|
Cash & Equivalents
|
65.01M | 68.12M | 194.39M | 112.02M | 175.29M | 450.12M | 288.70M | 553.85M | 475.12M | 276.07M | 391.03M | 198.25M | 171.00M | 256.97M | 406.87M | 385.04M |
|
Cash & Current Investments
|
65.01M | 68.12M | 194.39M | 112.02M | 175.29M | 450.12M | 288.70M | 553.85M | 475.12M | 276.07M | 391.03M | 198.25M | 171.00M | 256.97M | 406.87M | 385.04M |
|
Receivables - Net
|
404.54M | 461.63M | 543.01M | 578.31M | 603.59M | 495.48M | 566.29M | 463.06M | 494.92M | 593.75M | 632.19M | 588.72M | 647.15M | 723.30M | 732.68M | 835.04M |
|
Receivables - Other
|
| 210.77M | 214.94M | 207.68M | 184.12M | 150.53M | 153.04M | 149.85M | 160.73M | 225.81M | 231.07M | 238.31M | 291.76M | 315.38M | 308.87M | 359.40M |
|
Receivables
|
404.54M | 672.40M | 757.95M | 785.99M | 787.71M | 646.01M | 719.33M | 612.91M | 655.65M | 819.57M | 863.26M | 827.03M | 938.91M | 1,038.69M | 1,041.55M | 1,194.44M |
|
Inventory
|
285.61M | 331.70M | 313.05M | 397.47M | 452.09M | 388.67M | 379.59M | 366.97M | 378.87M | 423.43M | 424.83M | 428.88M | 411.57M | 483.11M | 510.03M | 541.44M |
|
Current Deferred Tax Assets
|
48.78M | 48.57M | 54.27M | 50.76M | 47.65M | 44.31M | 41.74M | | | | | | | | | |
|
Prepaid Assets
|
33.57M | 40.60M | 45.95M | 37.19M | 58.66M | 45.15M | 40.31M | 30.93M | 52.95M | 50.72M | 81.73M | 57.40M | 67.10M | 52.62M | 67.50M | 88.07M |
|
Current Assets
|
837.50M | 900.03M | 1,150.67M | 1,175.76M | 1,337.28M | 1,571.08M | 1,274.88M | 1,414.81M | 1,401.86M | 1,343.97M | 1,529.79M | 1,300.82M | 1,307.81M | 1,516.01M | 1,717.08M | 1,849.59M |
|
Buildings
|
| 175.83M | 187.20M | 205.31M | 218.55M | 219.22M | 218.02M | 215.22M | 234.54M | 226.74M | 234.11M | 236.35M | 239.22M | 252.71M | 253.41M | 251.23M |
|
Land & Improvements
|
| 22.32M | 22.41M | 23.25M | 24.25M | 21.76M | 19.93M | 19.51M | 19.95M | 18.55M | 18.63M | 17.66M | 17.61M | 16.88M | 16.17M | 15.77M |
|
Property, Plant & Equipment (Net)
|
401.15M | 396.96M | 442.73M | 489.59M | 515.72M | 458.92M | 413.64M | 388.90M | 390.24M | 374.66M | 385.59M | 378.20M | 360.03M | 342.71M | 332.80M | 339.12M |
|
Goodwill
|
648.45M | 693.57M | 759.44M | 1,013.30M | 1,110.43M | 1,040.90M | 972.61M | 951.06M | 1,096.33M | 1,088.03M | 1,166.68M | 1,455.14M | 1,463.03M | 1,544.63M | 1,558.83M | 1,675.72M |
|
Intangibles
|
242.51M | 375.39M | 419.46M | 419.02M | 471.38M | 349.23M | 310.76M | 271.46M | 329.67M | 429.57M | 479.91M | 609.63M | 538.08M | 620.90M | 557.61M | 596.83M |
|
Goodwill & Intangibles
|
890.96M | 1,068.96M | 1,178.90M | 1,432.32M | 1,581.81M | 1,390.13M | 1,283.37M | 1,222.52M | 1,426.00M | 1,517.60M | 1,646.59M | 2,064.77M | 2,001.10M | 2,165.53M | 2,116.44M | 2,272.55M |
|
Long-Term Deferred Tax
|
1.99M | 1.03M | 12.14M | 0.26M | 136.32M | 195.37M | 152.75M | | | | | | | | | |
|
Other Non-Current Assets
|
10.44M | 9.91M | 9.12M | 16.91M | 23.46M | 147.35M | 17.71M | 11.55M | 18.23M | 19.16M | 36.80M | 92.53M | 256.42M | 222.63M | 261.87M | 299.13M |
|
Non-Current Assets
|
1,304.54M | 1,333.11M | 1,484.88M | 1,938.83M | 2,120.99M | 1,811.37M | 1,714.73M | 1,622.97M | 1,834.46M | 1,911.42M | 2,234.47M | 2,720.51M | 2,795.74M | 2,932.29M | 2,903.89M | 3,136.11M |
|
Assets
|
2,142.04M | 2,233.14M | 2,635.55M | 3,114.59M | 3,458.27M | 3,382.45M | 2,989.61M | 3,037.78M | 3,236.32M | 3,255.39M | 3,764.26M | 4,021.33M | 4,103.55M | 4,448.30M | 4,620.97M | 4,985.70M |
|
Accounts Payables
|
129.88M | 133.18M | 150.28M | 157.82M | 186.94M | 152.27M | 163.29M | 177.91M | 185.18M | 232.98M | 222.00M | 201.24M | 211.64M | 266.52M | 243.83M | 247.19M |
|
Payables
|
129.88M | 133.18M | 150.28M | 157.82M | 186.94M | 152.27M | 163.29M | 177.91M | 185.18M | 232.98M | 222.00M | 201.24M | 211.64M | 266.52M | 243.83M | 247.19M |
|
Accumulated Expenses
|
90.86M | 99.97M | 105.20M | 131.07M | 142.94M | 145.94M | 131.86M | 130.24M | 150.41M | 166.95M | 164.74M | 140.20M | 147.70M | 174.44M | 188.04M | 219.05M |
|
Other Accumulated Expenses
|
50.71M | 42.31M | 43.96M | 43.21M | 38.25M | 38.16M | 37.19M | 28.03M | 35.81M | 44.83M | 74.20M | 98.75M | 102.71M | 82.78M | 70.80M | 80.29M |
|
Short term Debt
|
80.98M | 2.60M | 2.50M | 128.22M | 1.33M | 1.07M | 1.26M | 150.67M | 0.15M | 0.24M | | 100.00M | | 202.50M | | 90.00M |
|
Current Taxes
|
4.21M | 3.11M | 4.16M | 7.79M | 0.79M | 22.47M | 7.96M | 18.27M | 4.56M | 5.81M | 7.67M | 6.63M | 3.23M | | | |
|
Current Deferred Revenue
|
167.68M | 146.77M | 206.06M | 171.62M | 164.34M | 176.69M | 181.67M | 170.14M | 214.89M | 236.51M | 276.12M | 253.41M | 260.16M | 254.80M | 303.87M | 459.42M |
|
Curent Deferred Tax Liability
|
| 2.64M | 2.28M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
524.32M | 427.94M | 512.16M | 639.75M | 534.59M | 571.99M | 523.23M | 675.26M | 591.00M | 687.33M | 744.73M | 810.38M | 734.87M | 981.04M | 806.54M | 1,095.95M |
|
Non-Current Debt
|
384.11M | 394.04M | 583.93M | 751.99M | 958.60M | 953.28M | 951.95M | 815.63M | 813.99M | 762.31M | 760.64M | 958.29M | 1,050.61M | 1,051.90M | 1,050.36M | 958.95M |
|
Pension
|
120.93M | 166.59M | 232.79M | 264.05M | 138.90M | 226.69M | 103.72M | 107.15M | 121.04M | 101.23M | 138.63M | 98.34M | 91.33M | 58.35M | 66.88M | 67.41M |
|
Liabilities from Discontinued Operations
|
| | | | | 35.39M | | | | | | 10.14M | 12.65M | | | |
|
Non-Current Deferred Tax Liability
|
25.55M | 26.82M | 24.98M | 185.02M | 207.72M | 51.55M | 54.45M | 49.72M | 49.36M | 47.12M | 188.67M | 231.04M | 251.92M | 260.73M | 271.91M | 140.66M |
|
Operating Leases
|
| | | | | | | | | | 171.90M | 160.33M | 152.54M | 162.19M | 149.24M | 148.18M |
|
Other Non-Current Liabilities
|
41.57M | 47.44M | 57.65M | 80.86M | 134.33M | 102.65M | 86.83M | 84.80M | 118.59M | 110.84M | 105.58M | 103.25M | 112.09M | 107.97M | 117.84M | 124.76M |
|
Total Non-Current Liabilities
|
1,073.71M | 1,034.48M | 1,372.93M | 1,721.14M | 1,771.24M | 1,818.42M | 1,647.36M | 1,661.79M | 1,589.93M | 1,613.77M | 1,884.31M | 2,130.51M | 2,164.96M | 2,359.12M | 2,174.71M | 2,411.14M |
|
Total Liabilities
|
1,115.28M | 1,081.91M | 1,430.57M | 1,802.00M | 1,905.57M | 1,921.08M | 1,734.19M | 1,746.59M | 1,708.52M | 1,724.60M | 1,989.89M | 2,233.76M | 2,277.05M | 2,467.09M | 2,292.56M | 2,535.91M |
|
Total Debt
|
465.09M | 396.64M | 586.43M | 880.22M | 959.94M | 954.35M | 953.21M | 966.30M | 814.14M | 762.56M | 760.64M | 1,058.29M | 1,050.61M | 1,254.40M | 1,050.36M | 1,048.95M |
|
Common Equity
|
964.98M | 1,052.43M | 1,163.92M | 1,261.38M | 1,380.98M | 1,469.31M | 1,590.64M | 1,754.91M | 1,944.32M | 2,191.47M | 2,497.11M | 2,670.33M | 2,897.92M | 3,163.49M | 3,487.75M | 2,449.80M |
|
Shareholder's Equity
|
964.98M | 1,052.43M | 1,163.92M | 1,261.38M | 1,380.98M | 1,469.31M | 1,590.64M | 1,754.91M | 1,944.32M | 2,191.47M | 2,497.11M | 2,670.33M | 2,897.92M | 3,163.49M | 3,487.75M | 2,449.80M |
|
Liabilities and Shareholders Equity
|
2,142.04M | 2,233.14M | 2,635.55M | 3,114.59M | 3,458.27M | 3,382.45M | 2,989.61M | 3,037.78M | 3,236.32M | 3,255.39M | 3,764.26M | 4,021.33M | 4,103.55M | 4,448.30M | 4,620.97M | 4,985.70M |
|
Treasury Shares
|
2.59M | 2.42M | 2.39M | 2.74M | 1.55M | 1.29M | 4.57M | 5.01M | 5.06M | 1.70M | 0.40M | 2.00M | 2.70M | 0.39M | 10.98M | 11.54M |
|
Retained Earnings
|
965.00M | 1,052.00M | -65.13M | -55.51M | 25.26M | -128.41M | -225.93M | -291.76M | -216.84M | -288.45M | -325.27M | -310.86M | -190.47M | -258.92M | 3,487.75M | 3,861.07M |