|
Cash & Equivalents
|
100.86M | 105.58M | 74.54M | 61.83M | 48.56M | 115.29M | 82.20M | 81.09M | 87.55M | 83.59M | 99.07M | 153.27M | 448.46M | 107.84M | 137.45M | 282.27M | 327.43M |
|
Cash & Current Investments
|
100.86M | 105.58M | 74.54M | 61.83M | 48.56M | 115.29M | 82.20M | 81.09M | 87.55M | 83.59M | 99.07M | 153.27M | 448.46M | 107.84M | 137.45M | 282.27M | 327.43M |
|
Receivables - Net
|
209.63M | 248.51M | 297.61M | 354.39M | 381.06M | 346.86M | 322.21M | 343.77M | 402.18M | 432.00M | 591.53M | 537.99M | 523.05M | 609.96M | 749.86M | 770.07M | 831.12M |
|
Receivables - Other
|
| | | | | | | 5.33M | 8.55M | 9.16M | 175.32M | 181.79M | 204.60M | 245.12M | 270.48M | 320.57M | 363.52M |
|
Receivables
|
209.63M | 248.51M | 297.61M | 354.39M | 381.06M | 346.86M | 322.21M | 349.09M | 410.74M | 441.16M | 766.85M | 719.78M | 727.65M | 855.08M | 1,020.34M | 1,090.64M | 1,194.64M |
|
Raw Materials
|
| 19.46M | 43.17M | 31.21M | 67.60M | 60.44M | 63.90M | 54.25M | 59.03M | 81.00M | 134.88M | 123.63M | 107.41M | 126.26M | 133.70M | 161.73M | 192.37M |
|
Work In Process
|
| 86.44M | 108.72M | 85.94M | 87.81M | 93.84M | 91.50M | 109.76M | 103.79M | 118.01M | 133.88M | 92.93M | 95.85M | 123.00M | 127.44M | 147.68M | 163.28M |
|
Finished Goods
|
| 189.14M | 229.66M | 51.68M | 46.83M | 50.37M | 44.22M | 48.37M | 47.93M | 51.77M | 59.05M | 66.89M | 63.11M | 70.02M | 74.59M | 91.79M | 102.75M |
|
Inventory
|
302.34M | 295.03M | 381.56M | 398.23M | 431.74M | 451.94M | 447.66M | 461.68M | 473.50M | 549.60M | 516.84M | 437.94M | 419.97M | 514.29M | 517.84M | 609.09M | 654.61M |
|
Current Deferred Tax Assets
|
45.41M | 33.69M | 38.27M | 40.28M | 43.03M | 40.77M | 29.77M | | | | | | | | | | |
|
Prepaid Assets
|
21.70M | 18.16M | 23.36M | 41.27M | 38.65M | 47.21M | 43.50M | 37.52M | 38.57M | 43.21M | 55.69M | 52.79M | 61.17M | 74.69M | 50.18M | 60.17M | 69.71M |
|
Current Assets
|
696.24M | 719.14M | 817.79M | 903.48M | 957.11M | 1,008.64M | 917.42M | 944.42M | 1,021.19M | 1,114.80M | 1,271.23M | 1,210.87M | 1,464.72M | 1,311.97M | 1,469.45M | 1,743.61M | 1,884.41M |
|
Buildings
|
| 171.26M | 177.64M | 189.46M | 195.01M | 197.59M | 372.16M | 527.70M | 514.45M | | | | | | | | |
|
Construction in Progress
|
| 13.12M | 44.98M | 27.64M | 81.43M | 223.96M | 252.76M | 88.91M | 49.35M | 32.25M | 21.20M | | | | | | |
|
Land & Improvements
|
| 11.37M | 14.82M | 27.79M | 57.56M | 66.30M | 79.31M | 87.70M | 88.33M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.86M | 6.11M | 206.72M | 234.50M | 350.05M | 513.28M | 756.10M | 89.99M | 104.75M | 102.08M | 114.89M | 106.38M | 106.01M | 111.76M | 104.96M | 940.72M | 986.62M |
|
Goodwill
|
442.80M | 438.59M | 462.28M | 461.37M | 561.46M | 559.72M | 556.98M | 555.68M | 556.54M | 813.25M | 797.85M | 808.25M | 805.33M | 772.56M | 791.47M | 806.64M | 832.29M |
|
Intangibles
|
327.77M | 292.15M | 268.90M | 235.56M | 288.77M | 254.77M | 445.26M | 443.44M | 171.88M | 700.88M | 983.27M | 1,005.79M | 935.29M | 860.25M | 853.51M | 881.02M | 886.82M |
|
Goodwill & Intangibles
|
770.58M | 730.74M | 731.18M | 696.94M | 850.23M | 814.50M | 1,002.23M | 999.13M | 728.43M | 1,514.13M | 1,781.12M | 1,814.04M | 1,740.62M | 1,632.81M | 1,644.98M | 1,687.66M | 1,719.11M |
|
Long-Term Deferred Tax
|
8.20M | 8.62M | 10.47M | 9.13M | 13.93M | 6.29M | 13.11M | 20.19M | 19.95M | 16.57M | 18.16M | 14.66M | 14.07M | 23.45M | 58.55M | 84.39M | 118.71M |
|
Other Non-Current Assets
|
12.52M | 11.20M | 15.27M | 15.92M | 47.20M | 54.49M | 43.66M | 48.06M | 234.30M | 240.21M | 379.54M | 515.03M | 832.73M | 540.39M | 585.49M | 353.13M | 380.03M |
|
Non-Current Assets
|
1,000.18M | 944.09M | 963.64M | 956.49M | 1,261.40M | 1,349.96M | 1,594.98M | 1,697.94M | 1,735.92M | 2,675.85M | 2,685.30M | 2,692.47M | 2,626.28M | 2,494.48M | 2,540.75M | 2,625.30M | 2,745.73M |
|
Assets
|
1,696.42M | 1,663.23M | 1,781.43M | 1,859.96M | 2,218.52M | 2,358.60M | 2,512.40M | 2,642.36M | 2,757.11M | 3,790.65M | 3,956.53M | 3,903.34M | 4,091.00M | 3,806.45M | 4,010.20M | 4,368.91M | 4,630.14M |
|
Accounts Payables
|
81.11M | 107.47M | 123.45M | 124.91M | 145.54M | 160.68M | 173.29M | 169.44M | 232.79M | 226.28M | 240.46M | 134.24M | 170.91M | 230.52M | 234.33M | 287.46M | 289.42M |
|
Notes Payables
|
45.57M | 22.10M | 18.37M | 7.50M | 100.00M | | 2.43M | | | 153.63M | 220.00M | | | 66.80M | | 217.00M | 122.30M |
|
Payables
|
126.68M | 129.57M | 141.83M | 132.41M | 245.54M | 160.68M | 175.72M | 169.44M | 232.79M | 379.92M | 460.46M | 134.24M | 170.91M | 297.32M | 234.33M | 504.46M | 411.72M |
|
Accumulated Expenses
|
10.01M | 10.85M | 14.08M | 15.74M | 15.22M | 16.92M | 13.74M | 15.99M | 13.60M | 194.51M | 228.13M | 151.79M | 183.14M | 206.28M | 262.62M | 292.64M | 313.08M |
|
Other Accumulated Expenses
|
| 18.07M | 18.55M | 20.80M | 29.81M | 14.91M | 11.34M | 14.58M | 14.40M | 21.13M | 22.42M | 21.70M | 27.52M | 21.41M | 34.12M | 34.15M | 34.67M |
|
Short term Debt
|
| 22.10M | | 0.33M | | | 2.43M | 150.00M | 32.60M | 153.63M | 220.00M | 101.63M | 0.73M | 66.80M | 75.82M | 217.00M | 122.93M |
|
Current Taxes
|
8.08M | 5.45M | 5.44M | 14.14M | 7.85M | 6.13M | 6.55M | 4.55M | 6.77M | 16.75M | 18.85M | 4.66M | 11.48M | 34.66M | 44.44M | 40.69M | 59.66M |
|
Current Deferred Revenue
|
| 12.38M | 8.16M | 7.23M | 6.30M | 6.11M | 10.00M | 5.78M | 4.62M | 9.66M | 27.89M | 24.62M | 29.53M | 30.66M | 33.75M | 56.79M | 49.23M |
|
Curent Deferred Tax Liability
|
| | 0.07M | 0.80M | 0.80M | 0.47M | 0.01M | | | | | | | | | | |
|
Total Current Liabilities
|
262.08M | 262.56M | 280.86M | 279.87M | 415.93M | 340.02M | 338.21M | 480.61M | 427.23M | 591.18M | 707.44M | 392.33M | 366.26M | 539.11M | 617.20M | 923.51M | 907.39M |
|
Non-Current Debt
|
526.77M | 425.25M | 406.88M | 384.38M | 450.00M | 710.00M | 848.49M | 577.15M | 580.29M | 1,092.40M | 864.90M | 736.85M | 734.12M | 709.76M | 645.71M | 569.75M | 456.97M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 235.30M | 337.17M | 366.64M | 386.32M | 396.35M | 414.66M | 424.61M | 431.46M |
|
Pension
|
| 66.29M | 61.99M | 80.34M | 39.96M | 38.85M | 55.26M | 70.48M | 52.21M | 90.72M | 111.26M | 114.01M | 107.07M | 70.17M | 72.57M | 83.09M | 88.11M |
|
Minority Interest
|
2.06M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
86.05M | 88.25M | 85.91M | 78.16M | 104.53M | 85.03M | 56.41M | -16.42M | 33.41M | 170.91M | 151.36M | 163.57M | 157.94M | 127.19M | 132.82M | 121.86M | 107.67M |
|
Other Non-Current Liabilities
|
18.61M | 83.97M | 88.69M | 109.44M | 105.51M | 101.21M | 116.19M | 368.22M | 344.80M | 398.06M | 506.09M | 617.90M | 617.91M | 529.26M | 543.49M | 577.38M | 591.73M |
|
Total Non-Current Liabilities
|
966.30M | 776.06M | 773.64M | 742.41M | 970.46M | 1,135.05M | 1,243.11M | 1,061.54M | 1,040.93M | 1,854.49M | 1,723.70M | 1,292.75M | 1,258.32M | 1,376.07M | 1,395.72M | 1,615.12M | 1,472.03M |
|
Total Liabilities
|
984.91M | 860.04M | 862.34M | 851.85M | 1,075.97M | 1,236.26M | 1,359.30M | 1,429.77M | 1,385.73M | 2,252.55M | 2,229.78M | 1,910.66M | 1,876.22M | 1,905.32M | 1,939.21M | 2,192.50M | 2,063.75M |
|
Total Debt
|
526.77M | 447.35M | 406.88M | 384.70M | 450.00M | 710.00M | 850.92M | 727.15M | 612.89M | 1,246.03M | 1,084.90M | 838.48M | 734.85M | 776.56M | 721.53M | 786.75M | 579.90M |
|
Common Equity
|
711.51M | 835.92M | 919.10M | 1,069.81M | 1,193.89M | 1,338.47M | 1,495.27M | 1,212.60M | 1,371.38M | 1,538.10M | 1,726.74M | 1,992.68M | 2,214.78M | 1,901.12M | 2,070.99M | 2,176.42M | 2,566.39M |
|
Shareholder's Equity
|
711.51M | 835.92M | 919.10M | 1,069.81M | 1,193.89M | 1,338.47M | 1,495.27M | 1,212.60M | 1,371.38M | 1,538.10M | 1,726.74M | 1,992.68M | 2,214.78M | 1,901.12M | 2,070.99M | 2,176.42M | 2,566.39M |
|
Liabilities and Shareholders Equity
|
1,696.42M | 1,663.23M | 1,781.43M | 1,859.96M | 2,218.52M | 2,358.60M | 2,512.40M | 2,642.36M | 2,757.11M | 3,790.65M | 3,956.53M | 3,903.34M | 4,091.00M | 3,806.45M | 4,010.20M | 4,368.91M | 4,630.14M |
|
Treasury Shares
|
| 4.22M | 4.07M | 4.54M | 4.88M | 7.40M | 9.76M | 11.37M | 11.74M | 11.20M | 11.04M | -10.28M | 9.70M | 13.21M | 13.07M | 13.79M | 13.06M |
|
Retained Earnings
|
741.50M | 835.92M | 949.57M | 1,069.81M | 1,193.89M | 1,338.47M | 1,495.27M | 1,649.51M | 1,820.27M | 1,966.64M | 2,224.92M | 2,427.91M | 2,600.51M | 2,727.23M | 2,908.57M | 3,223.26M | 3,600.39M |