|
Cash & Equivalents
|
253.39M | 215.35M | 435.01M | 315.97M | 343.55M | 332.87M | 174.71M | 265.15M | 350.50M | 244.42M | 223.17M | 233.42M | 246.70M | 201.67M | 215.79M | 237.38M | 302.14M |
|
Cash & Current Investments
|
253.39M | 215.35M | 435.01M | 315.97M | 343.55M | 332.87M | 174.71M | 265.15M | 350.50M | 244.42M | 223.17M | 233.42M | 246.70M | 201.67M | 215.79M | 237.38M | 302.14M |
|
Receivables - Net
|
817.24M | 633.91M | 712.86M | 745.54M | 787.52M | 873.95M | 956.21M | 963.09M | 995.33M | 1,113.82M | 1,232.35M | 1,137.96M | 1,280.81M | 1,432.63M | 1,503.04M | 1,419.44M | 1,509.11M |
|
Receivables - Other
|
| | | | | | | | | 18.21M | 21.63M | 25.25M | 33.22M | 57.23M | 49.19M | 57.83M | 72.95M |
|
Receivables
|
817.24M | 633.91M | 712.86M | 745.54M | 787.52M | 873.95M | 956.21M | 963.09M | 995.33M | 1,132.03M | 1,253.98M | 1,163.21M | 1,314.02M | 1,489.87M | 1,552.23M | 1,477.28M | 1,582.06M |
|
Raw Materials
|
| | 142.13M | 160.87M | 185.59M | 213.98M | 235.65M | 227.90M | 248.43M | 288.20M | 296.49M | 282.58M | 447.22M | 560.89M | 451.50M | 354.43M | 387.79M |
|
Finished Goods
|
| | 320.99M | 329.11M | 363.09M | 399.66M | 438.56M | 457.92M | 539.77M | 546.26M | 545.38M | 527.87M | 490.88M | 651.73M | 683.99M | 602.04M | 648.69M |
|
Inventory
|
406.18M | 386.98M | 463.12M | 489.98M | 548.68M | 613.64M | 674.21M | 685.82M | 788.20M | 834.46M | 841.87M | 810.45M | 938.10M | 1,212.62M | 1,135.50M | 956.47M | 1,036.47M |
|
Current Deferred Tax Assets
|
| 19.79M | 17.76M | 18.75M | 36.21M | 22.28M | 29.89M | 19.77M | 19.79M | 21.90M | | | | | | | |
|
Prepaid Assets
|
210.16M | 194.13M | 239.21M | 167.08M | 169.96M | 219.56M | 264.83M | 221.29M | 263.41M | 278.23M | 220.70M | 241.61M | 316.40M | 304.89M | 329.85M | 282.06M | 322.58M |
|
Current Assets
|
1,552.92M | 1,450.16M | 1,867.97M | 1,737.32M | 1,885.92M | 2,062.30M | 2,099.85M | 2,135.35M | 2,397.44M | 2,470.93M | 2,518.09M | 2,423.43M | 2,782.00M | 3,151.81M | 3,184.17M | 2,895.35M | 3,170.30M |
|
Buildings
|
| | 277.27M | 291.03M | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 35.48M | 36.77M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
470.10M | 382.53M | 390.03M | 418.83M | 492.36M | 532.80M | 589.65M | 629.45M | 742.69M | 780.31M | 819.21M | 849.69M | 965.18M | 1,103.98M | 1,239.48M | 1,331.06M | 1,473.40M |
|
Long-Term Investments
|
| | | | | | | | | 9.90M | 12.30M | 9.10M | | | | | |
|
Goodwill
|
856.17M | 768.24M | 831.49M | 849.35M | 1,113.83M | 1,147.37M | 1,215.69M | 1,219.63M | 1,143.91M | 1,192.17M | 1,245.76M | 1,250.07M | 1,345.75M | 1,337.87M | 1,293.59M | 1,308.91M | 1,617.63M |
|
Intangibles
|
358.10M | 303.16M | 490.12M | 345.62M | 679.27M | 710.38M | 866.63M | 874.41M | 861.46M | 915.21M | 966.88M | 983.41M | 1,081.46M | 1,079.88M | 1,072.46M | 1,064.65M | 780.83M |
|
Goodwill & Intangibles
|
1,214.26M | 1,071.40M | 1,321.61M | 1,194.97M | 1,793.10M | 1,857.75M | 2,082.32M | 2,094.04M | 2,005.37M | 2,107.38M | 2,212.64M | 2,233.47M | 2,427.21M | 2,417.75M | 2,366.05M | 2,373.56M | 2,398.45M |
|
Long-Term Deferred Tax
|
92.50M | | | | 5.68M | 7.94M | 5.68M | 19.77M | | 21.90M | 34.91M | 30.89M | 26.80M | 18.91M | 15.47M | 33.52M | 147.44M |
|
Other Non-Current Assets
|
1,386.90M | 99.93M | 1,257.03M | 1,405.66M | 1,742.57M | 1,783.27M | 2,004.75M | 2,000.17M | 1,950.33M | 222.24M | 222.30M | 208.01M | 203.71M | 195.07M | 164.73M | 173.17M | 215.97M |
|
Non-Current Assets
|
1,857.01M | 1,553.86M | 1,647.06M | 1,824.49M | 2,229.25M | 2,308.13M | 2,577.53M | 2,609.85M | 2,673.22M | 2,778.99M | 2,888.36M | 3,176.63M | 3,444.16M | 3,536.98M | 3,582.37M | 1,835.79M | 2,059.76M |
|
Assets
|
3,409.92M | 3,004.02M | 3,515.03M | 3,561.81M | 4,120.85M | 4,378.36M | 4,680.06M | 4,764.97M | 5,090.45M | 5,271.82M | 5,441.35M | 5,630.95M | 6,252.97M | 6,707.71M | 6,782.00M | 6,586.54M | 7,775.95M |
|
Accounts Payables
|
294.81M | 299.60M | 358.79M | 391.47M | 478.19M | 525.68M | 512.16M | 500.51M | 534.72M | 592.28M | 556.70M | 535.31M | 717.18M | 800.37M | 680.94M | 649.65M | 755.89M |
|
Payables
|
294.81M | 299.60M | 358.79M | 391.47M | 478.19M | 525.68M | 512.16M | 500.51M | 534.72M | 592.28M | 556.70M | 535.31M | 717.18M | 800.37M | 680.94M | 649.65M | 755.89M |
|
Accumulated Expenses
|
124.14M | 136.91M | 156.98M | 157.30M | 154.84M | 173.85M | 169.37M | 183.77M | 181.08M | 177.11M | 193.34M | 185.53M | 258.38M | 262.44M | 257.33M | 297.25M | 287.40M |
|
Other Accumulated Expenses
|
119.27M | 124.87M | 159.32M | 144.91M | 262.89M | 204.41M | 197.65M | 277.91M | 234.21M | 211.71M | 217.02M | 271.83M | 325.52M | 325.63M | 347.48M | 350.43M | 379.77M |
|
Short term Debt
|
168.55M | 4.31M | 2.55M | 2.58M | 4.52M | 5.66M | 2.04M | 4.71M | 253.65M | 3.50M | 552.45M | 80.89M | 1.28M | 603.45M | 178.59M | 136.21M | 7.69M |
|
Total Current Liabilities
|
849.16M | 631.49M | 735.29M | 725.14M | 928.03M | 937.09M | 903.24M | 1,002.19M | 1,235.39M | 1,006.73M | 1,539.40M | 1,093.58M | 1,331.41M | 2,016.41M | 1,490.80M | 1,466.06M | 1,467.45M |
|
Capital Leases
|
| 0.56M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
762.29M | 924.31M | 1,106.30M | 1,112.95M | 1,369.18M | 1,345.96M | 1,654.04M | 1,635.26M | 1,836.44M | 2,170.64M | 1,973.46M | 2,458.29M | 2,378.54M | 2,083.16M | 2,505.22M | 1,990.93M | 2,638.92M |
|
Total Long Term Debt
|
| 38.74M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 81.77M | 124.20M | 130.33M | 154.07M | 195.75M | 2.07M | 2.41M | 2.64M | 2.77M | 2.65M | 2.22M | 1.96M | 1.40M | 2.16M | 1.34M | 1.43M |
|
Non-Current Deferred Tax Liability
|
44.54M | 43.15M | 62.04M | 28.12M | 51.55M | 50.06M | 90.68M | 49.79M | 97.43M | 104.02M | 114.84M | 59.55M | 106.39M | 82.19M | 90.35M | 121.22M | 224.35M |
|
Operating Leases
|
| | | | | | | | | | | 244.69M | 257.42M | 265.14M | 285.52M | 281.28M | 317.33M |
|
Other Non-Current Liabilities
|
205.65M | 243.83M | 224.03M | 381.62M | 417.16M | 466.66M | 752.82M | 702.98M | 482.49M | 356.89M | 405.04M | 510.18M | 436.18M | 276.99M | 267.11M | 214.82M | 241.12M |
|
Total Non-Current Liabilities
|
1,417.09M | 1,211.29M | 1,392.37M | 1,522.69M | 1,837.88M | 1,862.68M | 2,497.54M | 2,388.03M | 2,416.36M | 2,631.56M | 2,493.34M | 3,272.71M | 3,178.53M | 2,707.47M | 3,148.20M | 2,608.25M | 3,421.72M |
|
Total Debt
|
930.84M | 928.62M | 1,108.85M | 1,115.54M | 1,373.70M | 1,351.63M | 1,656.08M | 1,639.97M | 2,090.08M | 2,174.14M | 2,525.91M | 2,539.18M | 2,379.83M | 2,686.61M | 2,683.81M | 2,127.15M | 2,646.61M |
|
Common Equity
|
1,143.67M | 1,161.24M | 1,387.37M | 1,313.98M | 1,354.93M | 1,578.59M | 1,293.46M | 1,374.75M | 1,438.70M | 1,633.54M | 1,408.61M | 1,264.66M | 1,743.03M | 1,983.83M | 2,143.00M | 2,512.22M | 2,886.78M |
|
Shareholder's Equity
|
1,143.67M | 1,161.24M | 1,387.37M | 1,313.98M | 1,354.93M | 1,578.59M | 1,293.46M | 1,374.75M | 1,438.70M | 1,633.54M | 1,408.61M | 1,264.66M | 1,743.03M | 1,983.83M | 2,143.00M | 2,512.22M | 2,886.78M |
|
Liabilities and Shareholders Equity
|
3,409.92M | 3,004.02M | 3,515.03M | 3,561.81M | 4,120.85M | 4,378.36M | 4,680.06M | 4,764.97M | 5,090.45M | 5,271.82M | 5,441.35M | 5,630.95M | 6,252.97M | 6,707.71M | 6,782.00M | 6,586.54M | 7,775.95M |
|
Treasury Shares
|
| | 1.04M | 0.17M | 3.24M | | 0.60M | 0.80M | | | 3.29M | 2.04M | 0.59M | 0.60M | 0.60M | 0.53M | 0.58M |
|
Retained Earnings
|
-63.20M | -107.79M | 6.07M | -177.89M | -159.25M | 833.69M | 937.00M | 1,147.37M | 1,172.44M | 1,342.74M | 1,425.05M | 1,544.34M | 1,852.26M | 2,139.35M | 2,404.12M | 2,760.64M | 3,193.76M |