|
Cash & Equivalents
|
56.90M | 87.30M | 76.50M | 151.20M | 272.00M | 290.30M | 186.50M | 107.40M | 106.90M | 93.80M | 103.00M | 54.70M | 71.20M | 101.10M | 120.20M | 94.30M |
|
Cash & Current Investments
|
56.90M | 87.30M | 76.50M | 151.20M | 272.00M | 290.30M | 186.50M | 107.40M | 106.90M | 93.80M | 103.00M | 54.70M | 71.20M | 101.10M | 120.20M | 94.30M |
|
Receivables - Net
|
1.80M | 98.90M | 112.30M | 95.40M | 107.60M | 93.90M | 119.40M | 115.10M | 149.40M | 154.60M | 143.20M | 148.50M | 238.00M | 178.20M | 176.50M | 162.40M |
|
Receivables - Other
|
4.00M | 11.40M | | | | | | | | | | | | | | |
|
Receivables
|
5.80M | 110.30M | 112.30M | 95.40M | 107.60M | 93.90M | 119.40M | 115.10M | 149.40M | 154.60M | 143.20M | 148.50M | 238.00M | 178.20M | 176.50M | 162.40M |
|
Inventory
|
-10.20M | 113.80M | 113.80M | 111.60M | 132.80M | 108.40M | 112.40M | 119.40M | 155.20M | 151.50M | 161.40M | 179.70M | 259.50M | 414.60M | 352.90M | 355.10M |
|
Current Deferred Tax Assets
|
| 6.20M | 18.20M | 13.50M | 10.10M | 9.20M | | | | | | | | | | |
|
Prepaid Assets
|
1.20M | 5.70M | 3.30M | 10.30M | 4.70M | 6.10M | 4.60M | 5.10M | 5.40M | 5.10M | 7.40M | 7.30M | 12.40M | 27.60M | 32.30M | 25.70M |
|
Current Assets
|
299.70M | 312.80M | 327.00M | 382.00M | 537.10M | 519.40M | 444.80M | 364.30M | 433.10M | 429.20M | 427.50M | 396.40M | 594.60M | 974.70M | 712.50M | 658.10M |
|
Buildings
|
11.12M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
401.10M | 440.80M | 428.80M | 401.40M | 393.20M | 362.00M | 308.10M | 307.40M | 361.90M | 340.30M | 330.30M | 339.00M | 461.70M | 691.50M | 672.50M | 620.30M |
|
Long-Term Investments
|
16.60M | 20.50M | 38.70M | 61.20M | 63.10M | 67.80M | 67.50M | 63.80M | 68.50M | 51.90M | 52.40M | 59.30M | 64.60M | 59.10M | | |
|
Goodwill
|
9.00M | 5.80M | 5.60M | 5.70M | 121.10M | 126.10M | 233.30M | 229.50M | 341.30M | 338.10M | 337.40M | 403.70M | 645.00M | 844.20M | 474.10M | 465.60M |
|
Intangibles
|
| 10.00M | | 0.40M | 80.70M | 89.30M | 213.90M | 177.50M | 297.20M | 272.80M | 251.20M | 314.70M | 513.90M | 710.30M | 631.30M | 553.40M |
|
Goodwill & Intangibles
|
14.10M | 8.80M | 7.10M | 6.10M | 201.80M | 215.40M | 447.20M | 407.00M | 638.50M | 610.90M | 588.60M | 718.40M | 1,158.90M | 1,554.50M | 1,105.40M | 1,019.00M |
|
Long-Term Deferred Tax
|
17.30M | 11.80M | 11.80M | 10.50M | | 20.70M | 29.00M | 13.10M | 10.70M | 0.30M | 3.70M | 2.60M | 33.90M | 34.40M | 6.40M | 8.10M |
|
Other Non-Current Assets
|
43.10M | 55.70M | 31.80M | 25.50M | 31.60M | 20.40M | 22.30M | 27.50M | 39.50M | 33.90M | 69.20M | 69.20M | 76.00M | 256.10M | 81.80M | 79.80M |
|
Non-Current Assets
|
492.20M | 537.60M | 518.20M | 504.70M | 687.00M | 665.60M | 845.20M | 809.40M | 1,109.40M | 1,037.30M | 1,044.20M | 1,188.50M | 1,825.70M | 2,694.50M | 1,929.90M | 1,789.80M |
|
Assets
|
791.90M | 850.40M | 845.20M | 886.70M | 1,224.10M | 1,185.00M | 1,290.00M | 1,173.70M | 1,542.50M | 1,466.50M | 1,471.70M | 1,584.90M | 2,420.30M | 3,669.20M | 2,642.40M | 2,447.90M |
|
Accounts Payables
|
| 66.40M | 53.70M | 45.60M | 49.40M | 44.80M | 49.00M | 50.30M | 59.40M | 65.70M | 66.40M | 60.50M | 116.00M | 180.60M | 139.30M | 151.70M |
|
Payables
|
| 66.40M | 53.70M | 45.60M | 49.40M | 44.80M | 49.00M | 50.30M | 59.40M | 65.70M | 66.40M | 60.50M | 116.00M | 180.60M | 139.30M | 151.70M |
|
Accumulated Expenses
|
10.60M | 111.60M | 82.10M | 75.80M | 92.70M | 76.40M | 85.50M | 77.20M | 78.60M | 72.90M | 86.50M | 100.90M | 102.00M | 129.00M | 113.70M | 100.70M |
|
Other Accumulated Expenses
|
0.60M | 1.80M | | | | | | | | | | | | | | |
|
Short term Debt
|
17.70M | 8.70M | 5.00M | 4.20M | 4.20M | 2.30M | 3.30M | 3.00M | 5.10M | 3.30M | 1.90M | 2.80M | 2.70M | 33.60M | 2.80M | 2.60M |
|
Current Leases
|
| | | | | | | | | | | | 7.30M | 8.50M | 9.90M | 9.50M |
|
Current Taxes
|
| | | 1.30M | | | 5.30M | 5.30M | 4.00M | 1.60M | 2.80M | 2.70M | 2.60M | 10.20M | 14.30M | 8.40M |
|
Current Deferred Revenue
|
6.00M | 6.00M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
185.90M | 186.70M | 140.80M | 126.90M | 146.30M | 123.50M | 143.10M | 135.80M | 147.10M | 143.50M | 157.60M | 166.90M | 231.10M | 466.20M | 281.40M | 274.50M |
|
Capital Leases
|
| | | | | | | | | | | | 2.30M | 17.60M | 18.20M | 16.30M |
|
Non-Current Debt
|
42.40M | 43.10M | 141.00M | 151.80M | 381.20M | 435.60M | 568.20M | 437.40M | 679.10M | 618.80M | 540.80M | 590.50M | 1,264.80M | 1,656.40M | 1,101.80M | 1,086.70M |
|
Pension
|
38.40M | 46.30M | 42.30M | 41.50M | 28.70M | 34.10M | 33.50M | 33.10M | 30.70M | 28.20M | 31.60M | 36.50M | 39.00M | 60.30M | 62.20M | 54.30M |
|
Liabilities from Discontinued Operations
|
| 12.20M | | | | | | | | | | | | 103.40M | | |
|
Non-Current Deferred Tax Liability
|
14.20M | 28.90M | 19.80M | 28.40M | 80.90M | 71.40M | 45.30M | 29.80M | 52.00M | 52.40M | 56.80M | 59.20M | 95.10M | 243.70M | 255.30M | 100.90M |
|
Operating Leases
|
| | | | | | | | | | | | 18.70M | 25.00M | 35.30M | 36.40M |
|
Other Non-Current Liabilities
|
21.60M | 21.20M | 25.40M | 26.30M | 28.30M | 31.40M | 32.00M | 29.30M | 59.90M | 43.10M | 74.40M | 78.60M | 70.50M | 31.50M | 44.40M | 20.30M |
|
Total Non-Current Liabilities
|
288.10M | 305.00M | 343.90M | 348.60M | 637.10M | 664.60M | 790.10M | 636.10M | 935.90M | 865.50M | 88.40M | 60.20M | 1,667.60M | 2,458.40M | 1,648.90M | 1,569.10M |
|
Total Liabilities
|
309.70M | 326.20M | 369.30M | 374.90M | 665.40M | 696.00M | 822.10M | 665.40M | 995.80M | 908.60M | 874.00M | 935.30M | 1,738.10M | 2,489.90M | 1,693.30M | 1,589.40M |
|
Total Debt
|
60.10M | 51.80M | 146.00M | 156.00M | 385.40M | 437.90M | 571.50M | 440.40M | 684.20M | 622.10M | 542.70M | 593.30M | 1,267.50M | 1,690.00M | 1,104.60M | 1,089.30M |
|
Common Equity
|
482.20M | 524.20M | 475.90M | 511.80M | 561.40M | 489.00M | 467.90M | 508.30M | 546.70M | 557.90M | 597.70M | 649.60M | 682.20M | 1,179.30M | 949.10M | 858.50M |
|
Shareholder's Equity
|
482.20M | 524.20M | 475.90M | 511.80M | 561.40M | 489.00M | 467.90M | 508.30M | 546.70M | 557.90M | 597.70M | 649.60M | 682.20M | 1,179.30M | 949.10M | 858.50M |
|
Liabilities and Shareholders Equity
|
791.90M | 850.40M | 845.20M | 886.70M | 1,224.10M | 1,185.00M | 1,290.00M | 1,173.70M | 1,542.50M | 1,466.50M | 1,471.70M | 1,584.90M | 2,420.30M | 3,669.20M | 2,642.40M | 2,447.90M |
|
Treasury Shares
|
-0.80M | -19.00M | 0.36M | 0.43M | 0.32M | 0.37M | 0.20M | 0.22M | 0.28M | 0.18M | 0.22M | 0.41M | 0.38M | 0.53M | 0.56M | 0.72M |
|
Retained Earnings
|
281.90M | 336.40M | 417.00M | 483.40M | 520.00M | 512.70M | 552.60M | 585.30M | 566.70M | 608.20M | 638.40M | 666.20M | 696.40M | 610.70M | 235.00M | 164.30M |