|
Cash & Equivalents
|
222.70M | 378.10M | 191.90M | 210.00M | 365.20M | 238.60M | 279.80M | 226.70M | 243.60M | 170.90M | 864.70M | 649.50M | 601.20M | 641.10M | 545.80M | 544.50M |
|
Cash & Current Investments
|
222.70M | 378.10M | 191.90M | 210.00M | 365.20M | 238.60M | 279.80M | 226.70M | 243.60M | 170.90M | 864.70M | 649.50M | 601.20M | 641.10M | 545.80M | 544.50M |
|
Receivables - Net
|
274.40M | 294.50M | 325.80M | 318.20M | 433.20M | 399.90M | 347.00M | 325.60M | 392.40M | 347.20M | 330.00M | 516.60M | 439.90M | 440.60M | 399.90M | 399.50M |
|
Receivables
|
274.40M | 294.50M | 325.80M | 318.20M | 433.20M | 399.90M | 347.00M | 325.60M | 392.40M | 347.20M | 330.00M | 516.60M | 439.90M | 440.60M | 399.90M | 399.50M |
|
Raw Materials
|
| 79.70M | 79.70M | | | | | | | | | | | | | |
|
Work In Process
|
| 2.40M | 2.40M | | | | | | | | | | | | | |
|
Finished Goods
|
| 129.20M | 162.70M | | | | | | | | | | | | | |
|
Inventory
|
183.70M | 211.30M | 243.30M | 244.40M | 342.50M | 309.00M | 287.00M | 266.40M | 327.80M | 284.60M | 260.90M | 327.50M | 305.80M | 372.70M | 347.00M | 346.80M |
|
Prepaid Assets
|
38.00M | 55.10M | 84.00M | 81.10M | 117.90M | 54.00M | 47.00M | 45.50M | 102.80M | 66.40M | 57.70M | 108.50M | 119.90M | 115.30M | 114.90M | 131.30M |
|
Current Assets
|
718.80M | 939.00M | 840.20M | 888.70M | 1,253.60M | 998.40M | 960.80M | 949.50M | 1,066.60M | 998.80M | 1,513.30M | 1,602.10M | 1,827.00M | 1,569.70M | 1,407.60M | 1,422.10M |
|
Property, Plant & Equipment (Net)
|
252.80M | 237.80M | 235.20M | 385.80M | 646.20M | 596.70M | 399.90M | 426.30M | 461.60M | 384.50M | 407.40M | 694.90M | 672.30M | 1,049.20M | 1,028.90M | 955.30M |
|
Long-Term Investments
|
| 2.70M | | | | | | | | | | | | | | |
|
Goodwill
|
163.50M | 164.10M | 395.50M | 405.50M | 559.00M | 590.60M | 453.00M | 532.70M | 599.30M | 639.10M | 685.70M | 1,306.50M | 1,284.80M | 1,671.90M | 1,719.30M | 1,659.70M |
|
Intangibles
|
71.70M | 67.80M | 341.90M | 340.00M | 365.80M | 362.70M | 344.60M | 342.70M | 400.00M | 422.40M | 469.30M | 1,008.50M | 925.20M | 1,597.60M | 1,590.80M | 1,450.40M |
|
Goodwill & Intangibles
|
235.20M | 231.90M | 737.40M | 745.50M | 924.80M | 953.30M | 797.60M | 875.40M | 999.30M | 1,061.50M | 1,155.00M | 2,315.00M | 2,210.00M | 3,269.50M | 3,310.10M | 3,110.10M |
|
Long-Term Deferred Tax
|
8.10M | 59.70M | 8.80M | | | | | | | | | | | | 92.30M | 81.30M |
|
Other Non-Current Assets
|
55.70M | 64.20M | 102.90M | 108.00M | 119.50M | 117.90M | 444.20M | 433.90M | 166.60M | 254.20M | 133.80M | 176.00M | 360.20M | 136.20M | 64.30M | 323.60M |
|
Non-Current Assets
|
697.20M | 732.90M | 1,237.90M | 1,239.30M | 1,643.00M | 1,667.90M | 1,659.50M | 1,786.30M | 1,638.70M | 1,724.50M | 1,760.00M | 3,268.40M | 3,170.20M | 4,515.30M | 4,560.90M | 4,389.00M |
|
Assets
|
1,416.00M | 1,671.90M | 2,078.10M | 2,128.00M | 2,896.60M | 2,666.30M | 2,620.30M | 2,735.80M | 2,705.30M | 2,723.30M | 3,273.30M | 4,870.50M | 4,997.20M | 6,085.00M | 5,968.50M | 5,811.10M |
|
Accounts Payables
|
238.30M | 269.00M | 294.80M | 296.10M | 386.90M | 365.90M | 351.60M | 320.90M | 388.90M | 305.00M | 287.70M | 471.70M | 429.50M | 454.40M | 432.30M | 417.40M |
|
Notes Payables
|
0.50M | | | | | | | | | | | | | | | |
|
Payables
|
238.80M | 269.00M | 294.80M | 296.10M | 386.90M | 365.90M | 351.60M | 320.90M | 388.90M | 305.00M | 287.70M | 471.70M | 429.50M | 454.40M | 432.30M | 417.40M |
|
Accumulated Expenses
|
117.00M | 145.80M | 144.80M | 141.90M | 209.30M | 172.90M | 127.90M | 125.20M | 149.10M | 128.70M | 375.40M | 285.60M | 340.10M | 395.80M | 331.80M | 331.00M |
|
Other Accumulated Expenses
|
| 16.20M | 18.60M | | | | | | | | | | | | | |
|
Short term Debt
|
19.90M | 20.00M | 3.00M | 3.80M | 12.70M | 61.70M | 18.60M | 18.50M | 32.60M | 19.40M | 18.40M | 18.60M | 8.60M | 2.20M | 9.50M | 7.70M |
|
Current Leases
|
19.20M | 17.70M | | | | | | | | | 21.00M | 25.10M | 21.10M | 17.00M | 16.60M | 18.20M |
|
Current Taxes
|
| 17.10M | 16.40M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
375.70M | 434.80M | 442.60M | 459.80M | 608.90M | 600.50M | 498.10M | 509.90M | 570.60M | 557.60M | 702.50M | 801.00M | 940.60M | 869.40M | 773.60M | 756.10M |
|
Non-Current Debt
|
389.20M | 432.90M | 704.00M | 703.10M | 976.20M | 948.90M | 1,128.00M | 1,239.40M | 1,276.40M | 1,336.20M | 1,210.90M | 1,854.00M | 1,850.30M | 2,176.70M | 2,070.50M | 2,059.30M |
|
Pension
|
21.80M | 154.50M | 203.60M | 182.80M | 77.30M | 103.70M | 77.50M | 63.10M | 62.30M | 54.30M | 56.60M | 115.00M | 99.90M | 67.20M | 67.20M | 58.00M |
|
Minority Interest
|
| | | 2.30M | 1.70M | 0.90M | 1.00M | 0.80M | 0.90M | 0.60M | 0.80M | 14.60M | 15.80M | 18.30M | 18.80M | 15.80M |
|
Liabilities from Discontinued Operations
|
67.80M | | | 18.00M | | | | 50.20M | | 104.50M | | | 141.30M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 147.10M | 133.80M | 57.70M | 33.80M | 139.40M | 120.40M | 149.60M | 148.20M | 211.90M | 213.50M | 478.40M | 478.40M | 260.40M |
|
Operating Leases
|
| | | | | | | | | | 63.80M | 81.10M | 37.30M | 40.90M | 43.20M | 81.70M |
|
Other Non-Current Liabilities
|
98.60M | 114.30M | 120.70M | 102.10M | 169.40M | 178.30M | 152.50M | 140.80M | 156.30M | 162.20M | 144.30M | 192.80M | 164.90M | 235.50M | 504.80M | 405.70M |
|
Total Non-Current Liabilities
|
-98.60M | 1,041.60M | 1,047.20M | 1,036.80M | 1,356.70M | 1,288.60M | 1,391.80M | 1,500.40M | 1,535.30M | 1,625.10M | 1,518.10M | 2,357.80M | 2,266.10M | 2,862.80M | 2,856.90M | 2,725.40M |
|
Total Liabilities
|
| 1,155.90M | | | | | | | | | | | | | | |
|
Total Debt
|
409.10M | 452.90M | 707.00M | 706.90M | 988.90M | 1,010.60M | 1,146.60M | 1,257.90M | 1,309.00M | 1,355.60M | 1,229.30M | 1,872.60M | 1,858.90M | 2,178.90M | 2,080.00M | 2,067.00M |
|
Common Equity
|
357.70M | 1,059.40M | 1,042.70M | 1,016.10M | 978.50M | 777.20M | 705.20M | 725.50M | 599.40M | 540.60M | 1,052.70M | 1,711.70M | 1,790.50M | 2,352.80M | 2,338.00M | 2,329.60M |
|
Shareholder's Equity
|
357.70M | 1,059.40M | 1,042.70M | 1,016.10M | 978.50M | 777.20M | 705.20M | 725.50M | 599.40M | 540.60M | 1,052.70M | 1,711.70M | 1,790.50M | 2,352.80M | 2,338.00M | 2,329.60M |
|
Liabilities and Shareholders Equity
|
1,416.00M | 1,671.90M | 2,078.10M | 2,128.00M | 2,896.60M | 2,666.30M | 2,620.30M | 2,735.80M | 2,705.30M | 2,723.30M | 3,273.30M | 4,870.50M | 4,997.20M | 6,085.00M | 5,968.50M | 5,811.10M |
|
Treasury Shares
|
| | 33.40M | 32.70M | 27.10M | 32.90M | 36.90M | 39.60M | 2.00M | 3.40M | 45.30M | 30.90M | 30.60M | 31.30M | 31.00M | 30.80M |
|
Retained Earnings
|
32.10M | 18.50M | -1.30M | -16.50M | -20.20M | 259.70M | 367.10M | 491.20M | 387.10M | 472.90M | 1,001.20M | 1,057.40M | 1,208.00M | 1,823.60M | 1,808.20M | 1,882.50M |