|
Cash & Equivalents
|
94.18M | 124.24M | 121.18M | 95.25M | 93.61M | 62.84M | 79.76M | 69.83M | 62.10M | 64.26M | 57.26M | 76.45M | 82.91M | 81.33M | 121.24M | 88.36M |
|
Short-term Investments
|
| | | | | | | 2.05M | 4.11M | 2.90M | 2.50M | 3.21M | 4.22M | 3.80M | 3.40M | 1.80M |
|
Cash & Current Investments
|
94.18M | 124.24M | 121.18M | 95.25M | 93.61M | 62.84M | 79.76M | 71.88M | 66.21M | 67.16M | 59.76M | 79.67M | 87.13M | 85.13M | 124.64M | 90.16M |
|
Receivables - Net
|
598.32M | 605.58M | 636.30M | 617.52M | 359.82M | 340.22M | 280.53M | 248.35M | 292.76M | 251.01M | 323.50M | 362.80M | 389.54M | 272.77M | 353.71M | 275.80M |
|
Receivables - Other
|
30.86M | 29.30M | 44.43M | 39.84M | 46.47M | 28.14M | 30.39M | 21.05M | 20.22M | 30.00M | 31.20M | 31.21M | 33.06M | 25.38M | 86.90M | 97.20M |
|
Receivables
|
629.18M | 634.88M | 680.74M | 657.35M | 406.29M | 368.37M | 310.92M | 269.41M | 312.99M | 281.01M | 354.70M | 394.01M | 422.59M | 298.15M | 440.61M | 373.00M |
|
Raw Materials
|
| 139.95M | 93.00M | | | | | | | | | | | | | |
|
Work In Process
|
| 28.27M | 34.04M | | | | | | | | | | | | | |
|
Finished Goods
|
| 124.77M | 78.44M | | | | | | | | | | | | | |
|
Inventory
|
291.17M | 271.62M | 241.93M | 236.51M | 155.69M | 178.92M | 216.97M | 187.68M | 178.29M | 116.19M | 156.99M | 61.00M | 70.49M | 81.38M | 189.37M | 182.04M |
|
Current Deferred Tax Assets
|
| 47.28M | 50.69M | | | | | | | | | | | | | |
|
Prepaid Assets
|
154.80M | 144.49M | 133.41M | 92.18M | 75.84M | 88.47M | 82.53M | 33.11M | 39.33M | 34.14M | 42.35M | 30.64M | 31.07M | 30.58M | 58.72M | 62.44M |
|
Current Assets
|
1,169.34M | 1,154.95M | 1,159.43M | 1,066.44M | 838.75M | 683.48M | 664.52M | 550.27M | 592.09M | 605.03M | 652.81M | 815.82M | 874.97M | 767.74M | 827.36M | 710.52M |
|
Property, Plant & Equipment (Net)
|
1,510.80M | 1,366.97M | 1,274.48M | 1,266.22M | 710.47M | 663.24M | 564.03M | 490.25M | 444.68M | 432.79M | 561.79M | 630.35M | 653.91M | 656.88M | 707.40M | 664.29M |
|
Long-Term Investments
|
| | | 3.20M | 298.86M | 288.50M | 252.61M | 1.94M | | | | | | | | |
|
Goodwill
|
699.04M | 690.79M | 680.90M | 429.20M | 431.26M | 416.15M | 400.37M | 382.25M | 394.92M | 404.71M | 725.34M | 889.05M | 883.11M | 772.28M | 780.98M | 739.76M |
|
Intangibles
|
150.75M | 249.78M | 93.50M | 77.73M | 53.26M | 58.52M | 53.04M | 41.57M | 38.30M | 69.21M | 299.10M | 435.12M | 402.80M | 352.20M | 328.00M | 298.44M |
|
Goodwill & Intangibles
|
849.79M | 940.56M | 774.40M | 506.92M | 484.53M | 474.68M | 453.41M | 423.82M | 433.22M | 473.92M | 1,024.44M | 1,324.16M | 1,285.91M | 1,124.48M | 1,108.98M | 1,038.20M |
|
Long-Term Deferred Tax
|
| 64.67M | 59.20M | | | | | 106.31M | 51.57M | 48.55M | 14.29M | 10.37M | 17.88M | 17.49M | 16.30M | 17.58M |
|
Other Non-Current Assets
|
109.31M | 135.56M | 130.56M | 133.18M | 113.97M | 159.32M | 126.62M | 10.68M | 15.26M | 75.23M | 32.03M | 247.48M | 265.41M | 266.33M | 47.28M | 73.75M |
|
Non-Current Assets
|
2,469.90M | 2,314.27M | 2,179.45M | 1,909.53M | 1,607.76M | 1,583.47M | 1,387.37M | 1,031.06M | 986.59M | 1,027.83M | 1,714.65M | 2,177.46M | 2,178.93M | 2,023.12M | 2,027.34M | 1,939.71M |
|
Assets
|
3,639.24M | 3,469.22M | 3,338.88M | 2,975.97M | 2,446.52M | 2,266.95M | 2,051.89M | 1,581.34M | 1,578.68M | 1,632.87M | 2,367.47M | 2,993.29M | 3,053.91M | 2,790.85M | 2,854.70M | 2,650.23M |
|
Accounts Payables
|
215.50M | 261.51M | 252.33M | 221.48M | 181.41M | 146.51M | 136.02M | 107.95M | 126.25M | 124.98M | 176.75M | 164.10M | 186.13M | 205.58M | 243.28M | 214.69M |
|
Notes Payables
|
57.38M | 31.20M | 51.41M | 8.56M | 7.49M | 16.75M | 30.23M | 4.26M | 8.62M | 10.10M | 3.65M | 7.50M | 7.75M | 7.80M | 14.90M | 8.14M |
|
Dividends payables
|
16.47M | 16.50M | 16.50M | 16.52M | 16.54M | 16.54M | 4.11M | | | | | | | | | |
|
Payables
|
289.36M | 309.21M | 320.24M | 246.56M | 205.44M | 179.79M | 170.35M | 112.21M | 134.87M | 135.08M | 180.40M | 171.60M | 193.87M | 213.38M | 258.18M | 222.83M |
|
Accumulated Expenses
|
67.65M | 83.93M | 92.60M | 94.40M | 53.11M | 53.78M | 38.90M | 46.66M | 60.45M | 50.20M | 37.99M | 44.38M | 48.16M | 43.59M | 79.61M | 63.69M |
|
Other Accumulated Expenses
|
187.40M | 206.36M | 220.95M | 216.10M | 129.74M | 144.54M | 118.66M | 109.75M | 133.37M | 113.02M | 137.21M | 154.00M | 155.16M | 140.20M | 174.34M | 158.19M |
|
Short term Debt
|
57.38M | 31.20M | 51.41M | 8.56M | 22.32M | 25.19M | 30.23M | 25.57M | 11.21M | 10.10M | 3.65M | 13.58M | 10.23M | 11.99M | 15.56M | 21.00M |
|
Current Leases
|
| | | | | | | | | | 12.54M | 23.12M | 25.59M | 25.52M | 28.77M | 26.05M |
|
Current Taxes
|
5.93M | 9.72M | 8.41M | 10.11M | 24.95M | 8.14M | 7.73M | 4.30M | 5.11M | 2.63M | 18.69M | 3.40M | 6.38M | 3.64M | 7.57M | 5.75M |
|
Current Deferred Revenue
|
149.41M | 128.79M | 111.43M | 47.70M | 24.05M | 117.40M | 107.25M | 117.33M | 117.96M | 29.41M | 53.91M | 84.90M | | | 38.31M | 23.90M |
|
Curent Deferred Tax Liability
|
| 2.80M | 0.73M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
751.10M | 767.86M | 782.27M | 637.58M | 606.77M | 565.56M | 506.12M | 427.67M | 474.13M | 417.00M | 464.89M | 537.96M | 601.39M | 597.28M | 655.23M | 566.38M |
|
Non-Current Debt
|
901.73M | 849.72M | 853.80M | 957.43M | 783.16M | 829.71M | 845.62M | 629.24M | 566.79M | 585.66M | 775.50M | 1,271.19M | 1,359.45M | 1,336.99M | 1,401.44M | 1,410.72M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 37.67M | 6.41M | 45.02M | | | | |
|
Pension
|
250.07M | 223.78M | 343.84M | 385.06M | 241.05M | 350.89M | 241.97M | 319.60M | 259.37M | 213.58M | 189.95M | 231.34M | 93.69M | 46.60M | 45.09M | 27.02M |
|
Minority Interest
|
36.26M | 36.45M | 43.54M | 49.78M | 43.09M | 44.32M | 39.23M | 41.26M | 44.71M | 45.11M | 48.08M | 56.24M | 57.61M | 53.60M | 52.26M | 38.15M |
|
Liabilities from Discontinued Operations
|
| | | | 109.18M | | | | | 39.41M | 12.15M | 127.93M | 162.00M | 159.00M | | |
|
Non-Current Deferred Tax Liability
|
90.99M | 35.64M | 27.43M | 18.88M | 8.22M | 6.38M | 12.10M | 2.62M | | | 77.72M | 115.78M | 108.16M | 92.50M | 81.58M | 26.80M |
|
Operating Leases
|
| | | | | | | | | | 36.97M | 67.13M | 74.57M | 75.25M | 75.48M | 68.00M |
|
Other Non-Current Liabilities
|
73.84M | 62.20M | 60.86M | 63.25M | 42.53M | 37.70M | 42.90M | 42.00M | 40.85M | 45.45M | 43.57M | 53.82M | 48.28M | 45.28M | 47.22M | 55.14M |
|
Total Non-Current Liabilities
|
2,055.56M | 1,938.87M | 2,058.09M | 2,051.10M | 1,792.39M | 1,879.62M | 1,707.50M | 1,401.77M | 1,322.67M | 1,274.04M | 1,534.24M | 2,226.07M | 2,199.85M | 2,122.53M | 2,232.07M | 2,145.50M |
|
Total Liabilities
|
2,129.41M | 2,001.08M | 2,118.96M | 2,114.34M | 1,834.91M | 1,917.32M | 1,750.39M | 1,443.78M | 1,363.52M | 1,319.49M | 1,577.81M | 2,279.89M | 2,248.14M | 2,167.81M | 2,279.29M | 2,200.63M |
|
Total Debt
|
959.11M | 880.92M | 905.21M | 965.99M | 805.48M | 854.90M | 875.85M | 654.81M | 578.00M | 595.76M | 779.14M | 1,284.77M | 1,369.67M | 1,348.99M | 1,416.99M | 1,431.72M |
|
Common Equity
|
1,509.83M | 1,468.14M | 1,219.92M | 857.25M | 597.55M | 351.91M | 310.80M | 137.56M | 215.16M | 313.38M | 789.66M | 713.40M | 805.77M | 623.04M | 575.41M | 449.60M |
|
Shareholder's Equity
|
1,509.83M | 1,468.14M | 1,219.92M | 857.25M | 597.55M | 351.91M | 310.80M | 137.56M | 215.16M | 313.38M | 789.66M | 713.40M | 805.77M | 623.04M | 575.41M | 449.60M |
|
Liabilities and Shareholders Equity
|
3,639.24M | 3,469.22M | 3,338.88M | 2,975.97M | 2,446.52M | 2,266.95M | 2,051.89M | 1,581.34M | 1,578.68M | 1,632.87M | 2,367.47M | 2,993.29M | 3,053.91M | 2,790.85M | 2,854.70M | 2,650.23M |
|
Treasury Shares
|
31.03M | 31.45M | 31.48M | 31.48M | 31.52M | 31.70M | 32.31M | 32.32M | 32.43M | 33.93M | 36.21M | 36.51M | 36.69M | 36.87M | 37.05M | 37.28M |
|
Retained Earnings
|
2,133.30M | 2,073.92M | 1,996.23M | -411.17M | -370.62M | -532.26M | 1,236.36M | 1,150.69M | 1,157.80M | 1,298.75M | 1,824.10M | 1,797.76M | 1,794.51M | 1,614.44M | 1,528.32M | 1,400.35M |