|
Cash & Equivalents
|
204.54M | 269.73M | 204.54M | 406.13M | 489.26M | 298.25M | 318.57M | 375.56M | 633.62M | 713.12M | 934.24M | 1,497.20M | 810.30M | 429.60M | 398.80M | 690.00M |
|
Short-term Investments
|
| | | | | | | | | | 80.74M | 96.53M | 91.50M | 70.60M | | |
|
Cash & Current Investments
|
204.54M | 269.73M | 204.54M | 406.13M | 489.26M | 298.25M | 318.57M | 375.56M | 633.62M | 713.12M | 1,014.98M | 1,593.73M | 901.80M | 500.20M | 398.80M | 690.00M |
|
Receivables - Net
|
| 553.38M | 654.90M | 500.67M | 446.67M | 481.98M | 498.20M | 479.02M | 485.49M | 534.16M | 782.85M | 540.23M | 707.60M | 697.00M | 752.70M | 710.00M |
|
Receivables
|
| 553.38M | 654.90M | 500.67M | 446.67M | 481.98M | 498.20M | 479.02M | 485.49M | 534.16M | 782.85M | 540.23M | 707.60M | 697.00M | 752.70M | 710.00M |
|
Raw Materials
|
| 6.77M | 7.09M | 5.31M | 3.36M | 4.50M | 3.37M | 2.45M | 3.86M | 3.68M | 4.93M | | | | | |
|
Work In Process
|
| 9.40M | 9.83M | 9.56M | 6.60M | 5.06M | 3.03M | 3.07M | 3.01M | 2.98M | 3.32M | | | | | |
|
Finished Goods
|
| 563.73M | 594.48M | 503.99M | 593.91M | 591.36M | 600.46M | 710.65M | 752.53M | 877.12M | 875.94M | | | | | |
|
Inventory
|
| 579.90M | 611.40M | 518.86M | 603.87M | 600.92M | 606.86M | 716.18M | 759.40M | 883.77M | 884.19M | 817.69M | 898.00M | 1,416.80M | 1,290.10M | 1,131.30M |
|
Current Deferred Tax Assets
|
| 137.89M | 99.54M | 116.22M | 187.84M | 178.01M | | | | | | | | | | |
|
Prepaid Assets
|
| 110.23M | 172.83M | 136.48M | 112.08M | 99.35M | 104.52M | 115.39M | 118.72M | 157.00M | 188.17M | 174.64M | 202.50M | 213.90M | 196.00M | 211.70M |
|
Current Assets
|
| 1,651.13M | 1,743.22M | 1,678.37M | 1,839.71M | 1,480.50M | 1,528.15M | 1,686.15M | 1,997.23M | 2,288.06M | 2,870.19M | 3,126.24M | 2,709.90M | 2,827.90M | 2,637.60M | 2,851.10M |
|
Property, Plant & Equipment (Net)
|
| 488.60M | 502.39M | 458.81M | 439.86M | 392.06M | 390.83M | 393.61M | 424.46M | 460.61M | 529.56M | 454.53M | 502.60M | 622.80M | 680.70M | 687.40M |
|
Goodwill
|
| 241.47M | 240.97M | 239.97M | 241.23M | 238.92M | 235.04M | 234.28M | 237.33M | 236.25M | 235.79M | 264.80M | 386.90M | 365.70M | 303.70M | 277.60M |
|
Intangibles
|
| 84.65M | 71.82M | 59.91M | 49.15M | 45.90M | 43.35M | 42.95M | 42.89M | 42.84M | 42.78M | 47.43M | 291.30M | 286.70M | 267.60M | 196.60M |
|
Goodwill & Intangibles
|
| 326.12M | 312.79M | 299.88M | 290.38M | 284.82M | 278.39M | 277.23M | 280.22M | 279.08M | 278.57M | 312.23M | 678.20M | 652.40M | 571.30M | 474.20M |
|
Long-Term Deferred Tax
|
| 696.95M | 712.71M | 729.14M | 637.79M | 660.86M | 580.64M | 523.10M | 537.92M | 397.79M | 407.90M | 497.60M | 573.10M | 625.00M | 729.50M | 798.50M |
|
Other Non-Current Assets
|
| 110.34M | 108.00M | 120.10M | 108.63M | 85.90M | 106.39M | 107.02M | 118.00M | 117.12M | 146.20M | 261.92M | 332.60M | 339.70M | 400.60M | 463.90M |
|
Non-Current Assets
|
| 1,484.12M | 1,536.33M | 1,491.70M | 1,287.70M | 1,426.40M | 1,356.25M | 1,300.95M | 1,360.61M | 1,254.60M | 1,362.23M | 2,515.00M | 3,190.20M | 3,209.90M | 3,416.00M | 3,524.40M |
|
Assets
|
| 3,135.25M | 3,279.55M | 3,170.08M | 3,127.42M | 2,906.90M | 2,884.39M | 2,987.10M | 3,357.84M | 3,542.66M | 4,232.42M | 5,641.24M | 5,900.10M | 6,037.80M | 6,053.60M | 6,375.50M |
|
Accounts Payables
|
| 212.94M | 204.90M | 225.73M | 254.52M | 234.89M | 238.31M | 270.29M | 289.50M | 351.33M | 360.32M | 375.45M | 524.80M | 657.20M | 567.90M | 663.40M |
|
Notes Payables
|
| 46.42M | 154.75M | | 41.86M | 131.52M | 114.98M | 38.92M | 38.45M | 31.93M | 7.62M | 17.63M | 5.86M | 11.70M | | |
|
Payables
|
| 259.35M | 359.64M | 225.73M | 296.38M | 366.42M | 353.29M | 309.21M | 327.96M | 383.26M | 367.94M | 393.08M | 530.66M | 668.90M | 567.90M | 663.40M |
|
Accumulated Expenses
|
| 196.15M | 235.53M | 223.85M | | 57.82M | 182.43M | 180.74M | 227.25M | 298.99M | 223.37M | 185.87M | 7.20M | 5.60M | 214.90M | 234.20M |
|
Other Accumulated Expenses
|
| 275.44M | 256.32M | 263.57M | 262.49M | 259.48M | 245.61M | 252.16M | 301.52M | 348.39M | 380.72M | 477.00M | 615.30M | 662.00M | 569.40M | 672.10M |
|
Short term Debt
|
| 46.42M | 154.75M | | 41.86M | 131.52M | 114.98M | 38.92M | 38.45M | 31.93M | 7.62M | 17.63M | 5.86M | 11.70M | | |
|
Current Leases
|
| 1.78M | 1.71M | 1.76M | 0.59M | | | | | | | 237.14M | 245.40M | 235.70M | 245.50M | 247.40M |
|
Current Taxes
|
| 17.11M | 9.38M | 16.74M | 11.30M | 9.43M | 6.57M | 9.65M | 16.02M | 15.47M | 24.05M | 21.99M | 14.50M | 13.10M | 41.80M | 40.30M |
|
Total Current Liabilities
|
| 759.52M | 872.26M | 796.88M | 785.48M | 877.30M | 846.17M | 761.74M | 879.07M | 1,052.20M | 1,167.20M | 1,548.88M | 1,869.60M | 1,981.60M | 1,787.50M | 2,010.50M |
|
Capital Leases
|
| 3.58M | 2.00M | 0.26M | 10.24M | 11.62M | 12.32M | 15.36M | 16.52M | | | | | | | |
|
Non-Current Debt
|
| 1,816.73M | 1,817.62M | 1,669.45M | 1,504.02M | 1,078.10M | 1,004.94M | 1,006.26M | 1,038.86M | 1,020.22M | 1,006.75M | 1,546.70M | 1,020.70M | 984.50M | 1,009.40M | 994.00M |
|
Pension
|
| 400.58M | 427.42M | 492.40M | 326.77M | 406.40M | 358.44M | 354.46M | 314.52M | 195.64M | 193.21M | 168.72M | 99.50M | 94.00M | 111.10M | 112.80M |
|
Preferred Stock Liabilities
|
| | 7.00M | 7.88M | 38.52M | 77.66M | 68.78M | 79.35M | 127.03M | 299.14M | | | | | | |
|
Minority Interest
|
| 10.81M | 8.76M | 5.41M | 3.31M | 1.21M | 1.59M | 2.22M | 5.48M | 7.35M | 8.03M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 17.50M |
|
Operating Leases
|
| | | | | | | | | | | 858.29M | 969.48M | 859.10M | 91.60M | 943.00M |
|
Other Non-Current Liabilities
|
| 54.28M | 51.46M | 60.87M | 61.10M | 63.27M | 56.99M | 63.80M | 95.26M | 116.46M | 144.74M | 858.29M | 969.50M | 859.10M | 913.10M | 457.50M |
|
Total Non-Current Liabilities
|
| 3,280.80M | 3,377.93M | 3,202.83M | 2,852.82M | 2,611.51M | 2,426.76M | 2,332.18M | 2,433.16M | 2,459.60M | 2,516.13M | 3,483.47M | 3,264.90M | 3,275.00M | 3,094.10M | 3,947.50M |
|
Total Liabilities
|
| 3,335.08M | 3,429.38M | 3,263.70M | 2,913.92M | 2,674.78M | 2,483.75M | 2,395.97M | 2,528.41M | 2,576.06M | 2,660.86M | 4,341.77M | 4,234.40M | 4,134.10M | 4,007.20M | 4,405.00M |
|
Total Debt
|
| 1,863.15M | 1,972.37M | 1,669.45M | 1,545.88M | 1,209.62M | 1,119.92M | 1,045.18M | 1,077.31M | 1,052.15M | 1,014.37M | 1,564.33M | 1,026.56M | 996.20M | 1,009.40M | 994.00M |
|
Common Equity
|
-208.80M | -208.80M | -156.83M | -101.51M | 174.98M | 154.46M | 331.86M | 511.77M | 702.39M | 667.46M | 1,571.56M | 1,299.50M | 1,665.70M | 1,903.70M | 2,046.40M | 1,970.50M |
|
Shareholder's Equity
|
-208.80M | -208.80M | -156.83M | -101.51M | 174.98M | 154.46M | 331.86M | 511.77M | 702.39M | 667.46M | 1,571.56M | 1,299.50M | 1,665.70M | 1,903.70M | 2,046.40M | 1,970.50M |
|
Liabilities and Shareholders Equity
|
| 3,135.25M | 3,279.55M | 3,170.08M | 3,127.42M | 2,906.90M | 2,884.39M | 2,987.10M | 3,357.84M | 3,542.66M | 4,232.42M | 5,641.24M | 5,900.10M | 6,037.80M | 6,053.60M | 6,375.50M |
|
Retained Earnings
|
-249.87M | -272.17M | -346.00M | -414.63M | -312.03M | -375.34M | -379.07M | -427.31M | -404.38M | -424.58M | -404.99M | -441.40M | 1,474.90M | 1,699.40M | 1,750.20M | 1,672.00M |
|
Treasury Shares
|
| | | | | | | | | | | 3.00M | 3.40M | 8.80M | 0.50M | 4.80M |