|
Cash & Equivalents
|
621.41M | 915.58M | 1,019.04M | 1,032.94M | 698.62M | 1,086.16M | 743.82M | 497.83M | 457.26M | 620.54M |
|
Short-term Investments
|
25.46M | 116.96M | 206.16M | 91.88M | 58.42M | 35.04M | 19.20M | 18.06M | 11.06M | 19.69M |
|
Cash & Current Investments
|
646.88M | 1,032.53M | 1,225.19M | 1,124.82M | 757.04M | 1,121.21M | 763.02M | 515.89M | 468.32M | 640.23M |
|
Receivables - Net
|
| 120.06M | 182.71M | 173.20M | 177.23M | 229.03M | 231.17M | 223.74M | 141.91M | 140.79M |
|
Receivables - Other
|
| 6.39M | 3.77M | 0.96M | 3.62M | 2.41M | 1.02M | 0.80M | 0.85M | 0.89M |
|
Receivables
|
| 126.45M | 186.49M | 174.17M | 180.85M | 231.44M | 232.19M | 224.54M | 142.76M | 141.68M |
|
Raw Materials
|
| 17.51M | 30.13M | 64.58M | 50.85M | 66.28M | | | | |
|
Work In Process
|
| 65.05M | 85.46M | 52.53M | 89.24M | 56.34M | | | | |
|
Finished Goods
|
| 121.97M | 106.03M | 106.25M | 106.59M | 94.03M | | | | |
|
Inventory
|
-36.98M | -38.38M | -20.74M | -23.44M | 295.26M | 256.52M | 372.50M | 395.20M | 339.67M | 325.20M |
|
Current Assets
|
1,143.80M | 1,592.07M | 1,838.91M | 1,697.97M | 1,375.35M | 1,727.18M | 1,472.81M | 1,220.15M | 1,059.83M | 1,207.27M |
|
Construction in Progress
|
| -46.71M | -92.70M | -126.28M | -84.99M | | | -39.91M | | |
|
Property, Plant & Equipment (Net)
|
1,883.35M | 1,978.46M | 1,996.51M | 1,968.45M | 2,122.69M | 1,898.30M | 2,087.73M | 2,295.28M | 2,438.61M | 2,097.51M |
|
Long-Term Investments
|
| 2.54M | | 3.82M | 14.69M | 15.65M | 0.10M | 38.99M | 44.90M | 29.49M |
|
Goodwill
|
| | | | | 578.28M | | 249.08M | 206.42M | |
|
Intangibles
|
1,968.88M | 1,903.15M | 1,822.72M | 1,742.46M | 1,538.53M | 2,392.39M | 1,056.77M | 1,016.93M | 909.28M | 834.69M |
|
Goodwill & Intangibles
|
1,968.88M | 1,903.15M | 1,822.72M | 1,742.46M | 1,538.53M | 2,970.67M | 1,056.77M | 1,266.01M | 1,115.70M | 834.69M |
|
Long-Term Deferred Tax
|
101.50M | 221.30M | 224.51M | 201.15M | 239.74M | 221.58M | 168.21M | 166.98M | 235.07M | 236.89M |
|
Other Non-Current Assets
|
1.34M | 21.01M | 73.14M | 120.46M | 138.81M | 184.27M | 179.70M | 497.83M | 457.26M | 620.54M |
|
Non-Current Assets
|
4,488.00M | 4,568.49M | 4,122.62M | 4,037.44M | 4,091.01M | 3,337.04M | 3,432.03M | 3,671.64M | 3,844.27M | 3,430.20M |
|
Assets
|
5,657.20M | 6,160.55M | 5,961.52M | 5,735.41M | 5,466.36M | 5,064.23M | 4,904.84M | 4,891.78M | 4,904.10M | 4,637.47M |
|
Accounts Payables
|
| 282.24M | 329.81M | 387.23M | 414.08M | 370.12M | 411.82M | 413.86M | 451.60M | 443.29M |
|
Dividends payables
|
| 7.18M | 4.14M | 0.66M | 6.66M | 4.56M | 11.44M | 7.92M | 2.83M | 3.71M |
|
Payables
|
| 289.43M | 333.95M | 387.89M | 420.74M | 374.68M | 423.26M | 421.78M | 454.43M | 447.00M |
|
Accumulated Expenses
|
| 5.46M | 12.82M | 11.41M | 11.95M | -69.91M | | | | |
|
Short term Debt
|
62.76M | 62.60M | 40.84M | 32.51M | 33.15M | 146.00M | 46.71M | 50.84M | 143.20M | 50.88M |
|
Current Leases
|
| | 768.22M | 651.85M | 16.47M | 16.00M | 16.25M | 3.66M | 21.68M | 32.75M |
|
Current Taxes
|
76.15M | 18.14M | 24.11M | 283.85M | 9.69M | 43.63M | 65.06M | 40.61M | 49.52M | 92.35M |
|
Current Deferred Revenue
|
| 37.98M | 31.30M | 31.99M | 26.35M | 27.13M | 33.16M | 26.19M | 37.43M | 31.69M |
|
Total Current Liabilities
|
532.00M | 875.87M | 768.22M | 651.85M | 698.99M | 876.56M | 989.28M | 898.76M | 1,092.79M | 1,145.29M |
|
Non-Current Debt
|
280.72M | 1,081.78M | 1,406.46M | 1,392.35M | 1,475.41M | 1,878.31M | 1,652.60M | 1,618.42M | 1,582.37M | 1,711.75M |
|
Non-Current Deffered Revenue
|
| 212.02M | 190.59M | 167.65M | 154.17M | 138.89M | 114.08M | 105.97M | 79.68M | 69.27M |
|
Minority Interest
|
943.10M | 17.30M | 422.07M | 425.21M | -71.05M | | | | | |
|
Liabilities from Discontinued Operations
|
-0.32M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 328.61M | 324.93M | 298.60M | 287.95M | 218.39M | 208.58M | 199.50M | 166.41M | 132.53M |
|
Operating Leases
|
| | | 41.45M | 34.38M | 25.69M | 19.64M | 5.02M | 77.41M | 95.90M |
|
Other Non-Current Liabilities
|
-22.91M | 9.22M | 31.22M | 35.52M | 35.31M | 25.80M | 23.35M | 50.53M | 123.94M | 148.68M |
|
Total Non-Current Liabilities
|
1,578.10M | 1,960.36M | 2,284.41M | 2,181.76M | 2,285.19M | 2,566.42M | 2,271.27M | 2,282.76M | 2,359.27M | 2,431.88M |
|
Total Liabilities
|
2,128.70M | 2,836.24M | 3,052.62M | 2,833.61M | 2,984.18M | 3,442.98M | 3,260.56M | 3,181.53M | 3,452.06M | 3,577.17M |
|
Total Debt
|
343.48M | 1,144.38M | 1,447.30M | 1,424.87M | 1,508.56M | 2,024.31M | 1,699.32M | 1,669.26M | 1,725.57M | 1,762.63M |
|
Common Equity
|
3,528.47M | 3,324.32M | 2,867.37M | 2,858.48M | 2,482.19M | 1,621.24M | 1,644.28M | 1,710.25M | 1,452.04M | 1,060.29M |
|
Shareholder's Equity
|
3,528.47M | 3,324.32M | 2,867.37M | 2,858.48M | 2,482.19M | 1,621.24M | 1,644.28M | 1,710.25M | 1,452.04M | 1,060.29M |
|
Liabilities and Shareholders Equity
|
5,657.20M | 6,160.55M | 5,961.52M | 5,735.41M | 5,466.36M | 5,064.23M | 4,904.84M | 4,891.78M | 4,904.10M | 4,637.47M |
|
Treasury Shares
|
| | | -1.35M | -8.10M | | | | | |
|
Retained Earnings
|
| 1,678.46M | -77.36M | -79.29M | | | | | | |