|
Cash & Equivalents
|
13.85M | 12.71M | 19.03M | 10.09M | 7.22M | 68.49M | 116.16M | 262.32M | 170.66M | 57.17M | 267.44M | 281.13M | 138.48M | 77.67M | 81.10M |
|
Cash & Current Investments
|
13.85M | 12.71M | 19.03M | 10.09M | 7.22M | 68.49M | 116.16M | 262.32M | 170.66M | 57.17M | 267.44M | 281.13M | 138.48M | 77.67M | 81.10M |
|
Receivables - Net
|
| | | 210.16M | 174.59M | 418.62M | 491.87M | 266.79M | 183.71M | 422.94M | 449.19M | 267.24M | 238.07M | 428.10M | 516.76M |
|
Receivables - Other
|
22.00M | | | 31.14M | 30.97M | 58.02M | 50.55M | 27.29M | 33.56M | 49.15M | 69.31M | 31.28M | 28.50M | 63.96M | 67.89M |
|
Receivables
|
| | | 241.30M | 205.56M | 476.64M | 542.41M | 294.08M | 217.27M | 472.09M | 518.50M | 298.52M | 266.57M | 492.06M | 584.65M |
|
Inventory
|
| | | 323.28M | 373.21M | 374.38M | 314.71M | 319.62M | 375.78M | 385.38M | 347.30M | 380.34M | 467.05M | 479.52M | 436.54M |
|
Prepaid Assets
|
| | | 17.85M | 36.30M | 38.82M | 38.09M | 37.52M | 54.05M | 35.05M | 26.40M | 27.68M | 74.60M | 54.03M | 33.03M |
|
Current Assets
|
| | | 608.57M | 639.16M | 958.33M | 1,011.38M | 913.54M | 817.76M | 949.69M | 1,159.63M | 987.67M | 946.70M | 1,103.28M | 1,135.31M |
|
Property, Plant & Equipment (Net)
|
1,250.31M | | | 1,315.21M | 1,317.37M | 1,311.47M | 1,299.54M | 1,315.05M | 1,320.61M | 1,355.38M | 1,346.16M | 1,441.70M | 1,743.51M | 1,924.22M | 1,961.44M |
|
Goodwill
|
276.43M | | | 274.54M | 274.54M | 274.48M | 274.48M | 274.48M | 274.48M | 275.21M | 275.26M | 297.23M | 449.55M | 464.13M | 469.38M |
|
Intangibles
|
| | | 13.43M | 12.76M | 12.11M | 11.46M | 10.82M | 10.28M | 10.14M | 9.85M | 29.41M | 41.97M | 38.15M | 33.42M |
|
Goodwill & Intangibles
|
276.43M | | | 287.97M | 287.30M | 286.59M | 285.94M | 285.30M | 284.75M | 285.36M | 285.11M | 326.64M | 491.52M | 502.28M | 502.80M |
|
Other Non-Current Assets
|
3,239.39M | | | 3,439.43M | 38.95M | 40.58M | 39.72M | 4,049.80M | 3,971.57M | 4,223.73M | 4,396.79M | 45.82M | 4,778.40M | 5,018.54M | 5,281.18M |
|
Non-Current Assets
|
| | | 1,685.75M | 1,687.61M | 1,684.57M | 1,669.51M | 1,686.27M | 1,695.88M | 1,733.17M | 1,724.48M | 1,863.53M | 2,334.00M | 2,528.18M | 2,568.01M |
|
Assets
|
2,181.82M | | | 2,294.32M | 2,326.77M | 2,642.90M | 2,680.88M | 2,599.81M | 2,513.64M | 2,682.86M | 2,884.12M | 2,851.20M | 3,280.71M | 3,631.46M | 3,703.32M |
|
Accounts Payables
|
| | | 87.37M | 80.38M | 174.60M | 148.98M | 107.66M | 97.38M | 164.19M | 180.57M | 140.83M | 111.96M | 172.20M | 211.16M |
|
Payables
|
| | | 87.37M | 80.38M | 174.60M | 148.98M | 107.66M | 97.38M | 164.19M | 180.57M | 140.83M | 111.96M | 172.20M | 211.16M |
|
Accumulated Expenses
|
| | | 29.19M | 14.01M | 26.04M | 37.92M | 48.10M | 17.70M | 29.21M | 42.07M | 50.66M | 18.98M | 31.40M | 36.98M |
|
Other Accumulated Expenses
|
| | | 88.78M | 66.68M | 80.19M | 89.16M | 103.56M | 83.61M | 96.33M | 106.58M | 97.28M | 93.78M | 105.56M | 112.60M |
|
Short term Debt
|
| | | 0.21M | 0.21M | 7.08M | 7.08M | 7.08M | 7.07M | 7.07M | 8.79M | 10.47M | 11.78M | 11.78M | 11.78M |
|
Current Leases
|
| | | 13.21M | 12.98M | 14.07M | 13.70M | 12.95M | 13.28M | 13.62M | 13.54M | 14.84M | 13.40M | 14.31M | 14.75M |
|
Current Taxes
|
| | | 8.50M | | 29.88M | 53.28M | 9.30M | 11.88M | 15.60M | 15.99M | 8.29M | 14.20M | 17.96M | 28.66M |
|
Current Deferred Revenue
|
32.35M | | | 39.84M | 37.38M | 44.59M | 58.78M | 51.38M | 50.84M | 45.12M | 44.79M | 42.13M | 42.02M | 36.31M | 42.84M |
|
Total Current Liabilities
|
| | | 516.89M | 473.15M | 384.36M | 424.97M | 347.27M | 297.23M | 378.31M | 426.10M | 370.04M | 322.07M | 397.21M | 474.44M |
|
Non-Current Debt
|
| | | 0.43M | 0.36M | 832.05M | 675.65M | 674.58M | 673.54M | 672.47M | 669.67M | 666.91M | 1,160.38M | 1,341.17M | 1,175.97M |
|
Non-Current Deferred Tax Liability
|
| | | 239.37M | 175.08M | 170.50M | 173.99M | 246.63M | 174.12M | 179.20M | 187.91M | 174.73M | 221.59M | 257.47M | 264.19M |
|
Operating Leases
|
| | | 32.66M | 31.01M | 31.87M | 30.61M | 31.76M | 32.55M | 34.20M | 33.89M | 34.53M | 33.12M | 34.81M | 35.20M |
|
Other Non-Current Liabilities
|
| | | 93.50M | 94.34M | 129.27M | 132.65M | 105.65M | 117.57M | 119.98M | 117.61M | 128.91M | 135.97M | 139.69M | 146.32M |
|
Total Non-Current Liabilities
|
| | | 1,172.23M | 1,257.66M | 1,418.77M | 1,305.21M | 1,228.15M | 1,177.44M | 1,264.17M | 1,317.58M | 1,246.21M | 1,737.16M | 2,030.66M | 1,949.81M |
|
Total Liabilities
|
1,228.98M | -923.99M | -1011.32M | 1,265.73M | 1,352.00M | 1,548.05M | 1,437.86M | 1,333.80M | 1,295.02M | 1,384.16M | 1,435.19M | 1,375.12M | 1,873.12M | 2,170.35M | 2,096.12M |
|
Total Debt
|
| | | 0.64M | 0.57M | 839.13M | 682.73M | 681.66M | 680.61M | 679.54M | 678.46M | 677.39M | 1,172.16M | 1,352.95M | 1,187.75M |
|
Common Equity
|
952.84M | 923.99M | 1,011.32M | 1,028.59M | 974.77M | 1,094.85M | 1,243.02M | 1,266.01M | 1,218.63M | 1,298.71M | 1,448.93M | 1,476.09M | 1,407.58M | 1,461.12M | 1,607.20M |
|
Shareholder's Equity
|
952.84M | 923.99M | 1,011.32M | 1,028.59M | 974.77M | 1,094.85M | 1,243.02M | 1,266.01M | 1,218.63M | 1,298.71M | 1,448.93M | 1,476.09M | 1,407.58M | 1,461.12M | 1,607.20M |
|
Liabilities and Shareholders Equity
|
2,181.82M | | | 2,294.32M | 2,326.77M | 2,642.90M | 2,680.88M | 2,599.81M | 2,513.64M | 2,682.86M | 2,884.12M | 2,851.20M | 3,280.71M | 3,631.46M | 3,703.32M |
|
Treasury Shares
|
| | | | | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M |
|
Retained Earnings
|
| | | 494.66M | 441.68M | 498.53M | 645.18M | 665.87M | 618.25M | 696.17M | 844.27M | 867.55M | 798.84M | 849.44M | 992.59M |