|
Accumulated Depreciation
|
| | | | | | | | | | 353.99M | | | | 377.16M | 383.93M | 389.08M | 397.19M | 403.89M | 415.24M | 420.75M | 429.43M | 440.48M | 450.41M | 453.87M | 462.67M | 467.69M | 474.04M | 479.01M | 484.77M | 485.21M | 494.02M | 503.06M | 509.66M | 514.99M | 523.37M | 534.13M | 544.16M | 552.91M | 564.79M | 577.14M | 588.82M | 592.73M | 606.90M | 621.04M | 635.36M | 646.17M | 663.63M | 676.77M | 690.91M | 531.22M | 546.62M | 553.17M | 565.50M | 575.48M | 588.53M | 601.58M | 605.34M | 611.54M | 619.69M | 627.06M | 637.86M |
|
Cash & Equivalents
|
0.53M | 0.50M | 0.99M | 2.25M | 0.44M | 0.65M | 1.23M | 0.36M | 0.34M | 0.36M | 1.61M | 0.46M | 0.71M | 0.65M | 1.63M | 1.21M | 1.14M | 0.77M | 1.17M | 0.78M | 0.74M | 0.76M | 1.10M | 1.06M | 1.24M | 1.09M | 0.85M | 1.68M | 1.87M | 1.37M | 2.50M | 4.45M | 4.48M | 4.40M | 1.51M | 1.44M | 1.50M | 2.29M | 2.34M | 0.34M | 0.69M | 1.54M | 1.24M | 2.33M | 2.41M | 2.38M | 1.49M | 1.60M | 0.87M | 1.56M | 0.96M | 0.69M | 2.21M | 1.95M | 0.88M | 1.91M | 9.40M | 4.06M | 0.81M | 3.39M | 1.47M | 7.26M |
|
Receivables - Net
|
| | 76.49M | | 78.83M | 89.64M | 92.67M | 84.59M | 86.40M | 101.05M | 92.26M | 87.03M | 87.29M | 92.82M | 87.65M | 83.07M | 89.08M | 103.57M | 101.16M | 89.36M | 93.97M | 107.56M | 95.02M | 91.88M | 95.86M | 104.00M | 96.88M | 92.55M | 96.54M | 98.09M | 105.87M | 98.09M | 105.09M | 115.09M | 121.02M | 119.40M | 121.02M | 138.11M | 128.10M | 125.83M | 125.94M | 129.43M | 123.32M | 122.21M | 140.91M | 168.83M | 159.50M | 151.56M | 167.33M | 189.96M | 169.94M | 177.01M | 191.68M | 224.27M | 227.37M | 211.95M | 217.38M | 224.53M | 219.34M | 208.88M | 233.80M | 241.35M |
|
Receivables - Other
|
| | | | | | 17.20M | | | | 17.40M | | | | 18.90M | | | | 21.10M | | | | 25.00M | | | | 28.10M | | | | 30.10M | 1.30M | 0.80M | 0.30M | 32.30M | 1.30M | 0.80M | 3.50M | 37.20M | 0.70M | 1.20M | 0.40M | 38.70M | 0.70M | 1.90M | 1.80M | | 0.90M | 1.80M | 1.00M | | 4.40M | 5.70M | 1.20M | 59.50M | 8.40M | 9.60M | 16.70M | 13.00M | 17.90M | 20.00M | 9.90M |
|
Receivables
|
| | 76.49M | | 78.83M | 89.64M | 109.87M | 84.59M | 86.40M | 101.05M | 109.66M | 87.03M | 87.29M | 92.82M | 106.55M | 83.07M | 89.08M | 103.57M | 122.26M | 89.36M | 93.97M | 107.56M | 120.02M | 91.88M | 95.86M | 104.00M | 124.98M | 92.55M | 96.54M | 98.09M | 135.97M | 99.39M | 105.89M | 115.39M | 153.32M | 120.70M | 121.82M | 141.61M | 165.30M | 126.53M | 127.14M | 129.83M | 162.02M | 122.91M | 142.81M | 170.63M | 159.50M | 152.46M | 169.13M | 190.96M | 169.94M | 181.41M | 197.38M | 225.47M | 286.87M | 220.35M | 226.98M | 241.23M | 232.34M | 226.78M | 253.80M | 251.25M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 4.99M | 4.11M | 3.50M | 3.38M | 4.05M | 4.53M | 3.82M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.62M | 19.56M | 24.10M | 18.79M | 10.92M | 13.06M | 7.77M | 9.60M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.43M | 24.55M | 28.21M | 22.29M | 14.30M | 17.11M | 12.30M | 13.42M |
|
Prepaid Assets
|
| | 13.94M | | 22.77M | 14.05M | 17.17M | 21.33M | 26.66M | 27.90M | 19.51M | 13.98M | 19.68M | 20.61M | 27.77M | 17.13M | 22.00M | 22.01M | 41.42M | 35.29M | 33.42M | 28.48M | 28.80M | 26.61M | 31.42M | 27.18M | 25.58M | 27.12M | 34.42M | 26.84M | 22.46M | 25.76M | 37.40M | 32.66M | 31.82M | 43.34M | 53.06M | 43.55M | 45.36M | 44.99M | 47.00M | 46.67M | 41.55M | 41.64M | 57.50M | 59.52M | 54.95M | 50.73M | 65.80M | 72.26M | 69.84M | 80.49M | 81.97M | 80.85M | 87.36M | 82.07M | 81.55M | 67.38M | 80.48M | 69.50M | 85.75M | 82.36M |
|
Buildings
|
| | 514.55M | | 529.06M | 534.11M | 539.15M | 541.36M | 547.25M | 549.23M | 551.10M | 558.47M | 570.35M | 577.90M | 592.39M | 607.62M | 626.46M | 649.21M | 664.34M | 678.99M | 699.78M | 717.89M | 736.88M | 747.48M | 761.12M | 763.78M | 769.19M | 773.60M | 782.50M | 781.79M | 775.40M | 779.84M | 789.16M | 801.13M | 817.38M | 834.88M | 854.08M | 865.25M | 868.81M | 883.08M | 892.34M | 885.31M | 882.12M | 886.30M | 1,019.70M | 1,023.34M | 1,040.09M | 1,059.03M | 1,075.90M | 1,085.06M | 938.08M | 1,412.08M | 1,457.98M | 1,474.36M | 1,291.09M | 1,345.92M | 1,398.47M | 1,398.42M | 1,414.37M | 1,414.54M | 1,443.31M | 1,456.05M |
|
Construction in Progress
|
| | | | | | 0.68M | | | | 3.05M | | | | 3.81M | | | | 5.48M | | | | 0.57M | | | | 0.70M | | | | 1.60M | | | | 2.62M | | | | 0.27M | | | | 1.76M | | | | 3.29M | | | | 0.90M | | | | 14.81M | | | | 15.10M | | | |
|
Property, Plant & Equipment (Net)
|
| | 591.58M | 608.12M | 632.52M | 655.85M | 673.15M | 693.58M | 710.92M | 719.64M | 718.85M | 726.10M | 737.64M | 753.81M | 767.01M | 775.88M | 795.53M | 817.90M | 825.75M | 839.08M | 856.49M | 864.28M | 869.60M | 867.22M | 868.42M | 862.53M | 856.37M | 856.98M | 863.21M | 865.72M | 862.32M | 865.34M | 876.52M | 888.61M | 901.01M | 912.88M | 943.15M | 958.61M | 967.50M | 975.71M | 969.68M | 948.12M | 938.12M | 935.94M | 1,073.06M | 1,063.46M | 1,065.22M | 1,082.95M | 1,097.53M | 1,099.82M | 990.32M | 1,267.27M | 1,295.65M | 1,291.87M | 1,329.32M | 1,368.54M | 1,407.32M | 1,391.68M | 1,387.66M | 1,369.30M | 1,393.68M | 1,399.97M |
|
Goodwill
|
| | 27.70M | | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.70M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 27.81M | 28.12M | 28.20M | 28.20M | 28.20M | 28.20M | 28.20M | 28.20M | 132.39M | 132.39M | 132.39M | 132.31M | 132.31M | 132.31M | 106.40M | 323.80M | 325.35M | 323.77M | 323.22M | 323.22M | 323.22M | 323.22M | 323.22M | 323.22M | 4.90M | 332.37M |
|
Intangibles
|
| | 12.87M | | 12.54M | 12.53M | 14.80M | 12.11M | 11.90M | 14.80M | 14.80M | 14.80M | 14.80M | 14.80M | 14.80M | 14.80M | 15.00M | 15.00M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.31M | 15.72M | 15.72M | 15.72M | 15.72M | 16.71M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 16.67M | 62.47M | 62.47M | 62.55M | 62.55M | 62.85M | 62.55M | 56.68M | 81.05M | 81.33M | 85.94M | 85.77M | 85.94M | 85.94M | 85.94M | 85.94M | 85.94M | 88.71M | 88.71M |
|
Goodwill & Intangibles
|
| | 40.57M | | 40.24M | 40.23M | 42.50M | 39.80M | 39.60M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.50M | 42.70M | 42.70M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.12M | 43.53M | 43.53M | 43.53M | 43.53M | 44.83M | 44.87M | 44.87M | 44.87M | 44.87M | 44.87M | 44.87M | 194.87M | 194.86M | 194.94M | 194.86M | 195.16M | 194.86M | 163.08M | 404.84M | 406.68M | 409.71M | 409.00M | 409.17M | 409.17M | 409.17M | 409.17M | 409.17M | 93.61M | 421.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 29.00M | | | | 16.32M | | | | 14.36M | | | | 15.30M | | | | 13.44M | | | | 9.62M | | | | 11.42M | | | | 14.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.25M | | | | | | | | | | | |
|
Assets
|
| | 813.56M | 832.03M | 866.70M | 895.14M | 918.93M | 934.28M | 963.65M | 988.25M | 972.45M | 967.13M | 985.26M | 1,009.43M | 1,027.61M | 1,021.61M | 1,051.76M | 1,089.13M | 1,116.41M | 1,112.06M | 1,132.75M | 1,149.10M | 1,152.55M | 1,132.36M | 1,148.02M | 1,144.92M | 1,128.28M | 1,130.73M | 1,150.12M | 1,156.41M | 1,147.85M | 1,148.86M | 1,180.21M | 1,201.80M | 1,217.32M | 1,239.63M | 1,280.25M | 1,306.22M | 1,309.88M | 1,314.43M | 1,312.34M | 1,295.38M | 1,275.74M | 1,272.42M | 1,596.03M | 1,610.35M | 1,595.93M | 1,603.24M | 1,645.38M | 1,677.71M | 1,707.84M | 2,061.60M | 2,109.08M | 2,136.67M | 2,217.28M | 2,263.43M | 2,318.34M | 2,285.64M | 2,277.58M | 2,242.29M | 2,327.01M | 2,350.87M |
|
Accounts Payables
|
| | 49.61M | | 66.24M | 60.79M | 58.85M | 63.33M | 64.82M | 61.62M | 52.22M | 62.35M | 62.54M | 68.81M | 63.32M | 64.96M | 69.26M | 75.06M | 71.36M | 70.24M | 76.64M | 70.96M | 71.94M | 64.05M | 73.78M | 72.40M | 78.20M | 78.81M | 82.33M | 81.77M | 86.41M | 84.67M | 89.06M | 92.44M | 90.84M | 102.97M | 109.44M | 111.32M | 109.17M | 104.00M | 116.83M | 108.82M | 108.33M | 112.55M | 144.90M | 137.31M | 136.31M | 138.69M | 137.73M | 154.94M | 151.21M | 219.26M | 219.61M | 223.01M | 58.76M | 57.16M | 73.13M | 76.24M | 60.08M | 43.02M | 54.86M | 55.13M |
|
Notes Payables
|
| | 265.64M | 265.77M | 270.50M | 289.57M | 296.50M | 292.12M | 308.00M | 314.19M | 302.00M | 281.25M | 278.88M | 280.90M | 290.00M | 288.08M | 307.00M | 322.28M | 322.48M | 320.92M | 337.18M | 382.11M | 381.28M | 365.77M | 363.12M | 345.29M | 326.27M | 323.48M | 330.29M | 323.12M | 303.41M | 300.60M | 314.86M | 309.01M | 298.56M | 289.46M | 301.88M | 301.47M | 293.43M | 291.54M | 272.15M | 249.98M | 222.75M | 208.81M | 472.70M | 459.48M | 426.45M | 423.97M | 441.46M | 419.46M | 413.74M | 658.78M | 672.63M | 667.64M | 762.98M | 798.56M | 794.27M | 608.56M | 590.21M | 559.34M | 572.52M | 551.80M |
|
Payables
|
| | 315.25M | 265.77M | 336.74M | 350.36M | 355.35M | 355.44M | 372.82M | 375.81M | 354.22M | 343.60M | 341.41M | 349.71M | 353.32M | 353.04M | 376.26M | 397.34M | 393.83M | 391.17M | 413.81M | 453.08M | 453.22M | 429.82M | 436.90M | 417.68M | 404.47M | 402.29M | 412.62M | 404.88M | 389.82M | 385.26M | 403.92M | 401.45M | 389.41M | 392.43M | 411.32M | 412.79M | 402.61M | 395.55M | 388.97M | 358.80M | 331.09M | 321.36M | 617.60M | 596.78M | 562.76M | 562.66M | 579.19M | 574.41M | 564.95M | 878.04M | 892.24M | 890.65M | 821.74M | 855.72M | 867.40M | 684.80M | 650.29M | 602.36M | 627.39M | 606.93M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.76M | 95.72M | 108.93M | 109.37M | 113.96M | 104.46M | 118.18M | 113.92M |
|
Short term Debt
|
| | | | | | | | | | | | | | 20.00M | | | | 20.00M | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 23.79M | | 30.98M | 25.43M | 25.07M | 27.06M | 28.71M | 35.64M | 26.92M | 20.64M | 25.94M | 27.14M | 24.00M | 21.69M | 26.08M | 32.77M | 29.14M | 29.36M | 29.73M | 40.17M | 36.29M | 36.82M | 38.35M | 41.48M | 37.50M | 39.89M | 42.53M | 42.19M | 39.22M | 38.50M | 44.07M | 48.19M | 49.71M | 58.19M | 66.62M | 60.77M | 54.96M | 61.91M | 60.78M | 58.55M | 45.98M | 50.56M | 56.96M | 69.63M | 58.72M | 63.94M | 77.55M | 92.11M | 82.42M | 100.29M | 106.52M | 105.53M | 111.43M | 122.70M | 134.62M | 123.92M | 109.84M | 116.91M | 125.39M | 130.77M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.17M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 179.54M | | 189.66M | 198.94M | 205.37M | 209.93M | 214.61M | 221.05M | 255.56M | 230.02M | 230.13M | 236.88M | 265.57M | 245.32M | 242.98M | 244.50M | 283.26M | 265.68M | 262.39M | 266.38M | 298.65M | 285.20M | 289.46M | 295.16M | 305.46M | 291.57M | 292.61M | 296.56M | 204.25M | 194.81M | 195.02M | 197.61M | 218.09M | 208.37M | 210.00M | 215.94M | 218.27M | 219.37M | 218.75M | 216.41M | 216.08M | 212.82M | 223.34M | 231.48M | 242.43M | 238.75M | 236.61M | 238.13M | 203.36M | 223.74M | 229.75M | 229.12M | 241.56M | 246.26M | 253.15M | 273.48M | 280.13M | 282.14M | 292.89M | 303.05M |
|
Total Liabilities
|
| | 518.59M | 531.06M | 557.38M | 574.73M | 585.79M | 592.43M | 616.15M | 632.50M | 607.71M | 594.27M | 597.48M | 613.74M | 626.58M | 620.05M | 645.33M | 674.61M | 691.88M | 686.21M | 705.93M | 759.63M | 772.86M | 751.84M | 764.71M | 754.32M | 733.99M | 734.11M | 747.76M | 743.63M | 623.67M | 618.57M | 643.01M | 647.25M | 645.78M | 658.99M | 687.94M | 689.51M | 675.84M | 676.83M | 668.51M | 633.77M | 593.14M | 584.74M | 897.91M | 897.90M | 863.90M | 865.35M | 893.35M | 904.65M | 903.90M | 1,202.07M | 1,228.51M | 1,225.30M | 1,283.48M | 1,320.41M | 1,364.10M | 1,191.58M | 1,154.22M | 1,105.88M | 1,163.85M | 1,154.66M |
|
Total Debt
|
| | | | | | | | | | | | | | 20.00M | | | | 20.00M | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 294.98M | 300.98M | 309.32M | 320.41M | 333.14M | 341.85M | 347.50M | 355.76M | 364.74M | 372.86M | 387.78M | 395.69M | 401.03M | 401.56M | 406.44M | 414.52M | 424.53M | 425.85M | 426.82M | 389.46M | 379.69M | 380.51M | 383.31M | 390.60M | 394.29M | 396.62M | 402.37M | 412.78M | 524.18M | 530.28M | 537.20M | 554.55M | 571.53M | 580.64M | 592.31M | 616.72M | 634.04M | 637.60M | 643.84M | 661.61M | 682.60M | 687.68M | 698.12M | 712.46M | 732.02M | 737.89M | 752.03M | 773.07M | 803.95M | 859.54M | 880.57M | 911.37M | 933.80M | 943.02M | 954.23M | 1,094.06M | 1,123.37M | 1,136.41M | 1,163.16M | 1,196.21M |
|
Shareholder's Equity
|
| | 294.98M | 300.98M | 309.32M | 320.41M | 333.14M | 341.85M | 347.50M | 355.76M | 364.74M | 372.86M | 387.78M | 395.69M | 401.03M | 401.56M | 406.44M | 414.52M | 424.53M | 425.85M | 426.82M | 389.46M | 379.69M | 380.51M | 383.31M | 390.60M | 394.29M | 396.62M | 402.37M | 412.78M | 524.18M | 530.28M | 537.20M | 554.55M | 571.53M | 580.64M | 592.31M | 616.72M | 634.04M | 637.60M | 643.84M | 661.61M | 682.60M | 687.68M | 698.12M | 712.46M | 732.02M | 737.89M | 752.03M | 773.07M | 803.95M | 859.54M | 880.57M | 911.37M | 933.80M | 943.02M | 954.23M | 1,094.06M | 1,123.37M | 1,136.41M | 1,163.16M | 1,196.21M |
|
Liabilities and Shareholders Equity
|
| | 813.56M | 832.03M | 866.70M | 895.14M | 918.93M | 934.28M | 963.65M | 988.25M | 972.45M | 967.13M | 985.26M | 1,009.43M | 1,027.61M | 1,021.61M | 1,051.76M | 1,089.13M | 1,116.41M | 1,112.06M | 1,132.75M | 1,149.10M | 1,152.55M | 1,132.36M | 1,148.02M | 1,144.92M | 1,128.28M | 1,130.73M | 1,150.12M | 1,156.41M | 1,147.85M | 1,148.86M | 1,180.21M | 1,201.80M | 1,217.32M | 1,239.63M | 1,280.25M | 1,306.22M | 1,309.88M | 1,314.43M | 1,312.34M | 1,295.38M | 1,275.74M | 1,272.42M | 1,596.03M | 1,610.35M | 1,595.93M | 1,603.24M | 1,645.38M | 1,677.71M | 1,707.84M | 2,061.60M | 2,109.08M | 2,136.67M | 2,217.28M | 2,263.43M | 2,318.34M | 2,285.64M | 2,277.58M | 2,242.29M | 2,327.01M | 2,350.87M |
|
Retained Earnings
|
| | 231.35M | | 241.10M | 250.82M | 258.26M | 262.20M | 266.77M | 273.31M | 279.40M | 282.46M | 286.07M | 292.45M | 298.04M | 299.52M | 303.34M | 310.69M | 318.16M | 318.13M | 317.62M | 285.89M | 278.71M | 279.15M | 282.12M | 288.88M | 292.52M | 294.25M | 299.45M | 310.21M | 421.40M | 427.63M | 435.28M | 451.79M | 467.78M | 477.08M | 487.41M | 510.70M | 527.75M | 530.56M | 537.77M | 555.55M | 576.42M | 583.17M | 593.13M | 605.75M | 623.47M | 631.17M | 646.13M | 665.53M | 693.94M | 754.15M | 773.26M | 802.16M | 822.80M | 833.82M | 842.67M | 980.24M | 1,007.12M | 1,023.23M | 1,047.27M | 1,077.56M |
|
Treasury Shares
|
| | 0.11M | | | | 0.19M | | | | 0.26M | | | | 0.32M | | | | 0.31M | 0.01M | 102.00 | 1.86M | 0.22M | | | | 0.13M | | | | 0.09M | | | | 0.14M | | | | 0.20M | 0.16M | 0.28M | 0.28M | 0.23M | | | | 0.22M | | | | | | | | | | | | | | | |