|
Cash & Equivalents
|
310.95M | 367.83M | 395.20M | 454.10M | 490.30M | 249.60M | 229.40M | 188.50M | 212.20M | 208.80M | 241.60M | 367.70M | 299.50M | 247.20M | 317.20M | 333.10M |
|
Short-term Investments
|
8.94M | 16.71M | 18.49M | 14.18M | 15.80M | 0.80M | 2.60M | 2.00M | 2.70M | 3.80M | 1.60M | 4.10M | 4.90M | 5.60M | 4.30M | 4.00M |
|
Cash & Current Investments
|
319.89M | 384.53M | 413.69M | 468.28M | 506.10M | 250.40M | 232.00M | 190.50M | 214.90M | 212.60M | 243.20M | 371.80M | 304.40M | 252.80M | 321.50M | 337.10M |
|
Receivables - Net
|
173.66M | 181.13M | 194.32M | 193.33M | 204.40M | 412.60M | 348.70M | 341.30M | 383.00M | 387.30M | 376.20M | 369.00M | 367.80M | 404.00M | 399.10M | 385.20M |
|
Receivables
|
173.66M | 181.13M | 194.32M | 193.33M | 204.40M | 412.60M | 348.70M | 341.30M | 383.00M | 387.30M | 376.20M | 369.00M | 367.80M | 404.00M | 399.10M | 385.20M |
|
Raw Materials
|
| 34.86M | 38.51M | 30.80M | 35.10M | 85.90M | 73.40M | 70.60M | 82.50M | 93.40M | 105.90M | 107.10M | 136.60M | 163.40M | 144.30M | 167.70M |
|
Work In Process
|
| 6.45M | 6.04M | 6.50M | 6.30M | 6.70M | 5.40M | 5.40M | 7.90M | 11.20M | 7.20M | 9.00M | 10.70M | 15.60M | 11.70M | 12.30M |
|
Finished Goods
|
| 25.76M | 26.05M | 26.50M | 26.30M | 88.70M | 86.10M | 80.50M | 92.30M | 92.20M | 95.50M | 85.60M | 99.40M | 114.00M | 113.50M | 106.70M |
|
Inventory
|
82.48M | 86.46M | 90.76M | 84.57M | 89.20M | 211.80M | 194.90M | 186.90M | 219.30M | 239.20M | 253.30M | 248.20M | 297.70M | 348.80M | 325.40M | 342.10M |
|
Current Deferred Tax Assets
|
| | -4.90M | 6.30M | 4.00M | | | | | | | | | | | |
|
Prepaid Assets
|
24.68M | 23.45M | 21.57M | 18.32M | 9.50M | 25.60M | 24.90M | 28.00M | 30.10M | 32.00M | 35.40M | 35.40M | 41.20M | 43.30M | 45.00M | 66.60M |
|
Current Assets
|
600.71M | 675.57M | 720.29M | 764.49M | 815.10M | 903.50M | 803.60M | 751.10M | 852.20M | 876.30M | 919.20M | 1,033.60M | 1,028.50M | 1,070.50M | 1,099.00M | 1,131.00M |
|
Property, Plant & Equipment (Net)
|
359.38M | 332.80M | 318.13M | 317.67M | 306.10M | 1,182.10M | 1,104.30M | 1,051.80M | 1,061.30M | 1,102.90M | 1,052.80M | 1,039.60M | 1,049.10M | 1,050.40M | 986.80M | 989.70M |
|
Goodwill
|
68.10M | 67.16M | 64.67M | 65.80M | 64.40M | 770.90M | 781.20M | 778.70M | 779.30M | 812.40M | 807.40M | 808.50M | 907.50M | 914.80M | 913.60M | 913.80M |
|
Intangibles
|
| | | 8.90M | 9.30M | 223.60M | 229.50M | 229.50M | 229.50M | 255.90M | 253.80M | 256.00M | 322.00M | 324.80M | 325.70M | 324.20M |
|
Goodwill & Intangibles
|
68.10M | 67.16M | 64.67M | 74.70M | 73.70M | 994.50M | 1,010.70M | 1,008.20M | 1,008.80M | 1,068.30M | 1,061.20M | 1,064.50M | 1,229.50M | 1,239.60M | 1,239.30M | 1,238.00M |
|
Long-Term Deferred Tax
|
| | -39.51M | 41.20M | 16.80M | 33.60M | 30.60M | 27.10M | 25.60M | 26.30M | 23.00M | 25.30M | 23.00M | 24.40M | 16.00M | 14.80M |
|
Other Non-Current Assets
|
43.95M | 40.58M | 61.86M | 63.21M | 12.10M | 55.30M | 47.60M | 50.30M | 55.50M | 55.10M | 107.20M | 106.60M | 114.50M | 99.60M | 100.20M | 126.50M |
|
Non-Current Assets
|
432.20M | 404.10M | 386.20M | 386.60M | 372.70M | 2,165.10M | 2,098.20M | 2,034.80M | 2,037.10M | 2,129.40M | 2,063.20M | 2,043.90M | 2,208.20M | 2,207.10M | 2,131.40M | 2,121.60M |
|
Assets
|
1,072.10M | 1,116.10M | 1,165.00M | 1,211.20M | 1,217.50M | 3,157.50M | 2,980.00M | 2,863.40M | 2,970.40M | 3,087.10M | 3,112.60M | 3,209.40M | 3,374.20M | 3,401.60M | 3,346.60M | 3,393.90M |
|
Accounts Payables
|
74.51M | 80.73M | 103.35M | 98.37M | 94.90M | 170.40M | 152.40M | 144.90M | 179.00M | 169.10M | 163.40M | 148.30M | 196.10M | 193.80M | 188.70M | 185.50M |
|
Notes Payables
|
6.89M | 4.61M | 5.85M | 7.11M | 5.50M | 5.60M | 6.50M | 6.10M | 6.30M | 105.20M | 101.20M | | 80.00M | 119.70M | 85.40M | 5.10M |
|
Payables
|
81.41M | 85.34M | 109.20M | 105.48M | 100.40M | 176.00M | 158.90M | 151.00M | 185.30M | 274.30M | 264.60M | 148.30M | 276.10M | 313.50M | 274.10M | 190.60M |
|
Accumulated Expenses
|
28.30M | 31.67M | 33.03M | 33.60M | 37.90M | 73.80M | 64.50M | 61.30M | | | | | | | | |
|
Other Accumulated Expenses
|
30.32M | 28.14M | 23.38M | 25.17M | 27.30M | 74.40M | 75.40M | 61.30M | 57.10M | 54.60M | 76.90M | 77.50M | 85.00M | 109.80M | 92.00M | 200.60M |
|
Short term Debt
|
6.89M | 4.61M | 8.55M | 76.98M | 8.20M | 5.60M | 6.50M | 6.80M | 6.30M | 105.20M | 101.20M | 1.00M | 80.00M | 119.70M | 85.40M | 6.50M |
|
Current Taxes
|
| 6.61M | 5.33M | 8.86M | 7.10M | 27.00M | 16.70M | 21.50M | 8.40M | 1.60M | 4.20M | 8.70M | | 9.50M | 14.00M | 27.40M |
|
Total Current Liabilities
|
152.91M | 155.24M | 180.90M | 250.10M | 180.90M | 351.50M | 318.60M | 295.50M | 310.00M | 381.90M | 398.50M | 295.80M | 419.80M | 502.60M | 457.30M | 397.70M |
|
Non-Current Debt
|
92.62M | 92.62M | 85.45M | 8.48M | 75.00M | 1,429.40M | 1,255.30M | 1,069.90M | 959.80M | 907.80M | 824.30M | 933.20M | 936.20M | 928.10M | 911.10M | 959.60M |
|
Pension
|
45.02M | 48.56M | 97.32M | 108.03M | 57.90M | 146.50M | 141.80M | 147.30M | 155.00M | 124.20M | 148.90M | 179.00M | 114.30M | 63.50M | 51.70M | 20.50M |
|
Minority Interest
|
23.58M | 27.17M | 26.41M | 23.31M | 26.90M | 25.90M | 27.20M | 24.40M | 27.40M | 31.80M | 31.90M | 37.90M | 40.20M | 33.70M | 34.70M | 36.20M |
|
Non-Current Deferred Tax Liability
|
| | | | | 272.80M | 252.00M | 238.80M | 159.40M | 196.80M | 180.60M | 163.70M | 188.10M | 180.40M | 139.30M | 130.50M |
|
Other Non-Current Liabilities
|
33.84M | 36.99M | 33.27M | 30.86M | 29.30M | 68.40M | 74.60M | 81.00M | 107.10M | 91.10M | 125.70M | 139.00M | 136.30M | 113.80M | 100.50M | 102.40M |
|
Total Non-Current Liabilities
|
290.56M | 296.42M | 363.67M | 366.61M | 313.80M | 2,200.20M | 1,967.70M | 1,751.50M | 1,584.20M | 1,610.70M | 1,552.30M | 1,571.70M | 1,658.40M | 1,674.60M | 1,559.40M | 1,508.30M |
|
Total Liabilities
|
324.39M | 333.41M | 396.94M | 397.47M | 343.10M | 2,268.60M | 2,042.30M | 1,832.50M | 1,691.30M | 1,701.80M | 1,678.00M | 1,710.70M | 1,794.70M | 1,788.40M | 1,659.90M | 1,610.70M |
|
Total Debt
|
99.51M | 97.23M | 94.00M | 85.45M | 83.20M | 1,435.00M | 1,261.80M | 1,076.70M | 966.10M | 1,013.00M | 925.50M | 934.20M | 1,016.20M | 1,047.80M | 996.50M | 966.10M |
|
Common Equity
|
747.74M | 782.70M | 768.00M | 813.60M | 874.40M | 888.90M | 937.70M | 1,030.90M | 1,279.10M | 1,385.30M | 1,434.60M | 1,498.70M | 1,579.50M | 1,613.20M | 1,686.70M | 1,783.20M |
|
Shareholder's Equity
|
747.74M | 782.70M | 768.00M | 813.60M | 874.40M | 888.90M | 937.70M | 1,030.90M | 1,279.10M | 1,385.30M | 1,434.60M | 1,498.70M | 1,579.50M | 1,613.20M | 1,686.70M | 1,783.20M |
|
Liabilities and Shareholders Equity
|
1,072.10M | 1,116.10M | 1,165.00M | 1,211.20M | 1,217.50M | 3,157.50M | 2,980.00M | 2,863.40M | 2,970.40M | 3,087.10M | 3,112.60M | 3,209.40M | 3,374.20M | 3,401.60M | 3,346.60M | 3,393.90M |
|
Treasury Shares
|
0.38M | 0.30M | 0.25M | 12.05M | 13.21M | 0.18M | 0.28M | 0.23M | 0.18M | 0.13M | 0.18M | 0.20M | 0.20M | 0.18M | 17.25M | 18.10M |
|
Retained Earnings
|
3.20M | -3.60M | -45.30M | 1,032.87M | 1,106.30M | 1,191.80M | 1,292.70M | 1,419.10M | 1,607.20M | 1,769.10M | 1,905.70M | 2,011.30M | 2,168.90M | 2,284.60M | 2,360.60M | 2,514.50M |