|
Cash & Equivalents
|
309.62M | 313.30M | 329.60M | 334.38M | 374.92M | 370.56M | 374.15M | 370.89M | 444.06M | 380.25M | 374.31M | 296.39M | 384.70M | 383.08M |
|
Short-term Investments
|
| | | | | | | | -5.00M | | | | | |
|
Cash & Current Investments
|
309.62M | 313.30M | 329.60M | 334.38M | 374.92M | 370.56M | 374.15M | 370.89M | 439.06M | 380.25M | 374.31M | 296.39M | 384.70M | 383.08M |
|
Receivables - Net
|
66.69M | | | | 99.89M | | | | 125.53M | | | | 187.34M | |
|
Receivables - Other
|
3.64M | | | | 3.08M | | | | 9.71M | | | | 8.61M | |
|
Receivables
|
70.34M | | | | 102.98M | | | | 135.24M | | | | 195.95M | |
|
Raw Materials
|
78.60M | | | | 75.74M | | | | 67.75M | | | | 84.11M | |
|
Work In Process
|
19.78M | | | | 25.15M | | | | 54.25M | | | | 75.43M | |
|
Finished Goods
|
441.65M | | | | 546.92M | | | | 564.17M | | | | 663.95M | |
|
Inventory
|
540.04M | -65.74M | -95.61M | -75.02M | 647.81M | -72.02M | -71.59M | -32.15M | 686.18M | -78.28M | 736.13M | 761.19M | 823.50M | 968.48M |
|
Prepaid Assets
|
26.95M | | | | 42.37M | 39.65M | 40.90M | 33.14M | 62.67M | 55.89M | 56.61M | 84.56M | 87.78M | 71.86M |
|
Current Assets
|
967.85M | | | | 1,176.27M | 1,012.82M | 1,168.57M | 1,364.44M | 1,277.54M | 1,242.06M | 1,314.00M | 1,423.73M | 1,490.97M | 1,449.73M |
|
Property, Plant & Equipment (Net)
|
233.25M | | | | 357.23M | 317.73M | 330.11M | 336.48M | 350.16M | 347.30M | 350.92M | 390.94M | 417.93M | 440.95M |
|
Goodwill
|
1,688.15M | | | | 1,735.12M | 1,683.62M | 1,713.08M | 1,702.65M | 1,707.32M | 1,715.87M | 1,658.28M | 1,715.03M | 1,767.93M | 1,757.82M |
|
Intangibles
|
1,878.95M | | | | 1,932.48M | 1,787.38M | 1,821.40M | 1,810.71M | 1,800.41M | 1,816.91M | 1,744.94M | 1,794.21M | 1,843.89M | 1,827.95M |
|
Goodwill & Intangibles
|
3,567.09M | | | | 3,667.60M | 3,471.00M | 3,534.48M | 3,513.36M | 3,507.73M | 3,532.77M | 3,403.22M | 3,509.24M | 3,611.82M | 3,585.76M |
|
Long-Term Deferred Tax
|
4.63M | | | | | | | | 0.13M | | 1.33M | 1.11M | 13.51M | 17.61M |
|
Other Non-Current Assets
|
16.24M | | | | 41.62M | 56.00M | 54.99M | 40.15M | 41.02M | 36.95M | 30.62M | 34.96M | 33.23M | 45.80M |
|
Non-Current Assets
|
3,860.40M | | | | 4,078.87M | 4,004.23M | 4,097.88M | 4,065.45M | 4,087.20M | 4,106.46M | 3,972.25M | 4,130.88M | 4,286.64M | 4,312.43M |
|
Assets
|
4,828.25M | | | | 5,255.14M | 5,017.05M | 5,266.46M | 5,429.89M | 5,364.74M | 5,348.52M | 5,286.25M | 5,554.61M | 5,777.61M | 5,762.17M |
|
Accounts Payables
|
11.29M | -39.31M | -3.92M | 31.64M | -20.04M | -17.15M | 0.02M | 26.08M | 13.73M | -24.75M | 135.31M | 178.55M | 158.99M | 134.75M |
|
Notes Payables
|
46.99M | | | | 40.65M | | | | 27.09M | | | | 20.03M | |
|
Payables
|
58.29M | -39.31M | -3.92M | 31.64M | 20.61M | -17.15M | 0.02M | 26.08M | 40.83M | -24.75M | 135.31M | 178.55M | 179.02M | 134.75M |
|
Accumulated Expenses
|
20.23M | -4.62M | 8.73M | 14.01M | 20.54M | -16.35M | -8.48M | -3.60M | -9.19M | 25.54M | 6.13M | 36.53M | 37.67M | 28.82M |
|
Other Accumulated Expenses
|
1.53M | 9.80M | 0.64M | -0.40M | 8.51M | 3.86M | -10.54M | 8.37M | 14.82M | -9.89M | 5.79M | 13.42M | 19.49M | -6.20M |
|
Short term Debt
|
-31.66M | -20.70M | -9.19M | -10.55M | 1,976.55M | -6.64M | 0.94M | 1.21M | 1,284.88M | 0.15M | 1,231.62M | 1,319.96M | 4.91M | 12.52M |
|
Current Leases
|
90.65M | | | | 112.18M | 133.76M | 151.22M | 149.21M | 157.26M | 159.63M | 155.99M | 162.99M | 174.58M | 184.99M |
|
Current Taxes
|
51.08M | | | | 90.71M | 90.01M | 118.01M | 142.48M | 158.95M | 121.29M | 90.07M | 113.43M | 125.04M | 90.11M |
|
Current Deferred Revenue
|
1.94M | 2.08M | 2.25M | 12.11M | -6.57M | 8.85M | 3.12M | 3.59M | -2.39M | 11.68M | 5.17M | 5.89M | 7.24M | 13.13M |
|
Total Current Liabilities
|
326.65M | | | | 412.12M | 342.82M | 407.12M | 468.64M | 491.88M | 437.17M | 429.68M | 512.21M | 530.37M | 462.96M |
|
Non-Current Debt
|
1,935.52M | | | | 1,976.55M | | | | 1,284.88M | | | | 1,318.71M | 1,314.11M |
|
Non-Current Deffered Revenue
|
2.10M | | | | 11.58M | 14.31M | 14.64M | 14.72M | 15.09M | 14.94M | 14.66M | 15.44M | 15.97M | 11.34M |
|
Pension
|
2.39M | | | | 5.21M | 2.95M | 3.18M | 3.16M | 5.35M | | | | 5.16M | |
|
Non-Current Deferred Tax Liability
|
93.62M | | | | 119.52M | 117.86M | 121.95M | 134.44M | 143.87M | 143.16M | 149.43M | 177.97M | 191.06M | 192.20M |
|
Operating Leases
|
117.45M | | | | 141.58M | | | | 157.26M | | | | 174.58M | |
|
Other Non-Current Liabilities
|
0.04M | | | | 4.72M | 358.51M | 375.12M | 380.74M | 378.44M | 385.36M | 355.68M | 374.43M | 5.23M | 7.62M |
|
Total Non-Current Liabilities
|
2,124.28M | | | | 2,229.76M | 2,025.34M | 2,084.66M | 2,116.95M | 1,990.00M | 1,974.13M | 1,918.74M | 2,062.64M | 2,064.23M | 2,072.22M |
|
Total Liabilities
|
2,450.92M | | | | 2,641.88M | 2,368.16M | 2,491.78M | 2,585.59M | 2,481.89M | 2,411.30M | 2,348.42M | 2,574.84M | 2,594.59M | 2,535.18M |
|
Total Debt
|
1,903.86M | -20.70M | -9.19M | -10.55M | 3,953.10M | -6.64M | 0.94M | 1.21M | 2,569.76M | 0.15M | 1,231.62M | 1,319.96M | 1,323.62M | 1,326.64M |
|
Common Equity
|
2,377.33M | | | | 2,613.26M | 2,648.89M | 2,774.68M | 2,844.30M | 2,882.85M | 2,937.22M | 2,937.83M | 2,979.77M | 3,183.02M | |
|
Shareholder's Equity
|
2,377.33M | | | | 2,613.26M | | | | 2,882.85M | | 2,937.83M | | 3,183.02M | 3,226.99M |
|
Liabilities and Shareholders Equity
|
4,828.25M | | | | 5,255.14M | 5,017.05M | 5,266.46M | 5,429.89M | 5,364.74M | 5,348.52M | 5,286.25M | 5,554.61M | 5,777.61M | 5,762.17M |
|
Treasury Shares
|
| | | | | -369.74M | -373.32M | -370.07M | -390.72M | -380.18M | | | | |
|
Retained Earnings
|
152.20M | -83.36M | -106.98M | -116.04M | 246.00M | -41.51M | 22.26M | 13.49M | 458.59M | 467.72M | -64.15M | 760.72M | 895.39M | 950.48M |