|
Cash & Equivalents
|
69.82M | 118.13M | 204.56M | 116.47M | 377.32M | 177.93M | 105.49M | 161.58M | 190.63M | 556.15M | 182.01M | 606.68M | 154.05M | 85.59M | 106.02M | 127.97M | 140.54M |
|
Cash & Current Investments
|
69.82M | 118.13M | 204.56M | 116.47M | 377.32M | 177.93M | 105.49M | 161.58M | 190.63M | 556.15M | 182.01M | 606.68M | 154.05M | 85.59M | 106.02M | 127.97M | 140.54M |
|
Receivables - Net
|
| 326.70M | 447.83M | 445.32M | 445.32M | 531.51M | 445.37M | 370.92M | 380.43M | 401.29M | 379.86M | 237.98M | 302.94M | 295.35M | 307.31M | 302.81M | 295.40M |
|
Receivables
|
| 326.70M | 447.83M | 445.32M | 445.32M | 531.51M | 445.37M | 370.92M | 380.43M | 401.29M | 379.86M | 237.98M | 302.94M | 295.35M | 307.31M | 302.81M | 295.40M |
|
Inventory
|
| 364.27M | 519.97M | 578.79M | 578.79M | 703.77M | 575.53M | 458.83M | 487.68M | 525.47M | 571.58M | 522.45M | 476.35M | 570.84M | 557.63M | 514.63M | 538.24M |
|
Current Deferred Tax Assets
|
| 62.08M | 60.26M | 49.71M | 49.71M | 47.90M | 72.45M | 26.71M | | | | | | | | | |
|
Prepaid Assets
|
| 44.75M | 54.95M | 48.33M | 48.33M | 64.09M | 59.70M | 57.30M | 55.17M | 63.26M | 57.38M | 73.70M | 71.47M | 72.94M | 55.83M | 57.18M | 65.09M |
|
Current Assets
|
| 915.93M | 1,287.59M | 1,499.47M | 1,499.47M | 1,525.20M | 1,258.55M | 1,075.34M | 1,113.90M | 1,546.17M | 1,190.83M | 1,440.81M | 1,004.81M | 1,024.71M | 1,026.79M | 1,002.59M | 1,039.27M |
|
Land & Improvements
|
| 341.75M | 373.97M | 381.21M | 381.21M | 437.78M | 401.21M | 353.79M | 350.00M | 351.95M | 351.14M | 360.26M | 413.87M | 410.04M | 416.29M | 415.38M | 440.19M |
|
Property, Plant & Equipment (Net)
|
| 664.53M | 697.06M | 741.48M | 741.48M | 884.46M | 815.83M | 730.64M | 744.39M | 824.20M | 934.90M | 1,038.30M | 1,055.13M | 1,002.04M | 969.07M | 938.06M | 919.91M |
|
Long-Term Investments
|
| 2.25M | 0.83M | 0.69M | 0.67M | 0.49M | 0.36M | 0.00M | | | | | | | | | |
|
Goodwill
|
| 489.44M | 511.33M | 719.35M | 721.75M | 975.58M | 417.39M | 298.49M | 301.37M | 301.80M | 300.01M | 270.58M | 277.62M | 264.23M | 269.55M | 271.57M | 282.73M |
|
Intangibles
|
| 155.31M | 152.28M | 222.76M | 222.76M | 343.18M | 286.67M | 207.21M | 190.53M | 176.47M | 161.00M | 132.57M | 120.04M | 105.72M | 93.16M | 81.42M | 67.21M |
|
Goodwill & Intangibles
|
| 644.75M | 663.61M | 942.12M | 944.52M | 1,318.75M | 704.06M | 505.69M | 491.89M | 478.27M | 461.01M | 403.15M | 397.66M | 369.95M | 362.71M | 352.99M | 349.94M |
|
Long-Term Deferred Tax
|
| 121.92M | 139.21M | 39.59M | 152.57M | 140.13M | 151.54M | 107.02M | 101.34M | 73.75M | 20.51M | 46.78M | 58.74M | 54.60M | 65.52M | 79.33M | 90.47M |
|
Other Non-Current Assets
|
| 687.36M | 769.82M | 1,060.08M | 1,060.08M | 1,458.43M | 775.16M | 556.80M | 557.21M | 555.36M | 530.55M | 558.51M | 605.82M | 546.77M | 551.38M | 563.10M | 586.23M |
|
Non-Current Assets
|
| 1,351.89M | 1,466.88M | 1,534.71M | 1,801.57M | 2,342.89M | 1,585.11M | 1,287.44M | 1,301.60M | 1,379.57M | 1,465.44M | 1,596.78M | 1,660.95M | 1,548.82M | 1,520.44M | 1,501.17M | 1,506.14M |
|
Assets
|
2,346.97M | 2,267.82M | 2,754.47M | 3,034.19M | 3,301.04M | 3,868.09M | 2,843.66M | 2,362.78M | 2,415.50M | 2,925.74M | 2,656.27M | 3,037.59M | 2,665.76M | 2,573.52M | 2,547.23M | 2,503.76M | 2,545.41M |
|
Accounts Payables
|
| 125.36M | 222.68M | 190.62M | 190.62M | 206.89M | 187.38M | 182.04M | 215.72M | 221.90M | 212.91M | 164.64M | 177.66M | 227.89M | 203.34M | 191.54M | 195.93M |
|
Notes Payables
|
| 19.45M | 3.66M | 40.58M | 40.58M | 72.45M | 7.57M | 1.16M | 0.73M | 0.93M | 0.16M | 500.37M | 8.37M | 21.19M | 0.69M | 1.38M | 1.00M |
|
Payables
|
| 144.81M | 226.34M | 231.20M | 231.20M | 279.35M | 194.95M | 183.20M | 216.46M | 222.84M | 213.06M | 665.01M | 186.02M | 249.07M | 204.03M | 192.92M | 196.93M |
|
Accumulated Expenses
|
| 73.99M | 102.58M | 88.43M | 49.02M | 61.44M | 49.18M | 49.76M | 67.57M | 77.16M | 59.19M | 31.35M | 44.39M | 40.97M | 41.13M | 40.64M | 55.58M |
|
Other Accumulated Expenses
|
| 152.81M | 167.21M | 124.75M | 124.75M | 158.90M | 178.68M | 152.27M | 152.95M | 150.59M | 142.82M | 144.28M | 157.60M | 138.40M | 137.79M | 144.11M | 149.11M |
|
Short term Debt
|
| 3.54M | 307.30M | 3.74M | 3.74M | 7.66M | 8.13M | 0.73M | 0.19M | 399.27M | | | | | | | |
|
Current Leases
|
| 3.41M | 1.27M | 0.56M | 0.13M | 0.14M | 0.07M | 0.73M | 0.19M | | | 13.25M | 14.22M | 12.39M | 11.38M | 12.77M | 12.19M |
|
Current Taxes
|
| 17.86M | 38.10M | 19.47M | 19.47M | 16.95M | 25.24M | 16.60M | 6.20M | 18.60M | 29.22M | 27.94M | 18.06M | 29.48M | 25.14M | 13.15M | 8.55M |
|
Total Current Liabilities
|
| 393.00M | 841.52M | 467.59M | 467.59M | 562.76M | 482.74M | 427.27M | 461.48M | 886.53M | 461.73M | 898.08M | 437.39M | 485.65M | 433.98M | 415.96M | 422.33M |
|
Capital Leases
|
| 6.02M | 3.11M | 6.20M | 4.55M | 2.89M | 1.77M | 0.75M | 0.19M | | | | | | | | |
|
Non-Current Debt
|
| 314.68M | 1.92M | 703.63M | 703.63M | 981.67M | 735.88M | 693.55M | 694.99M | 591.50M | 592.47M | 594.08M | 592.11M | 594.36M | 595.17M | 595.98M | 596.79M |
|
Pension
|
| 111.81M | 117.07M | 162.25M | 142.78M | 158.27M | 143.80M | 182.60M | 143.95M | 145.80M | 162.83M | 164.45M | 160.94M | 105.07M | 108.74M | 103.58M | 112.72M |
|
Minority Interest
|
| 17.94M | 20.57M | 30.47M | 30.47M | 32.35M | 29.63M | 31.48M | 35.36M | 36.00M | 39.53M | 38.90M | 38.60M | 38.67M | 38.72M | 38.72M | 40.67M |
|
Non-Current Deferred Tax Liability
|
| 112.98M | 134.92M | 102.94M | 172.24M | 178.13M | 121.17M | 83.56M | 87.87M | 83.73M | 23.32M | 21.80M | 23.71M | 32.19M | 32.06M | 36.17M | 32.61M |
|
Operating Leases
|
| | | | | | | | | | | 35.37M | 36.80M | 35.34M | 32.18M | 35.63M | 33.41M |
|
Other Non-Current Liabilities
|
| 28.54M | 31.07M | 27.53M | 27.53M | 41.80M | 29.69M | 24.46M | 28.00M | 24.61M | 21.00M | 34.43M | 32.23M | 15.37M | 22.70M | 20.02M | 20.98M |
|
Total Non-Current Liabilities
|
| 905.84M | 1,064.76M | 1,461.22M | 1,461.22M | 1,864.68M | 1,444.40M | 1,342.52M | 1,334.85M | 1,670.80M | 1,260.56M | 1,734.37M | 1,265.33M | 1,266.90M | 1,210.37M | 1,195.14M | 1,199.79M |
|
Total Liabilities
|
| 934.38M | 1,095.83M | 1,488.75M | 1,488.75M | 1,906.48M | 1,474.09M | 1,366.98M | 1,362.84M | 1,695.41M | 1,281.57M | 1,768.80M | 1,297.56M | 1,282.28M | 1,233.07M | 1,215.16M | 1,220.76M |
|
Total Debt
|
| 318.21M | 309.22M | 707.36M | 707.36M | 989.33M | 744.01M | 694.28M | 695.18M | 990.77M | 592.47M | 594.08M | 592.11M | 594.36M | 595.17M | 595.98M | 596.79M |
|
Common Equity
|
786.35M | 793.45M | 983.37M | 1,246.97M | 1,399.23M | 1,501.16M | 1,070.28M | 780.60M | 765.61M | 900.68M | 1,374.70M | 1,268.79M | 1,368.20M | 1,291.25M | 1,314.17M | 1,288.60M | 1,324.65M |
|
Shareholder's Equity
|
786.35M | 793.45M | 983.37M | 1,246.97M | 1,399.23M | 1,501.16M | 1,070.28M | 780.60M | 765.61M | 900.68M | 1,374.70M | 1,268.79M | 1,368.20M | 1,291.25M | 1,314.17M | 1,288.60M | 1,324.65M |
|
Liabilities and Shareholders Equity
|
2,346.97M | 2,267.82M | 2,754.47M | 3,034.19M | 3,301.04M | 3,868.09M | 2,843.66M | 2,362.78M | 2,415.50M | 2,925.74M | 2,656.27M | 3,037.59M | 2,665.76M | 2,573.52M | 2,547.23M | 2,503.76M | 2,545.41M |
|
Retained Earnings
|
| 793.45M | 983.37M | -150.66M | -89.00M | -93.74M | -243.52M | -352.51M | -323.69M | -320.32M | -373.54M | -417.24M | -330.33M | -413.95M | 1,124.59M | 1,170.48M | 1,201.76M |
|
Treasury Shares
|
4.00M | 0.01M | 1.50M | 2.01M | 3.09M | 0.33M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 2.73M | 2.00M | 2.60M | 1.20M |