|
Cash & Equivalents
|
98.65M | 154.65M | 154.65M | 200.44M | 155.12M | 77.57M | 119.17M | 142.25M | 194.40M | 150.79M | 112.19M | 100.53M | 61.79M | 79.91M | 179.45M | 169.35M |
|
Cash & Current Investments
|
98.65M | 154.65M | 154.65M | 200.44M | 155.12M | 77.57M | 119.17M | 142.25M | 194.40M | 150.79M | 112.19M | 100.53M | 61.79M | 79.91M | 179.45M | 169.35M |
|
Receivables - Net
|
203.90M | 221.02M | 217.42M | 320.15M | 331.12M | 341.31M | 364.70M | 351.13M | 473.70M | 495.01M | 493.18M | 514.92M | 28.87M | 607.37M | 577.93M | 558.34M |
|
Receivables - Other
|
1.38M | 0.51M | 0.16M | 0.20M | | | | | | | | | | | | |
|
Receivables
|
205.28M | 221.53M | 217.58M | 320.35M | 331.12M | 341.31M | 364.70M | 351.13M | 473.70M | 495.01M | 493.18M | 514.92M | 28.87M | 607.37M | 577.93M | 558.34M |
|
Raw Materials
|
| 64.40M | 63.90M | 110.82M | 119.54M | 133.48M | 121.55M | 116.20M | 174.09M | 169.23M | 150.34M | 151.03M | 226.72M | 237.07M | 206.14M | 215.94M |
|
Finished Goods
|
| 76.45M | 75.43M | 119.12M | 122.58M | 140.01M | 142.19M | 142.40M | 198.01M | 179.23M | 186.93M | 172.19M | 221.68M | 254.71M | 235.90M | 251.56M |
|
Inventory
|
116.91M | 121.62M | 116.44M | 208.53M | 221.54M | 251.29M | 248.50M | 247.40M | 372.10M | 348.46M | 337.27M | 323.21M | 448.40M | 491.78M | 442.04M | 467.50M |
|
Current Deferred Tax Assets
|
| 9.53M | 7.05M | 15.80M | 18.87M | 20.92M | | | | | | | | | | |
|
Prepaid Assets
|
52.70M | 57.70M | 55.59M | 70.22M | 85.05M | 93.11M | 68.67M | 70.48M | 117.39M | 95.66M | 90.72M | 81.11M | 96.33M | 120.32M | 112.68M | 104.02M |
|
Current Assets
|
473.66M | 533.62M | 596.59M | 799.34M | 794.69M | 765.14M | 801.05M | 811.25M | 1,157.59M | 1,089.92M | 1,033.36M | 1,019.78M | 1,221.17M | 1,299.38M | 1,312.10M | 1,299.20M |
|
Buildings
|
| | | | | 293.44M | 315.66M | 317.64M | 364.05M | 369.07M | 362.11M | 393.18M | 395.85M | 405.04M | 447.43M | 470.11M |
|
Construction in Progress
|
| | | | | 37.36M | 44.33M | 50.55M | 56.40M | 39.69M | 54.33M | 70.75M | 104.73M | 133.01M | 157.37M | 124.98M |
|
Land & Improvements
|
| | | | | 65.37M | 68.01M | 65.77M | 79.99M | 79.75M | 79.63M | 87.40M | 84.49M | 84.32M | 91.32M | 108.09M |
|
Property, Plant & Equipment (Net)
|
253.30M | 237.65M | 242.59M | 329.02M | 434.39M | 502.63M | 512.86M | 515.27M | 670.19M | 636.55M | 629.81M | 670.74M | 695.37M | 733.67M | 824.65M | 881.93M |
|
Long-Term Investments
|
| 3,896.00M | 40.82M | 45.26M | 40.70M | 37.49M | 39.53M | 45.73M | 48.96M | 51.45M | 53.70M | 53.86M | 49.33M | 42.14M | 37.56M | 37.06M |
|
Goodwill
|
103.73M | 108.97M | 114.89M | 254.34M | 263.10M | 255.97M | 354.20M | 366.25M | 1,336.68M | 1,305.17M | 1,281.81M | 1,312.00M | 1,298.85M | 1,392.63M | 1,486.51M | 1,532.22M |
|
Intangibles
|
141.20M | 183.15M | 187.47M | 312.62M | 321.19M | 195.94M | 212.99M | 205.36M | 1,001.79M | 908.15M | 799.40M | 755.97M | 687.08M | 702.09M | 729.14M | 770.23M |
|
Goodwill & Intangibles
|
244.93M | 292.12M | 302.37M | 566.97M | 584.29M | 451.91M | 567.20M | 571.61M | 2,338.48M | 2,213.32M | 2,081.21M | 2,067.97M | 1,985.92M | 2,094.72M | 2,215.65M | 2,302.45M |
|
Long-Term Deferred Tax
|
| 49.85M | 51.10M | 83.72M | 28.46M | 40.14M | 55.66M | 46.17M | 43.42M | 27.11M | 29.04M | 37.38M | 37.12M | 39.05M | 42.95M | 39.30M |
|
Other Non-Current Assets
|
128.56M | 128.28M | 130.07M | 168.40M | 161.44M | 149.33M | 161.14M | 157.73M | 206.98M | 236.52M | 241.35M | 278.21M | 372.07M | 335.87M | 371.17M | 449.67M |
|
Non-Current Assets
|
626.79M | 619.84M | 631.12M | 986.98M | 1,078.33M | 1,103.87M | 1,241.20M | 1,244.62M | 3,215.65M | 3,086.39M | 2,952.37M | 3,016.93M | 3,053.36M | 3,164.25M | 3,411.47M | 3,634.04M |
|
Assets
|
1,100.44M | 1,153.46M | 1,227.71M | 1,786.32M | 1,873.03M | 1,869.01M | 2,042.25M | 2,055.87M | 4,373.24M | 4,176.31M | 3,985.73M | 4,036.70M | 4,274.53M | 4,463.63M | 4,723.57M | 4,933.24M |
|
Accounts Payables
|
109.17M | 102.11M | 104.42M | 163.06M | 201.57M | 174.49M | 177.86M | 162.96M | 268.47M | 273.38M | 298.87M | 316.46M | 500.32M | 460.67M | 439.70M | 491.44M |
|
Notes Payables
|
8.69M | 27.24M | 28.31M | 22.61M | 20.59M | 27.15M | 30.76M | 37.33M | 31.47M | 14.77M | 15.73M | 16.93M | 24.98M | 28.86M | 1.84M | 0.59M |
|
Payables
|
117.86M | 129.35M | 132.73M | 185.68M | 222.16M | 201.64M | 208.62M | 200.30M | 299.94M | 288.15M | 314.60M | 333.38M | 525.30M | 489.53M | 441.54M | 492.02M |
|
Accumulated Expenses
|
43.84M | 45.65M | 43.08M | 71.40M | 76.22M | 51.05M | 57.35M | 52.44M | 84.90M | 78.38M | 78.58M | 83.98M | 86.06M | 108.33M | 107.90M | 106.00M |
|
Other Accumulated Expenses
|
| 6.34M | 6.25M | 12.20M | 17.94M | 19.43M | 16.91M | 14.13M | 18.75M | 16.59M | 15.03M | 16.89M | 14.28M | 14.64M | 22.50M | 24.56M |
|
Short term Debt
|
42.62M | 22.50M | 24.38M | 22.50M | | | 22.50M | 80.18M | 21.52M | 91.22M | 65.00M | 5.80M | 8.10M | 1.98M | 1.37M | |
|
Current Leases
|
| | | | | | | | | | | 8.71M | 8.92M | | | |
|
Current Taxes
|
6.26M | 4.93M | 7.24M | 24.86M | 10.83M | 13.76M | 8.97M | 7.99M | 14.34M | 12.58M | 23.23M | 29.17M | 15.94M | 18.53M | 47.69M | 24.23M |
|
Curent Deferred Tax Liability
|
| 1.61M | 1.05M | 1.19M | 1.89M | 2.80M | | | | | | | | | | |
|
Total Current Liabilities
|
236.01M | 231.33M | 254.99M | 350.12M | 360.78M | 317.20M | 349.52M | 391.84M | 504.91M | 546.12M | 542.16M | 530.13M | 736.85M | 705.73M | 692.81M | 719.29M |
|
Non-Current Debt
|
162.71M | 200.98M | 179.61M | 475.11M | 472.31M | 547.74M | 669.61M | 585.76M | 2,398.93M | 2,141.53M | 1,898.38M | 1,756.98M | 1,591.48M | 1,736.26M | 1,836.59M | 2,010.05M |
|
Non-Current Deffered Revenue
|
| 4.22M | 4.42M | 4.29M | 5.29M | 5.63M | 5.67M | | | | | | | | | |
|
Pension
|
50.68M | 42.79M | 39.88M | 105.22M | 52.92M | 67.19M | 76.32M | 73.55M | 71.20M | 70.68M | 80.21M | 88.81M | 10.49M | 52.56M | 50.19M | 51.76M |
|
Minority Interest
|
2.89M | 2.46M | 3.89M | 3.98M | 4.72M | 4.65M | 4.20M | 4.28M | 0.39M | 0.40M | 0.44M | 0.54M | 0.59M | 0.62M | 0.71M | 1.19M |
|
Liabilities from Discontinued Operations
|
| | 22.60M | 5.00M | 5.00M | 5.00M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.64M | 8.53M | 23.76M | 20.60M | 16.72M | 24.48M | | 336.26M | 242.88M | 224.25M | | | | | |
|
Other Non-Current Liabilities
|
56.80M | 43.97M | 41.03M | 68.19M | 51.84M | 41.77M | 69.27M | 62.17M | 346.38M | 264.77M | 242.19M | 278.92M | 277.19M | 358.29M | 388.07M | 322.30M |
|
Total Non-Current Liabilities
|
449.40M | 475.10M | 477.22M | 935.45M | 886.01M | 932.13M | 1,095.45M | 1,051.15M | 2,975.05M | 2,758.34M | 2,520.76M | 2,375.92M | 2,399.98M | 2,494.55M | 2,579.59M | 2,781.10M |
|
Total Liabilities
|
506.20M | 519.07M | 518.25M | 1,003.64M | 937.85M | 973.90M | 1,164.73M | 1,113.32M | 3,321.43M | 3,023.10M | 2,762.95M | 2,654.84M | 2,677.17M | 2,852.84M | 2,967.66M | 3,103.40M |
|
Total Debt
|
205.34M | 223.48M | 203.99M | 497.61M | 472.31M | 547.74M | 692.11M | 665.94M | 2,420.44M | 2,232.76M | 1,963.38M | 1,762.79M | 1,599.58M | 1,738.23M | 1,837.96M | 2,010.05M |
|
Common Equity
|
594.24M | 634.39M | 705.58M | 778.70M | 930.46M | 890.45M | 882.41M | 944.89M | 1,051.82M | 1,152.17M | 1,222.79M | 1,381.86M | 1,597.36M | 1,610.79M | 1,755.91M | 1,829.85M |
|
Shareholder's Equity
|
594.24M | 634.39M | 705.58M | 778.70M | 930.46M | 890.45M | 882.41M | 944.89M | 1,051.82M | 1,152.17M | 1,222.79M | 1,381.86M | 1,597.36M | 1,610.79M | 1,755.91M | 1,829.85M |
|
Liabilities and Shareholders Equity
|
1,100.44M | 1,153.46M | 1,227.71M | 1,786.32M | 1,873.03M | 1,869.01M | 2,042.25M | 2,055.87M | 4,373.24M | 4,176.31M | 3,985.73M | 4,036.70M | 4,274.53M | 4,463.63M | 4,723.57M | 4,933.24M |
|
Retained Earnings
|
589.45M | 646.60M | 720.99M | 830.03M | -71.97M | -147.37M | -227.32M | -262.80M | -200.73M | -280.24M | 1,384.41M | 1,474.41M | 1,600.60M | 1,741.36M | 1,842.51M | 1,924.76M |
|
Treasury Shares
|
| | 0.35M | 0.45M | 0.45M | 0.38M | 0.35M | 0.39M | 0.46M | 0.41M | 0.49M | 0.55M | | | | 0.41M |