|
Cash & Equivalents
|
233.14M | 378.30M | 382.10M | 525.99M | 490.62M | 259.47M | 276.94M | 318.78M | 319.06M | 234.16M | 181.00M |
|
Short-term Investments
|
481.39M | 417.50M | | 382.37M | 346.25M | 323.01M | 119.69M | 97.82M | 107.10M | 82.57M | 80.74M |
|
Cash & Current Investments
|
714.53M | 795.80M | 382.10M | 908.35M | 836.88M | 582.48M | 396.63M | 416.60M | 426.16M | 316.73M | 261.74M |
|
Receivables - Net
|
| 175.92M | -0.22M | 191.05M | 0.11M | 187.44M | | 265.91M | | 281.45M | |
|
Receivables - Other
|
| 27.99M | | 25.64M | 179.95M | 180.80M | 236.52M | 258.72M | 233.33M | 265.86M | 237.10M |
|
Receivables
|
| 203.90M | -0.22M | 216.69M | 2.35M | 2.27M | 2.40M | 0.18M | 0.28M | 0.29M | 0.29M |
|
Finished Goods
|
| | | 280.86M | 291.31M | 291.80M | 426.52M | 414.66M | 427.37M | 407.25M | 395.40M |
|
Inventory
|
| 383.29M | | 387.21M | 417.20M | 419.17M | 593.66M | 562.27M | 582.37M | 556.75M | 572.41M |
|
Prepaid Assets
|
| 79.55M | | 78.67M | 86.69M | 86.29M | 108.54M | 102.49M | 114.11M | 113.00M | 141.14M |
|
Current Assets
|
| 1,477.43M | | 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)
|
-51.04M | 291.07M | -20.47M | 127.52M | -16.89M | 128.69M | -27.98M | 171.73M | -51.61M | 218.85M | -47.60M |
|
Long-Term Investments
|
30.76M | 25.47M | | 25.68M | 24.75M | 23.11M | -12.23M | 20.19M | | 21.04M | -0.40M |
|
Goodwill
|
464.87M | 462.43M | | 486.44M | | 465.14M | | 615.73M | | 656.51M | 245.12M |
|
Intangibles
|
-14.82M | 462.43M | -9.12M | 486.44M | -13.57M | 465.14M | -9.58M | 615.73M | -13.09M | 656.51M | -13.48M |
|
Goodwill & Intangibles
|
450.05M | 924.85M | -9.12M | 972.88M | -13.57M | 930.28M | -9.58M | 1,231.46M | -13.09M | 1,313.01M | 231.64M |
|
Long-Term Deferred Tax
|
| 85.73M | | 123.79M | 127.17M | 185.00M | 151.74M | 265.86M | 177.96M | 287.24M | 183.89M |
|
Other Non-Current Assets
|
-7.73M | 58.74M | -10.54M | 40.46M | 37.66M | 36.97M | -0.64M | 36.47M | -1.42M | 44.33M | -0.61M |
|
Non-Current Assets
|
| 1,402.01M | | 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
|
| 91.37M | 8.72M | 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 | | 539.55M | 326.71M | 188.62M | 122.77M | 146.93M | 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 | 4.86M | 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 | 172.26M | 83.83M | 193.31M | 82.95M |
|
Operating Leases
|
562.47M | 486.08M | -59.79M | 501.12M | -68.98M | 452.49M | -64.37M | 638.81M | -72.10M | 707.07M | -82.71M |
|
Other Non-Current Liabilities
|
| 47.64M | | 50.97M | 25.85M | 19.98M | 18.10M | 21.36M | 21.89M | 25.17M | 24.74M |
|
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 | 2,637.95M | 502.15M | 2,911.25M | 45.48M | 2,995.15M | 53.42M | 3,087.12M |
|
Total Debt
|
| 792.58M | | 719.49M | 589.71M | 480.59M | 431.02M | 458.24M | 415.78M | 399.19M | 394.66M |
|
Common Equity
|
| 717.48M | 37.23M | 687.77M | 724.93M | 692.70M | 887.39M | 904.11M | 984.50M | 978.96M | 1,078.12M |
|
Shareholder's Equity
|
| 717.48M | | 687.77M | 674.82M | 692.70M | 829.71M | 904.11M | 918.24M | 978.96M | 1,002.18M |
|
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 |
|
Treasury Shares
|
| | 3.55M | 7.26M | 3.62M | 3.46M | 3.98M | 3.93M | | | |
|
Retained Earnings
|
179.39M | 1,065.00M | | 570.37M | 144.66M | 539.02M | -185.54M | 174.37M | -182.70M | -172.72M | -198.56M |