|
Cash & Equivalents
|
388.14M | 366.19M | 337.92M | 361.10M | 286.46M | 299.82M | 278.38M | 304.18M | 379.18M | 326.70M | 358.85M | 199.56M | 257.28M | 192.96M | 197.15M | 393.79M | 377.26M |
|
Short-term Investments
|
| 0.63M | 0.78M | 1.56M | | | | | | | | 3.69M | 4.88M | 6.99M | 56.42M | 41.85M | 27.06M |
|
Cash & Current Investments
|
388.14M | 366.83M | 338.69M | 362.66M | 286.46M | 299.82M | 278.38M | 304.18M | 379.18M | 326.70M | 358.85M | 203.25M | 262.15M | 199.95M | 253.57M | 435.64M | 404.32M |
|
Receivables - Net
|
273.70M | 321.95M | 414.24M | 386.20M | 360.66M | 367.13M | 337.66M | 264.71M | 273.99M | 395.28M | 396.88M | 374.65M | 373.49M | 429.07M | 541.53M | 538.83M | 481.98M |
|
Receivables - Other
|
| 1.62M | 1.61M | 4.52M | 1.31M | | | | | | 25.03M | 33.57M | 22.11M | 25.30M | 35.25M | 41.82M | 81.78M |
|
Receivables
|
273.70M | 323.56M | 415.85M | 390.71M | 361.97M | 367.13M | 337.66M | 264.71M | 273.99M | 395.28M | 421.92M | 408.21M | 395.60M | 454.37M | 576.78M | 580.65M | 563.76M |
|
Raw Materials
|
69.05M | 85.23M | 125.82M | 117.19M | 119.96M | 112.48M | 112.41M | 87.92M | 76.81M | 97.58M | 103.82M | 116.72M | 111.89M | 143.39M | 181.08M | 160.81M | 153.60M |
|
Work In Process
|
32.73M | 38.71M | 54.66M | 42.10M | 41.80M | 38.96M | 41.16M | 39.55M | 40.56M | 50.70M | 53.95M | 63.74M | 60.34M | 97.83M | 164.78M | 125.76M | 123.41M |
|
Finished Goods
|
153.97M | 167.79M | 244.00M | 213.94M | 203.12M | 198.52M | 187.49M | 148.46M | 138.04M | 200.40M | 204.06M | 213.29M | 209.03M | 298.69M | 319.60M | 276.30M | 267.04M |
|
Inventory
|
255.74M | 291.73M | 424.48M | 373.24M | 364.89M | 349.96M | 341.06M | 275.93M | 255.41M | 348.67M | 361.83M | 393.75M | 381.26M | 539.92M | 665.45M | 562.86M | 544.04M |
|
Current Deferred Tax Assets
|
23.78M | 26.75M | | 15.10M | 16.67M | 10.92M | 9.16M | | | | | | | | | | |
|
Prepaid Assets
|
82.19M | 75.89M | 101.84M | 83.63M | 104.13M | 102.93M | 129.94M | 91.17M | 96.21M | 123.84M | 120.24M | 107.62M | 100.32M | 127.64M | 153.66M | 197.63M | 242.00M |
|
Current Assets
|
1,023.55M | 1,082.51M | 1,278.47M | 1,219.27M | 1,132.82M | 1,130.78M | 1,096.20M | 936.00M | 1,043.71M | 1,373.61M | 1,237.80M | 1,075.58M | 1,112.34M | 1,289.59M | 1,557.79M | 1,693.11M | 1,645.28M |
|
Buildings
|
291.44M | 313.86M | 330.21M | 322.63M | 343.87M | 373.37M | 371.40M | 362.32M | 335.88M | 421.72M | 414.70M | 427.17M | 433.82M | 426.17M | 447.10M | 445.04M | 445.32M |
|
Land & Improvements
|
42.82M | 43.70M | 45.40M | 42.89M | 44.51M | 48.37M | 46.55M | 45.77M | 46.22M | 66.65M | 61.78M | 71.68M | 70.33M | 67.90M | 71.45M | 67.95M | 64.02M |
|
Property, Plant & Equipment (Net)
|
460.06M | 478.57M | 492.81M | 470.45M | 486.24M | 484.00M | 438.75M | 411.32M | 372.38M | 477.03M | 478.80M | 529.34M | 522.09M | 511.74M | 544.87M | 575.32M | 619.18M |
|
Long-Term Investments
|
22.90M | 22.91M | | 24.62M | 24.61M | 26.62M | 27.48M | 27.24M | 27.30M | | | | | | | | |
|
Goodwill
|
39.55M | 45.95M | | 65.10M | 132.90M | 174.72M | 180.13M | 187.50M | 231.92M | 234.58M | 281.29M | 337.11M | 335.59M | 430.16M | 665.26M | 694.45M | 804.93M |
|
Intangibles
|
81.77M | 92.08M | | 94.47M | 132.90M | 147.01M | 132.69M | 120.72M | 130.09M | 127.45M | 147.95M | 302.55M | 304.25M | 335.35M | 399.66M | 401.37M | 446.94M |
|
Goodwill & Intangibles
|
121.33M | 138.03M | | 159.57M | 265.81M | 321.73M | 312.82M | 308.22M | 362.01M | 362.03M | 429.24M | 639.66M | 639.85M | 765.51M | 1,064.92M | 1,095.82M | 1,251.87M |
|
Long-Term Deferred Tax
|
26.33M | 22.16M | | 123.97M | 131.38M | 52.44M | 2.94M | 41.24M | 53.81M | 44.89M | 46.90M | 14.28M | 16.96M | 18.32M | 22.81M | 45.18M | 77.61M |
|
Other Non-Current Assets
|
20.13M | 20.04M | 229.79M | 15.12M | 104.57M | 116.31M | 28.67M | 119.95M | 156.92M | 177.94M | 183.59M | 237.11M | 193.01M | 193.10M | 187.11M | 182.57M | 450.75M |
|
Non-Current Assets
|
681.75M | 701.28M | 722.60M | 757.51M | 957.05M | 1,021.09M | 843.01M | 848.18M | 899.72M | 1,032.94M | 1,112.03M | 1,295.63M | 1,202.11M | 1,302.71M | 1,622.76M | 1,684.19M | 1,874.86M |
|
Assets
|
1,705.29M | 1,783.79M | 2,001.07M | 1,976.78M | 2,089.86M | 2,151.87M | 1,939.21M | 1,784.17M | 1,943.44M | 2,406.55M | 2,349.82M | 2,371.21M | 2,314.45M | 2,592.31M | 3,180.55M | 3,377.30M | 3,520.14M |
|
Accounts Payables
|
100.05M | 147.11M | 228.47M | 176.31M | 209.65M | 212.80M | 209.75M | 152.62M | 176.76M | 269.76M | 268.60M | 273.00M | 256.53M | 330.23M | 352.08M | 325.44M | 296.59M |
|
Notes Payables
|
34.58M | 11.28M | 12.78M | 19.92M | 18.22M | 14.58M | 61.16M | 2.82M | 1.76M | 2.02M | | 34.86M | 2.62M | 51.96M | 82.44M | 2.44M | 10.52M |
|
Dividends payables
|
11.88M | 12.99M | | 14.19M | | 18.62M | 22.33M | 22.62M | 22.99M | 25.61M | 29.87M | 29.69M | 30.42M | 32.92M | 36.88M | 40.45M | 42.16M |
|
Payables
|
146.51M | 171.38M | 241.26M | 210.42M | 227.87M | 246.00M | 293.23M | 178.06M | 201.50M | 297.39M | 298.47M | 337.55M | 289.57M | 415.12M | 471.40M | 368.32M | 349.27M |
|
Accumulated Expenses
|
36.49M | 48.98M | | 55.67M | 68.70M | 68.26M | 66.65M | 65.57M | 67.43M | 91.90M | 94.20M | 83.03M | 98.44M | 108.56M | 109.37M | 112.37M | 104.37M |
|
Other Accumulated Expenses
|
59.30M | 57.97M | 215.38M | 45.43M | 38.35M | 1.13M | 16.97M | 108.92M | 97.81M | 119.66M | 145.40M | 142.44M | 161.33M | 231.46M | 261.09M | 273.91M | 367.31M |
|
Short term Debt
|
1.29M | 1.79M | 82.70M | 81.50M | 0.46M | 0.71M | 7.01M | 1.46M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.77M | 11.04M | 0.00M | 110.52M |
|
Current Taxes
|
22.43M | 21.76M | | 21.96M | 45.51M | 46.11M | 18.95M | 16.60M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 15.47M | 26.34M | 24.32M | 26.52M | 16.11M | 21.24M | 19.68M | 17.02M | 16.04M | | | | | |
|
Total Current Liabilities
|
297.97M | 335.59M | 539.34M | 471.04M | 440.27M | 456.92M | 492.39M | 370.12M | 388.11M | 528.74M | 538.18M | 563.13M | 549.45M | 755.90M | 852.90M | 754.61M | 878.80M |
|
Non-Current Debt
|
87.85M | 84.63M | 1.71M | 1.96M | 1.60M | 3.79M | 2.49M | 350.35M | 703.70M | 704.14M | 702.55M | 712.30M | 715.46M | 717.09M | 1,110.40M | 1,102.77M | 1,150.55M |
|
Pension
|
139.67M | 121.99M | 102.50M | 232.18M | 216.19M | 27.00M | 32.80M | 15.24M | 15.12M | 77.06M | 65.70M | 68.34M | | | | | |
|
Minority Interest
|
13.33M | 15.98M | 16.76M | 16.30M | 15.95M | 4.09M | 3.23M | 0.86M | 0.73M | 0.82M | 0.65M | 0.91M | 0.98M | -0.19M | -0.10M | | |
|
Non-Current Deferred Tax Liability
|
16.68M | 19.77M | | 68.39M | 78.42M | 86.07M | 40.76M | 46.66M | 41.62M | 40.72M | 45.98M | 64.29M | 46.74M | 56.72M | 17.02M | 13.15M | 10.46M |
|
Other Non-Current Liabilities
|
53.39M | 48.84M | 89.46M | 35.69M | 35.55M | 49.22M | 59.42M | 84.59M | 97.80M | 200.50M | 175.52M | 212.41M | 212.56M | 198.69M | 166.19M | 197.92M | 163.36M |
|
Total Non-Current Liabilities
|
321.65M | 298.72M | 193.67M | 312.49M | 291.27M | 164.26M | 161.04M | 481.60M | 1,231.23M | 1,474.09M | 1,462.23M | 1,339.72M | 1,311.65M | 1,529.71M | 1,980.32M | 1,870.53M | 2,029.35M |
|
Total Liabilities
|
| | | | | | | 851.72M | 1,231.23M | 1,474.09M | 1,462.23M | 1,552.14M | 1,524.20M | 1,728.40M | 2,146.51M | 2,068.45M | 2,192.71M |
|
Total Debt
|
89.14M | 86.42M | 84.42M | 83.46M | 2.06M | 4.51M | 9.50M | 351.80M | 703.84M | 704.25M | 702.66M | 712.41M | 715.57M | 717.86M | 1,121.43M | 1,102.78M | 1,261.08M |
|
Common Equity
|
1,085.67M | 1,149.48M | 1,268.06M | 1,193.24M | 1,358.32M | 1,530.69M | 1,285.78M | 932.45M | 712.21M | 932.45M | 887.59M | 819.08M | 790.25M | 863.91M | 1,034.04M | 1,308.85M | 1,327.43M |
|
Shareholder's Equity
|
1,085.67M | 1,149.48M | 1,268.06M | 1,193.24M | 1,358.32M | 1,530.69M | 1,285.78M | 932.45M | 712.21M | 932.45M | 887.59M | 819.08M | 790.25M | 863.91M | 1,034.04M | 1,308.85M | 1,327.43M |
|
Liabilities and Shareholders Equity
|
1,705.29M | 1,783.79M | 2,001.07M | 1,976.78M | 2,089.86M | 2,151.87M | 1,939.21M | 1,784.17M | 1,943.44M | 2,406.55M | 2,349.82M | 2,371.21M | 2,314.45M | 2,592.31M | 3,180.55M | 3,377.30M | 3,520.14M |
|
Treasury Shares
|
0.02M | | | 0.38M | 0.34M | 2.72M | 4.40M | 6.58M | 5.86M | 0.48M | 2.27M | 3.42M | 1.41M | 1.25M | 1.37M | 41.61M | 42.37M |
|
Retained Earnings
|
1,239.00M | 1,320.55M | 1,398.35M | -247.88M | -235.40M | -151.94M | -288.62M | -296.27M | -329.04M | -247.19M | -293.74M | 2,736.48M | 2,821.36M | 2,970.30M | 3,306.50M | 3,688.04M | 3,993.02M |