|
Cash & Equivalents
|
579.19M | 897.34M | 749.09M | 697.60M | 640.35M | 592.17M | 475.51M | 471.78M | 748.03M | 686.03M | 694.13M | 619.87M | 774.11M | 610.83M | 972.72M | 590.29M |
|
Short-term Investments
|
| | 249.14M | 294.94M | 511.23M | 514.78M | 619.04M | 626.63M | 547.14M | 78.29M | 108.82M | 158.48M | 146.74M | 305.27M | 35.81M | 16.13M |
|
Cash & Current Investments
|
579.19M | 897.34M | 998.23M | 992.54M | 1,151.58M | 1,106.95M | 1,094.55M | 1,098.41M | 1,295.17M | 764.32M | 802.96M | 778.35M | 920.85M | 916.10M | 1,008.53M | 606.42M |
|
Receivables - Net
|
284.30M | 330.56M | 270.97M | 247.03M | 274.08M | 271.55M | 272.56M | 274.03M | 340.03M | 397.02M | 328.19M | 338.63M | 396.46M | 416.18M | 426.67M | 401.90M |
|
Receivables - Other
|
| | | | | | 4.60M | | | | | | | | | |
|
Receivables
|
284.30M | 330.56M | 270.97M | 247.03M | 274.08M | 271.55M | 277.15M | 274.03M | 340.03M | 397.02M | 328.19M | 338.63M | 396.46M | 416.18M | 426.67M | 401.90M |
|
Raw Materials
|
122.94M | 139.22M | 131.79M | 120.73M | 125.49M | 125.46M | 110.66M | 109.86M | 132.07M | 150.57M | 121.86M | 126.20M | 162.71M | 201.30M | 213.10M | 217.81M |
|
Work In Process
|
192.21M | 178.84M | 181.35M | 177.35M | 197.60M | 185.77M | 201.04M | 162.31M | 170.32M | 190.98M | 187.35M | 201.26M | 226.50M | 261.35M | 267.34M | 296.39M |
|
Finished Goods
|
119.72M | 109.76M | 104.48M | 109.57M | 109.62M | 113.36M | 108.87M | 109.08M | 127.27M | 138.11M | 122.47M | 120.79M | 147.29M | 156.23M | 167.08M | 175.18M |
|
Inventory
|
434.87M | 427.82M | 417.63M | 407.65M | 432.71M | 424.59M | 420.57M | 381.25M | 429.66M | 479.66M | 431.68M | 448.25M | 536.50M | 618.88M | 647.52M | 689.38M |
|
Current Deferred Tax Assets
|
16.78M | 31.90M | 24.63M | 24.39M | 21.72M | 17.82M | | | | | | | | | | |
|
Prepaid Assets
|
92.41M | 106.89M | 119.22M | 119.66M | 100.59M | 105.54M | 99.81M | 110.79M | 130.34M | 142.89M | 141.29M | 132.10M | 156.69M | 170.06M | 214.44M | 217.81M |
|
Current Assets
|
1,407.54M | 1,794.50M | 1,830.68M | 1,791.26M | 1,980.68M | 1,908.63M | 1,887.49M | 1,864.47M | 2,195.19M | 1,783.89M | 1,704.12M | 1,697.34M | 2,010.50M | 2,121.21M | 2,297.16M | 1,915.51M |
|
Buildings
|
528.44M | 477.52M | 493.55M | 523.09M | 560.42M | 560.93M | 562.17M | 570.93M | 606.17M | 619.45M | 585.06M | 641.04M | 639.88M | 658.83M | 719.39M | 766.06M |
|
Construction in Progress
|
36.19M | 75.05M | 94.72M | 101.57M | 95.28M | 82.68M | 79.91M | 71.78M | 103.06M | 125.11M | 110.72M | 86.52M | 145.83M | 243.04M | 290.59M | 367.56M |
|
Land & Improvements
|
98.62M | 93.02M | 91.51M | 92.35M | 93.69M | 91.84M | 89.59M | 89.75M | 92.28M | 87.62M | 75.01M | 76.23M | 74.65M | 75.91M | 77.01M | 84.12M |
|
Property, Plant & Equipment (Net)
|
1,010.26M | 912.11M | 907.90M | 914.55M | 926.62M | 898.10M | 865.30M | 848.87M | 905.76M | 969.00M | 951.52M | 943.16M | 979.48M | 1,130.46M | 1,294.65M | 1,545.74M |
|
Long-Term Investments
|
| 14.92M | 14.42M | 16.61M | 18.68M | 21.76M | 21.14M | 22.90M | 24.50M | 22.41M | 27.01M | 29.16M | 31.45M | 28.54M | 28.84M | 32.60M |
|
Goodwill
|
| | 9.05M | 34.87M | 43.13M | 144.36M | 138.24M | 141.41M | 142.74M | 147.48M | 150.64M | 158.18M | 165.27M | 201.43M | 201.42M | 179.00M |
|
Intangibles
|
153.62M | 251.96M | 260.63M | 273.23M | 286.09M | 357.31M | 270.18M | 287.05M | 245.45M | 168.23M | 169.10M | 174.24M | 174.77M | 191.87M | 195.01M | 87.22M |
|
Goodwill & Intangibles
|
153.62M | 251.96M | 269.69M | 308.10M | 329.22M | 501.67M | 408.42M | 428.46M | 388.20M | 315.71M | 319.74M | 332.42M | 340.04M | 393.30M | 396.42M | 266.23M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 88.53M | 95.04M | 104.67M | 137.39M | 159.77M |
|
Other Non-Current Assets
|
148.12M | 145.65M | 142.17M | 141.88M | 156.76M | 136.45M | 158.70M | 138.59M | 148.65M | 140.14M | 160.67M | 98.02M | 107.62M | 98.80M | 110.14M | 105.50M |
|
Non-Current Assets
|
1,312.00M | 1,171.59M | 1,163.05M | 1,225.01M | 1,243.78M | 1,365.52M | 1,265.49M | 1,216.23M | 1,266.90M | 1,322.31M | 1,416.66M | 1,457.14M | 1,532.76M | 1,744.44M | 1,942.76M | 2,195.19M |
|
Assets
|
2,719.55M | 2,966.09M | 2,993.73M | 3,016.28M | 3,224.45M | 3,274.15M | 3,152.99M | 3,080.70M | 3,462.09M | 3,106.20M | 3,120.78M | 3,154.47M | 3,543.26M | 3,865.65M | 4,239.92M | 4,110.70M |
|
Accounts Payables
|
118.22M | 167.79M | 154.94M | 147.94M | 163.89M | 174.45M | 157.21M | 174.11M | 222.37M | 218.32M | 173.91M | 196.20M | 254.05M | 189.10M | 191.00M | 216.31M |
|
Notes Payables
|
0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | | | | | |
|
Payables
|
118.24M | 167.82M | 154.96M | 147.94M | 163.90M | 174.47M | 157.21M | 174.11M | 222.38M | 218.34M | 173.92M | 196.20M | 254.05M | 189.10M | 191.00M | 216.31M |
|
Accumulated Expenses
|
87.57M | 122.23M | 109.83M | 108.35M | 121.00M | 120.02M | 113.98M | 114.58M | 135.70M | 141.67M | 122.10M | 141.03M | 162.69M | 166.08M | 161.94M | 137.10M |
|
Other Accumulated Expenses
|
162.08M | 186.05M | 161.12M | 148.66M | 146.67M | 137.58M | 164.34M | 149.13M | 154.23M | 229.66M | 186.46M | 182.64M | 218.09M | 261.61M | 239.35M | 264.47M |
|
Short term Debt
|
16.05M | | | | | | | | | 494.51M | | | | | | |
|
Current Leases
|
| | | | | | | | | | 20.22M | 22.07M | 23.39M | 25.32M | 26.48M | 25.90M |
|
Current Taxes
|
23.56M | 51.06M | 13.88M | 7.21M | 17.50M | 14.88M | 22.20M | 19.03M | 50.23M | 54.44M | 17.73M | 20.47M | 35.44M | 84.16M | 73.10M | 64.56M |
|
Curent Deferred Tax Liability
|
| | | | | 9.79M | | | | | | | | | | |
|
Total Current Liabilities
|
407.50M | 527.16M | 439.79M | 412.17M | 449.06M | 446.95M | 457.72M | 456.85M | 562.53M | 644.11M | 520.43M | 562.42M | 693.67M | 726.26M | 691.88M | 708.35M |
|
Non-Current Debt
|
320.05M | 431.68M | 399.05M | 392.93M | 364.91M | 444.06M | 436.74M | 357.02M | 370.47M | 494.51M | 499.15M | 394.89M | 455.67M | 500.94M | 818.19M | 905.02M |
|
Convertible Debt
|
| | | | | | | | | 12.81M | | | | | | |
|
Non-Current Deffered Revenue
|
2.53M | 2.79M | | | | | | | | 45.50M | 0.75M | | | | | |
|
Pension
|
301.93M | 291.12M | 319.14M | 344.96M | 287.90M | 300.52M | 264.62M | 257.79M | 281.70M | 260.98M | 272.40M | 300.11M | 271.67M | 187.09M | 195.50M | 173.70M |
|
Preferred Stock Liabilities
|
| | | | | | | 88.66M | 252.07M | 2.02M | 0.17M | 0.17M | | | | |
|
Minority Interest
|
5.16M | 5.42M | 5.16M | 4.91M | 5.44M | 5.51M | 5.57M | 5.44M | 2.03M | 2.29M | 2.54M | 2.80M | 2.97M | 3.90M | 4.72M | |
|
Non-Current Deferred Tax Liability
|
13.06M | 82.04M | 110.36M | 129.38M | 157.64M | 174.94M | 305.41M | 286.80M | 336.46M | 85.47M | 22.02M | 1.85M | 69.00M | 117.18M | 95.78M | 96.36M |
|
Operating Leases
|
| | | | | | | | | | 78.51M | 86.22M | 99.99M | 108.49M | 102.83M | 94.22M |
|
Other Non-Current Liabilities
|
152.87M | 136.94M | 117.23M | 108.60M | 99.43M | 76.81M | 60.45M | 59.73M | 75.25M | 79.49M | 100.21M | 104.36M | 95.86M | 92.53M | 87.92M | 104.09M |
|
Total Non-Current Liabilities
|
1,045.07M | 1,332.00M | 1,268.33M | 1,279.44M | 1,259.52M | 1,366.46M | 1,464.49M | 1,358.46M | 1,702.37M | 1,640.02M | 1,532.70M | 1,470.93M | 1,700.68M | 1,722.97M | 1,951.20M | 1,977.65M |
|
Total Liabilities
|
1,197.94M | 1,468.94M | 1,385.57M | 1,388.04M | 1,358.94M | 1,443.27M | 1,524.94M | 1,418.18M | 1,777.62M | 1,719.51M | 1,632.91M | 1,575.29M | 1,796.54M | 1,815.50M | 2,039.12M | 2,081.73M |
|
Total Debt
|
336.11M | 431.68M | 399.05M | 392.93M | 364.91M | 444.06M | 436.74M | 357.02M | 370.47M | 989.02M | 499.15M | 394.89M | 455.67M | 500.94M | 818.19M | 905.02M |
|
Common Equity
|
1,521.60M | 1,497.15M | 1,608.16M | 1,628.24M | 1,878.20M | 1,830.88M | 1,628.04M | 1,573.17M | 1,432.40M | 1,384.67M | 1,487.69M | 1,579.02M | 1,746.72M | 2,050.15M | 2,200.81M | 2,028.96M |
|
Shareholder's Equity
|
1,521.60M | 1,497.15M | 1,608.16M | 1,628.24M | 1,878.20M | 1,830.88M | 1,628.04M | 1,573.17M | 1,432.40M | 1,384.67M | 1,487.69M | 1,579.02M | 1,746.72M | 2,050.15M | 2,200.81M | 2,028.96M |
|
Liabilities and Shareholders Equity
|
2,719.55M | 2,966.09M | 2,993.73M | 3,016.28M | 3,224.45M | 3,274.15M | 3,152.99M | 3,080.70M | 3,462.09M | 3,106.20M | 3,120.78M | 3,154.47M | 3,543.26M | 3,865.65M | 4,239.92M | 4,110.70M |
|
Treasury Shares
|
0.15M | 0.63M | 0.89M | 1.32M | 1.06M | 1.15M | 1.03M | 1.00M | 0.99M | 0.90M | 0.84M | 0.79M | 0.88M | 0.89M | 7.54M | 9.93M |
|
Retained Earnings
|
102.97M | 60.49M | 3.78M | -10.22M | 61.63M | -69.14M | -136.42M | -94.65M | 92.95M | -58.29M | -68.02M | 90.63M | -58.91M | -10.83M | 1,041.37M | 955.50M |
|
Preferred Shares
|
17.23M | | | | | | | | | | | | | | | |