|
Cash & Equivalents
|
235.89M | 362.27M | 525.99M | 259.47M | 318.78M | 234.16M |
|
Short-term Investments
|
487.06M | 399.81M | 382.37M | 323.01M | 97.82M | 82.57M |
|
Cash & Current Investments
|
722.95M | 762.08M | 908.35M | 582.48M | 416.60M | 316.73M |
|
Receivables - Net
|
| 168.46M | 191.05M | 187.44M | 265.91M | 281.45M |
|
Receivables - Other
|
| 26.80M | 25.64M | 180.80M | 258.72M | 265.86M |
|
Receivables
|
| 195.27M | 216.69M | 2.27M | 0.18M | 0.29M |
|
Finished Goods
|
| | 280.86M | 291.80M | 414.66M | 407.25M |
|
Inventory
|
| 367.05M | 387.21M | 419.17M | 562.27M | 556.75M |
|
Prepaid Assets
|
| 76.18M | 78.67M | 86.29M | 102.49M | 113.00M |
|
Current Assets
|
| 1,414.84M | 1,583.86M | 1,311.69M | 1,385.42M | 1,288.90M |
|
Property, Plant & Equipment (Net)
|
-51.64M | 278.74M | 127.52M | 128.69M | 171.73M | 218.85M |
|
Long-Term Investments
|
31.13M | 24.39M | 25.68M | 23.11M | 20.19M | 21.04M |
|
Goodwill
|
470.35M | 442.83M | 486.44M | 465.14M | 615.73M | 656.51M |
|
Intangibles
|
-15.00M | 442.83M | 486.44M | 465.14M | 615.73M | 656.51M |
|
Goodwill & Intangibles
|
455.35M | 885.67M | 972.88M | 930.28M | 1,231.46M | 1,313.01M |
|
Long-Term Deferred Tax
|
| 82.09M | 123.79M | 185.00M | 265.86M | 287.24M |
|
Other Non-Current Assets
|
-7.82M | 56.25M | 40.46M | 36.97M | 36.47M | 44.33M |
|
Non-Current Assets
|
| 1,342.61M | 1,227.70M | 1,164.17M | 1,591.72M | 1,739.47M |
|
Assets
|
| 2,757.45M | 2,811.57M | 2,475.86M | 2,977.14M | 3,028.37M |
|
Accounts Payables
|
| 215.04M | 255.15M | 276.42M | 337.99M | 331.02M |
|
Payables
|
| 215.04M | 255.15M | 276.42M | 337.99M | 331.02M |
|
Other Accumulated Expenses
|
| 87.50M | 142.26M | 121.23M | 220.58M | 169.56M |
|
Short term Debt
|
| 121.06M | 179.94M | 291.97M | 311.31M | 189.32M |
|
Current Leases
|
| 106.00M | 122.00M | 113.71M | 131.96M | 152.76M |
|
Current Taxes
|
| 38.09M | 32.92M | 26.53M | 45.16M | 34.61M |
|
Total Current Liabilities
|
| 611.37M | 803.43M | 884.54M | 1,088.98M | 911.39M |
|
Non-Current Debt
|
| 637.93M | 539.55M | 188.62M | 146.93M | 209.87M |
|
Pension
|
| 33.51M | 48.35M | 52.63M | 31.90M | 37.34M |
|
Minority Interest
|
| 49.40M | 49.30M | 54.45M | 65.20M | 71.35M |
|
Liabilities from Discontinued Operations
|
| 19.10M | | | | |
|
Non-Current Deferred Tax Liability
|
| 80.76M | 61.60M | 119.61M | 172.26M | 193.31M |
|
Operating Leases
|
569.09M | 465.49M | 501.12M | 452.49M | 638.81M | 707.07M |
|
Other Non-Current Liabilities
|
| 45.62M | 50.97M | 19.98M | 21.36M | 25.17M |
|
Total Non-Current Liabilities
|
| 1,409.60M | 1,271.07M | 844.18M | 918.84M | 1,066.67M |
|
Total Liabilities
|
| 19.10M | 507.93M | 502.15M | 45.48M | 53.42M |
|
Total Debt
|
| 759.00M | 719.49M | 480.59M | 458.24M | 399.19M |
|
Common Equity
|
| 687.08M | 687.77M | 692.70M | 904.11M | 978.96M |
|
Shareholder's Equity
|
| 687.08M | 687.77M | 692.70M | 904.11M | 978.96M |
|
Liabilities and Shareholders Equity
|
| 2,757.45M | 2,811.57M | 2,475.86M | 2,977.14M | 3,028.37M |
|
Treasury Shares
|
| | 62.46M | 3.46M | 3.93M | |
|
Retained Earnings
|
181.50M | 1,019.87M | 570.37M | 539.02M | 174.37M | -172.72M |