|
Cash & Equivalents
|
58.40M | 35.30M | 66.70M | 66.70M | 82.20M | 51.10M | 21.80M | 20.80M | 50.90M | 37.40M | 32.30M | 38.50M | 45.50M | 33.30M | 66.50M | 43.90M |
|
Short-term Investments
|
4.40M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
62.80M | 35.30M | 66.70M | 66.70M | 82.20M | 51.10M | 21.80M | 20.80M | 50.90M | 37.40M | 32.30M | 38.50M | 45.50M | 33.30M | 66.50M | 43.90M |
|
Receivables - Net
|
102.50M | 128.90M | 160.90M | 162.70M | 157.90M | 198.70M | 159.60M | 140.60M | 160.90M | 189.70M | 161.70M | 175.10M | 182.80M | 215.70M | 202.40M | 191.80M |
|
Receivables - Other
|
| | 11.70M | 9.50M | 9.50M | 9.50M | 9.50M | 10.00M | | 10.50M | 5.10M | 5.80M | 7.90M | 8.30M | 7.80M | 7.60M |
|
Receivables
|
102.50M | 128.90M | 172.60M | 172.20M | 167.40M | 208.20M | 169.10M | 150.60M | 160.90M | 200.20M | 166.80M | 180.90M | 190.70M | 224.00M | 210.20M | 199.40M |
|
Inventory
|
152.70M | 210.20M | 206.70M | 247.90M | 219.40M | 297.30M | 282.70M | 275.50M | 283.20M | 343.60M | 351.80M | 345.40M | 391.50M | 459.10M | 505.30M | 404.60M |
|
Current Deferred Tax Assets
|
8.50M | 5.90M | 9.30M | 15.10M | 10.00M | 10.50M | | | | | | | | | | |
|
Prepaid Assets
|
17.40M | 23.00M | 21.80M | 29.80M | 35.70M | 30.30M | 27.00M | 39.10M | 48.60M | 22.50M | 16.40M | 16.60M | 25.00M | 29.00M | 27.30M | 38.80M |
|
Current Assets
|
381.00M | 370.40M | 427.40M | 481.20M | 473.10M | 541.30M | 444.30M | 438.10M | 506.70M | 540.30M | 519.50M | 564.50M | 628.10M | 636.80M | 699.00M | 680.60M |
|
Property, Plant & Equipment (Net)
|
149.30M | 168.20M | 155.60M | 161.10M | 197.00M | 299.70M | 277.80M | 280.80M | 328.00M | 417.90M | 358.80M | 409.10M | 489.10M | 557.30M | 631.70M | 660.80M |
|
Long-Term Investments
|
4.70M | 4.70M | 4.90M | 5.80M | 6.60M | -1053.80M | | | | | | | | | | |
|
Goodwill
|
61.60M | 72.10M | 72.10M | 75.60M | 72.70M | 247.20M | 186.60M | 186.40M | 188.20M | 296.50M | 296.10M | 297.80M | 296.00M | 294.00M | 294.40M | 317.10M |
|
Intangibles
|
| 18.00M | 17.00M | | 12.20M | 187.10M | 189.90M | 189.40M | 192.60M | 265.60M | 266.00M | 268.30M | 265.10M | 263.00M | 264.00M | 119.00M |
|
Goodwill & Intangibles
|
61.60M | 90.10M | 89.10M | 75.60M | 84.90M | 434.30M | 376.50M | 375.80M | 380.80M | 562.10M | 562.10M | 566.10M | 561.10M | 557.00M | 558.40M | 436.10M |
|
Long-Term Deferred Tax
|
25.90M | 27.10M | 44.30M | 27.20M | 51.50M | 7.80M | 36.60M | 27.10M | 18.40M | 15.50M | 23.70M | 18.40M | 15.00M | 11.70M | 10.40M | 8.40M |
|
Other Non-Current Assets
|
21.90M | 27.70M | 26.40M | 29.10M | 14.00M | 30.20M | 11.50M | 13.20M | 29.30M | 21.70M | 59.30M | 24.60M | 11.00M | 9.20M | 7.30M | 14.50M |
|
Non-Current Assets
|
237.40M | 272.70M | 256.00M | 271.60M | 302.50M | 744.90M | 644.50M | 622.30M | 675.10M | 865.10M | 962.10M | 1,015.70M | 1,018.80M | 1,062.90M | 1,126.10M | 1,201.20M |
|
Assets
|
644.40M | 669.20M | 730.70M | 780.00M | 784.90M | 1,293.90M | 1,112.90M | 1,087.50M | 1,200.20M | 1,479.90M | 1,564.60M | 1,598.60M | 1,661.90M | 1,711.40M | 1,835.50M | 1,890.20M |
|
Accounts Payables
|
67.30M | 87.90M | 102.10M | 103.50M | 107.60M | 120.60M | 140.80M | 144.20M | 141.90M | 177.20M | 162.80M | 154.10M | 171.90M | 207.40M | 202.90M | 179.10M |
|
Dividends payables
|
9.50M | 5.10M | 5.20M | 5.60M | 5.10M | 5.10M | | | | | | | | | | |
|
Payables
|
76.80M | 93.00M | 107.30M | 109.10M | 112.70M | 125.70M | 140.80M | 144.20M | 141.90M | 177.20M | 162.80M | 154.10M | 171.90M | 207.40M | 202.90M | 179.10M |
|
Accumulated Expenses
|
54.80M | 55.40M | 63.10M | 72.10M | 82.40M | 122.50M | 99.80M | 106.30M | 127.90M | 109.90M | 89.30M | 106.70M | 90.50M | 96.10M | 95.10M | 115.10M |
|
Other Accumulated Expenses
|
| 1.30M | 1.00M | 0.70M | 0.80M | 0.90M | 0.90M | 1.10M | 1.10M | 1.20M | 1.00M | 1.00M | 1.00M | 1.00M | 0.90M | 17.90M |
|
Short term Debt
|
0.20M | 1.00M | | | | 43.90M | 39.90M | 42.60M | 11.40M | 11.60M | 10.20M | 10.10M | 2.00M | | 5.00M | 4.90M |
|
Current Leases
|
| | | | | | | | | | 22.00M | 21.20M | 21.30M | 20.50M | 22.90M | 26.70M |
|
Current Taxes
|
| | | -138.70M | -14.50M | -29.40M | | | | | | | | | | |
|
Total Current Liabilities
|
131.80M | 149.40M | 170.40M | 181.20M | 195.10M | 292.10M | 280.50M | 293.10M | 281.20M | 298.70M | 296.20M | 292.10M | 285.70M | 324.00M | 325.90M | 325.80M |
|
Non-Current Debt
|
335.10M | 295.40M | 302.10M | 296.10M | 303.10M | 806.60M | 682.40M | 619.80M | 665.60M | 978.80M | 891.00M | 765.80M | 781.50M | 817.70M | 835.40M | 925.90M |
|
Pension
|
81.90M | 86.10M | 104.10M | 89.90M | 41.60M | 54.70M | 162.40M | 140.00M | 147.60M | 48.20M | 46.60M | 46.20M | 38.60M | 34.70M | 31.60M | 14.90M |
|
Minority Interest
|
11.00M | 11.20M | 12.40M | 17.50M | 20.00M | 13.90M | 6.10M | 4.20M | 5.90M | 10.80M | 11.40M | 4.30M | 4.20M | 3.60M | 4.10M | 0.30M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 25.10M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 3.20M | 14.70M | 10.20M | 5.70M | 6.30M | 7.30M | 6.80M | 6.80M | 21.30M | 33.40M | 21.50M | 25.90M | 25.90M |
|
Operating Leases
|
| | | | | | | | | | 91.50M | 81.30M | 70.30M | 66.30M | 67.40M | 64.40M |
|
Other Non-Current Liabilities
|
40.80M | 38.40M | 46.90M | 41.50M | 40.60M | 46.40M | 103.10M | 82.10M | 94.00M | 80.40M | 48.70M | 45.90M | 41.60M | 44.20M | 46.30M | 44.30M |
|
Total Non-Current Liabilities
|
548.80M | 530.90M | 576.60M | 570.40M | 554.50M | 1,163.60M | 1,022.20M | 970.80M | 1,000.40M | 1,332.50M | 1,357.20M | 1,206.70M | 1,209.50M | 1,264.20M | 1,286.20M | 1,356.90M |
|
Total Liabilities
|
589.60M | 569.30M | 623.50M | 611.90M | 595.10M | 1,210.00M | 1,125.30M | 1,052.90M | 1,094.40M | 1,412.90M | 1,405.90M | 1,252.60M | 1,251.10M | 1,308.40M | 1,332.50M | 1,401.20M |
|
Total Debt
|
335.30M | 296.40M | 302.10M | 296.10M | 303.10M | 850.50M | 722.30M | 662.40M | 677.00M | 990.40M | 901.20M | 775.90M | 783.50M | 817.70M | 840.40M | 930.80M |
|
Common Equity
|
127.20M | 137.00M | 142.90M | 153.30M | 158.90M | 164.50M | 167.80M | 176.50M | 105.80M | 67.00M | 221.90M | 234.10M | 301.00M | 403.00M | 503.00M | 489.00M |
|
Shareholder's Equity
|
127.20M | 137.00M | 142.90M | 153.30M | 158.90M | 164.50M | 167.80M | 176.50M | 105.80M | 67.00M | 221.90M | 234.10M | 301.00M | 403.00M | 503.00M | 489.00M |
|
Liabilities and Shareholders Equity
|
644.40M | 669.20M | 730.70M | 780.00M | 784.90M | 1,293.90M | 1,112.90M | 1,087.50M | 1,200.20M | 1,479.90M | 1,564.60M | 1,598.60M | 1,661.90M | 1,711.40M | 1,835.50M | 1,890.20M |
|
Treasury Shares
|
| | | 0.95M | 1.39M | 1.44M | 1.46M | 1.48M | 1.61M | 2.48M | 2.52M | 2.59M | 2.93M | 3.78M | 4.30M | 5.48M |
|
Retained Earnings
|
-37.30M | -12.30M | -30.20M | 52.00M | 71.30M | -60.30M | -79.80M | -68.60M | -40.10M | -87.20M | 93.80M | 215.80M | 300.90M | 360.20M | 444.00M | 490.30M |