|
Assets
|
| 1,753.28M | 1,866.89M | 2,652.47M | 3,469.10M | 3,700.84M | 3,855.90M | 3,680.70M | 3,673.80M | 4,316.30M | 5,776.40M | 6,640.70M | 6,876.90M | 7,099.60M | 7,269.00M | 9,539.30M | 9,488.30M |
|
Cash & Equivalents
|
142.53M | 273.85M | 220.79M | 154.62M | 157.80M | 147.20M | 148.00M | 116.00M | 216.10M | 358.50M | 172.50M | 189.20M | 237.70M | 325.70M | 271.00M | 229.80M | 738.80M |
|
Short-term Investments
|
| | | | | | | | 111.10M | 178.90M | | | | | | | |
|
Cash & Current Investments
|
142.53M | 273.85M | 220.79M | 154.62M | 157.80M | 147.20M | 148.00M | 116.00M | 327.20M | 537.40M | 172.50M | 189.20M | 237.70M | 325.70M | 271.00M | 229.80M | 738.80M |
|
Receivables - Net
|
| 202.29M | 222.82M | 275.20M | 323.48M | 337.90M | 362.00M | 361.90M | 366.20M | 427.70M | 512.60M | 608.20M | 620.50M | 624.80M | 643.30M | 706.60M | 725.80M |
|
Receivables - Other
|
| 11.86M | 21.07M | 7.10M | 17.33M | 23.14M | 29.50M | 14.90M | 35.40M | 42.80M | 22.30M | 129.50M | 138.70M | 39.50M | 33.60M | | |
|
Receivables
|
| 214.15M | 243.89M | 282.30M | 340.80M | 361.04M | 391.50M | 376.80M | 401.60M | 470.50M | 534.90M | 737.70M | 759.20M | 664.30M | 676.90M | 706.60M | 725.80M |
|
Raw Materials
|
| | 79.06M | 87.36M | 89.02M | 94.99M | 116.80M | 107.50M | 77.90M | 85.20M | 96.20M | 95.80M | 95.60M | 129.60M | 154.90M | 88.40M | 71.70M |
|
Work In Process
|
| | 5.67M | 8.47M | 6.66M | 6.87M | 4.80M | 5.90M | 6.80M | 12.40M | 12.60M | 13.20M | 16.00M | 12.40M | 13.10M | 3.00M | 5.20M |
|
Finished Goods
|
| | 108.12M | 136.23M | 144.85M | 152.45M | 156.50M | 147.70M | 134.10M | 167.00M | 189.20M | 203.10M | 190.10M | 221.30M | 234.50M | 144.30M | 117.40M |
|
Inventory
|
| 144.01M | 192.85M | 232.06M | 240.53M | 254.30M | 278.10M | 261.10M | 213.30M | 264.60M | 298.00M | 312.10M | 301.70M | 363.30M | 402.50M | 235.70M | 194.30M |
|
Current Deferred Tax Assets
|
| 39.69M | 36.92M | 44.63M | 43.47M | 38.60M | 45.60M | | | | | | | | | | |
|
Prepaid Assets
|
| 18.38M | 19.92M | 19.44M | 33.40M | 35.81M | 39.10M | 44.50M | 42.50M | 39.20M | 106.00M | 102.30M | 121.50M | 136.80M | 127.70M | 147.80M | 196.20M |
|
Current Assets
|
| 690.08M | 714.37M | 733.06M | 815.97M | 837.02M | 902.30M | 798.40M | 978.70M | 1,311.70M | 1,089.10M | 1,211.80M | 1,281.40M | 1,450.60M | 1,518.20M | 1,830.90M | 2,270.40M |
|
Buildings
|
| | 8.70M | 8.55M | 8.97M | 46.45M | 48.50M | 48.10M | | | | | | | | | |
|
Construction in Progress
|
| | | 8.34M | 36.45M | 29.22M | 24.70M | 13.50M | | | | | | | | | |
|
Land & Improvements
|
| | 1.54M | 1.54M | 1.54M | 5.11M | 5.00M | 8.20M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 44.63M | 50.69M | 62.72M | 96.89M | 142.97M | 157.40M | 159.20M | 144.20M | 174.00M | 212.90M | 241.40M | 251.80M | 233.20M | 219.00M | 202.50M | 188.40M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 127.70M | 334.60M |
|
Goodwill
|
| 764.19M | 828.74M | 1,297.69M | 1,815.70M | 1,985.30M | 2,085.80M | 98.50M | 2,077.60M | 2,287.10M | 3,540.00M | 3,680.60M | 3,876.50M | 3,981.50M | 4,137.90M | 5,350.60M | 4,988.40M |
|
Intangibles
|
| 202.78M | 204.95M | 476.79M | 644.42M | 1,250.15M | 594.50M | 487.10M | 1,348.70M | 1,555.30M | 744.30M | 678.70M | 580.10M | 506.60M | 498.10M | 1,243.50M | 998.10M |
|
Goodwill & Intangibles
|
| 966.98M | 1,033.68M | 1,774.48M | 2,460.12M | 3,235.45M | 2,680.30M | 585.60M | 3,426.30M | 3,842.40M | 4,284.30M | 4,359.30M | 4,456.60M | 4,488.10M | 4,636.00M | 6,594.10M | 5,986.50M |
|
Long-Term Deferred Tax
|
| | | 106.25M | 81.61M | 79.50M | | | | | 129.30M | 475.50M | 510.20M | 502.00M | 438.40M | 412.30M | 294.40M |
|
Other Non-Current Assets
|
| 51.59M | 68.14M | 82.21M | 96.12M | 111.98M | 115.90M | 129.60M | 140.00M | 143.70M | 177.90M | 212.40M | 248.00M | 284.70M | 336.20M | 421.20M | 387.60M |
|
Non-Current Assets
|
| 1,063.20M | 1,152.52M | 1,919.42M | 2,653.13M | 2,863.82M | 2,953.60M | 2,882.30M | 2,695.10M | 3,004.60M | 4,687.30M | 5,428.90M | 5,595.50M | 5,649.00M | 5,750.80M | 7,708.40M | 7,217.90M |
|
Accounts Payables
|
| 53.77M | 72.35M | 97.96M | 124.53M | 112.52M | 103.80M | 99.80M | 109.80M | 146.00M | 147.60M | 159.30M | 143.20M | 207.30M | 175.50M | 165.30M | 161.60M |
|
Notes Payables
|
| | | | | | | | | | | 219.00M | 255.80M | | | 530.40M | |
|
Payables
|
| 53.77M | 72.35M | 97.96M | 124.53M | 112.52M | 103.80M | 99.80M | 109.80M | 146.00M | 147.60M | 378.30M | 399.00M | 207.30M | 175.50M | 695.70M | 161.60M |
|
Accumulated Expenses
|
| 43.27M | 60.98M | 73.89M | 86.06M | 95.87M | 98.90M | 98.90M | 97.50M | 143.90M | 169.20M | 123.50M | 166.80M | 231.00M | 159.40M | 181.20M | 227.20M |
|
Other Accumulated Expenses
|
| 42.04M | 29.74M | 50.05M | 64.00M | 85.12M | 89.00M | 90.80M | 86.90M | 99.20M | 133.80M | 198.10M | 185.00M | 201.50M | 164.40M | 201.30M | 211.20M |
|
Short term Debt
|
| 0.45M | 1.99M | 65.92M | 38.09M | 106.40M | 64.40M | 118.30M | 130.30M | 128.40M | 256.20M | 219.00M | 255.80M | | 300.00M | 530.40M | |
|
Current Taxes
|
| | | | | | | | | | | | | | 23.70M | 39.70M | 325.00M |
|
Current Deferred Revenue
|
| 68.97M | 73.89M | 105.07M | 138.92M | 159.29M | 211.60M | 234.60M | 246.40M | 276.60M | 387.20M | 541.90M | 613.80M | 631.80M | 737.60M | 761.40M | 896.00M |
|
Total Current Liabilities
|
| 223.25M | 251.81M | 411.32M | 468.67M | 576.99M | 588.30M | 660.90M | 688.20M | 773.40M | 1,055.20M | 1,190.30M | 1,311.30M | 1,188.60M | 1,462.10M | 1,829.30M | 1,788.00M |
|
Non-Current Debt
|
| 151.04M | 151.16M | 498.52M | 873.07M | 652.06M | 671.00M | 611.40M | 489.60M | 785.50M | 1,712.30M | 1,624.20M | 1,291.40M | 1,293.20M | 1,220.00M | 2,536.20M | 1,390.60M |
|
Non-Current Deffered Revenue
|
| 15.60M | 10.78M | 13.11M | 7.26M | 20.43M | 26.30M | 29.60M | 37.70M | 39.00M | 38.80M | 51.50M | 53.30M | 83.00M | 98.50M | 98.30M | 95.60M |
|
Pension
|
| | 6.57M | 9.35M | | 12.29M | 13.40M | | 13.10M | 19.60M | 19.20M | | | | | | |
|
Minority Interest
|
| 4.64M | 19.54M | 19.61M | 16.07M | 13.08M | 11.80M | 0.90M | -0.10M | | 0.40M | 1.40M | 1.70M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 48.30M | 62.60M |
|
Non-Current Deferred Tax Liability
|
| 38.86M | 24.60M | 151.32M | 181.55M | 136.40M | 121.10M | 51.70M | 38.80M | 47.80M | 73.80M | 440.50M | 401.40M | 369.60M | 304.00M | 529.30M | 199.90M |
|
Operating Leases
|
| | | | | | | | | | | 143.00M | 143.00M | 156.40M | 140.10M | 151.00M | 144.60M |
|
Other Non-Current Liabilities
|
40.33M | 43.30M | 42.84M | 45.02M | 58.32M | 80.98M | 95.80M | 106.50M | 113.80M | 162.00M | 150.20M | 152.90M | 150.60M | 151.10M | 175.30M | 165.70M | 268.90M |
|
Total Non-Current Liabilities
|
-1184.38M | 445.43M | 438.35M | 1,018.55M | 1,497.26M | 1,385.88M | 1,406.70M | 1,353.60M | 1,254.30M | 1,739.80M | 2,951.40M | 3,367.40M | 3,127.70M | 3,003.80M | 3,043.50M | 4,873.50M | 3,474.10M |
|
Total Liabilities
|
-1144.06M | 488.72M | 481.19M | 1,063.57M | 1,555.58M | 1,466.86M | 1,502.50M | 1,460.10M | 1,368.10M | 1,901.80M | 3,101.60M | 3,520.30M | 3,278.30M | 3,154.90M | 3,218.80M | 5,039.20M | 3,743.00M |
|
Total Debt
|
| 151.48M | 153.15M | 564.44M | 911.16M | 758.46M | 735.40M | 729.70M | 619.90M | 913.90M | 1,968.50M | 1,843.20M | 1,547.20M | 1,293.20M | 1,520.00M | 3,066.60M | 1,390.60M |
|
Common Equity
|
1,144.06M | 1,264.56M | 1,385.70M | 1,588.90M | 1,913.30M | 2,229.80M | 2,353.40M | 2,271.90M | 2,355.20M | 2,414.50M | 2,674.80M | 3,120.40M | 3,598.60M | 3,944.70M | 4,050.20M | 4,500.10M | 5,745.30M |
|
Shareholder's Equity
|
1,144.06M | 1,264.56M | 1,385.70M | 1,588.90M | 1,913.30M | 2,229.80M | 2,353.40M | 2,271.90M | 2,355.20M | 2,414.50M | 2,674.80M | 3,120.40M | 3,598.60M | 3,944.70M | 4,050.20M | 4,500.10M | 5,745.30M |
|
Liabilities and Shareholders Equity
|
| 1,753.28M | 1,866.89M | 2,652.47M | 3,469.10M | 3,700.84M | 3,855.90M | 3,680.70M | 3,673.80M | 4,316.30M | 5,776.40M | 6,640.70M | 6,876.90M | 7,099.60M | 7,269.00M | 9,539.30M | 9,488.30M |
|
Retained Earnings
|
| 491.37M | 536.35M | 685.64M | 868.03M | 1,081.69M | 1,211.00M | 1,148.20M | 1,177.10M | 1,084.60M | 1,268.30M | 1,602.80M | 1,893.40M | 2,170.50M | 2,230.00M | 2,437.40M | 3,757.60M |
|
Treasury Shares
|
-4.24M | | 2.58M | 1.12M | | | 3.20M | 7.50M | 4.90M | 7.40M | 2.40M | 4.70M | 1.90M | 2.10M | 6.00M | 5.50M | 5.40M |