|
Cash & Equivalents
|
88.23M | 86.36M | 93.14M | 96.78M | 102.94M | 76.69M | 40.80M | 106.81M | 479.37M | 256.28M | 285.25M | 248.14M | 229.54M | 175.63M | 215.44M | 185.32M | 193.63M | 145.30M | 58.05M | 59.18M | 52.68M | 82.42M | 77.83M | 215.05M | 215.06M | 224.30M | 269.43M | 334.07M | 356.71M | 107.48M | 82.43M |
|
Cash & Current Investments
|
88.23M | 86.36M | 93.14M | 96.78M | 102.94M | 76.69M | 40.80M | 106.81M | 479.37M | 256.28M | 285.25M | 248.14M | 229.54M | 175.63M | 215.44M | 185.32M | 193.63M | 145.30M | 58.05M | 59.18M | 52.68M | 82.42M | 77.83M | 215.05M | 215.06M | 224.30M | 269.43M | 334.07M | 356.71M | 107.48M | 82.43M |
|
Receivables - Net
|
318.48M | 262.52M | 318.07M | 263.51M | 299.33M | 254.05M | 302.58M | 240.31M | 213.08M | 153.30M | 221.97M | 250.54M | 221.03M | 215.30M | 269.87M | 301.50M | 276.04M | 185.16M | 234.57M | 235.78M | 224.02M | 186.02M | 236.82M | 224.89M | 239.63M | 205.02M | 230.44M | 243.66M | 208.26M | 304.76M | 365.97M |
|
Receivables - Other
|
274.37M | 553.98M | 267.61M | 547.69M | 291.13M | 2.53M | 3.43M | 10.68M | 5.71M | 3.11M | 4.38M | 5.77M | 4.36M | 4.69M | 3.70M | 3.09M | 4.31M | 5.65M | 6.60M | 5.05M | 5.32M | 6.03M | 8.70M | 10.93M | 6.31M | 7.77M | 9.73M | 16.58M | 7.90M | 8.96M | 11.85M |
|
Receivables
|
592.85M | 816.50M | 585.68M | 811.21M | 590.46M | 256.58M | 306.01M | 250.99M | 218.79M | 156.41M | 226.36M | 256.31M | 225.39M | 219.99M | 273.58M | 304.60M | 280.35M | 190.81M | 241.17M | 240.83M | 229.34M | 192.06M | 245.52M | 235.82M | 245.94M | 212.79M | 240.16M | 260.24M | 216.16M | 313.72M | 377.82M |
|
Raw Materials
|
| | | 40.00M | | | | 383.64M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 37.47M | | | | 34.78M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 396.35M | | | | 39.67M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
499.85M | 491.84M | 540.94M | 473.81M | 519.01M | 538.17M | 545.43M | 458.10M | 488.75M | 432.93M | 432.28M | 340.73M | 350.15M | 403.25M | 409.11M | 362.96M | 432.89M | 537.90M | 678.21M | 596.84M | 660.09M | 626.88M | 605.23M | 500.35M | 501.34M | 488.34M | 461.51M | 390.21M | 443.07M | 685.51M | 764.99M |
|
Prepaid Assets
|
51.78M | 45.20M | 48.91M | 52.01M | 50.67M | 79.40M | 73.16M | 84.23M | 78.60M | 77.37M | 81.78M | 81.41M | 74.00M | 82.13M | 93.92M | 72.58M | 82.50M | 89.17M | 102.42M | 100.40M | 102.76M | 114.34M | 113.19M | 110.81M | 104.21M | 104.36M | 104.86M | 96.35M | 79.74M | 118.02M | 124.67M |
|
Current Assets
|
1,779.45M | 1,986.63M | 1,815.39M | 1,941.20M | 1,781.02M | 948.30M | 961.97M | 877.60M | 1,259.79M | 919.88M | 1,021.28M | 901.68M | 874.73M | 876.30M | 988.35M | 910.66M | 985.05M | 957.52M | 1,073.25M | 982.27M | 1,039.55M | 1,009.67M | 1,033.06M | 1,043.88M | 1,060.24M | 1,022.01M | 1,066.23M | 1,064.28M | 1,087.78M | 1,215.78M | 1,338.05M |
|
Property, Plant & Equipment (Net)
|
142.96M | 142.26M | 141.35M | 138.45M | 138.97M | 131.73M | 126.96M | 132.19M | 129.88M | 124.94M | 122.74M | 118.90M | 113.69M | 109.49M | 106.96M | 105.16M | 101.38M | 101.99M | 101.41M | 104.47M | 105.00M | 106.88M | 110.40M | 112.05M | 110.30M | 108.15M | 106.84M | 103.30M | 100.28M | 136.43M | 131.75M |
|
Goodwill
|
220.23M | 216.08M | 214.59M | 214.52M | 213.62M | 213.76M | 212.83M | 212.84M | 211.74M | 211.78M | 212.64M | 213.39M | 212.92M | 212.65M | 212.50M | 212.21M | 211.50M | 210.16M | 209.01M | 209.63M | 209.90M | 209.97M | 209.41M | 209.86M | 209.57M | 209.49M | 209.84M | 208.79M | 209.15M | 488.45M | 518.67M |
|
Intangibles
|
56.64M | 55.26M | 54.19M | 53.06M | 51.91M | 50.95M | 17.53M | 17.29M | 16.91M | 16.63M | 16.46M | 15.99M | 15.54M | 15.32M | 14.97M | 14.64M | 14.25M | 13.74M | 13.24M | 13.36M | 13.17M | 12.94M | 12.55M | 12.50M | 12.13M | 11.85M | 11.78M | 11.23M | 11.27M | 451.90M | 454.52M |
|
Goodwill & Intangibles
|
276.87M | 271.34M | 268.77M | 267.57M | 265.54M | 264.71M | 230.36M | 230.13M | 228.65M | 228.41M | 229.09M | 229.38M | 228.46M | 227.98M | 227.48M | 226.85M | 225.75M | 223.90M | 222.25M | 222.99M | 223.08M | 222.91M | 221.97M | 222.36M | 221.70M | 221.35M | 221.62M | 220.02M | 220.43M | 940.35M | 973.20M |
|
Long-Term Deferred Tax
|
| | | 42.89M | | | | 79.55M | | | | 85.22M | | | | 74.88M | | | | 67.28M | | | | 75.08M | | | | 76.06M | | | |
|
Other Non-Current Assets
|
125.11M | 120.44M | 116.70M | 67.74M | 122.21M | 153.04M | 169.87M | 111.10M | 200.44M | 222.76M | 224.53M | 150.19M | 237.31M | 241.04M | 233.84M | 160.53M | 229.11M | 215.46M | 208.26M | 154.23M | 220.83M | 203.47M | 197.39M | 137.26M | 212.92M | 205.08M | 203.79M | 215.77M | 214.78M | 267.55M | 267.04M |
|
Non-Current Assets
|
546.51M | 534.04M | 527.92M | 517.27M | 604.39M | 639.90M | 623.79M | 639.55M | 642.00M | 652.89M | 647.44M | 644.14M | 644.95M | 641.54M | 624.83M | 622.37M | 604.00M | 585.62M | 579.76M | 599.99M | 604.02M | 598.64M | 592.87M | 601.55M | 601.20M | 590.43M | 586.90M | 586.26M | 587.90M | 1,502.13M | 1,524.72M |
|
Assets
|
2,325.97M | 2,520.68M | 2,343.31M | 2,458.47M | 2,385.41M | 1,588.20M | 1,585.77M | 1,517.16M | 1,901.80M | 1,572.77M | 1,668.72M | 1,545.82M | 1,519.67M | 1,517.85M | 1,613.18M | 1,533.02M | 1,589.05M | 1,543.15M | 1,653.01M | 1,582.26M | 1,643.57M | 1,608.32M | 1,625.93M | 1,645.44M | 1,661.44M | 1,612.44M | 1,653.12M | 1,650.54M | 1,675.68M | 2,717.91M | 2,862.77M |
|
Accounts Payables
|
131.67M | 136.62M | 163.38M | 134.13M | 147.40M | 159.21M | 149.69M | 147.35M | 149.92M | 108.75M | 207.56M | 167.24M | 194.89M | 198.70M | 244.68M | 214.20M | 266.97M | 281.39M | 306.28M | 206.26M | 163.87M | 195.28M | 182.45M | 180.22M | 187.20M | 196.46M | 201.86M | 179.68M | 202.76M | 265.84M | 348.74M |
|
Notes Payables
|
269.11M | 269.11M | 269.11M | 269.11M | 241.90M | 2.83M | 6.03M | 1.07M | 3.49M | 0.31M | 0.15M | 1.11M | 0.95M | 0.92M | 0.25M | 0.25M | 0.24M | 4.85M | 7.09M | 7.28M | 7.25M | 0.06M | | | | | | | | | |
|
Payables
|
400.78M | 405.73M | 432.49M | 403.24M | 389.30M | 162.04M | 155.71M | 148.42M | 153.41M | 109.06M | 207.71M | 168.35M | 195.84M | 199.62M | 244.94M | 214.45M | 267.21M | 286.24M | 313.37M | 213.54M | 171.13M | 195.34M | 182.45M | 180.22M | 187.20M | 196.46M | 201.86M | 179.68M | 202.76M | 265.84M | 348.74M |
|
Accumulated Expenses
|
171.50M | 166.88M | 178.11M | 194.23M | 206.52M | 177.58M | 190.35M | 194.74M | 180.54M | 180.32M | 206.52M | 192.95M | 184.05M | 187.24M | 218.06M | 217.16M | 198.78M | 153.53M | 167.69M | 196.99M | 197.20M | 156.77M | 168.36M | 171.41M | 163.25M | 153.90M | 204.38M | 193.34M | 166.81M | 253.47M | 315.20M |
|
Short term Debt
|
60.42M | 59.42M | 69.54M | 16.14M | 8.37M | 7.50M | 7.50M | 1.07M | 3.49M | 6.25M | 15.62M | 25.00M | 24.38M | 8.75M | 18.12M | 0.25M | 2.50M | 5.00M | 7.50M | 10.00M | 12.50M | 15.00M | 17.50M | 20.00M | 20.00M | | | | | | |
|
Current Leases
|
| | | | 29.16M | 34.44M | 35.99M | 35.39M | 32.78M | 35.14M | 33.06M | 27.33M | 28.47M | 26.03M | 23.48M | 24.20M | 22.56M | 20.25M | 18.89M | 19.90M | 21.24M | 21.90M | 20.98M | 21.00M | 22.19M | 22.71M | 21.05M | 20.89M | 21.57M | 39.06M | 38.34M |
|
Curent Deferred Tax Liability
|
| | | 2.68M | | | | 2.46M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
644.81M | 637.10M | 685.75M | 616.82M | 637.18M | 381.56M | 389.56M | 378.55M | 366.73M | 330.77M | 462.92M | 413.63M | 432.73M | 421.64M | 504.60M | 455.81M | 491.05M | 465.02M | 507.45M | 440.43M | 402.07M | 389.01M | 389.28M | 392.64M | 392.64M | 373.08M | 427.29M | 393.90M | 391.14M | 558.37M | 702.29M |
|
Non-Current Debt
|
| | | | | 979.69M | 980.61M | 913.27M | 1,388.74M | 1,130.46M | 1,021.71M | 887.96M | 790.93M | 782.26M | 773.41M | 791.32M | 789.14M | 786.97M | 824.79M | 782.62M | 827.94M | 773.27M | 768.60M | 763.92M | 759.25M | 749.65M | 744.99M | 740.32M | 735.64M | 1,366.51M | 1,342.12M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 24.76M | | | | 33.16M | | | | 38.13M | | | | 36.03M | | | | 36.45M | | | | 31.18M | | | |
|
Operating Leases
|
| | | | 51.53M | 58.59M | 64.33M | 90.14M | 54.15M | 46.53M | 43.02M | 67.14M | 42.84M | 41.33M | 36.33M | 57.19M | 26.51M | 25.13M | 30.25M | 51.40M | 32.47M | 42.04M | 41.35M | 57.76M | 37.02M | 35.91M | 36.57M | 29.95M | 34.32M | 122.64M | 119.97M |
|
Other Non-Current Liabilities
|
117.38M | 115.89M | 112.39M | 115.51M | 117.72M | 86.19M | 95.70M | 98.88M | 110.67M | 109.89M | 115.04M | 115.34M | 118.91M | 118.73M | 114.09M | 99.19M | 98.26M | 86.84M | 82.42M | 70.03M | 81.80M | 80.74M | 79.08M | 74.60M | 85.34M | 86.65M | 87.35M | 86.31M | 87.91M | 172.04M | 168.78M |
|
Total Non-Current Liabilities
|
644.81M | 637.10M | 685.75M | 619.50M | 688.71M | 1,419.85M | 1,434.49M | 1,349.02M | 1,809.61M | 1,507.76M | 1,527.66M | 1,345.83M | 1,266.51M | 1,245.23M | 1,314.34M | 1,285.69M | 1,306.71M | 1,277.12M | 1,362.49M | 1,261.47M | 1,262.49M | 1,204.32M | 1,199.22M | 1,198.92M | 1,188.90M | 1,158.64M | 1,208.85M | 1,164.17M | 1,161.10M | 2,047.52M | 2,164.38M |
|
Total Liabilities
|
762.18M | 752.99M | 798.15M | 735.01M | 806.43M | 1,506.03M | 1,530.19M | 1,447.90M | 1,920.28M | 1,617.66M | 1,642.70M | 1,461.17M | 1,385.41M | 1,363.96M | 1,428.43M | 1,384.89M | 1,404.96M | 1,363.96M | 1,444.91M | 1,331.50M | 1,344.28M | 1,285.07M | 1,278.31M | 1,273.53M | 1,274.24M | 1,245.29M | 1,296.20M | 1,250.48M | 1,249.01M | 2,219.56M | 2,333.16M |
|
Total Debt
|
60.42M | 59.42M | 69.54M | 16.14M | 8.37M | 987.19M | 988.11M | 914.34M | 1,392.22M | 1,136.71M | 1,037.34M | 912.96M | 815.30M | 791.01M | 791.54M | 791.57M | 791.64M | 791.97M | 832.29M | 792.62M | 840.44M | 788.27M | 786.10M | 783.92M | 779.25M | 749.65M | 744.99M | 740.32M | 735.64M | 1,366.51M | 1,342.12M |
|
Common Equity
|
1,563.78M | 1,767.69M | 1,545.16M | 1,723.45M | 1,578.98M | 82.17M | 55.57M | 69.26M | -18.48M | -44.89M | 26.03M | 84.64M | 134.26M | 153.89M | 184.75M | 148.14M | 184.09M | 179.19M | 208.10M | 250.76M | 299.29M | 323.25M | 347.62M | 371.91M | 387.19M | 367.15M | 356.93M | 400.06M | 426.67M | 498.35M | 529.62M |
|
Shareholder's Equity
|
1,563.78M | 1,767.69M | 1,545.16M | 1,723.45M | 1,578.98M | 82.17M | 55.57M | 69.26M | -18.48M | -44.89M | 26.03M | 84.64M | 134.26M | 153.89M | 184.75M | 148.14M | 184.09M | 179.19M | 208.10M | 250.76M | 299.29M | 323.25M | 347.62M | 371.91M | 387.19M | 367.15M | 356.93M | 400.06M | 426.67M | 498.35M | 529.62M |
|
Liabilities and Shareholders Equity
|
2,325.97M | 2,520.68M | 2,343.31M | 2,458.47M | 2,385.41M | 1,588.20M | 1,585.77M | 1,517.16M | 1,901.80M | 1,572.77M | 1,668.72M | 1,545.82M | 1,519.67M | 1,517.85M | 1,613.18M | 1,533.02M | 1,589.05M | 1,543.15M | 1,653.01M | 1,582.26M | 1,643.57M | 1,608.32M | 1,625.93M | 1,645.44M | 1,661.44M | 1,612.44M | 1,653.12M | 1,650.54M | 1,675.68M | 2,717.91M | 2,862.77M |
|
Retained Earnings
|
-112.78M | -141.30M | -144.07M | -145.18M | -144.42M | -73.69M | -88.83M | -79.70M | -133.46M | -131.30M | -122.80M | -94.81M | -96.70M | -88.97M | -94.14M | -92.76M | -83.70M | -91.96M | -92.28M | 86.73M | 116.19M | 125.00M | 156.49M | 166.57M | 171.12M | 164.57M | 166.03M | 199.96M | 209.59M | 249.52M | 256.32M |
|
Treasury Shares
|
| | | | | | | 0.63M | | | | 0.79M | | | 0.18M | 1.40M | 0.49M | 1.00M | 1.49M | 1.50M | | | | 0.78M | 0.34M | 0.34M | 0.56M | 1.25M | | | |