|
Cash & Equivalents
|
53.77M | 112.48M | 59.13M | 70.54M | 80.70M | 88.87M | 79.14M | 72.74M | 80.90M | 73.19M | 47.72M | 48.37M | 47.68M | 57.99M | 31.01M | 44.88M | 42.97M | 54.21M | 34.18M | 55.92M | 111.03M | 112.60M | 151.45M | 113.05M | 253.25M | 320.51M | 281.68M | 114.40M | 109.09M | 108.46M | 58.90M | 57.28M | 62.54M | 56.77M | 65.44M | 48.72M | 80.29M | 99.06M | 53.06M | 40.60M | 60.05M | 89.48M |
|
Cash & Current Investments
|
53.77M | 112.48M | 59.13M | 70.54M | 80.70M | 88.87M | 79.14M | 72.74M | 80.90M | 73.19M | 47.72M | 48.37M | 47.68M | 57.99M | 31.01M | 44.88M | 42.97M | 54.21M | 34.18M | 55.92M | 111.03M | 112.60M | 151.45M | 113.05M | 253.25M | 320.51M | 281.68M | 114.40M | 109.09M | 108.46M | 58.90M | 57.28M | 62.54M | 56.77M | 65.44M | 48.72M | 80.29M | 99.06M | 53.06M | 40.60M | 60.05M | 89.48M |
|
Receivables - Net
|
| | 192.38M | | | 208.28M | 177.51M | 321.44M | 264.87M | 209.44M | 190.85M | 348.52M | 307.85M | 241.49M | 186.11M | 333.93M | 306.40M | 273.88M | 215.43M | 309.20M | 271.64M | 268.23M | 201.52M | 387.51M | 377.92M | 300.33M | 174.44M | 377.25M | 386.26M | 324.10M | 216.69M | 435.38M | 394.89M | 335.82M | 201.35M | 464.95M | 411.56M | 367.52M | 218.37M | 477.35M | 429.42M | 362.92M |
|
Receivables - Other
|
| | | | | 1.20M | 0.90M | 1.40M | 0.30M | 0.50M | 0.50M | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 192.38M | | | 209.49M | 178.41M | 322.84M | 265.17M | 209.94M | 191.35M | 348.52M | 308.85M | 242.49M | 186.11M | 333.93M | 306.40M | 273.88M | 215.43M | 309.20M | 271.64M | 268.23M | 201.52M | 387.51M | 377.92M | 300.33M | 174.44M | 377.25M | 386.26M | 324.10M | 216.69M | 435.38M | 394.89M | 335.82M | 201.35M | 464.95M | 411.56M | 367.52M | 218.37M | 477.35M | 429.42M | 362.92M |
|
Raw Materials
|
| | 63.12M | | | 56.65M | 55.42M | 49.74M | 52.80M | 60.85M | 72.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 18.21M | | | 19.04M | 21.56M | 25.37M | 24.64M | 23.40M | 23.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 245.03M | | | 223.13M | 246.31M | 239.04M | 217.50M | 236.72M | 267.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 326.36M | | | 298.82M | 323.29M | 314.15M | 294.94M | 320.97M | 363.96M | 363.33M | 317.42M | 324.97M | 361.21M | 346.40M | 324.59M | 348.87M | 398.37M | 364.94M | 363.79M | 318.36M | 357.68M | 330.17M | 300.32M | 325.49M | 413.31M | 448.78M | 467.39M | 536.74M | 674.68M | 639.12M | 562.33M | 528.73M | 615.53M | 537.41M | 482.61M | 497.52M | 575.96M | 538.14M | 533.71M | 513.70M |
|
Prepaid Assets
|
| | 93.65M | | | 80.44M | 84.60M | 81.52M | 73.14M | 70.06M | 84.54M | 86.92M | 90.82M | 85.37M | 85.67M | 87.43M | 90.74M | 88.14M | 94.84M | 99.42M | 92.28M | 87.91M | 89.16M | 92.34M | 102.06M | 101.64M | 99.75M | 114.51M | 107.48M | 113.73M | 108.79M | 134.46M | 131.80M | 112.20M | 114.37M | 123.36M | 119.07M | 121.35M | 126.48M | 132.84M | 134.65M | 148.27M |
|
Current Assets
|
-266.59M | | 671.52M | | | 676.41M | 664.53M | 789.85M | 713.84M | 673.67M | 687.08M | 847.14M | 763.78M | 709.81M | 664.00M | 812.63M | 764.69M | 765.09M | 742.82M | 829.48M | 838.74M | 787.10M | 799.81M | 923.06M | 1,033.56M | 1,047.96M | 969.18M | 1,054.94M | 1,070.22M | 1,083.02M | 1,059.08M | 1,266.25M | 1,151.55M | 1,033.52M | 996.69M | 1,174.45M | 1,093.52M | 1,085.45M | 973.87M | 1,188.93M | 1,157.84M | 1,114.37M |
|
Property, Plant & Equipment (Net)
|
| | 254.89M | | | 242.34M | 239.75M | 234.40M | 232.66M | 228.38M | 228.92M | 225.26M | 224.52M | 223.85M | 228.39M | 223.82M | 221.03M | 222.50M | 231.57M | 226.09M | 223.31M | 219.74M | 222.81M | 220.62M | 219.38M | 217.76M | 231.76M | 230.01M | 229.74M | 236.24M | 254.47M | 260.40M | 267.28M | 275.01M | 295.34M | 293.39M | 299.74M | 311.58M | 325.75M | 319.06M | 325.04M | 342.55M |
|
Goodwill
|
187.58M | | 181.18M | | | 185.00M | 196.70M | 182.14M | 182.43M | 185.09M | 203.40M | 188.75M | 185.12M | 184.78M | 209.67M | 210.18M | 209.56M | 210.88M | 214.06M | 209.92M | 213.11M | 215.06M | 215.19M | 213.56M | 213.54M | 211.94M | 210.43M | 208.80M | 204.54M | 199.74M | 224.81M | 225.35M | 224.30M | 222.68M | 225.30M | 223.22M | 221.84M | 225.13M | 220.14M | 221.87M | 224.85M | 224.99M |
|
Intangibles
|
| | 553.61M | | | 492.79M | 553.42M | 487.89M | 485.62M | 483.51M | 481.23M | 480.04M | 477.45M | 475.80M | 478.26M | 476.56M | 474.76M | 482.85M | 480.79M | 478.58M | 476.99M | 475.19M | 473.53M | 471.39M | 469.44M | 467.38M | 465.34M | 463.27M | 461.02M | 458.82M | 525.90M | 547.86M | 544.33M | 540.73M | 537.41M | 533.74M | 530.19M | 526.86M | 523.13M | 519.71M | 517.36M | 513.70M |
|
Goodwill & Intangibles
|
187.58M | | 734.78M | | | 677.80M | 750.12M | 670.03M | 668.05M | 668.60M | 684.64M | 668.79M | 662.57M | 660.58M | 687.93M | 686.73M | 684.33M | 693.73M | 694.85M | 688.50M | 690.10M | 690.25M | 688.72M | 684.95M | 682.98M | 679.32M | 675.77M | 672.06M | 665.56M | 658.57M | 750.72M | 773.21M | 768.63M | 763.41M | 762.71M | 756.97M | 752.02M | 751.99M | 743.27M | 741.58M | 742.21M | 738.69M |
|
Long-Term Deferred Tax
|
| | 203.47M | | | 117.24M | -17.50M | 120.08M | 106.38M | 104.25M | 99.44M | 106.57M | 93.12M | 84.88M | 78.03M | 71.76M | 59.45M | 63.32M | 70.54M | 68.40M | 72.81M | 67.82M | 80.06M | 66.70M | 56.65M | 58.59M | 60.81M | 55.24M | 53.21M | 46.97M | 47.55M | 34.44M | 23.75M | 21.44M | 31.45M | 26.62M | 24.59M | 25.38M | 34.31M | 30.05M | 32.01M | 13.73M |
|
Other Non-Current Assets
|
| | 19.62M | | | 24.85M | 32.25M | 30.96M | 31.91M | 30.66M | 33.83M | 35.13M | 35.30M | 35.71M | 33.28M | 82.34M | 77.94M | 76.33M | 77.27M | 75.23M | 72.76M | 74.16M | 75.16M | 73.56M | 74.12M | 71.60M | 68.31M | 73.55M | 77.42M | 76.56M | 81.99M | 118.71M | 119.71M | 117.19M | 110.48M | 105.54M | 104.28M | 106.35M | 103.01M | 123.00M | 138.49M | 144.24M |
|
Non-Current Assets
|
266.59M | | 254.89M | | | 1,062.23M | 239.75M | 1,055.47M | 1,039.00M | 1,031.89M | 228.92M | 1,035.75M | 1,015.52M | 1,005.02M | 1,027.62M | 1,064.65M | 1,042.74M | 1,055.87M | 1,074.23M | 1,058.22M | 1,058.98M | 1,051.98M | 1,066.75M | 1,045.82M | 1,033.13M | 1,027.26M | 1,036.66M | 1,030.86M | 1,025.92M | 1,018.34M | 1,134.73M | 1,186.77M | 1,179.38M | 1,177.05M | 1,199.98M | 1,182.51M | 1,180.63M | 1,195.30M | 1,206.33M | 1,213.70M | 1,237.73M | 1,239.22M |
|
Assets
|
| | 1,758.97M | | | 1,738.64M | 1,736.17M | 1,845.33M | 1,752.85M | 1,705.56M | 1,733.90M | 1,882.89M | 1,779.30M | 1,714.84M | 1,691.62M | 1,877.29M | 1,807.44M | 1,820.97M | 1,817.05M | 1,887.70M | 1,897.72M | 1,839.09M | 1,866.56M | 1,968.88M | 2,066.69M | 2,075.22M | 2,005.84M | 2,085.80M | 2,096.15M | 2,101.36M | 2,193.81M | 2,453.01M | 2,330.93M | 2,210.57M | 2,196.68M | 2,356.96M | 2,274.16M | 2,280.75M | 2,180.21M | 2,402.63M | 2,395.57M | 2,353.59M |
|
Accounts Payables
|
| | 89.87M | | | 89.53M | 87.61M | 95.39M | 78.67M | 91.08M | 92.76M | 91.45M | 89.61M | 91.06M | 86.05M | 88.73M | 94.05M | 92.44M | 102.33M | 96.01M | 76.85M | 94.87M | 112.87M | 125.86M | 126.64M | 138.53M | 163.61M | 187.64M | 190.12M | 178.01M | 167.00M | 161.30M | 131.26M | 136.78M | 150.51M | 151.18M | 156.97M | 166.34M | 150.32M | 187.29M | 179.52M | 160.57M |
|
Notes Payables
|
| | 39.06M | | | 27.58M | 42.49M | 169.31M | 75.62M | 14.33M | 20.36M | 135.25M | 37.22M | 14.57M | 0.92M | 141.60M | 42.16M | 59.47M | 54.12M | 174.81M | 180.62M | 40.44M | 2.81M | 24.70M | 21.48M | 0.59M | 0.12M | 97.32M | 89.03M | 27.53M | 40.34M | 44.55M | 37.23M | 34.12M | 29.00M | 30.51M | 23.15M | 21.16M | 10.16M | 17.34M | 20.78M | 22.68M |
|
Payables
|
| | 128.93M | | | 117.11M | 130.10M | 264.70M | 154.29M | 105.41M | 113.12M | 226.70M | 126.82M | 105.63M | 86.97M | 230.33M | 136.21M | 151.92M | 156.46M | 270.82M | 257.47M | 135.31M | 115.68M | 150.56M | 148.13M | 139.12M | 163.72M | 284.96M | 279.14M | 205.55M | 207.33M | 205.85M | 168.49M | 170.90M | 179.51M | 181.69M | 180.12M | 187.50M | 160.48M | 204.63M | 200.29M | 183.25M |
|
Accumulated Expenses
|
| | 111.39M | | | 228.19M | 224.23M | 68.21M | 66.03M | 72.13M | 80.19M | 71.11M | 78.88M | 85.40M | 77.18M | 73.92M | 98.55M | 99.43M | 76.66M | 85.98M | 91.25M | 102.47M | 101.26M | 108.47M | 119.34M | 126.75M | 131.04M | 104.07M | 122.89M | 163.50M | 202.12M | 119.08M | 136.48M | 200.72M | 113.74M | 129.03M | 165.60M | 173.19M | 180.43M | 221.89M | 189.53M | 136.84M |
|
Short term Debt
|
| | 402.64M | | | 27.58M | 42.49M | 169.31M | 75.62M | 23.75M | 26.72M | 135.25M | 37.22M | 35.62M | 35.62M | 141.60M | 42.16M | 59.47M | 54.12M | 174.81M | 180.62M | 40.44M | 17.50M | 24.70M | 21.48M | 17.50M | 17.50M | 97.32M | 89.03M | 27.53M | 40.34M | 44.55M | 37.23M | 345.06M | 29.00M | 30.51M | 23.15M | 21.16M | 10.16M | 17.34M | 20.78M | 22.68M |
|
Current Taxes
|
| | 29.43M | | | 28.10M | 41.96M | 32.47M | 24.77M | 21.62M | 34.31M | 37.29M | 28.72M | 24.80M | 38.27M | 30.27M | 22.90M | 28.01M | 36.03M | 32.75M | 34.29M | 31.33M | 40.95M | 54.58M | 59.18M | 62.87M | 57.31M | 72.82M | 53.55M | 45.12M | 40.92M | 72.08M | 62.15M | 43.39M | 46.40M | 57.18M | 45.25M | 51.42M | 36.01M | 52.02M | 47.67M | 53.94M |
|
Total Current Liabilities
|
| | 755.59M | | | 459.13M | 462.11M | 446.68M | 327.74M | 291.35M | 306.78M | 430.17M | 340.48M | 326.68M | 294.87M | 430.00M | 356.07M | 393.32M | 359.12M | 466.39M | 465.38M | 363.15M | 357.68M | 398.80M | 422.81M | 442.68M | 483.02M | 535.90M | 548.20M | 498.81M | 548.62M | 464.33M | 456.00M | 856.20M | 451.13M | 436.08M | 479.19M | 515.71M | 472.71M | 538.20M | 515.26M | 461.03M |
|
Capital Leases
|
| | 1.48M | | | 0.70M | 0.49M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 394.51M | | | 720.70M | 348.35M | 437.43M | 431.50M | 425.72M | 416.97M | 408.26M | 374.32M | 355.63M | 346.95M | 338.27M | 329.59M | 320.91M | 330.70M | 326.67M | 322.43M | 317.91M | 313.62M | 309.52M | 305.35M | 301.04M | 297.35M | 293.28M | 288.93M | 406.73M | 527.51M | 784.57M | 642.72M | 213.62M | 671.82M | 833.34M | 728.13M | 708.04M | 753.08M | 926.09M | 911.00M | 878.32M |
|
Pension
|
| | 119.55M | | | 110.05M | 135.34M | 137.43M | 139.89M | 123.40M | 130.16M | 130.66M | 130.81M | 93.06M | 102.08M | 104.23M | 106.70M | 83.43M | 118.85M | 119.70M | 122.70M | 109.21M | 121.93M | 121.81M | 122.65M | 102.59M | 93.70M | 93.82M | 94.52M | 93.11M | 74.23M | 75.30M | 74.78M | 76.13M | 69.63M | 69.95M | 70.98M | 66.06M | 74.41M | 69.75M | 71.33M | 70.85M |
|
Preferred Stock Liabilities
|
| | 131.04M | | | 131.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
32.33M | | 33.26M | | | 33.33M | 32.96M | 32.07M | 33.10M | 32.01M | 32.66M | 31.87M | 28.28M | 28.57M | 32.11M | 33.23M | 31.79M | 30.76M | 32.39M | 32.91M | 34.74M | 31.28M | 33.30M | 35.12M | 36.88M | 36.47M | 37.42M | 38.30M | 34.65M | 36.25M | 37.65M | 38.03M | 38.00M | 38.28M | 38.85M | 35.70M | 35.02M | 34.70M | 27.89M | 3.96M | 4.84M | 4.53M |
|
Non-Current Deferred Tax Liability
|
| | 57.55M | | | 6.40M | 7.45M | 7.53M | 6.27M | 5.89M | 60.16M | 9.29M | 9.71M | 10.11M | 64.77M | 4.61M | 4.63M | 4.66M | 85.65M | 4.01M | 4.45M | 4.60M | 94.54M | 3.80M | 3.75M | 4.33M | 100.47M | 4.99M | 4.89M | 5.22M | 111.87M | 5.75M | 5.64M | 6.11M | 132.75M | 7.29M | 7.32M | 7.62M | 8.11M | 7.99M | 7.44M | 7.63M |
|
Other Non-Current Liabilities
|
| | 12.28M | | | 20.84M | 14.10M | 15.37M | 16.16M | 16.53M | 16.70M | 18.44M | 16.81M | 15.76M | 16.11M | 53.54M | 52.41M | 51.07M | 51.91M | 51.81M | 49.48M | 50.96M | 52.13M | 48.88M | 50.56M | 48.53M | 43.24M | 45.89M | 49.48M | 46.92M | 54.18M | 90.25M | 88.88M | 84.60M | 84.14M | 81.27M | 79.61M | 78.19M | 74.74M | 76.35M | 77.18M | 78.95M |
|
Total Non-Current Liabilities
|
| | 1,422.15M | | | 1,296.28M | 953.25M | 1,029.08M | 905.40M | 846.36M | 863.23M | 978.38M | 855.32M | 785.48M | 748.53M | 877.11M | 796.99M | 802.32M | 813.51M | 916.78M | 914.95M | 794.87M | 797.05M | 833.93M | 854.56M | 850.63M | 879.03M | 927.99M | 936.54M | 1,003.87M | 1,156.26M | 1,329.94M | 1,179.14M | 1,152.06M | 1,199.67M | 1,346.65M | 1,285.62M | 1,297.44M | 1,308.31M | 1,542.03M | 1,505.03M | 1,417.83M |
|
Total Liabilities
|
-188.92M | | 1,434.43M | | | 1,317.12M | 967.35M | 1,044.44M | 921.56M | 862.89M | 879.93M | 996.82M | 872.13M | 801.25M | 764.64M | 930.65M | 849.40M | 853.40M | 865.42M | 968.59M | 964.43M | 845.83M | 849.18M | 882.80M | 905.12M | 899.16M | 922.27M | 973.88M | 986.01M | 1,050.79M | 1,210.44M | 1,420.19M | 1,268.02M | 1,236.66M | 1,283.81M | 1,427.92M | 1,365.23M | 1,375.63M | 1,383.04M | 1,618.38M | 1,582.21M | 1,496.78M |
|
Total Debt
|
| | 797.15M | | | 748.28M | 390.84M | 606.74M | 507.12M | 449.47M | 443.69M | 543.51M | 411.54M | 391.26M | 382.58M | 479.88M | 371.75M | 380.39M | 384.82M | 501.48M | 503.05M | 358.35M | 331.12M | 334.22M | 326.83M | 318.54M | 314.85M | 390.60M | 377.95M | 434.26M | 567.85M | 829.13M | 679.95M | 558.69M | 700.82M | 863.85M | 751.27M | 729.21M | 763.24M | 943.44M | 931.78M | 901.00M |
|
Common Equity
|
188.92M | | 193.51M | | | 290.48M | 768.82M | 800.88M | 831.28M | 842.67M | 853.97M | 892.65M | 913.75M | 920.17M | 926.98M | 946.64M | 958.04M | 967.23M | 950.83M | 918.56M | 932.97M | 992.79M | 1,017.25M | 1,085.98M | 1,160.05M | 1,174.68M | 1,080.27M | 1,108.70M | 1,105.83M | 1,046.25M | 976.70M | 1,025.15M | 1,055.22M | 966.65M | 903.09M | 919.44M | 898.71M | 898.60M | 793.14M | 780.28M | 808.52M | 852.27M |
|
Shareholder's Equity
|
188.92M | | 193.51M | | | 290.48M | 768.82M | 800.88M | 831.28M | 842.67M | 853.97M | 892.65M | 913.75M | 920.17M | 926.98M | 946.64M | 958.04M | 967.23M | 950.83M | 918.56M | 932.97M | 992.79M | 1,017.25M | 1,085.98M | 1,160.05M | 1,174.68M | 1,080.27M | 1,108.70M | 1,105.83M | 1,046.25M | 976.70M | 1,025.15M | 1,055.22M | 966.65M | 903.09M | 919.44M | 898.71M | 898.60M | 793.14M | 780.28M | 808.52M | 852.27M |
|
Liabilities and Shareholders Equity
|
| | 1,758.97M | | | 1,738.64M | 1,736.17M | 1,845.33M | 1,752.85M | 1,705.56M | 1,733.90M | 1,882.89M | 1,779.30M | 1,714.84M | 1,691.62M | 1,877.29M | 1,807.44M | 1,820.97M | 1,817.05M | 1,887.70M | 1,897.72M | 1,839.09M | 1,866.56M | 1,968.88M | 2,066.69M | 2,075.22M | 2,005.84M | 2,085.80M | 2,096.15M | 2,101.36M | 2,193.81M | 2,453.01M | 2,330.93M | 2,210.57M | 2,196.68M | 2,356.96M | 2,274.16M | 2,280.75M | 2,180.21M | 2,402.63M | 2,395.57M | 2,353.59M |
|
Treasury Shares
|
8.90M | | 9.18M | | | | 7.61M | 1.94M | 2.04M | 2.03M | 1.19M | 1.83M | | | 0.88M | | 0.51M | 0.42M | 0.95M | 0.24M | 0.24M | 1.67M | 1.25M | 1.78M | 1.87M | 2.11M | 0.69M | 3.94M | 4.89M | 6.63M | 4.11M | 9.41M | 10.18M | 12.48M | 6.49M | 0.55M | 0.59M | 0.49M | 0.67M | 0.54M | 1.89M | 2.84M |
|
Retained Earnings
|
-50.98M | | -70.02M | | | -73.00M | -90.83M | -89.80M | -88.34M | -79.72M | -81.69M | -80.14M | -90.44M | -86.08M | -89.04M | 97.09M | 124.83M | 143.90M | 151.04M | 148.18M | 138.73M | 190.16M | 199.78M | 271.97M | 338.63M | 365.20M | 324.97M | 392.54M | 444.59M | 483.24M | 473.13M | 552.60M | 613.58M | 657.79M | 159.91M | 205.08M | 231.61M | 217.21M | 180.28M | 235.14M | 224.23M | 208.49M |