|
Cash & Equivalents
|
| | 137.83M | | 121.37M | 504.70M | 470.22M | 411.55M | 336.03M | 262.08M | 233.37M | 170.41M | 66.67M | 70.56M | 74.89M | 202.42M | 84.15M | 85.66M | 105.01M | 95.42M | 106.60M | 132.49M |
|
Short-term Investments
|
-0.03M | -0.03M | 49.53M | -0.04M | -0.68M | -0.69M | 31.12M | 0.01M | 0.45M | 0.26M | 34.28M | -0.03M | -2.40M | -2.36M | 4.73M | 3.62M | 2.50M | 2.91M | 1.42M | 6.74M | 14.17M | 9.07M |
|
Cash & Current Investments
|
-0.03M | -0.03M | 187.36M | -0.04M | 120.70M | 504.01M | 501.33M | 411.56M | 336.48M | 262.34M | 267.65M | 170.38M | 64.27M | 68.21M | 79.62M | 206.04M | 86.65M | 88.56M | 106.43M | 102.16M | 120.76M | 141.56M |
|
Receivables - Net
|
| | 152.40M | | 163.54M | 182.49M | 189.10M | 195.85M | 197.99M | 205.89M | 217.01M | 258.52M | 249.84M | 249.85M | 324.72M | 240.04M | 255.20M | 294.40M | 316.25M | 263.83M | 274.30M | 311.93M |
|
Receivables - Other
|
| | 17.67M | | 7.98M | 34.12M | 30.13M | 27.86M | 27.71M | 45.90M | 33.68M | 35.56M | 51.02M | 41.92M | 47.23M | 55.37M | 60.84M | 52.15M | 56.83M | 43.07M | 46.16M | 33.53M |
|
Receivables
|
| | 170.07M | | 171.52M | 216.61M | 219.23M | 223.72M | 225.70M | 251.79M | 250.68M | 294.08M | 300.85M | 291.77M | 371.95M | 295.41M | 316.03M | 346.55M | 373.08M | 306.90M | 320.46M | 345.46M |
|
Raw Materials
|
| | 49.94M | | | | 66.90M | | | | 108.41M | | | | 131.35M | | | | 123.53M | | | |
|
Finished Goods
|
| | 66.05M | | | | 73.50M | | | | 94.88M | | | | 121.62M | | | | 102.78M | | | |
|
Inventory
|
| | 166.17M | | 180.30M | 174.89M | 170.34M | 187.16M | 205.45M | 219.86M | 217.62M | 263.45M | 293.20M | 301.70M | 274.69M | 307.54M | 326.06M | 314.74M | 262.04M | 275.24M | 310.23M | 321.13M |
|
Current Assets
|
| | 587.53M | | 615.25M | 1,028.67M | 990.64M | 972.41M | 925.76M | 894.97M | 862.90M | 895.08M | 840.64M | 861.24M | 927.34M | | | | 940.50M | | | |
|
Property, Plant & Equipment (Net)
|
| | 760.72M | | 411.47M | 416.88M | 863.42M | 494.01M | 539.97M | 574.90M | 1,076.91M | 792.91M | 938.27M | 1,053.80M | 1,106.60M | 1,183.52M | 1,227.07M | 1,271.41M | 1,334.04M | 1,334.98M | 1,449.25M | 1,539.97M |
|
Long-Term Investments
|
| | 2.40M | | 2.90M | 3.01M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 56.33M | | 56.89M | 55.71M | 54.04M | 53.02M | 50.41M | 47.63M | 48.20M | 50.71M | 51.44M | 51.43M | 53.78M | 54.30M | 53.83M | 54.89M | 53.41M | 52.58M | 56.58M | 58.43M |
|
Intangibles
|
| | 83.32M | | 39.14M | 93.40M | 84.95M | 36.03M | 35.74M | 34.73M | 84.45M | 33.05M | 32.53M | 31.10M | 33.34M | 33.73M | 34.67M | 36.36M | 35.89M | 34.81M | 37.98M | 39.18M |
|
Goodwill & Intangibles
|
| | 96.69M | | 96.04M | 149.11M | 90.60M | 89.00M | 86.11M | 82.38M | 81.01M | 83.72M | 83.96M | 82.52M | 87.15M | 88.00M | 88.52M | 91.26M | 89.33M | 87.41M | 94.52M | 97.62M |
|
Long-Term Deferred Tax
|
| | 54.31M | | 54.37M | 61.55M | 63.95M | 64.04M | 64.62M | 66.24M | 70.60M | 77.94M | 83.89M | 77.92M | 82.09M | 85.98M | 89.20M | 95.53M | 101.88M | 103.07M | 112.91M | 119.71M |
|
Other Non-Current Assets
|
| | 7.99M | | 3.15M | 3.11M | 1.49M | 1.50M | 0.96M | 0.92M | 1.02M | 4.00M | 6.16M | 6.07M | 4.84M | 5.08M | 6.07M | 6.04M | 5.81M | 14.93M | 15.19M | 15.60M |
|
Non-Current Assets
|
| | 566.58M | | 597.92M | 606.83M | 632.50M | 674.64M | 715.78M | 746.73M | 830.40M | 975.88M | 1,128.89M | 1,236.42M | 1,301.55M | | | | 1,548.07M | | | |
|
Assets
|
| | 2.86M | | 1,213.18M | 1,635.51M | 1,623.11M | 1,647.05M | 1,641.54M | 1,641.70M | 1,693.30M | 1,870.96M | 1,969.52M | 2,097.66M | 2,228.89M | 2,403.83M | 2,365.98M | 2,431.29M | 2,488.57M | 2,444.77M | 2,661.55M | 2,822.11M |
|
Accounts Payables
|
| | 141.57M | | 121.13M | 153.80M | -188.53M | 173.46M | 184.04M | 204.76M | -244.04M | 252.85M | 290.92M | 261.93M | -298.90M | 260.05M | 276.70M | 270.33M | 246.87M | 243.20M | 253.49M | 245.97M |
|
Notes Payables
|
| | 0.69M | | 3.90M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 142.27M | | 125.03M | 153.80M | -188.53M | 173.46M | 184.04M | 204.76M | -244.04M | 252.85M | 290.92M | 261.93M | -298.90M | 260.05M | 276.70M | 270.33M | 246.87M | 243.20M | 253.49M | 245.97M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 82.03M | | 94.41M | 78.44M | 71.37M | 72.42M | 102.83M | 90.93M |
|
Short term Debt
|
| | 96.85M | | 97.16M | 77.53M | -52.85M | 61.52M | 65.02M | 73.51M | -72.13M | 90.96M | 74.38M | 109.84M | -154.18M | 104.54M | 71.69M | 83.04M | 124.95M | 87.09M | 85.61M | 99.68M |
|
Current Leases
|
| | 6.48M | | 22.80M | | 6.35M | | | | 5.43M | | | | 6.28M | | | | 5.44M | | | |
|
Current Taxes
|
| | 22.11M | | 58.37M | 25.96M | 22.24M | 32.12M | 46.49M | 43.43M | 42.50M | 56.67M | 74.91M | 66.46M | 33.14M | 43.25M | 56.30M | 56.90M | 27.18M | 38.91M | 57.43M | 50.38M |
|
Current Deferred Revenue
|
| | 6.00M | | 7.77M | 16.44M | -21.51M | 17.64M | 24.50M | 23.30M | -15.10M | 11.13M | 12.15M | 10.72M | -23.99M | 27.99M | 25.31M | 25.50M | 17.68M | 12.03M | 11.56M | 9.32M |
|
Total Current Liabilities
|
| | 376.97M | | 398.71M | 386.33M | 387.37M | | | | 471.87M | | | | 618.01M | | | | 510.23M | | | |
|
Non-Current Debt
|
| | 350.68M | | 318.59M | 279.62M | -231.43M | 221.36M | 187.21M | 172.23M | -151.40M | 153.78M | 131.62M | 213.70M | -275.01M | 304.76M | 271.78M | 317.79M | 339.47M | 329.79M | 387.85M | 430.31M |
|
Pension
|
| | 35.44M | | 12.69M | -12.97M | -13.61M | 13.77M | 9.60M | 8.02M | -8.47M | 7.28M | 7.35M | 7.12M | -7.96M | 8.05M | 7.78M | 7.91M | 7.65M | 7.04M | 7.55M | 7.82M |
|
Non-Current Deferred Tax Liability
|
| | 13.86M | | 16.61M | -16.39M | -21.85M | 21.61M | 22.62M | 21.87M | -21.43M | 21.75M | 23.07M | 10.22M | -10.33M | 11.10M | 11.38M | 11.88M | 13.42M | 13.44M | 14.63M | 15.49M |
|
Operating Leases
|
| | 30.55M | | | | 26.46M | | | | 20.39M | | | | 20.38M | | | | 18.06M | | | |
|
Other Non-Current Liabilities
|
| | 2.16M | | 2.21M | 2.13M | -2.06M | 2.04M | 1.95M | 16.13M | -18.47M | 22.25M | 36.97M | 56.68M | -52.18M | 55.28M | 55.29M | 57.29M | 67.02M | 63.33M | 62.93M | 64.48M |
|
Total Non-Current Liabilities
|
| | 407.36M | | 355.10M | 315.78M | 272.91M | 652.22M | 663.51M | 654.49M | 205.36M | 742.65M | 785.03M | 847.14M | 392.23M | 903.23M | 884.65M | 921.82M | 477.62M | 892.07M | 1,016.29M | 1,077.36M |
|
Total Liabilities
|
| | 259.79M | | 753.81M | 702.11M | 660.28M | 654.26M | 665.46M | 670.62M | 677.23M | 764.90M | 822.01M | 903.82M | 1,010.23M | 958.51M | 939.94M | 979.11M | 987.85M | 955.40M | 1,079.23M | 1,141.84M |
|
Total Debt
|
| | 447.54M | | 415.75M | 357.15M | -284.28M | 282.88M | 252.23M | 245.74M | -223.54M | 244.74M | 206.01M | 323.54M | -429.19M | 409.31M | 343.47M | 400.83M | 464.42M | 416.88M | 473.46M | 529.99M |
|
Common Equity
|
| | 369.78M | | 459.37M | 933.40M | 962.83M | 992.79M | 976.08M | 971.08M | 1,016.07M | 1,106.06M | 1,147.51M | 1,193.84M | 1,218.66M | 1,445.33M | 1,426.04M | 1,452.17M | 1,500.72M | 1,489.37M | 1,582.32M | 1,680.27M |
|
Shareholder's Equity
|
| | 369.78M | | -4594.30M | -933.41M | 962.83M | -992.82M | -976.04M | -971.07M | 1,016.07M | -1106.08M | -1147.51M | | -1218.61M | | | | -1500.74M | | | |
|
Liabilities and Shareholders Equity
|
| | 2.86M | | 1,213.18M | 1,635.51M | 1,623.11M | 1,647.05M | 1,641.54M | 1,641.70M | 1,693.30M | 1,870.96M | 1,969.52M | 2,097.66M | 2,228.89M | 2,403.83M | 2,365.98M | 2,431.29M | 2,488.57M | 2,444.77M | 2,661.55M | 2,822.11M |
|
Retained Earnings
|
| | 282.68M | | 350.15M | 802.47M | 784.83M | 937.73M | 891.04M | 854.14M | 848.42M | 1,052.64M | 1,055.98M | 1,060.80M | 1,038.50M | 1,400.67M | 1,359.57M | 1,351.41M | 1,351.06M | 1,438.04M | 1,493.47M | 1,546.34M |