,071.04M | 2,058.86M | 2,753.12M | 3,392.58M | 3,188.00M | 2,439.72M | 2,378.61M | 2,433.17M |
|
Accounts Payables
|
| 116.48M | 102.80M | 149.62M | 164.01M | 150.24M | 157.65M | 158.43M | 182.11M | 199.08M | 183.64M | 472.14M | 407.04M | 264.08M | 242.15M | 248.20M |
|
Payables
|
| 116.48M | 102.80M | 149.62M | 164.01M | 150.24M | 157.65M | 158.43M | 182.11M | 199.08M | 183.64M | 472.14M | 407.04M | 264.08M | 242.15M | 248.20M |
|
Accumulated Expenses
|
| 20.68M | 9.42M | 30.54M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 66.89M | 49.95M | 94.61M | 105.13M | 97.73M | 105.07M | 119.18M | 149.13M | 128.34M | 131.63M | 135.24M | 176.45M | 122.44M | 134.34M | 130.05M |
|
Current Leases
|
| | | | | | | | | | 160.23M | 185.15M | 133.74M | 142.43M | 135.37M | 130.56M |
|
Current Taxes
|
| 3.90M | 5.23M | 5.40M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 3.23M | 4.99M | 6.01M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 183.37M | 152.75M | 244.24M | 269.14M | 247.97M | 262.72M | 277.61M | 331.25M | 327.42M | 475.50M | 792.53M | 717.23M | 528.95M | 511.86M | 508.82M |
|
Non-Current Debt
|
| 236.00M | 236.00M | 186.00M | 586.00M | 586.00M | 578.97M | 580.38M | 617.31M | 593.26M | 594.67M | 989.53M | 991.37M | 616.62M | 497.35M | 498.13M |
|
Non-Current Deffered Revenue
|
| | | 20.48M | | | | | | | | | | | | |
|
Pension
|
| | | 13.56M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 113.82M | 140.56M | 146.33M | 167.13M | 177.28M | 191.02M | 130.66M | 84.94M | 87.35M | 74.37M | 52.77M | 40.91M | 165.87M | 187.47M | 38.21M |
|
Operating Leases
|
| | | | | | | | | | 664.37M | 554.50M | 441.86M | 421.74M | 448.81M | 501.50M |
|
Other Non-Current Liabilities
|
| 44.06M | 93.83M | 100.05M | 135.18M | 150.91M | 158.07M | 169.83M | 180.13M | 181.39M | 64.07M | 65.22M | 46.44M | 34.76M | 33.87M | 31.95M |
|
Total Non-Current Liabilities
|
| 533.19M | 503.17M | 544.58M | 976.57M | 955.51M | 970.53M | 988.64M | 1,033.50M | 1,008.03M | 1,808.91M | 2,389.33M | 2,191.37M | 1,608.55M | 1,499.50M | 1,546.66M |
|
Total Liabilities
|
| 577.25M | 597.00M | 644.63M | 1,111.75M | 1,106.41M | 1,128.60M | 1,158.47M | 1,213.63M | 1,189.42M | 1,872.99M | 2,454.55M | 2,237.81M | 1,643.31M | 1,533.36M | 1,578.61M |
|
Total Debt
|
| 236.00M | 236.00M | 186.00M | 586.00M | 586.00M | 578.97M | 580.38M | 617.31M | 593.26M | 594.67M | 989.53M | 991.37M | 616.62M | 497.35M | 498.13M |
|
Common Equity
|
| 679.94M | 805.71M | 985.48M | 700.73M | 786.68M | 875.69M | 788.36M | 857.42M | 869.43M | 880.13M | 938.03M | 950.19M | 796.41M | 845.25M | 854.56M |
|
Shareholder's Equity
|
556.02M | 679.94M | 805.71M | 985.48M | 700.73M | 786.68M | 875.69M | 788.36M | 857.42M | 869.43M | 880.13M | 938.03M | 950.19M | 796.41M | 845.25M | 854.56M |
|
Liabilities and Shareholders Equity
|
1,208.60M | 1,257.18M | 1,402.71M | 1,630.11M | 1,812.48M | 1,893.10M | 2,003.65M | 1,946.60M | 2,071.04M | 2,058.86M | 2,753.12M | 3,392.58M | 3,188.00M | 2,439.72M | 2,378.61M | 2,433.17M |
|
Retained Earnings
|
| -1.89M | -11.28M | -11.21M | -10.08M | -23.04M | -36.37M | -34.74M | -29.09M | -40.84M | -35.63M | -32.76M | -28.90M | -34.34M | 868.80M | 894.02M |
|
Treasury Shares
|
| 2.06M | 0.62M | 0.77M | 0.82M | 1.11M | 1.15M | 3.05M | 2.10M | 1.88M | 2.11M | 0.47M | 2.97M | 3.75M | 1.45M | 0.74M |
|
Tangible Book Value
|
505.05M | | | | | | | | | | | | | | | |