|
Cash & Equivalents
|
405.00M | 405.00M | 434.63M | 413.05M | 610.44M | 449.95M | 523.17M | 549.52M | 596.36M | 681.57M | 894.95M | 698.00M | 826.74M | 959.07M | 1,119.82M | 1,133.55M |
|
Short-term Investments
|
6.79M | | | | | | | | | | 6.35M | 133.77M | 251.53M | 281.96M | 474.87M | 512.98M |
|
Cash & Current Investments
|
411.79M | 405.00M | 434.63M | 413.05M | 610.44M | 449.95M | 523.17M | 549.52M | 596.36M | 681.57M | 901.30M | 831.77M | 1,078.27M | 1,241.04M | 1,594.69M | 1,646.54M |
|
Receivables - Net
|
328.25M | 396.87M | 301.00M | 391.97M | 385.54M | 469.68M | 526.14M | 563.11M | 798.26M | 724.46M | 850.75M | 962.64M | 1,258.77M | 1,365.50M | 1,149.49M | 1,055.01M |
|
Receivables - Other
|
18.67M | 17.00M | 27.20M | 13.10M | 3.50M | | | | 101.90M | 89.30M | 125.40M | 146.80M | 224.70M | 301.70M | 260.80M | 210.10M |
|
Receivables
|
346.92M | 413.87M | 328.20M | 405.07M | 389.05M | 469.68M | 526.14M | 563.11M | 900.16M | 813.76M | 976.15M | 1,109.44M | 1,483.47M | 1,667.20M | 1,410.29M | 1,265.11M |
|
Raw Materials
|
| 145.04M | 158.66M | | | | | | | | | | | | | |
|
Work In Process
|
35.79M | 46.03M | 39.77M | | | | | | | | | | | | | |
|
Inventory
|
155.19M | 191.07M | 198.43M | 227.44M | 200.42M | 223.38M | 238.21M | 267.99M | 213.65M | 230.59M | 220.60M | 297.29M | 484.96M | 629.58M | 393.13M | 310.91M |
|
Prepaid Assets
|
32.74M | 37.92M | 35.35M | 45.44M | 33.33M | 52.26M | 27.96M | 27.08M | 33.73M | 32.01M | 28.27M | 40.22M | 33.60M | 65.12M | 58.50M | 61.01M |
|
Current Assets
|
932.92M | 1,062.07M | 996.83M | 1,091.41M | 1,232.42M | 1,197.95M | 1,317.48M | 1,409.70M | 1,644.00M | 1,671.21M | 2,001.53M | 2,132.93M | 2,856.56M | 3,301.24M | 3,195.81M | 3,073.47M |
|
Property, Plant & Equipment (Net)
|
1,364.63M | 1,537.23M | 1,656.21M | 1,819.97M | 2,006.55M | 2,206.48M | 2,579.02M | 2,564.65M | 2,695.07M | 2,650.45M | 2,404.85M | 2,566.00M | 2,871.06M | 3,135.61M | 3,299.45M | 3,576.15M |
|
Long-Term Investments
|
19.11M | 28.21M | 36.71M | 38.69M | 105.21M | 117.73M | | | | | | | | | | |
|
Goodwill
|
| | | | | | 23.41M | 24.12M | 25.04M | 25.72M | 25.98M | 27.32M | 24.52M | 21.52M | 20.00M | 17.95M |
|
Intangibles
|
9.97M | 13.52M | 8.38M | 4.77M | 3.19M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
9.97M | 13.52M | 8.38M | 4.77M | 3.19M | | 23.41M | 24.12M | 25.04M | 25.72M | 25.98M | 27.32M | 24.52M | 21.52M | 20.00M | 17.95M |
|
Other Non-Current Assets
|
99.48M | 93.84M | 70.91M | 68.07M | 2.23M | 2.12M | 104.35M | 89.64M | 139.80M | 144.18M | 111.73M | 145.63M | 122.86M | 188.89M | 138.06M | 166.27M |
|
Non-Current Assets
|
32.23M | 1,674.76M | 1,776.22M | 1,933.81M | 2,194.88M | 2,437.46M | 2,708.95M | 2,682.39M | 2,864.38M | 2,824.24M | 2,694.08M | 2,889.38M | 3,181.99M | 3,520.52M | 3,575.32M | 3,870.86M |
|
Assets
|
2,432.91M | 2,736.82M | 2,773.05M | 3,025.22M | 3,427.30M | 3,635.41M | 4,026.43M | 4,092.09M | 4,508.39M | 4,495.45M | 4,695.61M | 5,022.31M | 6,038.55M | 6,821.76M | 6,771.12M | 6,944.33M |
|
Accounts Payables
|
361.26M | 443.33M | 424.50M | 439.66M | 260.53M | 309.02M | 434.22M | 487.43M | 569.09M | 530.40M | 571.05M | 636.43M | 828.73M | 899.16M | 754.45M | 712.89M |
|
Payables
|
361.26M | 443.33M | 424.50M | 439.66M | 260.53M | 309.02M | 434.22M | 487.43M | 569.09M | 530.40M | 571.05M | 636.43M | 828.73M | 899.16M | 754.45M | 712.89M |
|
Accumulated Expenses
|
155.63M | 178.79M | 158.29M | 212.96M | 264.25M | 259.00M | 264.21M | 338.67M | 330.87M | 258.21M | 267.23M | 299.46M | 422.89M | 401.84M | 358.41M | 356.34M |
|
Other Accumulated Expenses
|
18.67M | | | | | | | | | | | | | | | |
|
Short term Debt
|
88.94M | 150.08M | 59.40M | | 61.35M | 5.00M | 76.77M | 35.19M | 123.85M | 114.58M | 144.48M | 149.01M | 153.01M | 143.81M | 131.62M | 236.03M |
|
Current Leases
|
| | | | | | | | | | | 49.75M | 64.23M | 70.99M | 33.62M | 26.83M |
|
Current Taxes
|
2.95M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
605.84M | 772.21M | 642.19M | 652.63M | 690.94M | 700.59M | 1,018.18M | 1,005.66M | 1,318.06M | 1,158.42M | 1,059.80M | 1,315.99M | 1,679.73M | 1,662.41M | 1,384.47M | 1,455.28M |
|
Non-Current Debt
|
1,095.24M | 964.22M | 1,062.26M | 1,320.00M | 1,516.39M | 1,450.82M | 1,435.27M | 1,364.64M | 1,240.58M | 1,217.73M | 1,305.76M | 1,005.34M | 984.99M | 1,088.52M | 1,071.83M | 923.43M |
|
Total Long Term Debt
|
9.74M | 10.21M | 5.67M | 5.45M | 5.90M | 6.35M | | | | | | | | | | |
|
Pension
|
83.07M | 103.54M | 129.10M | 117.00M | 133.94M | 152.67M | 167.20M | 166.70M | 182.22M | 184.32M | 176.97M | 159.61M | 120.47M | 93.54M | 87.13M | 70.59M |
|
Minority Interest
|
6.49M | 6.67M | 7.96M | 8.84M | 11.20M | 14.70M | 17.25M | 19.82M | 23.43M | 25.36M | 26.50M | 28.26M | 30.27M | 30.95M | 32.73M | 33.62M |
|
Operating Leases
|
| | | | | | | | | | 91.11M | 84.42M | 83.94M | 75.75M | 56.84M | 57.98M |
|
Other Non-Current Liabilities
|
9.06M | 10.17M | 13.29M | 21.41M | 14.96M | 125.38M | 113.24M | 76.68M | 47.82M | 79.07M | 71.74M | 103.00M | 196.88M | 201.84M | 175.81M | 253.88M |
|
Total Non-Current Liabilities
|
2,034.14M | 2,089.97M | 2,058.54M | 2,337.01M | 2,447.40M | 2,379.09M | 2,695.65M | 2,612.00M | 2,740.86M | 2,560.48M | 2,633.64M | 2,565.36M | 2,869.13M | 2,920.22M | 2,600.28M | 2,507.28M |
|
Total Liabilities
|
2,043.21M | 2,100.14M | 2,071.83M | 2,358.42M | 2,462.36M | 2,504.47M | 2,808.89M | 2,688.68M | 2,788.68M | 2,639.55M | 2,705.38M | 2,668.35M | 3,066.01M | 3,122.06M | 2,776.09M | 2,761.16M |
|
Total Debt
|
1,184.18M | 1,114.30M | 1,121.65M | 1,320.00M | 1,577.74M | 1,455.82M | 1,512.04M | 1,399.83M | 1,364.43M | 1,332.31M | 1,450.23M | 1,154.35M | 1,138.00M | 1,232.33M | 1,203.46M | 1,159.46M |
|
Common Equity
|
636.68M | 636.68M | 701.22M | 666.79M | 963.81M | 1,129.45M | 1,217.54M | 1,403.40M | 1,719.71M | 1,855.90M | 1,990.24M | 2,353.96M | 2,972.55M | 3,699.70M | 3,995.03M | 4,183.16M |
|
Shareholder's Equity
|
636.68M | 636.68M | 701.22M | 666.79M | 963.81M | 1,129.45M | 1,217.54M | 1,403.40M | 1,719.71M | 1,855.90M | 1,990.24M | 2,353.96M | 2,972.55M | 3,699.70M | 3,995.03M | 4,183.16M |
|
Liabilities and Shareholders Equity
|
2,432.91M | 2,736.82M | 2,773.05M | 3,025.22M | 3,427.30M | 3,635.41M | 4,026.43M | 4,092.09M | 4,508.39M | 4,495.45M | 4,695.61M | 5,022.31M | 6,038.55M | 6,821.76M | 6,771.12M | 6,944.33M |
|
Treasury Shares
|
0.05M | 28.73M | 28.73M | 45.31M | 45.41M | 45.60M | 45.72M | 45.81M | 45.95M | 45.97M | 46.07M | 46.09M | 46.15M | 46.16M | 46.28M | 46.37M |
|
Retained Earnings
|
-1122.24M | -890.27M | 10.85M | 11.24M | -0.26M | -32.47M | -467.75M | -303.56M | 22.52M | 113.19M | 234.08M | 562.50M | 1,163.94M | 1,874.64M | 2,159.83M | 2,335.13M |