|
Cash & Equivalents
|
| | 21.20 | | 366.60 | 587.50 | 915.30 | 0.00 | 0.46B | 915.30 | 247,400.00B | 247.40 | 300.60 | 0.25B | 97,900.00B | 0.00 | 493.40 | 266,900.00B |
|
Short-term Investments
|
| | 3.90 | | -0.01B | -0.01B | 3.90 | 0.01B | 0.02B | 0.01B | 3.90 | | | | 3.90 | | | 0.10 |
|
Cash & Current Investments
|
| | 25.10 | | -0.01B | -0.01B | 919.20 | 0.01B | 0.48B | 0.01B | 247,400.00B | 247.40 | 300.60 | 0.25B | 97,900.00B | 0.00 | 493.40 | 266,900.00B |
|
Receivables - Net
|
| | 274.60 | | -0.16B | -0.17B | 402.30 | 0.07B | 0.15B | 0.16B | 291.20 | | -0.01B | 0.02B | 0.04B | -0.02B | 0.04B | 227.60 |
|
Receivables
|
| | 274.60 | | -0.16B | -0.17B | 402.30 | 0.07B | 0.15B | 0.16B | 291.20 | | -0.01B | 0.02B | 0.04B | -0.02B | 0.04B | 227.60 |
|
Inventory
|
| | 415.30 | | -0.06B | -0.19B | 480.00 | -0.14B | -0.32B | -0.37B | 722.70 | | -0.10B | -0.18B | 0.10B | 0.12B | 0.11B | 879.20 |
|
Prepaid Assets
|
| | 74.60 | | -0.03B | 0.02B | 79.90 | 0.01B | 0.01B | 0.02B | 94.40 | | 0.04B | 0.04B | -0.03B | | -0.00B | 42.80 |
|
Current Assets
|
| | | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | 773.70 | | 972.30 | | 0.00B | | | | 0.00B | | | |
|
Intangibles
|
| | 1.50 | | 1.50 | 1.60 | 1.10 | 1.20 | 1.10 | | 0.90 | | | | 0.70 | | | 0.50 |
|
Goodwill & Intangibles
|
| | 1.50 | | 1.50 | 1.60 | 1.10 | 1.20 | 1.10 | | 0.90 | | | | 0.70 | | | 0.50 |
|
Other Non-Current Assets
|
| | 7.50 | | 5.40 | 5.70 | 5.60 | 5.80 | 6.10 | | 7.10 | | | | 7.60 | | | 16.60 |
|
Non-Current Assets
|
| | | | | | 777.10 | | 975.10 | | 0.00B | | | | 0.00B | | | |
|
Assets
|
| | | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Accounts Payables
|
| | 153.80 | | 0.10B | 0.08B | 261.90 | -0.03B | -0.02B | -0.05B | 204.60 | | 0.07B | 0.09B | -0.04B | -0.09B | -0.06B | 319.10 |
|
Payables
|
| | 153.80 | | 0.10B | 0.08B | 261.90 | -0.03B | -0.02B | -0.05B | 204.60 | | 0.07B | 0.09B | -0.04B | -0.09B | -0.06B | 319.10 |
|
Other Accumulated Expenses
|
| | | | | 0.20 | 0.40 | | 0.40 | | 0.40 | | | | 1.40 | | | 3.20 |
|
Short term Debt
|
| | 13.60 | | 15.10 | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | 0.03B | | 0.01B | 0.02B | 0.03B | |
|
Total Current Liabilities
|
| | | | | | 537.50 | | 487.60 | | 343.40 | | | | 428.50 | | | |
|
Pension
|
14.30 | 28.60 | 170.10 | 3.00 | -3.80 | 115.10 | 118.10 | -4.00 | -16.80 | | -14.20 | | | 5.00 | -0.90 | | | 178.30 |
|
Non-Current Deferred Tax Liability
|
| | | | 74.60 | 93.70 | 92.90 | | 97.60 | | 96.70 | | | | 98.00 | | | 110.90 |
|
Operating Leases
|
| | | | -0.16B | -0.21B | | 0.01B | -0.13B | -0.23B | | 0.01B | 0.02B | -0.07B | 0.08B | 0.07B | 0.10B | |
|
Other Non-Current Liabilities
|
| | 2.50 | | 2.70 | 3.40 | 4.00 | | 4.30 | | 3.70 | | | | 17.00 | | | 26.70 |
|
Total Non-Current Liabilities
|
| | -2.50 | | -2.70 | -3.40 | 573.50 | | 693.30 | | 650.00 | | | | 745.10 | | | 0.00B |
|
Total Liabilities
|
| | | -21.90 | | | 0.00B | | 0.00B | | 993.40 | | | | 0.00B | | | 0.00B |
|
Total Debt
|
| | 13.60 | | 15.10 | | | | | | | | | | | | | |
|
Common Equity
|
| | | 21.90 | | | 0.00B | | 0.00B | | 247.40 | | | | | | | 266.90 |
|
Liabilities and Shareholders Equity
|
| | | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
| | 9.50 | | 84.80 | 90.80 | 77.80 | | 316.00 | | 211.60 | | | | 288.40 | | | 102.00 |