|
Cash & Equivalents
|
113.57M | 43.22M | 56.42M | 65.36M | 102.70M | 185.50M | 227.66M | 219.46M | 220.18M | 102.97M | 137.62M | 151.44M | 116.99M | 94.00M | 119.56M | 127.86M | 225.96M | 214.30M | 457.65M | 605.78M | 735.82M | 612.82M | 618.31M | 443.85M | 395.60M | 265.65M | 272.51M | 199.81M | 164.47M | 202.55M | 188.95M | 239.22M | 288.31M | 234.45M | 212.82M | 208.50M | 150.34M | 132.47M | 134.11M | 106.68M |
|
Cash & Current Investments
|
113.57M | 43.22M | 56.42M | 65.36M | 102.70M | 185.50M | 227.66M | 219.46M | 220.18M | 102.97M | 137.62M | 151.44M | 116.99M | 94.00M | 119.56M | 127.86M | 225.96M | 214.30M | 457.65M | 605.78M | 735.82M | 612.82M | 618.31M | 443.85M | 395.60M | 265.65M | 272.51M | 199.81M | 164.47M | 202.55M | 188.95M | 239.22M | 288.31M | 234.45M | 212.82M | 208.50M | 150.34M | 132.47M | 134.11M | 106.68M |
|
Receivables - Net
|
| | 472.91M | 492.52M | 407.17M | 439.10M | 491.37M | 529.40M | 453.01M | 575.98M | 596.49M | 598.40M | 471.84M | 570.27M | 578.49M | 568.57M | 469.76M | 539.25M | 549.45M | 562.17M | 477.47M | 633.58M | 619.03M | 590.77M | 552.04M | 708.50M | 698.89M | 675.12M | 531.23M | 702.41M | 596.25M | 567.67M | 516.67M | 528.46M | 507.49M | 491.91M | 388.42M | 453.60M | 447.59M | 442.74M |
|
Receivables - Other
|
2.16M | | | | 0.06M | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 472.91M | 492.52M | 407.23M | 439.10M | 491.37M | 529.40M | 453.01M | 575.98M | 596.49M | 598.40M | 472.84M | 570.27M | 578.49M | 568.57M | 469.76M | 539.25M | 549.45M | 562.17M | 477.47M | 633.58M | 619.03M | 590.77M | 552.04M | 708.50M | 698.89M | 675.12M | 531.23M | 702.41M | 596.25M | 567.67M | 516.67M | 528.46M | 507.49M | 491.91M | 388.42M | 453.60M | 447.59M | 442.74M |
|
Raw Materials
|
| | | | 233.73M | | | 275.43M | 283.77M | 312.05M | | 316.71M | | | | | 372.29M | | 388.86M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | 30.20M | | | 38.04M | 35.73M | 42.31M | | 43.50M | | | | | 38.43M | | 37.22M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 70.70M | | | 85.07M | 85.85M | 191.22M | | 159.37M | | | | | 94.36M | | 110.66M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 333.86M | 365.74M | 375.54M | 398.54M | 402.94M | 542.42M | 529.04M | 515.64M | 508.50M | 543.89M | 541.10M | 509.44M | 505.08M | 524.02M | 536.74M | 509.95M | 512.23M | 531.55M | 558.88M | 601.94M | 615.97M | 674.55M | 723.26M | 725.86M | 594.47M | 637.80M | 547.80M | 518.44M | 481.45M | 490.56M | 487.70M | 481.68M | 460.11M | 444.43M | 466.60M | 466.85M |
|
Prepaid Assets
|
| | | | 32.24M | 27.46M | 27.69M | 31.70M | 30.27M | 55.35M | 54.73M | 53.00M | 48.67M | 52.45M | 45.71M | 47.39M | 38.56M | 59.44M | 44.88M | 51.03M | 34.36M | 44.82M | 47.78M | 58.09M | 55.53M | 87.28M | 90.45M | 108.41M | 73.48M | 80.31M | 65.01M | 69.77M | 71.51M | 75.97M | 63.46M | 75.19M | 73.41M | 77.38M | 73.56M | 80.75M |
|
Current Assets
|
| | 944.56M | 967.72M | 876.72M | 1,018.79M | 1,123.24M | 1,180.09M | 1,142.46M | 1,277.06M | 1,318.32M | 1,317.65M | 1,146.64M | 1,260.88M | 1,288.76M | 1,257.06M | 1,243.28M | 1,337.32M | 1,589.51M | 1,729.77M | 1,760.65M | 1,823.29M | 1,844.92M | 1,695.72M | 1,739.86M | 1,858.68M | 1,908.96M | 1,835.13M | 1,695.61M | 1,753.05M | 1,762.16M | 1,530.00M | 1,494.34M | 1,469.06M | 1,418.03M | 1,406.82M | 1,199.89M | 1,108.58M | 1,122.60M | 1,098.74M |
|
Construction in Progress
|
| | | | 25.91M | | 9.50M | 14.30M | 56.02M | 20.00M | | | 70.84M | | | | 77.62M | | | | 71.82M | | | | 59.52M | | | | 48.77M | | | | 61.42M | | | | | | | |
|
Land & Improvements
|
| | | | 60.50M | | | | 68.31M | | | | 69.19M | | | | 69.26M | | | | 72.53M | | | | 65.64M | | | | 28.94M | | | | 28.26M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
720.84M | | | | 704.65M | 705.36M | 708.58M | 725.58M | 756.71M | 812.96M | 803.56M | 806.33M | 843.40M | 826.61M | 833.34M | 842.22M | 864.38M | 829.73M | 841.44M | 841.03M | 872.59M | 853.53M | 846.18M | 834.69M | 798.80M | 788.50M | 762.77M | 746.11M | 642.00M | 758.14M | 628.86M | 628.03M | 644.24M | 647.42M | 653.43M | 670.79M | 681.44M | 699.75M | 724.51M | 723.11M |
|
Goodwill
|
482.51M | | | 510.33M | 486.92M | 492.79M | 518.91M | 25.10M | 549.06M | 617.50M | 64.95M | 595.32M | 585.94M | 60.62M | 601.83M | 589.98M | 602.50M | 23.50M | 601.40M | 613.77M | 639.87M | 625.74M | 630.16M | 621.50M | 461.31M | 539.97M | 519.16M | 443.29M | 381.95M | 463.60M | 383.66M | 378.90M | 390.17M | 382.78M | 381.75M | 326.41M | 315.17M | 185.16M | 196.56M | |
|
Intangibles
|
78.32M | | | | 115.72M | 116.19M | 129.46M | 159.46M | 166.31M | 232.04M | 225.57M | 226.54M | 225.55M | 249.31M | 258.39M | 248.59M | 250.33M | 237.23M | 243.32M | 243.68M | 246.06M | 241.57M | 239.46M | 232.86M | 222.18M | 215.82M | 204.35M | 193.85M | 148.11M | 186.73M | 140.20M | 136.25M | 123.91M | 107.70M | 105.38M | 103.32M | 101.99M | 100.55M | 100.48M | 100.01M |
|
Goodwill & Intangibles
|
560.82M | | | 510.33M | 602.64M | 608.98M | 648.37M | 184.56M | 715.38M | 849.54M | 290.52M | 821.86M | 811.50M | 309.93M | 860.22M | 838.57M | 852.83M | 260.73M | 844.72M | 857.45M | 885.92M | 867.30M | 869.62M | 854.36M | 683.49M | 755.79M | 723.52M | 637.15M | 530.06M | 650.33M | 523.86M | 515.15M | 514.08M | 490.48M | 487.13M | 429.73M | 417.15M | 285.72M | 297.04M | 100.01M |
|
Long-Term Deferred Tax
|
| 0.50M | 48.08M | 44.72M | 287.70M | 288.12M | 286.31M | 274.62M | 183.73M | 193.65M | 182.21M | 219.67M | 209.06M | 207.85M | 206.10M | 194.46M | 183.84M | 181.64M | 183.29M | 186.42M | 199.19M | 196.90M | 191.52M | 200.75M | 204.23M | 203.89M | 198.20M | 181.93M | 182.16M | 200.83M | 182.71M | 185.17M | 150.45M | 157.63M | 153.66M | 155.52M | 143.28M | 147.38M | 157.13M | 16.16M |
|
Other Non-Current Assets
|
| | | 55.98M | 63.09M | 56.60M | 57.87M | 59.41M | 61.12M | 32.97M | 33.20M | 32.95M | 36.93M | 38.02M | 36.96M | 36.57M | 34.96M | 33.14M | 31.61M | 31.86M | 31.60M | 29.71M | 30.14M | 29.74M | 26.60M | 31.83M | 30.71M | 30.73M | 296.76M | 31.28M | 292.74M | 28.09M | 30.08M | 32.03M | 38.22M | 39.16M | 52.14M | 56.72M | 59.21M | 58.21M |
|
Non-Current Assets
|
| | 1,418.15M | 1,461.40M | 1,658.40M | 1,659.06M | 1,701.13M | 1,785.19M | 1,717.62M | 1,887.84M | 1,844.59M | 1,881.97M | 1,900.89M | 2,129.53M | 2,125.71M | 2,088.34M | 2,138.05M | 2,069.26M | 2,109.38M | 2,123.30M | 2,204.03M | 2,160.17M | 2,159.47M | 2,130.82M | 1,456.82M | 1,977.10M | 1,906.35M | 1,779.80M | 1,805.76M | 1,807.47M | 1,783.69M | 1,478.32M | 1,485.78M | 1,464.70M | 1,470.05M | 1,427.90M | 1,420.28M | 1,310.34M | 1,420.34M | 1,073.01M |
|
Assets
|
2,182.37M | 2,270.46M | 2,362.71M | 2,429.12M | 2,535.12M | 2,677.85M | 2,824.37M | 2,965.28M | 2,860.08M | 3,164.90M | 3,162.91M | 3,199.62M | 3,047.53M | 3,390.41M | 3,414.47M | 3,345.40M | 3,381.33M | 3,406.58M | 3,698.88M | 3,853.07M | 3,964.68M | 3,983.47M | 4,004.39M | 3,826.55M | 3,196.68M | 3,835.79M | 3,815.31M | 3,614.92M | 3,501.36M | 3,560.52M | 3,545.85M | 3,008.32M | 2,980.12M | 2,933.77M | 2,888.08M | 2,834.72M | 2,620.17M | 2,418.91M | 2,542.94M | 2,171.75M |
|
Accounts Payables
|
| | 211.17M | | 188.91M | 212.56M | 231.81M | 264.08M | 259.93M | 303.81M | 297.20M | 277.88M | 249.98M | 286.08M | 291.62M | 281.41M | 294.95M | 281.86M | 293.85M | 290.83M | 269.89M | 326.12M | 346.52M | 354.13M | 418.77M | 406.49M | 420.88M | 386.39M | 286.98M | 348.41M | 313.54M | 313.16M | 269.32M | 319.44M | 310.22M | 318.86M | 264.95M | 269.18M | 286.83M | 290.40M |
|
Notes Payables
|
| | | | 20.03M | 15.32M | 14.60M | 16.84M | 8.77M | 25.30M | 30.35M | 64.53M | 54.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 211.17M | | 208.94M | 227.88M | 246.40M | 280.92M | 268.70M | 329.11M | 327.56M | 342.40M | 304.91M | 286.08M | 291.62M | 281.41M | 294.95M | 281.86M | 293.85M | 290.83M | 269.89M | 326.12M | 346.52M | 354.13M | 418.77M | 406.49M | 420.88M | 386.39M | 286.98M | 348.41M | 313.54M | 313.16M | 269.32M | 319.44M | 310.22M | 318.86M | 264.95M | 269.18M | 286.83M | 290.40M |
|
Accumulated Expenses
|
| 173.83M | 190.59M | 218.91M | 173.60M | 166.19M | 176.17M | 189.89M | 186.39M | 180.09M | 179.89M | 276.65M | 252.31M | 309.76M | 304.89M | 325.79M | 298.60M | 287.32M | 319.13M | 385.44M | 379.29M | 377.72M | 354.58M | 365.85M | 289.68M | 302.97M | 290.10M | 319.65M | 247.90M | 294.51M | 242.60M | 255.29M | 233.80M | 252.25M | 243.37M | 253.13M | 224.21M | 216.49M | 221.82M | 218.61M |
|
Short term Debt
|
| | | | | | | | | | | | 54.93M | 55.60M | 57.29M | 67.82M | 65.85M | 64.74M | 69.19M | 68.48M | 66.70M | 40.92M | 42.34M | 45.52M | 38.56M | 36.40M | 30.82M | 40.09M | 34.09M | 29.11M | 47.25M | 40.50M | 36.18M | 35.25M | 35.38M | 30.85M | 30.93M | 25.09M | 23.27M | 27.84M |
|
Current Deferred Revenue
|
| | | | 74.45M | 75.92M | 82.23M | 87.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 543.32M | 571.66M | 596.71M | 513.20M | 519.17M | 562.11M | 610.57M | 577.30M | 653.31M | 650.71M | 757.07M | 672.24M | 777.45M | 778.33M | 798.59M | 768.79M | 758.52M | 817.44M | 897.47M | 867.62M | 903.03M | 903.17M | 938.17M | 888.87M | 919.41M | 893.31M | 909.66M | 786.63M | 810.57M | 857.22M | 736.31M | 678.91M | 704.76M | 697.70M | 693.92M | 624.99M | 593.38M | 633.01M | 625.32M |
|
Non-Current Debt
|
| | | | 1,600.00M | 1,230.46M | 1,231.24M | 1,234.36M | 1,264.93M | 1,445.81M | 1,511.73M | 1,467.84M | 1,422.96M | 1,517.13M | 1,513.34M | 1,446.55M | 1,451.53M | 1,547.12M | 1,692.66M | 1,698.87M | 1,701.34M | 1,718.51M | 1,677.25M | 1,670.04M | 1,667.70M | 1,783.03M | 1,867.84M | 1,774.27M | 1,712.79M | 1,721.24M | 1,638.72M | 1,193.25M | 1,190.08M | 1,185.12M | 1,179.00M | 1,179.88M | 1,152.45M | 1,157.12M | 1,155.35M | 1,154.90M |
|
Pension
|
| | | | 126.65M | 126.54M | 127.10M | 127.29M | 116.59M | 116.42M | 115.22M | 113.19M | 107.52M | 106.25M | 105.37M | 101.69M | 107.94M | 105.28M | 103.95M | 100.66M | 115.08M | 111.22M | 109.63M | 107.06M | 61.44M | 59.93M | 56.14M | 52.32M | 31.11M | 38.31M | 34.29M | 35.11M | 26.50M | 26.34M | 26.72M | 27.87M | 21.61M | 23.86M | 26.17M | 26.78M |
|
Preferred Stock Liabilities
|
| | | | 150.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | -0.18M | -0.22M | -0.22M | -0.02M | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 4.78M | 6.24M | 7.77M | 104.61M | 6.69M | 109.95M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 10.64M | 83.10M | 11.01M | 18.50M | 20.52M | 9.03M | 14.04M | 13.82M | 13.75M | 58.44M | 10.05M | 10.32M | 10.23M | 108.63M | 8.86M | 9.43M | 10.11M | 113.21M | 7.11M | 7.29M | 7.68M | 122.69M | 9.25M | 8.28M | 8.12M | 134.38M | 8.70M | 7.75M | 7.56M | 99.12M | 5.77M | 5.47M | 6.25M | 5.70M | 5.66M | 6.48M | 14.10M |
|
Operating Leases
|
| | | | | | | | | | | | | 158.46M | 196.23M | 187.78M | 213.38M | 164.30M | 171.49M | 169.59M | 227.64M | 175.95M | 184.42M | 175.37M | 215.57M | 161.13M | 156.80M | 150.16M | 139.87M | 133.05M | 101.28M | 97.89M | 161.68M | 114.31M | 113.52M | 108.05M | 105.50M | 99.25M | 162.55M | 156.24M |
|
Other Non-Current Liabilities
|
| | | | 74.62M | | | | 103.09M | 87.55M | 84.96M | 74.66M | 72.69M | 64.39M | 67.25M | 66.70M | 67.68M | 68.73M | 73.32M | 83.06M | 20.90M | 90.49M | 96.18M | 97.80M | 102.88M | 91.25M | 96.43M | 95.30M | 95.94M | 100.90M | 89.49M | 101.03M | 104.83M | 85.91M | 95.63M | 98.47M | 89.85M | 87.51M | 82.25M | 80.48M |
|
Total Non-Current Liabilities
|
| | | | 2,249.04M | | | | 1,967.85M | 2,229.58M | 2,291.48M | 2,351.85M | 2,213.20M | 2,569.33M | 2,557.78M | 2,497.95M | 2,501.56M | 2,584.08M | 2,794.96M | 2,876.70M | 2,939.32M | 2,915.82M | 2,881.76M | 2,898.32M | 2,793.57M | 2,932.76M | 2,982.37M | 2,894.53M | 2,681.88M | 2,711.86M | 2,673.98M | 2,070.12M | 2,024.65M | 2,036.30M | 2,022.42M | 2,015.96M | 1,910.25M | 1,879.26M | 1,983.57M | 1,977.33M |
|
Total Liabilities
|
2,414.12M | 1,997.25M | 2,025.16M | 2,055.57M | 2,323.65M | 1,963.11M | 2,021.17M | 2,080.58M | 2,070.94M | 2,317.13M | 2,376.44M | 2,426.51M | 2,285.89M | 2,633.72M | 2,625.03M | 2,564.65M | 2,569.24M | 2,652.81M | 2,868.28M | 2,959.76M | 2,960.22M | 3,006.31M | 2,977.94M | 2,996.12M | 2,896.45M | 3,024.01M | 3,078.80M | 2,989.83M | 2,777.81M | 2,812.76M | 2,763.47M | 2,171.16M | 2,129.48M | 2,122.22M | 2,118.05M | 2,114.43M | 2,000.11M | 1,966.78M | 2,065.82M | 2,057.82M |
|
Total Debt
|
| | | | 1,600.00M | 1,230.46M | 1,231.24M | 1,234.36M | 1,264.93M | 1,445.81M | 1,511.73M | 1,467.84M | 1,477.89M | 1,572.73M | 1,570.63M | 1,514.36M | 1,517.37M | 1,611.86M | 1,761.85M | 1,767.35M | 1,768.04M | 1,759.43M | 1,719.58M | 1,715.56M | 1,706.26M | 1,819.43M | 1,898.65M | 1,814.36M | 1,746.88M | 1,750.35M | 1,685.97M | 1,233.75M | 1,226.25M | 1,220.37M | 1,214.39M | 1,210.74M | 1,183.38M | 1,182.21M | 1,178.63M | 1,182.73M |
|
Common Equity
|
-231.75M | -208.73M | -144.39M | -84.68M | 60.51M | 714.74M | 803.20M | 884.70M | 789.14M | 847.95M | 786.69M | 773.32M | 761.63M | 756.72M | 789.47M | 780.75M | 812.09M | 753.77M | 830.60M | 893.31M | 1,004.46M | 977.15M | 1,026.45M | 830.42M | 842.22M | 811.77M | 736.51M | 625.10M | 723.55M | 747.76M | 782.38M | 837.16M | 850.64M | 811.55M | 770.02M | 720.29M | 620.06M | 452.14M | 477.12M | 113.94M |
|
Shareholder's Equity
|
-231.75M | -208.73M | -144.39M | -84.68M | 60.51M | 714.74M | 803.20M | 884.70M | 789.14M | 847.95M | 786.69M | 773.32M | 761.63M | 756.72M | 789.47M | 780.75M | 812.09M | 753.77M | 830.60M | 893.31M | 1,004.46M | 977.15M | 1,026.45M | 830.42M | 842.22M | 811.77M | 736.51M | 625.10M | 723.55M | 747.76M | 782.38M | 837.16M | 850.64M | 811.55M | 770.02M | 720.29M | 620.06M | 452.14M | 477.12M | 113.94M |
|
Liabilities and Shareholders Equity
|
2,182.37M | 2,270.46M | 2,362.71M | 2,429.12M | 2,535.12M | 2,677.85M | 2,824.37M | 2,965.28M | 2,860.08M | 3,164.90M | 3,162.91M | 3,199.62M | 3,047.53M | 3,390.41M | 3,414.47M | 3,345.40M | 3,381.33M | 3,406.58M | 3,698.88M | 3,853.07M | 3,964.68M | 3,983.47M | 4,004.39M | 3,826.55M | 3,196.68M | 3,835.79M | 3,815.31M | 3,614.92M | 3,501.36M | 3,560.52M | 3,545.85M | 3,008.32M | 2,980.12M | 2,933.77M | 2,888.08M | 2,834.72M | 2,620.17M | 2,418.91M | 2,542.94M | 2,171.75M |
|
Retained Earnings
|
| -148.90M | -82.01M | -35.93M | 221.15M | 223.70M | 270.48M | 321.75M | 229.90M | 270.31M | 258.11M | 250.16M | 246.83M | 248.38M | 265.75M | 282.79M | 290.58M | 279.65M | 302.74M | 328.22M | 371.46M | 373.81M | 400.78M | 220.31M | 215.61M | 173.76M | 155.33M | -202.25M | -142.63M | 145.62M | 183.90M | 227.69M | 192.93M | 165.20M | 122.45M | -94.98M | -129.50M | -210.49M | -232.02M | -599.61M |
|
Treasury Shares
|
2.07M | | | | 0.39M | 0.19M | | | 0.56M | | 1.64M | 3.08M | 0.67M | 0.94M | 1.19M | 1.19M | 1.24M | 0.27M | 0.27M | 0.27M | 1.79M | 0.81M | 1.99M | 9.75M | 1.83M | 1.78M | 5.21M | 6.85M | 6.85M | 0.19M | 0.19M | 0.19M | | 0.19M | 1.60M | 1.60M | 0.19M | 0.19M | | 0.19M |