|
Cash & Equivalents
|
332.96M | 376.43M | 377.62M | 229.75M | 309.86M | 399.76M | 489.90M | 466.29M | 712.64M | 261.82M | 241.97M | 300.14M | 122.92M | 141.73M | 223.64M | 223.84M |
|
Short-term Investments
|
| | | 1.31M | 3.99M | 1.04M | 29.82M | 1.61M | 0.66M | 0.26M | | 0.24M | 0.74M | | | 2.34M |
|
Cash & Current Investments
|
332.96M | 376.43M | 377.62M | 231.07M | 313.85M | 400.81M | 519.72M | 467.90M | 713.30M | 262.08M | 241.97M | 300.38M | 123.67M | 141.73M | 223.64M | 226.18M |
|
Receivables - Net
|
319.79M | 357.11M | 389.02M | 396.79M | 438.22M | 406.98M | 391.57M | 433.13M | 510.43M | 569.63M | 558.43M | 566.62M | 671.35M | 676.99M | 677.82M | 658.06M |
|
Receivables - Other
|
| | | | | 2.40M | 4.90M | 0.80M | 14.20M | 15.86M | 16.25M | 16.11M | 16.88M | 16.74M | 18.03M | 12.57M |
|
Receivables
|
319.79M | 357.11M | 389.02M | 396.79M | 438.22M | 409.38M | 396.47M | 433.93M | 524.63M | 585.49M | 574.67M | 582.73M | 688.23M | 693.72M | 695.86M | 670.63M |
|
Raw Materials
|
| | | | | | 91.21M | 98.01M | 99.20M | 110.72M | 111.65M | | | | | |
|
Work In Process
|
| | | | | | 90.62M | 91.65M | 107.31M | 131.09M | 123.75M | | | | | |
|
Finished Goods
|
| | | | | | 113.07M | 107.25M | 130.71M | 139.30M | 140.39M | | | | | |
|
Inventory
|
230.81M | 276.88M | 291.52M | 328.54M | 360.87M | 318.84M | 294.91M | 296.91M | 337.22M | 381.11M | 375.80M | 379.38M | 441.46M | 486.81M | 513.05M | 461.81M |
|
Prepaid Assets
|
59.93M | 58.19M | 92.16M | 90.50M | 97.17M | 96.13M | 88.79M | 73.84M | 109.79M | 118.25M | 115.05M | 122.61M | 121.73M | 124.77M | 134.76M | 132.34M |
|
Current Assets
|
943.49M | 1,063.98M | 1,143.95M | 1,038.93M | 1,198.41M | 1,213.94M | 1,294.99M | 1,270.17M | 1,670.07M | 1,330.81M | 1,291.24M | 1,368.99M | 1,358.21M | 1,430.29M | 1,549.28M | 1,478.38M |
|
Buildings
|
322.50M | 316.42M | 342.15M | 364.70M | 377.30M | 353.68M | 343.70M | 368.26M | 416.24M | 453.57M | 504.33M | 579.62M | 631.90M | 693.54M | 748.90M | 751.81M |
|
Land & Improvements
|
19.20M | 18.65M | 20.23M | 23.76M | 24.06M | 23.01M | 20.93M | 23.09M | 25.83M | 25.52M | 25.13M | 28.33M | 31.44M | 30.20M | 30.09M | 28.17M |
|
Property, Plant & Equipment (Net)
|
764.07M | 724.98M | 754.72M | 848.23M | 864.66M | 811.65M | 765.38M | 784.32M | 867.91M | 991.61M | 1,087.68M | 1,198.75M | 1,275.88M | 1,343.66M | 1,478.06M | 1,447.15M |
|
Long-Term Investments
|
0.90M | 0.85M | 3.81M | 3.69M | 8.24M | 5.76M | 4.59M | 4.24M | 9.44M | 25.45M | 8.40M | 50.09M | 59.48M | 52.31M | 49.20M | 146.27M |
|
Goodwill
|
232.19M | 228.64M | 233.69M | 353.17M | 360.48M | 331.36M | 311.86M | 409.14M | 445.50M | 712.10M | 763.46M | 898.52M | 974.16M | 945.63M | 963.42M | 936.26M |
|
Intangibles
|
9.09M | 43.83M | 42.87M | 51.96M | 95.97M | 85.51M | 75.02M | 130.11M | 146.10M | 312.51M | 291.08M | 344.31M | 362.34M | 315.74M | 283.21M | 254.77M |
|
Goodwill & Intangibles
|
241.28M | 272.48M | 276.56M | 405.13M | 456.45M | 416.86M | 386.87M | 539.25M | 591.61M | 1,024.60M | 1,054.55M | 1,242.83M | 1,336.50M | 1,261.38M | 1,246.63M | 1,191.03M |
|
Other Non-Current Assets
|
8.07M | 10.63M | 18.75M | 30.04M | 17.63M | 36.05M | 376.67M | 552.29M | 599.84M | 1,055.31M | 1,183.20M | 1,422.31M | 1,507.28M | 1,429.50M | 1,424.55M | 1,506.74M |
|
Non-Current Assets
|
248.63M | 243.75M | 260.63M | 437.25M | 434.69M | 411.60M | 376.67M | 1,336.62M | 1,467.75M | 2,046.93M | 2,270.88M | 2,621.06M | 2,783.16M | 2,773.17M | 2,902.61M | 2,953.89M |
|
Assets
|
1,956.19M | 2,032.72M | 2,159.30M | 2,324.41M | 2,497.76M | 2,437.19M | 2,437.05M | 2,606.78M | 3,137.82M | 3,377.74M | 3,562.12M | 3,990.05M | 4,141.36M | 4,203.46M | 4,451.89M | 4,432.28M |
|
Accounts Payables
|
288.96M | 327.76M | 335.18M | 380.67M | 403.05M | 352.76M | 354.93M | 369.14M | 461.58M | 525.20M | 573.03M | 662.46M | 692.87M | 794.38M | 793.09M | 730.00M |
|
Notes Payables
|
103.24M | 45.44M | 179.55M | 45.17M | 138.44M | 233.28M | 5.08M | 169.21M | 4.34M | 101.29M | 44.26M | 52.20M | 147.28M | 3.81M | 81.79M | 176.03M |
|
Payables
|
392.20M | 373.20M | 514.73M | 425.83M | 541.50M | 586.05M | 360.01M | 538.35M | 465.92M | 626.49M | 617.29M | 714.66M | 840.14M | 798.20M | 874.88M | 906.03M |
|
Accumulated Expenses
|
| 95.33M | 114.72M | 120.69M | 126.84M | 125.23M | 125.72M | 119.77M | 144.18M | 168.35M | 163.84M | | | | | |
|
Other Accumulated Expenses
|
| 92.81M | 86.16M | 80.89M | 89.00M | 68.52M | 80.89M | 89.79M | 118.35M | 124.55M | 129.63M | | | | | |
|
Short term Debt
|
103.24M | 50.13M | 179.55M | 45.17M | 138.44M | 233.28M | 51.88M | 169.21M | 61.83M | 62.68M | 65.99M | 65.67M | 147.28M | 118.98M | 376.43M | 176.03M |
|
Current Leases
|
| | | | | | 0.52M | 0.80M | 0.61M | 1.33M | | | | | | |
|
Current Deferred Revenue
|
| 15.80M | 17.16M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
417.31M | 423.32M | 518.85M | 455.32M | 542.82M | 604.74M | 411.89M | 542.96M | 527.75M | 689.17M | 683.27M | 780.33M | 982.49M | 917.18M | 1,251.31M | 1,068.28M |
|
Non-Current Debt
|
209.62M | 258.77M | 254.91M | 352.86M | 354.81M | 588.89M | 760.85M | 772.74M | 1,191.15M | 1,125.99M | 1,085.45M | 1,055.00M | 907.02M | 1,052.60M | 681.19M | 688.07M |
|
Pension
|
40.46M | 39.36M | 58.93M | 95.87M | 71.88M | 109.52M | 87.76M | 94.55M | 80.28M | 62.32M | 101.22M | 145.96M | 116.81M | 48.98M | 62.80M | 62.21M |
|
Minority Interest
|
0.79M | 0.85M | 0.80M | 0.61M | 0.55M | 0.51M | 0.29M | 0.29M | 0.31M | 0.32M | 0.34M | 0.40M | 15.19M | 14.27M | 14.47M | 14.04M |
|
Non-Current Deferred Tax Liability
|
20.99M | 22.13M | 27.39M | 33.45M | 42.07M | 25.52M | 20.49M | 16.80M | 21.00M | 53.92M | 124.91M | 119.62M | 131.22M | 117.83M | 112.67M | 14.26M |
|
Operating Leases
|
| | | | | | | | | | 71.85M | 71.02M | 63.37M | 59.93M | 59.32M | 49.72M |
|
Other Non-Current Liabilities
|
14.17M | 9.35M | 8.64M | 6.41M | 5.86M | 4.61M | 6.35M | 5.50M | 5.61M | 23.46M | 23.25M | 68.53M | 74.88M | 52.99M | 71.02M | 63.82M |
|
Total Non-Current Liabilities
|
-14.17M | -9.35M | -8.64M | -6.41M | -5.86M | -4.61M | -6.35M | -5.50M | -5.61M | -23.46M | -23.25M | -68.53M | -74.88M | -52.99M | -71.02M | -63.82M |
|
Total Debt
|
312.86M | 308.90M | 434.46M | 398.03M | 493.26M | 822.18M | 812.73M | 941.95M | 1,252.98M | 1,188.67M | 1,151.44M | 1,120.66M | 1,054.30M | 1,171.58M | 1,057.61M | 864.10M |
|
Common Equity
|
1,253.64M | 1,279.77M | 1,290.57M | 1,380.50M | 1,480.31M | 1,103.92M | 1,149.71M | 1,174.24M | 1,312.05M | 1,422.87M | 1,572.25M | 1,850.79M | 1,984.60M | 2,068.20M | 2,321.30M | 2,485.92M |
|
Shareholder's Equity
|
1,253.64M | 1,279.77M | 1,290.57M | 1,380.50M | 1,480.31M | 1,103.92M | 1,149.71M | 1,174.24M | 1,312.05M | 1,422.87M | 1,572.25M | 1,850.79M | 1,984.60M | 2,068.20M | 2,321.30M | 2,485.92M |
|
Liabilities and Shareholders Equity
|
1,956.19M | 2,032.72M | 2,159.30M | 2,324.41M | 2,497.76M | 2,437.19M | 2,437.05M | 2,606.78M | 3,137.82M | 3,377.74M | 3,562.12M | 3,990.05M | 4,141.36M | 4,203.46M | 4,451.89M | 4,432.28M |
|
Treasury Shares
|
13.30M | 15.00M | 16.90M | 18.20M | 20.00M | 24.30M | 4.20M | 3.90M | 4.90M | 0.04M | 0.78M | | 0.61M | 0.86M | 5.80M | 6.00M |
|
Retained Earnings
|
204.72M | 123.77M | 60.32M | 60.68M | 109.75M | 1,740.01M | 1,185.68M | 1,197.23M | 1,301.15M | 1,371.83M | 1,523.82M | 1,643.83M | 1,789.41M | 1,929.24M | 2,109.82M | 2,370.54M |