|
Cash & Equivalents
|
0.77M | 23.74M | 4.95M | 29.91M | 24.86M | 27.62M | 4.21M | 58.43M | 34.64M | 48.88M | 18.00M | 72.51M | 82.78M | 94.09M | 40.31M | 263.15M | 256.29M | 377.01M | 375.16M | 453.79M | 408.30M | 439.12M | 306.88M | 314.64M | 254.38M | 256.21M | 229.43M | 246.91M | 254.65M | 265.81M | 151.03M | 150.05M | 179.51M | 81.15M | 73.95M | 80.02M | 48.47M | 56.03M |
|
Cash & Current Investments
|
0.77M | 23.74M | 4.95M | 29.91M | 24.86M | 27.62M | 4.21M | 58.43M | 34.64M | 48.88M | 18.00M | 72.51M | 82.78M | 94.09M | 40.31M | 263.15M | 256.29M | 377.01M | 375.16M | 453.79M | 408.30M | 439.12M | 306.88M | 314.64M | 254.38M | 256.21M | 229.43M | 246.91M | 254.65M | 265.81M | 151.03M | 150.05M | 179.51M | 81.15M | 73.95M | 80.02M | 48.47M | 56.03M |
|
Receivables - Net
|
| | 34.37M | | | 39.11M | 43.19M | 41.74M | 45.08M | 38.88M | 50.73M | 58.02M | 57.44M | 50.66M | 44.48M | 27.60M | 58.45M | 49.68M | 57.99M | 60.04M | 54.73M | 54.08M | 55.70M | 62.24M | 63.77M | 63.82M | 79.89M | 80.05M | 78.90M | 76.64M | 86.85M | 74.27M | 61.07M | 46.80M | 49.94M | 53.17M | 45.96M | 46.13M |
|
Receivables - Other
|
| | 0.17M | | | | 0.17M | | | | | | | | | | 10.80M | | | | | | | | 6.70M | 6.70M | | | | | | | | | | | | |
|
Receivables
|
| | 34.54M | | | 39.11M | 43.37M | 41.74M | 45.08M | 38.88M | 50.73M | 58.02M | 57.44M | 50.66M | 44.48M | 27.60M | 69.25M | 49.68M | 57.99M | 60.04M | 54.73M | 54.08M | 55.70M | 62.24M | 70.47M | 70.52M | 79.89M | 80.05M | 78.90M | 76.64M | 86.85M | 74.27M | 61.07M | 46.80M | 49.94M | 53.17M | 45.96M | 46.13M |
|
Raw Materials
|
| | 42.27M | | | 41.98M | 43.95M | 42.69M | 43.06M | 45.38M | 59.95M | 55.18M | 54.07M | 57.84M | 65.18M | 69.71M | 61.75M | 50.39M | 55.47M | 56.08M | 55.25M | 65.09M | 65.26M | 62.62M | 63.06M | 65.83M | 64.79M | 61.97M | 57.76M | 58.35M | 57.37M | 55.48M | 55.84M | 58.50M | 66.06M | 58.23M | 61.36M | 62.86M |
|
Finished Goods
|
| | 44.80M | | | 47.38M | 47.20M | 50.99M | 51.85M | 53.90M | 56.08M | 56.76M | 51.59M | 54.05M | 62.38M | 60.67M | 56.11M | 61.31M | 55.80M | 63.44M | 65.62M | 59.54M | 58.41M | 64.78M | 66.43M | 56.20M | 58.37M | 61.55M | 63.11M | 62.23M | 62.54M | 63.09M | 35.12M | 29.09M | 27.86M | 30.34M | 28.28M | 25.16M |
|
Inventory
|
| | 87.06M | | | 89.37M | 91.15M | 93.68M | 94.91M | 99.28M | 116.02M | 111.94M | 105.66M | 111.89M | 127.56M | 130.37M | 117.86M | 111.70M | 111.27M | 119.53M | 120.86M | 124.64M | 123.67M | 127.40M | 129.49M | 122.03M | 123.16M | 123.52M | 120.87M | 120.58M | 119.91M | 118.56M | 90.96M | 87.59M | 93.92M | 88.57M | 89.65M | 88.01M |
|
Prepaid Assets
|
| | 20.88M | | | 22.69M | 23.93M | 24.78M | 24.80M | 24.07M | 30.82M | 27.63M | 25.02M | 22.01M | 23.27M | 20.09M | 20.52M | 17.05M | 23.48M | 23.60M | 24.47M | 28.55M | 29.41M | 28.31M | 32.82M | 35.00M | 41.36M | 36.00M | 39.87M | 37.02M | 40.01M | 36.02M | 32.86M | 28.17M | 32.02M | 32.36M | 33.62M | 30.01M |
|
Current Assets
|
| | 147.26M | | | 178.79M | 162.48M | 218.63M | 199.43M | 211.10M | 214.70M | 270.09M | 270.89M | 278.65M | 234.64M | 441.22M | 453.12M | 555.43M | 566.65M | 656.95M | 608.36M | 646.39M | 514.58M | 532.59M | 480.47M | 477.06M | 473.84M | 486.48M | 494.29M | 500.06M | 396.67M | 378.91M | 364.40M | 243.72M | 249.83M | 254.12M | 217.70M | 220.19M |
|
Property, Plant & Equipment (Net)
|
| | 256.41M | | | 290.66M | 302.28M | 310.96M | 328.04M | 340.63M | 355.12M | 364.63M | 380.00M | 372.07M | 366.77M | 349.77M | 339.90M | 330.36M | 341.29M | 336.21M | 335.50M | 333.82M | 346.44M | 350.41M | 350.84M | 358.60M | 359.77M | 361.87M | 367.33M | 358.01M | 360.19M | 357.39M | 357.06M | 354.45M | 362.18M | 357.74M | 350.80M | 340.13M |
|
Goodwill
|
796.57M | | 793.23M | | | 792.74M | 792.74M | 792.74M | 792.74M | 792.74M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 777.61M | 717.54M | 717.54M | 717.54M | 717.54M | 717.54M | 698.30M | 698.30M | 698.30M | 700.64M |
|
Intangibles
|
| | 240.55M | | | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M | 240.55M |
|
Goodwill & Intangibles
|
796.57M | | 1,033.78M | | | 1,033.29M | 1,033.29M | 1,033.29M | 1,033.29M | 1,033.29M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 1,018.16M | 958.09M | 958.09M | 958.09M | 958.09M | 958.09M | 938.85M | 938.85M | 938.85M | 941.19M |
|
Other Non-Current Assets
|
| | 12.33M | | | 11.11M | 10.99M | 10.86M | 9.97M | 9.05M | 8.88M | 7.09M | 6.26M | 6.58M | 8.13M | 10.78M | 12.87M | 16.32M | 17.74M | 17.30M | 17.71M | 18.87M | 17.00M | 22.27M | 18.48M | 21.84M | 21.98M | 23.38M | 24.78M | 26.67M | 28.34M | 30.49M | 32.92M | 35.71M | 40.06M | 48.89M | 61.46M | 62.44M |
|
Non-Current Assets
|
| | 1,383.86M | | | 1,410.07M | 1,419.46M | 1,425.93M | 1,440.01M | 1,449.59M | 1,446.68M | 1,783.00M | 1,800.94M | 1,799.78M | 1,798.09M | 1,777.53M | 1,765.91M | 1,752.08M | 1,766.85M | 1,762.89M | 1,760.85M | 1,759.08M | 1,778.52M | 1,792.89M | 1,797.87M | 1,814.67M | 1,817.41M | 1,825.89M | 1,839.64M | 1,766.37M | 1,775.84M | 1,776.46M | 1,781.90M | 1,776.41M | 1,757.94M | 1,756.23M | 1,750.65M | 1,738.28M |
|
Assets
|
| | 1,531.12M | | | 1,588.86M | 1,581.94M | 1,644.55M | 1,639.44M | 1,660.69M | 1,661.39M | 2,053.09M | 2,071.84M | 2,078.42M | 2,032.72M | 2,218.75M | 2,219.04M | 2,307.51M | 2,333.50M | 2,419.84M | 2,369.22M | 2,405.47M | 2,293.09M | 2,325.49M | 2,278.34M | 2,291.74M | 2,291.25M | 2,312.37M | 2,333.93M | 2,266.43M | 2,172.51M | 2,155.37M | 2,146.30M | 2,020.13M | 2,007.77M | 2,010.35M | 1,968.35M | 1,958.47M |
|
Accounts Payables
|
| | 39.40M | | | 33.56M | 35.71M | 46.13M | 32.78M | 30.89M | 43.64M | 45.09M | 47.10M | 45.34M | 40.78M | 59.95M | 52.43M | 68.63M | 64.86M | 79.81M | 77.68M | 76.12M | 64.33M | 69.41M | 70.00M | 68.98M | 65.28M | 74.62M | 64.11M | 62.88M | 67.56M | 60.80M | 49.97M | 39.56M | 53.64M | 36.66M | 65.10M | 74.26M |
|
Payables
|
| | 39.40M | | | 33.56M | 35.71M | 46.13M | 32.78M | 30.89M | 43.64M | 45.09M | 47.10M | 45.34M | 40.78M | 59.95M | 52.43M | 68.63M | 64.86M | 79.81M | 77.68M | 76.12M | 64.33M | 69.41M | 70.00M | 68.98M | 65.28M | 74.62M | 64.11M | 62.88M | 67.56M | 60.80M | 49.97M | 39.56M | 53.64M | 36.66M | 65.10M | 74.26M |
|
Accumulated Expenses
|
| | 69.40M | | | 90.75M | 77.61M | 85.76M | 72.41M | 81.47M | 81.00M | 97.67M | 92.47M | 101.56M | 82.83M | 98.97M | 106.86M | 125.28M | 110.31M | 98.80M | 116.51M | 98.75M | 119.32M | 91.86M | 107.58M | 100.88M | 94.22M | 103.19M | 112.95M | 113.38M | 123.29M | 108.14M | 110.00M | 94.12M | 109.04M | 115.07M | 126.73M | 112.14M |
|
Short term Debt
|
| | 7.29M | | | 9.64M | 7.26M | 7.32M | 7.69M | 7.86M | 7.57M | 8.48M | 8.52M | 13.74M | 13.76M | 3.53M | 3.29M | 3.54M | 3.60M | 4.17M | 4.29M | 4.42M | 4.00M | 4.70M | 4.65M | 3.98M | 4.14M | 3.24M | 10.50M | 10.64M | 10.48M | 10.33M | 312.89M | 100.99M | 101.39M | 101.47M | 16.78M | 16.85M |
|
Current Leases
|
| | 0.77M | | | | 1.56M | | | | 2.57M | 55.97M | 57.32M | 56.81M | 51.94M | 60.01M | 55.36M | 57.04M | 58.36M | 63.95M | 64.33M | 65.45M | 60.93M | 70.57M | 72.94M | 66.23M | 77.19M | 72.02M | 71.76M | 82.49M | 85.09M | 86.29M | 86.99M | 88.93M | 99.69M | 100.72M | 102.21M | 102.38M |
|
Current Deferred Revenue
|
77.88M | | 87.43M | | | 64.36M | 94.22M | 72.70M | 73.70M | 74.70M | 72.28M | 77.00M | 78.10M | 79.30M | 77.40M | 77.90M | 71.10M | 77.60M | 79.73M | 87.90M | 92.10M | 92.80M | 88.49M | 88.60M | 87.30M | 86.40M | 83.80M | 86.20M | 86.00M | 86.20M | 84.33M | 85.90M | 86.30M | 86.60M | 84.60M | 86.90M | 87.50M | 88.80M |
|
Total Current Liabilities
|
| | 199.68M | | | 219.18M | 211.31M | 221.66M | 189.26M | 197.20M | 211.65M | 297.67M | 288.28M | 303.90M | 273.18M | 287.46M | 311.94M | 356.05M | 328.68M | 359.83M | 370.48M | 348.84M | 343.80M | 345.41M | 353.79M | 336.62M | 344.26M | 361.76M | 363.23M | 373.53M | 397.70M | 375.01M | 663.16M | 426.12M | 468.27M | 468.21M | 418.25M | 416.96M |
|
Capital Leases
|
| | 2.69M | | | | 11.98M | | | | 24.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 738.34M | | | 912.73M | 561.98M | 562.00M | 566.57M | 566.93M | 570.54M | 578.40M | 579.09M | 584.25M | 555.93M | 713.25M | 644.94M | 648.14M | 651.76M | 733.73M | 616.16M | 615.62M | 566.08M | 564.65M | 564.15M | 564.18M | 563.39M | 563.70M | 555.18M | 552.19M | 450.77M | 448.62M | 143.93M | 252.85M | 248.61M | 244.65M | 255.62M | 236.51M |
|
Non-Current Deffered Revenue
|
| | 29.43M | | | 32.09M | 31.22M | 20.20M | 20.50M | 20.72M | 20.13M | 21.31M | 21.71M | 22.11M | 21.53M | 21.40M | 19.44M | 20.77M | 20.83M | 22.24M | 23.48M | 23.99M | 23.17M | 23.34M | 23.02M | 22.57M | 21.60M | 21.85M | 21.95M | 22.12M | 21.46M | 22.00M | 22.42M | 22.70M | 22.08M | 22.57M | 22.78M | 22.95M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 163.85M | | | 120.56M | 118.60M | 87.28M | 91.23M | 75.38M | 109.91M | 67.33M | 69.09M | 62.79M | 104.47M | 58.71M | 67.40M | 73.75M | 218.49M | 76.35M | 80.00M | 89.09M | 215.14M | 91.32M | 86.49M | 87.69M | 235.19M | 87.56M | 95.22M | 93.65M | 235.97M | 79.93M | 82.46M | 80.96M | 77.91M | 72.13M | 68.11M | 77.03M |
|
Operating Leases
|
| | | | | | | | | | | 370.25M | 378.08M | 383.31M | 331.77M | 391.25M | 383.82M | 377.19M | 327.37M | 389.56M | 390.81M | 391.24M | 342.24M | 411.47M | 423.12M | 431.02M | 358.11M | 371.69M | 380.68M | 374.81M | 376.81M | 380.09M | 382.55M | 388.67M | 366.33M | 358.27M | 344.73M | 337.82M |
|
Other Non-Current Liabilities
|
| | 191.21M | | | 202.36M | 154.05M | 149.61M | 154.03M | 138.39M | 136.04M | 100.16M | 109.28M | 98.31M | 13.73M | 100.64M | 25.93M | 23.69M | 17.41M | 14.54M | 14.27M | 13.59M | 8.97M | 9.13M | 9.04M | 8.95M | 8.90M | 9.08M | 9.26M | 9.79M | 8.46M | 8.40M | 8.38M | 8.83M | 8.23M | 8.37M | 8.29M | 8.43M |
|
Total Non-Current Liabilities
|
| | 940.33M | | | 1,399.72M | 773.29M | 789.24M | 762.02M | 770.96M | 782.20M | 1,190.35M | 1,188.12M | 1,214.64M | 8.20M | 1,331.94M | 1,372.17M | 1,418.86M | 4.42M | 1,517.77M | 1,416.61M | 1,403.33M | 1,023.31M | 1,029.35M | 1,032.88M | 1,048.19M | 1,045.87M | 1,053.88M | 1,062.28M | 1,052.55M | 945.39M | 939.04M | 639.73M | 754.01M | 723.16M | 705.98M | 699.52M | 682.75M |
|
Total Liabilities
|
-385.34M | 19.31M | 1,131.54M | 14.76M | 14.61M | 1,602.09M | 927.34M | 938.86M | 916.04M | 909.36M | 918.24M | 1,290.51M | 1,297.40M | 1,312.95M | 12.02M | 1,432.59M | 1,398.10M | 1,442.55M | 11.40M | 1,532.31M | 1,430.88M | 1,416.91M | 6.80M | 3.50M | 6.20M | 3.70M | 8.30M | 4.60M | 7.90M | 5.10M | 9.80M | 5.10M | 8.10M | 5.50M | 8.40M | 6.20M | 8.70M | 5.50M |
|
Total Debt
|
| | 745.62M | | | 922.38M | 569.24M | 569.33M | 574.26M | 574.79M | 578.11M | 586.88M | 587.60M | 597.99M | 569.69M | 716.78M | 648.23M | 651.67M | 655.36M | 737.90M | 620.45M | 620.04M | 570.08M | 569.36M | 568.80M | 568.15M | 567.52M | 566.94M | 565.68M | 562.83M | 461.25M | 458.95M | 456.81M | 353.84M | 350.00M | 346.12M | 272.40M | 253.37M |
|
Common Equity
|
385.34M | -19.31M | 399.58M | -14.76M | -14.61M | -13.22M | 654.60M | 705.70M | 723.40M | 751.34M | 743.15M | 762.58M | 774.43M | 765.47M | 776.44M | 786.16M | 820.94M | 864.96M | 906.50M | 887.53M | 938.34M | 988.56M | 925.98M | 950.73M | 891.67M | 906.92M | 901.11M | 896.73M | 908.41M | 840.35M | 829.42M | 841.32M | 843.41M | 840.00M | 816.33M | 836.16M | 850.58M | 858.76M |
|
Shareholder's Equity
|
385.34M | -19.31M | 399.58M | -14.76M | -14.61M | -13.22M | 654.60M | 705.70M | 723.40M | 751.34M | 743.15M | 762.58M | 774.43M | 765.47M | 776.44M | 786.16M | 820.94M | 864.96M | 906.50M | 887.53M | 938.34M | 988.56M | 925.98M | 950.73M | 891.67M | 906.92M | 901.11M | 896.73M | 908.41M | 840.35M | 829.42M | 841.32M | 843.41M | 840.00M | 816.33M | 836.16M | 850.58M | 858.76M |
|
Liabilities and Shareholders Equity
|
| | 1,531.12M | | | 1,588.86M | 1,581.94M | 1,644.55M | 1,639.44M | 1,660.69M | 1,661.39M | 2,053.09M | 2,071.84M | 2,078.42M | 2,032.72M | 2,218.75M | 2,219.04M | 2,307.51M | 2,333.50M | 2,419.84M | 2,369.22M | 2,405.47M | 2,293.09M | 2,325.49M | 2,278.34M | 2,291.74M | 2,291.25M | 2,312.37M | 2,333.93M | 2,266.43M | 2,172.51M | 2,155.37M | 2,146.30M | 2,020.13M | 2,007.77M | 2,010.35M | 1,968.35M | 1,958.47M |
|
Treasury Shares
|
| | 0.03M | | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.90M | 0.85M | 0.00M | 0.93M | 0.93M | 0.02M | 0.97M | 0.00M | 0.97M | 1.40M | 0.27M | 2.56M | 5.26M | 2.70M | 1.19M | 6.47M | 6.47M | 6.52M | 6.64M | 0.00M | 0.00M | 6.67M | 6.80M | 0.01M | 6.84M |
|
Retained Earnings
|
-0.90M | | -14.56M | | | -13.22M | 32.16M | 81.22M | 94.30M | 100.11M | 74.84M | 91.76M | 102.02M | 103.21M | 107.13M | 116.34M | 72.51M | 107.80M | 142.88M | 193.58M | 231.18M | 272.18M | 278.39M | 308.54M | 318.28M | 329.78M | 320.52M | 338.79M | 344.40M | 270.60M | 254.62M | 266.30M | 263.18M | 254.71M | 226.12M | 240.30M | 249.03M | 252.40M |