|
Cash & Equivalents
|
| 193.20M | 211.20M | 353.60M | 822.40M | 700.80M | 888.90M | 441.20M | 553.90M | 638.80M | 1,073.60M | 1,078.30M | 523.10M | 568.50M | 606.90M | 585.20M | 651.70M | 824.20M | 940.00M | 948.50M | 1,036.20M | 991.30M | 1,069.10M | 1,077.30M | 1,110.60M | 1,133.90M |
|
Cash & Current Investments
|
| 193.20M | 211.20M | 353.60M | 822.40M | 700.80M | 888.90M | 441.20M | 553.90M | 638.80M | 1,073.60M | 1,078.30M | 523.10M | 568.50M | 606.90M | 585.20M | 651.70M | 824.20M | 940.00M | 948.50M | 1,036.20M | 991.30M | 1,069.10M | 1,077.30M | 1,110.60M | 1,133.90M |
|
Receivables - Net
|
459.80M | 456.40M | 443.60M | 365.90M | 306.40M | 365.40M | 301.70M | 358.10M | 355.00M | 307.40M | 331.90M | 342.60M | 372.80M | 392.20M | 393.50M | 401.80M | 415.20M | 417.10M | 407.50M | 413.00M | 380.60M | 392.10M | 363.00M | 393.10M | 422.80M | 405.90M |
|
Receivables
|
459.80M | 456.40M | 443.60M | 365.90M | 306.40M | 365.40M | 301.70M | 358.10M | 355.00M | 307.40M | 331.90M | 342.60M | 372.80M | 392.20M | 393.50M | 401.80M | 415.20M | 417.10M | 407.50M | 413.00M | 380.60M | 392.10M | 363.00M | 393.10M | 422.80M | 405.90M |
|
Raw Materials
|
77.60M | 70.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
34.30M | 31.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
166.80M | 176.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
278.70M | 278.40M | 277.90M | 312.30M | 280.80M | 257.50M | 216.00M | 283.20M | 311.50M | 274.30M | 263.80M | 280.40M | 286.00M | 291.30M | 300.80M | 307.20M | 297.00M | 278.80M | 258.80M | 267.40M | 263.80M | 265.60M | 241.00M | 261.30M | 281.90M | 290.80M |
|
Prepaid Assets
|
48.30M | 50.50M | 69.20M | 82.40M | 108.10M | 92.50M | 70.10M | 80.80M | 81.30M | 77.90M | 154.30M | 197.40M | 202.30M | 114.00M | 123.40M | 120.10M | 125.00M | 120.60M | 137.40M | 143.00M | 141.30M | 148.00M | 115.20M | 118.00M | 119.60M | 117.70M |
|
Current Assets
|
786.80M | 978.50M | 1,001.90M | 1,114.20M | 1,517.70M | 1,416.20M | 1,590.60M | 1,163.30M | 1,301.70M | 1,766.40M | 1,835.80M | 1,908.90M | 1,388.30M | 1,366.00M | 1,424.60M | 1,414.30M | 1,488.90M | 1,640.70M | 1,743.70M | 1,771.90M | 1,821.90M | 1,797.00M | 1,788.30M | 1,849.70M | 1,934.90M | 1,948.30M |
|
Property, Plant & Equipment (Net)
|
261.60M | 283.10M | 290.30M | 289.50M | 294.30M | 296.80M | 274.60M | 295.70M | 303.90M | 266.10M | 264.10M | 264.20M | 264.10M | 277.20M | 293.60M | 297.60M | 300.10M | 304.00M | 309.60M | 306.20M | 290.80M | 291.50M | 277.00M | 279.70M | 287.00M | 288.40M |
|
Goodwill
|
3,325.50M | 3,283.20M | 3,306.00M | 3,292.50M | 3,333.80M | 3,380.40M | 3,207.40M | 3,372.80M | 3,381.90M | 3,145.80M | 3,132.00M | 3,090.50M | 3,389.70M | 3,399.60M | 3,496.60M | 3,506.40M | 3,493.80M | 3,458.20M | 3,292.20M | 3,259.80M | 2,283.70M | 2,333.80M | 2,261.90M | 2,303.40M | 2,369.60M | 2,362.70M |
|
Intangibles
|
1,390.30M | 1,291.10M | 1,285.60M | 1,258.60M | 1,255.30M | 1,262.50M | 1,152.70M | 1,207.60M | 1,192.90M | 1,058.80M | 1,046.40M | 1,006.80M | 1,076.00M | 1,063.80M | 1,086.70M | 1,065.50M | 1,043.10M | 1,001.40M | 954.00M | 918.70M | 698.10M | 696.10M | 649.90M | 650.20M | 666.10M | 645.80M |
|
Goodwill & Intangibles
|
4,715.80M | 4,574.30M | 4,591.60M | 4,551.10M | 4,589.10M | 4,642.90M | 4,360.10M | 4,580.40M | 4,574.80M | 4,204.60M | 4,178.40M | 4,097.30M | 4,465.70M | 4,463.40M | 4,583.30M | 4,571.90M | 4,536.90M | 4,459.60M | 4,246.20M | 4,178.50M | 2,981.80M | 3,029.90M | 2,911.80M | 2,953.60M | 3,035.70M | 3,008.50M |
|
Other Non-Current Assets
|
77.40M | 282.50M | 74.40M | 93.00M | 75.20M | 72.70M | 369.00M | 127.00M | 147.00M | 468.00M | 167.80M | 174.90M | 212.40M | 173.20M | 153.70M | 158.30M | 151.70M | 152.90M | 180.50M | 174.40M | 218.60M | 250.60M | 230.60M | 244.70M | 264.90M | 249.30M |
|
Non-Current Assets
|
5,054.80M | 5,139.90M | 5,156.40M | 5,126.70M | 5,147.50M | 5,189.50M | 5,285.40M | 5,158.60M | 5,179.60M | 4,795.60M | 4,738.40M | 4,663.40M | 5,072.70M | 5,045.90M | 5,162.40M | 5,160.70M | 5,118.30M | 5,043.10M | 4,861.40M | 4,784.40M | 3,616.20M | 3,713.70M | 3,562.20M | 3,616.70M | 3,729.50M | 3,694.20M |
|
Assets
|
5,841.60M | 6,118.40M | 6,158.30M | 6,240.90M | 6,665.20M | 6,605.70M | 6,876.00M | 6,321.90M | 6,481.30M | 6,562.00M | 6,574.20M | 6,572.30M | 6,461.00M | 6,411.90M | 6,587.00M | 6,575.00M | 6,607.20M | 6,683.80M | 6,605.10M | 6,556.30M | 5,438.10M | 5,510.70M | 5,350.50M | 5,466.40M | 5,664.40M | 5,642.50M |
|
Accounts Payables
|
217.40M | 181.40M | 208.00M | 194.80M | 130.90M | 161.10M | 202.50M | 204.60M | 209.40M | 171.00M | 185.80M | 180.60M | 182.70M | 190.00M | 228.30M | 186.80M | 176.80M | 168.60M | 179.50M | 174.70M | 172.40M | 172.10M | 174.60M | 163.50M | 171.80M | 156.00M |
|
Notes Payables
|
| | 3.90M | 3.50M | 253.50M | 3.80M | 886.80M | 416.40M | 421.50M | 426.70M | 432.40M | 507.80M | 508.60M | 579.30M | 510.00M | 510.80M | 511.50M | 115.10M | 115.30M | 115.50M | 115.70M | 115.80M | 116.00M | 116.20M | | |
|
Payables
|
217.40M | 181.40M | 211.90M | 198.30M | 384.40M | 164.90M | 1,089.30M | 621.00M | 630.90M | 597.70M | 618.20M | 688.40M | 691.30M | 769.30M | 738.30M | 697.60M | 688.30M | 283.70M | 294.80M | 290.20M | 288.10M | 287.90M | 290.60M | 279.70M | 171.80M | 156.00M |
|
Other Accumulated Expenses
|
423.60M | 571.80M | 470.60M | 383.90M | 419.40M | 485.90M | 467.80M | 488.00M | 504.80M | 509.90M | 562.30M | 541.40M | 539.40M | 462.50M | 471.40M | 423.60M | 434.00M | 433.70M | 455.70M | 458.60M | 498.80M | 541.40M | 553.60M | 558.80M | 586.00M | 626.50M |
|
Short term Debt
|
| 7.50M | 3.90M | 3.50M | 253.50M | 3.80M | 886.80M | 416.40M | 421.50M | 426.70M | 432.40M | 507.80M | 508.60M | 579.30M | 510.00M | 510.80M | 511.50M | 115.10M | 115.30M | 115.50M | 115.70M | 115.80M | 116.00M | 116.20M | | |
|
Current Leases
|
| | 26.70M | 26.70M | 26.40M | 28.10M | 31.10M | 27.30M | 27.50M | 24.50M | 23.70M | 23.50M | 23.80M | 26.50M | 27.00M | 28.40M | 28.50M | 29.40M | 30.30M | 32.50M | 34.50M | 36.20M | 34.50M | 34.80M | 36.10M | 39.20M |
|
Total Current Liabilities
|
641.00M | 760.70M | 709.20M | 608.90M | 830.20M | 678.90M | 1,684.70M | 1,136.30M | 1,163.20M | 1,269.20M | 1,208.20M | 1,255.70M | 1,256.20M | 1,258.30M | 1,236.70M | 1,149.60M | 1,150.80M | 746.80M | 780.80M | 781.30M | 821.40M | 865.50M | 878.70M | 873.30M | 793.90M | 821.70M |
|
Non-Current Debt
|
| 1,304.50M | 1,321.00M | 1,546.70M | 1,722.20M | 1,755.50M | 907.70M | 892.20M | 893.20M | 887.80M | 883.40M | 876.90M | 864.10M | 851.60M | 870.70M | 873.80M | 875.60M | 1,381.00M | 1,398.10M | 1,390.50M | 1,388.70M | 1,305.60M | 1,278.30M | 1,295.80M | 1,445.10M | 1,445.40M |
|
Minority Interest
|
3.30M | 2.70M | 2.60M | 2.60M | 2.50M | 2.20M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 96.50M | | | 137.10M | 4.00M | 2.40M | 1.70M | | | | | | | | | | | | | |
|
Operating Leases
|
| | 186.00M | 179.50M | 176.00M | 166.50M | 152.60M | 142.50M | 140.70M | 139.70M | 120.40M | 120.60M | 123.40M | 123.40M | 121.40M | 121.30M | 116.80M | 112.30M | 109.90M | 107.50M | 103.80M | 117.40M | 118.90M | 113.70M | 115.00M | 117.50M |
|
Other Non-Current Liabilities
|
374.20M | 539.20M | 399.30M | 419.50M | 440.90M | 445.00M | 347.00M | 403.60M | 415.30M | 318.20M | 304.20M | 288.20M | 201.30M | 220.70M | 151.30M | 151.30M | 153.00M | 150.50M | 142.40M | 136.70M | 147.50M | 149.70M | 139.80M | 147.50M | 171.40M | 169.70M |
|
Total Non-Current Liabilities
|
-374.20M | -539.20M | -399.30M | -419.50M | -440.90M | -445.00M | -347.00M | -403.60M | -415.30M | -318.20M | -304.20M | -288.20M | -201.30M | -220.70M | -151.30M | -151.30M | -153.00M | -150.50M | -142.40M | -136.70M | -147.50M | -149.70M | -139.80M | -147.50M | -171.40M | -169.70M |
|
Total Debt
|
| 1,312.00M | 1,324.90M | 1,550.20M | 1,975.70M | 1,759.30M | 1,794.50M | 1,308.60M | 1,314.70M | 1,314.50M | 1,315.80M | 1,384.70M | 1,372.70M | 1,430.90M | 1,380.70M | 1,384.60M | 1,387.10M | 1,496.10M | 1,513.40M | 1,506.00M | 1,504.40M | 1,421.40M | 1,394.30M | 1,412.00M | 1,445.10M | 1,445.40M |
|
Common Equity
|
4,901.30M | 3,514.00M | 3,542.80M | 3,486.30M | 3,495.90M | 3,559.80M | 3,721.00M | 3,747.30M | 3,868.90M | 3,947.10M | 4,058.00M | 4,030.90M | 4,016.00M | 3,957.90M | 4,206.90M | 4,279.00M | 4,311.00M | 4,293.20M | 4,173.90M | 4,140.30M | 2,976.70M | 3,072.50M | 2,934.80M | 3,036.10M | 3,139.00M | 3,088.20M |
|
Shareholder's Equity
|
4,901.30M | 3,514.00M | 3,542.80M | 3,486.30M | 3,495.90M | 3,559.80M | 3,721.00M | 3,747.30M | 3,868.90M | 3,947.10M | 4,058.00M | 4,030.90M | 4,016.00M | 3,957.90M | 4,206.90M | 4,279.00M | 4,311.00M | 4,293.20M | 4,173.90M | 4,140.30M | 2,976.70M | 3,072.50M | 2,934.80M | 3,036.10M | 3,139.00M | 3,088.20M |
|
Liabilities and Shareholders Equity
|
5,841.60M | 6,118.40M | 6,158.30M | 6,240.90M | 6,665.20M | 6,605.70M | 6,876.00M | 6,321.90M | 6,481.30M | 6,562.00M | 6,574.20M | 6,572.30M | 6,461.00M | 6,411.90M | 6,587.00M | 6,575.00M | 6,607.20M | 6,683.80M | 6,605.10M | 6,556.30M | 5,438.10M | 5,510.70M | 5,350.50M | 5,466.40M | 5,664.40M | 5,642.50M |
|
Treasury Shares
|
0.40M | | 2.10M | | | | 1.90M | | | | 1.70M | | | | 1.50M | | | | 1.70M | | | | 2.00M | 3.40M | 8.20M | 10.30M |
|
Retained Earnings
|
-78.20M | -140.90M | -144.20M | -189.90M | -156.50M | -136.20M | 126.40M | 198.10M | 288.20M | 381.10M | 466.90M | 563.20M | 610.30M | 657.90M | 731.40M | 775.20M | 827.10M | 848.60M | 631.20M | 654.80M | -496.80M | -488.60M | -487.40M | -469.40M | -443.00M | -473.30M |