|
Cash & Equivalents
|
| | 211.20M | 888.90M | 1,073.60M | 606.90M | 940.00M | 1,069.10M |
|
Cash & Current Investments
|
| | 211.20M | 888.90M | 1,073.60M | 606.90M | 940.00M | 1,069.10M |
|
Receivables - Net
|
| 459.80M | 443.60M | 301.70M | 331.90M | 393.50M | 407.50M | 363.00M |
|
Receivables
|
| 459.80M | 443.60M | 301.70M | 331.90M | 393.50M | 407.50M | 363.00M |
|
Raw Materials
|
| 77.60M | | | | | | |
|
Work In Process
|
| 34.30M | | | | | | |
|
Finished Goods
|
| 166.80M | | | | | | |
|
Inventory
|
| 278.70M | 277.90M | 216.00M | 263.80M | 300.80M | 258.80M | 241.00M |
|
Prepaid Assets
|
| 48.30M | 69.20M | 70.10M | 154.30M | 123.40M | 137.40M | 115.20M |
|
Current Assets
|
| 786.80M | 1,001.90M | 1,590.60M | 1,835.80M | 1,424.60M | 1,743.70M | 1,788.30M |
|
Property, Plant & Equipment (Net)
|
231.20M | 261.60M | 290.30M | 274.60M | 264.10M | 293.60M | 309.60M | 277.00M |
|
Goodwill
|
3,370.00M | 3,325.50M | 3,306.00M | 3,207.40M | 3,132.00M | 3,496.60M | 3,292.20M | 2,261.90M |
|
Intangibles
|
| 1,390.30M | 1,285.60M | 1,152.70M | 1,046.40M | 1,086.70M | 954.00M | 649.90M |
|
Goodwill & Intangibles
|
3,370.00M | 4,715.80M | 4,591.60M | 4,360.10M | 4,178.40M | 4,583.30M | 4,246.20M | 2,911.80M |
|
Other Non-Current Assets
|
| 77.40M | 74.40M | 369.00M | 167.80M | 153.70M | 180.50M | 230.60M |
|
Non-Current Assets
|
| 5,054.80M | 5,156.40M | 5,285.40M | 4,738.40M | 5,162.40M | 4,861.40M | 3,562.20M |
|
Assets
|
5,992.80M | 5,841.60M | 6,158.30M | 6,876.00M | 6,574.20M | 6,587.00M | 6,605.10M | 5,350.50M |
|
Accounts Payables
|
| 217.40M | 208.00M | 202.50M | 185.80M | 228.30M | 179.50M | 174.60M |
|
Notes Payables
|
| | 3.90M | 886.80M | 432.40M | 510.00M | 115.30M | 116.00M |
|
Payables
|
| 217.40M | 211.90M | 1,089.30M | 618.20M | 738.30M | 294.80M | 290.60M |
|
Other Accumulated Expenses
|
| 423.60M | 470.60M | 467.80M | 562.30M | 471.40M | 455.70M | 553.60M |
|
Short term Debt
|
| | 3.90M | 886.80M | 432.40M | 510.00M | 115.30M | 116.00M |
|
Current Leases
|
| | 26.70M | 31.10M | 23.70M | 27.00M | 30.30M | 34.50M |
|
Total Current Liabilities
|
| 641.00M | 709.20M | 1,684.70M | 1,208.20M | 1,236.70M | 780.80M | 878.70M |
|
Non-Current Debt
|
| | 1,321.00M | 907.70M | 883.40M | 870.70M | 1,398.10M | 1,278.30M |
|
Minority Interest
|
| 3.30M | 2.60M | 0.40M | 0.40M | | | |
|
Liabilities from Discontinued Operations
|
| | | 96.50M | 4.00M | | | |
|
Operating Leases
|
| | 186.00M | 152.60M | 120.40M | 121.40M | 109.90M | 118.90M |
|
Other Non-Current Liabilities
|
| 374.20M | 399.30M | 347.00M | 304.20M | 151.30M | 142.40M | 139.80M |
|
Total Non-Current Liabilities
|
| -374.20M | -399.30M | -347.00M | -304.20M | -151.30M | -142.40M | -139.80M |
|
Total Debt
|
| | 1,324.90M | 1,794.50M | 1,315.80M | 1,380.70M | 1,513.40M | 1,394.30M |
|
Common Equity
|
4,990.50M | 4,901.30M | 3,542.80M | 3,721.00M | 4,058.00M | 4,206.90M | 4,173.90M | 2,934.80M |
|
Shareholder's Equity
|
4,990.50M | 4,901.30M | 3,542.80M | 3,721.00M | 4,058.00M | 4,206.90M | 4,173.90M | 2,934.80M |
|
Liabilities and Shareholders Equity
|
5,992.80M | 5,841.60M | 6,158.30M | 6,876.00M | 6,574.20M | 6,587.00M | 6,605.10M | 5,350.50M |
|
Treasury Shares
|
0.40M | 0.40M | 2.10M | 1.90M | 1.70M | 1.50M | 1.70M | 2.00M |
|
Retained Earnings
|
| -78.20M | -144.20M | 126.40M | 466.90M | 731.40M | 631.20M | -487.40M |