|
Cash & Equivalents
|
120.06M | 71.23M | 57.98M | 34.16M | 60.27M | 51.27M | 102.58M | 140.82M | 91.51M | 97.50M |
|
Cash & Current Investments
|
120.06M | 71.23M | 57.98M | 34.16M | 60.27M | 51.27M | 102.58M | 140.82M | 91.51M | 97.50M |
|
Receivables - Net
|
| | 533.11M | | | 621.30M | 580.67M | 733.27M | 677.26M | 703.25M |
|
Receivables - Other
|
675.83M | | 810.41M | | | 821.08M | 915.20M | 971.61M | 1,070.83M | 1,125.50M |
|
Receivables
|
| | 1,343.53M | | | 1,442.38M | 1,495.87M | 1,704.88M | 1,748.09M | 1,828.75M |
|
Inventory
|
| | 698.80M | | | 778.45M | 847.02M | 875.84M | 851.60M | 956.73M |
|
Prepaid Assets
|
| | 39.13M | | | 44.16M | 29.71M | 51.97M | 56.76M | 50.29M |
|
Current Assets
|
| | 2,135.77M | | | 2,358.51M | 2,485.13M | 2,794.56M | 2,769.01M | 2,961.28M |
|
Property, Plant & Equipment (Net)
|
| | 522.17M | | | 552.03M | 568.61M | 578.30M | 575.56M | 579.74M |
|
Goodwill
|
1,609.52M | 1,632.60M | 1,632.50M | 1,632.50M | 1,632.50M | 1,685.92M | 1,685.97M | 1,685.20M | 1.30M | 1,684.26M |
|
Intangibles
|
| | 284.98M | | | 252.27M | 291.49M | 279.94M | 268.27M | 256.48M |
|
Goodwill & Intangibles
|
1,609.52M | 1,632.60M | 1,917.47M | 1,632.50M | 1,632.50M | 1,938.20M | 1,977.46M | 1,965.15M | 269.57M | 1,940.74M |
|
Long-Term Deferred Tax
|
| | 4.73M | | | 4.73M | 1.08M | 1.08M | 1.08M | 1.08M |
|
Other Non-Current Assets
|
| | | | | | 4.42M | 4.15M | 3.92M | 3.69M |
|
Non-Current Assets
|
| | 690.68M | | | 3,700.64M | 740.81M | 3,701.51M | 3,713.70M | 3,687.98M |
|
Assets
|
| | 5,759.40M | | | 6,059.15M | 6,213.60M | 6,496.07M | 6,482.71M | 6,649.26M |
|
Accounts Payables
|
| | 468.62M | | | 552.62M | 645.70M | 738.93M | 643.73M | 711.69M |
|
Payables
|
| | 468.62M | | | 552.62M | 645.70M | 738.93M | 643.73M | 711.69M |
|
Accumulated Expenses
|
| | 116.00M | | | 115.38M | 99.57M | 104.22M | 102.20M | 92.83M |
|
Other Accumulated Expenses
|
| | | | | | 1.34M | 0.70M | 0.70M | 0.87M |
|
Short term Debt
|
| | 26.68M | | | 30.61M | 23.45M | 23.49M | 23.46M | 23.48M |
|
Current Leases
|
| | 17.04M | | | 18.75M | 17.66M | 17.00M | 19.78M | 20.56M |
|
Current Taxes
|
| | 9.34M | | | 3.11M | 6.66M | 11.38M | 2.26M | |
|
Current Deferred Revenue
|
210.10M | 200.28M | 355.70M | | | 322.32M | 400.02M | 407.28M | 420.20M | 428.66M |
|
Total Current Liabilities
|
| | 1,069.45M | | | 1,118.92M | 1,273.54M | 1,396.05M | 1,285.23M | 1,358.62M |
|
Non-Current Debt
|
| | 3,172.11M | | | 3,391.41M | 2,207.98M | 2,313.52M | 2,295.13M | 2,305.36M |
|
Pension
|
| | 6.90M | | | | 2.60M | | | |
|
Non-Current Deferred Tax Liability
|
| | 182.30M | | | 185.82M | 169.82M | 163.94M | 159.79M | 170.29M |
|
Operating Leases
|
| | 159.48M | | | 170.36M | 164.22M | 161.79M | 208.40M | 211.43M |
|
Other Non-Current Liabilities
|
| | 26.24M | | | 28.77M | 24.63M | 22.81M | 20.88M | 18.61M |
|
Total Non-Current Liabilities
|
| | 4,586.45M | | | 4,866.51M | 3,815.57M | 4,035.30M | 3,948.54M | 4,045.70M |
|
Total Liabilities
|
| | 4,612.69M | | | 4,895.28M | 3,840.20M | 4,058.11M | 3,969.43M | 4,064.31M |
|
Total Debt
|
| | 3,198.78M | | | 3,422.02M | 2,231.43M | 2,337.01M | 2,318.59M | 2,328.84M |
|
Common Equity
|
1,199.03M | 1,174.45M | 1,146.71M | 1,152.69M | 1,158.83M | 1,163.86M | 2,373.40M | 2,437.97M | 2,513.28M | 2,584.95M |
|
Shareholder's Equity
|
1,199.03M | 1,174.45M | 1,146.71M | 1,152.69M | 1,158.83M | 1,163.86M | 2,373.40M | 2,437.97M | 2,513.28M | 2,584.95M |
|
Liabilities and Shareholders Equity
|
| | 5,759.40M | | | 6,059.15M | 6,213.60M | 6,496.07M | 6,482.71M | 6,649.26M |
|
Retained Earnings
|
| | -1574.30M | | | -1549.27M | -1563.32M | -1500.38M | -1432.66M | -1364.55M |
|
Treasury Shares
|
| | | | | | 6.04M | | 5.95M | 5.90M |