|
Cash & Equivalents
|
402.00M | 402.00M | 402.00M | 483.40M | 337.30M | 255.90M | 483.40M | 345.40M | 422.10M | 345.40M | 353.30M |
|
Short-term Investments
|
23.50M | | | 12.50M | | | | | | | |
|
Cash & Current Investments
|
| 402.00M | 402.00M | 495.90M | 337.30M | 255.90M | 483.40M | 345.40M | 422.10M | 345.40M | 353.30M |
|
Receivables - Net
|
675.40M | | | 599.80M | 560.40M | 425.50M | 659.50M | 666.90M | 549.80M | 464.90M | 880.60M |
|
Receivables - Other
|
47.00M | | | 79.10M | | | | 80.00M | | | |
|
Receivables
|
722.40M | | | 678.90M | 560.40M | 425.50M | 659.50M | 746.90M | 549.80M | 464.90M | 880.60M |
|
Raw Materials
|
46.90M | | | 45.00M | | | | | | | |
|
Work In Process
|
36.30M | | | 48.70M | | | | | | | |
|
Finished Goods
|
829.30M | | | 1,005.90M | | | | | | | |
|
Inventory
|
912.50M | -321.30M | -309.90M | 1,099.60M | 1,100.60M | -167.80M | 1,338.50M | 1,223.30M | 1,267.20M | -309.10M | -410.50M |
|
Prepaid Assets
|
173.30M | -12.00M | -7.00M | 162.30M | 164.70M | 219.20M | 231.70M | 213.20M | 4.50M | 15.20M | 216.40M |
|
Current Assets
|
2,172.70M | | | 2,351.70M | 2,169.70M | 2,192.70M | 2,548.30M | 2,459.10M | 2,444.40M | 2,576.60M | 3,171.30M |
|
Property, Plant & Equipment (Net)
|
815.90M | | | 441.90M | 450.90M | 481.00M | 529.80M | 549.50M | 561.20M | 610.70M | 634.90M |
|
Long-Term Investments
|
8.90M | | | 9.20M | 9.10M | 9.00M | 9.00M | 62.00M | 16.90M | 60.60M | 67.20M |
|
Goodwill
|
2,242.40M | | | 2,270.00M | 2,253.70M | 2,246.30M | 2,280.20M | 2,127.70M | 2,161.90M | 2,284.60M | 2,315.10M |
|
Intangibles
|
4,998.30M | | | 2,748.70M | 2,713.10M | 2,700.50M | 2,748.90M | 2,590.10M | 2,638.40M | 2,781.40M | 2,753.50M |
|
Goodwill & Intangibles
|
| | | 5,018.70M | 4,966.80M | 4,946.80M | 5,029.10M | 4,717.80M | 4,800.30M | 5,066.00M | 5,068.60M |
|
Long-Term Deferred Tax
|
108.70M | | | 161.70M | 160.30M | 155.60M | 169.70M | 67.60M | 81.70M | 84.30M | 81.40M |
|
Other Non-Current Assets
|
61.00M | | | 73.50M | 69.60M | 56.70M | 59.80M | 4.10M | 46.20M | 3.80M | 3.50M |
|
Non-Current Assets
|
5,722.40M | | | 6,022.10M | 6,004.80M | 6,052.00M | 6,280.10M | 5,937.00M | 6,083.00M | 6,442.30M | 6,540.20M |
|
Assets
|
| | | 8,373.80M | 8,174.50M | 8,244.70M | 8,828.40M | 8,396.10M | 8,527.40M | 9,018.90M | 9,711.50M |
|
Accounts Payables
|
435.60M | | | 426.50M | 387.40M | 454.30M | 482.30M | 549.00M | 457.00M | 529.20M | 564.50M |
|
Notes Payables
|
| | | 291.00M | | | | | | | |
|
Payables
|
| | | 717.50M | 387.40M | 454.30M | 482.30M | 549.00M | 457.00M | 529.20M | 564.50M |
|
Accumulated Expenses
|
133.60M | | | 159.20M | | | | | | | |
|
Other Accumulated Expenses
|
| | | 567.50M | | 555.00M | 665.80M | 747.70M | 654.90M | 764.10M | 983.60M |
|
Short term Debt
|
208.30M | | | 291.00M | 6.20M | 31.60M | 286.10M | | | | |
|
Current Leases
|
63.50M | | | 89.40M | | | | 116.90M | 121.60M | 133.90M | 147.70M |
|
Current Taxes
|
41.00M | | | 79.60M | 57.30M | | 0.40M | 30.40M | 63.40M | 7.50M | 13.00M |
|
Current Deferred Revenue
|
20.80M | | | 25.00M | | | | | | | |
|
Total Current Liabilities
|
1,279.40M | | | 1,573.90M | 1,106.20M | 1,170.80M | 1,571.40M | 1,614.20M | 1,468.70M | 1,612.00M | 2,098.50M |
|
Non-Current Debt
|
1,792.20M | | | 1,863.40M | 2,021.00M | 2,013.90M | 1,984.70M | 790.80M | 791.20M | 791.50M | 791.90M |
|
Pension
|
31.80M | | | 23.90M | 19.10M | 16.50M | 17.50M | 30.00M | 30.00M | 33.50M | 33.90M |
|
Non-Current Deferred Tax Liability
|
655.30M | | | 675.00M | 664.80M | 660.20M | 668.50M | 487.40M | 497.10M | 512.90M | 518.80M |
|
Operating Leases
|
196.50M | | | 339.80M | 280.00M | 329.80M | 407.80M | 439.00M | 484.10M | 516.40M | 574.90M |
|
Other Non-Current Liabilities
|
11.90M | -68.10M | 13.80M | 29.40M | 1.20M | 23.00M | 47.30M | 15.50M | -39.40M | -43.00M | 7.50M |
|
Total Non-Current Liabilities
|
6,689.60M | 68.10M | -13.80M | 6,956.70M | 3,042.60M | 3,060.20M | 3,144.70M | 1,773.50M | 1,827.90M | 1,883.10M | 1,946.20M |
|
Total Liabilities
|
7,969.00M | | | 8,530.60M | 4,148.80M | 4,231.00M | 4,716.10M | 3,387.70M | 3,296.60M | 3,495.10M | 4,044.70M |
|
Total Debt
|
| | | 2,154.40M | 2,027.20M | 2,045.50M | 2,270.80M | 790.80M | 791.20M | 791.50M | 791.90M |
|
Common Equity
|
-73.90M | | | -160.20M | 16.90M | 16.90M | 16.90M | 5,008.40M | 5,230.80M | 5,523.80M | 5,666.80M |
|
Shareholder's Equity
|
-73.90M | | | -160.20M | 4,025.70M | 4,013.70M | 4,112.30M | 4,999.30M | | | |
|
Liabilities and Shareholders Equity
|
| | | 8,373.80M | 8,174.50M | 8,244.70M | 8,828.40M | 8,396.10M | 8,527.40M | 9,018.90M | 9,711.50M |
|
Retained Earnings
|
-848.90M | | | -1019.00M | -925.60M | -941.30M | -797.70M | -1017.00M | -780.30M | -464.20M | -339.00M |