|
Cash & Equivalents
|
115.00M | 130.87M | 137.83M | 96.72M | 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
|
| | 49.53M | | 33.63M | 32.37M | 31.14M | 32.14M | 32.92M | 33.70M | 34.28M | 21.53M | 5.59M | 2.61M | 4.71M | 3.62M | 2.50M | 2.91M | 1.42M | 6.74M | 14.17M | 9.07M |
|
Cash & Current Investments
|
115.00M | 130.87M | 187.36M | 96.72M | 155.00M | 537.07M | 501.35M | 443.70M | 368.95M | 295.78M | 267.65M | 191.93M | 72.26M | 73.18M | 79.60M | 206.04M | 86.65M | 88.56M | 106.43M | 102.16M | 120.76M | 141.56M |
|
Receivables - Net
|
| | 152.40M | | 163.54M | 182.49M | 189.05M | 195.85M | 197.99M | 205.89M | 217.04M | 258.52M | 249.84M | 249.85M | 324.69M | 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
|
| | 16.92M | | 50.02M | 24.03M | 28.67M | 30.96M | 32.98M | 35.07M | 21.44M | 24.18M | 25.78M | 19.16M | 15.43M | 17.76M | 18.31M | 16.23M | 18.64M | 19.74M | 24.22M | 12.26M |
|
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 | 174.92M | 170.36M | 187.16M | 205.45M | 219.86M | 217.57M | 263.45M | 293.20M | 301.70M | 274.71M | 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 | | | | 862.90M | | 840.64M | 861.24M | 927.34M | | | | 940.50M | 2,444.54M | 2,661.32M | |
|
Property, Plant & Equipment (Net)
|
-45.57M | -70.99M | 760.72M | -26.21M | -53.07M | -84.17M | 863.42M | -59.19M | -135.23M | -168.52M | 1,076.91M | -137.10M | -239.47M | -382.35M | 1,106.59M | -109.22M | -182.27M | -234.71M | 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
|
-2.30M | -4.09M | 83.32M | -0.80M | -2.53M | -4.02M | 84.95M | -2.18M | -5.44M | -7.85M | 84.45M | -1.13M | -2.80M | -3.88M | 33.34M | -2.37M | -5.98M | -9.52M | 35.89M | -1.47M | -4.59M | -7.05M |
|
Goodwill & Intangibles
|
-2.30M | -4.09M | 139.65M | -0.80M | 54.37M | 51.70M | 139.00M | 50.85M | 44.97M | 39.78M | 132.65M | 49.58M | 48.65M | 47.55M | 87.12M | 51.93M | 47.85M | 45.38M | 89.31M | 51.10M | 51.99M | 51.38M |
|
Long-Term Deferred Tax
|
| | 54.31M | | 54.37M | 61.55M | 63.92M | 64.04M | 64.62M | 66.24M | 70.61M | 77.94M | 83.89M | 77.92M | 82.04M | 85.98M | 89.20M | 95.53M | 101.88M | 103.07M | 112.91M | 119.71M |
|
Other Non-Current Assets
|
| | 7.99M | | 3.15M | 3.11M | 1.53M | 1.50M | 0.96M | 0.92M | 3.92M | 4.00M | 6.16M | 6.07M | 5.44M | 5.08M | 6.07M | 6.04M | 5.81M | 14.93M | 15.19M | 15.60M |
|
Non-Current Assets
|
| | 566.58M | | 597.92M | 606.83M | 632.47M | | | | 830.40M | | 1,128.89M | 1,236.42M | 1,301.55M | | | | 1,548.07M | 0.23M | 0.23M | |
|
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 | 188.51M | 173.46M | 184.04M | 204.76M | 244.02M | 252.85M | 290.92M | 261.93M | 298.91M | 260.05M | 276.70M | 270.33M | 246.87M | 243.20M | 253.49M | 245.97M |
|
Payables
|
| | 141.57M | | 121.13M | 153.80M | 188.51M | 173.46M | 184.04M | 204.76M | 244.02M | 252.85M | 290.92M | 261.93M | 298.91M | 260.05M | 276.70M | 270.33M | 246.87M | 243.20M | 253.49M | 245.97M |
|
Accumulated Expenses
|
| | 1.94M | | | | 3.98M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 96.85M | | 97.16M | 77.53M | 52.85M | 61.52M | 65.02M | 73.51M | 72.19M | 90.96M | 74.38M | 109.84M | 154.16M | 104.54M | 71.69M | 83.04M | 124.95M | 87.09M | 85.61M | 99.68M |
|
Current Leases
|
| | 6.48M | | | | 6.35M | | | | 5.43M | | | 68.39M | 6.28M | | | | 5.44M | | | 53.76M |
|
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 | 21.47M | 17.64M | 24.50M | 23.30M | 15.15M | 11.13M | 12.15M | 10.72M | 24.00M | 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 | | 94.41M | 78.44M | 510.23M | 72.42M | 102.83M | 90.93M |
|
Non-Current Debt
|
| | 350.68M | | 318.59M | 279.62M | 231.42M | 221.36M | 187.21M | 172.23M | 151.41M | 153.78M | 131.62M | 213.70M | 275.05M | 304.76M | 271.78M | 317.79M | 339.47M | 329.79M | 387.85M | 430.31M |
|
Pension
|
| | 35.44M | | 12.69M | 12.97M | 13.56M | 13.77M | 9.60M | -3.27M | 8.48M | 0.09M | -0.05M | -0.10M | 7.98M | 0.08M | 0.13M | 0.12M | 7.65M | 7.04M | 7.55M | 7.82M |
|
Non-Current Deferred Tax Liability
|
| | 13.86M | | 16.61M | 16.36M | 21.86M | 21.61M | 22.62M | 21.87M | 21.38M | 21.75M | 23.07M | 10.22M | 10.35M | 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 | 2.07M | 2.04M | 1.95M | 16.13M | 18.43M | 22.25M | 36.97M | 56.68M | 52.16M | 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 | -74.05M | -80.45M | 392.23M | 4.28M | 4.42M | 4.30M | 477.62M | 3.13M | 3.26M | 3.39M |
|
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 | 284.27M | 282.88M | 252.23M | 245.74M | 223.60M | 244.74M | 206.01M | 323.54M | 429.21M | 409.31M | 343.47M | 400.83M | 464.42M | 416.88M | 473.46M | 529.99M |
|
Common Equity
|
| | 369.78M | | -4594.30M | | 962.83M | | | | 1,016.07M | | -1147.51M | | 1,218.66M | | | | 1,500.72M | | | |
|
Shareholder's 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 |
|
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 |
|
Tangible Book Value
|
| | | | 1,587.23M | | | | | | | | 223.67M | 285.54M | | | | | | | | |