|
Cash & Equivalents
|
236.36M | 196.50M | 220.79M | 431.26M | 465.10M | 432.80M | 452.30M | 457.40M | 588.70M | 573.00M | 211.70M | 259.10M | 209.80M |
|
Short-term Investments
|
| | | | | | | 1.20M | | | | | |
|
Cash & Current Investments
|
236.36M | 196.50M | 220.79M | 431.26M | 465.10M | 432.80M | 452.30M | 458.60M | 588.70M | 573.00M | 211.70M | 259.10M | 209.80M |
|
Receivables - Net
|
| 717.48M | 601.07M | 494.56M | 564.40M | 685.50M | 648.10M | 570.80M | 529.20M | 740.20M | 586.00M | 490.80M | 379.90M |
|
Receivables - Other
|
| 94.07M | 75.08M | 61.99M | 55.20M | 79.30M | 74.60M | 63.40M | 48.00M | 53.90M | 50.90M | 49.50M | 38.60M |
|
Receivables
|
| 811.55M | 676.15M | 556.55M | 619.60M | 764.80M | 722.70M | 634.20M | 577.20M | 794.10M | 636.90M | 540.30M | 418.50M |
|
Raw Materials
|
| 240.86M | 205.06M | 151.44M | 168.80M | 226.70M | 205.80M | 190.10M | 161.70M | 303.90M | 295.60M | 200.90M | 167.30M |
|
Finished Goods
|
| 252.60M | 235.95M | 170.38M | 187.50M | 250.90M | 269.80M | 210.80M | 132.90M | 279.20M | 218.40M | 162.40M | 144.90M |
|
Inventory
|
| 530.19M | 473.86M | 353.10M | 385.30M | 510.40M | 510.40M | 438.20M | 324.10M | 621.00M | 553.60M | 404.70M | 347.20M |
|
Current Deferred Tax Assets
|
| 9.82M | 11.79M | | | | | | | | | | |
|
Prepaid Assets
|
| 22.75M | 15.16M | 10.12M | 18.10M | 17.50M | 20.50M | 25.90M | 15.10M | 44.30M | 39.40M | 39.50M | 51.30M |
|
Current Assets
|
-633.27M | 1,476.75M | 1,322.66M | 1,289.03M | 1,432.90M | 1,646.20M | 1,631.30M | 1,491.10M | 1,517.10M | 1,978.50M | 1,390.70M | 1,194.10M | 988.20M |
|
Property, Plant & Equipment (Net)
|
| 606.43M | 556.70M | 518.75M | 510.00M | 627.00M | 592.10M | 625.80M | 431.10M | 719.00M | 691.10M | 643.70M | 575.80M |
|
Long-Term Investments
|
140.30M | 155.89M | 167.66M | 182.90M | 191.40M | 152.50M | 179.10M | 188.10M | 240.10M | 247.80M | 255.10M | 252.20M | 222.60M |
|
Goodwill
|
36.10M | 37.27M | 34.57M | 39.60M | 38.00M | 72.50M | 69.00M | 56.70M | 62.10M | 710.10M | 410.40M | 63.80M | 59.90M |
|
Intangibles
|
| 225.33M | 231.39M | 236.47M | 273.50M | 343.50M | 351.20M | 382.70M | 344.10M | 1,065.90M | 1,098.30M | 1,113.00M | 598.80M |
|
Goodwill & Intangibles
|
36.10M | 262.60M | 265.96M | 276.07M | 311.50M | 416.00M | 420.20M | 439.40M | 406.20M | 1,776.00M | 1,508.70M | 1,176.80M | 658.70M |
|
Long-Term Deferred Tax
|
| 42.94M | 46.81M | 51.40M | 43.80M | 35.50M | 26.70M | 67.50M | 90.20M | 77.60M | 97.30M | 44.30M | 37.00M |
|
Other Non-Current Assets
|
| 335.72M | 309.10M | 268.27M | 287.00M | 346.30M | 324.30M | 453.80M | 656.90M | 1,766.90M | 1,423.30M | 939.20M | 857.50M |
|
Non-Current Assets
|
633.27M | 606.43M | 556.70M | 518.70M | 510.00M | 627.00M | 592.10M | 422.20M | 431.10M | 719.00M | 691.10M | 259.20M | 262.00M |
|
Assets
|
| 2,574.78M | 2,356.12M | 2,258.89M | 2,421.30M | 2,772.00M | 2,726.80M | 2,758.80M | 2,845.20M | 4,712.20M | 3,760.20M | 3,029.20M | 2,644.10M |
|
Accounts Payables
|
| 509.09M | 434.69M | 324.63M | 378.00M | 436.80M | 354.20M | 343.00M | 355.40M | 590.30M | 438.10M | 449.70M | 263.10M |
|
Notes Payables
|
| 8.75M | 7.56M | | | | | | | | | | |
|
Payables
|
| 517.85M | 442.25M | 324.63M | 378.00M | 436.80M | 354.20M | 343.00M | 355.40M | 590.30M | 438.10M | 449.70M | 263.10M |
|
Accumulated Expenses
|
| 136.13M | 120.93M | 98.84M | 135.40M | 146.90M | 159.80M | 154.40M | 139.80M | 235.10M | 208.30M | 174.80M | 229.10M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 3.90M | 12.20M | 5.90M |
|
Short term Debt
|
| 8.75M | 7.56M | 5.00M | 5.00M | 7.00M | 7.00M | | | | | | |
|
Current Leases
|
| | | | | | | 14.10M | 15.50M | 18.40M | 17.10M | 16.30M | 12.90M |
|
Current Taxes
|
| 9.68M | 9.41M | 20.80M | 23.80M | 35.90M | 16.00M | 5.00M | 10.00M | 52.10M | 9.90M | 10.90M | 4.90M |
|
Curent Deferred Tax Liability
|
| 2.90M | 1.41M | | | | | | | | | | |
|
Total Current Liabilities
|
| 666.56M | 574.00M | 449.27M | 542.20M | 626.60M | 537.00M | 527.60M | 533.30M | 914.40M | 689.40M | 672.60M | 720.90M |
|
Non-Current Debt
|
| 1,327.67M | 1,194.65M | 1,177.12M | 1,160.40M | 1,165.00M | 1,160.80M | 1,162.60M | 1,158.10M | 2,305.60M | 2,301.60M | 2,277.60M | 2,200.70M |
|
Pension
|
| 163.20M | 2.70M | | 195.80M | | | | | 254.70M | 177.80M | | 183.30M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 42.30M | | | | |
|
Non-Current Deferred Tax Liability
|
| 26.93M | 27.31M | 25.76M | 24.80M | 49.20M | 45.40M | 41.50M | 60.70M | 103.20M | 59.80M | 43.50M | 37.50M |
|
Operating Leases
|
| | | | | | | 58.00M | 65.50M | 69.20M | 60.20M | 51.70M | 53.30M |
|
Other Non-Current Liabilities
|
| 210.42M | 239.29M | 217.73M | 246.20M | 256.40M | 214.90M | 300.20M | 395.00M | 306.70M | 228.90M | 251.80M | 251.60M |
|
Total Non-Current Liabilities
|
| 1,565.02M | 1,461.25M | 1,420.61M | 1,431.40M | 1,470.60M | 1,421.10M | 1,562.30M | 1,721.60M | 2,784.70M | 2,650.50M | 2,624.60M | 2,543.10M |
|
Total Liabilities
|
| | | | | | | | | 225.00M | 183.40M | 229.30M | 263.30M |
|
Total Debt
|
| 1,336.42M | 1,202.21M | 1,182.12M | 1,165.40M | 1,172.00M | 1,167.80M | 1,162.60M | 1,158.10M | 2,305.60M | 2,301.60M | 2,277.60M | 2,200.70M |
|
Common Equity
|
291.67M | 343.20M | 320.87M | 391.70M | 447.70M | 674.80M | 768.70M | 668.90M | 590.30M | 1,013.10M | 420.30M | -268.00M | -619.90M |
|
Shareholder's Equity
|
291.67M | 343.20M | 320.87M | 391.70M | 447.70M | 674.80M | 768.70M | 668.90M | 590.30M | 1,013.10M | 420.30M | -268.00M | -619.90M |
|
Liabilities and Shareholders Equity
|
| 2,574.78M | 2,356.12M | 2,258.89M | 2,421.30M | 2,772.00M | 2,726.80M | 2,758.80M | 2,845.20M | 4,712.20M | 3,760.20M | 3,029.20M | 2,644.10M |
|
Treasury Shares
|
| 0.00M | 0.07M | | -4.50M | 1.40M | 2.20M | 9.80M | 10.40M | 1.00M | 4.10M | 4.10M | 4.10M |
|
Retained Earnings
|
24.57M | 88.38M | -151.94M | -15.60M | 261.20M | 527.90M | 753.20M | 781.00M | 739.20M | 741.80M | 264.50M | -443.00M | -792.80M |