|
Cash & Equivalents
|
593.20M | 578.40M | 802.80M | 1,275.50M | 380.60M | 213.20M | 293.90M | 354.90M | 179.60M | 149.90M | 119.50M | 79.00M | 107.50M | 144.00M | 98.30M | 127.10M | 151.70M | 98.10M |
|
Short-term Investments
|
| | 25.70M | | 52.50M | 51.80M | 52.10M | 42.80M | 45.10M | 43.90M | 48.40M | | | | | | | |
|
Cash & Current Investments
|
593.20M | 578.40M | 828.50M | 1,275.50M | 433.10M | 265.00M | 346.00M | 397.70M | 224.70M | 193.80M | 167.90M | 79.00M | 107.50M | 144.00M | 98.30M | 127.10M | 151.70M | 98.10M |
|
Receivables - Net
|
| | 378.00M | | 445.50M | 489.50M | 543.00M | 356.20M | 246.70M | 419.10M | 395.10M | 354.20M | 347.20M | 395.20M | 282.40M | 286.00M | 275.00M | 498.90M |
|
Receivables - Other
|
| | | | 54.90M | 54.60M | 49.60M | 53.40M | 59.30M | 53.50M | 46.20M | 41.90M | 44.10M | 39.50M | 32.50M | 32.90M | 34.20M | 35.50M |
|
Receivables
|
| | 378.00M | | 500.40M | 544.10M | 592.60M | 409.60M | 306.00M | 472.60M | 441.30M | 396.10M | 391.30M | 434.70M | 314.90M | 318.90M | 309.20M | 534.40M |
|
Raw Materials
|
| | 103.20M | | 219.70M | 189.50M | 185.20M | 198.60M | 203.20M | 197.90M | 212.70M | 221.00M | 222.30M | 211.40M | 211.80M | 219.50M | 205.60M | 193.10M |
|
Work In Process
|
| | 36.10M | | 75.70M | 83.20M | 82.70M | 95.10M | 107.20M | 104.70M | 92.30M | 84.00M | 99.30M | 92.40M | 90.60M | 92.30M | 103.80M | 106.40M |
|
Finished Goods
|
| | 59.50M | | 296.80M | 302.10M | 295.10M | 274.30M | 273.20M | 295.50M | 318.10M | 313.30M | 319.00M | 331.20M | 291.60M | 312.30M | 323.00M | 327.80M |
|
Inventory
|
| | 198.80M | | 552.70M | 536.20M | 524.10M | 528.60M | 542.20M | 551.70M | 577.80M | 583.10M | 602.00M | 577.00M | 533.70M | 563.20M | 578.70M | 613.80M |
|
Prepaid Assets
|
| | 35.00M | | 195.70M | 228.40M | 252.10M | 298.80M | 295.50M | 295.20M | 262.10M | 279.10M | 310.00M | 344.20M | 262.40M | 239.80M | 234.00M | 235.90M |
|
Current Assets
|
| | 1,440.30M | | 1,559.10M | 1,445.20M | 1,575.10M | 1,498.90M | 1,308.10M | 1,371.30M | 1,310.50M | 1,212.40M | 1,341.30M | 1,412.60M | 1,218.90M | 1,258.20M | 1,281.50M | 1,366.70M |
|
Property, Plant & Equipment (Net)
|
| | 349.20M | | 1,110.10M | 1,261.60M | 1,339.00M | 1,361.70M | 1,376.20M | 1,369.40M | 1,443.80M | 1,441.30M | 1,326.70M | 1,363.90M | 1,380.20M | 1,399.40M | 1,314.80M | 1,323.30M |
|
Long-Term Investments
|
| | 37.90M | | 15.20M | 20.30M | 21.00M | 33.80M | 24.70M | 11.90M | 7.40M | | | | | | | |
|
Goodwill
|
| | 337.00M | | 2,589.60M | 2,357.70M | 2,476.80M | 2,491.30M | 2,470.90M | 2,442.90M | 2,492.00M | 734.80M | 732.50M | 770.60M | 649.50M | 670.90M | 711.10M | |
|
Intangibles
|
| | 98.70M | | 3,194.90M | 3,223.90M | 3,123.80M | 3,078.50M | 3,035.70M | 2,976.50M | 2,934.30M | 2,887.30M | 2,836.00M | 2,795.90M | 2,735.60M | 2,697.90M | 2,660.50M | 2,608.00M |
|
Goodwill & Intangibles
|
| | 435.70M | | 5,784.50M | 5,581.60M | 5,600.60M | 5,569.80M | 5,506.60M | 5,419.40M | 5,426.30M | 3,622.10M | 3,568.50M | 3,566.50M | 3,385.10M | 3,368.80M | 3,371.60M | 2,608.00M |
|
Long-Term Deferred Tax
|
| | 20.10M | | 32.50M | 18.70M | 16.40M | 16.50M | 16.10M | 15.70M | 25.90M | 24.90M | 24.70M | 25.70M | | | | |
|
Other Non-Current Assets
|
| | 19.60M | | 152.10M | 164.40M | 122.70M | 127.00M | 141.20M | 179.20M | 179.60M | 222.10M | 250.80M | 257.10M | 270.70M | 270.20M | 254.20M | 220.10M |
|
Non-Current Assets
|
| | 990.10M | | 7,263.30M | 7,210.30M | 7,280.70M | 7,288.20M | 7,242.20M | 7,167.80M | 7,252.60M | 5,490.90M | 5,347.90M | 5,388.50M | 5,204.70M | 5,203.40M | 5,097.60M | 4,308.40M |
|
Assets
|
| | 2,430.40M | | 8,822.40M | 8,655.50M | 8,855.80M | 8,787.10M | 8,550.30M | 8,539.10M | 8,563.10M | 6,703.30M | 6,689.20M | 6,801.10M | 6,423.60M | 6,461.60M | 6,379.10M | 5,675.10M |
|
Accounts Payables
|
| | 101.50M | | 247.30M | 241.80M | 283.30M | 241.50M | 225.90M | 253.00M | 294.80M | 249.60M | 237.40M | 247.20M | 246.00M | 230.90M | 218.80M | 213.70M |
|
Payables
|
| | 101.50M | | 247.30M | 241.80M | 283.30M | 241.50M | 225.90M | 253.00M | 294.80M | 249.60M | 237.40M | 247.20M | 246.00M | 230.90M | 218.80M | 213.70M |
|
Accumulated Expenses
|
| | 40.40M | | 116.90M | 115.50M | 139.20M | 108.50M | 81.50M | 106.80M | 84.80M | 108.90M | 86.00M | 113.00M | 116.90M | 135.30M | 84.50M | 104.30M |
|
Other Accumulated Expenses
|
| | 114.40M | | 258.90M | 240.50M | 325.40M | 334.00M | 273.10M | 305.40M | 303.30M | 250.70M | 249.10M | 291.40M | 288.70M | 281.40M | 278.20M | 286.50M |
|
Short term Debt
|
| | 0.30M | | 207.80M | 207.60M | 207.50M | 207.50M | 207.40M | 193.00M | 139.80M | 161.10M | 356.40M | 373.80M | 341.80M | 393.80M | 534.20M | 162.50M |
|
Current Taxes
|
| | 66.90M | | 69.10M | 67.30M | 51.60M | 16.30M | 2.10M | 1.80M | 11.10M | 9.50M | 3.50M | 1.90M | 5.40M | 5.80M | 26.40M | 0.90M |
|
Total Current Liabilities
|
| | 323.50M | | 900.00M | 872.70M | 1,007.00M | 907.80M | 790.00M | 860.00M | 833.80M | 779.80M | 932.40M | 1,027.30M | 998.80M | 1,047.20M | 1,142.10M | 767.90M |
|
Non-Current Debt
|
| | | | | | 2,430.80M | | | | 2,274.80M | 2,241.00M | 2,207.20M | 2,176.60M | 2,141.30M | 2,105.90M | 2,072.10M | 2,496.50M |
|
Non-Current Deferred Tax Liability
|
| | 73.50M | | 214.00M | 256.40M | 743.50M | 208.80M | 199.60M | 196.50M | 707.40M | 125.60M | 127.90M | 117.20M | 76.50M | 78.20M | 82.80M | 80.10M |
|
Operating Leases
|
| | 128.60M | | 168.20M | 162.50M | 186.40M | 183.30M | 181.20M | 175.90M | 172.80M | 181.80M | 177.70M | 174.00M | 167.20M | 163.30M | 156.40M | 155.50M |
|
Other Non-Current Liabilities
|
| | 48.50M | | 87.30M | 86.60M | 83.80M | 111.10M | 68.50M | 65.40M | 83.60M | 67.40M | 70.50M | 119.30M | 55.30M | 69.80M | 133.00M | 138.70M |
|
Total Non-Current Liabilities
|
| | 452.50M | | 3,815.50M | 3,773.60M | 3,837.40M | 3,679.50M | 3,479.30M | 3,507.00M | 3,473.60M | 3,328.20M | 3,445.20M | 3,495.10M | 3,383.80M | 3,394.60M | 3,453.40M | 3,500.00M |
|
Total Liabilities
|
| | 501.00M | | 3,902.80M | 3,860.20M | 3,921.20M | 3,790.60M | 3,547.80M | 3,572.40M | 3,557.20M | 3,395.60M | 3,515.70M | 3,614.40M | 3,439.10M | 3,464.40M | 3,586.40M | 3,638.70M |
|
Total Debt
|
| | 0.30M | | 207.80M | 207.60M | 2,638.30M | 207.50M | 207.40M | 193.00M | 2,414.60M | 2,402.10M | 2,563.60M | 2,550.40M | 2,483.10M | 2,499.70M | 2,606.30M | 2,659.00M |
|
Common Equity
|
| | 1,929.40M | | 4,919.60M | 4,795.30M | 4,934.60M | 4,996.50M | 5,002.50M | 4,966.70M | 5,005.90M | 3,307.70M | 3,173.50M | 3,186.70M | 2,984.50M | 2,997.20M | 2,792.70M | 2,036.40M |
|
Shareholder's Equity
|
| | 1,929.40M | | 4,919.60M | 4,795.30M | 4,934.60M | 4,996.50M | 5,002.50M | 4,966.70M | 5,005.90M | 3,307.70M | 3,173.50M | 3,186.70M | 2,984.50M | 2,997.20M | 2,792.70M | 2,036.40M |
|
Liabilities and Shareholders Equity
|
| | 2,430.40M | | 8,822.40M | 8,655.50M | 8,855.80M | 8,787.10M | 8,550.30M | 8,539.10M | 8,563.10M | 6,703.30M | 6,689.20M | 6,801.10M | 6,423.60M | 6,461.60M | 6,379.10M | 5,675.10M |
|
Retained Earnings
|
| | 1,649.20M | | 2,148.40M | 2,167.60M | 2,197.90M | 2,246.70M | 2,193.50M | 2,180.80M | 2,187.80M | 481.80M | 334.10M | 314.20M | 135.80M | 123.10M | -132.30M | -865.30M |
|
Treasury Shares
|
1.00M | | 1.00M | | 1.10M | 1.00M | 1.00M | | | | 1.16M | | | | 1.38M | | | |