|
Cash & Equivalents
|
188.31M | 208.45M | 584.09M | 337.04M | 431.98M | 303.24M | 338.37M | 543.79M | 333.56M | 357.16M | 301.08M | 375.88M | 445.08M | 292.03M | 222.85M | 290.19M |
|
Short-term Investments
|
| | 0.20M | 1.28M | | | | | | | | | | | | |
|
Cash & Current Investments
|
188.31M | 208.45M | 584.29M | 338.32M | 431.98M | 303.24M | 338.37M | 543.79M | 333.56M | 357.16M | 301.08M | 375.88M | 445.08M | 292.03M | 222.85M | 290.19M |
|
Receivables - Net
|
265.31M | 294.20M | 286.23M | 297.98M | 295.29M | 273.70M | 262.42M | 271.99M | 345.88M | 366.29M | 418.67M | 395.07M | 383.57M | 408.83M | 443.47M | 459.50M |
|
Receivables
|
265.31M | 294.20M | 286.23M | 297.98M | 295.29M | 273.70M | 262.42M | 271.99M | 345.88M | 366.29M | 418.67M | 395.07M | 383.57M | 408.83M | 443.47M | 459.50M |
|
Inventory
|
360.84M | 376.88M | 331.69M | 355.05M | 333.62M | 335.59M | 330.27M | 316.17M | 395.74M | 427.78M | 476.56M | 513.20M | 477.64M | 578.51M | 626.22M | 600.13M |
|
Current Deferred Tax Assets
|
58.01M | 39.31M | 41.01M | 51.02M | 52.92M | 57.30M | | | | | | | | | | |
|
Prepaid Assets
|
21.87M | 28.83M | 33.41M | 28.71M | 39.81M | 40.26M | 34.91M | 40.38M | 47.88M | 72.48M | 97.94M | 115.44M | 117.28M | 125.08M | 107.47M | 117.85M |
|
Current Assets
|
1,003.93M | 921.23M | 1,280.26M | 1,073.22M | 1,200.55M | 995.91M | 1,003.84M | 1,183.39M | 1,128.81M | 1,236.17M | 1,306.33M | 1,422.42M | 1,429.12M | 1,410.98M | 1,407.41M | 1,471.12M |
|
Construction in Progress
|
| 16.49M | 26.39M | 41.42M | 55.09M | | | | | | | | | | | |
|
Land & Improvements
|
| 217.34M | 189.82M | 201.16M | 199.74M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
317.50M | 287.70M | 251.91M | 297.94M | 325.90M | 317.44M | 316.12M | 302.90M | 383.00M | 432.77M | 430.72M | 473.91M | 443.76M | 447.20M | 479.91M | 502.85M |
|
Long-Term Investments
|
12.09M | 4.90M | 2.01M | 2.07M | 1.72M | 1.15M | 0.15M | | | | | | | | | |
|
Goodwill
|
1,459.44M | 1,442.41M | 1,438.54M | 1,238.45M | 1,354.20M | 1,323.55M | 1,295.85M | 1,276.72M | 2,235.59M | 2,246.58M | 2,245.30M | 2,585.97M | 2,504.20M | 2,536.73M | 2,914.05M | 2,632.31M |
|
Intangibles
|
971.58M | 918.52M | 1,097.34M | 1,310.46M | 1,255.60M | 1,216.72M | 1,199.97M | 1,091.66M | 2,383.75M | 2,325.05M | 2,156.28M | 2,519.75M | 2,289.07M | 2,306.16M | 2,501.96M | 2,268.71M |
|
Goodwill & Intangibles
|
2,431.02M | 2,360.93M | 2,535.88M | 2,548.92M | 2,609.80M | 2,540.27M | 2,495.83M | 2,368.38M | 4,619.34M | 4,571.63M | 4,401.59M | 5,105.71M | 4,793.27M | 4,842.90M | 5,416.02M | 4,901.03M |
|
Long-Term Deferred Tax
|
0.34M | 0.36M | 0.28M | 1.35M | 123.41M | 149.63M | 159.79M | 148.14M | 3.81M | 2.45M | 5.57M | 8.07M | 6.82M | 6.40M | 6.75M | 11.37M |
|
Other Non-Current Assets
|
74.13M | 68.03M | 71.32M | 61.86M | 70.09M | 64.01M | 53.64M | 34.83M | 46.54M | 34.98M | 52.45M | 41.80M | 69.10M | 89.37M | 98.94M | 102.62M |
|
Non-Current Assets
|
2,835.07M | 2,721.92M | 2,643.85M | 2,660.47M | 3,008.45M | 2,926.88M | 2,867.93M | 2,707.82M | 5,052.69M | 5,041.82M | 5,003.49M | 5,730.13M | 5,442.60M | 5,517.08M | 6,125.14M | 5,626.79M |
|
Assets
|
3,839.01M | 3,643.16M | 3,924.10M | 3,733.69M | 4,209.01M | 3,922.79M | 3,871.77M | 3,891.21M | 6,181.49M | 6,277.99M | 6,309.82M | 7,152.56M | 6,871.72M | 6,928.06M | 7,532.55M | 7,097.91M |
|
Accounts Payables
|
94.98M | 84.85M | 67.09M | 75.17M | 71.97M | 64.10M | 66.31M | 69.40M | 92.03M | 106.71M | 102.92M | 102.52M | 118.24M | 126.81M | 132.25M | 141.03M |
|
Notes Payables
|
4.00M | 31.21M | 4.99M | 4.70M | 356.29M | | | | | | | | | | | |
|
Payables
|
98.98M | 116.06M | 72.08M | 79.86M | 428.25M | 64.10M | 66.31M | 69.40M | 92.03M | 106.71M | 102.92M | 102.52M | 118.24M | 126.81M | 132.25M | 141.03M |
|
Accumulated Expenses
|
97.27M | 88.98M | 74.21M | 74.59M | 74.87M | 85.44M | 84.66M | 82.68M | 107.42M | 104.67M | 115.98M | 136.28M | 163.44M | 140.64M | 146.88M | 151.26M |
|
Other Accumulated Expenses
|
| | | 5.78M | 22.23M | 8.23M | 8.96M | 8.40M | 9.05M | 38.05M | 33.40M | 53.87M | 55.63M | 63.38M | 46.55M | 67.24M |
|
Short term Debt
|
16.71M | 72.50M | 4.99M | 0.60M | 356.29M | 368.40M | 417.35M | 183.07M | 86.62M | 136.88M | 148.09M | 100.50M | 110.00M | 87.50M | 87.50M | 100.00M |
|
Current Taxes
|
30.70M | 28.51M | 22.66M | 16.89M | 23.82M | 13.77M | 8.06M | 7.91M | 11.51M | 5.94M | 6.69M | 17.36M | 83.94M | 24.74M | 41.45M | 41.32M |
|
Curent Deferred Tax Liability
|
| 4.43M | 1.05M | 0.92M | | | | | | | | | | | | |
|
Total Current Liabilities
|
337.11M | 420.76M | 271.01M | 275.30M | 635.12M | 632.77M | 664.12M | 427.65M | 483.88M | 582.46M | 563.05M | 540.03M | 680.12M | 581.49M | 606.75M | 649.36M |
|
Non-Current Debt
|
1,192.49M | 813.41M | 954.81M | 965.28M | 930.00M | 700.00M | 641.85M | 850.25M | 2,162.93M | 2,072.20M | 1,858.94M | 2,377.89M | 1,740.10M | 1,624.02M | 1,727.57M | 1,555.87M |
|
Pension
|
164.73M | 141.77M | 194.98M | 170.95M | 109.50M | 167.24M | 149.44M | 133.06M | 121.41M | 92.91M | 82.72M | 74.50M | 45.19M | 31.39M | 23.99M | 20.18M |
|
Preferred Stock Liabilities
|
| | | | | | | 1.82M | | | | | | | | |
|
Minority Interest
|
4.83M | 3.90M | 2.19M | 2.59M | 2.49M | 2.39M | 1.82M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
398.92M | 370.82M | 420.83M | 418.87M | 586.20M | 399.20M | 315.98M | 271.38M | 799.27M | 788.75M | 597.30M | 620.97M | 489.52M | 523.82M | 603.64M | 391.07M |
|
Operating Leases
|
| | | | | | | | | | 122.22M | 108.74M | 138.16M | 139.89M | 130.80M | 99.15M |
|
Other Non-Current Liabilities
|
109.91M | 62.60M | 61.69M | 61.98M | 55.15M | 58.99M | 48.89M | 45.50M | 272.14M | 304.25M | 219.91M | 242.79M | 156.76M | 154.06M | 162.50M | 102.31M |
|
Total Non-Current Liabilities
|
2,144.02M | 1,793.28M | 1,879.63M | 1,890.17M | 2,237.84M | 1,950.10M | 1,811.79M | 1,706.37M | 3,478.82M | 3,433.76M | 3,110.59M | 3,573.32M | 2,960.21M | 2,752.04M | 2,929.06M | 2,717.47M |
|
Total Liabilities
|
2,253.93M | 1,855.88M | 1,941.32M | 1,952.15M | 2,292.99M | 2,009.09M | 1,860.68M | 1,751.87M | 3,750.96M | 3,738.01M | 3,330.50M | 3,816.10M | 3,116.97M | 2,906.09M | 3,091.56M | 2,819.77M |
|
Total Debt
|
1,209.20M | 885.91M | 959.79M | 965.88M | 1,286.29M | 1,068.40M | 1,059.20M | 1,033.32M | 2,249.55M | 2,209.08M | 2,007.03M | 2,478.39M | 1,850.10M | 1,711.52M | 1,815.07M | 1,655.87M |
|
Common Equity
|
1,585.07M | 1,787.28M | 1,982.78M | 1,781.54M | 1,916.02M | 1,913.70M | 2,011.09M | 2,137.52M | 2,430.53M | 2,539.98M | 2,979.32M | 3,336.46M | 3,754.75M | 4,021.97M | 4,440.99M | 4,278.14M |
|
Shareholder's Equity
|
1,585.07M | 1,787.28M | 1,982.78M | 1,781.54M | 1,916.02M | 1,913.70M | 2,011.09M | 2,137.52M | 2,430.53M | 2,539.98M | 2,979.32M | 3,336.46M | 3,754.75M | 4,021.97M | 4,440.99M | 4,278.14M |
|
Liabilities and Shareholders Equity
|
3,839.01M | 3,643.16M | 3,924.10M | 3,733.69M | 4,209.01M | 3,922.79M | 3,871.77M | 3,891.21M | 6,181.49M | 6,277.99M | 6,309.82M | 7,152.56M | 6,871.72M | 6,928.06M | 7,532.55M | 7,097.91M |
|
Treasury Shares
|
| 0.39M | 0.33M | 0.36M | 0.35M | 0.31M | 0.28M | 0.25M | 0.23M | 0.20M | 1.18M | 1.13M | 1.07M | 1.03M | 1.01M | 1.82M |
|
Retained Earnings
|
88.54M | -51.88M | -159.35M | -132.05M | -110.86M | -260.89M | -371.12M | -133.65M | -134.09M | -131.48M | -137.72M | -151.88M | -140.87M | 3,817.30M | 4,109.74M | 4,115.87M |