|
Cash & Equivalents
|
755.50M | 877.10M | 464.80M | 586.40M | 384.60M | 278.80M | 236.80M | 155.00M | 129.60M | 156.00M | 148.80M | 121.60M | 132.50M | 209.50M | 320.30M | 257.10M | 331.60M | 418.90M | 373.20M |
|
Cash & Current Investments
|
755.50M | 877.10M | 464.80M | 586.40M | 384.60M | 278.80M | 236.80M | 155.00M | 129.60M | 156.00M | 148.80M | 121.60M | 132.50M | 209.50M | 320.30M | 257.10M | 331.60M | 418.90M | 373.20M |
|
Receivables - Net
|
411.20M | 516.60M | 645.50M | 546.70M | 444.00M | 475.70M | 487.50M | 469.80M | 454.60M | 452.30M | 438.00M | 524.90M | 546.60M | 545.10M | 581.10M | 626.40M | 699.60M | 671.70M | 664.60M |
|
Receivables - Other
|
| | | | | | | | | | | | 116.60M | 129.20M | 110.90M | 104.50M | 103.90M | 144.50M | 140.80M |
|
Receivables
|
411.20M | 516.60M | 645.50M | 546.70M | 444.00M | 475.70M | 487.50M | 469.80M | 454.60M | 452.30M | 438.00M | 524.90M | 663.20M | 674.30M | 692.00M | 730.90M | 803.50M | 816.20M | 805.40M |
|
Inventory
|
671.20M | 828.50M | 964.40M | 862.10M | 582.60M | 585.50M | 574.20M | 595.40M | 543.20M | 555.40M | 553.70M | 738.90M | 835.70M | 842.00M | 841.30M | 1,042.70M | 1,191.30M | 1,229.10M | 1,195.60M |
|
Current Deferred Tax Assets
|
61.50M | 100.40M | 113.70M | 86.50M | 56.20M | 49.90M | 49.40M | 48.00M | | | | | | | | | | | |
|
Prepaid Assets
|
111.30M | 65.30M | 88.10M | 52.60M | 61.70M | 51.50M | 45.10M | 70.80M | 56.10M | 52.50M | 48.40M | 81.20M | 77.00M | 105.40M | 106.00M | 149.80M | 124.10M | 128.80M | 102.80M |
|
Current Assets
|
2,022.50M | 2,399.20M | 2,292.90M | 2,162.00M | 1,937.50M | 1,481.90M | 1,436.00M | 1,378.90M | 1,206.40M | 1,237.10M | 1,211.90M | 1,500.10M | 1,737.20M | 1,874.60M | 2,000.30M | 2,213.50M | 2,504.00M | 2,634.90M | 2,516.90M |
|
Land & Improvements
|
| 623.20M | 637.30M | 653.80M | 382.30M | 428.80M | 427.40M | 429.70M | 430.30M | 426.10M | 425.40M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1,335.20M | 1,267.70M | 1,308.90M | 834.10M | 855.80M | 780.50M | 759.10M | 783.10M | 777.80M | 772.50M | 804.40M | 864.20M | 912.10M | 989.20M | 1,035.60M | 1,055.30M | 1,207.40M | 1,311.90M | 1,306.90M |
|
Goodwill
|
221.70M | 224.40M | 332.70M | 326.30M | 346.10M | 259.50M | 257.70M | 327.10M | 327.30M | 0.70M | 357.50M | 511.80M | 960.50M | 993.70M | 1,047.60M | 1,022.70M | 1,098.30M | 1,369.60M | 1,383.30M |
|
Intangibles
|
132.10M | 179.40M | 235.70M | 224.70M | 207.40M | 239.80M | 225.10M | 277.80M | 271.30M | 258.00M | 271.00M | 420.60M | 733.20M | 758.50M | 741.40M | 668.80M | 765.30M | 1,031.40M | 1,006.50M |
|
Goodwill & Intangibles
|
353.80M | 403.80M | 568.40M | 551.00M | 553.50M | 499.30M | 482.80M | 604.90M | 598.60M | 258.70M | 628.50M | 932.40M | 1,693.70M | 1,752.20M | 1,789.00M | 1,691.50M | 1,863.60M | 2,401.00M | 2,389.80M |
|
Long-Term Deferred Tax
|
248.60M | 436.70M | 438.30M | 385.20M | 145.20M | 157.10M | 36.30M | 18.30M | 176.10M | 62.00M | 174.60M | 137.70M | 156.70M | 71.80M | 77.00M | 67.60M | 71.00M | 44.30M | 41.00M |
|
Other Non-Current Assets
|
649.20M | 38.40M | 40.00M | 39.00M | 849.20M | 176.20M | 112.20M | 114.10M | 86.30M | 85.60M | 34.90M | 25.00M | 37.00M | 1,996.10M | 21.50M | 23.90M | 25.00M | 29.90M | 25.80M |
|
Non-Current Assets
|
1,984.40M | 1,781.20M | 725.60M | 676.90M | 1,684.60M | 739.00M | 692.50M | 784.60M | 799.90M | 784.80M | 746.90M | 1,038.10M | 1,795.90M | 1,996.10M | 2,005.70M | 1,901.90M | 2,061.00M | 2,594.90M | 2,587.20M |
|
Assets
|
4,006.90M | 4,180.40M | 4,327.40M | 4,244.70M | 4,477.90M | 3,001.40M | 2,887.60M | 2,946.60M | 2,784.10M | 2,794.40M | 2,763.20M | 3,402.40M | 4,445.20M | 4,859.90M | 5,041.60M | 5,170.70M | 5,772.40M | 6,541.70M | 6,411.00M |
|
Accounts Payables
|
156.00M | 263.50M | 287.30M | 216.20M | 139.90M | 143.90M | 170.10M | 176.00M | 159.70M | 172.90M | 176.20M | 265.20M | 273.20M | 301.70M | 351.40M | 430.00M | 403.90M | 367.20M | 321.70M |
|
Notes Payables
|
26.30M | 22.40M | 22.00M | 14.30M | 18.60M | 7.40M | 82.10M | 83.60M | 62.00M | 13.40M | 19.20M | 105.40M | 33.60M | 17.30M | 119.80M | | | | |
|
Payables
|
182.30M | 285.90M | 309.30M | 230.50M | 158.50M | 151.30M | 252.20M | 259.60M | 221.70M | 186.30M | 195.40M | 370.60M | 306.80M | 319.00M | 471.20M | 430.00M | 403.90M | 367.20M | 321.70M |
|
Accumulated Expenses
|
142.50M | 228.80M | 259.30M | 213.90M | 131.10M | 146.70M | 104.10M | 110.00M | 102.30M | 92.30M | 85.90M | 127.90M | 174.90M | 134.50M | 135.70M | 136.00M | 155.30M | 161.50M | 142.20M |
|
Other Accumulated Expenses
|
189.30M | 172.00M | 188.40M | 177.50M | 180.80M | 155.00M | 146.20M | 145.90M | 153.10M | 147.00M | 149.50M | 160.70M | 171.00M | 172.30M | 214.10M | 250.60M | 352.90M | 317.10M | 319.20M |
|
Short term Debt
|
26.30M | 22.40M | 22.00M | 14.30M | 250.70M | 7.40M | 82.10M | 83.60M | 62.00M | 15.00M | 19.20M | 105.40M | 33.60M | 64.70M | 130.70M | 53.80M | 49.00M | 605.60M | 13.00M |
|
Current Leases
|
| | | | | | | | | | | | | 28.30M | 27.20M | | | | |
|
Current Taxes
|
| 14.00M | 45.50M | 33.50M | 106.70M | 80.20M | 91.40M | 75.00M | 13.10M | 34.40M | 16.90M | 9.80M | 23.50M | 17.80M | 16.10M | 26.20M | 51.30M | 19.90M | 24.40M |
|
Curent Deferred Tax Liability
|
9.20M | 0.70M | 3.10M | 2.80M | 7.60M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
540.40M | 711.00M | 819.90M | 667.80M | 980.10M | 533.80M | 594.00M | 605.60M | 505.30M | 475.00M | 452.70M | 671.70M | 685.60M | 736.60M | 848.00M | 896.60M | 1,012.40M | 1,471.30M | 820.50M |
|
Non-Current Debt
|
469.30M | 481.70M | 478.80M | 455.10M | 176.40M | 522.10M | 555.60M | 625.90M | 579.40M | 604.20M | 635.00M | 854.20M | 1,638.60M | 1,648.10M | 1,433.90M | 1,411.10M | 1,914.20M | 1,790.30M | 2,049.70M |
|
Pension
|
690.90M | 531.20M | 491.00M | 391.40M | 159.00M | 165.90M | 157.60M | 158.80M | 146.90M | 147.60M | 154.70M | 167.30M | 161.30M | 165.10M | 163.00M | 155.60M | 160.30M | 172.30M | 157.70M |
|
Minority Interest
|
18.00M | 16.80M | 14.20M | 14.40M | 12.00M | 12.90M | 17.40M | 17.30M | 20.10M | 25.80M | 31.20M | 32.20M | 63.10M | 86.60M | 72.30M | 82.80M | 84.60M | 120.00M | 157.60M |
|
Liabilities from Discontinued Operations
|
| | | | 236.70M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
6.10M | 6.00M | 7.50M | 4.50M | 82.90M | 4.10M | | 3.80M | 3.60M | 3.50M | 127.00M | 44.00M | 138.00M | 261.60M | 255.70M | 247.90M | 250.90M | 312.50M | 175.00M |
|
Operating Leases
|
| | | | | | | | | | | | | 99.60M | 102.70M | 103.80M | 89.30M | 104.60M | 84.00M |
|
Other Non-Current Liabilities
|
100.40M | 114.20M | 91.80M | 107.00M | 55.90M | 44.60M | 75.60M | 70.80M | 68.20M | 72.30M | 74.50M | 67.70M | 70.30M | 84.00M | 106.00M | 84.90M | 96.20M | 110.00M | 110.20M |
|
Total Non-Current Liabilities
|
1,870.90M | 1,527.60M | 1,465.00M | 1,329.80M | 849.20M | 878.50M | 922.50M | 989.40M | 934.20M | 960.20M | 999.60M | 1,255.80M | 2,116.90M | 2,168.50M | 1,968.40M | 1,896.40M | 2,407.10M | 2,368.00M | 2,606.40M |
|
Total Liabilities
|
| | | | 389.00M | | | | | | | | 2,802.50M | | | | | | |
|
Total Debt
|
495.60M | 504.10M | 500.80M | 469.40M | 427.10M | 529.50M | 637.70M | 709.50M | 641.40M | 619.20M | 654.20M | 959.60M | 1,672.20M | 1,712.80M | 1,564.60M | 1,464.90M | 1,963.20M | 2,395.90M | 2,062.70M |
|
Common Equity
|
1,595.60M | 1,941.80M | 2,042.50M | 2,246.60M | 2,648.60M | 1,594.30M | 1,371.10M | 1,351.60M | 1,349.60M | 1,359.20M | 1,310.90M | -1474.90M | 1,642.70M | 1,954.80M | 2,225.20M | 2,377.70M | 2,352.90M | 2,702.40M | 2,984.10M |
|
Shareholder's Equity
|
1,595.60M | 1,941.80M | 2,042.50M | 2,246.60M | 2,648.60M | 1,594.30M | 1,371.10M | 1,351.60M | 1,349.60M | 1,359.20M | 1,310.90M | -1474.90M | 1,642.70M | 1,954.80M | 2,225.20M | 2,377.70M | 2,352.90M | 2,702.40M | 2,984.10M |
|
Liabilities and Shareholders Equity
|
4,006.90M | 4,180.40M | 4,327.40M | 4,244.70M | 4,477.90M | 3,001.40M | 2,887.60M | 2,946.60M | 2,784.10M | 2,794.40M | 2,763.20M | 3,402.40M | 4,445.20M | 4,859.90M | 5,041.60M | 5,170.70M | 5,772.40M | 6,541.70M | 6,411.00M |
|
Treasury Shares
|
0.18M | 0.35M | 0.71M | 2.48M | 5.25M | 9.78M | 13.84M | 15.38M | 18.11M | 20.09M | 20.93M | 20.67M | 22.42M | 22.84M | 0.16M | 1.72M | 5.19M | 8.55M | 9.17M |
|
Retained Earnings
|
1,402.90M | 1,626.40M | -889.50M | -1013.20M | -626.10M | -482.50M | -396.00M | -411.60M | -54.60M | -55.20M | 1,289.30M | 1,408.40M | -95.30M | 1,907.40M | 1,339.50M | 1,616.40M | 1,932.10M | 2,232.20M | 2,488.80M |