|
Cash & Equivalents
|
16.02M | 27.13M | 19.74M | 30.74M | 22.20M | 21.92M | 28.60M | 38.88M | 54.85M | 53.20M | 51.18M | 40.88M | 57.15M | 68.08M | 76.29M | 73.74M | 86.46M | 104.58M | 113.40M | 112.06M | 56.88M | 78.06M | 92.92M | 95.71M | 90.31M | 87.99M | 79.61M | 68.86M | 91.50M | 91.47M | 98.51M | 105.36M | 171.43M | 257.26M | 415.65M | 470.86M | 414.08M | 614.13M | 713.66M | 718.28M | 757.02M | 866.39M | 912.81M | 938.53M | 695.57M | 382.01M |
|
Cash & Current Investments
|
16.02M | 27.13M | 19.74M | 30.74M | 22.20M | 21.92M | 28.60M | 38.88M | 54.85M | 53.20M | 51.18M | 40.88M | 57.15M | 68.08M | 76.29M | 73.74M | 86.46M | 104.58M | 113.40M | 112.06M | 56.88M | 78.06M | 92.92M | 95.71M | 90.31M | 87.99M | 79.61M | 68.86M | 91.50M | 91.47M | 98.51M | 105.36M | 171.43M | 257.26M | 415.65M | 470.86M | 414.08M | 614.13M | 713.66M | 718.28M | 757.02M | 866.39M | 912.81M | 938.53M | 695.57M | 382.01M |
|
Receivables - Net
|
| | 41.54M | | 36.82M | 39.72M | 37.29M | 39.90M | 39.46M | 34.84M | 36.82M | 39.93M | 43.25M | 41.71M | 40.26M | 47.83M | 44.19M | 47.13M | 43.75M | 45.02M | 45.53M | 40.63M | 43.53M | 44.88M | 46.88M | 49.21M | 54.00M | 58.99M | 54.89M | 64.05M | 89.34M | 172.28M | 187.05M | 197.28M | 213.40M | 242.11M | 256.28M | 259.20M | 284.29M | 337.39M | 372.29M | 329.34M | 321.26M | 348.75M | 336.58M | 351.38M |
|
Receivables - Other
|
| | 2.00M | | | | 1.00M | | | | 0.70M | | | | 0.80M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 43.54M | | 36.82M | 39.72M | 38.29M | 39.90M | 39.46M | 34.84M | 37.52M | 39.93M | 43.25M | 41.71M | 41.06M | 47.83M | 44.19M | 47.13M | 44.05M | 45.02M | 45.53M | 40.63M | 43.53M | 44.88M | 46.88M | 49.21M | 54.00M | 58.99M | 54.89M | 64.05M | 89.34M | 172.28M | 187.05M | 197.28M | 213.40M | 242.11M | 256.28M | 259.20M | 284.29M | 337.39M | 372.29M | 329.34M | 321.26M | 348.75M | 336.58M | 351.38M |
|
Raw Materials
|
| | 6.04M | | 6.54M | 7.17M | 7.51M | 6.80M | 7.06M | 6.95M | 9.66M | 9.48M | 9.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.08M | | 26.45M | 24.96M |
|
Work In Process
|
| | 1.79M | | 1.73M | 4.13M | 2.41M | 4.27M | 2.71M | 4.60M | 3.96M | 4.24M | 5.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | | 13.66M | 15.16M |
|
Finished Goods
|
| | 7.75M | | 7.13M | 5.28M | 5.71M | 4.47M | 4.66M | 4.51M | 4.02M | 6.07M | 5.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.07M | | 22.05M | 21.92M |
|
Inventory
|
| | 15.58M | | 15.40M | 16.58M | 15.62M | 15.54M | 14.43M | 16.06M | 17.64M | 19.79M | 21.15M | 23.03M | 26.08M | 32.09M | 31.47M | 34.57M | 33.02M | 32.04M | 32.41M | 30.60M | 29.18M | 30.81M | 35.33M | 37.62M | 35.74M | 30.36M | 31.72M | 33.95M | 35.13M | 34.25M | 33.96M | 34.79M | 35.48M | 42.16M | 51.80M | 56.46M | 64.03M | 69.76M | 70.52M | 70.83M | 68.03M | 69.13M | 62.16M | 62.04M |
|
Current Deferred Tax Assets
|
| | 0.26M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 4.37M | | 4.58M | 5.21M | 3.85M | 5.72M | 4.28M | 6.37M | 5.18M | 6.08M | 4.07M | 3.79M | 5.22M | 5.60M | 4.92M | 4.67M | 5.24M | 6.37M | 5.04M | 5.10M | 7.28M | 8.97M | 8.63M | 9.71M | 9.62M | 10.14M | 8.10M | 12.04M | 12.82M | 12.86M | 11.99M | 12.57M | 13.09M | 10.95M | 22.91M | 11.48M | 16.68M | 16.21M | 24.16M | 22.00M | 16.36M | 67.37M | 34.09M | 21.17M |
|
Current Assets
|
| | 81.23M | | 78.99M | 83.44M | 90.01M | 100.04M | 113.02M | 110.47M | 110.82M | 106.68M | 125.62M | 136.61M | 147.85M | 159.26M | 167.06M | 190.96M | 195.41M | 195.50M | 139.86M | 154.39M | 172.91M | 180.38M | 181.16M | 184.53M | 184.22M | 168.35M | 186.21M | 201.52M | 235.79M | 324.75M | 404.42M | 501.90M | 677.62M | 773.27M | 752.22M | 948.43M | 1,085.82M | 1,148.80M | 1,231.15M | 1,295.71M | 1,326.63M | 1,423.78M | 1,201.82M | 925.09M |
|
Property, Plant & Equipment (Net)
|
| | 96.01M | | 92.87M | 92.39M | 95.65M | 85.32M | 84.42M | 84.98M | 94.19M | 92.09M | 91.86M | 94.52M | 93.00M | 93.78M | 96.82M | 99.41M | 107.89M | 112.21M | 113.12M | 113.53M | 116.50M | 108.61M | 122.90M | 122.38M | 120.17M | 118.38M | 118.49M | 116.44M | 116.77M | 116.96M | 119.00M | 120.83M | 122.17M | 127.48M | 129.98M | 140.29M | 146.70M | 150.09M | 158.16M | 169.51M | 176.80M | 180.78M | 157.73M | 164.07M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.00M |
|
Goodwill
|
| | 15.71M | | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 15.71M | 57.77M | 57.77M | 58.63M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 176.87M | 240.33M |
|
Intangibles
|
| | 161.69M | | 161.15M | 160.42M | 157.06M | 157.27M | 157.32M | 155.34M | 15.12M | 14.29M | 13.46M | 12.64M | 11.80M | 11.11M | 10.41M | 9.73M | 9.13M | 8.69M | 8.24M | 7.79M | 7.34M | 6.93M | 389.51M | 384.75M | 376.01M | 371.33M | 365.26M | 356.88M | 348.51M | 340.20M | 331.90M | 323.59M | 315.29M | 219.86M | 221.00M | 163.29M | 151.99M | 142.05M | 40.30M | 173.61M | 161.76M | 153.75M | 542.52M | 936.46M |
|
Goodwill & Intangibles
|
| | 177.41M | | 176.86M | 176.14M | 172.77M | 172.98M | 173.03M | 171.05M | 30.83M | 30.00M | 29.17M | 28.36M | 27.51M | 26.82M | 26.12M | 25.44M | 24.85M | 24.40M | 23.95M | 23.50M | 23.05M | 22.64M | 447.28M | 442.51M | 434.64M | 432.52M | 426.45M | 418.07M | 409.70M | 401.39M | 393.09M | 384.78M | 376.47M | 281.05M | 282.19M | 224.48M | 213.17M | 203.24M | 101.49M | 234.79M | 222.95M | 214.93M | 719.38M | 1,176.79M |
|
Long-Term Deferred Tax
|
| | 0.33M | | | | 0.41M | 0.10M | | | 0.07M | | | | 87.01M | 83.66M | 82.04M | 79.36M | 81.45M | 79.75M | 79.17M | 77.75M | 71.83M | 70.45M | 67.44M | 69.34M | 70.15M | 62.83M | 64.78M | 66.49M | 62.76M | 47.87M | 55.16M | 46.81M | 110.65M | 133.87M | 134.20M | 152.19M | 150.20M | 138.90M | 151.19M | 144.64M | 170.23M | 168.88M | 138.26M | 107.45M |
|
Other Non-Current Assets
|
| | 20.58M | | 19.78M | 20.12M | 20.51M | 20.34M | 20.04M | 19.73M | 20.00M | 20.79M | 21.22M | 21.54M | 28.49M | 29.08M | 29.77M | 29.65M | 30.23M | 32.04M | 34.15M | 33.25M | 21.63M | 22.04M | 60.92M | 60.82M | 60.63M | 61.36M | 61.87M | 45.29M | 38.76M | 42.20M | 42.16M | 41.63M | 34.35M | 33.61M | 39.13M | 56.21M | 55.26M | 51.34M | 49.49M | 46.18M | 44.24M | 36.47M | 73.42M | 76.62M |
|
Non-Current Assets
|
| | 96.01M | | 154.56M | 152.70M | 95.65M | 149.22M | 146.24M | 144.50M | 94.19M | 142.88M | 142.25M | 144.41M | 236.01M | 233.33M | 234.75M | 233.86M | 244.42M | 248.41M | 250.39M | 248.02M | 233.01M | 223.75M | 698.54M | 695.06M | 685.60M | 675.09M | 671.59M | 646.29M | 627.99M | 608.42M | 609.40M | 594.04M | 643.64M | 576.01M | 585.50M | 573.17M | 565.33M | 682.53M | 708.68M | 753.92M | 653.71M | 631.44M | 914.26M | 1,351.31M |
|
Assets
|
| | 243.15M | | 233.55M | 236.13M | 242.38M | 249.26M | 259.27M | 254.97M | 255.90M | 249.56M | 267.88M | 281.02M | 383.86M | 392.59M | 401.80M | 424.82M | 439.83M | 443.91M | 390.25M | 402.41M | 405.92M | 404.12M | 879.70M | 879.59M | 869.82M | 843.45M | 857.80M | 847.82M | 863.78M | 933.17M | 1,013.82M | 1,095.94M | 1,321.26M | 1,349.28M | 1,337.72M | 1,521.61M | 1,651.15M | 1,831.33M | 1,939.83M | 2,049.63M | 1,980.34M | 2,055.22M | 2,116.08M | 2,276.40M |
|
Accounts Payables
|
| | 24.86M | | 19.69M | 19.97M | 18.50M | 14.85M | 17.66M | 21.85M | 21.25M | 18.81M | 22.64M | 24.58M | 26.54M | 21.63M | 25.19M | 31.46M | 32.05M | 24.59M | 26.07M | 32.93M | 37.36M | 32.84M | 42.89M | 39.79M | 41.73M | 35.24M | 41.98M | 46.04M | 58.07M | 142.40M | 183.80M | 190.48M | 127.08M | 145.47M | 114.80M | 138.82M | 145.34M | 198.94M | 212.64M | 174.45M | 204.99M | 202.38M | 208.60M | 251.10M |
|
Payables
|
| | 24.86M | | 19.69M | 19.97M | 18.50M | 14.85M | 17.66M | 21.85M | 21.25M | 18.81M | 22.64M | 24.58M | 26.54M | 21.63M | 25.19M | 31.46M | 32.05M | 24.59M | 26.07M | 32.93M | 37.36M | 32.84M | 42.89M | 39.79M | 41.73M | 35.24M | 41.98M | 46.04M | 58.07M | 142.40M | 183.80M | 190.48M | 127.08M | 145.47M | 114.80M | 138.82M | 145.34M | 198.94M | 212.64M | 174.45M | 204.99M | 202.38M | 208.60M | 251.10M |
|
Accumulated Expenses
|
| | 11.20M | | 9.40M | 11.15M | 10.53M | 7.06M | 9.12M | 12.22M | 12.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.26M | | 29.68M | 53.32M |
|
Other Accumulated Expenses
|
| | 0.70M | | 0.74M | 0.53M | 1.44M | 0.74M | 0.60M | 1.14M | 1.94M | | | | 2.75M | | | | 2.04M | | | | 2.10M | | | | 6.13M | | | | 5.35M | 7.50M | 11.01M | 11.14M | 25.52M | 50.38M | 11.16M | 22.56M | 11.91M | 54.69M | 16.80M | 14.83M | 10.40M | 13.05M | 9.80M | 20.93M |
|
Short term Debt
|
| | 8.00M | | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 3.65M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.85M | 10.14M | 10.17M | 10.14M | 10.14M | 17.14M | 18.14M | 20.70M | 10.25M | 10.37M | 10.36M | 11.64M | 12.88M | 14.06M | 15.37M | 99.70M | 99.70M | 0.38M | 0.70M | 0.82M | 0.73M | 0.87M | 564.71M | 0.97M | 0.75M | 0.80M | 0.87M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | 1.47M | 1.41M |
|
Curent Deferred Tax Liability
|
| | 0.15M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 48.53M | | 37.55M | 34.32M | 35.52M | 31.48M | 34.09M | 39.12M | 43.84M | 39.13M | 43.06M | 46.09M | 46.75M | 45.40M | 43.25M | 54.58M | 52.76M | 42.77M | 53.36M | 59.59M | 66.11M | 61.96M | 76.34M | 82.00M | 80.50M | 64.59M | 73.83M | 76.90M | 90.50M | 177.66M | 219.02M | 235.98M | 247.70M | 276.39M | 154.04M | 176.60M | 187.35M | 237.20M | 263.29M | 784.08M | 240.53M | 248.00M | 280.13M | 346.84M |
|
Non-Current Debt
|
| | 392.86M | | 350.93M | 350.37M | 349.86M | 349.35M | 348.84M | 294.58M | 274.46M | 266.33M | 265.93M | 265.52M | 265.39M | 264.97M | 264.55M | 264.13M | 263.71M | 263.29M | 188.71M | 186.37M | 183.93M | 181.49M | 210.01M | 204.67M | 197.70M | 171.47M | 169.25M | 166.74M | 163.12M | 159.37M | 155.66M | 152.06M | 557.71M | 558.54M | 559.24M | 560.58M | 561.67M | 562.47M | 563.19M | 0.61M | 565.28M | 566.10M | 566.85M | 567.94M |
|
Liabilities from Discontinued Operations
|
| | | | | | 1.72M | | | | | | | | | | | | | | | | | | | | 1.79M | | | | | | | | | | | | | | | | | | 29.84M | 28.57M |
|
Non-Current Deferred Tax Liability
|
| | 0.25M | | | | 32.90M | 0.20M | | | 33.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.19M | | 47.85M | 50.63M |
|
Other Non-Current Liabilities
|
| | 7.43M | | 32.80M | 33.52M | 34.14M | 34.24M | 34.05M | 33.72M | 34.74M | 35.63M | 36.17M | 37.18M | 38.01M | 37.85M | 38.48M | 39.32M | 40.79M | 42.74M | 43.70M | 42.72M | 28.40M | 29.04M | 64.16M | 65.38M | 63.39M | 64.86M | 91.79M | 89.64M | 20.83M | 58.78M | 49.62M | 46.49M | 22.54M | 110.20M | 49.07M | 62.85M | 63.32M | 63.11M | 63.54M | 61.99M | 63.18M | 58.19M | 102.18M | 116.18M |
|
Total Non-Current Liabilities
|
| | 474.99M | | 396.33M | 392.76M | 393.53M | 389.25M | 391.58M | 342.41M | 327.67M | 315.10M | 318.88M | 321.76M | 322.56M | 321.07M | 318.79M | 329.99M | 328.04M | 317.96M | 254.30M | 258.52M | 262.92M | 256.69M | 299.95M | 300.63M | 292.22M | 250.47M | 257.87M | 258.83M | 378.51M | 358.54M | 396.88M | 411.40M | 851.57M | 793.57M | 736.01M | 760.00M | 771.94M | 822.69M | 849.60M | 807.93M | 829.15M | 832.84M | 847.12M | 1,041.01M |
|
Total Liabilities
|
| | 482.42M | | 429.13M | 426.28M | 427.67M | 423.48M | 425.63M | 376.12M | 362.41M | 350.72M | 355.06M | 358.94M | 360.57M | 358.93M | 357.27M | 369.31M | 368.83M | 360.69M | 298.00M | 301.24M | 291.32M | 285.73M | 364.11M | 366.01M | 355.62M | 315.33M | 349.66M | 348.47M | 399.35M | 417.32M | 446.49M | 457.89M | 874.11M | 903.77M | 785.08M | 822.85M | 835.26M | 885.79M | 913.15M | 869.92M | 892.33M | 891.03M | 949.29M | 1,157.19M |
|
Total Debt
|
| | 400.86M | | 354.58M | 354.02M | 353.51M | 353.00M | 352.49M | 298.23M | 278.11M | 269.08M | 268.68M | 268.27M | 268.14M | 267.72M | 267.30M | 266.88M | 266.46M | 266.15M | 198.84M | 196.54M | 194.07M | 191.63M | 227.15M | 222.81M | 218.40M | 181.72M | 179.62M | 177.10M | 174.76M | 172.25M | 169.73M | 167.43M | 657.41M | 658.24M | 559.62M | 561.28M | 562.49M | 563.20M | 564.06M | 565.33M | 566.25M | 566.85M | 567.64M | 568.81M |
|
Common Equity
|
| | -239.27M | | -195.58M | -190.15M | -185.29M | -174.22M | -166.37M | -121.16M | -106.52M | -101.16M | -87.18M | -77.92M | 23.29M | 33.66M | 44.53M | 55.51M | 71.00M | 83.21M | 92.25M | 101.17M | 114.60M | 118.40M | 515.58M | 513.58M | 514.21M | 528.12M | 508.14M | 499.34M | 464.44M | 515.85M | 567.33M | 638.05M | 447.15M | 445.52M | 552.64M | 698.76M | 815.89M | 945.54M | 1,026.68M | 1,179.71M | 1,088.01M | 1,164.19M | 1,166.78M | 1,119.21M |
|
Shareholder's Equity
|
| | -239.27M | | -195.58M | -190.15M | -185.29M | -174.22M | -166.37M | -121.16M | -106.52M | -101.16M | -87.18M | -77.92M | 23.29M | 33.66M | 44.53M | 55.51M | 71.00M | 83.21M | 92.25M | 101.17M | 114.60M | 118.40M | 515.58M | 513.58M | 514.21M | 528.12M | 508.14M | 499.34M | 464.44M | 515.85M | 567.33M | 638.05M | 447.15M | 445.52M | 552.64M | 698.76M | 815.89M | 945.54M | 1,026.68M | 1,179.71M | 1,088.01M | 1,164.19M | 1,166.78M | 1,119.21M |
|
Liabilities and Shareholders Equity
|
| | 243.15M | | 233.55M | 236.13M | 242.38M | 249.26M | 259.27M | 254.97M | 255.90M | 249.56M | 267.88M | 281.02M | 383.86M | 392.59M | 401.80M | 424.82M | 439.83M | 443.91M | 390.25M | 402.41M | 405.92M | 404.12M | 879.70M | 879.59M | 869.82M | 843.45M | 857.80M | 847.82M | 863.78M | 933.17M | 1,013.82M | 1,095.94M | 1,321.26M | 1,349.28M | 1,337.72M | 1,521.61M | 1,651.15M | 1,831.33M | 1,939.83M | 2,049.63M | 1,980.34M | 2,055.22M | 2,116.08M | 2,276.40M |
|
Treasury Shares
|
| | 0.01M | | | | 1.09M | | | | 2.16M | | | | 1.77M | | | | 1.51M | | | | | | | | | | | | | | | | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 2.46M | 2.46M | 3.71M | 5.47M |
|
Retained Earnings
|
| | -344.41M | | -368.46M | -363.08M | -359.16M | -348.84M | -341.49M | -337.27M | -332.40M | -328.26M | -314.67M | -306.14M | -209.01M | -200.45M | -190.70M | -181.43M | -168.14M | -158.19M | -151.78M | -146.92M | -136.47M | -133.14M | -140.15M | -146.53M | -149.95M | -140.94M | -167.59M | -181.01M | -221.22M | -178.26M | -135.21M | -73.97M | -193.16M | -195.97M | -101.83M | 30.12M | 133.50M | 264.57M | 326.64M | 457.74M | 445.94M | 518.89M | 597.64M | 625.42M |