|
Cash & Equivalents
|
172.00M | 236.00M | 135.00M | 132.00M | 201.00M | 115.00M | 127.00M | 107.00M | 96.00M | 99.00M | 114.00M | 126.00M | 159.40M | 162.00M | 774.00M | 751.00M | 760.50M | 527.00M | 247.00M | 226.00M | 231.40M | 42.80M | 28.50M | 25.50M | 83.90M | 21.00M | 2,334.50M | 526.70M | 409.10M | 420.70M | 494.50M | 65.70M | 68.30M | 60.00M | 61.90M | 68.30M | 51.60M | 69.90M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 424.10M | 347.50M | 119.70M | | | | | | | | |
|
Cash & Current Investments
|
172.00M | 236.00M | 135.00M | 132.00M | 201.00M | 115.00M | 127.00M | 107.00M | 96.00M | 99.00M | 114.00M | 126.00M | 159.40M | 162.00M | 774.00M | 751.00M | 760.50M | 527.00M | 247.00M | 226.00M | 231.40M | 42.80M | 28.50M | 25.50M | 83.90M | 21.00M | 2,334.50M | 950.80M | 756.60M | 540.40M | 494.50M | 65.70M | 68.30M | 60.00M | 61.90M | 68.30M | 51.60M | 69.90M |
|
Receivables - Net
|
363.00M | 359.00M | 405.00M | 403.00M | 390.00M | 424.00M | 441.00M | 461.00M | 416.00M | 331.00M | 368.00M | 428.00M | 401.00M | 395.00M | 358.00M | 396.00M | 433.00M | 430.00M | 448.00M | 490.00M | 65.30M | 530.00M | 563.00M | 583.00M | 66.10M | 56.90M | 61.10M | 71.90M | 81.30M | 83.50M | 109.60M | 97.50M | 86.40M | 84.70M | 86.10M | 89.80M | 89.60M | 98.50M |
|
Receivables - Other
|
-71.00M | | | -76.00M | 3.00M | -81.00M | -82.00M | -78.00M | 6.00M | | | | 78.00M | | | | 34.00M | | | | 1.30M | | | | 0.60M | | | | | | | | | | | | | |
|
Receivables
|
292.00M | 359.00M | 405.00M | 327.00M | 393.00M | 343.00M | 359.00M | 383.00M | 422.00M | 331.00M | 368.00M | 428.00M | 479.00M | 395.00M | 358.00M | 396.00M | 467.00M | 430.00M | 448.00M | 490.00M | 66.60M | 530.00M | 563.00M | 583.00M | 66.70M | 56.90M | 61.10M | 71.90M | 81.30M | 83.50M | 109.60M | 97.50M | 86.40M | 84.70M | 86.10M | 89.80M | 89.60M | 98.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 30.00M | | | | 49.00M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 195.00M | | | | 276.00M | | | | | | | | | | | | | | | | | |
|
Inventory
|
139.00M | 141.00M | 156.00M | 181.00M | 175.00M | 170.00M | 194.00M | 196.00M | 176.00M | 200.00M | 192.00M | 200.00M | 194.00M | 194.00M | 209.00M | 189.00M | 199.00M | 213.00M | 218.00M | 247.00M | 27.40M | 264.00M | 276.00M | 306.00M | 29.40M | 31.20M | 33.50M | 34.10M | 33.30M | 31.50M | 37.50M | 40.20M | 39.70M | 38.00M | 41.50M | 41.30M | 42.60M | 48.50M |
|
Prepaid Assets
|
56.00M | 29.00M | 36.00M | 32.00M | 29.00M | 32.00M | 39.00M | 26.00M | 44.00M | 38.00M | 59.00M | 52.00M | 43.00M | 43.00M | 49.00M | 43.00M | 46.00M | 44.00M | 55.00M | 53.00M | 27.30M | 55.00M | 59.00M | 64.00M | 38.00M | 38.70M | 29.00M | 30.30M | 65.50M | 55.20M | 59.80M | 53.00M | 61.00M | 30.00M | 40.50M | 39.60M | 59.90M | 38.30M |
|
Current Assets
|
730.00M | 759.00M | 732.00M | 748.00M | 790.00M | 735.00M | 795.00M | 790.00M | 725.00M | 668.00M | 733.00M | 801.00M | 797.00M | 794.00M | 1,384.00M | 1,379.00M | 1,438.00M | 1,214.00M | 968.00M | 1,016.00M | 1,037.10M | 1,001.00M | 1,016.00M | 1,051.00M | 1,621.10M | 1,701.40M | 2,458.10M | 1,087.10M | 936.70M | 710.60M | 701.40M | 256.40M | 255.40M | 212.70M | 230.00M | 239.00M | 243.70M | 255.20M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | 34.00M | | | | 63.90M | | | | 75.30M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
324.00M | 331.00M | 349.00M | 369.00M | 391.00M | 384.00M | 390.00M | 399.00M | 420.00M | 428.00M | 441.00M | 455.00M | 498.00M | 479.00M | 509.00M | 559.00M | 613.00M | 713.00M | 741.00M | 773.00M | 559.80M | 824.00M | 843.00M | 874.00M | 668.60M | 693.30M | 722.50M | 761.60M | 818.30M | 841.50M | 877.90M | 927.20M | 958.70M | 934.10M | 995.50M | 1,050.50M | 1,134.60M | 1,217.30M |
|
Long-Term Investments
|
26.00M | 30.00M | 30.00M | 29.00M | 30.00M | 33.00M | 34.00M | 33.00M | 31.00M | 32.00M | 34.00M | 35.00M | 34.00M | 39.00M | 37.00M | 39.00M | 44.00M | 46.00M | 45.00M | 47.00M | 47.00M | 50.00M | 53.00M | 48.00M | | | | | | | | | | | | | | |
|
Goodwill
|
264.00M | | 312.00M | 329.00M | 330.00M | 360.00M | 363.00M | 365.00M | 381.00M | 400.00M | 404.00M | 415.00M | 430.00M | 433.00M | 430.00M | 434.00M | 316.10M | 621.00M | 617.00M | 641.00M | 512.80M | | 665.00M | 685.00M | 548.20M | | | | 578.00M | | | | 615.30M | | | 627.40M | 658.00M | 1,206.70M |
|
Goodwill & Intangibles
|
267.00M | 270.00M | 317.00M | 334.00M | 335.00M | 393.00M | 396.00M | 398.00M | 448.00M | 473.00M | 478.00M | 490.00M | 504.00M | 507.00M | 503.00M | 510.00M | 529.00M | 739.00M | 732.00M | 773.00M | 642.20M | 782.00M | 788.00M | 804.00M | 663.10M | 668.20M | 673.10M | 678.00M | 680.60M | 685.60M | 692.30M | 693.70M | 705.60M | 689.50M | 690.80M | 713.10M | 740.50M | 1,304.90M |
|
Long-Term Deferred Tax
|
389.00M | 386.00M | 393.00M | 394.00M | 281.00M | 196.00M | 171.00M | 147.00M | 138.00M | 134.00M | 125.00M | 113.00M | 123.00M | 116.00M | 99.00M | 82.00M | 34.00M | 28.00M | 19.00M | 10.00M | | 13.00M | 13.00M | | 61.60M | 82.20M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
89.00M | 89.00M | 86.00M | 86.00M | 88.00M | 86.00M | 83.00M | 82.00M | 92.00M | 97.00M | 103.00M | 106.00M | 108.00M | 109.00M | 131.00M | 133.00M | 132.00M | 123.00M | 117.00M | 119.00M | 794.50M | 204.00M | 222.00M | 250.00M | 1,464.20M | 1,553.60M | 168.00M | 194.50M | 187.80M | 198.50M | 203.30M | 209.00M | 220.40M | 222.80M | 223.10M | 229.70M | 219.80M | 221.40M |
|
Non-Current Assets
|
1,095.00M | 1,106.00M | 1,175.00M | 1,212.00M | 1,125.00M | 1,092.00M | 1,074.00M | 1,059.00M | 1,129.00M | 1,164.00M | 1,181.00M | 1,199.00M | 1,267.00M | 1,503.00M | 1,533.00M | 1,584.00M | 1,613.00M | 1,942.00M | 1,953.00M | 2,033.00M | 2,153.90M | 2,182.00M | 2,232.00M | 2,297.00M | 1,795.70M | 1,850.10M | 1,822.30M | 1,898.40M | 1,953.20M | 1,998.70M | 2,061.60M | 2,119.20M | 2,183.30M | 2,137.10M | 2,222.60M | 2,322.60M | 2,426.70M | 3,146.90M |
|
Assets
|
1,825.00M | 1,865.00M | 1,907.00M | 1,960.00M | 1,915.00M | 1,827.00M | 1,869.00M | 1,849.00M | 1,854.00M | 1,832.00M | 1,914.00M | 2,000.00M | 2,064.00M | 2,297.00M | 2,917.00M | 2,963.00M | 3,051.00M | 3,156.00M | 2,921.00M | 3,049.00M | 3,191.00M | 3,183.00M | 3,248.00M | 3,348.00M | 3,416.80M | 3,551.50M | 4,280.40M | 2,985.50M | 2,889.90M | 2,709.30M | 2,763.00M | 2,375.60M | 2,438.70M | 2,349.80M | 2,452.60M | 2,561.60M | 2,670.40M | 3,402.10M |
|
Accounts Payables
|
177.00M | 146.00M | 170.00M | 196.00M | 192.00M | 141.00M | 194.00M | 176.00M | 178.00M | 152.00M | 154.00M | 163.00M | 171.00M | 153.00M | 186.00M | 178.00M | 189.00M | 158.00M | 180.00M | 216.00M | 38.60M | 218.00M | 238.00M | 265.00M | 45.00M | 46.60M | 85.80M | 96.40M | 118.70M | 77.20M | 118.80M | 107.70M | 117.40M | 88.30M | 102.50M | 100.80M | 118.90M | 113.40M |
|
Notes Payables
|
| 75.00M | 75.00M | 75.00M | 75.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
177.00M | 221.00M | 245.00M | 271.00M | 267.00M | 141.00M | 194.00M | 176.00M | 178.00M | 152.00M | 154.00M | 163.00M | 171.00M | 153.00M | 186.00M | 178.00M | 189.00M | 158.00M | 180.00M | 216.00M | 38.60M | 218.00M | 238.00M | 265.00M | 45.00M | 46.60M | 85.80M | 96.40M | 118.70M | 77.20M | 118.80M | 107.70M | 117.40M | 88.30M | 102.50M | 100.80M | 118.90M | 113.40M |
|
Accumulated Expenses
|
204.00M | 257.00M | 210.00M | 235.00M | 196.00M | 208.00M | 198.00M | 223.00M | 203.00M | 198.00M | 206.00M | 242.00M | 237.00M | 246.00M | 215.00M | 254.00M | 255.00M | 260.00M | 267.00M | 289.00M | 139.20M | 291.00M | 300.00M | 315.00M | 172.60M | 175.20M | 512.00M | 285.80M | 215.90M | 216.40M | 221.10M | 219.90M | 212.70M | 191.50M | 189.30M | 202.90M | 204.70M | 219.20M |
|
Short term Debt
|
19.00M | 75.00M | 75.00M | 75.00M | 75.00M | 19.00M | 23.00M | 26.00M | 30.00M | 30.00M | 30.00M | 7.00M | 15.00M | 22.00M | | | | 88.00M | 1.00M | 2.00M | 15.00M | 32.00M | 47.00M | 61.00M | 162.50M | 224.50M | 23.80M | 23.70M | 23.80M | 23.80M | 623.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 31.20M |
|
Total Current Liabilities
|
400.00M | 493.00M | 471.00M | 521.00M | 478.00M | 368.00M | 415.00M | 425.00M | 411.00M | 380.00M | 390.00M | 412.00M | 423.00M | 421.00M | 401.00M | 432.00M | 444.00M | 506.00M | 448.00M | 507.00M | 568.70M | 541.00M | 585.00M | 641.00M | 919.40M | 924.40M | 621.60M | 405.90M | 362.30M | 317.40M | 963.70M | 351.40M | 353.90M | 303.60M | 315.60M | 327.50M | 347.40M | 363.80M |
|
Non-Current Debt
|
724.00M | 650.00M | 646.00M | 643.00M | 1,034.00M | 1,147.00M | 1,183.00M | 1,231.00M | 1,292.00M | 1,291.00M | 1,318.00M | 1,334.00M | 1,327.00M | 1,320.00M | 2,003.00M | 1,953.00M | 1,962.00M | 1,887.00M | 1,719.00M | 1,691.00M | 1,639.70M | 1,662.00M | 1,648.00M | 1,639.00M | 1,525.10M | 1,656.10M | 1,573.40M | 1,567.80M | 1,562.30M | 1,556.80M | 951.30M | 1,125.70M | 1,070.00M | 1,009.30M | 1,051.90M | 1,055.90M | 1,050.20M | 1,633.60M |
|
Pension
|
886.00M | 854.00M | 833.00M | 811.00M | 342.00M | 331.00M | 316.00M | 303.00M | 333.00M | 330.00M | 325.00M | 322.00M | 387.00M | 376.00M | 361.00M | 350.00M | 317.00M | 303.00M | 286.00M | 272.00M | 245.10M | 248.00M | 237.00M | 229.00M | 199.40M | 200.50M | 201.00M | 202.10M | 168.00M | 169.90M | 170.20M | 167.80M | 176.20M | 174.50M | 171.50M | 170.40M | 187.50M | 186.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 375.90M | | | | 539.30M | 478.10M | | | 3.90M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
23.00M | 2.00M | 2.00M | 2.00M | 23.00M | | | | | | | | | | | | 159.00M | | | | 26.00M | 34.00M | 42.00M | 58.00M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 254.00M | 256.00M | 263.00M | 231.00M | 260.00M | 265.00M | 276.00M | 208.00M | 276.00M | 280.00M | 288.00M | 229.20M | 234.50M | 239.60M | 245.00M | 247.30M | 253.90M | 269.00M | 270.30M | 279.70M | 273.10M | 295.20M | 312.20M | 315.30M | 376.00M |
|
Other Non-Current Liabilities
|
143.00M | 152.00M | 173.00M | 186.00M | 178.00M | 175.00M | 181.00M | 178.00M | 176.00M | 174.00M | 179.00M | 184.00M | 185.00M | 152.00M | 163.00M | 185.00M | 172.00M | 255.00M | 259.00M | 280.00M | 262.50M | 255.00M | 256.00M | 267.00M | 237.10M | 246.70M | 272.40M | 279.30M | 346.80M | 346.50M | 348.70M | 353.90M | 373.30M | 359.50M | 369.70M | 382.00M | 431.50M | 535.00M |
|
Total Non-Current Liabilities
|
1,755.00M | 1,658.00M | 1,654.00M | 1,642.00M | 1,554.00M | 1,653.00M | 1,680.00M | 1,712.00M | 1,801.00M | 1,795.00M | 1,822.00M | 1,840.00M | 1,899.00M | 2,072.00M | 2,753.00M | 2,719.00M | 2,683.00M | 2,705.00M | 2,529.00M | 2,519.00M | 2,487.80M | 2,475.00M | 2,463.00M | 2,481.00M | 2,190.80M | 2,337.80M | 2,286.40M | 2,294.20M | 2,324.40M | 2,327.10M | 1,739.20M | 1,917.70M | 1,899.20M | 1,816.40M | 1,888.30M | 1,920.50M | 1,984.50M | 2,730.70M |
|
Total Liabilities
|
2,155.00M | 2,151.00M | 2,125.00M | 1,960.00M | 2,032.00M | 2,021.00M | 2,095.00M | 2,137.00M | 2,212.00M | 2,175.00M | 2,212.00M | 2,252.00M | 2,322.00M | 2,493.00M | 3,154.00M | 3,151.00M | 3,127.00M | 3,211.00M | 2,977.00M | 3,026.00M | 3,056.50M | 3,015.70M | 3,047.70M | 3,122.50M | 3,110.20M | 3,262.20M | 2,908.00M | 2,700.10M | 2,686.70M | 2,644.50M | 2,702.90M | 2,269.10M | 2,253.10M | 2,120.00M | 2,203.90M | 2,248.00M | 2,331.90M | 3,094.50M |
|
Total Debt
|
743.00M | 725.00M | 721.00M | 718.00M | 1,109.00M | 1,166.00M | 1,206.00M | 1,257.00M | 1,322.00M | 1,321.00M | 1,348.00M | 1,341.00M | 1,342.00M | 1,342.00M | 2,003.00M | 1,953.00M | 1,962.00M | 1,975.00M | 1,720.00M | 1,693.00M | 1,654.70M | 1,694.00M | 1,695.00M | 1,700.00M | 1,687.60M | 1,880.60M | 1,597.20M | 1,591.50M | 1,586.10M | 1,580.60M | 1,575.10M | 1,149.50M | 1,093.80M | 1,033.10M | 1,075.70M | 1,079.70M | 1,074.00M | 1,664.80M |
|
Common Equity
|
-330.00M | -286.00M | -218.00M | | -117.00M | -194.00M | -226.00M | -288.00M | -358.00M | -343.00M | -298.00M | -252.00M | -258.00M | -196.00M | -237.00M | -188.00M | -76.00M | -55.00M | -56.00M | 23.00M | 134.50M | 167.30M | 200.30M | 225.50M | 306.60M | 289.30M | 1,372.40M | 285.40M | 203.20M | 64.80M | 60.10M | 106.50M | 185.60M | 229.80M | 248.70M | 313.60M | 338.50M | 307.60M |
|
Shareholder's Equity
|
-330.00M | -286.00M | -218.00M | | -117.00M | -194.00M | -226.00M | -288.00M | -358.00M | -343.00M | -298.00M | -252.00M | -258.00M | -196.00M | -237.00M | -188.00M | -76.00M | -55.00M | -56.00M | 23.00M | 134.50M | 167.30M | 200.30M | 225.50M | 306.60M | 289.30M | 1,372.40M | 285.40M | 203.20M | 64.80M | 60.10M | 106.50M | 185.60M | 229.80M | 248.70M | 313.60M | 338.50M | 307.60M |
|
Liabilities and Shareholders Equity
|
1,825.00M | 1,865.00M | 1,907.00M | 1,960.00M | 1,915.00M | 1,827.00M | 1,869.00M | 1,849.00M | 1,854.00M | 1,832.00M | 1,914.00M | 2,000.00M | 2,064.00M | 2,297.00M | 2,917.00M | 2,963.00M | 3,051.00M | 3,156.00M | 2,921.00M | 3,049.00M | 3,191.00M | 3,183.00M | 3,248.00M | 3,348.00M | 3,416.80M | 3,551.50M | 4,280.40M | 2,985.50M | 2,889.90M | 2,709.30M | 2,763.00M | 2,375.60M | 2,438.70M | 2,349.80M | 2,452.60M | 2,561.60M | 2,670.40M | 3,402.10M |
|
Retained Earnings
|
-3.00M | 62.00M | 123.00M | -207.00M | | -238.00M | -274.00M | -323.00M | 8.00M | -379.00M | -336.00M | -291.00M | -284.00M | -231.00M | -249.00M | -211.00M | -110.00M | -106.00M | -103.00M | -29.00M | 90.00M | 123.00M | 147.00M | 186.00M | 282.00M | 254.60M | 1,310.20M | 222.20M | 140.70M | 17.40M | 13.10M | 46.30M | 123.20M | 175.20M | 192.10M | 248.60M | 273.60M | 240.80M |
|
Treasury Shares
|
| | | 0.53M | 1.27M | | | | 1.28M | | | | 423.00M | | 3.00M | | 1.67M | | | | 1.97M | | | | 1.82M | | | | 1.35M | | | | 1.17M | | | | | |