|
Cash & Equivalents
|
44.00M | 44.10M | 35.80M | 48.50M | 58.40M | 149.00M | 166.20M | 114.30M | 112.50M | 129.50M | 165.10M | 79.20M | 86.70M | 113.70M | 143.10M | 154.80M | 166.10M | 219.70M | 203.10M | 479.60M | 411.80M | 384.50M | 348.30M | 288.10M | 214.40M | 205.30M | 187.70M | 185.00M | 180.00M | 111.50M | 100.10M | 99.90M | 97.80M | 118.50M | 104.30M | 106.50M | 117.00M | 127.70M | 95.70M | 81.80M | 107.10M | 87.70M | 75.80M | 92.20M | 89.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 51.50M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
44.00M | 44.10M | 35.80M | 48.50M | 58.40M | 149.00M | 166.20M | 114.30M | 112.50M | 129.50M | 165.10M | 79.20M | 86.70M | 113.70M | 143.10M | 154.80M | 166.10M | 219.70M | 203.10M | 531.10M | 411.80M | 384.50M | 348.30M | 288.10M | 214.40M | 205.30M | 187.70M | 185.00M | 180.00M | 111.50M | 100.10M | 99.90M | 97.80M | 118.50M | 104.30M | 106.50M | 117.00M | 127.70M | 95.70M | 81.80M | 107.10M | 87.70M | 75.80M | 92.20M | 89.00M |
|
Receivables - Net
|
| 203.30M | | | 192.20M | 234.90M | 227.70M | 201.40M | 205.70M | 226.30M | 207.90M | 196.80M | 190.50M | 190.00M | 182.80M | 185.70M | 195.80M | 204.90M | 201.30M | 190.40M | 153.60M | 152.20M | 137.50M | 127.10M | 160.50M | 163.80M | 162.80M | 141.60M | 186.50M | 167.90M | 109.50M | 110.40M | 121.30M | 131.20M | 161.60M | 145.40M | 146.20M | 167.90M | 142.70M | 152.30M | 145.20M | 142.80M | 131.30M | 128.10M | 137.30M |
|
Receivables
|
| 203.30M | | | 192.20M | 234.90M | 227.70M | 201.40M | 205.70M | 226.30M | 207.90M | 196.80M | 190.50M | 190.00M | 182.80M | 185.70M | 195.80M | 204.90M | 201.30M | 190.40M | 153.60M | 152.20M | 137.50M | 127.10M | 160.50M | 163.80M | 162.80M | 141.60M | 186.50M | 167.90M | 109.50M | 110.40M | 121.30M | 131.20M | 161.60M | 145.40M | 146.20M | 167.90M | 142.70M | 152.30M | 145.20M | 142.80M | 131.30M | 128.10M | 137.30M |
|
Raw Materials
|
| | | | | 49.70M | 52.00M | 53.40M | 55.70M | 50.80M | 50.50M | 52.60M | 51.60M | 25.30M | 50.80M | 53.90M | 56.40M | 28.10M | 29.90M | 38.50M | 40.40M | 41.10M | 41.80M | 42.40M | 45.40M | 49.20M | 53.30M | 60.10M | 60.50M | 47.00M | 49.30M | 45.30M | 46.40M | 47.70M | 45.00M | 50.20M | 55.30M | 36.70M | 57.00M | 43.50M | 41.10M | 50.30M | 51.00M | 49.60M | 47.40M |
|
Work In Process
|
| | | | | 48.00M | 55.40M | 53.20M | 48.30M | 46.20M | 52.90M | 56.20M | 53.50M | 16.30M | 54.20M | 56.80M | 58.70M | 20.70M | 23.70M | 26.00M | 26.40M | 22.50M | 28.30M | 27.60M | 32.20M | 30.90M | 29.20M | 27.90M | 32.20M | 32.30M | 32.70M | 32.60M | 34.80M | 33.20M | 34.00M | 34.70M | 34.10M | 23.80M | 31.20M | 23.70M | 23.80M | 19.80M | 25.80M | 24.20M | 23.20M |
|
Finished Goods
|
| | | | | 195.30M | 194.50M | 222.30M | 224.20M | 212.10M | 208.50M | 199.60M | 189.90M | 45.30M | 164.30M | 180.90M | 181.10M | 49.60M | 46.40M | 50.30M | 61.20M | 63.80M | 64.30M | 69.50M | 73.50M | 71.20M | 73.50M | 87.90M | 93.00M | 90.40M | 83.40M | 82.60M | 77.90M | 71.60M | 79.80M | 86.60M | 96.70M | 69.80M | 103.40M | 77.80M | 87.20M | 88.50M | 84.00M | 86.20M | 87.90M |
|
Inventory
|
| 285.60M | | | 294.70M | 283.10M | 293.00M | 323.90M | 323.60M | 303.20M | 308.40M | 310.30M | 298.70M | 80.70M | 273.40M | 296.20M | 300.50M | 91.10M | 92.30M | 107.80M | 134.10M | 121.40M | 129.60M | 133.90M | 144.50M | 145.90M | 153.10M | 174.10M | 184.10M | 168.90M | 165.20M | 159.70M | 158.40M | 159.30M | 157.60M | 169.00M | 193.60M | 132.30M | 200.00M | 148.30M | 156.60M | 163.20M | 165.60M | 163.90M | 161.90M |
|
Current Deferred Tax Assets
|
| 45.60M | | | 50.80M | 2.10M | 17.40M | 14.80M | 25.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.50M | | | | 15.50M | | | | 18.60M | 26.80M | 25.00M | 31.10M | 16.60M | 16.70M | 19.70M | 20.00M | 14.40M | 15.80M | 48.40M | 52.40M | 57.20M | 47.10M | 26.20M | 29.90M | 23.50M | 23.70M | 20.20M | 21.20M | 18.90M | 18.30M | 18.80M | 19.70M | 18.60M | 15.70M | 16.20M | 13.20M | 13.90M | 15.40M | 15.80M | 13.60M | 28.80M | 28.60M | 22.30M | 15.90M |
|
Current Assets
|
| 585.10M | | | 596.10M | 683.60M | 703.10M | 653.10M | 666.00M | 676.00M | 706.60M | 609.70M | 605.60M | 593.50M | 614.40M | 654.80M | 681.00M | 1,160.70M | 1,161.10M | 876.50M | 737.20M | 713.60M | 660.00M | 572.50M | 546.50M | 538.50M | 524.10M | 517.10M | 567.60M | 467.20M | 447.90M | 443.50M | 405.00M | 427.60M | 439.20M | 437.10M | 470.00M | 624.10M | 453.80M | 506.90M | 524.60M | 487.00M | 467.80M | 474.10M | 472.60M |
|
Property, Plant & Equipment (Net)
|
| 324.90M | | | 292.80M | 277.80M | 281.80M | 286.00M | 282.10M | 279.50M | 275.60M | 272.60M | 265.00M | 109.30M | 258.30M | 259.70M | 261.10M | 109.90M | 117.50M | 123.50M | 137.00M | 154.10M | 159.60M | 174.40M | 182.10M | 184.50M | 178.70M | 179.30M | 177.30M | 175.30M | 173.40M | 171.90M | 169.70M | 168.10M | 166.90M | 164.30M | 163.40M | 118.60M | 163.50M | 122.60M | 116.80M | 117.20M | 116.20M | 110.70M | 109.50M |
|
Goodwill
|
| 1,430.10M | | | 1,429.00M | 1,426.10M | 1,422.10M | 1,422.80M | 943.40M | 678.40M | 946.80M | 1,031.60M | 1,031.90M | 762.30M | 1,029.70M | 1,030.90M | 1,032.00M | 764.70M | 764.60M | 763.80M | 786.70M | 783.60M | 783.70M | 782.30M | 19.30M | 800.90M | 799.80M | 800.20M | 801.20M | 802.50M | 802.10M | 802.60M | 801.80M | 742.50M | 826.00M | 825.00M | 823.60M | 760.30M | 821.50M | 762.60M | 791.50M | 796.10M | 794.90M | 794.40M | 795.10M |
|
Intangibles
|
| 141.20M | | | 116.30M | 108.30M | 101.80M | 95.40M | 89.00M | 82.60M | 77.40M | 182.40M | 176.70M | 168.20M | 164.40M | 159.80M | 154.80M | 148.90M | 144.60M | 139.50M | 173.90M | 168.20M | 163.20M | 158.50M | 189.50M | 184.30M | 179.30M | 174.60M | 170.10M | 157.70M | 153.60M | 149.50M | 145.30M | 141.20M | 271.10M | 264.90M | 258.70M | 234.20M | 244.70M | 222.60M | 242.20M | 239.50M | 232.80M | 226.20M | 220.10M |
|
Goodwill & Intangibles
|
| 1,571.30M | | | 1,545.30M | 1,534.40M | 1,523.90M | 1,518.20M | 1,032.40M | 761.00M | 1,024.20M | 1,214.00M | 1,208.60M | 930.50M | 1,194.10M | 1,190.70M | 1,186.80M | 913.60M | 909.20M | 903.30M | 960.60M | 951.80M | 946.90M | 940.80M | 208.80M | 985.20M | 979.10M | 974.80M | 971.30M | 960.20M | 955.70M | 952.10M | 947.10M | 883.70M | 1,097.10M | 1,089.90M | 1,082.30M | 994.50M | 1,066.20M | 985.20M | 1,033.70M | 1,035.60M | 1,027.70M | 1,020.60M | 1,015.20M |
|
Long-Term Deferred Tax
|
| | | | | 17.30M | | | | 14.90M | 11.30M | 12.00M | 12.20M | 8.60M | 15.80M | 16.10M | 16.30M | 7.60M | 11.30M | 10.60M | 6.30M | 6.30M | 6.20M | 13.30M | 12.30M | 16.10M | 11.00M | 14.00M | 12.00M | 10.00M | 15.40M | 61.90M | 23.60M | 10.00M | 11.30M | 11.10M | 10.90M | 4.60M | 4.50M | 4.40M | 4.30M | 6.50M | 6.30M | 6.30M | 6.60M |
|
Other Non-Current Assets
|
| 2.70M | | | 15.20M | 2.20M | 27.60M | 28.20M | 25.80M | 2.00M | 2.00M | 3.70M | 3.60M | 426.90M | 3.80M | 3.60M | 3.70M | 632.50M | 650.40M | 3.50M | 3.40M | 7.60M | 6.40M | 15.20M | 12.80M | 11.30M | 10.90M | 10.70M | 14.40M | 11.80M | 11.30M | 11.00M | 11.10M | 16.50M | 15.90M | 16.50M | 16.10M | 182.30M | 18.60M | 108.70M | 102.10M | 64.50M | 66.50M | 72.70M | 73.90M |
|
Non-Current Assets
|
| 1,898.90M | | | 1,853.30M | 1,834.30M | 1,833.30M | 1,832.40M | 1,340.30M | 1,324.20M | 1,313.10M | 1,502.30M | 1,489.40M | 1,478.30M | 1,472.00M | 1,470.10M | 1,467.90M | 1,035.20M | 1,041.80M | 1,040.90M | 1,107.30M | 1,119.80M | 1,174.00M | 1,210.90M | 1,261.20M | 1,261.10M | 1,239.60M | 1,238.80M | 1,231.50M | 1,205.60M | 1,200.90M | 1,239.80M | 1,192.90M | 1,176.00M | 1,327.30M | 1,315.70M | 1,305.20M | 1,162.80M | 1,281.10M | 1,159.80M | 1,200.30M | 1,205.40M | 1,193.50M | 1,183.70M | 1,183.60M |
|
Assets
|
| 2,484.00M | | | 2,449.40M | 2,517.90M | 2,536.40M | 2,485.50M | 2,006.30M | 2,000.20M | 2,019.70M | 2,112.00M | 2,095.00M | 2,071.80M | 2,086.40M | 2,124.90M | 2,148.90M | 2,195.90M | 2,202.90M | 1,917.40M | 1,844.50M | 1,833.40M | 1,834.00M | 1,783.40M | 1,807.70M | 1,799.60M | 1,763.70M | 1,755.90M | 1,799.10M | 1,672.80M | 1,648.80M | 1,683.30M | 1,597.90M | 1,603.60M | 1,766.50M | 1,752.80M | 1,775.20M | 1,786.90M | 1,734.90M | 1,666.70M | 1,724.90M | 1,692.40M | 1,661.30M | 1,657.80M | 1,656.20M |
|
Accounts Payables
|
| 118.50M | | | 118.40M | 168.70M | 192.10M | 200.60M | 179.10M | 163.20M | 181.10M | 168.60M | 166.50M | 160.60M | 179.70M | 184.40M | 172.50M | 171.20M | 194.40M | 176.90M | 159.20M | 169.90M | 148.80M | 99.40M | 94.70M | 83.00M | 73.50M | 75.80M | 75.90M | 67.60M | 59.20M | 65.50M | 54.90M | 56.40M | 63.80M | 64.20M | 62.70M | 67.90M | 59.60M | 65.40M | 52.10M | 56.30M | 57.00M | 51.40M | 54.20M |
|
Payables
|
| 118.50M | | | 118.40M | 168.70M | 192.10M | 200.60M | 179.10M | 163.20M | 181.10M | 168.60M | 166.50M | 160.60M | 179.70M | 184.40M | 172.50M | 171.20M | 194.40M | 176.90M | 159.20M | 169.90M | 148.80M | 99.40M | 94.70M | 83.00M | 73.50M | 75.80M | 75.90M | 67.60M | 59.20M | 65.50M | 54.90M | 56.40M | 63.80M | 64.20M | 62.70M | 67.90M | 59.60M | 65.40M | 52.10M | 56.30M | 57.00M | 51.40M | 54.20M |
|
Accumulated Expenses
|
| 180.00M | | | 148.60M | 183.40M | 145.00M | 123.40M | 147.70M | 152.00M | 128.20M | 136.30M | 144.20M | 138.40M | 130.30M | 137.40M | 146.90M | 144.90M | 128.30M | 175.90M | 106.30M | 94.40M | 77.90M | 72.90M | 108.90M | 114.80M | 101.60M | 84.80M | 87.90M | 83.20M | 80.30M | 77.90M | 59.60M | 68.10M | 74.60M | 68.70M | 80.00M | 97.80M | 80.60M | 72.70M | 97.20M | 93.20M | 75.10M | 79.50M | 82.70M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 29.20M | | | 34.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 9.10M | | | 10.90M | 3.90M | 3.90M | | | | | | | | | | | 39.80M | | | | | | | | | | | | | | | | | | 4.70M | 6.20M | 6.20M | 6.20M | 6.20M | 6.20M | 8.60M | 9.40M | 10.20M | 9.40M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 11.70M | 14.70M | 14.50M | 14.70M | 14.30M | 15.40M | 15.60M | 15.50M | 15.10M | 14.90M | 14.70M | 14.70M | 14.50M | 13.50M | 13.40M | 12.00M | 12.10M | 13.50M | 12.70M | 12.80M | 11.50M | 14.40M | 13.70M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 6.80M | | | 17.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 310.40M | | | 277.90M | 356.00M | 341.00M | 324.00M | 326.80M | 315.20M | 309.30M | 304.90M | 310.70M | 324.40M | 310.00M | 321.80M | 319.40M | 389.80M | 360.60M | 352.80M | 265.50M | 264.30M | 238.40M | 187.00M | 218.10M | 212.50M | 189.40M | 176.00M | 179.40M | 166.30M | 154.60M | 158.30M | 129.20M | 139.20M | 152.90M | 151.10M | 162.30M | 191.00M | 158.50M | 160.50M | 170.70M | 234.60M | 205.20M | 208.20M | 212.90M |
|
Non-Current Debt
|
| | | | | 622.60M | 631.40M | 585.80M | 585.90M | 578.10M | 578.50M | 624.00M | 589.40M | 579.00M | 579.40M | 579.90M | 580.40M | 541.10M | 542.00M | 247.40M | 247.60M | 247.70M | | | | 248.10M | | | | | | | | 130.00M | | | | 226.30M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 25.40M | | | | 33.90M | 37.90M | | | | | | | | | | | | | | | | | | | 7.10M | | 2.70M | 2.50M | 63.70M | 52.20M | 52.70M | 52.90M |
|
Non-Current Deferred Tax Liability
|
| | | | | 27.90M | | | | 59.70M | 23.90M | 63.40M | 63.40M | 77.50M | 36.20M | 36.40M | 36.50M | 52.70M | 18.30M | 1.00M | 1.10M | 32.60M | 4.40M | 0.60M | 0.50M | 48.40M | | | 13.80M | 66.70M | 5.60M | 5.60M | 5.60M | 62.10M | 34.70M | 34.70M | 37.00M | 71.10M | 25.10M | 21.80M | 28.70M | 70.70M | 23.60M | 23.40M | 23.90M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 69.40M | 80.20M | 77.00M | 77.30M | 58.80M | 58.90M | 56.10M | 68.80M | 50.10M | 47.50M | 46.10M | 57.50M | 40.00M | 38.40M | 36.80M | 44.50M | 32.40M | 30.90M | 29.50M | 41.10M | 26.60M | 28.80M | 26.50M |
|
Other Non-Current Liabilities
|
| 94.50M | | | | 20.20M | | | | 27.80M | 28.20M | 30.20M | 30.00M | 23.80M | 29.90M | 30.00M | 31.90M | 31.80M | 30.20M | 29.60M | 31.20M | 19.80M | 5.50M | 5.60M | 11.80M | 11.20M | 10.80M | 11.00M | 11.40M | 11.00M | 10.90M | 10.60M | 10.10M | 9.10M | 28.00M | 27.70M | 27.80M | 20.50M | 15.50M | 15.40M | 15.60M | 10.00M | 10.80M | 10.50M | 10.60M |
|
Total Non-Current Liabilities
|
| 94.50M | | | 92.50M | 48.10M | 52.20M | 53.90M | 52.60M | 51.60M | 52.10M | 93.60M | 93.40M | 945.50M | 925.60M | 938.10M | 936.30M | 948.70M | 920.90M | 601.20M | 513.10M | 516.40M | 548.40M | 500.90M | 529.00M | 523.20M | 496.40M | 483.30M | 497.80M | 405.30M | 385.30M | 376.40M | 325.90M | 323.90M | 482.00M | 473.50M | 483.90M | 475.20M | 420.70M | 416.50M | 487.20M | 446.10M | 422.60M | 425.30M | 415.90M |
|
Total Liabilities
|
-2111.60M | 404.90M | | | 370.40M | 1,026.70M | 1,024.60M | 963.70M | 965.30M | 944.90M | 939.90M | 1,022.50M | 993.50M | 969.30M | 955.50M | 968.10M | 968.20M | 980.50M | 951.10M | 630.80M | 544.30M | 536.20M | 553.90M | 506.50M | 540.80M | 534.40M | 507.20M | 494.30M | 509.20M | 416.30M | 396.20M | 387.00M | 336.00M | 333.00M | 510.00M | 501.20M | 511.70M | 495.70M | 436.20M | 431.90M | 502.80M | 456.10M | 433.40M | 435.80M | 426.50M |
|
Total Debt
|
| 9.10M | | | 10.90M | 626.50M | 635.30M | 585.80M | 585.90M | 578.10M | 578.50M | 624.00M | 589.40M | 579.00M | 579.40M | 579.90M | 580.40M | 580.90M | 542.00M | 247.40M | 247.60M | 247.70M | | | | 248.10M | | | | | | | | 130.00M | | 4.70M | 6.20M | 232.50M | 6.20M | 6.20M | 6.20M | 8.60M | 9.40M | 10.20M | 9.40M |
|
Common Equity
|
2,111.60M | 2,079.10M | | | 2,079.00M | 1,491.20M | 1,511.80M | 1,521.80M | 1,041.00M | 1,055.30M | 1,079.80M | 1,089.50M | 1,101.50M | 1,102.50M | 1,130.90M | 1,156.80M | 1,180.70M | 1,215.40M | 1,251.80M | 1,286.60M | 1,300.20M | 1,297.20M | 1,280.10M | 1,276.90M | 1,266.90M | 1,265.20M | 1,256.50M | 1,261.60M | 1,289.90M | 1,262.10M | 1,252.60M | 1,296.30M | 1,261.90M | 1,270.60M | 1,256.50M | 1,251.60M | 1,263.50M | 1,291.20M | 1,298.70M | 1,234.80M | 1,222.10M | 1,236.30M | 1,227.90M | 1,222.00M | 1,229.70M |
|
Shareholder's Equity
|
2,111.60M | 2,079.10M | | | 2,079.00M | 1,491.20M | 1,511.80M | 1,521.80M | 1,041.00M | 1,055.30M | 1,079.80M | 1,089.50M | 1,101.50M | 1,102.50M | 1,130.90M | 1,156.80M | 1,180.70M | 1,215.40M | 1,251.80M | 1,286.60M | 1,300.20M | 1,297.20M | 1,280.10M | 1,276.90M | 1,266.90M | 1,265.20M | 1,256.50M | 1,261.60M | 1,289.90M | 1,262.10M | 1,252.60M | 1,296.30M | 1,261.90M | 1,270.60M | 1,256.50M | 1,251.60M | 1,263.50M | 1,291.20M | 1,298.70M | 1,234.80M | 1,222.10M | 1,236.30M | 1,227.90M | 1,222.00M | 1,229.70M |
|
Liabilities and Shareholders Equity
|
| 2,484.00M | | | 2,449.40M | 2,517.90M | 2,536.40M | 2,485.50M | 2,006.30M | 2,000.20M | 2,019.70M | 2,112.00M | 2,095.00M | 2,071.80M | 2,086.40M | 2,124.90M | 2,148.90M | 2,195.90M | 2,202.90M | 1,917.40M | 1,844.50M | 1,833.40M | 1,834.00M | 1,783.40M | 1,807.70M | 1,799.60M | 1,763.70M | 1,755.90M | 1,799.10M | 1,672.80M | 1,648.80M | 1,683.30M | 1,597.90M | 1,603.60M | 1,766.50M | 1,752.80M | 1,775.20M | 1,786.90M | 1,734.90M | 1,666.70M | 1,724.90M | 1,692.40M | 1,661.30M | 1,657.80M | 1,656.20M |
|
Treasury Shares
|
| | | | | | | | | 0.02M | | | | 0.03M | | | | 0.06M | 0.00M | | | 0.02M | 0.04M | | | 0.21M | | | | 0.23M | | | | 0.58M | 0.91M | 0.52M | 0.92M | 2.13M | | | 0.45M | 3.04M | 1.09M | 1.25M | |
|
Retained Earnings
|
| -19.60M | | | -21.10M | -19.10M | 29.00M | 36.90M | -433.60M | -419.00M | -404.80M | -398.30M | -389.20M | -379.20M | -366.40M | -349.30M | -332.70M | -299.90M | -279.70M | -244.40M | -240.20M | -242.40M | -262.70M | -270.70M | -282.20M | -288.30M | -284.60M | -287.60M | -268.30M | -315.50M | -323.10M | -285.20M | -320.30M | -303.60M | -304.50M | -293.10M | -270.00M | -253.10M | -253.60M | -321.70M | -325.40M | -314.90M | -315.80M | -314.00M | -309.70M |