|
Assets
|
| 3,388.00M | 3,456.65M | 3,648.39M | 3,498.82M | 5,116.61M | 6,298.91M | 6,240.98M | 6,641.52M | 6,797.69M | 6,834.52M | 7,844.20M | 8,613.77M | 8,756.22M | 7,680.99M | 7,143.26M |
|
Cash & Equivalents
|
148.47M | 493.66M | 92.13M | 413.54M | 317.90M | 211.33M | 342.26M | 351.43M | 753.09M | 729.83M | 774.12M | 1,861.98M | 1,708.95M | 1,225.52M | 508.10M | 593.67M |
|
Cash & Current Investments
|
148.47M | 493.66M | 92.13M | 413.54M | 317.90M | 211.33M | 342.26M | 351.43M | 753.09M | 729.83M | 774.12M | 1,861.98M | 1,708.95M | 1,225.52M | 508.10M | 593.67M |
|
Receivables - Net
|
| 198.25M | 261.43M | 258.11M | 291.72M | 444.85M | 467.57M | 500.21M | 556.54M | 581.77M | 557.87M | 576.65M | 653.44M | 742.38M | 744.13M | 660.18M |
|
Receivables - Other
|
| 3.14M | 17.84M | 12.98M | 25.26M | 55.58M | 79.38M | 84.40M | 94.09M | | | 0.84M | 2.66M | 8.29M | | |
|
Receivables
|
| 201.38M | 279.26M | 271.09M | 316.99M | 500.43M | 546.95M | 584.61M | 650.63M | 581.77M | 557.87M | 577.48M | 656.10M | 750.67M | 744.13M | 660.18M |
|
Raw Materials
|
| 70.20M | 83.24M | 78.70M | 68.25M | | | | | | | | | | | |
|
Work In Process
|
| 25.35M | 45.42M | 28.91M | 32.79M | | | | | | | | | | | |
|
Finished Goods
|
| 45.40M | 68.88M | 68.62M | 82.35M | | | | | | | | | | | |
|
Inventory
|
| 140.95M | 197.54M | 176.23M | 183.40M | 356.36M | 358.70M | 389.84M | 446.13M | 492.32M | 506.68M | 451.00M | 588.23M | 644.88M | 713.49M | 614.46M |
|
Current Deferred Tax Assets
|
| 6.57M | 9.99M | 12.87M | 20.98M | 15.30M | | | | | | | | | | |
|
Prepaid Assets
|
| 25.01M | 32.08M | 33.92M | 41.64M | 90.92M | 109.39M | 100.00M | 92.53M | 113.23M | 126.98M | 90.34M | 126.37M | 162.27M | 136.69M | 158.93M |
|
Current Assets
|
| 864.43M | 593.17M | 894.68M | 855.63M | 1,118.76M | 1,277.92M | 1,341.48M | 1,848.29M | 1,917.15M | 1,965.65M | 2,979.97M | 3,076.99M | 2,775.04M | 2,102.40M | 2,027.24M |
|
Property, Plant & Equipment (Net)
|
| 231.69M | 331.18M | 323.19M | 344.66M | 589.48M | 694.15M | 724.05M | 750.05M | 787.18M | 831.00M | 803.83M | 820.93M | 840.82M | 886.01M | 821.65M |
|
Long-Term Investments
|
| | | 1,210.09M | 1,095.65M | | | | | | | | | | | |
|
Goodwill
|
1,530.57M | 1,547.42M | 1,765.29M | 1,754.11M | 1,756.05M | 2,424.80M | 3,019.74M | 3,005.46M | 3,005.46M | 3,081.30M | 3,093.60M | 3,111.35M | 3,502.06M | 3,911.22M | 3,542.77M | 3,383.80M |
|
Intangibles
|
| 723.14M | 737.56M | 603.88M | 502.39M | 910.77M | 1,262.57M | 1,075.43M | 920.12M | 897.19M | 770.90M | 691.55M | 946.73M | 999.72M | 883.67M | 492.88M |
|
Goodwill & Intangibles
|
1,530.57M | 2,270.56M | 2,502.85M | 2,357.99M | 2,258.44M | 3,335.57M | 4,282.31M | 4,080.89M | 3,925.59M | 3,978.49M | 3,864.50M | 3,802.90M | 4,448.79M | 4,910.95M | 4,426.44M | 3,876.68M |
|
Long-Term Deferred Tax
|
| 4.53M | 62.40M | 38.97M | 93.21M | 148.13M | 358.73M | 270.38M | 190.95M | 27.97M | 21.15M | 84.78M | 105.03M | 100.54M | 131.53M | 288.19M |
|
Other Non-Current Assets
|
| 25.74M | 26.48M | 22.12M | 19.13M | 29.10M | 18.10M | 73.86M | 84.59M | 86.89M | 152.22M | 172.72M | 162.02M | 128.87M | 134.60M | 129.50M |
|
Non-Current Assets
|
| 2,523.57M | 2,863.49M | 2,753.71M | 2,643.19M | 3,997.84M | 5,020.99M | 4,899.49M | 4,793.23M | 4,880.53M | 4,868.87M | 4,864.23M | 5,536.77M | 5,981.18M | 5,578.58M | 5,116.02M |
|
Accounts Payables
|
| 132.83M | 155.35M | 152.96M | 177.54M | 287.80M | 290.78M | 299.20M | 322.67M | 379.82M | 376.97M | 393.91M | 459.09M | 531.57M | 482.30M | 362.19M |
|
Payables
|
| 132.83M | 155.35M | 152.96M | 177.54M | 287.80M | 290.78M | 299.20M | 322.67M | 379.82M | 376.97M | 393.91M | 459.09M | 531.57M | 482.30M | 362.19M |
|
Accumulated Expenses
|
| 94.03M | 100.67M | 100.11M | 123.24M | 222.78M | 251.99M | 245.57M | 259.56M | 218.13M | 215.63M | 324.83M | 343.82M | 346.94M | 307.00M | 317.34M |
|
Other Accumulated Expenses
|
| 15.74M | 20.08M | 17.00M | 19.82M | | | | | | | | | | | |
|
Short term Debt
|
| 16.78M | 13.74M | 12.88M | 8.10M | 145.98M | 300.44M | 14.64M | 15.72M | 14.56M | 6.92M | 757.21M | 6.83M | 256.47M | 2.28M | 2.41M |
|
Current Leases
|
| | 2.74M | 1.88M | | | | | | | | | | | | |
|
Current Taxes
|
| 6.86M | 6.01M | 8.88M | 5.79M | 7.52M | 21.97M | 23.89M | 31.54M | 27.43M | 35.23M | 19.21M | 26.52M | 43.99M | 32.14M | 29.42M |
|
Curent Deferred Tax Liability
|
| 4.61M | 3.48M | 3.52M | 3.83M | 13.43M | | | | | | | | | | |
|
Total Current Liabilities
|
| 255.10M | 279.25M | 278.36M | 318.49M | 677.51M | 865.17M | 583.30M | 629.50M | 639.94M | 634.75M | 1,495.16M | 836.26M | 1,178.97M | 823.72M | 711.36M |
|
Capital Leases
|
| 39.54M | 46.22M | 43.42M | 48.84M | 45.11M | 36.22M | 32.37M | 28.74M | 30.62M | 28.81M | 27.93M | 26.56M | 24.74M | 22.95M | 20.98M |
|
Non-Current Debt
|
| 1,833.37M | 1,778.49M | 1,768.35M | 1,667.02M | 2,650.74M | 3,264.33M | 3,226.58M | 3,225.81M | 3,219.76M | 3,219.89M | 3,213.75M | 4,214.95M | 3,958.93M | 3,373.99M | 3,176.10M |
|
Pension
|
| 43.02M | 22.29M | 32.75M | 19.51M | 35.80M | 34.31M | 34.88M | 40.05M | 33.96M | 36.10M | 48.00M | 38.76M | 36.09M | 38.18M | 27.91M |
|
Non-Current Deferred Tax Liability
|
| 179.09M | 313.89M | 271.90M | 346.80M | 362.74M | 390.49M | 392.63M | 338.23M | 225.69M | 504.67M | 543.41M | 593.24M | 577.11M | 525.14M | 235.69M |
|
Other Non-Current Liabilities
|
| 30.09M | 26.10M | 31.31M | 22.01M | 41.82M | 39.80M | 29.22M | 33.57M | 39.28M | 90.19M | 94.02M | 63.23M | 82.09M | 66.81M | 80.78M |
|
Total Non-Current Liabilities
|
| 2,350.12M | 2,385.60M | 2,394.79M | 2,335.23M | 3,771.90M | 4,590.53M | 4,269.75M | 4,262.33M | 4,149.98M | 4,170.57M | 5,044.69M | 5,455.80M | 5,563.32M | 4,617.91M | 4,172.04M |
|
Total Liabilities
|
-387.16M | 2,380.22M | 2,411.70M | 2,426.10M | 2,357.24M | 3,813.72M | 4,630.33M | 4,298.97M | 4,295.90M | 4,189.25M | 4,260.76M | 5,138.72M | 5,519.03M | 5,645.41M | 4,684.71M | 4,252.82M |
|
Total Debt
|
| 1,850.15M | 1,792.23M | 1,781.23M | 1,675.12M | 2,796.72M | 3,564.77M | 3,241.22M | 3,241.53M | 3,234.32M | 3,226.80M | 3,970.95M | 4,221.78M | 4,215.40M | 3,376.26M | 3,178.51M |
|
Common Equity
|
387.16M | 1,007.78M | 1,044.95M | 1,222.29M | 1,141.59M | 1,302.89M | 1,668.58M | 1,942.01M | 2,345.63M | 2,608.43M | 2,573.76M | 2,705.49M | 3,094.73M | 3,110.81M | 2,996.28M | 2,890.44M |
|
Shareholder's Equity
|
387.16M | 1,007.78M | 1,044.95M | 1,222.29M | 1,141.59M | 1,302.89M | 1,668.58M | 1,942.01M | 2,345.63M | 2,608.43M | 2,573.76M | 2,705.49M | 3,094.73M | 3,110.81M | 2,996.28M | 2,890.44M |
|
Liabilities and Shareholders Equity
|
| 3,388.00M | 3,456.65M | 3,648.39M | 3,498.82M | 5,116.61M | 6,298.91M | 6,240.98M | 6,641.52M | 6,797.69M | 6,834.52M | 7,844.20M | 8,613.77M | 8,756.22M | 7,680.99M | 7,143.26M |
|
Treasury Shares
|
0.43M | 0.40M | 0.39M | 0.49M | 0.63M | 0.66M | 0.65M | 0.92M | 1.08M | 1.12M | 14.73M | 15.63M | 16.44M | 22.78M | 25.09M | 26.99M |
|
Retained Earnings
|
-37.20M | -27.46M | -23.22M | -39.41M | -33.11M | -29.33M | -29.84M | 636.84M | 1,031.61M | 1,340.64M | 1,616.36M | 1,777.73M | 2,132.26M | 2,383.34M | 2,295.60M | 2,340.20M |