|
Cash & Equivalents
|
647.60M | 828.30M | 714.90M | 655.60M | 639.80M | 494.30M | 365.20M | 370.60M | 733.90M | 605.00M | 538.80M | 898.50M | 552.90M | 391.80M | 387.70M | 376.50M |
|
Cash & Current Investments
|
647.60M | 828.30M | 714.90M | 655.60M | 639.80M | 494.30M | 365.20M | 370.60M | 733.90M | 605.00M | 538.80M | 898.50M | 552.90M | 391.80M | 387.70M | 376.50M |
|
Receivables - Net
|
-100.00M | 789.70M | 673.00M | 670.20M | 683.10M | 619.30M | 581.60M | 505.80M | 503.30M | 509.20M | 417.70M | 460.50M | 451.70M | 402.50M | 454.50M | 467.20M |
|
Receivables - Other
|
| 189.70M | 153.50M | 150.00M | 125.00M | 100.10M | 93.50M | 98.00M | 109.40M | 94.40M | 60.80M | 63.30M | 73.10M | 87.90M | 93.90M | 16.00M |
|
Receivables
|
-100.00M | 979.40M | 826.50M | 820.20M | 808.10M | 719.40M | 675.10M | 603.80M | 612.70M | 603.60M | 478.50M | 523.80M | 524.80M | 490.40M | 548.40M | 483.20M |
|
Raw Materials
|
43.00M | 44.10M | 26.70M | 20.70M | 22.30M | 24.50M | 22.90M | 15.00M | 12.50M | 13.30M | 5.60M | | | | | |
|
Finished Goods
|
57.50M | 44.80M | 38.10M | 29.30M | 32.80M | 22.20M | 20.90M | 14.00M | 13.60M | 14.00M | 10.80M | | | | | |
|
Inventory
|
| | | | | | | | | 27.30M | 16.40M | 13.40M | 7.60M | 14.90M | 15.30M | 16.40M |
|
Current Deferred Tax Assets
|
19.90M | 40.70M | 27.10M | 21.60M | 24.10M | 16.40M | -24.10M | | | | | | | | | |
|
Prepaid Assets
|
139.20M | 127.80M | 123.60M | 115.00M | 138.70M | 140.60M | 120.90M | 121.90M | 126.20M | 130.20M | 100.70M | 89.30M | 78.80M | 92.30M | 101.80M | 103.20M |
|
Current Assets
|
1,773.40M | 1,875.40M | 1,603.40M | 1,512.40M | 1,540.80M | 1,317.30M | 1,111.50M | 1,027.30M | 1,389.50M | 1,301.40M | 1,221.30M | 1,506.00M | 1,133.00M | 930.40M | 971.00M | 979.30M |
|
Property, Plant & Equipment (Net)
|
225.70M | 219.70M | 191.30M | 176.40M | 174.70M | 168.70M | 153.80M | 145.30M | 142.50M | 111.90M | 116.00M | 110.50M | 86.50M | 75.90M | 64.30M | 57.10M |
|
Goodwill
|
198.50M | 197.90M | 192.50M | 192.30M | 188.70M | 183.90M | 177.40M | 178.60M | 180.80M | 111.00M | 110.40M | 108.60M | 315.00M | 287.10M | 287.40M | 247.90M |
|
Intangibles
|
151.50M | 143.80M | 129.80M | 124.20M | 129.10M | 144.10M | 138.50M | 137.00M | 138.30M | 162.10M | 186.80M | 193.60M | 176.20M | 165.10M | 166.20M | 165.00M |
|
Goodwill & Intangibles
|
350.00M | 341.70M | 322.30M | 316.50M | 317.80M | 328.00M | 315.90M | 315.60M | 319.10M | 273.10M | 297.20M | 302.20M | 491.20M | 452.20M | 453.60M | 412.90M |
|
Long-Term Deferred Tax
|
180.60M | 179.60M | 181.50M | 184.30M | 136.40M | 146.30M | 127.40M | 146.10M | 119.90M | 109.30M | 114.00M | 136.20M | 125.30M | 118.60M | 114.00M | 96.60M |
|
Other Non-Current Assets
|
213.50M | 162.90M | 88.90M | 108.10M | 119.60M | 19.90M | 45.10M | 33.30M | 148.30M | 181.90M | 300.60M | 298.80M | 206.90M | 119.50M | 205.80M | 181.60M |
|
Non-Current Assets
|
1,183.50M | 1,145.50M | 191.30M | 176.40M | 174.70M | 1,003.70M | 1,018.50M | 994.30M | 1,152.90M | 1,156.20M | 1,282.70M | 1,201.90M | 1,286.50M | 1,135.20M | 994.40M | 893.00M |
|
Assets
|
2,956.90M | 3,020.90M | 2,612.20M | 2,420.40M | 2,510.00M | 2,321.00M | 2,130.00M | 2,021.60M | 2,542.40M | 2,457.60M | 2,504.00M | 2,707.90M | 2,419.50M | 2,065.60M | 1,965.40M | 1,872.30M |
|
Accounts Payables
|
292.20M | 260.70M | 241.60M | 228.60M | 246.70M | 262.50M | 219.30M | 189.00M | 241.80M | 268.90M | 204.30M | 223.20M | 180.20M | 160.80M | 130.90M | 97.90M |
|
Notes Payables
|
| | | | | | 65.80M | | | | | | | | | |
|
Payables
|
292.20M | 260.70M | 241.60M | 228.60M | 246.70M | 262.50M | 285.10M | 189.00M | 241.80M | 268.90M | 204.30M | 223.20M | 180.20M | 160.80M | 130.90M | 97.90M |
|
Accumulated Expenses
|
| 143.10M | 120.90M | 128.70M | 103.90M | 109.30M | 102.70M | | | | | | | | | |
|
Other Accumulated Expenses
|
566.00M | 518.90M | 425.50M | 411.90M | 375.70M | 385.10M | 329.90M | 349.20M | 391.50M | 350.00M | 316.70M | 352.00M | 300.90M | 271.60M | 308.40M | 314.70M |
|
Short term Debt
|
65.80M | 0.80M | 0.90M | 0.30M | | 1.80M | 11.00M | 106.00M | 10.80M | 10.00M | 13.50M | 102.80M | 18.20M | 17.40M | 13.00M | 5.00M |
|
Current Taxes
|
| 53.90M | 28.80M | 47.80M | 40.90M | 58.30M | 32.00M | | | | | | | | | |
|
Current Deferred Revenue
|
439.10M | 556.30M | 448.10M | 389.50M | 402.40M | 348.30M | 335.10M | 337.40M | 327.50M | 294.40M | 246.40M | 257.10M | 253.20M | 200.70M | 198.60M | 210.40M |
|
Total Current Liabilities
|
1,450.20M | 1,336.70M | 1,116.10M | 1,030.30M | 1,024.80M | 997.70M | 961.10M | 981.60M | 971.60M | 923.30M | 927.30M | 935.10M | 752.50M | 650.50M | 650.90M | 628.00M |
|
Capital Leases
|
| | | | | | | | | 5.80M | | | | | | |
|
Non-Current Debt
|
845.90M | 823.20M | 358.80M | 210.00M | 210.00M | 222.20M | 233.70M | 194.00M | 633.90M | 642.80M | 565.90M | 527.10M | 511.20M | 495.70M | 491.20M | 488.20M |
|
Non-Current Deffered Revenue
|
149.20M | 149.40M | 120.30M | 123.10M | 122.70M | 119.50M | 123.30M | 117.60M | 159.00M | 157.20M | 147.00M | 137.90M | 150.70M | 122.30M | 104.40M | 108.80M |
|
Pension
|
1,640.60M | 1,509.20M | 2,224.00M | 2,553.50M | 1,697.20M | 2,369.90M | 2,111.30M | 2,292.60M | 2,004.40M | 1,956.50M | 1,960.20M | 1,286.10M | 976.20M | 714.60M | 787.70M | 816.40M |
|
Minority Interest
|
-3.40M | 3.50M | 7.10M | 11.50M | 36.60M | 7.60M | 11.10M | -16.40M | 28.20M | 43.90M | 37.10M | 44.70M | 49.30M | 36.50M | 13.40M | 14.10M |
|
Liabilities from Discontinued Operations
|
87.10M | | 15.00M | | | | | | | | 146.40M | | | | | |
|
Operating Leases
|
| | | | | | | | | | 90.10M | 99.50M | 81.50M | 55.70M | 44.70M | 28.90M |
|
Other Non-Current Liabilities
|
142.70M | 136.20M | 104.00M | 92.20M | 119.20M | 91.80M | 79.20M | 83.20M | 100.00M | 77.40M | 47.60M | 71.40M | 47.20M | 31.00M | 44.00M | 71.30M |
|
Total Non-Current Liabilities
|
-142.70M | -136.20M | -104.00M | -92.20M | -119.20M | -91.80M | -79.20M | -83.20M | -100.00M | -77.40M | -47.60M | -71.40M | -47.20M | -31.00M | -44.00M | -71.30M |
|
Total Debt
|
911.70M | 824.00M | 359.70M | 210.30M | 210.00M | 224.00M | 244.70M | 300.00M | 644.70M | 652.80M | 579.40M | 629.90M | 529.40M | 513.10M | 504.20M | 493.20M |
|
Common Equity
|
-1271.70M | -933.80M | -1311.00M | -1588.70M | -663.90M | -1452.40M | -1378.60M | -1647.40M | -1326.50M | -1299.60M | -1228.30M | -312.10M | -64.40M | 21.80M | -151.80M | -283.40M |
|
Shareholder's Equity
|
-1271.70M | -933.80M | -1311.00M | -1588.70M | -663.90M | -1452.40M | -1378.60M | -1647.40M | -1326.50M | -1299.60M | -1228.30M | -312.10M | -64.40M | 21.80M | -151.80M | -283.40M |
|
Liabilities and Shareholders Equity
|
2,956.90M | 3,020.90M | 2,612.20M | 2,420.40M | 2,510.00M | 2,321.00M | 2,130.00M | 2,021.60M | 2,542.40M | 2,457.60M | 2,504.00M | 2,707.90M | 2,419.50M | 2,065.60M | 1,965.40M | 1,872.30M |
|
Treasury Shares
|
0.20M | 0.40M | 0.38M | 0.36M | 0.60M | 1.60M | 0.47M | 1.45M | 1.69M | 2.15M | 2.04M | 3.80M | 5.30M | 5.50M | 5.60M | 6.00M |
|
Retained Earnings
|
-3013.50M | -2928.30M | -3700.90M | -4133.60M | -3333.40M | -4113.40M | -3945.30M | -4152.80M | -3815.80M | -4084.80M | -4088.60M | -3939.50M | -3264.10M | -3076.00M | -2800.30M | -2757.20M |
|
Preferred Shares
|
| | 249.70M | 249.70M | 249.70M | | | | | | | | | | | |