|
Cash & Equivalents
|
115.80M | 699.40M | 572.20M | 185.60M | 214.50M | 217.60M | 132.90M | 92.80M | 77.60M | 92.00M | 140.90M | 184.50M | 923.40M | 780.00M | 757.20M | 1,001.50M | 1,360.50M |
|
Cash & Current Investments
|
115.80M | 699.40M | 572.20M | 185.60M | 214.50M | 217.60M | 132.90M | 92.80M | 77.60M | 92.00M | 140.90M | 184.50M | 923.40M | 780.00M | 757.20M | 1,001.50M | 1,360.50M |
|
Receivables - Net
|
| 414.40M | 470.30M | 485.50M | 516.90M | 546.50M | 567.00M | 579.20M | 612.80M | 690.20M | 710.10M | 715.50M | 667.00M | 709.60M | 792.80M | 826.20M | 852.70M |
|
Receivables - Other
|
| | 45.60M | 49.70M | 62.70M | 68.40M | 74.50M | 82.10M | 88.10M | 96.80M | 98.30M | | | | | | |
|
Receivables
|
| 414.40M | 515.90M | 535.20M | 579.60M | 614.90M | 641.50M | 661.30M | 700.90M | 787.00M | 808.40M | 715.50M | 667.00M | 709.60M | 792.80M | 826.20M | 852.70M |
|
Inventory
|
| 274.70M | 397.80M | 386.40M | 476.00M | 507.00M | 548.10M | 571.10M | 603.70M | 638.80M | 673.80M | 760.40M | 746.50M | 803.80M | 1,033.10M | 1,005.90M | 943.40M |
|
Current Deferred Tax Assets
|
| 69.50M | 87.00M | 92.60M | 81.80M | 85.40M | 101.00M | 109.90M | | | | | | | | | |
|
Prepaid Assets
|
| 62.90M | 72.70M | 75.70M | 84.80M | 84.20M | 121.50M | 106.30M | 116.50M | 110.70M | 92.80M | 110.20M | 129.70M | 134.60M | 144.80M | 138.40M | 139.60M |
|
Current Assets
|
| 1,676.10M | 1,765.50M | 1,530.70M | 1,669.00M | 1,796.20M | 1,858.60M | 1,788.80M | 1,884.00M | 2,119.30M | 2,216.90M | 2,380.50M | 3,083.00M | 3,053.40M | 3,368.90M | 3,652.00M | 3,989.40M |
|
Buildings
|
| 250.10M | 261.90M | 274.90M | 286.20M | 292.00M | 294.00M | 297.90M | 309.40M | 357.40M | 368.60M | | | | | | |
|
Land & Improvements
|
| 22.90M | 20.50M | 19.80M | 19.40M | 19.60M | 18.30M | 19.70M | 19.10M | 24.50M | 31.70M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 347.80M | 344.00M | 352.90M | 375.20M | 392.50M | 404.50M | 413.50M | 425.20M | 484.40M | 495.10M | 521.50M | 526.20M | 518.20M | 512.60M | 539.30M | 542.60M |
|
Goodwill
|
| 814.30M | 798.40M | 795.80M | 807.40M | 838.80M | 810.70M | 790.10M | 895.50M | 924.10M | 902.20M | 913.80M | 982.40M | 1,116.50M | 1,045.30M | 1,097.40M | 1,056.80M |
|
Intangibles
|
| 206.20M | 192.80M | 188.30M | 187.20M | 190.50M | 203.30M | 195.00M | 184.60M | 253.70M | 232.90M | 243.90M | 260.80M | 301.70M | 275.60M | 268.90M | 267.60M |
|
Goodwill & Intangibles
|
| 1,020.50M | 991.20M | 984.10M | 994.60M | 1,029.30M | 1,014.00M | 985.10M | 1,080.10M | 1,177.80M | 1,135.10M | 1,157.70M | 1,243.20M | 1,418.20M | 1,320.90M | 1,366.30M | 1,324.40M |
|
Long-Term Deferred Tax
|
| 88.20M | 91.50M | 125.20M | 110.40M | 57.10M | 93.20M | 60.40M | 72.80M | 52.00M | 64.70M | 52.30M | 50.30M | 49.50M | 70.00M | 76.00M | 78.00M |
|
Other Non-Current Assets
|
| 66.20M | 72.20M | 83.10M | 64.10M | 57.20M | 47.30M | 44.00M | 39.90M | 53.80M | 42.00M | 62.30M | 91.70M | 160.70M | 70.60M | 130.50M | 125.40M |
|
Non-Current Assets
|
| 1,771.30M | 1,335.20M | 1,337.00M | 1,369.80M | 1,421.80M | 1,418.50M | 1,398.60M | 1,505.30M | 1,662.20M | 3,156.20M | 3,313.00M | 3,474.30M | 3,706.30M | 3,603.90M | 3,892.90M | 3,907.40M |
|
Assets
|
| 3,447.40M | 3,729.40M | 3,672.90M | 3,902.30M | 4,110.00M | 4,310.10M | 4,331.10M | 4,723.20M | 5,249.10M | 5,373.10M | 5,693.50M | 6,557.30M | 6,759.70M | 6,972.80M | 7,544.90M | 7,896.80M |
|
Accounts Payables
|
| 119.80M | 146.10M | 124.60M | 142.50M | 155.60M | 145.00M | 148.30M | 170.90M | 178.20M | 201.10M | 198.50M | 222.90M | 277.60M | 287.00M | 238.00M | 265.90M |
|
Notes Payables
|
| 164.70M | 216.00M | 16.20M | 5.20M | 113.10M | 56.60M | 18.40M | 301.40M | 433.20M | 186.30M | 202.90M | 268.50M | 17.40M | 17.20M | 15.60M | 13.70M |
|
Payables
|
| 284.50M | 362.10M | 140.80M | 147.70M | 268.70M | 201.60M | 166.70M | 472.30M | 611.40M | 387.40M | 401.40M | 491.40M | 295.00M | 304.20M | 253.60M | 279.60M |
|
Accumulated Expenses
|
| 64.80M | 86.70M | 91.00M | 88.30M | 95.50M | 99.20M | 91.00M | 89.80M | 71.50M | 71.50M | 53.90M | 89.90M | 114.80M | 98.60M | 102.90M | 86.10M |
|
Other Accumulated Expenses
|
| 301.40M | 346.90M | 255.90M | 247.90M | 243.70M | 298.30M | 296.00M | 307.90M | 388.10M | 373.60M | 370.80M | 445.50M | 424.30M | 436.40M | 447.40M | 457.70M |
|
Short term Debt
|
| | | | | | | 18.40M | | | | 202.90M | | | | | |
|
Current Taxes
|
| | 12.50M | 11.70M | 19.60M | 7.70M | 15.20M | 28.50M | 21.40M | 41.60M | | | | | | | |
|
Current Deferred Revenue
|
| | 18.60M | 24.90M | 24.80M | 26.60M | 34.10M | 40.70M | 43.00M | 38.90M | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.30M | | | | | | | | | |
|
Total Current Liabilities
|
| 739.90M | 881.10M | 583.80M | 589.20M | 715.40M | 718.70M | 670.20M | 989.50M | 1,193.30M | 952.00M | 947.60M | 1,164.90M | 982.20M | 971.60M | 941.60M | 961.50M |
|
Non-Current Debt
|
| 902.10M | 954.80M | 967.90M | 970.40M | 858.90M | 862.70M | 861.70M | 708.80M | 753.60M | 946.00M | 946.90M | 1,182.10M | 1,182.90M | 1,183.80M | 1,184.60M | 1,185.50M |
|
Pension
|
| 255.90M | 246.10M | 317.70M | 260.70M | 135.80M | 217.90M | 227.80M | 246.50M | 158.90M | 171.30M | 122.10M | 127.10M | 104.90M | 78.60M | 82.30M | 78.40M |
|
Minority Interest
|
| 15.60M | 15.90M | 16.40M | 16.90M | 17.20M | 17.50M | 18.00M | 18.00M | 18.40M | 19.80M | 21.70M | 21.70M | 21.90M | 22.20M | 22.10M | 22.90M |
|
Non-Current Deferred Tax Liability
|
| 97.80M | 94.40M | 108.10M | 127.10M | 86.70M | 159.20M | 14.30M | 13.10M | 28.40M | 41.40M | 69.30M | 70.40M | 122.70M | 82.10M | 79.20M | 73.50M |
|
Operating Leases
|
| | | | | | | | | | | 57.00M | 53.30M | 53.80M | 64.10M | 78.40M | 93.60M |
|
Other Non-Current Liabilities
|
| 85.40M | 89.00M | 95.30M | 87.50M | 84.00M | 83.80M | 88.50M | 93.40M | 106.60M | 112.00M | 105.70M | 97.70M | 97.90M | 85.10M | 87.40M | 92.90M |
|
Total Non-Current Liabilities
|
| 2,056.40M | 2,236.00M | 2,030.30M | 1,995.80M | 1,895.60M | 2,001.00M | 1,811.90M | 1,994.60M | 2,170.20M | 2,142.50M | 2,157.00M | 2,613.00M | 2,458.00M | 2,384.20M | 2,364.10M | 2,386.90M |
|
Total Liabilities
|
| 2,141.80M | 2,325.00M | 2,125.60M | 2,083.30M | 1,979.60M | 2,084.80M | 1,900.40M | 2,088.00M | 2,276.80M | 2,254.50M | 2,262.70M | 2,710.70M | 2,555.90M | 2,469.30M | 2,451.50M | 2,479.80M |
|
Total Debt
|
| 902.10M | 954.80M | 967.90M | 970.40M | 858.90M | 862.70M | 880.10M | 708.80M | 753.60M | 946.00M | 1,149.80M | 1,182.10M | 1,182.90M | 1,183.80M | 1,184.60M | 1,185.50M |
|
Common Equity
|
1,204.50M | 1,305.60M | 1,404.40M | 1,547.30M | 1,819.00M | 2,130.40M | 2,225.30M | 2,430.70M | 2,635.20M | 2,972.30M | 3,118.60M | 3,430.80M | 3,846.60M | 4,203.80M | 4,503.50M | 5,093.40M | 5,417.00M |
|
Shareholder's Equity
|
1,204.50M | 1,305.60M | 1,404.40M | 1,547.30M | 1,819.00M | 2,130.40M | 2,225.30M | 2,430.70M | 2,635.20M | 2,972.30M | 3,118.60M | 3,430.80M | 3,846.60M | 4,203.80M | 4,503.50M | 5,093.40M | 5,417.00M |
|
Liabilities and Shareholders Equity
|
| 3,447.40M | 3,729.40M | 3,672.90M | 3,902.30M | 4,110.00M | 4,310.10M | 4,331.10M | 4,723.20M | 5,249.10M | 5,373.10M | 5,693.50M | 6,557.30M | 6,759.70M | 6,972.80M | 7,544.90M | 7,896.80M |
|
Treasury Shares
|
1.23M | 9.52M | 0.15M | 0.63M | 1.18M | 0.93M | 0.68M | 0.72M | 0.76M | 1.82M | 1.77M | 1.50M | 1.11M | 1.94M | 0.90M | 14.76M | 15.07M |
|
Retained Earnings
|
| 1,528.90M | 1,644.10M | 1,843.70M | -124.20M | -44.80M | -248.20M | -364.20M | 3,384.90M | 3,772.30M | 4,257.60M | 4,779.70M | 5,156.90M | 5,699.90M | 6,296.20M | 6,948.50M | 7,584.30M |