|
Cash & Equivalents
|
447.10M | 189.20M | 251.40M | 343.00M | 496.90M | 423.00M | 330.00M | 187.80M | 278.90M | 316.70M | 155.70M | 183.10M | 240.60M | 270.30M | 344.50M | 964.10M |
|
Cash & Current Investments
|
447.10M | 189.20M | 251.40M | 343.00M | 496.90M | 423.00M | 330.00M | 187.80M | 278.90M | 316.70M | 155.70M | 183.10M | 240.60M | 270.30M | 344.50M | 964.10M |
|
Receivables - Net
|
222.16M | 231.10M | 264.60M | 303.10M | 330.20M | 322.90M | 276.20M | 287.00M | 345.90M | 345.30M | 356.40M | 398.80M | 405.50M | 422.00M | 526.90M | 600.80M |
|
Receivables
|
222.16M | 231.10M | 264.60M | 303.10M | 330.20M | 322.90M | 276.20M | 287.00M | 345.90M | 345.30M | 356.40M | 398.80M | 405.50M | 422.00M | 526.90M | 600.80M |
|
Raw Materials
|
| 52.50M | 49.60M | 71.70M | 70.20M | 70.80M | 84.60M | 69.80M | 85.60M | 84.40M | 85.90M | 112.90M | 116.20M | 149.50M | 137.50M | 140.40M |
|
Work In Process
|
| 12.10M | 11.30M | 22.40M | 30.40M | 25.00M | 33.10M | 28.80M | 30.80M | 34.10M | 29.00M | 33.00M | 40.00M | 46.80M | 40.20M | 45.40M |
|
Finished Goods
|
| 130.80M | 139.80M | 148.10M | 149.90M | 150.10M | 156.30M | 159.60M | 214.30M | 264.30M | 302.50M | 349.50M | 379.20M | 450.30M | 435.60M | 427.50M |
|
Inventory
|
216.87M | 195.40M | 200.70M | 242.20M | 250.50M | 245.90M | 274.00M | 258.20M | 330.70M | 382.80M | 417.40M | 495.40M | 535.40M | 646.60M | 613.30M | 613.30M |
|
Current Deferred Tax Assets
|
20.43M | 16.30M | 6.00M | 17.60M | 16.60M | 14.40M | | | | | | | | | | |
|
Prepaid Assets
|
21.66M | 17.50M | 32.50M | 27.90M | 21.60M | 26.30M | 25.80M | 23.80M | 44.70M | 33.40M | 26.90M | 35.10M | 51.90M | 57.00M | 45.00M | 62.40M |
|
Current Assets
|
928.26M | 649.50M | 755.20M | 933.80M | 1,115.80M | 1,018.10M | 906.00M | 756.80M | 1,000.20M | 1,078.20M | 956.40M | 1,112.40M | 1,233.40M | 1,395.90M | 1,529.70M | 2,240.60M |
|
Buildings
|
| 229.00M | 224.50M | 276.80M | 280.40M | | | | | | | | | | | |
|
Construction in Progress
|
| 39.50M | 57.60M | 21.00M | 42.90M | | | | | | | | | | | |
|
Land & Improvements
|
| 26.00M | 25.60M | 26.00M | 25.70M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
455.64M | 468.30M | 506.00M | 586.00M | 594.10M | 616.20M | 609.60M | 588.60M | 607.70M | 598.20M | 598.20M | 612.80M | 652.70M | 761.10M | 927.70M | 931.70M |
|
Long-Term Investments
|
12.81M | 9.20M | 12.00M | 23.00M | 24.50M | 24.80M | 8.40M | 8.50M | 9.30M | 8.50M | 9.70M | 9.10M | 9.10M | 12.70M | 12.00M | 11.10M |
|
Goodwill
|
838.10M | 857.40M | 868.40M | 1,213.80M | 1,222.20M | 1,325.00M | 1,354.90M | 1,444.10M | 1,958.90M | 1,992.90M | 2,079.50M | 2,229.60M | 2,274.50M | 2,426.80M | 2,431.50M | 2,433.20M |
|
Intangibles
|
794.89M | 872.50M | 904.10M | 1,254.90M | 1,204.30M | 1,272.40M | 1,269.50M | 1,431.80M | 2,320.50M | 2,274.00M | 2,750.00M | 3,110.20M | 11.30M | 3,431.60M | 3,302.30M | 2,888.50M |
|
Goodwill & Intangibles
|
1,632.99M | 1,729.90M | 1,772.50M | 2,468.70M | 2,426.50M | 2,597.40M | 2,624.40M | 2,875.90M | 4,279.40M | 4,266.90M | 4,829.50M | 5,339.80M | 2,285.80M | 5,858.40M | 5,733.80M | 5,321.70M |
|
Long-Term Deferred Tax
|
| 24.00M | 3.30M | 2.60M | 0.80M | 1.00M | 0.90M | | | | | | | | | |
|
Other Non-Current Assets
|
88.76M | 88.30M | 71.90M | 86.60M | 98.80M | 102.70M | 108.50M | 124.30M | 118.20M | 117.40M | 117.40M | 340.40M | 332.50M | 317.50M | 366.00M | 378.00M |
|
Non-Current Assets
|
2,190.14M | 2,295.70M | 2,362.40M | 3,164.30M | 3,121.50M | 3,341.10M | 3,350.90M | 3,597.30M | 5,014.60M | 4,991.00M | 5,701.00M | 6,302.10M | 6,763.10M | 6,949.70M | 7,039.50M | 6,642.50M |
|
Assets
|
3,118.40M | 2,945.20M | 3,117.60M | 4,098.10M | 4,237.30M | 4,359.20M | 4,256.90M | 4,354.10M | 6,014.80M | 6,069.20M | 6,657.40M | 7,414.50M | 7,996.50M | 8,345.60M | 8,569.20M | 8,883.10M |
|
Accounts Payables
|
332.45M | 355.30M | 379.30M | 432.00M | 495.10M | 507.70M | 508.30M | 568.90M | 659.10M | 725.10M | 725.10M | 1,024.50M | 1,119.70M | 666.70M | 630.60M | 705.10M |
|
Notes Payables
|
34.90M | 90.00M | 2.60M | 253.80M | 153.80M | 146.70M | 357.20M | 426.80M | 270.90M | 1.80M | 252.90M | 351.40M | 252.80M | 74.00M | 3.90M | |
|
Payables
|
367.35M | 445.30M | 381.90M | 685.80M | 648.90M | 654.40M | 865.50M | 995.70M | 930.00M | 726.90M | 978.00M | 1,375.90M | 1,372.50M | 740.70M | 634.50M | 705.10M |
|
Accumulated Expenses
|
| 83.90M | 89.00M | 91.20M | 123.70M | 114.80M | 91.50M | 82.00M | 108.40M | 116.20M | 138.10M | 177.80M | 201.60M | 436.10M | 580.40M | 605.50M |
|
Other Accumulated Expenses
|
| 14.70M | 12.00M | 39.60M | 47.70M | 54.80M | 63.50M | 82.10M | 90.00M | 94.50M | 124.00M | 134.40M | 166.60M | 134.90M | | |
|
Short term Debt
|
184.05M | 90.00M | 2.60M | 253.80M | 153.80M | 249.90M | 357.20M | 426.80M | 270.90M | 596.50M | 252.90M | 351.40M | 699.40M | 74.00M | 199.90M | 31.70M |
|
Current Taxes
|
15.63M | 1.80M | 1.70M | 39.80M | 2.30M | 1.00M | 7.20M | 6.20M | 5.00M | 2.90M | 7.50M | 12.70M | 3.30M | 7.00M | 7.20M | 5.30M |
|
Total Current Liabilities
|
567.03M | 447.10M | 383.60M | 725.60M | 651.20M | 905.30M | 872.70M | 1,001.90M | 935.00M | 1,326.30M | 1,092.30M | 1,388.60M | 2,075.20M | 1,183.80M | 1,422.00M | 1,315.90M |
|
Non-Current Debt
|
597.35M | 249.70M | 249.70M | 649.40M | 649.50M | 690.00M | 692.80M | 693.40M | 2,103.40M | 1,508.80M | 1,810.20M | 1,812.50M | 2,202.20M | 2,599.50M | 2,202.20M | 2,204.60M |
|
Pension
|
38.60M | 38.00M | 45.00M | 50.90M | 25.50M | 28.30M | 25.10M | | | | | | | | | |
|
Minority Interest
|
0.19M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
201.26M | 254.30M | 292.30M | 470.00M | 476.00M | 470.60M | 484.80M | 512.20M | 561.20M | 576.40M | 576.40M | 707.30M | 745.10M | 757.00M | 743.10M | 669.20M |
|
Other Non-Current Liabilities
|
112.44M | 85.20M | 106.20M | 141.10M | 157.50M | 163.10M | 183.40M | 168.70M | 197.20M | 180.90M | 180.90M | 367.70M | 298.30M | 273.40M | 313.70M | 332.60M |
|
Total Non-Current Liabilities
|
1,404.23M | 989.10M | 970.60M | 1,895.90M | 1,802.20M | 2,094.20M | 2,050.30M | 2,207.50M | 3,599.60M | 3,434.50M | 3,808.70M | 4,026.40M | 4,465.00M | 4,582.30M | 4,400.10M | 4,189.70M |
|
Total Liabilities
|
1,516.67M | 1,074.30M | 1,076.80M | 2,037.00M | 1,959.70M | 2,257.30M | 2,233.70M | 2,376.20M | 3,796.80M | 3,615.40M | 3,989.60M | 4,394.10M | 4,763.30M | 4,855.70M | 4,713.80M | 4,522.30M |
|
Total Debt
|
781.40M | 339.70M | 252.30M | 903.20M | 803.30M | 939.90M | 1,050.00M | 1,120.20M | 2,374.30M | 2,105.30M | 2,063.10M | 2,163.90M | 2,901.60M | 2,673.50M | 2,402.10M | 2,236.30M |
|
Common Equity
|
1,601.80M | 1,870.90M | 2,040.80M | 2,061.10M | 2,300.00M | 2,101.90M | 2,023.20M | 1,977.90M | 2,218.00M | 2,453.80M | 2,667.80M | 3,020.40M | 3,233.20M | 3,489.90M | 3,855.40M | 4,360.80M |
|
Shareholder's Equity
|
1,601.80M | 1,870.90M | 2,040.80M | 2,061.10M | 2,300.00M | 2,101.90M | 2,023.20M | 1,977.90M | 2,218.00M | 2,453.80M | 2,667.80M | 3,020.40M | 3,233.20M | 3,489.90M | 3,855.40M | 4,360.80M |
|
Liabilities and Shareholders Equity
|
3,118.40M | 2,945.20M | 3,117.60M | 4,098.10M | 4,237.30M | 4,359.20M | 4,256.90M | 4,354.10M | 6,014.80M | 6,069.20M | 6,657.40M | 7,414.50M | 7,996.50M | 8,345.60M | 8,569.20M | 8,883.10M |
|
Treasury Shares
|
0.24M | | -1.80M | 5.00M | 0.90M | 13.80M | 8.80M | 9.00M | 8.20M | 4.10M | 3.60M | 3.10M | 5.70M | 0.20M | -50.60M | 47.83M |
|
Retained Earnings
|
10.10M | 16.30M | 2.90M | 2.50M | 0.20M | -34.70M | -45.90M | -63.80M | 3,479.00M | 3,832.60M | 3,832.60M | -77.60M | -68.20M | -29.30M | 6,012.30M | 6,319.70M |