|
Cash & Equivalents
|
| | | 427.00M | 292.00M | 218.90M | 273.80M | 329.60M | 219.40M | 229.30M | 258.20M | 306.70M | 435.10M | 332.20M | 388.20M |
|
Cash & Current Investments
|
| | | 427.00M | 292.00M | 218.90M | 273.80M | 329.60M | 219.40M | 229.30M | 258.20M | 306.70M | 435.10M | 332.20M | 388.20M |
|
Receivables - Net
|
| | | 269.70M | 315.60M | 299.70M | 323.50M | 297.70M | 356.30M | 370.90M | 396.10M | 339.10M | 384.40M | 383.70M | 387.90M |
|
Receivables - Other
|
| | | 56.80M | 62.60M | 64.40M | 73.60M | 63.50M | 73.40M | 74.30M | 76.50M | 65.70M | 76.30M | 76.40M | 74.40M |
|
Receivables
|
| | | 326.50M | 378.20M | 364.10M | 397.10M | 361.20M | 429.70M | 445.20M | 472.60M | 404.80M | 460.70M | 460.10M | 462.30M |
|
Raw Materials
|
| | | 162.10M | 182.90M | 193.50M | 192.50M | 195.60M | 212.40M | 219.50M | 216.80M | 214.10M | 213.90M | 216.10M | 218.20M |
|
Work In Process
|
| | | 27.20M | 33.70M | 38.00M | 41.30M | 40.60M | 54.00M | 53.10M | 55.80M | 51.40M | 59.00M | 61.40M | 58.00M |
|
Finished Goods
|
| | | 57.20M | 67.30M | 73.70M | 64.50M | 67.00M | 69.20M | 65.70M | 71.20M | 64.20M | 70.40M | 73.70M | 68.20M |
|
Inventory
|
| | | 294.20M | 334.10M | 360.80M | 350.90M | 343.90M | 383.80M | 389.60M | 398.10M | 380.40M | 391.60M | 402.20M | 394.70M |
|
Prepaid Assets
|
| | | 135.10M | 146.10M | 154.40M | 110.50M | 100.30M | 112.70M | 119.40M | 192.40M | 159.10M | 162.40M | 127.50M | 109.50M |
|
Current Assets
|
| | | 1,751.90M | 1,087.80M | 1,033.80M | 1,058.70M | 1,090.80M | 1,072.20M | 1,109.20M | 1,244.80M | 1,403.20M | 1,373.50M | 1,245.60M | 1,280.30M |
|
Property, Plant & Equipment (Net)
|
| | | 248.30M | 250.10M | 254.20M | 253.40M | 244.50M | 274.30M | 273.60M | 277.00M | 261.30M | 270.10M | 275.20M | 278.40M |
|
Goodwill
|
| | | 519.60M | 693.10M | 694.30M | 689.40M | 576.40M | 791.60M | 824.10M | 827.80M | 661.60M | 669.40M | 684.90M | 684.10M |
|
Intangibles
|
| | | 70.70M | 70.60M | 69.30M | 67.40M | 87.10M | 137.60M | 156.00M | 152.60M | 159.90M | 157.30M | 156.10M | 152.70M |
|
Goodwill & Intangibles
|
| | | 590.30M | 763.70M | 763.60M | 756.80M | 663.50M | 929.20M | 980.10M | 980.40M | 821.50M | 826.70M | 841.00M | 836.80M |
|
Long-Term Deferred Tax
|
| | | 3.10M | 3.10M | 3.50M | 4.10M | 20.50M | 2.50M | 2.50M | 2.50M | 11.20M | 7.40M | 7.10M | 6.10M |
|
Other Non-Current Assets
|
| | | 1,504.90M | 127.00M | 124.00M | 118.90M | 133.20M | 140.20M | 141.30M | 147.20M | 217.90M | 144.40M | 147.70M | 147.40M |
|
Non-Current Assets
|
| | | 2,639.70M | 1,143.90M | 1,145.30M | 1,133.20M | 1,260.60M | 1,346.20M | 1,397.50M | 1,407.10M | 1,238.70M | 1,248.60M | 1,271.00M | 1,268.70M |
|
Assets
|
| | | 4,391.60M | 2,231.70M | 2,179.10M | 2,191.90M | 2,351.40M | 2,418.40M | 2,506.70M | 2,651.90M | 2,641.90M | 2,622.10M | 2,516.60M | 2,549.00M |
|
Accounts Payables
|
| | | 179.20M | 152.70M | 158.80M | 150.50M | 156.90M | 156.00M | 157.40M | 169.60M | 188.20M | 149.60M | 149.10M | 149.50M |
|
Notes Payables
|
| | | 399.60M | | | | | 110.00M | 130.00M | 85.00M | | | | |
|
Payables
|
| | | 578.80M | 152.70M | 158.80M | 150.50M | 156.90M | 266.00M | 287.40M | 254.60M | 188.20M | 149.60M | 149.10M | 149.50M |
|
Accumulated Expenses
|
| | | 260.50M | 215.60M | 231.20M | 238.40M | 260.50M | 214.40M | 229.30M | 313.40M | 303.20M | 244.40M | 224.40M | 231.10M |
|
Short term Debt
|
| | | 399.60M | | | | | 110.00M | 130.00M | 85.00M | | 247.10M | 47.20M | |
|
Current Taxes
|
| | | 34.20M | 12.60M | 11.10M | 26.70M | 14.30M | 12.40M | 3.90M | 4.10M | 7.90M | 18.40M | 4.80M | 11.40M |
|
Total Current Liabilities
|
| | | 1,488.20M | 380.90M | 401.10M | 415.60M | 467.10M | 492.80M | 520.60M | 572.10M | 543.40M | 659.50M | 425.50M | 392.00M |
|
Non-Current Debt
|
| | | | 880.70M | 262.30M | 250.30M | 248.50M | 246.80M | 246.90M | 246.90M | 247.00M | | | |
|
Pension
|
| | | 132.00M | 133.80M | 126.40M | 112.00M | 115.00M | 110.70M | 102.10M | 90.10M | 69.60M | 68.70M | 64.40M | 51.90M |
|
Minority Interest
|
| | | 2.60M | 2.50M | 2.40M | 2.40M | 2.50M | 2.40M | 2.40M | 2.50M | 2.30M | 2.30M | 2.30M | 2.30M |
|
Liabilities from Discontinued Operations
|
| | | 726.90M | | | | 35.40M | | | | 44.10M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 110.20M | 47.70M | 53.30M | 29.80M | 89.20M | 48.60M | 49.10M | 51.80M | 34.80M | 35.90M | 38.50M | 38.20M |
|
Other Non-Current Liabilities
|
| | | 85.20M | 106.40M | 98.40M | 97.70M | 105.20M | 112.50M | 112.30M | 114.10M | 106.10M | 98.80M | 99.60M | 98.40M |
|
Total Non-Current Liabilities
|
| | | 2,402.40M | 562.40M | 843.10M | 807.70M | 868.10M | 898.90M | 918.70M | 960.90M | 894.80M | 764.10M | 528.40M | 482.10M |
|
Total Liabilities
|
| | | 2,487.60M | 668.80M | 941.50M | 905.40M | 973.30M | 1,011.40M | 1,031.00M | 1,075.00M | 1,000.90M | 862.90M | 628.00M | 580.50M |
|
Total Debt
|
| | | 399.60M | 880.70M | 262.30M | 250.30M | 248.50M | 356.80M | 376.90M | 331.90M | 247.00M | 247.10M | 47.20M | |
|
Common Equity
|
| | | 1,904.00M | 1,562.90M | 1,237.60M | 1,286.50M | 1,360.30M | 1,407.00M | 1,475.70M | 1,576.90M | 1,641.00M | 1,759.20M | 1,888.60M | 1,968.50M |
|
Shareholder's Equity
|
| | | 1,904.00M | 1,562.90M | 1,237.60M | 1,286.50M | 1,360.30M | 1,407.00M | 1,475.70M | 1,576.90M | 1,641.00M | 1,759.20M | 1,888.60M | 1,968.50M |
|
Liabilities and Shareholders Equity
|
| | | 4,391.60M | 2,231.70M | 2,179.10M | 2,191.90M | 2,351.40M | 2,418.40M | 2,506.70M | 2,651.90M | 2,641.90M | 2,622.10M | 2,516.60M | 2,549.00M |
|
Treasury Shares
|
1.70M | 1.96M | 0.08M | 1.96M | 15.72M | | | 456.00M | | | | 390.00M | | | |
|
Retained Earnings
|
| | | 2,822.80M | 1,920.40M | 868.10M | 921.60M | 960.70M | 1,013.80M | 1,073.70M | 1,139.30M | 1,217.80M | 1,311.70M | 1,384.90M | 1,463.00M |