|
Cash & Equivalents
|
112.50M | 79.40M | 57.40M | 67.70M | 75.30M | 89.20M | 54.70M | 31.20M | 10.30M | 31.10M | 21.30M | 404.70M | 51.80M | 53.50M | 68.40M | 85.80M | 96.50M |
|
Cash & Current Investments
|
112.50M | 79.40M | 57.40M | 67.70M | 75.30M | 89.20M | 54.70M | 31.20M | 10.30M | 31.10M | 21.30M | 404.70M | 51.80M | 53.50M | 68.40M | 85.80M | 96.50M |
|
Receivables - Net
|
| 238.47M | 287.44M | 302.10M | 297.40M | 283.10M | 229.00M | 248.30M | 234.50M | 202.00M | 197.80M | 171.90M | 166.70M | 214.00M | 241.30M | 287.20M | 354.80M |
|
Receivables - Other
|
| | 28.87M | 36.20M | 28.40M | 19.70M | 29.80M | 29.80M | 14.50M | 49.60M | 59.20M | 49.30M | 71.90M | 73.60M | 86.90M | 123.20M | 140.30M |
|
Receivables
|
| 238.47M | 316.30M | 338.30M | 325.80M | 302.80M | 258.80M | 278.10M | 249.00M | 251.60M | 257.00M | 221.20M | 238.60M | 287.60M | 328.20M | 410.40M | 495.10M |
|
Raw Materials
|
| | 61.31M | 101.30M | 83.90M | 114.10M | 43.10M | 46.30M | 45.00M | 45.10M | 41.80M | 45.90M | 53.00M | 62.20M | 59.60M | 114.10M | 119.90M |
|
Work In Process
|
| | 51.73M | 64.70M | 84.00M | 57.50M | 18.10M | 23.40M | 25.80M | 32.10M | 14.00M | 20.60M | 19.20M | 22.40M | 25.60M | 38.70M | 29.90M |
|
Finished Goods
|
| | 250.36M | 295.20M | 285.80M | 297.30M | 337.00M | 366.60M | 362.60M | 383.50M | 467.90M | 556.60M | 468.40M | 465.90M | 488.90M | 580.30M | 659.40M |
|
Inventory
|
| 356.98M | 363.40M | 461.20M | 453.70M | 495.30M | 456.00M | 452.00M | 433.40M | 460.70M | 523.70M | 623.10M | 540.60M | 550.50M | 574.10M | 733.10M | 809.20M |
|
Current Deferred Tax Assets
|
| 21.50M | 23.58M | 22.60M | 18.00M | 24.60M | -58.30M | | | | | | | | | | |
|
Prepaid Assets
|
| 27.19M | 38.26M | 71.10M | 60.10M | 81.60M | 28.40M | 31.90M | 19.10M | 26.20M | 36.20M | 77.20M | 27.70M | 40.40M | 49.70M | 58.60M | 97.10M |
|
Current Assets
|
| 846.33M | 913.99M | 1,063.30M | 1,033.70M | 1,111.40M | 895.80M | 881.70M | 888.40M | 942.70M | 952.50M | 1,438.70M | 937.00M | 1,007.20M | 1,097.90M | 1,389.60M | 1,510.60M |
|
Buildings
|
| 89.55M | 95.20M | 98.70M | 99.50M | 102.40M | 86.40M | 99.50M | 97.50M | 107.40M | 111.90M | 112.40M | 114.70M | 94.70M | 95.90M | 118.10M | 118.30M |
|
Land & Improvements
|
| 4.84M | 4.84M | 9.00M | 9.20M | 9.40M | 3.40M | 4.50M | 4.30M | 4.50M | 4.50M | 4.50M | 3.30M | 3.30M | 3.30M | 9.50M | 9.20M |
|
Property, Plant & Equipment (Net)
|
| 219.65M | 324.38M | 382.90M | 361.70M | 314.90M | 214.80M | 238.10M | 117.20M | 133.20M | 132.80M | 135.70M | 120.00M | 109.60M | 126.10M | 171.70M | 158.50M |
|
Long-Term Investments
|
| 48.43M | 48.74M | 49.90M | 31.80M | 29.90M | 28.80M | 28.80M | 32.10M | 35.70M | 12.30M | 17.80M | 18.30M | 20.00M | 16.60M | 35.80M | 32.30M |
|
Goodwill
|
| | 134.00M | 262.60M | 255.60M | 261.70M | 123.50M | 107.50M | 105.60M | 118.70M | 116.20M | 115.70M | 119.30M | 116.40M | 175.80M | 554.80M | 530.80M |
|
Intangibles
|
| | | 155.00M | 157.80M | 201.60M | 59.20M | 62.30M | 58.90M | 61.10M | 52.50M | 22.50M | 25.00M | 22.20M | 69.70M | 248.70M | 219.60M |
|
Goodwill & Intangibles
|
| 190.71M | 181.10M | 417.56M | 413.40M | 767.70M | 343.50M | 336.20M | 498.50M | 448.80M | 431.90M | 504.60M | 482.70M | 457.10M | 609.10M | 1,208.70M | 1,175.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 3.10M | | | | | | |
|
Other Non-Current Assets
|
| 85.50M | 4.10M | 117.00M | 106.70M | 100.10M | 82.60M | 102.00M | 120.40M | 125.00M | 77.50M | 81.50M | 98.80M | 97.80M | 127.80M | 155.60M | 159.40M |
|
Non-Current Assets
|
| 434.20M | 789.74M | 1,132.40M | 741.50M | 1,082.60M | 558.30M | 574.30M | 615.70M | 582.00M | 564.70M | 640.30M | 602.70M | 566.70M | 735.20M | 1,380.40M | 1,175.50M |
|
Assets
|
| 1,500.18M | 1,703.70M | 2,195.70M | 2,136.90M | 2,159.80M | 1,454.10M | 1,456.00M | 1,504.10M | 1,524.70M | 1,517.20M | 2,079.00M | 1,539.70M | 1,573.90M | 1,833.10M | 2,770.00M | 2,844.60M |
|
Accounts Payables
|
| 114.91M | 185.10M | 201.40M | 149.30M | 171.10M | 142.30M | 166.30M | 164.20M | 170.00M | 187.80M | 191.60M | 127.20M | 156.40M | 158.50M | 238.00M | 303.10M |
|
Notes Payables
|
| 45.01M | 100.00M | 0.60M | | | | | | | | | | | | | |
|
Payables
|
| 159.91M | 285.10M | 202.00M | 149.30M | 171.10M | 142.30M | 166.30M | 164.20M | 170.00M | 187.80M | 191.60M | 127.20M | 156.40M | 158.50M | 238.00M | 303.10M |
|
Accumulated Expenses
|
| 108.95M | 116.84M | 149.00M | 153.30M | 161.30M | 200.70M | 163.10M | 139.90M | 138.30M | 140.50M | 161.60M | 174.20M | 174.60M | 179.60M | 219.30M | 251.60M |
|
Short term Debt
|
| 53.29M | 100.00M | 122.20M | 86.40M | 69.70M | 69.00M | 12.00M | 0.10M | | | | | | | | |
|
Current Leases
|
| 1.77M | 1.93M | 0.09M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 25.90M | | | | |
|
Total Current Liabilities
|
| 324.69M | 416.01M | 473.20M | 389.00M | 402.10M | 412.00M | 341.40M | 335.00M | 333.30M | 357.50M | 383.10M | 336.80M | 348.20M | 351.50M | 466.90M | 554.70M |
|
Capital Leases
|
| 6.74M | 4.79M | 0.09M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 317.59M | 313.98M | 669.40M | 622.20M | 564.30M | 82.40M | 136.10M | 154.10M | 177.20M | 141.70M | 600.00M | 133.70M | 98.90M | 269.70M | 985.40M | 968.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 35.80M | 83.80M | 88.00M | 5.40M | | | | |
|
Pension
|
| | | | 25.40M | 22.50M | | | | | | | | | | | |
|
Minority Interest
|
| -0.56M | -0.56M | 1.40M | 0.90M | 1.20M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 30.80M | 25.00M | 29.20M | 29.90M | 35.40M | 17.20M | 13.40M | 9.60M | 5.80M |
|
Non-Current Deferred Tax Liability
|
| 57.34M | 98.32M | 115.90M | 138.20M | 156.70M | 46.30M | 34.30M | 37.20M | 15.70M | 6.60M | | 9.50M | 20.00M | 33.60M | 23.90M | 18.40M |
|
Operating Leases
|
| | | | | | | | | | | 70.90M | 59.90M | 57.40M | 48.20M | 80.30M | 79.60M |
|
Other Non-Current Liabilities
|
| 35.62M | 24.30M | 71.20M | 68.00M | 70.20M | 68.30M | 78.40M | 63.60M | 26.40M | 1.50M | 34.40M | 25.40M | 14.90M | 31.00M | 23.70M | 12.30M |
|
Total Non-Current Liabilities
|
| 429.14M | 452.43M | 856.50M | 828.40M | 791.20M | 197.00M | 248.80M | 254.90M | 255.10M | 253.80M | 793.30M | 228.50M | 191.20M | 382.50M | 1,113.30M | 1,078.30M |
|
Total Debt
|
| 370.89M | 413.98M | 791.60M | 708.60M | 634.00M | 151.40M | 148.10M | 154.20M | 177.20M | 141.70M | 600.00M | 133.70M | 98.90M | 269.70M | 985.40M | 968.00M |
|
Common Equity
|
696.73M | 746.40M | 835.30M | 866.00M | 919.50M | 1,000.70M | 845.10M | 865.80M | 914.20M | 936.30M | 905.90M | 902.60M | 974.40M | 1,034.50M | 1,099.10M | 1,189.80M | 1,211.60M |
|
Shareholder's Equity
|
696.73M | 746.40M | 835.30M | 866.00M | 919.50M | 1,000.70M | 845.10M | 865.80M | 914.20M | 936.30M | 905.90M | 902.60M | 974.40M | 1,034.50M | 1,099.10M | 1,189.80M | 1,211.60M |
|
Liabilities and Shareholders Equity
|
| 1,500.18M | 1,703.70M | 2,195.70M | 2,136.90M | 2,159.80M | 1,454.10M | 1,456.00M | 1,504.10M | 1,524.70M | 1,517.20M | 2,079.00M | 1,539.70M | 1,573.90M | 1,833.10M | 2,770.00M | 2,844.60M |
|
Treasury Shares
|
| 5.39M | 5.21M | 4.58M | 5.31M | 5.11M | 9.47M | 10.35M | 10.82M | 10.59M | 10.51M | 10.20M | 9.93M | 1.00M | 1.20M | 9.61M | 9.47M |
|
Retained Earnings
|
| 419.29M | 486.13M | 541.80M | -42.50M | -29.30M | -40.40M | -44.40M | -39.90M | -32.00M | -40.90M | -44.60M | -18.30M | 820.40M | 910.60M | 956.90M | 969.40M |