![]()
MIRA INFORM REPORT
|
Report Date : |
23.12.2011 |
|
|
|
|
Tel. No.: |
+34 954937000 |
IDENTIFICATION DETAILS
|
Name : |
ABENGOA SA |
|
|
|
|
Registered Office : |
Parcela Ze-3 (Palmas Altas), Campus Palm, Sevilla, 41014 |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2010 |
|
|
|
|
Date of Incorporation : |
04.01.1941 |
|
|
|
|
Com. Reg. No.: |
A41002288 |
|
|
|
|
Legal Form : |
Public Subsidiary Company |
|
|
|
|
Line of Business : |
Subject is engaged in solar energy to industrial waste, information
technology and engineering |
|
|
|
|
No. of Employees
: |
25370 persons |
RATING & COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
Status : |
Good |
|
|
|
|
Payment
Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – September 30th, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
Spain |
a2 |
a2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
Abengoa SA
Parcela ZE-3 (Palmas Altas), Campus Palm
SEVILLA, 41014
Spain
Tel: 34-95-4937000
Fax: 34 954 937 002
Web: www.abengoa.com
Employees: 25,370
Company Type: Public Subsidiary
Corporate Family: 104
Companies
Ultimate Parent: Inversion Corporativa I C Sa
Traded: Mercado Continuo Espana: ABG
Incorporation Date: 04-Jan-1941
Auditor: PricewaterhouseCoopers LLP
Financials in: USD
(Millions)
Fiscal Year End:
31-Dec-2010
Reporting Currency: Euro
Annual Sales: 8,486.2 1
Net Income: 274.4
Total Assets: 22,771.2 2
Market Value: 2,143.2
(09-Dec-2011)
Abengoa SA is a
Spain-based company, which principal activities range from solar energy to
industrial waste, information technology and engineering. The Company is
structured into five business groups: Solar, Bioenergy, Environmental Services,
Information Technologies and Services and Industrial Engineering and
Construction. The Solar division develops and applies solar energy
technologies. The Bioenergy division produces and develops biofuels for
transportation. The Environmental Services include integral management and
recycling of industrial waste, as well as in water management and generation.
The Industrial Engineering and Construction division comprises core engineering
activity in energy, water and information technologies. The Information
Technology division provides technological solutions and business information
services. Abengoa SA, through its subsidiaries and affiliates, is present in
over 70 countries on the five continents, primarily in Spain, Brazil and the
USA. For the nine months ended 30 September 2011, Abengoa SA'stotal revenue
increased 42% to EUR4.78B. Net income from continuing operations increased 45%
to EUR210.9M. Total revenue reflects increased demand for the Company's
products and services in the Engineering and Construction, Infrastructure and
Industrial Production business segments. Net income from continuing operations
benefited from higher operating margins.
Industry
Industry Construction Services
ANZSIC 2006: 3109 - Other Heavy
and Civil Engineering Construction
NACE 2002: 4521 - General
construction of buildings and civil engineering works
NAICS 2002: 23621 - Industrial
Building Construction
UK SIC 2003: 45213 -
Construction of civil engineering constructions
US SIC 1987: 1629 - Heavy
Construction, Not Elsewhere Classified
|
Name |
Title |
|
Executive Chairman of the Board, Chief Executive Officer |
|
|
Amando Sanchez Falcon |
Chief Economics and Financial Officer |
|
Javier Camacho Donezar |
Director of Strategy and Corporate Development |
|
Fernando de las Cuevas Teran |
Vice Secretary |
|
Enrique Aroca Moreno |
Director of Information Systems |
|
Topic |
#* |
Most Recent Headline |
Date |
|
Regulatory |
1 |
SEC Reports Insider Trading Regarding Acquisition Of Stake In Abengoa
SA's Subsidiary, Telvent Git SA-Reuters |
8-Jun-2011 |
|
Mergers / Acquisitions |
2 |
Befesa Medio Ambiente S.A. Announces Further Details On Sale Of Its
Engineering and Construction Business To Abengoa SA's Abeinsa, Ingenieria y
Construccion Industrial SA |
29-Mar-2011 |
|
Divestitures |
5 |
Transmissora Alianca de Energia Eletrica SA Completes Acquisition of
Abengoa SA's Assets |
1-Dec-2011 |
|
Accounting Issues/SEC Inquiries |
1 |
Abengoa SA Announces FY 2010 Dividend Payment; Appoints New Auditor |
11-Apr-2011 |
|
Strategic Combinations |
5 |
FuelCell Energy, Inc. Enters Into Partnership Agreement With Abengoa
SA To Develop Localized Fuel Cell Power Plants For Europe And Latin America |
12-Dec-2011 |
* number of
significant developments within the last 12 months
|
Title |
Date |
|
Portales biofuel plant to close
temporarily |
20-Dec-2011 |
|
IDB approves US$200mn credit line for
Abengoa infra projects |
19-Dec-2011 |
|
Abengoa secures US$200mn IDB credit line |
19-Dec-2011 |
|
FuelCell and Abengoa partner to develop
fuel cell power plants |
16-Dec-2011 |
|
El Pais - No Headline Available |
16-Dec-2011 |
As of 30-Sep-2011
Key Ratios Company Industry
Current Ratio (MRQ) 0.94 1.24
Quick Ratio (MRQ) 0.87 0.65
Debt to Equity (MRQ) 9.47 1.29
Sales 5 Year Growth 25.49 3.79
Net Profit Margin (TTM) % 2.64 9.91
Return on Assets (TTM) % 1.22 3.45
Return on Equity (TTM) % 13.28 12.40
|
Stock Snapshot |
|
|
Registered No.(ESP): A41002288
1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7550783
2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.7454064
© 1983-2011 Reuters Research Inc. All Rights Reserved.
Location
Parcela ZE-3 (Palmas Altas), Campus Palm
SEVILLA, 41014
Spain
Tel: 34-95-4937000
Fax: 34 954 937 002
Web: www.abengoa.com
Quote Symbol - Exchange
ABG - Mercado
Continuo Espana
Sales EUR(mil) : 6,407.7
Assets EUR(mil): 16,973.8
Employees: 25,370
Fiscal Year End: 31-Dec-2010
Industry: Construction Services
Incorporation Date: 04-Jan-1941
Company Type: Public Subsidiary
Quoted Status: Quoted
Registered No.(ESP): A41002288
Executive Chairman
of the Board,
Chief Executive Officer: Felipe
Benjumea Llorente
Company Web Links
· Company Contact/E-mail
· Corporate History/Profile
· Executives
· Financial Information
· Home Page
· Investor Relations
· News Releases
· Products/Services
Contents
· Industry Codes
· Business Description
· Financial Data
· Market Data
· Shareholders
· Branch Offices
· Subsidiaries
· Key Corporate Relationships
Industry Codes
ANZSIC 2006 Codes:
26 - Electricity Supply
1812 - Basic Organic Chemical Manufacturing
7000 - Computer System Design and Related Services
29 - Waste Collection, Treatment and
Disposal Services
6999 - Other Professional, Scientific and Technical Services Not
Elsewhere Classified
2811 - Water Supply
3109 - Other Heavy and Civil Engineering Construction
NACE 2002 Codes:
2414 - Manufacture of other organic basic chemicals
9003 - Sanitation, remediation and similar activities
7487 - Other business activities not elsewhere classified
40 - Electricity, Gas, Steam and Hot Water
Supply
4100 - Collection, purification and distribution of water
7210 - Hardware consultancy
4011 - Production of electricity
4521 - General construction of buildings and civil engineering
works
NAICS 2002 Codes:
561990 - All Other Support Services
541512 - Computer Systems Design Services
237130 - Power and Communication Line and Related Structures
Construction
221 - Utilities
562910 - Remediation Services
221310 - Water Supply and Irrigation Systems
325199 - All Other Basic Organic Chemical Manufacturing
2211 - Electric Power Generation
23621 - Industrial Building Construction
US SIC 1987:
4941 - Water Supply
4931 - Electric and Other Services Combined
2869 - Industrial Organic Chemicals, Not Elsewhere Classified
4959 - Sanitary Services, Not Elsewhere Classified
1623 - Water, Sewer, Pipeline, and Communications and Power Line
Construction
7389 - Business Services, Not Elsewhere Classified
4911 - Electric Services
7373 - Computer Integrated Systems Design
1629 - Heavy Construction, Not Elsewhere Classified
UK SIC 2003:
7210 - Hardware consultancy
4100 - Collection, purification and distribution of water
7487 - Other business activities not elsewhere classified
40 - Electricity, Gas, Steam and Hot Water
Supply
45213 - Construction of civil engineering constructions
2414 - Manufacture of other organic basic chemicals
9003 - Sanitation, remediation and similar activities
4011 - Production of electricity
Business
Description
Abengoa SA is a
Spain-based company, which principal activities range from solar energy to
industrial waste, information technology and engineering. The Company is structured
into five business groups: Solar, Bioenergy, Environmental Services,
Information Technologies and Services and Industrial Engineering and
Construction. The Solar division develops and applies solar energy
technologies. The Bioenergy division produces and develops biofuels for
transportation. The Environmental Services include integral management and
recycling of industrial waste, as well as in water management and generation.
The Industrial Engineering and Construction division comprises core engineering
activity in energy, water and information technologies. The Information
Technology division provides technological solutions and business information
services. Abengoa SA, through its subsidiaries and affiliates, is present in
over 70 countries on the five continents, primarily in Spain, Brazil and the
USA. For the nine months ended 30 September 2011, Abengoa SA'stotal revenue
increased 42% to EUR4.78B. Net income from continuing operations increased 45%
to EUR210.9M. Total revenue reflects increased demand for the Company's
products and services in the Engineering and Construction, Infrastructure and
Industrial Production business segments. Net income from continuing operations
benefited from higher operating margins.
More Business Descriptions
Other specialised
construction activities n.e.c.
Abengoa, an
international technology company, is involved in two sectors - Energy and
Environmental Services, which account for 95 % of its revenues - and three
lines of business – Engineering and Construction, Concession-type
infrastructure and Industrial Production. Engineering and Construction: this
area encompasses core engineering activity in energy, water, and information
technologies. Abengoa specializes in complex turnkey projects to construct
concentrating solar power (CSP) plants; hybrid solar-gas facilities;
conventional power plants; power transmission lines; hydraulic infrastructures,
including large-scale desalination plants; and biofuel plants, among others.
Concession-Type Infrastructures: this segment groups together any asset
operations for which Abengoa has long-term contracts in effect, including
take-or-pay contracts, power or water purchase agreements and tariff-type sales
contracts. This segment therefore includes solar power plants, power transmission
lines, cogeneration plants and desalination facilities. Industrial Production:
this last segment embraces Abengoa activities in biofuels and industrial waste
recycling.
Source: Graham & Whiteside
Manufacturing and Industrial Building Construction
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Partnerships
New Solar Power
ProjectAbengoa's solar business will bring four power plants into operation in
2010, for a total of 300 MW – three 50-MW parabolic trough technology plants
located in Spain, and a gas-solar hybrid plant in Algeria. The company also
hopes to start building several of the ten new 50-MW solar plants that entered
into the Compensation Preallocation Registry (solar tariff) in Spain and which,
therefore, already have the required construction permits. Work on several of
these plants will involve collaboration with business partners, including the
multinational electric utility E.ON, with whom we are already building two
solar power plants in Écija (Spain). With regard to the promotion of new
projects, 13 plants (650 MW) have been included in the register created by the
Ministry of Industry, Tourism and Trade, which guarantees them the existing
regulatory and tariff framework. Abengoa Solar has become the leading company
in Spain for its portfolio of solar energy projects.
Further, Befesa
Medio Ambiente S.A. Entered into an agreement with Abeinsa, Ingenieria y
Construction Industrial SA, a subsidiary of Abengoa SA agreement, to sell its
business unit of water project engineering and construction. The net purchase
price amounted to €144.3m. Abengoa SA signed a collaboration agreement with
the Irish power company Wavebob for the research, development and
commercialisation of ocean waves energy systems. These mergers and acquisitions
would provide various growth and expansion opportunities to the
company.Volatility in Cereal MarketCommodities markets have historically been
extremely volatile which exposes the company to price fluctuation. Abengoa
produces bioethanol and biodiesel using biomass such as cereals, cellulosic
biomass, and oleaginous seeds as raw materials.
Strengths/Weaknesses
(SWOT)
|
Abengoa SA |
|
|
|
|
|
|
Helpful |
Harmful |
|
Internal Origin |
Strengths |
Weaknesses |
|
External Origin |
Opportunities |
Threats |
Overview
Abengoa provides
integrated solutions for the energy, engineering, and information technology
sectors. The company has developed various renewable energy technologies that
helped reduce carbon emissions and improve its production capacities. Its
strong foothold in various sectors has increased its global presence and
overcome the influence of various policy changes. However. limited liquidity
and increasing total debt are a cause of concern for the company.
Internationally, the company expanded rapidly by tapping untapped and growing
markets after incurring debt. The company's increases international operations
is paving the way for its growth and development.
Strengths
Strong Financial Performance
Abengoa reported
strong financial performance for the fiscal year ended December 2010,
reflecting its ability to fulfill operational and business expansion needs. The
company reported revenue of €5,566.15m for the fiscal year ended December
2010, indicating an increase of 34.21% over revenue in 2009. The company posted
operating profit of €621.79m in 2010, reflecting an increase of 44.27% over
operating profit in 2009. The company recorded net profit of €207.16m in
2010, indicating an increase of 36.85% over net profit in 2009. This was due to
impressive performance of the company's industrial engineering and construction
segment. The segment contributed about 40.38% of the company's total revenue,
an increase of 46% over the previous year. The increase in the operating and
net profit improved the company’s profitability. The operating margin of the
company increased to 9.70% in 2010 from 7.94% in 2009. The company's return on
fixed assets increased to 5.89 in 2010 from 5.39 in 2009. Substantial increase
in profitability ratios indicates that the company performed well and would be
able to deliver value as expected by its shareholders. Such a strong financial
performance would enhance the company’s expansion plans and growth.
Global Reach
Wider reach in
terms of geography would mean reaping more benefits, eventually improving the
profit margins, attaining economies of scale and recognition on a worldwide
basis. Abengoa has a diverse portfolio of projects at various stages of
development and operation located throughout US, Europe, Latin America, Africa,
Asia and Oceania. In 2010, the US market contributed 15.9% of the total
revenue, Latin America contributed 34.3%, Europe (excluding Spain) contributed
15.7%, Africa 3.7%, Asia 4.6%, Oceania 0.1% and Spain contributed about 25.7%
Geographical diversification enables the company to position itself in markets
where demand for green electricity is strongest whilst at the same time
limiting exposure to risks associated with local weather conditions and local
regulatory risks. In addition, these markets differ in the respective
maturities of solar power, bioenergy and environmental services (including
water and industrial waste recycling) industries, providing Abengoa with a
balance of mature markets (America and Africa), currently higher growth markets
for its projects and lower growth in Spain. This mix of geographical market
focus is key to Abengoa long term investment strategy and its commitment to
sustainable energy generation.
Business Diversification
Abengoa’s
business model reflects well diversified operations across various segments. It
offers integrated solutions across various industries and sectors including
Energy, Transport, Telecommunications, Industry, Services and Environment
sectors. The company has five reportable segments, namely, industrial
engineering and construction, bioenergy, information technologies,
environmental services and solar. For the fiscal year ended December 2010,
these segments contributed about 40.38%, 28.29%, 13.15%, 14.96% and 3.1%
respectively of the company's total revenue. Business diversification across
various segments makes the company independent and not relied upon particular
segment.
Weaknesses
Increase in Total Debt
High financial
liabilities increase the interest payment obligations of the company and decrease
the profitability of the company. Abengoa's total debt has been increasing over
the last five years. For the fiscal year ended December 2010, the company
reported total debt of €9211.71, an increase of 47.80%, as against
€6232.81m in 2009. The company's total liabilities increased to
€15,784.15m, an increase of 36.45%, as against €11,567.16m in 2009.
Increasing liabilities limits the profitability and the growth of the company.
Limited Liquidity Position
Limited liquidity
lends financial instability to the company and makes it difficult for the
company to meet short-term obligations. For the fiscal year ended December
2010, The company's current ratio was 1.005. This was below the Energy
Equipment & Services sector average of 2.95. A lower than sector average
current ratio indicates that the company is in a weaker liquidity position than
other companies in the sector. However, company's liquidity was improved over
the previous year. In 2010, its quick ratio and cash ratio increased to 0.945
and 0.612 respectively as against 0.80 and 0.402 in 2009. Limited liquidity
hinders the company to meet its short term obligations.
Opportunities
New Contracts
New contracts and
agreements provide various growth and expansion opportunities to the company.
Abengoa signed a contract with ApaServ Alexandria and ApaBrasov to develop the
expansion and rehabilitation of two sewage treatment plants in Romania. The
project is amounting to over €20m. The company and Grana y Montero SAA
entered into a contract for expansion and improvement of a drinking water
system in Peru for $118m. Its subsidiaries, Abengoa SA Sucursal del Peru and
Abengoa Peru SA, signed a contract for the Pachacutec-Ventanilla Project (el
Macro Proyecto Pachacutec-Ventanilla) for the expansion and improvement of
water and sewer systems. The company entered into an agreement with Bharat
Heavy Electricals Limited to altogether develop thermo-solar projects in India,
through an Engineering, Procurement and Construction (EPC) contract for the
implementation of thermo-solar power plants. It also entered into a contract
for the development of 250 MW solar-thermal power plant, on about 1,700 acres
of private desert land, which is located approximately at 100 miles east of Los
Angeles. These new contracts open new avenues for revenue growth.
Merger & Acquisitions
Merger and
Acquisitions helps the company to grow inorganically. In 2011, Befesa Medio
Ambiente SA signed an agreement with Abeinsa, Ingenieria y Construction
Industrial SA, a subsidiary of Abengoa SA, to sell its engineering and
construction business of water project for €159m. Further, Befesa Medio
Ambiente S.A. Entered into an agreement with Abeinsa, Ingenieria y Construction
Industrial SA, a subsidiary of Abengoa SA agreement, to sell its business unit
of water project engineering and construction. The net purchase price amounted
to €144.3m. Abengoa SA signed a collaboration agreement with the Irish power
company Wavebob for the research, development and commercialisation of ocean
waves energy systems. These mergers and acquisitions would provide various
growth and expansion opportunities to the company.
Growing Importance of Renewable Energy
The world’s
focus on climate change is increasing and the demand for environment friendly
energy too. It is estimated that the global energy consumption may rise more
than 50% by 2030. The non-renewable energy sources such as oil and coal are
going to have 80% of the market share. Such energy-related carbon dioxide
emissions shall increase from 26 billion tons in 2004 to 40 billion tons in
2030. Even the Kyoto Protocol envisions generating electricity of 10,000 MW by
2010 using the renewable energy sources. In EU Solar power generation shall
rise to 4% by 2010 of which PV would be 200 MW and CSP 30 GW respectively.
Abengoa is already providing sustainable energy supplies through its biomass,
and solar energy power plants. It has opportunities to exploit the growing
demand for environment-friendly energy by increasing the supply of biomass, WTE
power solar power, hydro power and wind power. Currently, the company has plans
to construct five own solar thermal plants in Spain and Algeria and construct
three bioenergy plants in the US and Holland, as well as two biomass-based
cogeneration plants in Brazil. It also has plan to complete four water plants,
which are under construction in Algeria and India and to commence construction
of a plant in China.
Air Quality Market
Air quality
monitoring and management is an upcoming segment and is untapped. The
company’s subsidiary Telvent has received a contract to supply, operate and
maintain an air quality and weather data monitoring station. It is
international leader in the energy, traffic, transport and environment sectors.
This is the first and foremost contract for Abengoa in the Brazilian air
quality sector and draws a great opportunity for growth in yet to be tapped
market.
New Solar Power Project
Abengoa's solar
business will bring four power plants into operation in 2010, for a total of
300 MW – three 50-MW parabolic trough technology plants located in Spain, and
a gas-solar hybrid plant in Algeria. The company also hopes to start building
several of the ten new 50-MW solar plants that entered into the Compensation
Preallocation Registry (solar tariff) in Spain and which, therefore, already
have the required construction permits. Work on several of these plants will
involve collaboration with business partners, including the multinational
electric utility E.ON, with whom we are already building two solar power plants
in Écija (Spain). With regard to the promotion of new projects, 13 plants (650
MW) have been included in the register created by the Ministry of Industry,
Tourism and Trade, which guarantees them the existing regulatory and tariff
framework. Abengoa Solar has become the leading company in Spain for its
portfolio of solar energy projects. All of the plants will be operational by
2013, although they will be rolled out gradually starting in 2010. This solar
power project expansion will add to the current capacity of the company may
help to increase its revenue
Strategic Partnerships
Abengoa entered
into a strategic partnership with Ghesa Andalucia formed Abener Ghenova, to
provide engineering services for renewable energy projects. This strategic
partnership will allow them to assume a leading position in the engineering
sector by developing innovative initiatives that promote sustainable development.
The new company also plans to do promote installations in the bio-fuel sector.
The company is currently developing world’s largest solar platform, with a
capacity of 300 megawatts located in Sanlucar la Mayor, includes a total of
nine thermosolar and photovoltaic plants, and will prevent the emission of
600,000 tons of CO2 into the atmosphere every year. The company through this
strategic agreement aims to strengthen its position in solar energies and
bio-fuels. Similarly, the company also entered into joint venture with DMS
Group to increase the energy efficiency through network management. The new
co-formed joint venture, named Telvent DMS LLC Novi Sad. This venture will
support company’s smart grid initiative by integration of OASyS SCADA, the
geographic information system ArcFM, the outage management Responder OMS, and
the named DMS functionality. This synergy enables the company to leverage the
excellence of different components by working fully integrated company. GE's GE
Energy Financial Services and Abengoa have come together to invest $180m to
develop the cogeneration power plant in Mexico. The 300 megawatt gas fired
facility with a total project cost of $640m will be located at the Nuevo Pemex
gas processing complex, owned by Pemex Gas y PetroquÃmica Básica, a
subsidiary of Mexican state oil company Pemex. Located near Villahermosa,
Tabasco, the plant will supply Nuevo Pemex with power and steam under a 20 year
services agreement. Powered by cleaner burning natural gas, the facility will
help the Mexican government meet its commitment to reduce greenhouse gas
emissions by 50% below 2002 levels by the year 2050.
Threats
Challenges in
Solar PV Market
The phenomenal
growth in the Solar PV market demands that companies such as this should come
up with market-leading innovations to sustain their growth. To compete
effectively, the companies in the Solar PV market have to rapidly expand their
module manufacturing capacity and introduce new products and solutions. They
are also required to manufacture large volumes of inverters in order to cater
to different segments. To cater to the rural Solar PV market, companies are
expected to introduce innovative and cost-effective solar products such as
solar powered ATMs, solar powered water pumps, and solar mobile charging
kiosks. The absence of innovative and low-cost high-volume portfolio could
impede the company’s growth.
Volatility in Cereal Market
Commodities
markets have historically been extremely volatile which exposes the company to
price fluctuation. Abengoa produces bioethanol and biodiesel using biomass such
as cereals, cellulosic biomass, and oleaginous seeds as raw materials. In
Europe, the company’s three plants in operation consume a total of 1,225,000
tons of cereals annually. In the US, it has three plants which consume the same
levels of cereal for producing ethanol. Further, the company is constructing
new plants which shall increase the consumption of cereals. Abengoa procures
these cereals through its subsidiary Ecoagricola. Ecoagricola has entered into
sufficient contracts with it large farmers and suppliers for the supply of
cereals. The fluctuation in prices of commodities may increase the procurement
cost for the company, resulting in increased production cost and affect the
profit margins of the company.
Government Regulations
Abengoa is subject
to rules and regulations of U.S. department of Energy, the European Union,
Spanish government and other national governmental authorities. There is always
a possibility of changes in the policies of the government related to IT,
Renewable energy and other sectors. Abengoa has many of its projects under
various phases of development and any such change in the policies may lead to
incurring high expenses. Such high expenses could adversely affect the
profitability and the results of operations of the company and pose a threat to
its operations.
|
Corporate
Family |
Corporate
Structure News: |
|
|
|
|
Abengoa SA |
|
|
|
|
|
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
Madrid |
Spain |
Commercial Banks |
13.1 |
2 |
|
|
Subsidiary |
SEVILLA |
Spain |
Construction Services |
8,486.2 |
25,370 |
|
|
Subsidiary |
Sevilla |
Spain |
Chemical Manufacturing |
2,086.1 |
5,190 |
|
|
Subsidiary |
Sevilla |
Spain |
Construction Services |
794.6 |
1,999 |
|
|
Subsidiary |
Sevilla |
Spain |
Biotechnology and Drugs |
3.7 |
16 |
|
|
Subsidiary |
Vitrolles |
France |
Construction Services |
25.3 |
14 |
|
|
Subsidiary |
Sydney, NSW |
Australia |
Construction Services |
|
|
|
|
Subsidiary |
Tianjin |
China |
Construction Services |
|
|
|
|
Subsidiary |
New Delhi |
India |
Engineering Consultants |
|
|
|
|
Subsidiary |
Casablanca |
Morocco |
Construction Services |
|
|
|
|
Subsidiary |
Lisbon |
Portugal |
Construction Services |
|
|
|
|
Subsidiary |
Dammam |
Saudi Arabia |
Construction Services |
|
|
|
|
Subsidiary |
El Ejido, Almeria |
Spain |
Water Utilities |
47.2 |
239 |
|
|
Subsidiary |
Alcobendas, Madrid |
Spain |
Computer Services |
66.6 |
134 |
|
|
Subsidiary |
Chesterfield, MO |
United States |
Oil and Gas Operations |
259.2 |
120 |
|
|
Branch |
York, NE |
United States |
Oil and Gas Operations |
331.1 |
68 |
|
|
Branch |
Colwich, KS |
United States |
Natural Gas Utilities |
224.0 |
46 |
|
|
Subsidiary |
Sevilla |
Spain |
Electric Utilities |
18.0 |
100 |
|
|
Subsidiary |
Utrera, Sevilla |
Spain |
Engineering Consultants |
95.1 |
256 |
|
|
Subsidiary |
Apasco el Grande |
Mexico |
Engineering Consultants |
|
|
|
|
Subsidiary |
Sevilla |
Spain |
Electric Utilities |
71.4 |
95 |
|
|
Simosa
Servicios Integrales De Mantenimiento Y Operacion, Sa. |
Subsidiary |
Sevilla |
Spain |
Business Services |
10.5 |
77 |
|
Subsidiary |
Valladolid |
Spain |
Waste Management Services |
17.3 |
58 |
|
|
Subsidiary |
Sevilla |
Spain |
Commercial Banks |
102.0 |
34 |
|
|
Subsidiary |
Sevilla |
Spain |
Construction Services |
91.1 |
13 |
|
|
Subsidiary |
Sevilla |
Spain |
Engineering Consultants |
71.2 |
633 |
|
|
Subsidiary |
Rio de Janeiro, RJ |
Brazil |
Electronic Instruments and Controls |
|
500 |
|
|
Subsidiary |
Sevilla |
Spain |
Construction Services |
984.4 |
486 |
|
|
Subsidiary |
Hydra |
Algeria |
Electric Utilities |
|
|
|
|
Subsidiary |
Gliwice |
Poland |
Engineering Consultants |
|
|
|
|
Subsidiary |
Sevilla |
Spain |
Construction Services |
376.1 |
193 |
|
|
Subsidiary |
Sevilla |
Spain |
Electronic Instruments and Controls |
39.9 |
100 |
|
|
Subsidiary |
Lima |
Peru |
Engineering Consultants |
|
100 |
|
|
Subsidiary |
Lima |
Peru |
Engineering Consultants |
|
|
|
|
Subsidiary |
Madrid |
Spain |
Miscellaneous Fabricated Products |
73.8 |
52 |
|
|
Subsidiary |
Barra da Tijuca |
Brazil |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Mexico |
Mexico |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Sevilla |
Spain |
Public Sector and Government |
13.5 |
19 |
|
|
Subsidiary |
Mexico City, Distrito Federal |
Mexico |
Engineering Consultants |
20.0 |
13 |
|
|
Subsidiary |
Alcantarilla, Murcia |
Spain |
Engineering Consultants |
7.9 |
9 |
|
|
Subsidiary |
Sevilla |
Spain |
Engineering Consultants |
14.3 |
3 |
|
|
Subsidiary |
Ayamonte, Huelva |
Spain |
Engineering Consultants |
17.0 |
|
|
|
Subsidiary |
Mexico |
Mexico |
Engineering Consultants |
|
|
|
|
Subsidiary |
Barra da Tijuca |
Brazil |
Engineering Consultants |
|
|
|
|
Subsidiary |
Barra de Tijuca |
Brazil |
Engineering Consultants |
|
|
|
|
Subsidiary |
Seville |
Spain |
Biotechnology and Drugs |
|
|
|
|
Subsidiary |
Mumbai |
India |
Engineering Consultants |
|
|
|
|
Subsidiary |
Montevideo |
Uruguay |
Engineering Consultants |
|
|
|
|
Subsidiary |
Montevideo |
Uruguay |
Engineering Consultants |
|
|
|
|
Subsidiary |
Montevideo |
Uruguay |
Engineering Consultants |
|
|
|
|
Subsidiary |
Montevideo |
Uruguay |
Engineering Consultants |
|
|
|
|
Subsidiary |
Montevideo |
Uruguay |
Engineering Consultants |
|
|
|
|
Subsidiary |
Erandio, Vizcaya |
Spain |
Waste Management Services |
50.4 |
8 |
|
|
Subsidiary |
Sevilla |
Spain |
Construction Services |
302.5 |
482 |
|
|
Subsidiary |
Sevilla |
Spain |
Public Sector and Government |
9.7 |
3 |
|
|
Subsidiary |
Qingdao |
China |
Public Sector and Government |
|
|
|
|
Subsidiary |
Seville |
Spain |
Public Sector and Government |
|
|
|
|
Subsidiary |
Chennai |
India |
Public Sector and Government |
|
|
|
|
Subsidiary |
Alhama De Murcia, Murcia |
Spain |
Waste Management Services |
10.2 |
52 |
|
|
Subsidiary |
Barakaldo, Vizcaya |
Spain |
Waste Management Services |
24.8 |
42 |
|
|
Subsidiary |
Madrid |
Spain |
Business Services |
5.7 |
30 |
|
|
Subsidiary |
Sondika, Vizcaya |
Spain |
Waste Management Services |
18.0 |
22 |
|
|
Subsidiary |
Sevilla |
Spain |
Miscellaneous Capital Goods |
26.3 |
17 |
|
|
Subsidiary |
Erandio, Vizcaya |
Spain |
Waste Management Services |
104.8 |
5 |
|
|
Subsidiary |
Sevilla |
Spain |
Real Estate Operations |
18.3 |
2 |
|
|
Subsidiary |
Asua-Erandio |
Spain |
Waste Management Services |
506.2 |
|
|
|
Subsidiary |
Erandio, Vizcaya |
Spain |
Miscellaneous Fabricated Products |
302.1 |
214 |
|
|
Subsidiary |
Hannover, Niedersachsen |
Germany |
Waste Management Services |
47.5 |
110 |
|
|
Subsidiary |
Töging am Inn |
Germany |
Waste Management Services |
|
|
|
|
Subsidiary |
Freiberg, Sachsen |
Germany |
Waste Management Services |
54.2 |
80 |
|
|
Subsidiary |
Erandio, Vizcaya |
Spain |
Metal Mining |
49.4 |
60 |
|
|
Subsidiary |
Duisburg, Nordrhein-Westfalen |
Germany |
Waste Management Services |
16.9 |
48 |
|
|
Subsidiary |
Amorebieta-Echano, Vizcaya |
Spain |
Waste Management Services |
12.6 |
23 |
|
|
Subsidiary |
Cartagena, Murcia |
Spain |
Waste Management Services |
4.3 |
16 |
|
|
Subsidiary |
Buenos Aires |
Argentina |
Waste Management Services |
|
|
|
|
Subsidiary |
Buenos Aires |
Argentina |
Engineering Consultants |
75.0 |
|
|
|
Subsidiary |
Antofagasta |
Chile |
Public Sector and Government |
|
|
|
|
Subsidiary |
Argel |
Algeria |
Public Sector and Government |
|
|
|
|
Subsidiary |
México |
Mexico |
Public Sector and Government |
|
|
|
|
Subsidiary |
Lima |
Peru |
Waste Management Services |
|
|
|
|
Subsidiary |
Landskrona |
Sweden |
Waste Management Services |
|
|
|
|
Subsidiary |
Alcobendas, Madrid |
Spain |
Construction Services |
15.0 |
|
|
|
Subsidiary |
Madrid |
Spain |
Electric Utilities |
|
|
|
|
Subsidiary |
Almeria |
Spain |
Electric Utilities |
|
|
|
|
Subsidiary |
Madrid |
Spain |
Electric Utilities |
|
|
|
|
Subsidiary |
Sevilla |
Sweden |
Retail (Specialty) |
|
|
|
|
Subsidiary |
Pirassununga, Sao Paulo |
Brazil |
Retail (Specialty) |
|
2,000 |
|
|
Subsidiary |
Babilafuente, Salamanca |
Spain |
Retail (Specialty) |
187.8 |
109 |
|
|
Subsidiary |
Curtis, La Coruña |
Spain |
Chemical Manufacturing |
318.1 |
80 |
|
|
Subsidiary |
Cartagena, Murcia |
Spain |
Chemical Manufacturing |
152.9 |
75 |
|
|
Subsidiary |
Mont |
France |
Chemical Manufacturing |
215.4 |
74 |
|
|
Subsidiary |
Sevilla |
Spain |
Retail (Specialty) |
4.6 |
36 |
|
|
Subsidiary |
Cartagena, Murcia |
Spain |
Retail (Specialty) |
352.2 |
20 |
|
|
Subsidiary |
Rotterdam |
Netherlands |
Consumer Financial Services |
|
|
|
|
Subsidiary |
São-Paulo |
Brazil |
Retail (Specialty) |
|
|
|
|
Subsidiary |
São Paulo |
Brazil |
Retail (Specialty) |
|
|
|
|
Subsidiary |
São João da Boa Vista |
Brazil |
Retail (Specialty) |
|
|
|
|
Subsidiary |
San Roque |
Spain |
Retail (Specialty) |
|
|
|
|
Subsidiary |
La Coruña |
Spain |
Retail (Specialty) |
|
|
|
|
Subsidiary |
Rotterdam |
Netherlands |
Retail (Specialty) |
|
|
|
Board of
Directors |
|
|
|
|
|||||
|
Executive Chairman of the Board, Chief Executive Officer |
Chairman |
|
|||||
|
||||||||
|
Chairman of the Advisory Board |
Chairman |
|
|
||||
|
||||||||
|
Member Of The Board, Vice Chairman |
Vice-Chairman |
|
|
||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Member Of The Board, Chief Executive Officer |
Director/Board Member |
|
|
||||
|
Independent Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
Member Of The Board |
Director/Board Member |
|
|
||||
|
Independent Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Independent Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Independent Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Chief Executive Officer, Executive Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Independent Director |
Director/Board Member |
|
|
||||
|
||||||||
|
Director |
Director/Board Member |
|
|
||||
|
Executives |
|
|
|
|
|||||
|
Member Of The Board, Chief Executive Officer |
Chief Executive Officer |
|
|||||
|
Executive Chairman of the Board, Chief Executive Officer |
Chief Executive Officer |
|
|||||
|
||||||||
|
Chief Executive Officer, Executive Director |
Chief Executive Officer |
|
|
||||
|
||||||||
|
Chief Executive Officer of Telvent SA |
Division Head Executive |
|
|
||||
|
||||||||
|
Chief Executive Officer of Abeinsa SA |
Division Head Executive |
|
|
||||
|
||||||||
|
Chief Executive Officer of Befesa SA |
Division Head Executive |
|
|
||||
|
||||||||
|
Head of Foundation Focus-Abengoa |
Division Head Executive |
|
|
||||
|
Chief Executive Officer of Abengoa Bioenergy |
Division Head Executive |
|
|
||||
|
||||||||
|
Chief Executive Officer of Abengoa Solar SA |
Division Head Executive |
|
|
||||
|
||||||||
|
Vice Secretary |
Company Secretary |
|
|
||||
|
General Secretary |
Company Secretary |
|
|
||||
|
||||||||
|
Director of Corporate Finance |
Finance Executive |
|
|
||||
|
Financial Director |
Finance Executive |
|
|
||||
|
Director of Structured Finance |
Finance Executive |
|
|
||||
|
Director de AuditorÃa |
Finance Executive |
|
|
||||
|
Chief Economics and Financial Officer |
Finance Executive |
|
|
||||
|
Director of Internal Audit |
Accounting Executive |
|
|
||||
|
Director of Institutional Relations, Assistant to the Chairman |
Investment Executive |
|
|
||||
|
Controller |
Controller |
|
|
||||
|
Human Resources Manager |
Human Resources Executive |
|
|
||||
|
Director Human Resources |
Human Resources Executive |
|
|
||||
|
International Advisor to the Board |
International Executive |
|
|
||||
|
||||||||
|
Director Internacional |
International Executive |
|
|
||||
|
Marketing Director |
Marketing Executive |
|
|
||||
|
Director of Communications |
Corporate Communications Executive |
|
|
||||
|
Directora de Comunicación |
Corporate Communications Executive |
|
|
||||
|
Director of Investor Relations and Reporting |
Investor Relations Executive |
|
|
||||
|
Director of Information Systems |
Information Executive |
|
|
||||
|
Technical General Secretary |
Engineering/Technical Executive |
|
|
||||
|
Technical Manager |
Engineering/Technical Executive |
|
|
||||
|
Director de IngenierÃa |
Engineering/Technical Executive |
|
|
||||
|
Director of Strategy and Corporate Development |
Business Development Executive |
|
|
||||
|
Director of Planning and Control |
Planning Executive |
|
|
||||
|
Asesor JurÃdico |
Legal Executive |
|
|
||||
|
Legal Counsel |
Legal Executive |
|
|
||||
|
Director of Organization, Quality &
Budgets |
Quality Executive |
|
|
||||
|
Director Organización Calidad y Presupues |
Quality Executive |
|
|
||||
|
Director of Risk Management |
Other |
|
|
||||
|
Director of Consolidation |
Other |
|
|
||||
|
Director of Corporate Social
Responsibility |
Other |
|
|
||||
|
Director Of Appointments and Remuneration |
Other |
|
|
||||
|
General Secretary for Sustainability |
Other |
|
|
||||
FuelCell Energy, Inc. Enters Into Partnership Agreement With Abengoa SA To Develop Localized Fuel Cell Power Plants For Europe And Latin America Dec 12, 2011
FuelCell Energy, Inc. announced a partnership agreement with Abengoa S.A. to develop localized stationary fuel cell power plants for markets in Europe and Latin America. Abengoa will develop, manufacture and market stationary fuel cell power plants using fuel cell modules provided by FuelCell Energy. The initial pilot installation will be at the Abengoa headquarters in Palmas Campus Palmas Altas, Spain using a 300 kilowatt Direct FuelCell (DFC) module supplied by FuelCell Energy and balance of plant designed and manufactured by Abengoa. Renewable biogas markets will be targeted and the parties will cooperate to enhance the capability and market opportunities for DFC power plants operating on liquid biofuels.
Abengoa SA To Build Power Plant In Mexico-Reuters Dec 05, 2011
Reuters reported that Abengoa SA (Abengoa) has won a contract from the Mexican state to build a power plant in the country for USD 440 million. The 640 megawatt gas-fired combined-cycle plant will be in Centro Morelos in central Mexico and is expected to come on stream in two years.
Transmissora Alianca de Energia Eletrica SA Completes Acquisition of Abengoa SA's Assets Dec 01, 2011
Transmissora Alianca de Energia Eletrica SA announced that on November 30, 2011, it concluded the acquisition of the assets of Abengoa SA (Abengoa), as previously announced on June 2, 2011. The Company acquired the stake of 50% of the shares held by Abengoa Concessoes Brasil Holding SA in the share capital of Abengoa Participacoes Holding SA which is holder of 100% of the share capital of STE-Sul Transmissora de Energia SA, ATE Transmissora de Energia SA, ATE II Transmissora de Energia SA and ATE III Transmissora de Energia SA. It also concluded the acquisition of 100% of the shares held by Abengoa Concessoes Brasil Holding SA and by Abengoa Construcao Brasil Ltda in the share capital of NTE - Nordeste Transmissora de Energia SA. The price of the transaction was BRL 1,162,886,530.72 with the proceeds from its fourth issuance of promissory notes.
Transmissora Alianca de Energia Eletrica SA Informs on Acquisition of Abengoa's Assets Nov 25, 2011
Transmissora Alianca de Energia Eletrica SA announced that it obtained, on November 23, 2011, all necessary approvals for the completion of the operation of acquisition of the assets of Abengoa, as previously announced on June 2, 2011. The Company expects to complete such acquisition on November 30, 2011, and it will pay for the acquisition with the resources obtained on its issuance of promissory notes, approved on October 10, 2011, in the total value of BRL 1.17 billion.
Abengoa SA To Acquire 38% Stake In Its Aluminum Waste Recycling Business From Qualitas Venture Capital-Reuters Nov 02, 2011
Reuters reported that Abengoa SA (Abengoa) has reached an agreement with Qualitas Venture Capital (QVC) to acquire its 38% stake in the waste recycling business for EUR 34 million. In 2007 Abengoa and QVC integrated their respective aluminum waste recycling activities in the Abengoa division responsible for this business. The transaction gave Abengoa a 60.25% stake in the company. Following the signing of the agreement, Abengoa will own 98.25% of the business.
Abengoa SA Obtains USD 566 Million Contract to Build Aqueduct In Mexico-Reuters Oct 18, 2011
Reuters reported that Abengoa SA has obtained a USD 566 million contract from the Mexican National Water Commission to build a 139 kilometers aqueduct between the Mexican states of Jalisco and Guanajuato, which will supply drinking water to approximately 1.5 million of habitants. Other details were not disclosed.
Abengoa SA To Construct Bioethanol Plant In Uruguay; Abengoa SA And Alcoholes de Uruguay To Establish New Company-Reuters Oct 14, 2011
Reuters reported that Abengoa SA will construct a bioethanol plant in Uruguay for USD 120 million. The plant, built for the local company Alcoholes de Uruguay (ALUR) in the Department of Paysandu, will have the production capacity of 70 MI of ethanol annually. The contract also includes construction of an adjacent cogeneration plant with a production capacity of eight megawatts from biomass, which will produce the energy needed to operate the ethanol plant. The construction works are expected to last 22 months. Abengoa SA and Alcoholes de Uruguay will form a new company for the operation and maintenance of the two plants.
Abengoa SA Issues Shares For Stake Acquisition By First Reserve Corporation Oct 04, 2011
Abengoa SA announced that it has signed an agreement with First Reserve Corporation (FRC), by which Abengoa will issue 17,142,858 class B shares with a nominal value of EUR 0.01 per share and a nominal price plus premium of EUR 17.5 per share, which will be acquired by FRC through an investment of EUR 300 million. The terms of the agreement also include that FRC will not sell its stake in Abengoa for a period of two years and a half. Additionally, Abengoa will issue 4,020,124 Class B stock warrants at an exercise price of EUR 0.01 per warrant, which will be transferable, and grant FRC the right to subscribe for one Class B share for each Abengoa warrant and receive an amount equivalent a dividend per share, for a period of 5 years.
Santander Brazil and Abengoa SA To Develop Three Wind Farms In Brazil-Reuters Sep 30, 2011
Reuters reported that Abengoa SA was been awarded to developed, in joint venture with Santander Brazil, three wind farms of 64 megawatts (MW) for the National Electric Energy Agency of Brazil. Financial details were not provided.
Fitch Ratings Affirms Its Credit Rating On Abengoa SA-Reuters Sep 05, 2011
Reuters reported that Fitch Ratings has affirmed Abengoa SA's long-term Issuer Default Rating (IDR) and senior unsecured rating at BB. The outlook for the long-term IDR is stable.
Befesa Medio Ambiente SA To Be Delisted After Stake Acquisition By Abengoa SA-Reuters Aug 25, 2011
Reuters reported that Befesa Medio Ambiente SA's have been delisted after the final purchase by its parent company Abengoa SA. Other details were not disclosed. Other details were not disclosed.
Abengoa SA Receives USD 133.9 Million Loan Aid from The U.S. Energy Department for a Cellulosic Ethanol Plant in Kansas-Reuters Aug 19, 2011
Reuters reported that the U.S. Energy Department has offered to Abengoa SA, a conditional commitment for USD 133.9 million in loan aid for a cellulosic ethanol plant in Kansas. The project is expected to convert about 300,000 tons of corn crop waste into about 23 million gallons of ethanol per year.
Abengoa SA Signs Purchase Options For Its Shares To Provide Partial Coverage Of Bonds Under Bond Issuance Program Aug 19, 2011
Abengoa SA announced that it has signed purchase option for its 450,000 shares at a value of EUR 30.27 per share to provide a partial coverage of the Company's bonds under Exchangeable Bond Issuance Program from February 2010 in the total amount of EUR 250,000,000 and with a maturity on February 3, 2017.
U.S. Interior Department Approves Abengoa S.A., Edison International Renewable Energy Projects-DJ Jul 14, 2011
Dow Jones reported that the U.S. Interior Department has issued permits for four new renewable-energy projects, including a solar-power plant proposed by Abengoa SA and a transmission project planned by Edison International. Interior Secretary Ken Salazar said the department has approved permits supporting Abengoa's plans to build a 250-megawatt solar-thermal power plant in the California desert and plans by Edison's Southern California Edison utility to build 150 miles of high-voltage transmission lines that would connect desert solar farms to the southern California grid. The agency also approved permits for two other renewable energy projects: a 200 MW California solar farm being developed by privately held Tenaska, and a 100 MW central Oregon wind farm planned by West Butte Wind Power LLC.
Standard & Poor's Affirms Its Corporate Ratings on Abengoa SA Jun 30, 2011
Abengoa SA announced that Standard & Poor's has affirmed its long-term corporate credit ratings on Abengoa SA of B+. The outlook is stable.
Abengoa SA Wins USD 91 Million Contract In Mexico-Reuters Jun 16, 2011
Reuters reported that Abengoa SA has been awarded by the Federal Commission of Electricity in Mexico the development of a power generation plant for USD 91 million. The plant will have a capacity of 42.7 megawatts per year and is expected to be operational within 23 months.
Abengoa SA Obtains Guarantee For USD 1.2 Billion-Reuters Jun 15, 2011
Reuters reported that Abengoa SA has been granted by the Department of Energy United States a temporary collateral for a loan of USD 1.2 billion , which will be used in the construction of a solar plant in California. Other details were not disclosed.
Abengoa SA To Develop Its First Concentrating Solar Power Plant In Chile Jun 13, 2011
Abengoa SA (Abengoa) announced that it will undertake its first concentrating solar power (CSP) project using parabolic trough technology in the Atacama Desert in Chile. The Desert is considered to have one of the highest levels of solar radiation on the planet. The plant, which will require an investment of $12 million, will be capable of supplying heat in an efficient and sustainable way to the production processes of Minera El Tesoro, a subsidiary of Antofagasta Minerals based in northern Chile. Abengoa will be responsible for the engineering, design and start-up of the new solar-thermal plant in the Atacama Desert, which will comprise a solar field of 1,280 parabolic trough collectors. In energy terms, the plant will enable Minera El Tesoro to further reduce its current use of fossil fuels by more than 50%.
Abengoa SA To Develop Concentrated Solar Power (CSP) Plant In Agua Prieta, Mexico Jun 09, 2011
Abengoa SA (Abengoa) announced that it will develop the new solar field of the Agua Prieta II plant located in the town of Agua Prieta, in the state of Sonora, Mexico. The project, the first in Mexico, has been promoted by the Mexican Federal Electricity Commission (CFE) and supported by the Global Environment Facility (GEF) of the United Nations' Development Program. It is expected to come into operation within approximately 22 months. Abengoa will carry out the engineering, design and start-up of the innovative solar-gas hybrid technology in the new Agua Prieta II concentrated solar power (CSP) plant, comprised of a 12 megawatt solar field of parabolic trough collectors. The second phase of the project will be completed with a combined cycle plant capable of producing up to 464.4 megawatts of power, which will comprise two gas turbines, one steam turbine, a heat exchanger; cooling, condensing and power systems; and auxiliary equipment and systems. The Agua Prieta II CSP plant is the first hybrid solar-gas plant in Mexico and the third that Abengoa has undertaken in the world.
SEC Reports Insider Trading Regarding Acquisition Of Stake In Abengoa SA's Subsidiary, Telvent Git SA-Reuters Jun 08, 2011
Reuters reported that the US regulator the SEC (the Securities and Exchange Commission) has an order to freeze suspicious negotiations for the purchase of stake in Abengoa SA'a subsidiary, Telvent Git SA (Telvent). The SEC announced that a federal judge in Manhattan ordered a temporary restriction after the SEC revealed that there was an insider trading for buying shares of Telvent. According to the complaint by the SEC, unknown investors acquired 1,200 contracts for purchase of Telvent options between April 29, 2011 and May 27, 2011, nearly one month before Schneider announced its offer on June 1, 2011 with a premium of 16% over the previous closing value of Telvent. About two thirds of the options were purchased during two trading days preceding the announcement of the takeover, and in one case the price jumped 480%, according to the SEC, yielding about USD 475,000 for investors. In addition to freeze the money, the court also ordered the investors, who bought the options through an account of Pershing, a unit of BNY Mellon's, to identify themselves, and prohibited them to destroy documents, according to the statement from the SEC dated June 6, 20 Abengoa SA To Sell Its Stake in Telvent To Cemig Distribuicao SA-Reuters Jun 03, 2011
Reuters reported that Abengoa SA has decided to sell its entire stake in Telvent to Cemig Distribuicao SA at a total value of EUR 656 million. Other details were not disclosed.
Abengoa SA Reaches Strategic Agreement With Companhia Energetica Minas Gerais Through Compania Transmissora Alianca de Energia Electrica SA ; To Sell Stakes In Transmission Lines In Brazil Jun 02, 2011
Abengoa SA (Abengoa) announced that it has reached an agreement with Companhia Energetica Minas Gerais (CEMIG), through the entity Compania Transmissora Alianca de Energia Electrica SA (TAESA), to create a joint venture that will combine four transmission concessions currently owned by Abengoa: STE, ATE, ATEII and ATE III, in which CEMIG will now take a 50% stake. The new company will become a strategic vehicle for Abengoa in the electricity transmission business in Brazil. Abengoa will also sell 100% of the concession company NTE to CEMIG. The assets in the transaction cover 2,518 kilometres and have been in operation for an average of five years. Of this total, Abengoa will continue to participate in the management of 2,138 kilometres, through the creation of the joint venture with CEMIG, which will enable it to continue growing through this activity in Brazil and other Latin American countries. The concession for these assets was granted to Abengoa by ANEEL (the national electricity agency) and they came into operation between 2004 and 2008. The deal will strengthen Abengoa's balance sheet, generating EUR 485 million (depending on the foreign exchange rate used) in cash, reducing its consolidated net debt position by approximately EUR 656 million and the estimated net gain from the sale will be in the range of EUR 27 million to EUR 30 million.
Abengoa S.A. Announces FY 2010 Dividend Payment Jun 02, 2011
Abengoa SA announced that it has approved the distribution of a dividend for fiscal year 2010 at a gross value of
EUR 0.20 per share (net value EUR 0.162 per share). The dividend will be paid out as of July 5, 2011.
Abengoa SA To Book Capital Gains Of EUR 135 Million-EUR 145 Million From Telvent Git SA-Reuters Jun 01, 2011
Reuters reported that Abengoa SA expects to book net capital gains of between EUR 135 million and EUR 145 million from the sale of 40% stake in Telvent Git SA.
Abengoa S.A. Agrees To Sale Of 40% Stake In Telvent GIT, S.A. To Schneider Electric SA Jun 01, 2011
Abengoa S.A. announced that it has reached an agreement to sell its 40% stake in Telvent GIT, S.A. to Schneider Electric SA at a price of USD40.00 per share. The transaction is subject to approvals from the European and U.S. competition authorities. The sale will be made as part of a tender offer that Schneider Electric will be launching within ten business days. Abengoa will receive EUR421 million in net cash from this deal, including a EUR51 million repayment of a credit line to Telvent, and will reduce its net debt by EUR 774 million
.
Comision Nacional del Mercado de Valores Begins Delisting Process Of Abengoa SA's Befesa Medio Ambiente SA-Reuters May 26, 2011
Reuters reported that the Spanish stock market regulator CNMV (Comision Nacional del Mercado de Valores) has begun processing the OPA (Public Offering of shares) launched by Abengoa SA (Abengoa) to acquire the remaining shares of its subsidiary Befesa Medio Ambiente SA (Befesa). Abengoa 's shareholders approved the company to launch a bid for the capital held by minority stockholders in Befesa at a price not exceeding EUR 26. Currently, Abengoa holds a stake of 97.4% in Befesa.
Abengoa SA Announces Share Repurchase To Provide Partial Coverage For Convertible Bonds May 25, 2011
Abengoa SA announced a share repurchase of 1,750,000 shares at a value of EUR 30.27 per share. The share repurchase option is intended to provide partial coverage for the Company's bonds under the convertible bond issuance, reported on February 2010, for the total amount of EUR 250,000,000 and with a maturity on February 3, 2017.
Abengoa SA Issues FY 2011 Biofuel Sales Guidance-Reuters May 11, 2011
Reuters reported that Abengoa SA expects to report for fiscal year 2011sales of 3,000 million liters of biofuel. Other details were not disclosed.
Abengoa S.A. Wins Ghana Water Contract-Reuters Apr 29, 2011
Reuters reported that Abengoa S.A. has signed a contract with Ghana Water Limited Company to build and operate for 25 years a desalination plant located in Ghana. The investment costs USD 115 million.
Abengoa SA Announces FY 2010 Dividend Payment; Appoints New Auditor Apr 11, 2011
Abengoa SA announced that it has been approved the distribution of a dividend worth EUR 18,093,936, which will be available from July 15, 2011. It was also announced that the Company has appointed Pricewaterhouse Coopers SL as its auditor for fiscal year 2011.
Abengoa SA Wins EUR 20 Million Contract In Romania-Reuters Mar 31, 2011
Reuters reported that Abengoa SA will develop the expansion and rehabilitation of two sewage treatment plants in Romania, amounting to over EUR 20 million, awarded by the public enterprises ApaServ Alexandria and ApaBrasov. Further details were not disclosed.
Befesa Medio Ambiente S.A. Announces Further Details On Sale Of Its Engineering and Construction Business To Abengoa SA's Abeinsa, Ingenieria y Construccion Industrial SA Mar 29, 2011
Befesa Medio Ambiente S.A. announced that it has formalized the agreement to sell its business unit of water project engineering and construction to Abeinsa, Ingenieria y Construccion Industrial SA, a subsidiary of Abengoa SA. The net purchase price amounted to EUR 144.3 million, the result of deducting the debt associated with the business unit, which amounted to EUR 14.7 million.
Abengoa SA And Grana y Montero SAA Win Contract In Peru-Reuters Mar 25, 2011
Reuters reported that Abengoa SA and Grana y Montero SAA have won a contract for expansion and improvement of a drinking water system in Peru for USD 118 million.
Abengoa SA Signs Collaboration Agreement With Wavebob-Reuters Mar 21, 2011
Reuters reported that Abengoa SA has reached a collaboration agreement with the Irish power company Wavebob for the research, development and commercialisation of ocean waves energy systems. Further details were not disclosed.
Abengoa SA And Grana y Montero SAA's Subsidiaries Win Contract For Pachacutec-Ventanilla Project Mar 11, 2011
Grana y Montero SAA announced that the consortium composed of its subsidiaries, GyM and GMI (50%) and Abengoa SA's subsidiaries, Abengoa SA Sucursal del Peru and Abengoa Peru SA (50%) have won a contract for the Pachacutec-Ventanilla Project (el Macro Proyecto Pachacutec-Ventanilla) for the expansion and improvement of water and sewer systems. The total amount of the contract is PEN 326,346,781.55.
Bharat Heavy Electricals Limited And Abengoa SA In Pact To Develop Solar Power Projects-DJ Feb 07, 2011
Dow Jones reported that Bharat Heavy Electricals Limited has signed an agreement with Abengoa SA to bid for construction of solar power plants in India. The two companies could also explore opportunities in other countries.
Abengoa SA Reaches Agreement With Bharat Heavy Electricals Limited To Develop Thermo-Solar Projects in India-Reuters Jan 26, 2011
Reuters reported that Abengoa SA has reached an agreement with Bharat Heavy Electricals Limited to altogether develop thermo-solar projects in India, through an Engineering, Procurement and Construction (EPC) contract for the implementation of thermo-solar power plants. Other details were not disclosed.
Befesa Medio Ambiente S.A. To Sell Its Engineering and Construction Business To Abengoa SA's Abeinsa, Ingenieria y Construccion Industrial SA Dec 30, 2010
Befesa Medio Ambiente SA announced that it has signed an agreement with Abeinsa, Ingenieria y Construccion Industrial SA, a subsidiary of Abengoa SA, to sell its engineering and construction business of water project for EUR 159 million.
Consortium Including Abengoa SA, Abeinsa, Mitsui & Co Ltd And Abu Dhabi National Energy Company PJSC Preselected For 500 Megawatt Project In Morocco-Reuters Dec 29, 2010
Reuters reported that Abengoa SA and ACS Activ. de Constuc. y Servicios SA have been preselected for a 500 megawatt project in Morocco. Abengoa SA and its subsidiary Abeinsa are part of the consortium that also comprises Mitsui & Co Ltd and Abu Dhabi National Energy Company PJSC. ACS Activ. de Constuc. y Servicios SA is part of the consortium that also comprises ACS SCE (part of ACS Group) and Enel SpA.
|
|
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Period Length |
12 Months |
12 Months |
12 Months |
|
Filed Currency |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
|
Consolidated |
No |
No |
No |
|
|
|
|
|
|
Charges |
608.3 |
570.2 |
552.2 |
|
Stock Reduction |
4.5 |
- |
- |
|
Supplies |
83.3 |
220.1 |
206.5 |
|
Consumption of Raw
Materials |
38.1 |
182.4 |
204.9 |
|
Miscellaneous External
Expenditures |
45.2 |
37.8 |
1.6 |
|
Staff Costs |
24.0 |
20.6 |
25.4 |
|
Wages and Salaries |
22.8 |
19.5 |
24.4 |
|
Social Security Costs |
1.2 |
1.1 |
1.1 |
|
Depreciation |
0.4 |
0.4 |
0.4 |
|
Other Operating Charges |
43.4 |
56.8 |
42.7 |
|
External Services |
26.3 |
16.9 |
32.2 |
|
Taxes |
9.4 |
1.4 |
1.4 |
|
Other Operating
Expenses |
7.7 |
38.5 |
9.0 |
|
Operating Benefits |
497.1 |
316.2 |
- |
|
Financials and Similar Charges |
421.3 |
193.2 |
264.2 |
|
Due to Liabilities
With Group Companies |
123.0 |
75.3 |
41.2 |
|
Due to Other
Liabilities |
298.3 |
117.9 |
223.0 |
|
Losses from Financial
Investments |
- |
0.0 |
0.0 |
|
Changes in Financial Investment Provisions |
0.0 |
59.3 |
19.8 |
|
Exchange Losses |
- |
3.3 |
- |
|
Net Financial Income |
- |
- |
43.6 |
|
Profit From Ordinary Activities |
178.6 |
84.6 |
39.9 |
|
Changes in Provisions for Assets |
0.0 |
0.0 |
-24.2 |
|
Losses From Assets and Securities Portfolio |
0.0 |
- |
- |
|
Extraordinary Profit |
- |
- |
24.2 |
|
Profit Before Taxes |
178.6 |
84.6 |
64.1 |
|
Corporation Tax |
31.4 |
16.5 |
17.4 |
|
Financial Year Result (Profit) |
147.2 |
68.1 |
46.7 |
|
Income |
755.4 |
638.3 |
598.9 |
|
Net Total Sales |
640.3 |
603.0 |
199.5 |
|
Rendering of Services |
640.3 |
603.0 |
199.5 |
|
Increase in Stocks |
- |
3.6 |
1.4 |
|
Miscellaneous Operating Income |
12.3 |
7.4 |
70.4 |
|
Auxiliary Income From
Current Management |
6.0 |
7.4 |
70.4 |
|
Charges for Provisions |
6.3 |
- |
- |
|
Operating Losses |
- |
- |
3.7 |
|
Income From Equity Investment |
0.0 |
0.1 |
54.6 |
|
In Group Companies |
- |
- |
54.5 |
|
Third Parties |
0.0 |
0.1 |
0.1 |
|
Income From Other Securities and Receivables |
6.1 |
13.3 |
49.9 |
|
From Non-Group
Companies |
6.1 |
13.3 |
49.9 |
|
Income From Miscellaneous Interests |
93.5 |
10.8 |
196.8 |
|
From Group Companies |
- |
- |
156.6 |
|
Miscellaneous
Interests |
4.9 |
10.8 |
40.3 |
|
Profit on Financial
Investment |
88.6 |
- |
- |
|
Gains from Exchange Rate |
3.2 |
- |
26.3 |
|
Negative Financial Results |
318.4 |
231.5 |
- |
|
Negative Extraordinary Results |
0.0 |
0.0 |
- |
Annual Balance Sheet
Financials in: USD (mil)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
|
Filed Currency |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745406 |
0.696986 |
0.719399 |
|
Consolidated |
No |
No |
No |
|
|
|
|
|
|
Concessions, Patents,
Trademarks |
1.1 |
1.2 |
1.2 |
|
Total Intangible Fixed Assets |
1.1 |
1.2 |
1.2 |
|
Land and Construction |
26.1 |
21.5 |
20.8 |
|
Other Installations,
Tools, and Furniture |
0.1 |
0.1 |
0.1 |
|
Tangible Fixed Assets
Under Construction |
- |
- |
0.1 |
|
Other Tangible Assets |
0.1 |
0.1 |
0.1 |
|
Total Tangible Fixed Assets |
26.3 |
21.7 |
21.1 |
|
Investments in Group
Companies |
520.8 |
552.2 |
531.3 |
|
Receivables from Group
Companies |
5,116.7 |
4,573.2 |
- |
|
Investments in
Associated Companies |
0.1 |
0.2 |
0.1 |
|
Other Receivables |
1.0 |
1.3 |
1.5 |
|
Long-Term Guarantees
and Deposits |
0.0 |
0.2 |
0.2 |
|
Financial Investments |
5,638.7 |
5,127.0 |
533.1 |
|
Own Shares |
5.6 |
4.7 |
38.5 |
|
Total Fixed Assets |
5,671.6 |
5,154.6 |
593.9 |
|
Goods in Process |
- |
4.9 |
1.1 |
|
Payments on Account |
- |
- |
124.7 |
|
Total Stocks |
- |
4.9 |
125.8 |
|
Trade Debtors |
60.4 |
159.2 |
179.0 |
|
Receivables, Group
Companies |
3.7 |
4.3 |
4.9 |
|
Staff |
0.3 |
0.4 |
0.2 |
|
Public Bodies |
102.4 |
77.5 |
123.3 |
|
Total Debtors |
166.7 |
241.4 |
307.4 |
|
Receivables from Group
Companies |
- |
- |
3,418.2 |
|
Short-Term Securities
Portfolio |
2,040.4 |
222.9 |
539.2 |
|
Other Receivables |
12.5 |
10.8 |
24.9 |
|
Short-Term Guarantees
and Deposits |
1.0 |
0.1 |
7.0 |
|
Total Short-Term Investments |
2,053.9 |
233.8 |
3,989.2 |
|
Cash |
685.6 |
458.2 |
219.8 |
|
Prepayments and Accrued Income |
- |
- |
0.0 |
|
Total Current Assets |
2,906.3 |
938.3 |
4,642.2 |
|
Total Assets |
8,577.9 |
6,092.9 |
5,236.1 |
|
Revaluation Reserves |
3.5 |
5.7 |
5.9 |
|
Legal Reserve |
6.1 |
6.5 |
6.3 |
|
Miscellaneous Reserves |
355.4 |
461.9 |
261.9 |
|
Total Reserves |
361.5 |
468.4 |
268.2 |
|
Profit or Loss for the Financial Year |
149.1 |
70.3 |
77.4 |
|
Total Equity |
692.0 |
734.6 |
535.9 |
|
Provisions for Pension
Fund |
6.8 |
5.8 |
4.3 |
|
Other Provisions |
- |
6.8 |
6.6 |
|
Total Provisions for Liabilities and Charges |
6.8 |
12.6 |
10.9 |
|
Non-Convertible
Debentures |
1,496.6 |
634.7 |
- |
|
Total Issued Debentures and Other Securities |
1,496.6 |
634.7 |
- |
|
Loans and Other
Liabilities |
2,904.1 |
2,581.9 |
2,867.8 |
|
Total Amounts Owed to Credit Institutions |
2,904.1 |
2,581.9 |
2,867.8 |
|
Amounts Owed to Group
Companies |
2,677.0 |
1,274.4 |
- |
|
Total Debts with Group or Affiliated Companies |
2,677.0 |
1,274.4 |
- |
|
Long-Term Guarantees
and Deposits Received |
29.2 |
26.8 |
41.9 |
|
Long-Term Payables to
Public Bodies |
14.8 |
3.2 |
2.7 |
|
Total Other Creditors |
44.0 |
30.0 |
44.6 |
|
Total Long Term Liabilities |
7,121.7 |
4,521.1 |
2,912.3 |
|
Non-Convertible
Debentures |
31.6 |
12.0 |
- |
|
Total Issued Debentures and Other Securities |
31.6 |
12.0 |
- |
|
Loans and Other
Liabilities |
605.0 |
604.9 |
215.0 |
|
Total Amounts Owed to Credit Institutions |
605.0 |
604.9 |
215.0 |
|
Amounts Owed to Group
Companies |
43.0 |
30.5 |
1,311.8 |
|
Amounts Owed to
Associated Companies |
0.0 |
0.0 |
0.0 |
|
Total Short-Term Amounts Owed to Group and
Associa |
43.0 |
30.5 |
1,311.8 |
|
Advanced Payments from
Customers |
7.5 |
107.5 |
196.3 |
|
Amounts Owed for
Purchases of Goods or Services |
13.0 |
10.2 |
11.9 |
|
Total Trade Creditors |
20.5 |
117.6 |
208.2 |
|
Public Bodies |
45.2 |
58.1 |
40.8 |
|
Miscellaneous Debts |
12.0 |
1.3 |
1.2 |
|
Wages and Salaries
Payable |
0.1 |
0.1 |
0.1 |
|
Total Other Creditors |
57.3 |
59.5 |
42.1 |
|
Total Short Term Creditors |
757.5 |
824.6 |
1,777.1 |
|
Total Liabilities and Equity |
8,577.9 |
6,092.9 |
5,236.1 |
Annual Income Statement
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Sales |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Revenue |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Other Revenue |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Other Revenue, Total |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Total Revenue |
8,486.2 |
7,541.8 |
7,064.1 |
4,090.0 |
3,528.2 |
|
|
|
|
|
|
|
|
Cost of Revenue |
4,933.7 |
4,285.3 |
4,324.0 |
2,537.2 |
2,061.7 |
|
Cost of Revenue, Total |
4,933.7 |
4,285.3 |
4,324.0 |
2,537.2 |
2,061.7 |
|
Gross Profit |
2,437.9 |
1,482.5 |
1,189.2 |
1,097.7 |
1,297.4 |
|
|
|
|
|
|
|
|
Labor & Related Expense |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Total Selling/General/Administrative Expenses |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Research & Development |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Depreciation/Amortization |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Other Operating Expense |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Other Operating Expenses, Total |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Total Operating Expense |
7,662.7 |
6,942.5 |
6,533.4 |
3,770.6 |
3,253.2 |
|
|
|
|
|
|
|
|
Operating Income |
823.5 |
599.4 |
530.7 |
319.4 |
275.0 |
|
|
|
|
|
|
|
|
Interest Expense -
Non-Operating |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Interest Expense, Net Non-Operating |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Interest Income -
Non-Operating |
53.2 |
8.2 |
45.2 |
31.0 |
30.7 |
|
Investment Income -
Non-Operating |
-12.7 |
109.9 |
-75.7 |
33.1 |
19.8 |
|
Interest/Investment Income - Non-Operating |
40.5 |
118.1 |
-30.5 |
64.1 |
50.5 |
|
Interest Income (Expense) - Net Non-Operating Total |
-407.1 |
-142.2 |
-407.9 |
-161.3 |
-99.1 |
|
Other Non-Operating Income (Expense) |
-68.3 |
-94.5 |
-37.7 |
-7.6 |
-6.7 |
|
Other, Net |
-68.3 |
-94.5 |
-37.7 |
-7.6 |
-6.7 |
|
Income Before Tax |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Total Income Tax |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Income After Tax |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Minority Interest |
-74.4 |
-45.1 |
-37.1 |
28.1 |
-26.6 |
|
Net Income Before Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Common Excl Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Common Incl Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic/Primary Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Basic/Primary EPS Incl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted EPS Incl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Dividends per Share - Common Stock Primary Issue |
0.27 |
0.21 |
0.22 |
0.23 |
0.16 |
|
Gross Dividends - Common Stock |
24.0 |
23.9 |
23.8 |
21.1 |
18.2 |
|
Interest Expense, Supplemental |
447.5 |
260.3 |
377.4 |
225.4 |
149.6 |
|
Depreciation, Supplemental |
245.0 |
160.2 |
123.2 |
55.9 |
47.1 |
|
Normalized Income Before Tax |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Normalized Income After Tax |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Amort of Intangibles, Supplemental |
64.5 |
66.9 |
42.0 |
7.4 |
7.5 |
|
Rental Expenses |
123.8 |
117.8 |
100.1 |
62.7 |
- |
|
Research & Development Exp, Supplemental |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Normalized EBIT |
823.5 |
599.4 |
530.7 |
319.4 |
275.0 |
|
Normalized EBITDA |
1,133.0 |
826.5 |
695.9 |
382.7 |
329.7 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Income Tax - Total |
-0.6 |
80.7 |
- |
- |
16.7 |
Annual Balance Sheet
Financials in: USD (mil)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
0.758351 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash & Equivalents |
4,002.1 |
2,218.7 |
1,854.0 |
2,482.4 |
1,355.5 |
|
Short Term Investments |
1,225.6 |
691.5 |
919.8 |
872.0 |
635.2 |
|
Cash and Short Term Investments |
5,227.7 |
2,910.2 |
2,773.8 |
3,354.4 |
1,990.8 |
|
Accounts Receivable -
Trade, Gross |
1,972.0 |
2,124.7 |
1,293.3 |
1,712.8 |
951.2 |
|
Provision for Doubtful
Accounts |
-31.3 |
-30.7 |
-15.3 |
-37.6 |
-9.2 |
|
Trade Accounts Receivable - Net |
1,940.7 |
2,094.0 |
1,277.9 |
1,675.2 |
942.1 |
|
Other Receivables |
932.2 |
778.6 |
589.3 |
402.2 |
352.9 |
|
Total Receivables, Net |
2,872.9 |
2,872.6 |
1,867.3 |
2,077.4 |
1,295.0 |
|
Inventories - Finished Goods |
115.4 |
142.5 |
156.4 |
164.2 |
59.7 |
|
Inventories - Work In Progress |
69.4 |
97.2 |
74.4 |
65.0 |
56.9 |
|
Inventories - Raw Materials |
207.6 |
135.1 |
112.1 |
93.8 |
68.6 |
|
Inventories - Other |
124.2 |
121.0 |
96.5 |
31.5 |
13.5 |
|
Total Inventory |
516.5 |
495.8 |
439.4 |
354.5 |
198.8 |
|
Total Current Assets |
8,617.1 |
6,278.7 |
5,080.4 |
5,786.3 |
3,484.5 |
|
|
|
|
|
|
|
|
Land/Improvements |
763.2 |
562.2 |
438.6 |
399.0 |
286.4 |
|
Machinery/Equipment |
1,829.1 |
1,607.3 |
1,021.6 |
1,066.8 |
778.3 |
|
Construction in
Progress |
254.0 |
1,112.5 |
336.9 |
178.6 |
59.8 |
|
Other
Property/Plant/Equipment |
4,426.2 |
2,866.3 |
2,437.1 |
1,654.8 |
763.7 |
|
Property/Plant/Equipment - Gross |
7,272.4 |
6,148.3 |
4,234.1 |
3,299.3 |
1,888.3 |
|
Accumulated Depreciation |
-1,544.2 |
-1,348.7 |
-899.2 |
-890.2 |
-560.3 |
|
Property/Plant/Equipment - Net |
5,728.2 |
4,799.6 |
3,334.9 |
2,409.1 |
1,328.0 |
|
Goodwill, Net |
1,914.8 |
1,910.2 |
1,345.1 |
1,629.3 |
785.3 |
|
Intangibles - Gross |
5,107.9 |
3,620.0 |
1,463.6 |
1,532.5 |
1,115.0 |
|
Accumulated Intangible Amortization |
-437.5 |
-317.6 |
-108.4 |
-108.6 |
-50.3 |
|
Intangibles, Net |
4,670.5 |
3,302.4 |
1,355.2 |
1,423.9 |
1,064.6 |
|
LT Investment - Affiliate Companies |
65.2 |
117.1 |
69.6 |
73.3 |
69.4 |
|
LT Investments - Other |
587.3 |
375.4 |
425.9 |
257.1 |
122.1 |
|
Long Term Investments |
652.5 |
492.5 |
495.4 |
330.5 |
191.4 |
|
Deferred Income Tax - Long Term Asset |
1,188.2 |
964.3 |
568.9 |
278.5 |
301.9 |
|
Discontinued Operations - Long Term Asset |
0.0 |
- |
1,435.0 |
- |
- |
|
Other Long Term Assets, Total |
1,188.2 |
964.3 |
2,003.9 |
278.5 |
301.9 |
|
Total Assets |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Accounts Payable |
4,935.5 |
4,342.2 |
3,987.2 |
3,391.2 |
2,190.1 |
|
Accrued Expenses |
71.1 |
57.2 |
- |
- |
- |
|
Notes Payable/Short Term Debt |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Current Portion - Long Term Debt/Capital Leases |
1,626.0 |
1,180.6 |
700.0 |
1,037.7 |
1,266.6 |
|
Customer Advances |
723.6 |
601.6 |
- |
- |
- |
|
Income Taxes Payable |
460.1 |
420.1 |
254.6 |
232.6 |
178.4 |
|
Other Payables |
616.5 |
480.9 |
- |
- |
- |
|
Other Current Liabilities |
142.1 |
150.3 |
111.5 |
20.9 |
80.7 |
|
Other Current liabilities, Total |
1,942.2 |
1,652.9 |
366.1 |
253.5 |
259.1 |
|
Total Current Liabilities |
8,574.8 |
7,232.8 |
5,053.3 |
4,682.3 |
3,715.9 |
|
|
|
|
|
|
|
|
Long Term Debt |
10,683.3 |
7,713.2 |
5,987.4 |
5,549.8 |
2,400.8 |
|
Capital Lease Obligations |
48.6 |
48.7 |
14.0 |
48.6 |
11.9 |
|
Total Long Term Debt |
10,732.0 |
7,762.0 |
6,001.5 |
5,598.4 |
2,412.7 |
|
Total Debt |
12,358.0 |
8,942.5 |
6,701.5 |
6,636.0 |
3,679.3 |
|
|
|
|
|
|
|
|
Deferred Income Tax - LT Liability |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Deferred Income Tax |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Minority Interest |
591.2 |
528.4 |
306.8 |
263.9 |
199.1 |
|
Reserves |
206.3 |
194.4 |
256.7 |
183.4 |
77.1 |
|
Other Long Term Liabilities |
652.0 |
524.5 |
207.8 |
23.9 |
122.6 |
|
Discontinued Operations - Liabilities |
- |
- |
1,052.0 |
- |
- |
|
Other Liabilities, Total |
858.3 |
718.9 |
1,516.5 |
207.3 |
199.7 |
|
Total Liabilities |
21,175.2 |
16,596.0 |
13,049.5 |
10,955.4 |
6,641.3 |
|
|
|
|
|
|
|
|
Common Stock |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Common Stock |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Retained Earnings (Accumulated Deficit) |
1,208.1 |
1,069.8 |
881.7 |
846.5 |
494.2 |
|
Translation Adjustment |
357.5 |
49.4 |
-347.7 |
22.5 |
-9.6 |
|
Other Equity, Total |
357.5 |
49.4 |
-347.7 |
22.5 |
-9.6 |
|
Total Equity |
1,596.0 |
1,151.7 |
565.5 |
902.1 |
514.4 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders’ Equity |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Shares Outstanding - Common Stock Primary
Issue |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Total Common Shares Outstanding |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Treasury Shares - Common Stock Primary Issue |
0.2 |
0.1 |
2.2 |
- |
- |
|
Employees |
26,128 |
23,323 |
23,234 |
17,245 |
13,608 |
|
Accumulated Intangible Amort, Suppl. |
437.5 |
124.8 |
16.4 |
35.0 |
18.9 |
|
Deferred Revenue - Current |
723.6 |
601.6 |
- |
- |
- |
|
Total Long Term Debt, Supplemental |
4,382.2 |
3,888.0 |
2,964.6 |
4,449.5 |
2,411.6 |
|
Long Term Debt Maturing within 1 Year |
848.9 |
878.6 |
346.5 |
1,019.1 |
1,260.2 |
|
Long Term Debt Maturing in Year 2 |
950.8 |
2,009.7 |
864.3 |
94.5 |
38.9 |
|
Long Term Debt Maturing in Year 3 |
1,926.7 |
454.7 |
113.6 |
436.5 |
14.9 |
|
Long Term Debt Maturing in Year 4 |
484.1 |
131.9 |
119.5 |
1,306.4 |
364.4 |
|
Long Term Debt Maturing in Year 5 |
56.7 |
203.4 |
120.5 |
1,007.7 |
364.4 |
|
Long Term Debt Maturing in Year 6 |
42.6 |
87.8 |
- |
- |
- |
|
Long Term Debt Maturing in 2-3 Years |
2,877.5 |
2,464.3 |
978.0 |
530.9 |
53.8 |
|
Long Term Debt Maturing in 4-5 Years |
540.7 |
335.3 |
240.1 |
2,314.1 |
728.8 |
|
Long Term Debt Matur. in Year 6 & Beyond |
115.0 |
209.8 |
1,400.0 |
585.3 |
368.8 |
|
Total Capital Leases, Supplemental |
72.4 |
75.4 |
28.6 |
74.8 |
- |
|
Capital Lease Payments Due in Year 1 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 2 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 3 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 4 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 5 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in 2-3 Years |
23.2 |
29.5 |
10.7 |
29.1 |
- |
|
Capital Lease Payments Due in 4-5 Years |
23.2 |
29.5 |
10.7 |
29.1 |
- |
|
Cap. Lease Pymts. Due in Year 6 & Beyond |
14.4 |
1.7 |
1.9 |
2.0 |
- |
|
|
Annual Cash Flows
Financials in: USD (mil)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Restated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Income/Starting Line |
348.7 |
282.0 |
242.5 |
185.9 |
152.5 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Depreciation/Depletion |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Discontinued Operations |
- |
- |
- |
0.0 |
- |
|
Unusual Items |
-153.4 |
-78.7 |
81.5 |
5.2 |
-28.2 |
|
Equity in Net Earnings (Loss) |
-12.6 |
-15.6 |
-13.5 |
-5.8 |
-9.5 |
|
Other Non-Cash Items |
394.4 |
286.5 |
- |
- |
- |
|
Non-Cash Items |
228.3 |
192.1 |
68.0 |
-0.6 |
-37.7 |
|
Accounts Receivable |
-129.4 |
-181.7 |
-456.4 |
-569.6 |
-622.8 |
|
Inventories |
-52.4 |
-1.4 |
-130.0 |
-46.4 |
-44.6 |
|
Accounts Payable |
726.5 |
668.8 |
1,099.8 |
844.6 |
798.7 |
|
Taxes Payable |
-0.6 |
80.7 |
-157.4 |
19.5 |
16.7 |
|
Other Assets & Liabilities, Net |
-120.0 |
-199.4 |
187.7 |
-25.8 |
-58.0 |
|
Other Operating Cash Flow |
-406.7 |
-275.8 |
-1.1 |
22.5 |
17.9 |
|
Changes in Working Capital |
17.4 |
91.3 |
542.5 |
244.7 |
107.9 |
|
Cash from Operating Activities |
1,019.0 |
1,009.6 |
1,113.9 |
631.3 |
308.8 |
|
|
|
|
|
|
|
|
Purchase of Fixed Assets |
-1,701.1 |
-2,301.9 |
-2,147.2 |
-912.5 |
-379.3 |
|
Purchase/Acquisition of Intangibles |
-1,338.8 |
-646.3 |
-631.8 |
-856.4 |
-823.9 |
|
Capital Expenditures |
-3,039.9 |
-2,948.2 |
-2,779.0 |
-1,768.9 |
-1,203.3 |
|
Sale of Fixed Assets |
9.2 |
183.9 |
150.5 |
50.4 |
29.4 |
|
Sale/Maturity of Investment |
129.3 |
14.0 |
18.1 |
24.7 |
0.0 |
|
Purchase of Investments |
-21.2 |
-29.0 |
-10.3 |
-11.1 |
0.0 |
|
Sale of Intangible Assets |
3.5 |
31.7 |
93.4 |
92.1 |
46.6 |
|
Other Investing Cash Flow |
90.7 |
236.7 |
21.7 |
19.3 |
26.6 |
|
Other Investing Cash Flow Items, Total |
211.5 |
437.3 |
273.3 |
175.3 |
102.6 |
|
Cash from Investing Activities |
-2,828.4 |
-2,510.9 |
-2,505.7 |
-1,593.6 |
-1,100.7 |
|
|
|
|
|
|
|
|
Other Financing Cash Flow |
3,672.0 |
1,621.6 |
976.6 |
1,912.8 |
1,552.7 |
|
Financing Cash Flow Items |
3,672.0 |
1,621.6 |
976.6 |
1,912.8 |
1,552.7 |
|
Cash Dividends Paid - Common |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Total Cash Dividends Paid |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Cash from Financing Activities |
3,649.2 |
1,599.0 |
954.1 |
1,879.3 |
1,535.4 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
63.0 |
107.8 |
- |
- |
- |
|
Net Change in Cash |
1,902.7 |
205.5 |
-437.7 |
916.9 |
743.6 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
2,048.0 |
1,945.2 |
2,388.5 |
1,407.0 |
546.3 |
|
Net Cash - Ending Balance |
3,950.8 |
2,150.7 |
1,950.8 |
2,323.8 |
1,289.8 |
|
Cash Interest Paid |
424.9 |
260.3 |
- |
- |
- |
|
Cash Taxes Paid |
47.9 |
55.5 |
- |
- |
- |
Annual Income Statement
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Turnover |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Other Income |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Total Revenue |
8,486.2 |
7,541.8 |
7,064.1 |
4,090.0 |
3,528.2 |
|
|
|
|
|
|
|
|
Decrease in Stocks |
-36.2 |
32.9 |
-30.1 |
-36.9 |
-3.2 |
|
Materials Consumed |
4,969.9 |
4,252.4 |
4,354.1 |
2,574.1 |
2,064.9 |
|
Personnel Expenses |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Research and Development Costs |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Other Expenses |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Total Operating Expense |
7,662.7 |
6,942.5 |
6,533.4 |
3,770.6 |
3,253.2 |
|
|
|
|
|
|
|
|
Interest Income |
53.2 |
8.2 |
45.2 |
31.0 |
30.7 |
|
Interest Expense |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Financial Income |
43.5 |
11.4 |
- |
- |
- |
|
Other Financial Expense |
-96.7 |
-36.0 |
-27.3 |
- |
- |
|
Exhange Difference, Net |
-25.3 |
94.3 |
-89.3 |
27.3 |
10.4 |
|
Other Financials |
-15.2 |
-69.9 |
-10.4 |
-7.6 |
-6.7 |
|
Income/Loss Associates |
12.6 |
15.6 |
13.5 |
5.8 |
9.5 |
|
Net Income Before Taxes |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Provision for Income Taxes |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Net Income After Taxes |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Minority Interests |
-74.4 |
-45.1 |
-37.1 |
28.1 |
-26.6 |
|
Net Income Before Extra. Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Com Excl ExtraOrd |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Com Incl ExtraOrd |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excluding ExtraOrdinary Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Basic EPS Including ExtraOrdinary Item |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excluding ExtraOrd Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted EPS Including ExtraOrd Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
DPS-Common Stock |
0.27 |
0.21 |
0.22 |
0.23 |
0.16 |
|
Gross Dividends - Common Stock |
24.0 |
23.9 |
23.8 |
21.1 |
18.2 |
|
Normalized Income Before Taxes |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Normalized Income After Taxes |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Research and Development |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Interest Expense |
447.5 |
260.3 |
377.4 |
225.4 |
149.6 |
|
Amort of Intangibles |
28.5 |
49.7 |
42.0 |
7.4 |
7.5 |
|
Depreciation |
96.9 |
262.4 |
123.2 |
55.9 |
47.1 |
|
Rental Expense |
123.8 |
117.8 |
100.1 |
62.7 |
- |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Income Tax - Total |
-0.6 |
80.7 |
- |
- |
16.7 |
Annual Balance Sheet
Financials in: USD (mil)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
0.758351 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Commercial Stock |
21.8 |
34.8 |
29.1 |
44.5 |
5.3 |
|
Raw Materials |
207.6 |
135.1 |
112.1 |
93.8 |
68.6 |
|
Product WIP |
9.5 |
3.2 |
4.2 |
2.7 |
4.2 |
|
Project WIP |
59.8 |
94.0 |
70.2 |
62.3 |
52.8 |
|
Finished Goods |
93.6 |
107.7 |
127.3 |
119.8 |
54.3 |
|
Products |
21.6 |
18.3 |
19.4 |
0.0 |
- |
|
Stock Advance |
102.6 |
102.6 |
77.1 |
31.5 |
13.5 |
|
Trade Receivable |
1,972.0 |
2,124.7 |
1,293.3 |
1,712.8 |
951.2 |
|
Provisions |
-31.3 |
-30.7 |
-15.3 |
-37.6 |
-9.2 |
|
Other Receivable |
932.2 |
778.6 |
589.3 |
402.2 |
352.9 |
|
Financial Assets Fair Value |
- |
- |
0.0 |
0.0 |
102.5 |
|
Financial Assets Held for Sale |
40.1 |
62.4 |
62.9 |
90.5 |
43.8 |
|
Financial Instruments |
28.6 |
36.3 |
103.9 |
181.4 |
40.6 |
|
Other Investment |
1,157.0 |
592.8 |
752.9 |
600.1 |
448.4 |
|
Cash Hand/Bank |
4,002.1 |
2,218.7 |
1,854.0 |
2,482.4 |
1,355.5 |
|
Total Current Assets |
8,617.1 |
6,278.7 |
5,080.4 |
5,786.3 |
3,484.5 |
|
|
|
|
|
|
|
|
I & D Expenses |
- |
- |
- |
38.0 |
20.0 |
|
O. Intangibles |
668.5 |
353.6 |
140.5 |
161.7 |
35.5 |
|
Intang.Amort. |
-177.2 |
-124.8 |
-16.4 |
-35.0 |
-18.9 |
|
Land/Buildings |
763.2 |
562.2 |
438.6 |
399.0 |
286.4 |
|
Machinery |
1,829.1 |
1,607.3 |
1,021.6 |
1,066.8 |
778.3 |
|
Construction |
254.0 |
1,112.5 |
336.9 |
178.6 |
59.8 |
|
Other Tangibles |
177.6 |
424.8 |
298.1 |
345.1 |
188.9 |
|
Depreciation |
-823.2 |
-1,032.1 |
-656.3 |
-716.3 |
-469.9 |
|
Project Intang. |
4,439.4 |
3,266.4 |
1,323.2 |
1,332.8 |
1,059.4 |
|
Amortisation |
-260.2 |
-192.8 |
-92.0 |
-73.6 |
-31.5 |
|
Project Tangible |
4,248.6 |
2,441.5 |
2,139.0 |
1,309.7 |
574.8 |
|
Depreciation |
-720.9 |
-316.6 |
-242.9 |
-173.9 |
-90.4 |
|
Inv.in Assoc. |
65.2 |
117.1 |
69.6 |
73.3 |
69.4 |
|
LT Investments |
67.7 |
78.2 |
103.4 |
82.4 |
62.1 |
|
Other Investment |
348.5 |
232.1 |
183.8 |
173.7 |
60.0 |
|
Goodwill |
1,914.8 |
1,910.2 |
1,345.1 |
1,629.3 |
785.3 |
|
Derivatives |
171.1 |
65.2 |
138.7 |
1.0 |
0.0 |
|
Deferred Tax |
1,188.2 |
964.3 |
568.9 |
278.5 |
301.9 |
|
Discountinued Operations |
0.0 |
- |
1,435.0 |
- |
- |
|
Total Assets |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Current Port of LT Debt |
660.2 |
265.9 |
346.5 |
735.6 |
603.7 |
|
ST Project Fin. |
848.9 |
878.6 |
304.4 |
266.6 |
636.6 |
|
Loans |
51.2 |
1.8 |
40.6 |
16.8 |
19.9 |
|
Bonds and Debentures |
43.6 |
8.5 |
- |
- |
- |
|
Financial Leasing |
22.1 |
25.6 |
8.5 |
18.5 |
6.4 |
|
Trade Payables |
4,935.5 |
4,342.2 |
3,987.2 |
3,391.2 |
2,190.1 |
|
Customer Advances |
723.6 |
601.6 |
- |
- |
- |
|
Accrued Expenses |
71.1 |
57.2 |
- |
- |
- |
|
Non Trade Pay. |
552.9 |
312.0 |
- |
- |
- |
|
Other Payables |
63.5 |
168.8 |
- |
- |
- |
|
Provisions |
19.4 |
12.6 |
19.9 |
14.1 |
18.1 |
|
Taxes |
460.1 |
420.1 |
254.6 |
232.6 |
178.4 |
|
Other Current Liabilities |
122.7 |
137.7 |
91.6 |
6.9 |
62.6 |
|
Total Current Liabilities |
8,574.8 |
7,232.8 |
5,053.3 |
4,682.3 |
3,715.9 |
|
|
|
|
|
|
|
|
LT Debt |
4,773.2 |
3,942.7 |
2,618.1 |
1,734.0 |
1,049.7 |
|
LT Project Fin. |
3,533.3 |
3,009.4 |
3,145.5 |
3,430.4 |
1,151.4 |
|
Financial Leasing |
48.6 |
48.7 |
14.0 |
48.6 |
11.9 |
|
Loans |
108.5 |
126.4 |
223.8 |
385.4 |
199.7 |
|
Bonds and Debentures |
2,268.3 |
634.7 |
- |
- |
- |
|
Total Long Term Debt |
10,732.0 |
7,762.0 |
6,001.5 |
5,598.4 |
2,412.7 |
|
|
|
|
|
|
|
|
Other LT Liabilities |
229.9 |
196.9 |
- |
- |
- |
|
Minority Int. |
591.2 |
528.4 |
306.8 |
263.9 |
199.1 |
|
Deferred Tax |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Provisions |
206.3 |
194.4 |
256.7 |
183.4 |
77.1 |
|
Financial Instruments |
389.0 |
305.7 |
196.1 |
14.3 |
116.6 |
|
Other Liabilities |
33.0 |
21.8 |
11.7 |
9.7 |
6.1 |
|
Discontinued Operation |
- |
- |
1,052.0 |
- |
- |
|
Total Liabilities |
21,175.2 |
16,596.0 |
13,049.5 |
10,955.4 |
6,641.3 |
|
|
|
|
|
|
|
|
Share Capital |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Consolid.Reserve |
432.0 |
419.4 |
317.7 |
347.1 |
298.9 |
|
Other Reserves |
-132.7 |
-116.4 |
2.9 |
35.6 |
-105.1 |
|
Exchange Diference/ I.G I.P |
355.6 |
45.4 |
-347.0 |
19.3 |
-13.4 |
|
Exchange Diference/ M.P. |
2.0 |
4.0 |
-0.7 |
3.2 |
3.8 |
|
Net Income |
908.9 |
766.9 |
561.1 |
463.8 |
300.4 |
|
Total Equity |
1,596.0 |
1,151.7 |
565.5 |
902.1 |
514.4 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders' Equity |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
S/O-Common Stock |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Total Common Shares Outstanding |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
T/S-Common Stock |
0.2 |
0.1 |
2.2 |
- |
- |
|
Accumulated Intangible Amortization |
437.5 |
124.8 |
16.4 |
35.0 |
18.9 |
|
Deferred Revenue - Current |
723.6 |
601.6 |
- |
- |
- |
|
Full-Time Employees |
26,128 |
23,323 |
23,234 |
17,245 |
13,608 |
|
LT Debt Maturing within 1 Year |
848.9 |
878.6 |
346.5 |
1,019.1 |
1,260.2 |
|
LT Debt Maturing in 2 Years |
950.8 |
2,009.7 |
864.3 |
94.5 |
38.9 |
|
LT Debt Maturing in 3 Years |
1,926.7 |
454.7 |
113.6 |
436.5 |
14.9 |
|
LT Debt Maturing in 4 Years |
484.1 |
131.9 |
119.5 |
1,306.4 |
364.4 |
|
LT Debt Maturing in 5 Years |
56.7 |
203.4 |
120.5 |
1,007.7 |
364.4 |
|
LT Debt Maturing in 6 Years |
42.6 |
87.8 |
- |
- |
- |
|
LT Debt - Remaining Maturities |
72.5 |
122.0 |
1,400.0 |
585.3 |
368.8 |
|
Total Long Term Debt, Supplemental |
4,382.2 |
3,888.0 |
2,964.6 |
4,449.5 |
2,411.6 |
|
Capital Leases < 5 Years |
58.1 |
73.7 |
26.7 |
72.7 |
- |
|
Capital Leases >5 Years |
14.4 |
1.7 |
1.9 |
2.0 |
- |
|
Total Capital Leases |
72.4 |
75.4 |
28.6 |
74.8 |
- |
Annual Cash Flows
Financials in: USD (mil)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Restated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Income |
348.7 |
282.0 |
242.5 |
185.9 |
152.5 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Taxes |
-0.6 |
80.7 |
-157.4 |
19.5 |
16.7 |
|
Sale of Assets |
- |
- |
0.0 |
0.7 |
0.0 |
|
Sale of Participations |
-91.3 |
-78.3 |
-13.8 |
0.4 |
0.0 |
|
Investment Held for Sale |
- |
- |
0.0 |
0.0 |
-1.9 |
|
Financial Assets |
- |
- |
0.0 |
0.0 |
-20.6 |
|
Financial Instruments |
-62.2 |
-0.4 |
95.3 |
4.2 |
-5.7 |
|
Gain/Loss Asociates |
-12.6 |
-15.6 |
-13.5 |
-5.8 |
-9.5 |
|
Other Op.Activities |
12.9 |
31.8 |
-1.1 |
22.5 |
17.9 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Change Inventories |
-52.4 |
-1.4 |
-130.0 |
-46.4 |
-44.6 |
|
Trade Receivables |
-129.4 |
-181.7 |
-456.4 |
-569.6 |
-622.8 |
|
Supplies |
726.5 |
668.8 |
1,099.8 |
844.6 |
798.7 |
|
Other Current Assets/Liabilities |
-120.0 |
-199.4 |
187.7 |
-25.8 |
-58.0 |
|
Other Income/Expense |
394.4 |
286.5 |
- |
- |
- |
|
Taxes Received/Paid |
-47.9 |
-55.5 |
- |
- |
- |
|
Interests Received |
53.2 |
8.2 |
- |
- |
- |
|
Interest Paid |
-424.9 |
-260.3 |
- |
- |
- |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Cash from Operating Activities |
1,019.0 |
1,009.6 |
1,113.9 |
631.3 |
308.8 |
|
|
|
|
|
|
|
|
Investment Asociates |
-21.2 |
-29.0 |
-10.3 |
-11.1 |
0.0 |
|
Purchase of Tangibles |
-1,434.9 |
-2,166.2 |
-1,750.8 |
-988.3 |
-328.2 |
|
Purchase of Intangibles |
-1,338.8 |
-646.3 |
-631.8 |
-856.4 |
-823.9 |
|
Other Assets-Purchase |
-266.2 |
-135.7 |
-396.4 |
75.8 |
-51.1 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Investment Associates |
129.3 |
14.0 |
18.1 |
24.7 |
0.0 |
|
Sale Tangibles |
9.2 |
65.9 |
99.4 |
32.5 |
2.0 |
|
Sale Intangibles |
3.5 |
31.7 |
93.4 |
92.1 |
46.6 |
|
Other Assets-Sale |
0.0 |
118.1 |
51.1 |
17.8 |
27.4 |
|
Perimeter Variation |
90.7 |
236.7 |
21.7 |
19.3 |
26.6 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Cash from Investing Activities |
-2,828.4 |
-2,510.9 |
-2,505.7 |
-1,593.6 |
-1,100.7 |
|
|
|
|
|
|
|
|
Own Funds |
4,330.4 |
1,710.9 |
1,319.4 |
2,118.4 |
1,800.0 |
|
External Funds |
-657.0 |
-124.2 |
-276.9 |
-220.2 |
-247.4 |
|
Dividends Paid |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Other Financing Activities |
-1.5 |
34.9 |
-65.9 |
14.7 |
0.1 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Adjustment |
0.0 |
- |
- |
- |
- |
|
Cash from Financing Activities |
3,649.2 |
1,599.0 |
954.1 |
1,879.3 |
1,535.4 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
63.0 |
107.8 |
- |
- |
- |
|
Net Change in Cash |
1,902.7 |
205.5 |
-437.7 |
916.9 |
743.6 |
|
|
|
|
|
|
|
|
Net Cash-Beginning Balance |
2,048.0 |
1,945.2 |
2,388.5 |
1,407.0 |
546.3 |
|
Net Cash-Ending Balance |
3,950.8 |
2,150.7 |
1,950.8 |
2,323.8 |
1,289.8 |
|
Cash Interest Paid |
424.9 |
260.3 |
- |
- |
- |
|
Cash Taxes Paid |
47.9 |
55.5 |
- |
- |
- |
Financial Health
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Annual Ratios
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Annual Income Statement
Standardized
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Sales |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Revenue |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Other Revenue |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Other Revenue, Total |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Total Revenue |
8,486.2 |
7,541.8 |
7,064.1 |
4,090.0 |
3,528.2 |
|
|
|
|
|
|
|
|
Cost of Revenue |
4,933.7 |
4,285.3 |
4,324.0 |
2,537.2 |
2,061.7 |
|
Cost of Revenue, Total |
4,933.7 |
4,285.3 |
4,324.0 |
2,537.2 |
2,061.7 |
|
Gross Profit |
2,437.9 |
1,482.5 |
1,189.2 |
1,097.7 |
1,297.4 |
|
|
|
|
|
|
|
|
Labor & Related Expense |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Total Selling/General/Administrative Expenses |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Research & Development |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Depreciation/Amortization |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Other Operating Expense |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Other Operating Expenses, Total |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Total Operating Expense |
7,662.7 |
6,942.5 |
6,533.4 |
3,770.6 |
3,253.2 |
|
|
|
|
|
|
|
|
Operating Income |
823.5 |
599.4 |
530.7 |
319.4 |
275.0 |
|
|
|
|
|
|
|
|
Interest Expense -
Non-Operating |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Interest Expense, Net Non-Operating |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Interest Income -
Non-Operating |
53.2 |
8.2 |
45.2 |
31.0 |
30.7 |
|
Investment Income -
Non-Operating |
-12.7 |
109.9 |
-75.7 |
33.1 |
19.8 |
|
Interest/Investment Income - Non-Operating |
40.5 |
118.1 |
-30.5 |
64.1 |
50.5 |
|
Interest Income (Expense) - Net Non-Operating Total |
-407.1 |
-142.2 |
-407.9 |
-161.3 |
-99.1 |
|
Other Non-Operating Income (Expense) |
-68.3 |
-94.5 |
-37.7 |
-7.6 |
-6.7 |
|
Other, Net |
-68.3 |
-94.5 |
-37.7 |
-7.6 |
-6.7 |
|
Income Before Tax |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Total Income Tax |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Income After Tax |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Minority Interest |
-74.4 |
-45.1 |
-37.1 |
28.1 |
-26.6 |
|
Net Income Before Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Common Excl Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Common Incl Extraord Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic/Primary Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Basic/Primary EPS Incl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted EPS Incl Extraord Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Dividends per Share - Common Stock Primary Issue |
0.27 |
0.21 |
0.22 |
0.23 |
0.16 |
|
Gross Dividends - Common Stock |
24.0 |
23.9 |
23.8 |
21.1 |
18.2 |
|
Interest Expense, Supplemental |
447.5 |
260.3 |
377.4 |
225.4 |
149.6 |
|
Depreciation, Supplemental |
245.0 |
160.2 |
123.2 |
55.9 |
47.1 |
|
Normalized Income Before Tax |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Normalized Income After Tax |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Amort of Intangibles, Supplemental |
64.5 |
66.9 |
42.0 |
7.4 |
7.5 |
|
Rental Expenses |
123.8 |
117.8 |
100.1 |
62.7 |
- |
|
Research & Development Exp, Supplemental |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Normalized EBIT |
823.5 |
599.4 |
530.7 |
319.4 |
275.0 |
|
Normalized EBITDA |
1,133.0 |
826.5 |
695.9 |
382.7 |
329.7 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Income Tax - Total |
-0.6 |
80.7 |
- |
- |
16.7 |
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Sep-2011 |
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
|
Period Length |
3 Months |
6 Months |
3 Months |
6 Months |
3 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Restated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.707825 |
0.713558 |
0.731463 |
0.75577 |
0.774922 |
|
|
|
|
|
|
|
|
Net Sales |
2,319.0 |
4,404.2 |
2,264.4 |
3,675.1 |
1,390.8 |
|
Revenue |
2,319.0 |
4,404.2 |
2,264.4 |
3,675.1 |
1,390.8 |
|
Other Revenue |
- |
629.9 |
- |
820.8 |
- |
|
Other Revenue, Total |
- |
629.9 |
- |
820.8 |
- |
|
Total Revenue |
2,319.0 |
5,034.1 |
2,264.4 |
4,495.9 |
1,390.8 |
|
|
|
|
|
|
|
|
Cost of Revenue |
2,018.4 |
3,325.7 |
- |
2,622.5 |
1,063.1 |
|
Cost of Revenue, Total |
2,018.4 |
3,325.7 |
- |
2,622.5 |
1,063.1 |
|
Gross Profit |
300.6 |
1,078.5 |
2,264.4 |
1,052.6 |
327.7 |
|
|
|
|
|
|
|
|
Labor & Related Expense |
- |
437.8 |
- |
589.7 |
- |
|
Total Selling/General/Administrative Expenses |
- |
437.8 |
- |
589.7 |
- |
|
Research & Development |
12.6 |
16.0 |
- |
37.8 |
11.9 |
|
Depreciation |
95.4 |
169.6 |
91.7 |
228.9 |
84.3 |
|
Depreciation/Amortization |
95.4 |
169.6 |
91.7 |
228.9 |
84.3 |
|
Other Operating Expense |
- |
604.6 |
1,916.7 |
555.8 |
- |
|
Other, Net |
-108.0 |
- |
- |
- |
76.7 |
|
Other Operating Expenses, Total |
-108.0 |
604.6 |
1,916.7 |
555.8 |
76.7 |
|
Total Operating Expense |
2,018.5 |
4,553.7 |
2,008.4 |
4,034.7 |
1,236.0 |
|
|
|
|
|
|
|
|
Operating Income |
300.6 |
480.4 |
255.9 |
461.2 |
154.8 |
|
|
|
|
|
|
|
|
Interest Expense -
Non-Operating |
-195.8 |
-327.0 |
- |
-344.3 |
-156.1 |
|
Interest Expense, Net Non-Operating |
-195.8 |
-327.0 |
- |
-344.3 |
-156.1 |
|
Interest Income -
Non-Operating |
35.8 |
65.8 |
- |
49.5 |
9.6 |
|
Investment Income -
Non-Operating |
-22.5 |
11.3 |
1.2 |
16.2 |
4.7 |
|
Interest/Investment Income - Non-Operating |
13.3 |
77.1 |
1.2 |
65.7 |
14.3 |
|
Interest Income (Expense) - Net Non-Operating Total |
-182.5 |
-249.8 |
1.2 |
-278.6 |
-141.8 |
|
Other Non-Operating Income (Expense) |
-132.2 |
-109.8 |
-180.2 |
-59.4 |
70.6 |
|
Other, Net |
-132.2 |
-109.8 |
-180.2 |
-59.4 |
70.6 |
|
Income Before Tax |
-14.1 |
120.8 |
77.0 |
123.2 |
83.5 |
|
|
|
|
|
|
|
|
Total Income Tax |
-38.3 |
-42.9 |
-7.0 |
-45.5 |
3.7 |
|
Income After Tax |
24.2 |
163.6 |
83.9 |
168.7 |
79.8 |
|
|
|
|
|
|
|
|
Minority Interest |
-19.0 |
-1.4 |
-6.8 |
-27.5 |
-11.8 |
|
Net Income Before Extraord Items |
5.2 |
162.2 |
77.1 |
141.2 |
68.0 |
|
Discontinued Operations |
148.5 |
-19.1 |
- |
- |
0.9 |
|
Total Extraord Items |
148.5 |
-19.1 |
- |
- |
0.9 |
|
Net Income |
153.7 |
143.1 |
77.1 |
141.2 |
68.9 |
|
|
|
|
|
|
|
|
Income Available to Common Excl Extraord Items |
5.2 |
162.2 |
77.1 |
141.2 |
68.0 |
|
|
|
|
|
|
|
|
Income Available to Common Incl Extraord Items |
153.7 |
143.1 |
77.1 |
141.2 |
68.9 |
|
|
|
|
|
|
|
|
Basic/Primary Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excl Extraord Items |
0.06 |
1.79 |
0.85 |
1.56 |
0.75 |
|
Basic/Primary EPS Incl Extraord Items |
1.70 |
1.58 |
0.85 |
1.56 |
0.76 |
|
Diluted Net Income |
153.7 |
143.1 |
77.1 |
141.2 |
68.9 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excl Extraord Items |
0.06 |
1.79 |
0.85 |
1.56 |
0.75 |
|
Diluted EPS Incl Extraord Items |
1.70 |
1.58 |
0.85 |
1.56 |
0.76 |
|
Dividends per Share - Common Stock Primary Issue |
- |
- |
- |
0.27 |
- |
|
Gross Dividends - Common Stock |
- |
- |
- |
23.9 |
- |
|
Interest Expense, Supplemental |
195.8 |
327.0 |
- |
344.3 |
156.1 |
|
Depreciation, Supplemental |
95.4 |
169.6 |
91.7 |
-98.5 |
84.3 |
|
Normalized Income Before Tax |
-14.1 |
120.8 |
77.0 |
123.2 |
83.5 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-38.3 |
-42.9 |
-7.0 |
-45.5 |
3.7 |
|
Normalized Income After Tax |
24.2 |
163.6 |
83.9 |
168.7 |
79.8 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
5.2 |
162.2 |
77.1 |
141.2 |
68.0 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
0.06 |
1.79 |
0.85 |
1.56 |
0.75 |
|
Diluted Normalized EPS |
0.06 |
1.79 |
0.85 |
1.56 |
0.75 |
|
Amort of Intangibles, Supplemental |
- |
- |
- |
28.4 |
- |
|
Research & Development Exp, Supplemental |
12.6 |
16.0 |
- |
37.8 |
11.9 |
|
Normalized EBIT |
300.6 |
480.4 |
255.9 |
461.2 |
154.8 |
|
Normalized EBITDA |
396.0 |
650.0 |
347.7 |
391.2 |
239.0 |
Annual Balance Sheet
Standardized
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
0.758351 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash & Equivalents |
4,002.1 |
2,218.7 |
1,854.0 |
2,482.4 |
1,355.5 |
|
Short Term Investments |
1,225.6 |
691.5 |
919.8 |
872.0 |
635.2 |
|
Cash and Short Term Investments |
5,227.7 |
2,910.2 |
2,773.8 |
3,354.4 |
1,990.8 |
|
Accounts Receivable -
Trade, Gross |
1,972.0 |
2,124.7 |
1,293.3 |
1,712.8 |
951.2 |
|
Provision for Doubtful
Accounts |
-31.3 |
-30.7 |
-15.3 |
-37.6 |
-9.2 |
|
Trade Accounts Receivable - Net |
1,940.7 |
2,094.0 |
1,277.9 |
1,675.2 |
942.1 |
|
Other Receivables |
932.2 |
778.6 |
589.3 |
402.2 |
352.9 |
|
Total Receivables, Net |
2,872.9 |
2,872.6 |
1,867.3 |
2,077.4 |
1,295.0 |
|
Inventories - Finished Goods |
115.4 |
142.5 |
156.4 |
164.2 |
59.7 |
|
Inventories - Work In Progress |
69.4 |
97.2 |
74.4 |
65.0 |
56.9 |
|
Inventories - Raw Materials |
207.6 |
135.1 |
112.1 |
93.8 |
68.6 |
|
Inventories - Other |
124.2 |
121.0 |
96.5 |
31.5 |
13.5 |
|
Total Inventory |
516.5 |
495.8 |
439.4 |
354.5 |
198.8 |
|
Total Current Assets |
8,617.1 |
6,278.7 |
5,080.4 |
5,786.3 |
3,484.5 |
|
|
|
|
|
|
|
|
Land/Improvements |
763.2 |
562.2 |
438.6 |
399.0 |
286.4 |
|
Machinery/Equipment |
1,829.1 |
1,607.3 |
1,021.6 |
1,066.8 |
778.3 |
|
Construction in
Progress |
254.0 |
1,112.5 |
336.9 |
178.6 |
59.8 |
|
Other
Property/Plant/Equipment |
4,426.2 |
2,866.3 |
2,437.1 |
1,654.8 |
763.7 |
|
Property/Plant/Equipment - Gross |
7,272.4 |
6,148.3 |
4,234.1 |
3,299.3 |
1,888.3 |
|
Accumulated Depreciation |
-1,544.2 |
-1,348.7 |
-899.2 |
-890.2 |
-560.3 |
|
Property/Plant/Equipment - Net |
5,728.2 |
4,799.6 |
3,334.9 |
2,409.1 |
1,328.0 |
|
Goodwill, Net |
1,914.8 |
1,910.2 |
1,345.1 |
1,629.3 |
785.3 |
|
Intangibles - Gross |
5,107.9 |
3,620.0 |
1,463.6 |
1,532.5 |
1,115.0 |
|
Accumulated Intangible Amortization |
-437.5 |
-317.6 |
-108.4 |
-108.6 |
-50.3 |
|
Intangibles, Net |
4,670.5 |
3,302.4 |
1,355.2 |
1,423.9 |
1,064.6 |
|
LT Investment - Affiliate Companies |
65.2 |
117.1 |
69.6 |
73.3 |
69.4 |
|
LT Investments - Other |
587.3 |
375.4 |
425.9 |
257.1 |
122.1 |
|
Long Term Investments |
652.5 |
492.5 |
495.4 |
330.5 |
191.4 |
|
Deferred Income Tax - Long Term Asset |
1,188.2 |
964.3 |
568.9 |
278.5 |
301.9 |
|
Discontinued Operations - Long Term Asset |
0.0 |
- |
1,435.0 |
- |
- |
|
Other Long Term Assets, Total |
1,188.2 |
964.3 |
2,003.9 |
278.5 |
301.9 |
|
Total Assets |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Accounts Payable |
4,935.5 |
4,342.2 |
3,987.2 |
3,391.2 |
2,190.1 |
|
Accrued Expenses |
71.1 |
57.2 |
- |
- |
- |
|
Notes Payable/Short Term Debt |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Current Portion - Long Term Debt/Capital Leases |
1,626.0 |
1,180.6 |
700.0 |
1,037.7 |
1,266.6 |
|
Customer Advances |
723.6 |
601.6 |
- |
- |
- |
|
Income Taxes Payable |
460.1 |
420.1 |
254.6 |
232.6 |
178.4 |
|
Other Payables |
616.5 |
480.9 |
- |
- |
- |
|
Other Current Liabilities |
142.1 |
150.3 |
111.5 |
20.9 |
80.7 |
|
Other Current liabilities, Total |
1,942.2 |
1,652.9 |
366.1 |
253.5 |
259.1 |
|
Total Current Liabilities |
8,574.8 |
7,232.8 |
5,053.3 |
4,682.3 |
3,715.9 |
|
|
|
|
|
|
|
|
Long Term Debt |
10,683.3 |
7,713.2 |
5,987.4 |
5,549.8 |
2,400.8 |
|
Capital Lease Obligations |
48.6 |
48.7 |
14.0 |
48.6 |
11.9 |
|
Total Long Term Debt |
10,732.0 |
7,762.0 |
6,001.5 |
5,598.4 |
2,412.7 |
|
Total Debt |
12,358.0 |
8,942.5 |
6,701.5 |
6,636.0 |
3,679.3 |
|
|
|
|
|
|
|
|
Deferred Income Tax - LT Liability |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Deferred Income Tax |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Minority Interest |
591.2 |
528.4 |
306.8 |
263.9 |
199.1 |
|
Reserves |
206.3 |
194.4 |
256.7 |
183.4 |
77.1 |
|
Other Long Term Liabilities |
652.0 |
524.5 |
207.8 |
23.9 |
122.6 |
|
Discontinued Operations - Liabilities |
- |
- |
1,052.0 |
- |
- |
|
Other Liabilities, Total |
858.3 |
718.9 |
1,516.5 |
207.3 |
199.7 |
|
Total Liabilities |
21,175.2 |
16,596.0 |
13,049.5 |
10,955.4 |
6,641.3 |
|
|
|
|
|
|
|
|
Common Stock |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Common Stock |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Retained Earnings (Accumulated Deficit) |
1,208.1 |
1,069.8 |
881.7 |
846.5 |
494.2 |
|
Translation Adjustment |
357.5 |
49.4 |
-347.7 |
22.5 |
-9.6 |
|
Other Equity, Total |
357.5 |
49.4 |
-347.7 |
22.5 |
-9.6 |
|
Total Equity |
1,596.0 |
1,151.7 |
565.5 |
902.1 |
514.4 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders’ Equity |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Shares Outstanding - Common Stock Primary
Issue |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Total Common Shares Outstanding |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Treasury Shares - Common Stock Primary Issue |
0.2 |
0.1 |
2.2 |
- |
- |
|
Employees |
26,128 |
23,323 |
23,234 |
17,245 |
13,608 |
|
Accumulated Intangible Amort, Suppl. |
437.5 |
124.8 |
16.4 |
35.0 |
18.9 |
|
Deferred Revenue - Current |
723.6 |
601.6 |
- |
- |
- |
|
Total Long Term Debt, Supplemental |
4,382.2 |
3,888.0 |
2,964.6 |
4,449.5 |
2,411.6 |
|
Long Term Debt Maturing within 1 Year |
848.9 |
878.6 |
346.5 |
1,019.1 |
1,260.2 |
|
Long Term Debt Maturing in Year 2 |
950.8 |
2,009.7 |
864.3 |
94.5 |
38.9 |
|
Long Term Debt Maturing in Year 3 |
1,926.7 |
454.7 |
113.6 |
436.5 |
14.9 |
|
Long Term Debt Maturing in Year 4 |
484.1 |
131.9 |
119.5 |
1,306.4 |
364.4 |
|
Long Term Debt Maturing in Year 5 |
56.7 |
203.4 |
120.5 |
1,007.7 |
364.4 |
|
Long Term Debt Maturing in Year 6 |
42.6 |
87.8 |
- |
- |
- |
|
Long Term Debt Maturing in 2-3 Years |
2,877.5 |
2,464.3 |
978.0 |
530.9 |
53.8 |
|
Long Term Debt Maturing in 4-5 Years |
540.7 |
335.3 |
240.1 |
2,314.1 |
728.8 |
|
Long Term Debt Matur. in Year 6 & Beyond |
115.0 |
209.8 |
1,400.0 |
585.3 |
368.8 |
|
Total Capital Leases, Supplemental |
72.4 |
75.4 |
28.6 |
74.8 |
- |
|
Capital Lease Payments Due in Year 1 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 2 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 3 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 4 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in Year 5 |
11.6 |
14.7 |
5.3 |
14.5 |
- |
|
Capital Lease Payments Due in 2-3 Years |
23.2 |
29.5 |
10.7 |
29.1 |
- |
|
Capital Lease Payments Due in 4-5 Years |
23.2 |
29.5 |
10.7 |
29.1 |
- |
|
Cap. Lease Pymts. Due in Year 6 & Beyond |
14.4 |
1.7 |
1.9 |
2.0 |
- |
Interim Balance Sheet
Standardized
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Sep-2011 |
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745323 |
0.689727 |
0.704672 |
0.745406 |
0.732493 |
|
|
|
|
|
|
|
|
Cash & Equivalents |
3,971.9 |
3,976.3 |
3,704.3 |
4,002.1 |
2,887.5 |
|
Short Term Investments |
1,225.2 |
1,158.4 |
1,750.2 |
1,225.6 |
628.9 |
|
Cash and Short Term Investments |
5,197.1 |
5,134.7 |
5,454.5 |
5,227.7 |
3,516.5 |
|
Accounts Receivable -
Trade, Gross |
2,626.6 |
3,199.1 |
- |
1,972.0 |
- |
|
Provision for Doubtful
Accounts |
-43.6 |
-48.0 |
- |
-31.3 |
- |
|
Trade Accounts Receivable - Net |
2,583.1 |
3,151.2 |
3,204.9 |
1,940.7 |
2,852.3 |
|
Other Receivables |
- |
- |
- |
932.2 |
- |
|
Total Receivables, Net |
2,583.1 |
3,151.2 |
3,204.9 |
2,872.9 |
2,852.3 |
|
Inventories - Finished Goods |
176.3 |
235.7 |
- |
93.6 |
- |
|
Inventories - Work In Progress |
88.0 |
116.4 |
- |
69.4 |
- |
|
Inventories - Raw Materials |
185.9 |
204.0 |
- |
207.6 |
- |
|
Inventories - Other |
128.2 |
98.1 |
- |
146.0 |
- |
|
Total Inventory |
578.5 |
654.1 |
656.9 |
516.5 |
572.2 |
|
Total Current Assets |
8,358.6 |
8,940.0 |
9,316.2 |
8,617.1 |
6,940.9 |
|
|
|
|
|
|
|
|
Land/Improvements |
1,252.0 |
1,385.9 |
- |
- |
- |
|
Machinery/Equipment |
3,673.2 |
5,054.9 |
- |
- |
- |
|
Construction in
Progress |
240.8 |
1,156.3 |
- |
- |
- |
|
Other
Property/Plant/Equipment |
511.9 |
534.0 |
- |
- |
- |
|
Property/Plant/Equipment - Gross |
5,677.8 |
8,131.2 |
- |
7,272.4 |
- |
|
Accumulated Depreciation |
-1,561.7 |
-1,708.3 |
- |
-1,544.2 |
- |
|
Property/Plant/Equipment - Net |
4,116.2 |
6,422.9 |
8,739.0 |
5,728.2 |
6,647.3 |
|
Goodwill, Net |
1,476.4 |
1,654.3 |
- |
1,914.8 |
- |
|
Intangibles - Gross |
7,437.0 |
5,313.9 |
- |
5,107.9 |
- |
|
Accumulated Intangible Amortization |
-331.0 |
-289.4 |
- |
-437.5 |
- |
|
Intangibles, Net |
7,106.0 |
5,024.4 |
4,657.2 |
4,670.5 |
5,073.8 |
|
LT Investments - Other |
636.4 |
644.0 |
844.6 |
652.5 |
632.8 |
|
Long Term Investments |
636.4 |
644.0 |
844.6 |
652.5 |
632.8 |
|
Deferred Income Tax - Long Term Asset |
1,395.4 |
1,268.2 |
1,303.0 |
1,188.2 |
1,033.7 |
|
Discontinued Operations - Long Term Asset |
954.3 |
2,858.6 |
- |
- |
- |
|
Other Long Term Assets |
- |
- |
- |
- |
-0.1 |
|
Other Long Term Assets, Total |
2,349.7 |
4,126.8 |
1,303.0 |
1,188.2 |
1,033.6 |
|
Total Assets |
24,043.3 |
26,812.4 |
24,860.1 |
22,771.2 |
20,328.4 |
|
|
|
|
|
|
|
|
Accounts Payable |
4,311.2 |
4,518.9 |
6,722.3 |
6,346.6 |
5,279.1 |
|
Accrued Expenses |
62.7 |
68.6 |
- |
- |
- |
|
Notes Payable/Short Term Debt |
0.0 |
88.9 |
0.0 |
0.0 |
0.0 |
|
Current Portion - Long Term Debt/Capital Leases |
1,249.3 |
1,669.3 |
1,849.7 |
1,626.0 |
1,009.3 |
|
Customer Advances |
556.3 |
446.1 |
- |
- |
- |
|
Income Taxes Payable |
401.2 |
467.6 |
493.3 |
460.1 |
397.3 |
|
Other Payables |
1,877.9 |
1,861.7 |
- |
- |
- |
|
Discontinued Operations - Current Liability |
381.9 |
1,701.3 |
- |
- |
- |
|
Other Current Liabilities |
70.0 |
124.1 |
115.2 |
142.1 |
156.3 |
|
Other Current liabilities, Total |
3,287.3 |
4,600.9 |
608.5 |
602.2 |
553.6 |
|
Total Current Liabilities |
8,910.4 |
10,946.7 |
9,180.4 |
8,574.8 |
6,842.0 |
|
|
|
|
|
|
|
|
Long Term Debt |
11,999.0 |
12,267.2 |
11,953.6 |
10,732.0 |
10,237.2 |
|
Capital Lease Obligations |
45.9 |
48.1 |
- |
- |
- |
|
Total Long Term Debt |
12,044.9 |
12,315.3 |
11,953.6 |
10,732.0 |
10,237.2 |
|
Total Debt |
13,294.2 |
14,073.5 |
13,803.3 |
12,358.0 |
11,246.5 |
|
|
|
|
|
|
|
|
Deferred Income Tax - LT Liability |
315.0 |
325.9 |
505.8 |
418.9 |
425.5 |
|
Deferred Income Tax |
315.0 |
325.9 |
505.8 |
418.9 |
425.5 |
|
Minority Interest |
427.5 |
700.9 |
- |
591.2 |
- |
|
Reserves |
148.0 |
173.4 |
453.4 |
206.3 |
182.5 |
|
Other Long Term Liabilities |
793.2 |
649.6 |
486.5 |
652.0 |
502.3 |
|
Other Liabilities, Total |
941.2 |
822.9 |
939.9 |
858.3 |
684.8 |
|
Total Liabilities |
22,639.1 |
25,111.7 |
22,579.7 |
21,175.2 |
18,189.5 |
|
|
|
|
|
|
|
|
Common Stock |
121.4 |
131.2 |
- |
30.3 |
- |
|
Common Stock |
121.4 |
131.2 |
- |
30.3 |
- |
|
Retained Earnings (Accumulated Deficit) |
1,227.3 |
1,349.1 |
1,616.1 |
1,208.1 |
470.2 |
|
Translation Adjustment |
55.6 |
220.5 |
- |
357.5 |
- |
|
Other Equity |
- |
- |
664.3 |
- |
1,668.7 |
|
Other Equity, Total |
55.6 |
220.5 |
664.3 |
357.5 |
1,668.7 |
|
Total Equity |
1,404.2 |
1,700.7 |
2,280.4 |
1,596.0 |
2,138.9 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders’ Equity |
24,043.3 |
26,812.4 |
24,860.1 |
22,771.2 |
20,328.4 |
|
|
|
|
|
|
|
|
Shares Outstanding - Common Stock Primary
Issue |
90.2 |
90.2 |
90.5 |
90.2 |
90.5 |
|
Total Common Shares Outstanding |
90.2 |
90.2 |
90.5 |
90.2 |
90.5 |
|
Treasury Shares - Common Stock Primary Issue |
0.2 |
0.2 |
- |
0.2 |
- |
|
Employees |
25,370 |
26,292 |
- |
26,128 |
25,971 |
|
Accumulated Intangible Amort, Suppl. |
331.0 |
289.4 |
- |
177.2 |
- |
|
Deferred Revenue - Current |
556.3 |
446.1 |
- |
- |
- |
|
Total Long Term Debt, Supplemental |
5,498.5 |
6,201.6 |
- |
4,382.2 |
1,009.3 |
|
Long Term Debt Maturing within 1 Year |
528.5 |
835.1 |
- |
848.9 |
1,009.3 |
|
Long Term Debt Maturing in Year 2 |
927.2 |
975.1 |
- |
950.8 |
- |
|
Long Term Debt Maturing in Year 3 |
2,137.8 |
2,021.9 |
- |
1,926.7 |
- |
|
Long Term Debt Maturing in Year 4 |
685.5 |
1,022.7 |
- |
484.1 |
- |
|
Long Term Debt Maturing in Year 5 |
818.6 |
876.8 |
- |
- |
- |
|
Long Term Debt Maturing in 2-3 Years |
3,065.0 |
2,997.1 |
- |
2,877.5 |
- |
|
Long Term Debt Maturing in 4-5 Years |
1,504.1 |
1,899.5 |
- |
484.1 |
- |
|
Long Term Debt Matur. in Year 6 & Beyond |
400.8 |
469.9 |
- |
171.7 |
0.0 |
Annual Cash Flows
Standardized
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Restated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Income/Starting Line |
348.7 |
282.0 |
242.5 |
185.9 |
152.5 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Depreciation/Depletion |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Discontinued Operations |
- |
- |
- |
0.0 |
- |
|
Unusual Items |
-153.4 |
-78.7 |
81.5 |
5.2 |
-28.2 |
|
Equity in Net Earnings (Loss) |
-12.6 |
-15.6 |
-13.5 |
-5.8 |
-9.5 |
|
Other Non-Cash Items |
394.4 |
286.5 |
- |
- |
- |
|
Non-Cash Items |
228.3 |
192.1 |
68.0 |
-0.6 |
-37.7 |
|
Accounts Receivable |
-129.4 |
-181.7 |
-456.4 |
-569.6 |
-622.8 |
|
Inventories |
-52.4 |
-1.4 |
-130.0 |
-46.4 |
-44.6 |
|
Accounts Payable |
726.5 |
668.8 |
1,099.8 |
844.6 |
798.7 |
|
Taxes Payable |
-0.6 |
80.7 |
-157.4 |
19.5 |
16.7 |
|
Other Assets & Liabilities, Net |
-120.0 |
-199.4 |
187.7 |
-25.8 |
-58.0 |
|
Other Operating Cash Flow |
-406.7 |
-275.8 |
-1.1 |
22.5 |
17.9 |
|
Changes in Working Capital |
17.4 |
91.3 |
542.5 |
244.7 |
107.9 |
|
Cash from Operating Activities |
1,019.0 |
1,009.6 |
1,113.9 |
631.3 |
308.8 |
|
|
|
|
|
|
|
|
Purchase of Fixed Assets |
-1,701.1 |
-2,301.9 |
-2,147.2 |
-912.5 |
-379.3 |
|
Purchase/Acquisition of Intangibles |
-1,338.8 |
-646.3 |
-631.8 |
-856.4 |
-823.9 |
|
Capital Expenditures |
-3,039.9 |
-2,948.2 |
-2,779.0 |
-1,768.9 |
-1,203.3 |
|
Sale of Fixed Assets |
9.2 |
183.9 |
150.5 |
50.4 |
29.4 |
|
Sale/Maturity of Investment |
129.3 |
14.0 |
18.1 |
24.7 |
0.0 |
|
Purchase of Investments |
-21.2 |
-29.0 |
-10.3 |
-11.1 |
0.0 |
|
Sale of Intangible Assets |
3.5 |
31.7 |
93.4 |
92.1 |
46.6 |
|
Other Investing Cash Flow |
90.7 |
236.7 |
21.7 |
19.3 |
26.6 |
|
Other Investing Cash Flow Items, Total |
211.5 |
437.3 |
273.3 |
175.3 |
102.6 |
|
Cash from Investing Activities |
-2,828.4 |
-2,510.9 |
-2,505.7 |
-1,593.6 |
-1,100.7 |
|
|
|
|
|
|
|
|
Other Financing Cash Flow |
3,672.0 |
1,621.6 |
976.6 |
1,912.8 |
1,552.7 |
|
Financing Cash Flow Items |
3,672.0 |
1,621.6 |
976.6 |
1,912.8 |
1,552.7 |
|
Cash Dividends Paid - Common |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Total Cash Dividends Paid |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Cash from Financing Activities |
3,649.2 |
1,599.0 |
954.1 |
1,879.3 |
1,535.4 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
63.0 |
107.8 |
- |
- |
- |
|
Net Change in Cash |
1,902.7 |
205.5 |
-437.7 |
916.9 |
743.6 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
2,048.0 |
1,945.2 |
2,388.5 |
1,407.0 |
546.3 |
|
Net Cash - Ending Balance |
3,950.8 |
2,150.7 |
1,950.8 |
2,323.8 |
1,289.8 |
|
Cash Interest Paid |
424.9 |
260.3 |
- |
- |
- |
|
Cash Taxes Paid |
47.9 |
55.5 |
- |
- |
- |
Interim Cash Flows
Standardized
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Sep-2011 |
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
|
Period Length |
9 Months |
6 Months |
3 Months |
12 Months |
3 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Restated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.711706 |
0.713558 |
0.731463 |
0.755078 |
0.774922 |
|
|
|
|
|
|
|
|
Net Income/Starting Line |
188.1 |
163.6 |
- |
348.7 |
197.2 |
|
Depreciation |
- |
- |
- |
424.5 |
- |
|
Depreciation/Depletion |
- |
- |
- |
424.5 |
- |
|
Discontinued Operations |
-57.2 |
-183.4 |
- |
- |
-17.8 |
|
Other Non-Cash Items |
812.8 |
478.4 |
- |
227.7 |
585.3 |
|
Non-Cash Items |
755.5 |
295.0 |
- |
227.7 |
567.5 |
|
Accounts Receivable |
- |
- |
- |
-129.4 |
- |
|
Inventories |
- |
- |
- |
-52.4 |
- |
|
Accounts Payable |
- |
- |
- |
726.5 |
- |
|
Other Assets & Liabilities, Net |
863.3 |
510.6 |
-81.5 |
-120.0 |
-21.3 |
|
Other Operating Cash Flow |
-489.1 |
-325.4 |
191.9 |
-406.7 |
-439.2 |
|
Changes in Working Capital |
374.2 |
185.2 |
110.5 |
17.9 |
-460.5 |
|
Cash from Operating Activities |
1,317.8 |
643.8 |
110.5 |
1,019.0 |
304.1 |
|
|
|
|
|
|
|
|
Purchase of Fixed Assets |
- |
- |
-820.0 |
-1,434.9 |
- |
|
Purchase/Acquisition of Intangibles |
-2,672.9 |
-1,872.1 |
- |
-1,338.8 |
-1,909.1 |
|
Capital Expenditures |
-2,672.9 |
-1,872.1 |
-820.0 |
-2,773.7 |
-1,909.1 |
|
Sale of Business |
- |
- |
- |
129.3 |
- |
|
Sale of Fixed Assets |
- |
- |
- |
9.2 |
- |
|
Sale/Maturity of Investment |
- |
- |
- |
0.0 |
- |
|
Purchase of Investments |
-16.6 |
-182.0 |
-253.1 |
-287.4 |
-214.9 |
|
Sale of Intangible Assets |
- |
- |
- |
3.5 |
- |
|
Other Investing Cash Flow |
12.7 |
-22.8 |
- |
90.7 |
70.3 |
|
Other Investing Cash Flow Items, Total |
-4.0 |
-204.9 |
-253.1 |
-54.6 |
-144.6 |
|
Cash from Investing Activities |
-2,676.8 |
-2,076.9 |
-1,073.1 |
-2,828.4 |
-2,053.6 |
|
|
|
|
|
|
|
|
Other Financing Cash Flow |
1,466.7 |
1,150.5 |
496.9 |
3,672.0 |
2,411.0 |
|
Financing Cash Flow Items |
1,466.7 |
1,150.5 |
496.9 |
3,672.0 |
2,411.0 |
|
Cash Dividends Paid - Common |
-25.4 |
0.0 |
- |
-22.8 |
-22.2 |
|
Total Cash Dividends Paid |
-25.4 |
0.0 |
- |
-22.8 |
-22.2 |
|
Cash from Financing Activities |
1,441.2 |
1,150.5 |
496.9 |
3,649.2 |
2,388.8 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
-23.9 |
-42.9 |
-44.0 |
63.0 |
46.5 |
|
Net Change in Cash |
58.3 |
-325.4 |
-509.7 |
1,902.7 |
685.8 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
4,191.6 |
4,180.7 |
4,078.4 |
2,048.0 |
1,995.6 |
|
Net Cash - Ending Balance |
4,170.9 |
3,855.2 |
3,568.6 |
3,950.8 |
2,565.7 |
|
Cash Interest Paid |
405.0 |
254.3 |
- |
424.9 |
346.8 |
|
Cash Taxes Paid |
84.1 |
71.2 |
- |
47.9 |
92.5 |
Annual Income Statement
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Reclassified
Normal |
Reclassified
Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Turnover |
7,371.6 |
5,767.8 |
5,513.1 |
3,634.8 |
3,359.2 |
|
Other Income |
1,114.6 |
1,774.1 |
1,550.9 |
455.1 |
169.0 |
|
Total Revenue |
8,486.2 |
7,541.8 |
7,064.1 |
4,090.0 |
3,528.2 |
|
|
|
|
|
|
|
|
Decrease in Stocks |
-36.2 |
32.9 |
-30.1 |
-36.9 |
-3.2 |
|
Materials Consumed |
4,969.9 |
4,252.4 |
4,354.1 |
2,574.1 |
2,064.9 |
|
Personnel Expenses |
1,146.0 |
1,023.6 |
974.7 |
480.8 |
505.3 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
122.6 |
86.2 |
|
Research and Development Costs |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Other Expenses |
1,089.5 |
1,118.1 |
912.8 |
601.3 |
570.8 |
|
Total Operating Expense |
7,662.7 |
6,942.5 |
6,533.4 |
3,770.6 |
3,253.2 |
|
|
|
|
|
|
|
|
Interest Income |
53.2 |
8.2 |
45.2 |
31.0 |
30.7 |
|
Interest Expense |
-447.5 |
-260.3 |
-377.4 |
-225.4 |
-149.6 |
|
Financial Income |
43.5 |
11.4 |
- |
- |
- |
|
Other Financial Expense |
-96.7 |
-36.0 |
-27.3 |
- |
- |
|
Exhange Difference, Net |
-25.3 |
94.3 |
-89.3 |
27.3 |
10.4 |
|
Other Financials |
-15.2 |
-69.9 |
-10.4 |
-7.6 |
-6.7 |
|
Income/Loss Associates |
12.6 |
15.6 |
13.5 |
5.8 |
9.5 |
|
Net Income Before Taxes |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Provision for Income Taxes |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Net Income After Taxes |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Minority Interests |
-74.4 |
-45.1 |
-37.1 |
28.1 |
-26.6 |
|
Net Income Before Extra. Items |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Com Excl ExtraOrd |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Income Available to Com Incl ExtraOrd |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excluding ExtraOrdinary Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Basic EPS Including ExtraOrdinary Item |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Net Income |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excluding ExtraOrd Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted EPS Including ExtraOrd Items |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
DPS-Common Stock |
0.27 |
0.21 |
0.22 |
0.23 |
0.16 |
|
Gross Dividends - Common Stock |
24.0 |
23.9 |
23.8 |
21.1 |
18.2 |
|
Normalized Income Before Taxes |
348.1 |
362.7 |
85.1 |
150.4 |
169.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-0.6 |
80.7 |
-157.4 |
13.8 |
16.7 |
|
Normalized Income After Taxes |
348.7 |
282.0 |
242.5 |
136.7 |
152.5 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
274.4 |
236.8 |
205.4 |
164.8 |
125.9 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Diluted Normalized EPS |
3.03 |
2.62 |
2.27 |
1.82 |
1.39 |
|
Research and Development |
69.0 |
71.1 |
61.0 |
28.7 |
29.2 |
|
Interest Expense |
447.5 |
260.3 |
377.4 |
225.4 |
149.6 |
|
Amort of Intangibles |
28.5 |
49.7 |
42.0 |
7.4 |
7.5 |
|
Depreciation |
96.9 |
262.4 |
123.2 |
55.9 |
47.1 |
|
Rental Expense |
123.8 |
117.8 |
100.1 |
62.7 |
- |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Current Tax - Total |
12.1 |
72.0 |
- |
- |
-3.1 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Deferred Tax - Total |
-12.7 |
8.8 |
- |
- |
19.9 |
|
Income Tax - Total |
-0.6 |
80.7 |
- |
- |
16.7 |
Interim Income Statement
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
30-Jun-2010 |
|
Period Length |
6 Months |
3 Months |
6 Months |
3 Months |
6 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Restated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.713558 |
0.731463 |
0.75577 |
0.774922 |
0.754409 |
|
|
|
|
|
|
|
|
Turnover |
4,404.2 |
2,264.4 |
3,675.1 |
1,431.8 |
3,028.8 |
|
Other Income |
629.9 |
- |
820.8 |
- |
405.4 |
|
Total Revenue |
5,034.1 |
2,264.4 |
4,495.9 |
1,431.8 |
3,434.2 |
|
|
|
|
|
|
|
|
Increase in Stocks |
-91.0 |
- |
2.2 |
- |
-34.0 |
|
Materials Consumed |
3,416.6 |
- |
2,620.3 |
- |
2,185.9 |
|
Personnel Expenses |
437.8 |
- |
589.7 |
- |
362.1 |
|
Depreciation |
169.6 |
91.7 |
228.9 |
96.3 |
144.1 |
|
Research and Development |
16.0 |
- |
37.8 |
- |
21.3 |
|
Other Operating Expense |
604.6 |
1,916.7 |
555.8 |
1,148.4 |
446.5 |
|
Total Operating Expense |
4,553.7 |
2,008.4 |
4,034.7 |
1,244.6 |
3,125.9 |
|
|
|
|
|
|
|
|
Interest Income |
65.8 |
- |
49.5 |
- |
9.9 |
|
Investment Income |
7.3 |
- |
- |
- |
20.7 |
|
Financial Income |
- |
- |
21.4 |
- |
- |
|
Interest Expenses |
-327.0 |
- |
-344.3 |
- |
-207.8 |
|
Financial Expenses |
-60.5 |
- |
23.2 |
- |
-4.9 |
|
Foreign Exchange |
0.8 |
- |
10.4 |
- |
-26.8 |
|
Other Financials, Net |
-49.3 |
-180.2 |
-104.0 |
-102.8 |
41.4 |
|
Share Equity Comp. |
3.2 |
1.2 |
5.8 |
4.1 |
6.9 |
|
Net Income Before Taxes |
120.8 |
77.0 |
123.2 |
88.5 |
147.6 |
|
|
|
|
|
|
|
|
Provision for Income Taxes |
-42.9 |
-7.0 |
-45.5 |
5.2 |
27.1 |
|
Net Income After Taxes |
163.6 |
83.9 |
168.7 |
83.2 |
120.6 |
|
|
|
|
|
|
|
|
Minority Interests |
-1.4 |
-6.8 |
-27.5 |
-11.9 |
-47.2 |
|
Net Income Before Extra. Items |
162.2 |
77.1 |
141.2 |
71.3 |
73.4 |
|
Discontinued Operations |
-19.1 |
- |
- |
- |
48.4 |
|
Net Income |
143.1 |
77.1 |
141.2 |
71.3 |
121.8 |
|
|
|
|
|
|
|
|
Income Available to Com Excl ExtraOrd |
162.2 |
77.1 |
141.2 |
71.3 |
73.4 |
|
|
|
|
|
|
|
|
Income Available to Com Incl ExtraOrd |
143.1 |
77.1 |
141.2 |
71.3 |
121.8 |
|
|
|
|
|
|
|
|
Basic Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Basic EPS Excluding ExtraOrdinary Items |
1.79 |
0.85 |
1.56 |
0.79 |
0.81 |
|
Basic EPS Including ExtraOrdinary Item |
1.58 |
0.85 |
1.56 |
0.79 |
1.35 |
|
Diluted Net Income |
143.1 |
77.1 |
141.2 |
71.3 |
121.8 |
|
Diluted Weighted Average Shares |
90.5 |
90.5 |
90.5 |
90.5 |
90.5 |
|
Diluted EPS Excluding ExtraOrd Items |
1.79 |
0.85 |
1.56 |
0.79 |
0.81 |
|
Diluted EPS Including ExtraOrd Items |
1.58 |
0.85 |
1.56 |
0.79 |
1.35 |
|
DPS-Common Stock |
- |
- |
0.27 |
- |
0.00 |
|
Gross Dividends - Common Stock |
- |
- |
23.9 |
- |
0.0 |
|
Normalized Income Before Taxes |
120.8 |
77.0 |
123.2 |
88.5 |
147.6 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
-42.9 |
-7.0 |
-45.5 |
5.2 |
27.1 |
|
Normalized Income After Taxes |
163.6 |
83.9 |
168.7 |
83.2 |
120.6 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
162.2 |
77.1 |
141.2 |
71.3 |
73.4 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
1.79 |
0.85 |
1.56 |
0.79 |
0.81 |
|
Diluted Normalized EPS |
1.79 |
0.85 |
1.56 |
0.79 |
0.81 |
|
Research and Development |
16.0 |
- |
37.8 |
- |
21.3 |
|
Amort of Intangibles |
- |
- |
28.4 |
- |
- |
|
Depreciation |
169.6 |
91.7 |
-98.5 |
96.3 |
144.1 |
|
Interest Expense |
327.0 |
- |
344.3 |
- |
207.8 |
Annual Balance Sheet
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
0.758351 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Commercial Stock |
21.8 |
34.8 |
29.1 |
44.5 |
5.3 |
|
Raw Materials |
207.6 |
135.1 |
112.1 |
93.8 |
68.6 |
|
Product WIP |
9.5 |
3.2 |
4.2 |
2.7 |
4.2 |
|
Project WIP |
59.8 |
94.0 |
70.2 |
62.3 |
52.8 |
|
Finished Goods |
93.6 |
107.7 |
127.3 |
119.8 |
54.3 |
|
Products |
21.6 |
18.3 |
19.4 |
0.0 |
- |
|
Stock Advance |
102.6 |
102.6 |
77.1 |
31.5 |
13.5 |
|
Trade Receivable |
1,972.0 |
2,124.7 |
1,293.3 |
1,712.8 |
951.2 |
|
Provisions |
-31.3 |
-30.7 |
-15.3 |
-37.6 |
-9.2 |
|
Other Receivable |
932.2 |
778.6 |
589.3 |
402.2 |
352.9 |
|
Financial Assets Fair Value |
- |
- |
0.0 |
0.0 |
102.5 |
|
Financial Assets Held for Sale |
40.1 |
62.4 |
62.9 |
90.5 |
43.8 |
|
Financial Instruments |
28.6 |
36.3 |
103.9 |
181.4 |
40.6 |
|
Other Investment |
1,157.0 |
592.8 |
752.9 |
600.1 |
448.4 |
|
Cash Hand/Bank |
4,002.1 |
2,218.7 |
1,854.0 |
2,482.4 |
1,355.5 |
|
Total Current Assets |
8,617.1 |
6,278.7 |
5,080.4 |
5,786.3 |
3,484.5 |
|
|
|
|
|
|
|
|
I & D Expenses |
- |
- |
- |
38.0 |
20.0 |
|
O. Intangibles |
668.5 |
353.6 |
140.5 |
161.7 |
35.5 |
|
Intang.Amort. |
-177.2 |
-124.8 |
-16.4 |
-35.0 |
-18.9 |
|
Land/Buildings |
763.2 |
562.2 |
438.6 |
399.0 |
286.4 |
|
Machinery |
1,829.1 |
1,607.3 |
1,021.6 |
1,066.8 |
778.3 |
|
Construction |
254.0 |
1,112.5 |
336.9 |
178.6 |
59.8 |
|
Other Tangibles |
177.6 |
424.8 |
298.1 |
345.1 |
188.9 |
|
Depreciation |
-823.2 |
-1,032.1 |
-656.3 |
-716.3 |
-469.9 |
|
Project Intang. |
4,439.4 |
3,266.4 |
1,323.2 |
1,332.8 |
1,059.4 |
|
Amortisation |
-260.2 |
-192.8 |
-92.0 |
-73.6 |
-31.5 |
|
Project Tangible |
4,248.6 |
2,441.5 |
2,139.0 |
1,309.7 |
574.8 |
|
Depreciation |
-720.9 |
-316.6 |
-242.9 |
-173.9 |
-90.4 |
|
Inv.in Assoc. |
65.2 |
117.1 |
69.6 |
73.3 |
69.4 |
|
LT Investments |
67.7 |
78.2 |
103.4 |
82.4 |
62.1 |
|
Other Investment |
348.5 |
232.1 |
183.8 |
173.7 |
60.0 |
|
Goodwill |
1,914.8 |
1,910.2 |
1,345.1 |
1,629.3 |
785.3 |
|
Derivatives |
171.1 |
65.2 |
138.7 |
1.0 |
0.0 |
|
Deferred Tax |
1,188.2 |
964.3 |
568.9 |
278.5 |
301.9 |
|
Discountinued Operations |
0.0 |
- |
1,435.0 |
- |
- |
|
Total Assets |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
Current Port of LT Debt |
660.2 |
265.9 |
346.5 |
735.6 |
603.7 |
|
ST Project Fin. |
848.9 |
878.6 |
304.4 |
266.6 |
636.6 |
|
Loans |
51.2 |
1.8 |
40.6 |
16.8 |
19.9 |
|
Bonds and Debentures |
43.6 |
8.5 |
- |
- |
- |
|
Financial Leasing |
22.1 |
25.6 |
8.5 |
18.5 |
6.4 |
|
Trade Payables |
4,935.5 |
4,342.2 |
3,987.2 |
3,391.2 |
2,190.1 |
|
Customer Advances |
723.6 |
601.6 |
- |
- |
- |
|
Accrued Expenses |
71.1 |
57.2 |
- |
- |
- |
|
Non Trade Pay. |
552.9 |
312.0 |
- |
- |
- |
|
Other Payables |
63.5 |
168.8 |
- |
- |
- |
|
Provisions |
19.4 |
12.6 |
19.9 |
14.1 |
18.1 |
|
Taxes |
460.1 |
420.1 |
254.6 |
232.6 |
178.4 |
|
Other Current Liabilities |
122.7 |
137.7 |
91.6 |
6.9 |
62.6 |
|
Total Current Liabilities |
8,574.8 |
7,232.8 |
5,053.3 |
4,682.3 |
3,715.9 |
|
|
|
|
|
|
|
|
LT Debt |
4,773.2 |
3,942.7 |
2,618.1 |
1,734.0 |
1,049.7 |
|
LT Project Fin. |
3,533.3 |
3,009.4 |
3,145.5 |
3,430.4 |
1,151.4 |
|
Financial Leasing |
48.6 |
48.7 |
14.0 |
48.6 |
11.9 |
|
Loans |
108.5 |
126.4 |
223.8 |
385.4 |
199.7 |
|
Bonds and Debentures |
2,268.3 |
634.7 |
- |
- |
- |
|
Total Long Term Debt |
10,732.0 |
7,762.0 |
6,001.5 |
5,598.4 |
2,412.7 |
|
|
|
|
|
|
|
|
Other LT Liabilities |
229.9 |
196.9 |
- |
- |
- |
|
Minority Int. |
591.2 |
528.4 |
306.8 |
263.9 |
199.1 |
|
Deferred Tax |
418.9 |
354.0 |
171.6 |
203.5 |
113.9 |
|
Provisions |
206.3 |
194.4 |
256.7 |
183.4 |
77.1 |
|
Financial Instruments |
389.0 |
305.7 |
196.1 |
14.3 |
116.6 |
|
Other Liabilities |
33.0 |
21.8 |
11.7 |
9.7 |
6.1 |
|
Discontinued Operation |
- |
- |
1,052.0 |
- |
- |
|
Total Liabilities |
21,175.2 |
16,596.0 |
13,049.5 |
10,955.4 |
6,641.3 |
|
|
|
|
|
|
|
|
Share Capital |
30.3 |
32.4 |
31.4 |
33.1 |
29.8 |
|
Consolid.Reserve |
432.0 |
419.4 |
317.7 |
347.1 |
298.9 |
|
Other Reserves |
-132.7 |
-116.4 |
2.9 |
35.6 |
-105.1 |
|
Exchange Diference/ I.G I.P |
355.6 |
45.4 |
-347.0 |
19.3 |
-13.4 |
|
Exchange Diference/ M.P. |
2.0 |
4.0 |
-0.7 |
3.2 |
3.8 |
|
Net Income |
908.9 |
766.9 |
561.1 |
463.8 |
300.4 |
|
Total Equity |
1,596.0 |
1,151.7 |
565.5 |
902.1 |
514.4 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders' Equity |
22,771.2 |
17,747.7 |
13,615.0 |
11,857.5 |
7,155.8 |
|
|
|
|
|
|
|
|
S/O-Common Stock |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
Total Common Shares Outstanding |
90.2 |
90.3 |
88.3 |
90.5 |
90.5 |
|
T/S-Common Stock |
0.2 |
0.1 |
2.2 |
- |
- |
|
Accumulated Intangible Amortization |
437.5 |
124.8 |
16.4 |
35.0 |
18.9 |
|
Deferred Revenue - Current |
723.6 |
601.6 |
- |
- |
- |
|
Full-Time Employees |
26,128 |
23,323 |
23,234 |
17,245 |
13,608 |
|
LT Debt Maturing within 1 Year |
848.9 |
878.6 |
346.5 |
1,019.1 |
1,260.2 |
|
LT Debt Maturing in 2 Years |
950.8 |
2,009.7 |
864.3 |
94.5 |
38.9 |
|
LT Debt Maturing in 3 Years |
1,926.7 |
454.7 |
113.6 |
436.5 |
14.9 |
|
LT Debt Maturing in 4 Years |
484.1 |
131.9 |
119.5 |
1,306.4 |
364.4 |
|
LT Debt Maturing in 5 Years |
56.7 |
203.4 |
120.5 |
1,007.7 |
364.4 |
|
LT Debt Maturing in 6 Years |
42.6 |
87.8 |
- |
- |
- |
|
LT Debt - Remaining Maturities |
72.5 |
122.0 |
1,400.0 |
585.3 |
368.8 |
|
Total Long Term Debt, Supplemental |
4,382.2 |
3,888.0 |
2,964.6 |
4,449.5 |
2,411.6 |
|
Capital Leases < 5 Years |
58.1 |
73.7 |
26.7 |
72.7 |
- |
|
Capital Leases >5 Years |
14.4 |
1.7 |
1.9 |
2.0 |
- |
|
Total Capital Leases |
72.4 |
75.4 |
28.6 |
74.8 |
- |
Interim Balance Sheet
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
30-Jun-2010 |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.689727 |
0.704672 |
0.745406 |
0.732493 |
0.816393 |
|
|
|
|
|
|
|
|
Stocks |
- |
656.9 |
- |
572.2 |
- |
|
Commercials |
21.1 |
- |
21.8 |
- |
27.8 |
|
Raw Materials |
204.0 |
- |
207.6 |
- |
156.7 |
|
Goods in Progress |
33.3 |
- |
9.5 |
- |
10.1 |
|
Projects in Progress |
83.0 |
- |
59.8 |
- |
76.0 |
|
Finished Goods |
235.7 |
- |
93.6 |
- |
145.0 |
|
Agriculture Products |
10.6 |
- |
21.6 |
- |
5.3 |
|
Advances |
66.4 |
- |
102.6 |
- |
82.7 |
|
Accounts Receivable |
- |
3,204.9 |
- |
2,852.3 |
- |
|
Trade Receivables, Gross |
3,199.1 |
- |
1,972.0 |
- |
1,870.5 |
|
Provision for Doubtful Accounts |
-48.0 |
- |
-31.3 |
- |
-28.0 |
|
Other Receivables |
- |
- |
932.2 |
- |
829.2 |
|
ST Investments |
1,158.4 |
1,750.2 |
1,225.6 |
628.9 |
496.5 |
|
Cash and Equivalents |
3,976.3 |
3,704.3 |
4,002.1 |
2,887.5 |
2,939.4 |
|
Total Current Assets |
8,940.0 |
9,316.2 |
8,617.1 |
6,940.9 |
6,611.1 |
|
|
|
|
|
|
|
|
Intangibles, Gross |
392.0 |
- |
668.5 |
- |
2,405.2 |
|
Amortisation of Intangibles |
-122.0 |
- |
-177.2 |
- |
-150.9 |
|
Goodwill |
1,654.3 |
- |
1,914.8 |
- |
- |
|
Tangibles, Gross |
- |
- |
3,023.8 |
- |
3,651.1 |
|
Land & Buildings |
720.3 |
- |
- |
- |
- |
|
Machinery |
1,849.9 |
- |
- |
- |
- |
|
Tangibles in Progress |
108.8 |
- |
- |
- |
- |
|
Other Tangibles |
142.7 |
- |
- |
- |
- |
|
Depreciation |
-850.4 |
- |
-823.2 |
- |
-999.5 |
|
Intangibles (Projects), Gross |
4,921.9 |
- |
4,439.4 |
- |
2,663.5 |
|
Amortisation of Intangibles (Projects) |
-167.4 |
- |
-260.2 |
- |
-199.8 |
|
Tangibles (Projects), Gross |
- |
- |
4,248.6 |
- |
3,601.5 |
|
Land & Buildings (Projects) |
665.7 |
- |
- |
- |
- |
|
Machinery (Projects) |
3,205.1 |
- |
- |
- |
- |
|
Tangibles in Progress (Projects) |
1,047.6 |
- |
- |
- |
- |
|
Other Tangibles (Projects) |
391.3 |
- |
- |
- |
- |
|
Depreciation (Projects) |
-857.9 |
- |
-720.9 |
- |
-304.4 |
|
Intangibles & Tangibles |
- |
4,657.2 |
- |
5,073.8 |
- |
|
Tangibles/Projects |
- |
8,739.0 |
- |
6,647.3 |
- |
|
Financial Investments |
- |
844.6 |
- |
632.8 |
- |
|
LT Investments |
644.0 |
- |
481.4 |
- |
497.0 |
|
Derivatives |
- |
- |
171.1 |
- |
- |
|
Deferred Tax |
1,268.2 |
1,303.0 |
1,188.2 |
1,033.7 |
913.5 |
|
Adjustment |
- |
- |
- |
-0.1 |
- |
|
Assets Held for Sale |
2,858.6 |
- |
- |
- |
- |
|
Total Assets |
26,812.4 |
24,860.1 |
22,771.2 |
20,328.4 |
18,688.3 |
|
|
|
|
|
|
|
|
ST Financing |
819.1 |
724.6 |
660.2 |
289.7 |
272.6 |
|
ST Bank Loans |
835.1 |
1,125.1 |
965.8 |
719.6 |
659.3 |
|
ST Leases |
15.1 |
- |
- |
- |
- |
|
ST Debt |
88.9 |
- |
- |
- |
- |
|
Trade Payables |
4,518.9 |
6,722.3 |
6,346.6 |
5,279.1 |
5,081.0 |
|
Other Payables |
1,861.7 |
- |
- |
- |
- |
|
Customer Advances |
446.1 |
- |
- |
- |
- |
|
Salaries |
68.6 |
- |
- |
- |
- |
|
Liabilties Held For Sale |
1,701.3 |
- |
- |
- |
- |
|
Provisions |
18.5 |
24.1 |
19.4 |
0.8 |
0.7 |
|
Tax on Current Earnings |
467.6 |
493.3 |
460.1 |
397.3 |
352.2 |
|
Derivatives |
- |
91.2 |
- |
155.5 |
- |
|
Other Current Liabilities |
105.6 |
- |
122.7 |
- |
108.0 |
|
Adjustment |
- |
-0.1 |
- |
- |
- |
|
Total Current Liabilities |
10,946.7 |
9,180.4 |
8,574.8 |
6,842.0 |
6,473.8 |
|
|
|
|
|
|
|
|
LT Debt |
5,767.2 |
6,471.1 |
4,773.2 |
4,407.0 |
3,928.6 |
|
LT Project Financing |
6,500.0 |
5,482.6 |
5,958.8 |
5,830.2 |
5,198.2 |
|
LT Leases |
48.1 |
- |
- |
- |
- |
|
Total Long Term Debt |
12,315.3 |
11,953.6 |
10,732.0 |
10,237.2 |
9,126.8 |
|
|
|
|
|
|
|
|
Minority Interest |
700.9 |
- |
591.2 |
- |
589.5 |
|
Other Financial Liabilites |
222.8 |
- |
229.9 |
- |
- |
|
Deferred Tax |
325.9 |
505.8 |
418.9 |
425.5 |
353.1 |
|
Financial Instruments/Derivatives |
366.0 |
486.5 |
389.0 |
502.4 |
383.9 |
|
Provisions |
173.4 |
453.4 |
206.3 |
182.5 |
175.7 |
|
Other Liabilities |
60.7 |
- |
33.0 |
- |
27.7 |
|
Adjustment |
- |
- |
- |
-0.1 |
- |
|
Total Liabilities |
25,111.7 |
22,579.7 |
21,175.2 |
18,189.5 |
17,130.6 |
|
|
|
|
|
|
|
|
Share Capital |
131.2 |
- |
30.3 |
- |
27.7 |
|
Reserves to Parent Company |
502.9 |
- |
432.0 |
- |
395.0 |
|
Other Reserves |
-121.6 |
- |
-132.7 |
- |
-166.4 |
|
Translate Difference |
220.5 |
- |
357.5 |
- |
431.1 |
|
Retained Earnings |
967.7 |
- |
908.9 |
- |
870.3 |
|
Capital & Reserves |
- |
1,616.1 |
- |
470.2 |
- |
|
Other Equity |
- |
664.3 |
- |
1,668.7 |
- |
|
Total Equity |
1,700.7 |
2,280.4 |
1,596.0 |
2,138.9 |
1,557.7 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders' Equity |
26,812.4 |
24,860.1 |
22,771.2 |
20,328.4 |
18,688.3 |
|
|
|
|
|
|
|
|
S/O-Common Stock |
90.2 |
90.5 |
90.2 |
90.5 |
90.2 |
|
Total Common Shares Outstanding |
90.2 |
90.5 |
90.2 |
90.5 |
90.2 |
|
T/S-Common Stock |
0.2 |
- |
0.2 |
- |
0.2 |
|
Deferred Revenue - Current |
446.1 |
- |
- |
- |
- |
|
Accumulated Intangible Amortisation |
289.4 |
- |
177.2 |
- |
350.7 |
|
Full-Time Employees |
26,292 |
- |
26,128 |
25,971 |
25,697 |
|
Long Term Debt Maturing within 1 Year |
835.1 |
- |
848.9 |
1,009.3 |
272.6 |
|
Long Term Debt Maturing in Year 2 |
975.1 |
- |
950.8 |
- |
244.1 |
|
Long Term Debt Maturing in Year 3 |
2,021.9 |
- |
1,926.7 |
- |
253.4 |
|
Long Term Debt Maturing in Year 4 |
1,022.7 |
- |
484.1 |
- |
378.7 |
|
Long Term Debt Maturing in Year 5 |
876.8 |
- |
- |
- |
- |
|
Long Term Debt - Remaining Maturities |
469.9 |
- |
171.7 |
- |
3,052.4 |
|
Total Long Term Debt, Supplemental |
6,201.6 |
- |
4,382.2 |
1,009.3 |
4,201.2 |
Annual Cash Flows
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
31-Dec-2006 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Reclassified
Normal |
Restated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
0.796979 |
|
Auditor |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
PricewaterhouseCoopers
LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Income |
348.7 |
282.0 |
242.5 |
185.9 |
152.5 |
|
Depreciation |
424.5 |
444.2 |
260.9 |
201.2 |
86.2 |
|
Taxes |
-0.6 |
80.7 |
-157.4 |
19.5 |
16.7 |
|
Sale of Assets |
- |
- |
0.0 |
0.7 |
0.0 |
|
Sale of Participations |
-91.3 |
-78.3 |
-13.8 |
0.4 |
0.0 |
|
Investment Held for Sale |
- |
- |
0.0 |
0.0 |
-1.9 |
|
Financial Assets |
- |
- |
0.0 |
0.0 |
-20.6 |
|
Financial Instruments |
-62.2 |
-0.4 |
95.3 |
4.2 |
-5.7 |
|
Gain/Loss Asociates |
-12.6 |
-15.6 |
-13.5 |
-5.8 |
-9.5 |
|
Other Op.Activities |
12.9 |
31.8 |
-1.1 |
22.5 |
17.9 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Change Inventories |
-52.4 |
-1.4 |
-130.0 |
-46.4 |
-44.6 |
|
Trade Receivables |
-129.4 |
-181.7 |
-456.4 |
-569.6 |
-622.8 |
|
Supplies |
726.5 |
668.8 |
1,099.8 |
844.6 |
798.7 |
|
Other Current Assets/Liabilities |
-120.0 |
-199.4 |
187.7 |
-25.8 |
-58.0 |
|
Other Income/Expense |
394.4 |
286.5 |
- |
- |
- |
|
Taxes Received/Paid |
-47.9 |
-55.5 |
- |
- |
- |
|
Interests Received |
53.2 |
8.2 |
- |
- |
- |
|
Interest Paid |
-424.9 |
-260.3 |
- |
- |
- |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Cash from Operating Activities |
1,019.0 |
1,009.6 |
1,113.9 |
631.3 |
308.8 |
|
|
|
|
|
|
|
|
Investment Asociates |
-21.2 |
-29.0 |
-10.3 |
-11.1 |
0.0 |
|
Purchase of Tangibles |
-1,434.9 |
-2,166.2 |
-1,750.8 |
-988.3 |
-328.2 |
|
Purchase of Intangibles |
-1,338.8 |
-646.3 |
-631.8 |
-856.4 |
-823.9 |
|
Other Assets-Purchase |
-266.2 |
-135.7 |
-396.4 |
75.8 |
-51.1 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Investment Associates |
129.3 |
14.0 |
18.1 |
24.7 |
0.0 |
|
Sale Tangibles |
9.2 |
65.9 |
99.4 |
32.5 |
2.0 |
|
Sale Intangibles |
3.5 |
31.7 |
93.4 |
92.1 |
46.6 |
|
Other Assets-Sale |
0.0 |
118.1 |
51.1 |
17.8 |
27.4 |
|
Perimeter Variation |
90.7 |
236.7 |
21.7 |
19.3 |
26.6 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Cash from Investing Activities |
-2,828.4 |
-2,510.9 |
-2,505.7 |
-1,593.6 |
-1,100.7 |
|
|
|
|
|
|
|
|
Own Funds |
4,330.4 |
1,710.9 |
1,319.4 |
2,118.4 |
1,800.0 |
|
External Funds |
-657.0 |
-124.2 |
-276.9 |
-220.2 |
-247.4 |
|
Dividends Paid |
-22.8 |
-22.6 |
-22.5 |
-33.5 |
-17.3 |
|
Other Financing Activities |
-1.5 |
34.9 |
-65.9 |
14.7 |
0.1 |
|
Discontinued Operation |
- |
- |
- |
0.0 |
- |
|
Adjustment |
0.0 |
- |
- |
- |
- |
|
Cash from Financing Activities |
3,649.2 |
1,599.0 |
954.1 |
1,879.3 |
1,535.4 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
63.0 |
107.8 |
- |
- |
- |
|
Net Change in Cash |
1,902.7 |
205.5 |
-437.7 |
916.9 |
743.6 |
|
|
|
|
|
|
|
|
Net Cash-Beginning Balance |
2,048.0 |
1,945.2 |
2,388.5 |
1,407.0 |
546.3 |
|
Net Cash-Ending Balance |
3,950.8 |
2,150.7 |
1,950.8 |
2,323.8 |
1,289.8 |
|
Cash Interest Paid |
424.9 |
260.3 |
- |
- |
- |
|
Cash Taxes Paid |
47.9 |
55.5 |
- |
- |
- |
Interim Cash Flows
As Reported
Financials in: USD (mil)
Except for share items (millions) and per share items (actual units)
|
|
30-Jun-2011 |
31-Mar-2011 |
31-Dec-2010 |
30-Sep-2010 |
30-Jun-2010 |
|
Period Length |
6 Months |
3 Months |
12 Months |
9 Months |
6 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Restated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate
(Period Average) |
0.713558 |
0.731463 |
0.755078 |
0.761121 |
0.754409 |
|
|
|
|
|
|
|
|
Net Income |
163.6 |
- |
348.7 |
263.0 |
120.6 |
|
Depreciation |
- |
- |
424.5 |
- |
- |
|
Non-Cash Items |
478.4 |
- |
394.4 |
228.0 |
272.2 |
|
Taxes, Own Work and Depreciation |
- |
- |
-0.6 |
- |
- |
|
Sale of Participations |
- |
- |
-91.3 |
- |
- |
|
Financial Assets |
- |
- |
-62.2 |
- |
- |
|
Gain/Loss Asociates |
- |
- |
-12.6 |
- |
- |
|
Discontinued Operations - Other |
33.1 |
- |
- |
- |
6.6 |
|
Other Op. Activities |
- |
336.9 |
12.9 |
- |
- |
|
Change Inventories |
- |
- |
-52.4 |
- |
- |
|
Trade Receivables |
- |
- |
-129.4 |
- |
- |
|
Suppliers |
- |
- |
726.5 |
- |
- |
|
Discontinued Operations - Op. Activities |
-137.7 |
- |
- |
- |
62.7 |
|
Working Capital |
510.6 |
-81.5 |
- |
-85.1 |
83.5 |
|
Other Current Assets/Liabilities |
- |
- |
-120.0 |
- |
- |
|
Interest & Taxes, Net |
- |
-144.8 |
- |
- |
- |
|
Taxes Received/Paid |
-71.2 |
- |
-47.9 |
- |
-54.3 |
|
Interest Received |
- |
- |
53.2 |
- |
- |
|
Interest Paid |
-254.3 |
- |
-424.9 |
- |
-167.9 |
|
Adjustment |
- |
-0.1 |
- |
0.1 |
- |
|
Discontinued Operations - Total Adj. |
-78.8 |
- |
- |
- |
-116.3 |
|
Cash from Operating Activities |
643.8 |
110.5 |
1,019.0 |
406.0 |
207.2 |
|
|
|
|
|
|
|
|
Investment Asociates |
- |
- |
-21.2 |
- |
- |
|
Purchase of Tangibles |
- |
-820.0 |
-1,434.9 |
- |
- |
|
Purchase of Intangibles |
-1,872.1 |
- |
-1,338.8 |
- |
-1,433.8 |
|
Other Assets-Purchase |
-182.0 |
-253.1 |
-266.2 |
- |
144.4 |
|
Sale of Associates |
- |
- |
129.3 |
- |
- |
|
Sale Tangibles |
- |
- |
9.2 |
- |
- |
|
Sale Intangibles |
- |
- |
3.5 |
- |
- |
|
Other Sale of Assets |
- |
- |
0.0 |
- |
- |
|
Perimeter Variation |
- |
- |
90.7 |
- |
- |
|
Discontinued Operation |
-22.8 |
- |
- |
- |
77.6 |
|
Other Investing Activities |
- |
- |
- |
-2,090.9 |
- |
|
Cash from Investing Activities |
-2,076.9 |
-1,073.1 |
-2,828.4 |
-2,090.9 |
-1,211.7 |
|
|
|
|
|
|
|
|
Own Funds |
1,273.5 |
- |
4,330.4 |
- |
2,570.0 |
|
External Funds |
-192.1 |
- |
-657.0 |
- |
-543.3 |
|
Dividends Paid |
0.0 |
- |
-22.8 |
- |
0.0 |
|
Other Financing Activities |
0.6 |
496.9 |
-1.5 |
2,432.1 |
-2.4 |
|
Discontinued Operation |
68.5 |
- |
- |
- |
-63.5 |
|
Adjustment |
- |
- |
0.0 |
- |
- |
|
Cash from Financing Activities |
1,150.5 |
496.9 |
3,649.2 |
2,432.1 |
1,960.8 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
-42.9 |
-44.0 |
63.0 |
- |
93.6 |
|
Net Change in Cash |
-325.4 |
-509.7 |
1,902.7 |
747.2 |
1,049.8 |
|
|
|
|
|
|
|
|
Net Cash-Beginning Balance |
4,180.7 |
4,078.4 |
2,048.0 |
2,031.7 |
2,049.9 |
|
Net Cash-Ending Balance |
3,855.2 |
3,568.6 |
3,950.8 |
2,778.9 |
3,099.7 |
|
Cash Interest Paid |
254.3 |
- |
424.9 |
- |
167.9 |
|
Cash Taxes Paid |
71.2 |
- |
47.9 |
- |
54.3 |
Geographic Segments
Financials in: As Reported (mil)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Geographic Segments
Financials in: As Reported (mil)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Segments
Financials in: As Reported (mil)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Segments
Financials in: As Reported (mil)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.52.78 |
|
UK Pound |
1 |
Rs.82.73 |
|
Euro |
1 |
Rs.68.88 |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
---- |
NB |
New Business |
---- |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.