|
Cash & Equivalents
|
| | | 380.50M | 670.30M | 703.40M | 458.90M | 572.60M | 145.10M | 127.40M | 121.70M | 204.50M | 208.20M | 244.00M | 263.60M | 340.90M | 406.00M | 331.30M | 330.90M | 356.40M | 333.60M | 364.20M | 433.80M |
|
Cash & Current Investments
|
| | | 380.50M | 670.30M | 703.40M | 458.90M | 572.60M | 145.10M | 127.40M | 121.70M | 204.50M | 208.20M | 244.00M | 263.60M | 340.90M | 406.00M | 331.30M | 330.90M | 356.40M | 333.60M | 364.20M | 433.80M |
|
Receivables - Net
|
490.60M | | 431.10M | 447.10M | 386.50M | 397.90M | 473.80M | 481.30M | 434.20M | 482.40M | 511.20M | 514.80M | 471.40M | 490.90M | 523.90M | 497.50M | 519.00M | 496.80M | 531.40M | 526.10M | 533.60M | 532.70M | 568.30M |
|
Receivables - Other
|
12.80M | | 11.70M | 9.00M | 10.50M | 9.10M | 10.30M | 10.40M | 12.10M | 12.10M | 12.60M | 12.30M | 13.50M | 10.70M | 7.10M | 6.80M | 6.60M | 7.50M | 8.40M | 8.00M | 6.40M | 8.80M | 12.90M |
|
Receivables
|
503.40M | | 442.80M | 456.10M | 397.00M | 407.00M | 484.10M | 491.70M | 446.30M | 494.50M | 523.80M | 527.10M | 484.90M | 501.60M | 531.00M | 504.30M | 525.60M | 504.30M | 539.80M | 534.10M | 540.00M | 541.50M | 581.20M |
|
Raw Materials
|
103.10M | | 111.40M | 123.50M | 122.60M | 131.20M | 137.90M | 147.90M | 166.80M | 173.80M | 187.60M | | | | | | | | | | | | |
|
Work In Process
|
25.20M | | 18.40M | 19.90M | 25.80M | 27.00M | 24.20M | 34.40M | 44.60M | 39.70M | 43.60M | | | | | | | | | | | | |
|
Finished Goods
|
95.80M | | 87.80M | 90.30M | 94.30M | 92.10M | 101.70M | 104.70M | 114.00M | 112.90M | 146.30M | | | | | | | | | | | | |
|
Inventory
|
224.10M | | 217.60M | 233.70M | 242.70M | 250.30M | 263.80M | 287.00M | 325.40M | 326.40M | 377.50M | 346.00M | 350.80M | 329.20M | 314.30M | 296.60M | 294.80M | 323.10M | 333.00M | 337.80M | 356.10M | 368.50M | 358.80M |
|
Prepaid Assets
|
110.50M | | 107.60M | 120.80M | 111.70M | 118.10M | 124.60M | 137.30M | 137.30M | 124.30M | 123.80M | 152.80M | 164.80M | 158.60M | 149.40M | 141.40M | 141.60M | 141.40M | 147.70M | 149.70M | 146.30M | 152.60M | 164.20M |
|
Current Assets
|
825.20M | | 756.30M | 1,182.10M | 1,411.20M | 1,469.70M | 1,321.10M | 1,478.20M | 1,257.10M | 1,345.90M | 1,340.00M | 1,385.00M | 1,339.50M | 1,276.20M | 1,303.20M | 1,332.50M | 1,361.40M | 1,292.60M | 1,343.00M | 1,370.00M | 1,369.60M | 1,418.00M | 1,525.10M |
|
Property, Plant & Equipment (Net)
|
101.90M | | 94.70M | 96.80M | 98.10M | 96.60M | 100.00M | 100.60M | 100.60M | 84.90M | 92.60M | 92.10M | 92.80M | 94.50M | 97.80M | 102.30M | 107.10M | 115.90M | 123.50M | 120.20M | 120.70M | 124.50M | 119.70M |
|
Goodwill
|
1,157.80M | 238.80M | 1,058.70M | 1,092.10M | 1,100.00M | 1,100.00M | 1,700.00M | 1,667.20M | 1,809.80M | 1,707.80M | 1,712.40M | 1,738.70M | 1,737.60M | 1,733.90M | 1,721.90M | 1,742.40M | 1,732.10M | 1,728.90M | 1,743.90M | 1,726.00M | 1,731.10M | 1,767.10M | 1,743.10M |
|
Intangibles
|
274.30M | | 250.90M | 250.50M | 241.10M | 234.80M | 631.50M | 615.90M | 696.50M | 642.70M | 670.80M | 649.70M | 628.30M | 606.60M | 584.80M | 568.30M | 546.40M | 526.50M | 508.60M | 486.50M | 462.10M | 453.20M | 429.10M |
|
Goodwill & Intangibles
|
1,432.10M | 238.80M | 1,309.60M | 1,342.60M | 1,341.10M | 1,334.80M | 2,331.50M | 2,283.10M | 2,506.30M | 2,350.50M | 2,383.20M | 2,388.40M | 2,365.90M | 2,340.50M | 2,306.70M | 2,310.70M | 2,278.50M | 2,255.40M | 2,252.50M | 2,212.50M | 2,193.20M | 2,220.30M | 2,172.20M |
|
Other Non-Current Assets
|
172.90M | | 159.70M | 177.90M | 178.00M | 183.50M | 165.50M | 200.80M | 147.30M | 150.30M | 156.60M | 183.50M | 184.10M | 187.40M | 204.30M | 225.30M | 232.10M | 239.10M | 249.50M | 269.30M | 280.10M | 287.50M | 247.30M |
|
Non-Current Assets
|
2,003.70M | | 1,847.40M | 1,890.90M | 1,872.90M | 1,870.00M | 2,850.50M | 2,871.60M | 3,043.00M | 2,873.30M | 2,923.70M | 2,958.30M | 2,939.00M | 2,929.40M | 2,918.70M | 2,961.50M | 2,944.40M | 2,943.30M | 2,964.10M | 2,940.50M | 2,923.70M | 2,957.80M | 2,854.90M |
|
Assets
|
2,828.90M | | 2,603.70M | 3,073.00M | 3,284.10M | 3,339.70M | 4,171.60M | 4,349.80M | 4,300.10M | 4,219.20M | 4,263.70M | 4,343.30M | 4,278.50M | 4,205.60M | 4,221.90M | 4,294.00M | 4,305.80M | 4,235.90M | 4,307.10M | 4,310.50M | 4,293.30M | 4,375.80M | 4,380.00M |
|
Accounts Payables
|
319.30M | | 356.30M | 448.10M | 375.10M | 363.80M | 390.50M | 492.00M | 407.90M | 387.70M | 413.50M | 437.60M | 373.70M | 353.90M | 352.10M | 435.80M | 384.90M | 367.70M | 370.20M | 378.10M | 372.60M | 342.80M | 345.70M |
|
Notes Payables
|
16.80M | | 12.90M | 10.90M | 6.90M | 5.50M | 4.50M | 3.70M | 4.20M | 9.10M | 7.70M | 4.60M | 8.50M | 8.70M | 6.30M | | | | | | | | |
|
Payables
|
336.10M | | 369.20M | 459.00M | 382.00M | 369.30M | 395.00M | 495.70M | 412.10M | 396.80M | 421.20M | 442.20M | 382.20M | 362.60M | 358.40M | 435.80M | 384.90M | 367.70M | 370.20M | 378.10M | 372.60M | 342.80M | 345.70M |
|
Accumulated Expenses
|
319.30M | | 325.10M | 448.10M | 404.30M | 397.30M | 464.50M | 492.00M | 423.10M | 390.30M | 402.40M | 437.60M | 438.50M | 441.70M | 467.60M | 435.80M | 410.00M | 378.30M | 426.50M | 462.50M | 451.50M | 451.00M | 430.20M |
|
Other Accumulated Expenses
|
47.00M | | | 105.90M | | | | 115.90M | | | | 75.50M | | | | 72.60M | | | | 69.00M | | | |
|
Short term Debt
|
16.80M | | 12.90M | 10.90M | 6.90M | 5.50M | 4.50M | 3.70M | 4.20M | 9.10M | 7.70M | 4.60M | 8.50M | 8.70M | 6.30M | 106.60M | 55.70M | 5.90M | 5.40M | 52.30M | 2.50M | 500.20M | 500.10M |
|
Current Leases
|
12.80M | | 11.10M | 11.90M | 11.90M | 12.10M | 12.80M | 12.80M | 13.10M | 12.70M | 12.30M | 13.80M | 13.10M | 12.90M | 12.40M | 14.00M | 14.50M | 14.70M | 16.10M | 16.30M | 16.50M | 17.30M | 14.80M |
|
Total Current Liabilities
|
667.50M | | 705.40M | 838.30M | 798.20M | 778.70M | 872.30M | 933.40M | 848.30M | 850.10M | 875.30M | 929.90M | 883.10M | 846.20M | 867.70M | 955.30M | 865.10M | 766.60M | 818.20M | 909.20M | 843.10M | 1,311.30M | 1,290.80M |
|
Non-Current Debt
|
24.60M | | | 1,795.30M | 1,981.80M | 1,982.50M | 2,583.10M | 2,583.80M | 2,584.50M | 2,599.20M | 2,635.90M | 2,585.70M | 2,521.60M | 2,422.40M | 2,348.20M | 2,189.00M | 2,189.70M | 2,190.40M | 2,191.10M | 2,092.00M | 2,092.00M | 1,593.50M | 1,593.80M |
|
Minority Interest
|
4.90M | | 4.30M | 3.90M | 3.70M | 3.80M | 4.00M | 3.80M | 3.70M | 3.40M | 2.70M | 3.00M | 3.70M | 4.90M | 5.50M | 5.20M | 7.70M | 8.20M | 8.80M | 8.80M | 10.40M | 7.20M | 6.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 50.30M | 39.40M | 43.00M | 49.30M | 29.00M | 29.30M | 32.10M | | | | | | | |
|
Operating Leases
|
25.20M | | 29.50M | 30.50M | 26.90M | 27.70M | 36.20M | 35.60M | 35.30M | 33.40M | 32.70M | 34.00M | 32.10M | 31.80M | 28.20M | 37.10M | 37.70M | 36.90M | 39.90M | 36.60M | 32.90M | 30.30M | 24.90M |
|
Other Non-Current Liabilities
|
295.50M | | 281.40M | 217.20M | 209.20M | 201.50M | 205.40M | 223.30M | 280.10M | 233.80M | 219.80M | 214.20M | 201.70M | 203.80M | 212.80M | 217.00M | 220.70M | 217.70M | 214.50M | 212.80M | 219.10M | 231.90M | 231.40M |
|
Total Non-Current Liabilities
|
-295.50M | | -281.40M | -217.20M | -209.20M | -201.50M | -205.40M | 3,552.80M | -280.10M | -233.80M | -219.80M | 3,549.60M | 3,436.80M | 3,300.40M | 3,244.10M | 3,181.40M | 3,092.50M | 2,993.90M | 3,049.20M | 3,037.80M | 2,968.00M | 2,935.10M | 2,909.50M |
|
Total Liabilities
|
| | | | | | | 3,776.10M | | | | 3,763.80M | 3,638.50M | 3,504.20M | 3,456.90M | 3,398.40M | 3,313.20M | 3,211.60M | 3,263.70M | 3,250.60M | 3,187.10M | 3,167.00M | 3,140.90M |
|
Total Debt
|
41.40M | | 12.90M | 1,806.20M | 1,988.70M | 1,988.00M | 2,587.60M | 2,587.50M | 2,588.70M | 2,608.30M | 2,643.60M | 2,590.30M | 2,530.10M | 2,431.10M | 2,354.50M | 2,295.60M | 2,245.40M | 2,196.30M | 2,196.50M | 2,144.30M | 2,094.50M | 2,093.70M | 2,093.90M |
|
Common Equity
|
1,816.10M | 1,630.90M | 1,587.40M | 191.70M | 268.00M | 349.30M | 474.60M | 573.70M | 551.90M | 502.70M | 500.00M | 579.50M | 640.00M | 701.40M | 765.00M | 895.60M | 992.60M | 1,024.30M | 1,043.40M | 1,059.90M | 1,106.20M | 1,208.80M | 1,239.10M |
|
Shareholder's Equity
|
1,816.10M | 1,630.90M | 1,587.40M | 191.70M | 268.00M | 349.30M | 474.60M | 573.70M | 551.90M | 502.70M | 500.00M | 579.50M | 640.00M | 701.40M | 765.00M | 895.60M | 992.60M | 1,024.30M | 1,043.40M | 1,059.90M | 1,106.20M | 1,208.80M | 1,239.10M |
|
Liabilities and Shareholders Equity
|
2,828.90M | | 2,603.70M | 3,073.00M | 3,284.10M | 3,339.70M | 4,171.60M | 4,349.80M | 4,300.10M | 4,219.20M | 4,263.70M | 4,343.30M | 4,278.50M | 4,205.60M | 4,221.90M | 4,294.00M | 4,305.80M | 4,235.90M | 4,307.10M | 4,310.50M | 4,293.30M | 4,375.80M | 4,380.00M |
|
Treasury Shares
|
0.32M | | | 1.40M | | | | 1.80M | 8.50M | 10.00M | 10.00M | 13.70M | 14.60M | 15.70M | 16.10M | 16.50M | 17.10M | 18.00M | 21.10M | 22.80M | 24.30M | 25.70M | 27.40M |
|
Retained Earnings
|
148.70M | | 137.30M | 193.80M | 178.20M | 176.20M | 278.60M | 386.70M | 582.90M | 660.80M | 706.90M | 770.80M | 849.70M | 943.10M | 1,029.80M | 1,132.10M | 1,265.00M | 1,331.30M | 1,419.30M | 1,539.10M | 1,623.30M | 1,711.50M | 1,810.60M |