|
Cash & Equivalents
|
378.30M | 382.10M | 525.99M | 490.62M | 259.47M | 276.94M | 273.63M | 319.06M | 234.16M | 181.00M |
|
Short-term Investments
|
417.50M | 449.59M | 382.37M | 346.25M | 323.01M | 119.69M | 97.82M | 107.10M | 82.57M | 80.74M |
|
Cash & Current Investments
|
795.80M | 831.70M | 908.35M | 836.88M | 582.48M | 396.63M | 371.46M | 426.16M | 316.73M | 261.74M |
|
Receivables - Net
|
175.92M | | 191.05M | | 187.44M | | 265.91M | | 281.45M | |
|
Receivables - Other
|
27.99M | 176.17M | 183.45M | 179.95M | 180.80M | 236.52M | 258.72M | 233.33M | 265.86M | 237.10M |
|
Receivables
|
203.90M | | 374.49M | | 368.25M | | 524.62M | | 547.30M | |
|
Inventory
|
383.29M | 403.60M | 387.21M | 417.20M | 419.17M | 593.66M | 562.27M | 582.37M | 556.75M | 572.41M |
|
Prepaid Assets
|
79.55M | 84.94M | 78.67M | 86.69M | 86.29M | 108.54M | 102.49M | 114.11M | 113.00M | 141.14M |
|
Current Assets
|
1,477.43M | 1,633.60M | 1,583.86M | 1,432.34M | 1,311.69M | 1,375.03M | 1,385.42M | 1,323.12M | 1,288.90M | 1,287.37M |
|
Property, Plant & Equipment (Net)
|
291.07M | | 127.52M | 117.59M | 128.69M | 161.62M | 171.73M | 189.63M | 218.85M | 228.30M |
|
Long-Term Investments
|
25.47M | | 25.68M | 24.75M | 23.11M | 13.88M | 20.19M | 20.53M | 21.04M | 22.92M |
|
Goodwill
|
462.43M | | 486.44M | | 465.14M | | 615.73M | | 656.51M | |
|
Intangibles
|
462.43M | | 486.44M | 494.54M | 465.14M | 592.26M | 615.73M | 640.68M | 656.51M | 625.05M |
|
Goodwill & Intangibles
|
924.85M | | 972.88M | 494.54M | 930.28M | 592.26M | 1,231.46M | 640.68M | 1,313.01M | 625.05M |
|
Long-Term Deferred Tax
|
85.73M | | 123.79M | 127.17M | 185.00M | 151.74M | 173.10M | 177.96M | 177.42M | 183.89M |
|
Other Non-Current Assets
|
58.74M | | 40.46M | 37.66M | 36.97M | 40.96M | 36.47M | 38.90M | 44.33M | 44.55M |
|
Non-Current Assets
|
1,402.01M | -1633.60M | 1,227.70M | 1,205.61M | 1,164.17M | 1,536.22M | 1,591.72M | 1,672.03M | 1,739.47M | 1,799.76M |
|
Assets
|
2,879.44M | | 2,811.57M | 2,637.95M | 2,475.86M | 2,911.25M | 2,977.14M | 2,995.15M | 3,028.37M | 3,087.12M |
|
Accounts Payables
|
224.56M | | 255.15M | 243.96M | 276.42M | 323.37M | 337.99M | 303.49M | 331.02M | 309.43M |
|
Payables
|
224.56M | | 255.15M | 243.96M | 276.42M | 323.37M | 337.99M | 303.49M | 331.02M | 309.43M |
|
Other Accumulated Expenses
|
8.98M | | 142.26M | 155.30M | 121.23M | 252.82M | 220.58M | 248.10M | 169.56M | 188.38M |
|
Short term Debt
|
126.42M | | 179.94M | 263.00M | 291.97M | 308.25M | 311.31M | 180.88M | 189.32M | 197.23M |
|
Current Leases
|
110.69M | | 122.00M | 111.25M | 113.71M | 132.59M | 131.96M | 143.82M | 152.76M | 148.85M |
|
Current Taxes
|
39.78M | | 32.92M | 38.95M | 26.53M | 51.10M | 45.16M | 45.18M | 34.61M | 38.02M |
|
Total Current Liabilities
|
638.42M | | 803.43M | 891.78M | 884.54M | 1,112.79M | 1,088.98M | 938.54M | 911.39M | 907.55M |
|
Non-Current Debt
|
666.16M | 253.59M | 539.55M | 326.71M | 188.62M | 122.77M | 121.89M | 234.90M | 209.87M | 197.43M |
|
Pension
|
34.99M | | 48.35M | 50.60M | 52.63M | 30.64M | 31.90M | 38.47M | 37.34M | 34.09M |
|
Minority Interest
|
51.59M | | 49.30M | 50.11M | 54.45M | 57.68M | 65.20M | 66.26M | 71.35M | 75.94M |
|
Liabilities from Discontinued Operations
|
19.94M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
84.33M | | 61.60M | 62.72M | 119.61M | 69.59M | 79.50M | 83.83M | 83.49M | 82.95M |
|
Operating Leases
|
486.08M | | 501.12M | 364.11M | 452.49M | 504.77M | 506.86M | 535.80M | 554.31M | 628.04M |
|
Other Non-Current Liabilities
|
47.64M | | -16.17M | | -2.41M | | 10.42M | 5.12M | -16.18M | -5.81M |
|
Total Non-Current Liabilities
|
1,471.96M | | 1,271.07M | 1,021.24M | 844.18M | 911.07M | 918.84M | 1,072.11M | 1,066.67M | 1,101.46M |
|
Total Liabilities
|
19.94M | | 507.93M | 1,963.14M | 502.15M | 2,081.54M | 45.48M | 2,076.91M | 53.42M | 2,084.94M |
|
Total Debt
|
792.58M | 253.59M | 719.49M | 589.71M | 480.59M | 431.02M | 433.20M | 415.78M | 399.19M | 394.66M |
|
Common Equity
|
717.48M | | 687.77M | 674.82M | 692.70M | 829.71M | 904.11M | 918.24M | 978.96M | 1,002.18M |
|
Shareholder's Equity
|
717.48M | | 687.77M | | 692.70M | | 904.11M | | 978.96M | |
|
Liabilities and Shareholders Equity
|
2,879.44M | | 2,811.57M | 2,637.95M | 2,475.86M | 2,911.25M | 2,977.14M | 2,995.15M | 3,028.37M | 3,087.12M |
|
Retained Earnings
|
1,065.00M | | 570.37M | 523.82M | 539.02M | | | | | |
|
Treasury Shares
|
| | 62.46M | | | | | | | |