|
Cash & Equivalents
|
359.30M | 629.70M | 471.20M | 718.50M | 998.30M | 1,129.00M | 712.10M | 738.90M | 502.90M | 266.40M | 341.60M | 364.70M | 479.20M | 188.70M | 216.40M | 209.10M | 225.70M |
|
Cash & Current Investments
|
359.30M | 629.70M | 471.20M | 718.50M | 998.30M | 1,129.00M | 712.10M | 738.90M | 502.90M | 266.40M | 341.60M | 364.70M | 479.20M | 188.70M | 216.40M | 209.10M | 225.70M |
|
Receivables - Net
|
810.00M | 824.80M | 709.80M | 676.70M | 480.60M | 495.00M | 279.80M | 260.70M | 224.10M | 226.50M | 205.60M | 158.80M | 150.70M | 136.90M | 106.20M | 109.40M | 137.80M |
|
Receivables - Other
|
| 50.20M | 58.60M | 81.50M | 56.70M | 74.40M | 53.80M | 29.10M | 16.90M | 12.60M | 14.90M | 23.30M | 30.30M | 39.60M | | | |
|
Receivables
|
810.00M | 875.00M | 768.40M | 758.20M | 537.30M | 569.40M | 333.60M | 289.80M | 241.00M | 239.10M | 220.50M | 182.10M | 181.00M | 176.50M | 106.20M | 109.40M | 137.80M |
|
Raw Materials
|
| | | | | 92.60M | 57.80M | 50.80M | 50.60M | 52.00M | 55.10M | 58.50M | 61.30M | 80.40M | 86.30M | 82.60M | |
|
Work In Process
|
| | | | | 120.30M | 50.10M | 43.90M | 60.90M | 67.50M | 66.50M | 71.50M | 83.40M | 103.20M | 91.10M | 91.80M | |
|
Finished Goods
|
| | | | | 404.00M | 224.90M | 214.50M | 222.00M | 210.00M | 235.60M | 184.10M | 201.00M | 265.70M | 315.00M | 302.90M | |
|
Inventory
|
667.30M | 666.30M | 653.40M | 672.40M | 616.30M | 616.90M | 332.80M | 309.20M | 333.50M | 329.50M | 357.20M | 314.10M | 345.70M | 449.30M | 492.40M | 477.30M | 484.70M |
|
Prepaid Assets
|
289.20M | 308.70M | 426.30M | 455.00M | 473.20M | 488.70M | 311.90M | 143.20M | 125.70M | 128.80M | 140.00M | 146.00M | 160.10M | 167.30M | 147.40M | 140.20M | 147.30M |
|
Current Assets
|
2,125.80M | 2,429.50M | 2,260.70M | 2,522.60M | 2,568.40M | 2,729.60M | 1,636.60M | 1,452.00M | 1,186.20M | 951.20M | 1,044.40M | 983.60M | 1,135.70M | 942.20M | 962.40M | 936.00M | 995.50M |
|
Buildings
|
| | | | | 296.40M | 131.10M | 146.00M | 139.10M | 141.90M | 137.40M | 142.20M | 144.50M | 140.30M | 142.60M | 147.90M | 153.10M |
|
Construction in Progress
|
| | | | | 53.40M | 54.30M | 36.20M | 49.70M | 59.90M | 40.90M | 32.70M | 44.00M | 47.00M | 38.50M | 62.00M | 77.00M |
|
Land & Improvements
|
| 37.30M | 39.40M | 39.00M | 39.10M | 42.50M | 27.70M | 27.80M | 19.30M | 19.20M | 18.70M | 19.30M | 19.20M | 18.00M | 18.50M | 18.90M | 19.30M |
|
Property, Plant & Equipment (Net)
|
863.40M | 840.60M | 885.40M | 848.50M | 755.60M | 751.70M | 498.90M | 486.10M | 453.40M | 424.10M | 396.00M | 370.90M | 362.60M | 345.50M | 337.90M | 349.10M | 369.30M |
|
Goodwill
|
1,326.20M | 1,316.40M | 1,475.30M | 1,469.50M | 1,475.80M | 1,487.40M | 1,421.80M | 1,420.30M | 1,445.90M | 1,450.80M | 1,032.80M | 1,159.70M | 1,162.80M | 1,322.20M | 1,331.40M | 1,338.60M | 1,291.10M |
|
Intangibles
|
1,788.60M | 1,774.20M | 1,878.20M | 1,853.70M | 1,835.50M | 1,847.30M | 1,408.50M | 1,385.10M | 1,071.70M | 1,099.00M | 912.90M | 928.10M | 906.40M | 996.60M | 973.80M | 948.50M | 921.30M |
|
Goodwill & Intangibles
|
1,788.60M | 3,090.60M | 3,353.50M | 3,323.20M | 3,311.30M | 3,334.70M | 2,830.30M | 2,805.40M | 2,517.60M | 2,549.80M | 1,945.70M | 2,087.80M | 2,069.20M | 2,318.80M | 2,305.20M | 2,287.10M | 2,212.40M |
|
Other Non-Current Assets
|
45.00M | 27.20M | 31.90M | 36.90M | 82.10M | 112.70M | 20.50M | 28.00M | 31.60M | 28.20M | 34.80M | 98.60M | 107.10M | 106.60M | 135.20M | 158.70M | 179.10M |
|
Non-Current Assets
|
4,023.20M | 3,958.40M | 4,270.80M | 4,208.60M | 4,149.00M | 4,199.10M | 3,349.70M | 3,319.50M | 3,002.60M | 3,002.10M | 2,376.50M | 2,557.30M | 2,538.90M | 2,770.90M | 2,778.30M | 2,794.90M | 2,760.80M |
|
Assets
|
6,149.00M | 6,387.90M | 6,531.50M | 6,731.20M | 6,717.40M | 6,928.70M | 4,986.30M | 4,771.50M | 4,188.80M | 3,953.30M | 3,420.90M | 3,540.90M | 3,674.60M | 3,713.10M | 3,740.70M | 3,730.90M | 3,756.30M |
|
Accounts Payables
|
231.60M | 271.00M | 289.60M | 325.20M | 340.40M | 397.10M | 236.90M | 196.50M | 223.60M | 238.40M | 222.80M | 181.90M | 209.50M | 228.80M | 194.40M | 219.30M | 219.70M |
|
Notes Payables
|
169.10M | 24.90M | 56.00M | 162.40M | 99.00M | 289.50M | 17.50M | 18.50M | 19.40M | 8.20M | 14.40M | 21.10M | 26.50M | 19.00M | 19.50M | 24.50M | 29.50M |
|
Payables
|
400.70M | 295.90M | 345.60M | 487.60M | 439.40M | 686.60M | 254.40M | 215.00M | 243.00M | 246.60M | 237.20M | 203.00M | 236.00M | 247.80M | 213.90M | 243.80M | 249.20M |
|
Accumulated Expenses
|
| | | | | | | 56.00M | 40.60M | 44.20M | | | | | | | |
|
Other Accumulated Expenses
|
657.80M | 691.60M | | | | 657.10M | 412.40M | 371.40M | 281.40M | 285.50M | 305.40M | 307.50M | 300.80M | 291.70M | 309.50M | 319.80M | 316.30M |
|
Short term Debt
|
101.00M | 266.00M | 106.00M | 231.50M | 140.00M | 230.00M | | 281.80M | | 184.90M | 117.00M | | | | | | |
|
Current Leases
|
155.70M | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 25.00M | 18.30M | 20.30M | | | | | | | |
|
Total Current Liabilities
|
1,159.50M | 1,253.50M | 1,027.40M | 1,307.50M | 1,153.40M | 1,573.70M | 666.80M | 868.20M | 524.40M | 717.00M | 659.60M | 510.50M | 536.80M | 539.50M | 523.40M | 563.60M | 565.50M |
|
Non-Current Debt
|
2,288.50M | 2,022.50M | 2,206.50M | 2,138.60M | 1,998.80M | 1,768.90M | 1,698.60M | 1,544.20M | 1,525.40M | 1,103.80M | 1,097.80M | 1,237.90M | 1,234.20M | 1,391.40M | 1,360.70M | 1,275.00M | 1,383.30M |
|
Non-Current Deffered Revenue
|
| | | | | | | 58.60M | 47.30M | 40.70M | | | | | | | |
|
Pension
|
| | | | | | | 154.90M | 109.40M | 91.50M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 471.10M | 335.80M | 255.30M | 181.80M | 176.10M | 222.30M | 228.50M | 243.40M | 269.10M | 270.50M | 278.00M | 254.40M |
|
Other Non-Current Liabilities
|
938.70M | 1,012.30M | 1,196.30M | 1,215.60M | 1,111.60M | 592.70M | 421.00M | 274.80M | 215.50M | 211.80M | 258.90M | 257.10M | 190.30M | 174.70M | 179.70M | 175.00M | 135.60M |
|
Total Non-Current Liabilities
|
3,448.00M | 3,276.00M | 3,233.90M | 3,446.10M | 3,152.20M | 3,813.70M | 2,701.20M | 2,667.70M | 2,231.60M | 1,996.90M | 1,858.50M | 1,850.90M | 1,900.00M | 2,071.30M | 2,020.50M | 1,971.80M | 2,067.60M |
|
Total Liabilities
|
4,386.70M | 4,288.30M | 4,430.20M | 4,661.70M | 4,263.80M | 4,406.40M | 3,122.20M | 2,942.50M | 2,447.10M | 2,208.70M | 2,117.40M | 2,108.00M | 2,090.30M | 2,246.00M | 2,200.20M | 2,146.80M | 2,203.20M |
|
Total Debt
|
2,389.50M | 2,288.50M | 2,312.50M | 2,370.10M | 2,138.80M | 1,998.90M | 1,698.60M | 1,826.00M | 1,525.40M | 1,288.70M | 1,214.80M | 1,237.90M | 1,234.20M | 1,391.40M | 1,360.70M | 1,275.00M | 1,383.30M |
|
Common Equity
|
1,963.20M | 2,353.90M | 2,613.00M | 2,069.50M | 2,453.60M | 2,522.30M | 1,864.10M | 1,829.00M | 1,741.70M | 1,744.60M | 1,303.50M | 1,432.90M | 1,590.80M | 1,467.10M | 1,540.50M | 1,584.10M | 1,553.10M |
|
Shareholder's Equity
|
1,963.20M | 2,353.90M | 2,613.00M | 2,069.50M | 2,453.60M | 2,522.30M | 1,864.10M | 1,829.00M | 1,741.70M | 1,744.60M | 1,303.50M | 1,432.90M | 1,590.80M | 1,467.10M | 1,540.50M | 1,584.10M | 1,553.10M |
|
Liabilities and Shareholders Equity
|
6,149.00M | 6,387.90M | 6,531.50M | 6,731.20M | 6,717.40M | 6,928.70M | 4,986.30M | 4,771.50M | 4,188.80M | 3,953.30M | 3,420.90M | 3,540.90M | 3,674.60M | 3,713.10M | 3,740.70M | 3,730.90M | 3,756.30M |
|
Treasury Shares
|
| | 3.75M | 46.50M | 2.90M | 3.40M | 5.10M | 7.30M | 9.20M | 11.20M | 11.00M | 10.90M | 10.90M | 13.70M | 15.00M | 16.33M | 18.79M |
|
Retained Earnings
|
1,963.20M | 2,353.90M | 2,613.00M | 2,993.20M | -172.90M | -271.10M | -171.50M | -197.20M | -131.40M | -148.30M | -235.90M | -191.60M | -136.90M | -216.10M | -170.00M | 1,090.10M | 1,086.70M |