|
Cash & Equivalents
|
559.07M | 309.00M | 375.53M | 399.20M | 399.20M | 400.70M | 250.72M | 260.20M | 248.80M | 248.60M | 251.45M | 260.40M | 259.10M | 195.40M | 260.98M | 153.50M | 149.70M | 155.00M | 154.54M | 248.30M | 144.52M | 212.55M | 316.00M | 311.28M | 382.77M |
|
Short-term Investments
|
| | | | 2.20M | 2.20M | 0.05M | 2.50M | 2.30M | 2.40M | | 0.40M | 0.40M | 0.40M | 0.37M | 0.40M | 0.40M | 0.30M | | 5.00M | 1.87M | 12.95M | 4.09M | 1.34M | 2.14M |
|
Cash & Current Investments
|
559.07M | 301.40M | 375.53M | 406.64M | 402.88M | 385.82M | 250.77M | 378.61M | 368.67M | 288.83M | 251.45M | 228.82M | 137.75M | 198.48M | 261.36M | 164.96M | 171.76M | 149.22M | 154.54M | 255.01M | 146.39M | 225.50M | 320.10M | 312.63M | 384.90M |
|
Receivables - Net
|
| | | | | | 130.39M | | | | 0.53M | | | | 154.18M | | | | 146.29M | | 188.45M | 228.31M | 139.91M | 167.53M | 155.23M |
|
Receivables - Other
|
-0.01M | | -0.00M | | | | 1.81M | | | | 1.88M | | | | 2.05M | | | | 2.95M | | 1.81M | 3.13M | 4.21M | 1.40M | 2.40M |
|
Receivables
|
| | | | | | 132.19M | | | | 2.41M | | | | 156.23M | | | | 149.24M | | 190.26M | 231.44M | 144.12M | 168.93M | 157.64M |
|
Raw Materials
|
| | | | | | 51.88M | | | | 57.15M | | | | 57.77M | | | | | | | | | | |
|
Work In Process
|
| | | | | | 5.56M | | | | 5.85M | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 1.70M | | | | 1.08M | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | 59.14M | | | | 64.07M | | | | 57.77M | | | | 58.07M | | 73.85M | 115.42M | 102.51M | 80.79M | 83.49M |
|
Prepaid Assets
|
39.86M | 9.60M | 13.09M | 9.30M | 12.70M | 15.60M | 4.48M | 14.90M | 9.70M | 12.00M | 1.80M | 16.10M | 16.70M | 16.70M | 1.45M | 20.20M | 20.10M | 19.70M | 1.89M | 22.10M | 2.65M | 5.40M | 3.94M | 3.78M | 4.01M |
|
Current Assets
|
| 501.60M | 560.73M | 629.50M | 640.40M | 630.20M | 532.09M | 605.00M | 553.40M | 491.80M | 471.62M | 408.90M | 347.00M | 421.80M | 386.10M | 384.10M | 399.10M | 414.00M | 386.43M | 513.80M | 434.09M | 593.27M | 585.99M | 791.39M | 732.55M |
|
Property, Plant & Equipment (Net)
|
| 449.00M | 440.07M | 478.00M | 477.00M | 495.60M | 425.06M | 478.90M | 480.50M | 492.20M | 506.97M | 509.20M | 510.90M | 514.70M | 546.27M | 546.30M | 525.90M | 576.10M | 590.67M | 599.10M | 632.19M | 723.75M | 652.86M | 602.00M | 619.56M |
|
Long-Term Investments
|
7.97M | | 10.72M | 11.60M | 11.70M | 11.90M | 11.63M | 74.90M | 115.20M | 113.70M | 114.02M | 137.10M | 132.70M | 127.30M | 125.49M | 128.40M | 114.50M | 115.80M | 111.47M | 110.30M | 114.94M | 140.37M | 139.01M | 9.14M | 9.92M |
|
Goodwill
|
| | | | | | 1.47M | | | | 1.55M | | | | 1.52M | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 1.47M | | | | 1.55M | | | | 1.52M | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | 7.87M | | | | 7.05M | | | | 7.36M | | | | 6.39M | | 6.52M | 6.50M | 5.09M | 5.14M | 3.91M |
|
Other Non-Current Assets
|
-0.00M | 11.30M | 10.58M | 12.20M | 12.00M | 11.50M | 5.72M | 12.50M | 11.50M | 11.60M | 2.33M | 12.10M | 9.30M | 10.40M | 0.93M | 11.60M | 12.10M | 9.80M | 2.21M | 8.30M | 2.52M | 20.37M | 10.72M | 5.99M | 3.12M |
|
Non-Current Assets
|
| 471.60M | 461.68M | 502.10M | 501.00M | 519.30M | 453.49M | 566.70M | 607.90M | 618.20M | 632.96M | 662.10M | 659.00M | 659.60M | 690.01M | 724.10M | 690.00M | 734.20M | 740.62M | 750.10M | 798.36M | 937.02M | 849.06M | 660.52M | 673.46M |
|
Assets
|
1,357.74M | 973.20M | 1,022.41M | 1,131.60M | 1,141.40M | 1,149.50M | 985.58M | 1,171.70M | 1,161.30M | 1,110.00M | 1,104.58M | 1,071.00M | 1,006.00M | 1,081.40M | 1,076.11M | 1,108.20M | 1,089.10M | 1,148.20M | 1,127.04M | 1,263.90M | 1,232.45M | 1,530.29M | 1,435.05M | 1,451.90M | 1,406.01M |
|
Accounts Payables
|
39.37M | 293.00M | 21.94M | | 286.90M | 276.80M | 25.98M | | | | 22.85M | | | | 20.70M | | | | 26.92M | | 33.97M | 36.43M | 17.91M | 24.69M | 21.63M |
|
Notes Payables
|
64.76M | 42.80M | 35.58M | 41.30M | 47.30M | 43.40M | | 36.30M | 59.60M | 25.70M | 32.19M | 33.90M | | | | 9.90M | | | | | 0.10M | 827.71 | 0.00M | 0.02M | 10.51M |
|
Payables
|
104.13M | 327.62M | 57.51M | 38.51M | 321.68M | 324.67M | 25.98M | 33.96M | 60.01M | 25.91M | 55.04M | 35.74M | | | 20.70M | 9.74M | | | 26.92M | | 34.07M | 36.43M | 17.91M | 24.70M | 32.15M |
|
Accumulated Expenses
|
| | | | | | 0.94M | | | | 1.08M | | | | 1.04M | | | | | | | 0.60M | 0.53M | 0.53M | 0.56M |
|
Other Accumulated Expenses
|
-493.39 | 59.20M | 0.88M | 72.80M | 105.10M | 99.40M | 1.38M | 61.30M | 86.30M | 61.50M | 1.04M | 55.90M | 72.40M | 120.00M | 1.00M | 72.10M | 91.20M | 71.40M | 1.06M | 76.70M | 0.74M | 0.51M | 0.71M | 0.74M | 0.73M |
|
Short term Debt
|
| 49.50M | 47.96M | 51.00M | | | 33.45M | 36.50M | 70.40M | 70.30M | 71.18M | 69.50M | 24.10M | 24.10M | 24.27M | 24.80M | 24.10M | 25.00M | 24.59M | 24.70M | 26.29M | 1.69M | 48.63M | 71.20M | 103.05M |
|
Current Leases
|
| | | | | | 0.36M | | | | 0.39M | | | | 0.58M | 1.30M | 1.30M | 1.20M | 0.81M | 1.90M | 4.66M | 6.11M | 5.14M | 7.92M | 7.31M |
|
Current Taxes
|
| | 7.86M | | | | 2.84M | | | | 0.03M | | | | 16.13M | | | | 8.86M | | 16.68M | 29.30M | 6.45M | 13.21M | 1.30M |
|
Current Deferred Revenue
|
-89.36 | | 0.26M | | | | 0.04M | | | | | | | | 0.05M | | | | 0.04M | | 2.54M | | | | |
|
Total Current Liabilities
|
| 189.60M | 191.56M | 213.20M | 194.80M | 196.60M | 146.89M | 183.20M | 265.80M | 207.70M | 221.53M | 200.60M | 140.10M | 188.60M | 168.57M | 149.60M | 154.90M | 168.10M | 161.03M | 149.10M | 197.44M | 258.45M | 202.10M | 231.28M | 268.73M |
|
Non-Current Debt
|
| 159.40M | 154.39M | 204.40M | 271.30M | 272.70M | 305.09M | 331.50M | 281.70M | 281.50M | 249.04M | 243.10M | 245.60M | 303.30M | 293.67M | 299.00M | 279.20M | 289.90M | 272.46M | 390.60M | 245.40M | 337.08M | 397.37M | 397.82M | 323.23M |
|
Non-Current Deffered Revenue
|
| | 2.76M | | | | 2.57M | | | | 0.83M | | | | | | | | | | 2.54M | 4.33M | 4.08M | 3.80M | 3.79M |
|
Pension
|
-484.60 | | 16.09M | | | | 17.23M | | | | 15.89M | | | | 16.91M | | | | 15.77M | | 17.98M | 18.11M | 8.28M | 7.15M | 4.54M |
|
Minority Interest
|
19.58M | | 1.15M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.91M | | | | 5.79M | | | | 10.03M | | | | 10.16M | | 10.91M | 10.01M | 6.44M | 3.85M | 2.74M |
|
Operating Leases
|
| | | | | | 0.92M | | | | 0.60M | | | | | 27.60M | 26.90M | 22.50M | 21.96M | 24.90M | 25.93M | 24.52M | 24.25M | 25.59M | 25.44M |
|
Other Non-Current Liabilities
|
21.49M | 28.40M | 0.06M | 20.00M | 19.80M | 19.60M | 0.04M | 23.50M | 23.40M | 23.70M | 0.05M | 24.10M | 24.40M | 24.30M | 0.04M | 26.70M | 26.40M | 27.40M | 0.04M | 27.90M | 0.76M | 0.78M | 0.69M | 0.67M | 0.66M |
|
Total Non-Current Liabilities
|
486.72M | 187.80M | 173.30M | 224.40M | 291.10M | 292.30M | 326.19M | 355.90M | 305.90M | 305.90M | 272.19M | 267.70M | 270.40M | 327.60M | 320.64M | 353.30M | 332.50M | 339.80M | 320.41M | 443.40M | 303.16M | 394.25M | 440.69M | 438.89M | 360.40M |
|
Total Liabilities
|
508.21M | 377.40M | 364.85M | 437.60M | 485.90M | 488.90M | 473.09M | 539.10M | 571.70M | 513.60M | 493.73M | 468.30M | 410.50M | 516.20M | 489.21M | 502.90M | 487.40M | 507.90M | 481.45M | 592.50M | 500.59M | 652.70M | 642.79M | 670.17M | 629.13M |
|
Total Debt
|
| 203.73M | 202.34M | 238.00M | 254.71M | 261.16M | 338.54M | 344.54M | 354.26M | 354.27M | 320.22M | 329.45M | 281.39M | 331.93M | 317.94M | 317.93M | 302.98M | 302.49M | 297.04M | 418.14M | 271.69M | 338.76M | 446.00M | 469.02M | 426.28M |
|
Common Equity
|
849.53M | 595.80M | 651.34M | 694.00M | 655.50M | 660.60M | 511.67M | 632.60M | 589.60M | 596.40M | 610.85M | 602.70M | 595.50M | 565.20M | 586.90M | 605.30M | 601.70M | 640.30M | 641.63M | 671.40M | 727.78M | 868.82M | 786.74M | 781.73M | 776.88M |
|
Shareholder's Equity
|
849.53M | 595.80M | 651.34M | 626.00M | 561.80M | 570.60M | 511.67M | 632.60M | 589.60M | 596.40M | 610.85M | 602.70M | 595.50M | 565.20M | 586.90M | 605.30M | 601.70M | 640.30M | 641.63M | 671.40M | 727.78M | 868.82M | 786.74M | 781.73M | 776.88M |
|
Liabilities and Shareholders Equity
|
1,357.74M | 949.27M | 1,022.41M | 1,054.68M | 1,071.60M | 1,100.78M | 985.58M | 1,096.95M | 1,168.53M | 1,117.65M | 1,104.58M | 1,128.68M | 1,049.51M | 1,096.38M | 1,076.11M | 1,088.42M | 1,088.13M | 1,103.03M | 1,127.04M | 1,272.51M | 1,232.45M | 1,530.29M | 1,435.05M | 1,451.90M | 1,406.01M |
|
Treasury Shares
|
| | | | | | 0.95M | | | | 1.00M | | | | 0.83M | | | | | | | | | | |
|
Retained Earnings
|
| 2.30M | 181.41M | 234.40M | -2.20M | -2.80M | 9.03M | 130.70M | 127.20M | 132.40M | 102.00M | 140.30M | -0.50M | -2.70M | 118.07M | 175.10M | -0.60M | -3.90M | 156.36M | 233.10M | 193.17M | 314.55M | 276.44M | 268.37M | 263.40M |