|
Cash & Equivalents
|
13.50M | 15.10M | 15.00M | 33.90M | 53.00M | 36.20M | 12.30M | 8.10M | 32.20M | 52.00M | 12.10M | 11.80M | 56.20M | 47.30M | 10.50M | 9.50M | 32.10M | 17.20M | 7.70M | 37.40M | 40.90M | 73.60M | 38.50M | 39.90M | 122.90M | 54.50M | 10.40M | 17.80M | 10.80M | 34.20M | 28.80M | 19.40M | 11.70M | 23.10M | 43.70M | 35.00M | 33.60M | 57.30M | 16.20M | 33.80M | 22.70M |
|
Cash & Current Investments
|
13.50M | 15.10M | 15.00M | 33.90M | 53.00M | 36.20M | 12.30M | 8.10M | 32.20M | 52.00M | 12.10M | 11.80M | 56.20M | 47.30M | 10.50M | 9.50M | 32.10M | 17.20M | 7.70M | 37.40M | 40.90M | 73.60M | 38.50M | 39.90M | 122.90M | 54.50M | 10.40M | 17.80M | 10.80M | 34.20M | 28.80M | 19.40M | 11.70M | 23.10M | 43.70M | 35.00M | 33.60M | 57.30M | 16.20M | 33.80M | 22.70M |
|
Receivables - Net
|
| 146.20M | | | 198.50M | 156.20M | 233.30M | 257.10M | 219.30M | 165.20M | 239.00M | 251.30M | 221.50M | 172.90M | 235.60M | 260.70M | 201.20M | 161.40M | 214.60M | 250.40M | 217.00M | 173.50M | 235.30M | 266.00M | 244.40M | 199.10M | 218.80M | 273.40M | 210.80M | 163.50M | 199.70M | 243.10M | 189.70M | 151.80M | 194.20M | 217.00M | 178.00M | 138.00M | 198.20M | 202.00M | 161.00M |
|
Receivables - Other
|
| | | | | 96.00M | 84.20M | | 80.50M | | 11.20M | 9.00M | 6.10M | 8.70M | 14.90M | 8.20M | 5.00M | 33.50M | 76.00M | 73.30M | 62.40M | 39.10M | 79.80M | 92.90M | 78.80M | 46.70M | 71.70M | 92.40M | 55.60M | 33.20M | 52.20M | 59.80M | 36.00M | 21.60M | 50.50M | 47.40M | 33.40M | 24.10M | 53.10M | 42.50M | 26.80M |
|
Receivables
|
| 146.20M | | | 198.50M | 252.20M | 317.50M | 257.10M | 299.80M | 165.20M | 250.20M | 260.30M | 227.60M | 181.60M | 250.50M | 268.90M | 206.20M | 194.90M | 290.60M | 323.70M | 279.40M | 212.60M | 315.10M | 358.90M | 323.20M | 245.80M | 290.50M | 365.80M | 266.40M | 196.70M | 251.90M | 302.90M | 225.70M | 173.40M | 244.70M | 264.40M | 211.40M | 162.10M | 251.30M | 244.50M | 187.80M |
|
Raw Materials
|
| 8.00M | | | 8.10M | 7.60M | 9.70M | 7.30M | 6.40M | 3.30M | 4.20M | 4.60M | 3.20M | 4.00M | 4.60M | 4.10M | 3.70M | 3.90M | 6.70M | 4.20M | 2.70M | 2.50M | 2.20M | 1.50M | 2.50M | 2.80M | | | | | | | | | | | | | | | |
|
Work In Process
|
| 9.60M | | | 11.20M | 10.80M | 11.30M | 11.50M | 11.40M | 13.70M | 14.30M | 11.70M | 10.60M | 8.10M | 10.20M | 8.90M | 10.00M | 7.20M | 8.50M | 6.80M | 7.20M | 2.40M | 4.30M | 2.80M | 2.60M | 2.80M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 4.60M | | | 5.80M | 5.70M | 6.50M | 7.20M | 5.80M | 6.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 22.20M | | | 25.10M | 24.10M | 27.50M | 26.00M | 23.60M | 23.30M | 18.50M | 16.30M | 13.80M | 12.10M | 14.80M | 13.00M | 13.70M | 11.10M | 15.20M | 11.00M | 9.90M | 4.90M | 6.50M | 4.30M | 5.10M | 5.60M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 7.30M | | | 13.60M | 17.10M | 17.30M | 14.10M | 15.10M | 29.60M | 28.20M | 16.40M | 16.40M | 16.70M | 20.80M | 17.70M | 21.00M | 15.90M | 21.20M | 16.50M | 24.30M | 9.70M | 22.80M | 14.40M | 19.90M | 23.50M | 32.40M | 27.20M | 27.50M | 28.10M | 35.30M | 30.90M | 25.90M | 31.00M | 30.20M | 26.60M | 25.70M | 37.20M | 28.50M | 30.80M | 34.00M |
|
Current Assets
|
| 190.80M | | | 290.20M | 329.60M | 374.60M | 320.10M | 290.20M | 270.10M | 297.80M | 328.60M | 307.90M | 249.00M | 281.70M | 300.90M | 268.00M | 211.20M | 264.30M | 315.30M | 297.60M | 267.20M | 308.60M | 330.10M | 394.90M | 279.70M | 264.20M | 318.40M | 251.70M | 228.40M | 266.40M | 296.00M | 229.90M | 208.50M | 268.10M | 278.60M | 237.30M | 232.50M | 242.90M | 266.60M | 217.70M |
|
Buildings
|
| 44.70M | | | 44.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 10.00M | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 33.00M | | | 32.80M | 35.50M | 36.00M | 34.80M | 34.70M | 34.70M | 33.10M | 31.60M | 31.70M | 32.20M | 38.10M | 37.00M | 25.00M | 17.50M | 16.50M | 19.00M | 12.30M | 12.00M | 12.30M | 18.70M | 17.90M | 18.70M | 18.40M | 20.80M | 17.70M | 17.60M | 18.20M | 16.40M | 14.80M | 13.50M | 12.70M | 12.50M | 11.50M | 8.90M | 8.10M | 7.50M | 6.80M |
|
Goodwill
|
| 446.80M | | | 446.80M | 446.40M | 446.50M | 446.90M | 447.50M | 447.40M | 447.30M | 437.40M | 437.50M | 450.00M | 450.20M | 450.30M | 450.20M | 450.30M | 449.70M | 449.90M | 450.10M | 409.90M | 410.00M | 410.10M | 409.90M | 450.60M | 409.90M | 409.60M | 409.00M | 446.40M | 405.80M | 406.00M | 405.80M | 446.40M | 405.70M | 405.60M | 405.90M | 446.00M | 405.40M | 405.90M | 405.70M |
|
Intangibles
|
| 152.70M | | | 149.30M | 148.30M | 148.70M | 149.30M | 150.10M | 143.50M | 143.80M | 142.20M | 142.40M | 153.20M | 153.50M | 153.50M | 153.00M | 153.70M | 152.50M | 153.20M | 153.80M | 51.20M | 50.90M | 51.90M | 55.00M | 63.70M | 66.50M | 69.50M | 72.40M | 75.60M | 79.70M | 82.60M | 86.60M | 87.60M | 90.50M | 95.20M | 95.00M | 96.50M | 97.40M | 97.50M | 97.30M |
|
Goodwill & Intangibles
|
| 599.50M | | | 596.10M | 594.70M | 595.20M | 596.20M | 597.60M | 590.90M | 591.10M | 579.60M | 579.90M | 603.20M | 603.70M | 603.80M | 603.20M | 604.00M | 602.20M | 603.10M | 603.90M | 461.10M | 460.90M | 462.00M | 464.90M | 514.30M | 476.40M | 479.10M | 481.40M | 522.00M | 485.50M | 488.60M | 492.40M | 534.00M | 496.20M | 500.80M | 500.90M | 542.50M | 502.80M | 503.40M | 503.00M |
|
Long-Term Deferred Tax
|
| 10.60M | | | 11.80M | 37.00M | 39.10M | 39.90M | 36.60M | 22.20M | 21.00M | 19.20M | 14.00M | 9.70M | 12.30M | 14.30M | 10.80M | 9.00M | 9.10M | 13.30M | 18.10M | 34.00M | 30.50M | 28.40M | 26.80M | 31.70M | 31.70M | 32.20M | 30.50M | 33.40M | 36.20M | 38.70M | 43.30M | 45.80M | 47.00M | 48.90M | 51.20M | 56.40M | 56.90M | 56.70M | 48.30M |
|
Other Non-Current Assets
|
| 23.70M | | | 28.90M | 34.50M | 38.20M | 39.40M | 38.60M | 38.10M | 37.70M | 36.50M | 46.60M | 42.80M | 41.10M | 40.60M | 42.70M | 41.30M | 41.30M | 28.00M | 28.80M | 29.00M | 29.60M | 34.50M | 35.40M | 28.20M | 27.20M | 25.70M | 25.10M | 26.40M | 27.40M | 29.20M | 29.60M | 29.30M | 29.50M | 30.00M | 30.90M | 29.60M | 31.00M | 31.00M | 32.60M |
|
Non-Current Assets
|
| 100.10M | | | 623.80M | 111.60M | 650.00M | 648.30M | 643.50M | 113.90M | 617.40M | 600.60M | 605.50M | 122.80M | 720.70M | 708.20M | 694.30M | 194.50M | 670.50M | 648.50M | 632.70M | 144.70M | 591.50M | 601.40M | 599.60M | 153.20M | 607.40M | 606.80M | 599.10M | 152.90M | 604.90M | 606.20M | 609.40M | 146.80M | 599.70M | 604.30M | 606.30M | 147.30M | 609.90M | 608.10M | 598.60M |
|
Assets
|
986.60M | 817.60M | 875.60M | 935.60M | 914.00M | 978.90M | 1,024.60M | 968.40M | 933.70M | 893.50M | 915.20M | 929.20M | 913.40M | 868.70M | 1,002.40M | 1,009.10M | 962.30M | 886.90M | 934.80M | 963.80M | 930.30M | 865.60M | 900.10M | 931.50M | 994.50M | 883.30M | 871.60M | 925.20M | 850.80M | 828.30M | 871.30M | 902.20M | 839.30M | 806.90M | 867.80M | 882.90M | 843.60M | 841.60M | 852.80M | 874.70M | 816.30M |
|
Accounts Payables
|
| 39.50M | | | 60.20M | 85.30M | 101.30M | 82.50M | 74.40M | 67.80M | 87.70M | 77.10M | 67.50M | 72.40M | 98.00M | 78.00M | 50.60M | 58.50M | 72.10M | 54.30M | 47.30M | 54.20M | 59.80M | 59.70M | 49.00M | 36.30M | 54.80M | 60.70M | 42.10M | 49.20M | 53.60M | 51.60M | 37.20M | 33.90M | 44.00M | 35.60M | 33.80M | 28.70M | 38.40M | 37.90M | 27.80M |
|
Notes Payables
|
| 8.80M | | | 17.10M | -15.30M | | 1.00M | -35.00M | | | | | | | | | | | | | | | | 40.50M | | | | | | | | | | | | | | | | |
|
Payables
|
| 48.30M | | | 77.30M | 70.00M | 101.30M | 83.50M | 39.40M | 67.80M | 87.70M | 77.10M | 67.50M | 72.40M | 98.00M | 78.00M | 50.60M | 58.50M | 72.10M | 54.30M | 47.30M | 54.20M | 59.80M | 59.70M | 89.50M | 36.30M | 54.80M | 60.70M | 42.10M | 49.20M | 53.60M | 51.60M | 37.20M | 33.90M | 44.00M | 35.60M | 33.80M | 28.70M | 38.40M | 37.90M | 27.80M |
|
Accumulated Expenses
|
| 75.40M | | | 84.80M | 100.70M | 99.80M | 103.90M | 110.10M | 119.20M | 91.50M | 95.20M | 137.30M | 126.00M | 113.70M | 123.20M | 142.90M | 121.00M | 120.00M | 136.70M | 160.30M | 164.60M | 181.00M | 158.40M | 210.30M | 207.20M | 129.70M | 158.10M | 163.20M | 159.30M | 132.20M | 142.40M | 145.10M | 153.70M | 122.90M | 145.00M | 162.10M | 185.10M | 141.50M | 154.50M | 154.30M |
|
Other Accumulated Expenses
|
| 8.10M | | | | 17.50M | | | | 16.70M | | | | 27.00M | | | | 14.40M | | | | 42.80M | | | | 19.70M | | | | 21.30M | | | | 18.80M | | | | 18.70M | | | |
|
Short term Debt
|
| 8.80M | | | 17.10M | | | 1.00M | | | | | | | | | | | | 0.50M | | | | | 40.50M | | | | | | | | | | | | | | 5.80M | 5.80M | 5.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 19.70M | | 19.10M | 18.80M | 17.90M | 18.50M | 17.60M | 16.60M | 16.30M | 15.90M | 15.10M | 14.50M | 14.00M | 13.00M | 11.90M | 11.20M | 10.30M | 10.10M | 8.90M | 5.40M |
|
Current Taxes
|
| | | | | | | | | 1.60M | | | | 12.40M | | | | 2.70M | | | | 11.80M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 19.00M | | | | 19.30M | | | | 22.90M | | | | 16.10M | | | | 16.70M | | | | 23.40M | | | | 36.00M | | | | 46.10M | | | | 46.80M | | | | 52.60M | | | |
|
Total Current Liabilities
|
| 123.70M | | | 162.10M | 186.00M | 201.10M | 187.40M | 184.50M | 187.00M | 179.20M | 179.40M | 204.80M | 198.40M | 211.70M | 201.20M | 193.50M | 179.50M | 192.10M | 191.50M | 207.60M | 238.50M | 240.80M | 237.20M | 318.60M | 261.40M | 203.00M | 236.40M | 221.90M | 224.80M | 201.70M | 209.10M | 196.80M | 201.60M | 179.90M | 192.50M | 207.10M | 224.10M | 195.80M | 207.10M | 193.30M |
|
Non-Current Debt
|
| 29.20M | | | 619.40M | 587.00M | 607.50M | 524.90M | 488.40M | 458.30M | 478.80M | 486.30M | 397.20M | 362.70M | 411.70M | 419.10M | 364.10M | 296.00M | 336.60M | 350.20M | 291.90M | 230.50M | 252.70M | 240.90M | 190.50M | 124.00M | 194.10M | 234.10M | 191.70M | 169.20M | 234.80M | 219.80M | 165.90M | 124.50M | 204.50M | 179.60M | 124.60M | 124.70M | 183.70M | 184.30M | 148.90M |
|
Non-Current Deffered Revenue
|
| 28.50M | | | 29.40M | 24.40M | 23.10M | 24.00M | 24.60M | 22.80M | 21.80M | 22.10M | 21.70M | 19.50M | 19.80M | 19.90M | 19.80M | 20.00M | 18.80M | 19.70M | 20.10M | 20.80M | 20.00M | 20.70M | 20.00M | 19.80M | 19.50M | 18.70M | 18.50M | 13.60M | 14.00M | 14.40M | 14.10M | 13.10M | 13.40M | 13.50M | 13.90M | 12.20M | 11.10M | 11.60M | 12.00M |
|
Pension
|
| | | | | 56.40M | 55.00M | 53.00M | 51.40M | 52.50M | 51.00M | 49.30M | 47.70M | 51.30M | 50.10M | 49.00M | 47.70M | 58.80M | 57.20M | 55.70M | 54.20M | 51.00M | 48.70M | 46.40M | 44.00M | 40.60M | 39.30M | 37.80M | 36.20M | 42.90M | 42.10M | 41.30M | 40.50M | 34.40M | 33.40M | 32.30M | 31.20M | 23.30M | 23.10M | 23.00M | 23.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 7.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 73.90M | 62.80M | 63.20M | 57.90M | 57.80M | 59.80M | 55.50M | 51.00M | 46.60M | 45.40M | 41.70M | 39.40M | 40.50M | 36.00M | 31.50M | 28.40M | 24.80M | 21.20M | 17.60M | 12.10M | 9.40M | 7.00M | 6.30M | 6.40M | 4.30M | 3.10M | 2.60M |
|
Other Non-Current Liabilities
|
| 12.70M | | | 14.50M | 14.00M | 13.40M | 12.50M | 11.20M | 23.50M | 22.80M | 11.30M | 10.30M | 10.80M | 7.70M | 8.00M | 7.90M | 6.10M | 5.20M | 16.50M | 23.30M | 26.00M | 15.30M | 21.30M | 20.80M | 21.10M | 21.30M | 20.80M | 19.50M | 19.90M | 21.20M | 20.40M | 19.10M | 19.00M | 18.30M | 16.50M | 16.00M | 14.80M | 14.90M | 13.50M | 13.30M |
|
Total Non-Current Liabilities
|
| 181.40M | | | 810.90M | 853.80M | 886.70M | 789.30M | 748.90M | 720.60M | 730.80M | 737.10M | 671.40M | 631.90M | 767.20M | 752.00M | 688.30M | 612.20M | 662.50M | 676.90M | 629.30M | 591.80M | 608.80M | 590.60M | 614.80M | 485.20M | 496.40M | 563.00M | 499.80M | 478.90M | 517.40M | 505.80M | 434.90M | 385.70M | 440.60M | 424.90M | 383.10M | 390.70M | 418.00M | 429.10M | 379.90M |
|
Total Liabilities
|
| 194.10M | | | 825.40M | 867.80M | 900.10M | 801.80M | 760.10M | 744.10M | 753.60M | 748.40M | 681.70M | 642.70M | 774.90M | 760.00M | 696.20M | 618.30M | 667.70M | 693.40M | 652.60M | 617.80M | 624.10M | 611.90M | 635.60M | 506.30M | 517.70M | 583.80M | 519.30M | 498.80M | 538.60M | 526.20M | 454.00M | 404.70M | 458.90M | 441.40M | 399.10M | 405.50M | 432.90M | 442.60M | 393.20M |
|
Total Debt
|
| 38.00M | | | 636.50M | 587.00M | 607.50M | 525.90M | 488.40M | 458.30M | 478.80M | 486.30M | 397.20M | 362.70M | 411.70M | 419.10M | 364.10M | 296.00M | 336.60M | 350.70M | 291.90M | 230.50M | 252.70M | 240.90M | 231.00M | 124.00M | 194.10M | 234.10M | 191.70M | 169.20M | 234.80M | 219.80M | 165.90M | 124.50M | 204.50M | 179.60M | 124.60M | 124.70M | 189.50M | 190.10M | 154.70M |
|
Common Equity
|
426.40M | 623.50M | 683.60M | 748.10M | 88.60M | 111.10M | 124.50M | 166.60M | 173.60M | 149.40M | 161.60M | 180.80M | 231.70M | 226.00M | 227.50M | 249.10M | 266.10M | 268.60M | 267.10M | 270.40M | 277.70M | 247.80M | 276.00M | 319.60M | 358.90M | 377.00M | 353.90M | 341.40M | 331.50M | 329.50M | 332.70M | 376.00M | 385.30M | 402.20M | 408.90M | 441.50M | 444.50M | 436.10M | 419.90M | 432.10M | 423.10M |
|
Shareholder's Equity
|
426.40M | 623.50M | 683.60M | 748.10M | 88.60M | 111.10M | 124.50M | 166.60M | 173.60M | 149.40M | 161.60M | 180.80M | 231.70M | 226.00M | 227.50M | 249.10M | 266.10M | 268.60M | 267.10M | 270.40M | 277.70M | 247.80M | 276.00M | 319.60M | 358.90M | 377.00M | 353.90M | 341.40M | 331.50M | 329.50M | 332.70M | 376.00M | 385.30M | 402.20M | 408.90M | 441.50M | 444.50M | 436.10M | 419.90M | 432.10M | 423.10M |
|
Liabilities and Shareholders Equity
|
986.60M | 817.60M | 875.60M | 935.60M | 914.00M | 978.90M | 1,024.60M | 968.40M | 933.70M | 893.50M | 915.20M | 929.20M | 913.40M | 868.70M | 1,002.40M | 1,009.10M | 962.30M | 886.90M | 934.80M | 963.80M | 930.30M | 865.60M | 900.10M | 931.50M | 994.50M | 883.30M | 871.60M | 925.20M | 850.80M | 828.30M | 871.30M | 902.20M | 839.30M | 806.90M | 867.80M | 882.90M | 843.60M | 841.60M | 852.80M | 874.70M | 816.30M |
|
Treasury Shares
|
| | | | | 0.44M | 0.57M | 0.61M | 0.10M | 0.60M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.30M | -0.60M | 0.60M | 1.00M | 1.15M | 0.13M | 0.38M | 0.62M | 0.97M | 1.23M | 3.41M | 4.37M | 4.73M | 0.03M | 0.08M | 0.39M | 8.90M | 9.40M | 9.70M | 0.67M | 10.20M | 11.30M | 12.10M | 12.70M |
|
Retained Earnings
|
| -16.00M | | | -12.20M | -68.30M | -67.80M | -65.20M | -62.70M | -64.60M | -63.40M | -66.30M | 84.40M | 94.30M | 92.90M | 110.20M | 124.90M | 131.90M | 135.50M | 134.20M | 141.30M | 105.50M | 140.70M | 183.60M | 225.80M | 251.40M | 277.80M | 323.80M | 343.00M | 353.90M | 369.70M | 407.40M | 425.50M | 436.10M | 469.40M | 513.50M | 522.20M | 528.50M | 559.50M | 595.60M | 554.70M |