|
Report Date : |
05.03.2013 |
IDENTIFICATION DETAILS
|
Name : |
NV BEKAERT SA |
|
|
|
|
Registered Office : |
President
Kennedypark 18 Courtrai (Kortrijk), BE-8500 |
|
|
|
|
Country : |
Belgium |
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
Year of Incorporation : |
1935 |
|
|
|
|
Com. Reg. No.: |
405388536 |
|
|
|
|
Legal Form : |
Public Parent |
|
|
|
|
Line of Business : |
Manufacture of wire products |
|
|
|
|
No. of Employees : |
27,000 |
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 – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2011) |
Current Rating (30.06.2012) |
|
Belgium |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
BELGIUM - ECONOMIC OVERVIEW
This modern, open, and private-enterprise-based economy has capitalized
on its central geographic location, highly developed transport network, and
diversified industrial and commercial base. Industry is concentrated mainly in
the more heavily-populated region of Flanders in the north. With few natural
resources, Belgium imports substantial quantities of raw materials and exports
a large volume of manufactures, making its economy vulnerable to volatility in
world markets. Roughly three-quarters of Belgium's trade is with other EU
countries, and Belgium has benefited most from its proximity to Germany. In
2011 Belgian GDP grew by 2.0%, the unemployment rate decreased slightly to 7.7%
from 8.3% the previous year, and the government reduced the budget deficit from
a peak of 6% of GDP in 2009 to 4.2% in 2011. Despite the relative improvement
in Belgium's budget deficit, public debt hovers near 100% of GDP, a factor that
has contributed to investor perceptions that the country is increasingly
vulnerable to spillover from the euro-zone crisis. Belgian banks were severely
affected by the international financial crisis in 2008 with three major banks
receiving capital injections from the government, and the nationalization of
the Belgian arm of a Franco-Belgian bank. An ageing population and rising
social expenditures are mid- to long-term challenges to public finances.
Source
: CIA
NV Bekaert SA
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Description
|
NV Bekaert SA is a Belgium-based company
primarily engaged in two areas of activity: advanced metal transformation,
and advanced materials and coatings. Its products are applied in the
automotive, construction, energy & utilities, agricultural, consumer
goods, basic materials and equipment industries. Possible applications of
Bekaert products include, among others: car interior wiring and drive train
springs for the automotive industry; construction reinforcements, overland electricity
lines and telecom cables for the energy & utilities sector; surgical and
lancet wire for the medical industry; barbed wire, fishing wire and hook wire
for the agricultural and fishing industries; wire applications for all kinds
of consumer goods such as printing products and packagings; separation
materials and industrial yarns for the basic materials industry and wire
products for tooling and industrial machinery sector. Bekaert customers are
located in Europe, Americas and Asia. For the six months ended 30 June 2012,
NV Bekaert SA revenues remained flat at EUR1.78B. Net loss totaled EUR78.6M
vs. income of EUR144.3M. Revenues reflect Latin America segment increase from
EUR173M to EUR397M, also reflect Asia/Pacific segment decrease of 25% to EUR478M,
EMEA segment decrease of 9% to EUR557M. Net loss reflects Extra. Charges
increase from EUR10.5M to EUR80.9M (expense), Interest Expense increase of
31% to EUR45.9M (expense). |
Industry
|
Industry |
|
|
ANZSIC 2006: |
|
|
NACE 2002: |
|
|
NAICS 2002: |
|
|
UK SIC 2003: |
|
|
UK SIC 2007: |
|
|
US SIC 1987: |
Key Executives
|
Significant
Developments
|
Financial Summary
|
Stock
Snapshot
|
|
1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7191895
2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.770327
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
NV Bekaert SA The Strategic Initiatives report is created
using technology to extract meaningful insights from analyst reports about a
company's strategic projects and investments. More about Strategic Initiatives
|
|
Sales and Distribution |
|
|
Geographically, the company operates
through four main segments, namely, EMEA (Europe, Middle-East and Africa);
North America; Latin America; and Asia Pacific. For the fiscal ended December
2011, EMEA segment accounted for 35% of consolidated sales followed by Asia
Pacific with 34%, North America with 20% and Latin America with 11%. In May
2012, with the collaboration of Bekaert and Xinsteel a new production plant
was set up. The plant will perform its operation in the third quarter of
2013. the new plant will be located in Jiangxi Xinyu High-Tech Industrial
Park Development Zone and will cover 75 000 m². |
|
|
NV Bekaert SA |
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
Courtrai (Kortrijk) |
Belgium |
Miscellaneous Fabricated Products |
4,644.1 |
27,000 |
|
|
Subsidiary |
Xinyu |
China |
Iron and Steel |
6,223.0 |
26,692 |
|
|
Subsidiary |
Nanchang, Jiangxi |
China |
Construction - Supplies and Fixtures |
190.3 |
3,000 |
|
|
Subsidiary |
Shanghai, Shanghai |
China |
Miscellaneous Capital Goods |
171.2 |
17 |
|
|
Subsidiary |
Hlohovec |
Slovakia |
Construction - Supplies and Fixtures |
210.0 |
1,322 |
|
|
Subsidiary |
Zwevegem |
Belgium |
Miscellaneous Fabricated Products |
|
1,000 |
|
|
Subsidiary |
Bohumin, Pudlov |
Czech Republic |
Construction - Supplies and Fixtures |
119.1 |
167 |
|
|
Subsidiary |
Armentieres |
France |
Miscellaneous Capital Goods |
0.1 |
|
|
|
Branch |
Kortrijk, West-Vlaanderen |
Belgium |
Business Services |
|
|
|
|
Subsidiary |
Pune, Maharastra |
India |
Miscellaneous Fabricated Products |
|
600 |
|
|
Subsidiary |
Guayas |
Ecuador |
Miscellaneous Fabricated Products |
|
600 |
|
|
Subsidiary |
Sladkovicovo |
Slovakia |
Construction - Supplies and Fixtures |
|
600 |
|
|
Subsidiary |
Izmit, Kocaeli |
Turkey |
Construction - Supplies and Fixtures |
|
474 |
|
|
Subsidiary |
Burgos |
Spain |
Miscellaneous Fabricated Products |
|
400 |
|
|
Subsidiary |
Osasco, Sao Paulo |
Brazil |
Construction - Supplies and Fixtures |
|
400 |
|
|
Subsidiary |
Burgos |
Spain |
Miscellaneous Fabricated Products |
130.3 |
388 |
|
|
Joint Venture |
Istanbul |
Turkey |
Textiles - Non Apparel |
|
330 |
|
|
Subsidiary |
Ingelmunster |
Belgium |
Engineering Consultants |
|
300 |
|
|
Subsidiary |
Satara, Maharastra |
India |
Miscellaneous Fabricated Products |
|
250 |
|
|
Subsidiary |
San Diego, CA |
United States |
Construction - Supplies and Fixtures |
268.5 |
200 |
|
|
Branch |
Houston, TX |
United States |
Fabricated Plastic and Rubber |
2.0 |
4 |
|
|
Subsidiary |
Windsor, CT |
United States |
Business Services |
0.2 |
2 |
|
|
Subsidiary |
Kazinka |
Russian Federation |
Construction - Supplies and Fixtures |
|
200 |
|
|
Subsidiary |
Assen |
Netherlands |
Construction - Supplies and Fixtures |
71.4 |
160 |
|
|
Subsidiary |
Surrey, BC |
Canada |
Construction - Supplies and Fixtures |
62.3 |
160 |
|
|
Subsidiary |
Hamburg |
Germany |
Miscellaneous Fabricated Products |
|
130 |
|
|
Subsidiary |
Vista, CA |
United States |
Fabricated Plastic and Rubber |
24.2 |
100 |
|
|
Subsidiary |
Petegem-Aan-De-Leie |
Belgium |
Construction - Supplies and Fixtures |
43.1 |
92 |
|
|
Subsidiary |
Birmingham |
United Kingdom |
Miscellaneous Fabricated Products |
15.5 |
87 |
|
|
Subsidiary |
Birmingham |
United Kingdom |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Birmingham |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Shanghai |
China |
Miscellaneous Fabricated Products |
|
80 |
|
|
Subsidiary |
Pune |
India |
Miscellaneous Capital Goods |
|
74 |
|
|
Subsidiary |
Wetteren |
Belgium |
Miscellaneous Capital Goods |
41.1 |
66 |
|
|
Subsidiary |
Armentieres |
France |
Construction - Supplies and Fixtures |
23.9 |
65 |
|
|
Subsidiary |
Zwevegem |
Belgium |
Miscellaneous Capital Goods |
13.7 |
59 |
|
|
Subsidiary |
Louveigne (Sprimont) |
Belgium |
Miscellaneous Capital Goods |
16.2 |
58 |
|
|
Subsidiary |
Zulte |
Belgium |
Miscellaneous Fabricated Products |
|
50 |
|
|
Subsidiary |
Marietta, GA |
United States |
Miscellaneous Fabricated Products |
|
50 |
|
|
Branch |
Rome, GA |
United States |
Miscellaneous Capital Goods |
892.8 |
293 |
|
|
Branch |
Rogers, AR |
United States |
Textiles - Non Apparel |
1.8 |
280 |
|
|
Branch |
Shelbyville, KY |
United States |
Miscellaneous Fabricated Products |
5.7 |
60 |
|
|
Branch |
Spring Green, WI |
United States |
Miscellaneous Fabricated Products |
1.3 |
7 |
|
|
Subsidiary |
Friedrichsdorf, Hessen |
Germany |
Miscellaneous Fabricated Products |
18.3 |
37 |
|
|
Subsidiary |
Antony |
France |
Miscellaneous Capital Goods |
49.2 |
34 |
|
|
Subsidiary |
Zwevegem |
Belgium |
Commercial Banks |
37.7 |
30 |
|
|
Subsidiary |
Orrville, OH |
United States |
Miscellaneous Fabricated Products |
31.9 |
30 |
|
|
Subsidiary |
Simpsonville, SC |
United States |
Scientific and Technical Instruments |
2.1 |
30 |
|
|
Subsidiary |
Akron, OH |
United States |
Construction - Supplies and Fixtures |
|
30 |
|
|
Facility |
Van Buren, AR |
United States |
Miscellaneous Fabricated Products |
58.6 |
300 |
|
|
Subsidiary |
Tokyo |
Japan |
Miscellaneous Fabricated Products |
|
20 |
|
|
Subsidiary |
Singapore |
Singapore |
Miscellaneous Fabricated Products |
441.3 |
16 |
|
|
Subsidiary |
Barcelona |
Spain |
Miscellaneous Fabricated Products |
|
15 |
|
|
Subsidiary |
Milan |
Italy |
Miscellaneous Fabricated Products |
3.9 |
11 |
|
|
Subsidiary |
Mexico |
Mexico |
Miscellaneous Fabricated Products |
35.0 |
10 |
|
|
Subsidiary |
Oakville, ON |
Canada |
Miscellaneous Fabricated Products |
0.5 |
10 |
|
|
Subsidiary |
Zwevegem |
Belgium |
Construction - Supplies and Fixtures |
0.0 |
10 |
|
|
Subsidiary |
Gothenburg |
Sweden |
Miscellaneous Fabricated Products |
|
10 |
|
|
Subsidiary |
Baden |
Switzerland |
Miscellaneous Fabricated Products |
25.0 |
6 |
|
|
Subsidiary |
Gothenburg |
Sweden |
Miscellaneous Fabricated Products |
8.0 |
6 |
|
|
Subsidiary |
Seoul |
Korea, Republic of |
Miscellaneous Fabricated Products |
|
6 |
|
|
Subsidiary |
Research Triangle Park, NC |
United States |
Miscellaneous Fabricated Products |
10.6 |
5 |
|
|
Subsidiary |
Stockholm |
Sweden |
Containers and Packaging |
|
5 |
|
|
Subsidiary |
Vejle |
Denmark |
Miscellaneous Fabricated Products |
|
5 |
|
|
Subsidiary |
Miami, FL |
United States |
Miscellaneous Fabricated Products |
|
4 |
|
|
Bekaert Portugal-Importacao Comercializacao de
Arames e Seus Derivados, Ltda. |
Subsidiary |
Lisbon |
Portugal |
Miscellaneous Fabricated Products |
|
4 |
|
Subsidiary |
Vienna |
Austria |
Miscellaneous Fabricated Products |
|
2 |
|
|
Subsidiary |
Assen |
Netherlands |
Investment Services |
1.0 |
|
|
|
Subsidiary |
Kazinka St. |
Russian Federation |
Miscellaneous Fabricated Products |
17.6 |
3,359 |
|
|
Subsidiary |
Zwevegem |
Belgium |
Business Services |
0.0 |
|
|
|
Subsidiary |
Quito, Pichincha |
Ecuador |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Valencia, Carabobo |
Venezuela |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Shanghai |
China |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Huddersfield |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Lima |
Peru |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Karawang, Jawa Barat |
Indonesia |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Shanghai |
China |
Miscellaneous Capital Goods |
|
|
|
|
Subsidiary |
Vanersborg |
Sweden |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Vantaa |
Finland |
Miscellaneous Capital Goods |
0.6 |
|
|
|
Subsidiary |
Barcelona |
Spain |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Jiangyin |
China |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Jiangyin |
China |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Jakarta |
Indonesia |
Miscellaneous Capital Goods |
|
|
|
|
Subsidiary |
Burgos |
Spain |
Investment Services |
|
|
|
|
Subsidiary |
Kasumigaura, Ibaraki |
Japan |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Jiangyin |
China |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Jiangyin, Jiangsu |
China |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Suzhou |
China |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Shanghai |
China |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Qingdao |
China |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Weihai, Shandong |
China |
Miscellaneous Capital Goods |
|
|
|
|
Subsidiary |
Zwevegem |
Belgium |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Zwevegem |
Belgium |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Cleckheaton |
United Kingdom |
Construction - Supplies and Fixtures |
38.8 |
130 |
|
|
Subsidiary |
Bradford |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Bradford |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Glenrothes |
United Kingdom |
Miscellaneous Capital Goods |
6.8 |
17 |
|
|
Bekaert Carding Solutions Inc / Bekaert Solutions de
Cardage Inc |
Subsidiary |
Granby, QC |
Canada |
Scientific and Technical Instruments |
|
|
|
Subsidiary |
Moscow |
Russian Federation |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Shanghai |
China |
Construction - Supplies and Fixtures |
|
|
|
|
Subsidiary |
Gothenburg |
Sweden |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
Wanchai |
Hong Kong |
Miscellaneous Fabricated Products |
|
|
|
Executives
Report
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
EUR |
EUR |
EUR |
|
Exchange Rate (Period Average) |
0.71919 |
0.755078 |
0.719047 |
|
Consolidated |
No |
No |
No |
|
|
|
|
|
|
Turnover |
735.6 |
616.4 |
485.6 |
|
Increase or
Decrease in Stocks of Finished Goods, and Orders in Progress |
2.6 |
16.2 |
-34.2 |
|
Immobilized
Production |
35.9 |
39.9 |
36.6 |
|
Other Operating
Income |
285.5 |
249.5 |
177.4 |
|
Operating Income |
1,059.6 |
921.9 |
665.3 |
|
Purchases |
446.9 |
363.7 |
226.4 |
|
Increase
or Decrease in Stocks |
-3.8 |
-16.9 |
28.3 |
|
Raw Materials,
Consumables, and Goods for Release |
443.1 |
346.8 |
254.7 |
|
Services and Sundry
Goods |
261.0 |
217.1 |
187.3 |
|
Remuneration,
Social Security Charges, and Pensions |
287.8 |
268.5 |
265.4 |
|
Depreciation of and
Other Amounts Written Off of Formation Expense, Intangible and Tangible Fixed
Assets |
49.4 |
42.6 |
40.1 |
|
Increase or
Decrease in Amounts Written Off Stocks, Orders, and Trade Debtors |
1.7 |
1.2 |
0.5 |
|
Provisions for
Liabilities and Charges |
-5.4 |
3.8 |
-17.1 |
|
Other Operating
Charges |
25.4 |
21.9 |
17.6 |
|
Operating Charges |
1,063.0 |
901.9 |
748.5 |
|
Income From
Financial Fixed Assets |
188.7 |
45.2 |
208.4 |
|
Income From Current
Assets |
0.3 |
2.6 |
3.9 |
|
Other Financial
Income |
21.3 |
14.3 |
26.9 |
|
Financial Income |
210.3 |
62.1 |
239.1 |
|
Interest and Other
Debt Charges |
64.5 |
54.3 |
54.1 |
|
Amounts Written Off
on Current Assets |
49.0 |
0.3 |
2.0 |
|
Other Financial
Charges |
35.2 |
34.4 |
30.4 |
|
Financial Charges |
148.7 |
89.0 |
86.5 |
|
Adjustments to
Amounts Written Off on Financial Fixed Assets |
2.3 |
20.8 |
2.8 |
|
Gain on Disposal of
Fixed Assets |
297.0 |
19.0 |
6.1 |
|
Extraordinary Income |
299.3 |
39.7 |
8.9 |
|
Depreciation of and
Other Amounts Written Off Formation Expenses, Intangible, and Tangible Fixed
Assets |
0.2 |
2.0 |
3.0 |
|
Amounts Written Off
on Financial Fixed Assets |
3.9 |
4.9 |
7.8 |
|
Provisions for
Extraordinary Liabilities and Charges |
0.3 |
-0.3 |
-0.3 |
|
Loss on Disposal of
Fixed Assets |
0.8 |
21.3 |
17.0 |
|
Extraordinary Charges |
5.2 |
27.8 |
27.5 |
|
Transfer from
Differed Taxes |
0.0 |
0.0 |
2.9 |
|
Adjustment of
Income Taxes and Write-Back of Tax Provisions |
3.8 |
1.3 |
1.1 |
|
Income Taxes |
-3.8 |
-1.3 |
-1.1 |
|
Transfer from
Untaxed Reserves |
- |
- |
5.5 |
|
From
Reserves |
- |
130.4 |
20.9 |
|
Transfers From
Capital and Reserves |
- |
130.4 |
20.9 |
|
To
the Legal Reserve |
0.0 |
0.1 |
0.2 |
|
To
Other Reserves |
138.7 |
- |
- |
|
Transfers to
Capital and Reserves |
138.7 |
0.1 |
0.2 |
|
Return
on Capital |
96.0 |
130.4 |
81.0 |
|
Profit to be
Distributed |
96.0 |
130.4 |
81.0 |
|
Employees |
2,508 |
2,472 |
2,366 |
|
|
|
Annual Balance Sheet |
|
Financials in: USD (mil) |
|
|
|
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
|
Filed Currency |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.770327 |
0.745406 |
0.696986 |
|
Consolidated |
No |
No |
No |
|
|
|
|
|
|
Intangible Assets |
55.2 |
47.5 |
46.5 |
|
Land
& Buildings |
23.6 |
23.3 |
26.1 |
|
Plant,
Machinery, and Equipment |
64.0 |
65.3 |
71.7 |
|
Furniture
and Vehicles |
2.6 |
2.8 |
3.8 |
|
Other
Tangible Assets |
0.3 |
0.3 |
0.3 |
|
Assets
Under Construction and Advance Payments |
14.6 |
17.4 |
16.8 |
|
Tangible Assets |
105.0 |
109.0 |
118.6 |
|
Participating
Interests |
2,411.3 |
2,160.8 |
2,298.8 |
|
Amounts
Receivable |
16.7 |
17.8 |
34.8 |
|
Affiliated
Enterprises |
2,427.9 |
2,178.6 |
2,333.6 |
|
Participating
Interests |
0.3 |
0.4 |
0.4 |
|
Other
Enterprises Linked by Participating Interests |
0.3 |
0.4 |
0.4 |
|
Shares |
0.6 |
0.6 |
0.6 |
|
Amounts
Receivable and Cash Guarantees |
0.5 |
0.4 |
0.7 |
|
Other
Capital Assets |
1.1 |
1.0 |
1.4 |
|
Capital Assets |
2,429.4 |
2,180.0 |
2,335.4 |
|
Fixed Assets |
2,589.5 |
2,336.5 |
2,500.5 |
|
Other
Amounts Receivable |
0.1 |
0.2 |
0.3 |
|
Amounts Receivable
After More Than One Year |
0.1 |
0.2 |
0.3 |
|
Raw
Materials and Consumables |
43.0 |
47.1 |
37.7 |
|
Work
in Progress |
38.2 |
32.7 |
33.3 |
|
Finished
Goods |
38.9 |
40.3 |
35.4 |
|
Goods
Purchased for Resale |
12.7 |
8.2 |
5.7 |
|
Advance
Payments |
0.8 |
0.4 |
0.2 |
|
Stocks |
133.6 |
128.8 |
112.4 |
|
Orders
in Progress |
5.5 |
9.2 |
0.2 |
|
Inventory and
Orders in Progress |
139.1 |
137.9 |
112.6 |
|
Trade
Debtors |
163.7 |
179.9 |
129.5 |
|
Other
Amounts Receivable |
43.7 |
50.4 |
37.6 |
|
Amounts Receivable
Within One Year |
207.4 |
230.3 |
167.1 |
|
Own
Shares |
30.2 |
80.0 |
3.7 |
|
Other
Investments and Deposits |
- |
0.1 |
14.4 |
|
Investments |
30.2 |
80.1 |
18.1 |
|
Liquid Assets |
13.2 |
0.1 |
22.8 |
|
Adjustment Accounts |
3.5 |
5.3 |
5.9 |
|
Current Assets |
393.6 |
454.0 |
326.8 |
|
Total Assets |
2,983.1 |
2,790.5 |
2,827.3 |
|
Issued
Capital |
229.1 |
236.4 |
251.3 |
|
Capital |
229.1 |
236.4 |
251.3 |
|
Paid-In Capital |
38.8 |
37.0 |
27.8 |
|
Gain From
Revaluation of Assets |
2.6 |
2.7 |
2.9 |
|
Legal
Reserve |
22.9 |
23.6 |
25.1 |
|
For
Own Shares |
30.2 |
80.0 |
3.7 |
|
Reserves
Not Available for Distribution |
30.2 |
80.0 |
3.7 |
|
Reserves
Available for Distribution |
462.6 |
295.5 |
539.2 |
|
Reserves |
515.8 |
399.2 |
568.0 |
|
Pensions
and Similar Obligations |
36.0 |
41.3 |
49.8 |
|
Other
Liabilities and Charges |
47.2 |
46.8 |
36.0 |
|
Provisions
for Liabilities and Charges |
83.3 |
88.1 |
85.8 |
|
Deferred
Taxation |
0.0 |
0.0 |
0.1 |
|
Provisions and
Deferred Taxes |
83.3 |
88.2 |
85.9 |
|
Capital and Reserves |
905.6 |
681.6 |
850.1 |
|
Non-Subordinated
Bond Debentures |
973.6 |
670.8 |
573.9 |
|
Credit
Institutions |
- |
483.0 |
- |
|
Financial
Debts |
973.6 |
1,153.7 |
573.9 |
|
Other
Amounts Payable |
0.2 |
0.6 |
0.6 |
|
Amounts Due After
More Than One Year |
973.8 |
1,154.3 |
574.5 |
|
Current
Portion of Amounts Payable After More Than One Year |
662.1 |
- |
817.8 |
|
Credit
Institutions |
93.4 |
509.3 |
202.2 |
|
Financial
Debts |
93.4 |
509.3 |
202.2 |
|
Suppliers |
120.8 |
159.6 |
104.0 |
|
Trade
Debts |
120.8 |
159.6 |
104.0 |
|
Advances
Received on Orders in Progress |
1.9 |
1.3 |
1.5 |
|
Taxes |
10.9 |
13.5 |
13.2 |
|
Remuneration
and Social Security |
58.5 |
70.5 |
66.0 |
|
Taxes,
Wages, and Social Security |
69.4 |
84.0 |
79.2 |
|
Other
Amounts Payable |
40.9 |
80.9 |
85.4 |
|
Amounts Payable
Within One Year |
988.4 |
835.0 |
1,290.1 |
|
Adjustment Accounts |
32.0 |
31.3 |
26.6 |
|
Creditors |
1,994.2 |
2,020.7 |
1,891.2 |
|
Total Liabilities + Shareholders' Equity |
2,983.1 |
2,790.5 |
2,827.3 |
|
Financials in:
USD (mil) |
|
|
Except for
share items (millions) and per share items (actual units) |
|
|
|
|
|
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate (Period Average) |
0.71919 |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Sales |
4,644.1 |
4,320.7 |
3,389.7 |
3,894.2 |
2,974.9 |
|
Revenue |
4,644.1 |
4,320.7 |
3,389.7 |
3,894.2 |
2,974.9 |
|
Total Revenue |
4,644.1 |
4,320.7 |
3,389.7 |
3,894.2 |
2,974.9 |
|
|
|
|
|
|
|
|
Cost of Revenue |
3,738.3 |
3,123.2 |
2,646.8 |
3,014.0 |
2,381.0 |
|
Cost of Revenue, Total |
3,738.3 |
3,123.2 |
2,646.8 |
3,014.0 |
2,381.0 |
|
Gross Profit |
905.8 |
1,197.6 |
742.9 |
880.2 |
593.9 |
|
|
|
|
|
|
|
|
Selling/General/Administrative
Expense |
394.0 |
350.7 |
300.4 |
344.4 |
266.6 |
|
Total Selling/General/Administrative
Expenses |
394.0 |
350.7 |
300.4 |
344.4 |
266.6 |
|
Research & Development |
125.3 |
105.1 |
88.2 |
100.2 |
77.6 |
|
Amortization of
Intangibles |
0.9 |
2.7 |
2.7 |
3.6 |
3.9 |
|
Depreciation/Amortization |
0.9 |
2.7 |
2.7 |
3.6 |
3.9 |
|
Restructuring
Charge |
11.8 |
-0.6 |
20.6 |
73.9 |
- |
|
Impairment-Assets
Held for Use |
1.9 |
23.5 |
12.3 |
42.2 |
- |
|
Loss (Gain) on Sale
of Assets - Operating |
2.3 |
0.1 |
1.6 |
2.1 |
-1.1 |
|
Other Unusual
Expense (Income) |
3.6 |
14.5 |
1.3 |
6.4 |
16.1 |
|
Unusual Expense (Income) |
19.5 |
37.5 |
35.8 |
124.6 |
15.0 |
|
Other Operating
Expense |
12.2 |
10.9 |
14.1 |
14.4 |
9.6 |
|
Other, Net |
-19.5 |
-16.8 |
-21.3 |
-14.9 |
-17.7 |
|
Other Operating Expenses, Total |
-7.3 |
-5.9 |
-7.1 |
-0.5 |
-8.2 |
|
Total Operating Expense |
4,270.8 |
3,613.2 |
3,066.8 |
3,586.3 |
2,736.0 |
|
|
|
|
|
|
|
|
Operating Income |
373.2 |
707.6 |
322.9 |
307.8 |
239.0 |
|
|
|
|
|
|
|
|
Interest
Expense - Non-Operating |
-101.9 |
-78.6 |
-87.5 |
-67.8 |
-47.9 |
|
Interest Expense,
Net Non-Operating |
-101.9 |
-78.6 |
-87.5 |
-67.8 |
-47.9 |
|
Interest
Income - Non-Operating |
10.5 |
12.3 |
8.7 |
7.2 |
3.4 |
|
Interest/Investment
Income - Non-Operating |
10.5 |
12.3 |
8.7 |
7.2 |
3.4 |
|
Interest Income (Expense) - Net
Non-Operating Total |
-91.5 |
-66.3 |
-78.8 |
-60.6 |
-44.5 |
|
Other Non-Operating
Income (Expense) |
65.7 |
23.4 |
-12.4 |
-11.5 |
-11.6 |
|
Other, Net |
65.7 |
23.4 |
-12.4 |
-11.5 |
-11.6 |
|
Income Before Tax |
347.5 |
664.7 |
231.6 |
235.8 |
182.9 |
|
|
|
|
|
|
|
|
Total Income Tax |
94.7 |
184.7 |
47.1 |
37.3 |
26.1 |
|
Income After Tax |
252.8 |
480.0 |
184.5 |
198.5 |
156.7 |
|
|
|
|
|
|
|
|
Minority Interest |
-20.3 |
-40.9 |
-25.9 |
-25.9 |
-12.0 |
|
Equity In
Affiliates |
35.3 |
47.8 |
52.5 |
82.1 |
64.5 |
|
Net Income Before Extraord Items |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
Discontinued
Operations |
- |
- |
- |
0.0 |
0.0 |
|
Total Extraord Items |
- |
- |
- |
0.0 |
0.0 |
|
Net Income |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Income Available to Common Excl Extraord
Items |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Income Available to Common Incl Extraord
Items |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Basic/Primary Weighted Average Shares |
58.9 |
59.2 |
59.2 |
59.2 |
60.1 |
|
Basic EPS Excl Extraord Items |
4.55 |
8.22 |
3.56 |
4.30 |
3.48 |
|
Basic/Primary EPS Incl Extraord Items |
4.55 |
8.22 |
3.56 |
4.30 |
3.48 |
|
Diluted Net Income |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
Diluted Weighted Average Shares |
59.3 |
59.6 |
59.4 |
59.4 |
60.5 |
|
Diluted EPS Excl Extraord Items |
4.51 |
8.18 |
3.56 |
4.29 |
3.46 |
|
Diluted EPS Incl Extraord Items |
4.51 |
8.18 |
3.56 |
4.29 |
3.46 |
|
Dividends per Share - Common Stock Primary
Issue |
1.22 |
1.66 |
1.02 |
1.02 |
0.94 |
|
Gross Dividends - Common Stock |
- |
- |
- |
- |
74.3 |
|
Interest Expense, Supplemental |
101.9 |
78.6 |
87.5 |
67.8 |
47.9 |
|
Depreciation, Supplemental |
238.1 |
210.0 |
196.1 |
182.2 |
149.2 |
|
Total Special Items |
19.5 |
37.5 |
35.8 |
124.6 |
29.3 |
|
Normalized Income Before Tax |
367.0 |
702.2 |
267.4 |
360.4 |
212.2 |
|
|
|
|
|
|
|
|
Effect of Special Items on Income Taxes |
5.3 |
10.4 |
7.3 |
19.7 |
4.2 |
|
Inc Tax Ex Impact of Sp Items |
100.1 |
195.1 |
54.4 |
57.1 |
30.3 |
|
Normalized Income After Tax |
267.0 |
507.1 |
213.0 |
303.3 |
181.9 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
282.1 |
514.0 |
239.6 |
359.5 |
234.4 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
4.79 |
8.67 |
4.05 |
6.08 |
3.90 |
|
Diluted Normalized EPS |
4.75 |
8.63 |
4.04 |
6.05 |
3.87 |
|
Amort of Intangibles, Supplemental |
12.7 |
13.9 |
13.7 |
15.9 |
16.3 |
|
Rental Expenses |
31.6 |
29.1 |
26.2 |
24.1 |
21.2 |
|
Advertising Expense, Supplemental |
12.1 |
12.5 |
- |
- |
- |
|
Research & Development Exp,
Supplemental |
125.3 |
105.1 |
88.2 |
100.2 |
77.6 |
|
Normalized EBIT |
392.8 |
745.0 |
358.7 |
432.4 |
268.3 |
|
Normalized EBITDA |
643.5 |
968.9 |
568.5 |
630.5 |
433.8 |
|
Current Tax - Other |
136.7 |
221.0 |
81.6 |
48.8 |
30.8 |
|
Current Tax - Total |
136.7 |
221.0 |
81.6 |
48.8 |
30.8 |
|
Deferred Tax -
Total |
-41.9 |
-36.3 |
-34.5 |
-11.5 |
-4.7 |
|
Deferred Tax - Total |
-41.9 |
-36.3 |
-34.5 |
-11.5 |
-4.7 |
|
Income Tax - Total |
94.7 |
184.7 |
47.1 |
37.3 |
26.1 |
|
Interest Cost - Domestic |
15.2 |
16.2 |
18.5 |
16.7 |
14.4 |
|
Service Cost - Domestic |
12.5 |
16.5 |
18.0 |
16.3 |
14.1 |
|
Prior Service Cost - Domestic |
0.2 |
-0.2 |
-0.1 |
0.8 |
-0.1 |
|
Expected Return on Assets - Domestic |
-11.9 |
-12.6 |
-10.5 |
-16.6 |
-15.6 |
|
Curtailments & Settlements - Domestic |
- |
0.0 |
-0.1 |
-0.8 |
-4.7 |
|
Other Pension, Net - Domestic |
0.0 |
0.0 |
0.0 |
- |
- |
|
Domestic Pension Plan Expense |
15.9 |
19.8 |
25.8 |
16.4 |
8.2 |
|
Interest Cost - Post-Retirement |
3.5 |
4.1 |
5.2 |
4.5 |
3.9 |
|
Service Cost - Post-Retirement |
2.1 |
2.1 |
2.5 |
2.0 |
2.3 |
|
Prior Service Cost - Post-Retirement |
0.6 |
0.0 |
- |
- |
- |
|
Curtailments & Settlements -
Post-Retir. |
- |
0.0 |
0.0 |
-1.4 |
0.0 |
|
Post-Retirement Plan Expense |
6.2 |
6.2 |
7.7 |
5.1 |
6.2 |
|
Defined Contribution Expense - Domestic |
19.8 |
16.7 |
16.9 |
13.9 |
- |
|
Total Pension Expense |
41.9 |
42.6 |
50.4 |
35.4 |
14.4 |
|
Discount Rate - Domestic |
5.10% |
5.10% |
5.20% |
5.70% |
5.50% |
|
Discount Rate - Post-Retirement |
5.60% |
5.00% |
5.30% |
5.70% |
5.30% |
|
Expected Rate of Return - Domestic |
5.50% |
6.30% |
6.30% |
6.00% |
6.70% |
|
Expected Rate of Return - Post-Retir. |
0.00% |
0.00% |
0.00% |
- |
- |
|
Compensation Rate - Domestic |
4.00% |
3.80% |
3.60% |
3.80% |
3.90% |
|
Compensation Rate - Post-Retirement |
3.80% |
3.80% |
3.90% |
3.30% |
3.30% |
|
Total Plan Interest Cost |
18.7 |
20.2 |
23.7 |
21.2 |
18.3 |
|
Total Plan Service Cost |
14.6 |
18.6 |
20.6 |
18.3 |
16.4 |
|
Total Plan Expected Return |
-11.9 |
-12.6 |
-10.5 |
-16.6 |
-15.6 |
|
Total Plan Other Expense |
0.0 |
0.0 |
0.0 |
- |
- |
|
|
|
Annual Balance Sheet |
|
Financials in: USD (mil) |
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.770327 |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Cash &
Equivalents |
381.5 |
453.8 |
173.9 |
145.6 |
84.9 |
|
Short Term
Investments |
520.4 |
210.7 |
319.6 |
19.0 |
22.2 |
|
Cash and Short Term Investments |
901.9 |
664.5 |
493.5 |
164.6 |
107.1 |
|
Accounts
Receivable - Trade, Gross |
1,122.3 |
1,058.9 |
708.7 |
698.1 |
649.9 |
|
Provision
for Doubtful Accounts |
-47.0 |
-20.2 |
-20.6 |
-26.5 |
-9.9 |
|
Trade Accounts
Receivable - Net |
1,075.3 |
1,038.8 |
688.1 |
671.6 |
640.0 |
|
Other Receivables |
114.7 |
85.8 |
70.7 |
73.6 |
77.0 |
|
Total Receivables, Net |
1,189.9 |
1,124.6 |
758.9 |
745.3 |
717.0 |
|
Inventories -
Finished Goods |
74.3 |
58.7 |
40.1 |
45.9 |
34.3 |
|
Inventories - Work
In Progress |
343.3 |
341.4 |
260.0 |
377.8 |
293.5 |
|
Inventories - Raw
Materials |
332.7 |
280.9 |
214.1 |
285.9 |
235.7 |
|
Total Inventory |
750.2 |
681.0 |
514.2 |
709.7 |
563.5 |
|
Prepaid Expenses |
56.1 |
59.8 |
57.6 |
37.3 |
- |
|
Discontinued
Operations - Current Asset |
46.1 |
0.0 |
12.8 |
29.4 |
11.1 |
|
Other Current
Assets |
1.4 |
28.8 |
19.5 |
63.0 |
29.8 |
|
Other Current Assets, Total |
47.5 |
28.8 |
32.3 |
92.4 |
40.9 |
|
Total Current Assets |
2,945.6 |
2,558.7 |
1,856.6 |
1,749.3 |
1,428.5 |
|
|
|
|
|
|
|
|
Land/Improvements |
1,089.8 |
983.0 |
899.2 |
780.7 |
738.5 |
|
Machinery/Equipment |
2,925.5 |
2,781.0 |
2,687.4 |
2,496.6 |
2,412.0 |
|
Construction
in Progress |
151.8 |
157.8 |
128.8 |
162.1 |
113.6 |
|
Leases |
1.9 |
1.7 |
2.6 |
1.6 |
3.8 |
|
Other
Property/Plant/Equipment |
-4.1 |
-2.2 |
-3.5 |
1.6 |
4.0 |
|
Property/Plant/Equipment
- Gross |
4,165.0 |
3,921.3 |
3,714.5 |
3,442.7 |
3,272.0 |
|
Accumulated
Depreciation |
-2,303.9 |
-2,183.9 |
-2,096.5 |
-1,954.4 |
-1,930.4 |
|
Property/Plant/Equipment - Net |
1,861.0 |
1,737.5 |
1,618.0 |
1,488.3 |
1,341.6 |
|
Goodwill, Net |
27.1 |
77.9 |
77.9 |
82.2 |
102.5 |
|
Intangibles - Gross |
196.5 |
221.3 |
188.6 |
179.5 |
175.7 |
|
Accumulated
Intangible Amortization |
-89.3 |
-123.3 |
-115.8 |
-106.7 |
-99.8 |
|
Intangibles, Net |
107.3 |
98.0 |
72.8 |
72.7 |
75.9 |
|
LT Investment -
Affiliate Companies |
335.3 |
327.1 |
313.6 |
277.8 |
315.2 |
|
Long Term Investments |
335.3 |
327.1 |
313.6 |
277.8 |
315.2 |
|
Deferred Income Tax
- Long Term Asset |
108.7 |
85.4 |
62.6 |
12.2 |
8.0 |
|
Other Long Term
Assets |
27.1 |
43.1 |
58.3 |
25.0 |
109.4 |
|
Other Long Term Assets, Total |
135.8 |
128.5 |
120.9 |
37.1 |
117.4 |
|
Total Assets |
5,412.1 |
4,927.7 |
4,059.6 |
3,707.5 |
3,381.1 |
|
|
|
|
|
|
|
|
Accounts Payable |
377.3 |
458.4 |
354.6 |
352.8 |
338.8 |
|
Accrued Expenses |
236.6 |
285.2 |
227.0 |
216.5 |
121.9 |
|
Notes Payable/Short Term Debt |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Current Portion - Long Term Debt/Capital
Leases |
841.8 |
429.7 |
217.2 |
699.4 |
369.8 |
|
Customer Advances |
9.0 |
10.1 |
9.4 |
7.0 |
- |
|
Income Taxes
Payable |
98.2 |
127.0 |
56.5 |
25.2 |
18.5 |
|
Other Payables |
6.0 |
36.8 |
6.1 |
5.3 |
- |
|
Discontinued
Operations - Current Liability |
16.5 |
0.0 |
3.3 |
6.5 |
4.2 |
|
Other Current
Liabilities |
56.4 |
47.5 |
37.0 |
51.0 |
83.1 |
|
Other Current liabilities, Total |
186.1 |
221.4 |
112.2 |
95.1 |
105.8 |
|
Total Current Liabilities |
1,641.8 |
1,394.7 |
911.0 |
1,363.8 |
936.4 |
|
|
|
|
|
|
|
|
Long Term Debt |
1,177.9 |
939.6 |
857.7 |
400.4 |
470.8 |
|
Capital Lease
Obligations |
0.3 |
0.2 |
0.5 |
0.1 |
0.7 |
|
Total Long Term Debt |
1,178.2 |
939.7 |
858.2 |
400.5 |
471.5 |
|
Total Debt |
2,020.0 |
1,369.5 |
1,075.4 |
1,099.8 |
841.3 |
|
|
|
|
|
|
|
|
Deferred Income Tax
- LT Liability |
34.7 |
56.0 |
75.7 |
54.6 |
80.4 |
|
Deferred Income Tax |
34.7 |
56.0 |
75.7 |
54.6 |
80.4 |
|
Minority Interest |
94.2 |
115.3 |
127.3 |
58.0 |
70.8 |
|
Reserves |
41.5 |
46.1 |
42.2 |
44.8 |
36.8 |
|
Pension Benefits -
Underfunded |
209.3 |
202.4 |
194.6 |
199.3 |
176.6 |
|
Other Long Term
Liabilities |
13.5 |
12.7 |
7.3 |
14.8 |
3.0 |
|
Other Liabilities, Total |
264.4 |
261.2 |
244.0 |
258.9 |
216.4 |
|
Total Liabilities |
3,213.2 |
2,766.9 |
2,216.2 |
2,135.9 |
1,775.5 |
|
|
|
|
|
|
|
|
Common Stock |
229.1 |
236.4 |
251.3 |
242.8 |
253.9 |
|
Common Stock |
229.1 |
236.4 |
251.3 |
242.8 |
253.9 |
|
Additional Paid-In Capital |
38.8 |
37.0 |
27.8 |
23.4 |
- |
|
Retained Earnings (Accumulated Deficit) |
1,931.0 |
1,887.4 |
1,564.3 |
1,305.3 |
1,351.7 |
|
Total Equity |
2,198.9 |
2,160.8 |
1,843.4 |
1,571.6 |
1,605.6 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders’
Equity |
5,412.1 |
4,927.7 |
4,059.6 |
3,707.5 |
3,381.1 |
|
|
|
|
|
|
|
|
Shares Outstanding
- Common Stock Primary Issue |
59.0 |
58.9 |
59.4 |
59.2 |
59.5 |
|
Total Common Shares Outstanding |
59.0 |
58.9 |
59.4 |
59.2 |
59.5 |
|
Treasury Shares - Common Stock Primary
Issue |
0.9 |
1.0 |
0.1 |
0.2 |
- |
|
Employees |
22,413 |
21,877 |
18,103 |
16,971 |
15,242 |
|
Accumulated Intangible Amort, Suppl. |
89.3 |
123.3 |
115.8 |
106.7 |
99.8 |
|
Deferred Revenue - Current |
9.0 |
10.1 |
9.4 |
7.0 |
27.1 |
|
Total Long Term Debt, Supplemental |
2,019.6 |
1,369.2 |
1,074.6 |
1,099.6 |
840.3 |
|
Long Term Debt Maturing within 1 Year |
841.8 |
429.6 |
217.0 |
699.3 |
369.5 |
|
Long Term Debt Maturing in Year 2 |
198.7 |
201.4 |
178.2 |
65.2 |
81.9 |
|
Long Term Debt Maturing in Year 3 |
198.7 |
201.4 |
178.2 |
65.2 |
81.9 |
|
Long Term Debt Maturing in Year 4 |
198.7 |
201.4 |
178.2 |
65.2 |
81.9 |
|
Long Term Debt Maturing in Year 5 |
198.7 |
201.4 |
178.2 |
65.2 |
81.9 |
|
Long Term Debt Maturing in 2-3 Years |
397.5 |
402.7 |
356.3 |
130.5 |
163.7 |
|
Long Term Debt Maturing in 4-5 Years |
397.5 |
402.7 |
356.3 |
130.5 |
163.7 |
|
Long Term Debt Matur. in Year 6 &
Beyond |
383.0 |
134.2 |
145.0 |
139.4 |
143.3 |
|
Total Capital Leases, Supplemental |
0.3 |
0.3 |
0.7 |
0.2 |
1.0 |
|
Capital Lease Payments Due in Year 1 |
0.1 |
0.1 |
0.2 |
0.1 |
0.3 |
|
Capital Lease Payments Due in Year 2 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
|
Capital Lease Payments Due in Year 3 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
|
Capital Lease Payments Due in Year 4 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
|
Capital Lease Payments Due in Year 5 |
0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
|
Capital Lease Payments Due in 2-3 Years |
0.1 |
0.1 |
0.3 |
0.1 |
0.3 |
|
Capital Lease Payments Due in 4-5 Years |
0.1 |
0.1 |
0.3 |
0.1 |
0.3 |
|
Cap. Lease Pymts. Due in Year 6 & Beyond |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
|
Total Operating Leases, Supplemental |
57.1 |
72.9 |
47.7 |
47.6 |
49.7 |
|
Operating Lease Payments Due in Year 1 |
17.0 |
20.1 |
20.2 |
16.0 |
16.6 |
|
Operating Lease Payments Due in Year 2 |
7.0 |
9.3 |
6.8 |
7.2 |
7.4 |
|
Operating Lease Payments Due in Year 3 |
7.0 |
9.3 |
6.8 |
7.2 |
7.4 |
|
Operating Lease Payments Due in Year 4 |
7.0 |
9.3 |
6.8 |
7.2 |
7.4 |
|
Operating Lease Payments Due in Year 5 |
7.0 |
9.3 |
6.8 |
7.2 |
7.4 |
|
Operating Lease Pymts. Due in 2-3 Years |
14.0 |
18.7 |
13.6 |
14.4 |
14.7 |
|
Operating Lease Pymts. Due in 4-5 Years |
14.0 |
18.7 |
13.6 |
14.4 |
14.7 |
|
Oper. Lse. Pymts. Due in Year 6 &
Beyond |
12.1 |
15.5 |
0.3 |
2.8 |
3.6 |
|
Pension Obligation - Domestic |
277.8 |
294.3 |
324.1 |
312.2 |
321.9 |
|
Post-Retirement Obligation |
69.2 |
75.3 |
86.5 |
77.8 |
89.2 |
|
Plan Assets - Domestic |
187.2 |
222.5 |
221.2 |
187.2 |
265.1 |
|
Funded Status - Domestic |
-90.5 |
-71.8 |
-102.9 |
-125.0 |
-56.8 |
|
Funded Status - Post-Retirement |
-69.2 |
-75.3 |
-86.5 |
-77.8 |
-89.2 |
|
Unfunded Plan Obligations |
46.8 |
43.0 |
43.0 |
41.6 |
- |
|
Total Funded Status |
-206.5 |
-190.1 |
-232.4 |
-244.4 |
-146.0 |
|
Discount Rate - Domestic |
5.10% |
5.10% |
5.20% |
5.70% |
5.50% |
|
Discount Rate - Post-Retirement |
5.60% |
5.00% |
5.30% |
5.70% |
5.30% |
|
Expected Rate of Return - Domestic |
5.50% |
6.30% |
6.30% |
6.00% |
6.70% |
|
Expected Rate of Return - Post-Retir. |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Compensation Rate - Domestic |
4.00% |
3.80% |
3.60% |
3.80% |
3.90% |
|
Compensation Rate - Post-Retirement |
3.80% |
3.80% |
3.90% |
3.30% |
3.30% |
|
Net Domestic Pension Assets |
-137.3 |
-114.8 |
-103.1 |
-125.5 |
-56.8 |
|
Net Post-Retirement Assets |
-69.2 |
-75.3 |
-86.5 |
-77.8 |
-89.2 |
|
Net Assets Recognized on Balance Sheet |
-206.4 |
-190.1 |
-189.6 |
-203.3 |
-146.0 |
|
Equity % - Domestic |
46.00% |
47.00% |
47.00% |
42.00% |
54.00% |
|
Debt Securities % - Domestic |
34.00% |
39.00% |
42.00% |
48.00% |
39.00% |
|
Other Investments % - Domestic |
20.00% |
13.00% |
11.00% |
10.00% |
7.00% |
|
Total Plan Obligations |
393.7 |
412.5 |
453.6 |
431.6 |
411.1 |
|
Total Plan Assets |
187.2 |
222.5 |
221.2 |
187.2 |
265.1 |
|
|
|
Annual Cash Flows |
|
Financials in: USD (mil) |
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate (Period Average) |
0.71919 |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Net Income/Starting Line |
373.2 |
707.6 |
322.9 |
307.8 |
239.0 |
|
Depreciation |
279.3 |
229.1 |
194.5 |
242.7 |
163.8 |
|
Depreciation/Depletion |
279.3 |
229.1 |
194.5 |
242.7 |
163.8 |
|
Unusual Items |
11.3 |
18.2 |
25.8 |
56.7 |
6.8 |
|
Other Non-Cash
Items |
-33.8 |
8.0 |
-68.7 |
33.9 |
-13.1 |
|
Non-Cash Items |
-22.5 |
26.1 |
-43.0 |
90.7 |
-6.3 |
|
Other Assets &
Liabilities, Net |
-277.8 |
-366.7 |
260.8 |
-265.7 |
-57.4 |
|
Other Operating
Cash Flow |
-205.3 |
-142.6 |
-43.5 |
-50.5 |
-36.1 |
|
Changes in Working Capital |
-483.1 |
-509.3 |
217.3 |
-316.2 |
-93.5 |
|
Cash from Operating Activities |
146.8 |
453.6 |
691.7 |
325.0 |
303.0 |
|
|
|
|
|
|
|
|
Purchase of Fixed
Assets |
-370.7 |
-305.1 |
-220.3 |
-349.0 |
-263.4 |
|
Purchase/Acquisition
of Intangibles |
-15.4 |
-22.9 |
-11.3 |
-18.1 |
-10.1 |
|
Capital Expenditures |
-386.2 |
-327.9 |
-231.6 |
-367.2 |
-273.5 |
|
Acquisition of
Business |
-6.1 |
-39.3 |
-4.6 |
- |
- |
|
Sale/Maturity of
Investment |
140.9 |
16.7 |
-0.7 |
- |
- |
|
Purchase of
Investments |
-18.8 |
-0.4 |
-0.1 |
-64.6 |
-20.2 |
|
Other Investing
Cash Flow |
12.9 |
72.1 |
60.4 |
76.1 |
85.8 |
|
Other Investing Cash Flow Items, Total |
128.9 |
49.1 |
55.0 |
11.5 |
65.6 |
|
Cash from Investing Activities |
-257.3 |
-278.8 |
-176.6 |
-355.7 |
-207.9 |
|
|
|
|
|
|
|
|
Other Financing
Cash Flow |
-413.7 |
61.9 |
-345.5 |
-31.1 |
-7.4 |
|
Financing Cash Flow Items |
-413.7 |
61.9 |
-345.5 |
-31.1 |
-7.4 |
|
Cash Dividends Paid
- Common |
-226.7 |
-156.9 |
-70.4 |
-90.9 |
-78.3 |
|
Total Cash Dividends Paid |
-226.7 |
-156.9 |
-70.4 |
-90.9 |
-78.3 |
|
Sale/Issuance
of Common |
- |
- |
4.2 |
7.8 |
- |
|
Common Stock, Net |
0.9 |
-76.5 |
6.6 |
-21.0 |
- |
|
Issuance (Retirement) of Stock, Net |
0.9 |
-76.5 |
6.6 |
-21.0 |
- |
|
Short
Term Debt Issued |
- |
- |
- |
219.0 |
- |
|
Short
Term Debt Reduction |
- |
- |
- |
-37.0 |
- |
|
Short Term Debt,
Net |
146.8 |
160.3 |
-395.7 |
240.9 |
- |
|
Long
Term Debt Issued |
601.0 |
216.7 |
553.5 |
- |
- |
|
Long
Term Debt Reduction |
-79.9 |
-99.4 |
-222.2 |
- |
- |
|
Long Term Debt, Net |
521.1 |
117.3 |
331.3 |
- |
- |
|
Issuance (Retirement) of Debt, Net |
668.0 |
277.6 |
-64.4 |
240.9 |
- |
|
Cash from Financing Activities |
28.4 |
106.1 |
-473.7 |
97.9 |
-85.7 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
20.3 |
6.6 |
-18.6 |
1.1 |
-1.4 |
|
Net Change in Cash |
-61.7 |
287.5 |
22.8 |
68.3 |
8.1 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
470.3 |
160.5 |
145.7 |
84.9 |
71.4 |
|
Net Cash - Ending Balance |
408.6 |
448.0 |
168.5 |
153.2 |
79.5 |
|
Cash Interest Paid |
87.6 |
70.2 |
61.3 |
53.4 |
45.6 |
|
Cash Taxes Paid |
179.7 |
150.1 |
43.3 |
40.2 |
34.0 |
Annual Income Statement
|
Financials in:
USD (mil) |
|
|
Except for
share items (millions) and per share items (actual units) |
|
|
|
|
|
|
|
|
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate (Period Average) |
0.71919 |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Sales |
4,644.1 |
4,320.7 |
3,389.7 |
3,894.2 |
2,974.9 |
|
Total Revenue |
4,644.1 |
4,320.7 |
3,389.7 |
3,894.2 |
2,974.9 |
|
|
|
|
|
|
|
|
Costs of Sales |
3,738.3 |
3,123.2 |
2,646.8 |
3,014.0 |
2,381.0 |
|
Selling |
207.1 |
170.8 |
146.6 |
178.2 |
134.5 |
|
Administrative |
186.9 |
179.9 |
153.8 |
166.2 |
132.2 |
|
Research/Devel. |
125.3 |
105.1 |
88.2 |
100.2 |
77.6 |
|
Other Revenues |
-19.5 |
-16.8 |
-21.3 |
-14.9 |
-17.7 |
|
Gain on Sale of
Assets |
-0.9 |
-4.3 |
-0.2 |
-1.0 |
-2.2 |
|
Loss on Sale of
Assets |
3.2 |
4.4 |
1.8 |
3.0 |
1.1 |
|
Amortization of
Intangibles |
0.9 |
2.7 |
2.7 |
3.6 |
3.9 |
|
Other Charges |
12.2 |
10.9 |
14.1 |
14.4 |
9.6 |
|
Impairment Losses |
1.9 |
23.5 |
12.3 |
42.2 |
- |
|
Restructuring |
11.8 |
-0.6 |
20.6 |
73.9 |
- |
|
Other Non-Recurring
Items |
3.6 |
14.5 |
1.3 |
6.4 |
- |
|
Other Extraordinary |
- |
- |
- |
- |
16.1 |
|
Total Operating Expense |
4,270.8 |
3,613.2 |
3,066.8 |
3,586.3 |
2,736.0 |
|
|
|
|
|
|
|
|
Other Fin.
Revenue/Expenses |
65.7 |
23.4 |
-12.4 |
-11.5 |
-11.6 |
|
Interest Inc. |
10.5 |
12.3 |
8.7 |
7.2 |
3.4 |
|
Interest Exp. |
-101.9 |
-78.6 |
-87.5 |
-67.8 |
-47.9 |
|
Net Income Before Taxes |
347.5 |
664.7 |
231.6 |
235.8 |
182.9 |
|
|
|
|
|
|
|
|
Provision for Income Taxes |
94.7 |
184.7 |
47.1 |
37.3 |
26.1 |
|
Net Income After Taxes |
252.8 |
480.0 |
184.5 |
198.5 |
156.7 |
|
|
|
|
|
|
|
|
Equity Profit |
35.3 |
47.8 |
52.5 |
82.1 |
64.5 |
|
Min. Interest |
-20.3 |
-40.9 |
-25.9 |
-25.9 |
-12.0 |
|
Net Income Before Extra. Items |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
Discontinued
Operations |
- |
- |
- |
0.0 |
0.0 |
|
Net Income |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Income Available to Com Excl ExtraOrd |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Income Available to Com Incl ExtraOrd |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
|
|
|
|
|
|
|
Basic Weighted Average Shares |
58.9 |
59.2 |
59.2 |
59.2 |
60.1 |
|
Basic EPS Excluding ExtraOrdinary Items |
4.55 |
8.22 |
3.56 |
4.30 |
3.48 |
|
Basic EPS Including ExtraOrdinary Item |
4.55 |
8.22 |
3.56 |
4.30 |
3.48 |
|
Diluted Net Income |
267.9 |
486.9 |
211.1 |
254.6 |
209.3 |
|
Diluted Weighted Average Shares |
59.3 |
59.6 |
59.4 |
59.4 |
60.5 |
|
Diluted EPS Excluding ExtraOrd Items |
4.51 |
8.18 |
3.56 |
4.29 |
3.46 |
|
Diluted EPS Including ExtraOrd Items |
4.51 |
8.18 |
3.56 |
4.29 |
3.46 |
|
DPS-Ordinary Shares |
1.22 |
1.66 |
1.02 |
1.02 |
0.94 |
|
Gross Dividends - Common Stock |
- |
- |
- |
- |
74.3 |
|
Normalized Income Before Taxes |
367.0 |
702.2 |
267.4 |
360.4 |
212.2 |
|
|
|
|
|
|
|
|
Inc Tax Ex Impact of Sp Items |
100.1 |
195.1 |
54.4 |
57.1 |
30.3 |
|
Normalized Income After Taxes |
267.0 |
507.1 |
213.0 |
303.3 |
181.9 |
|
|
|
|
|
|
|
|
Normalized Inc. Avail to Com. |
282.1 |
514.0 |
239.6 |
359.5 |
234.4 |
|
|
|
|
|
|
|
|
Basic Normalized EPS |
4.79 |
8.67 |
4.05 |
6.08 |
3.90 |
|
Diluted Normalized EPS |
4.75 |
8.63 |
4.04 |
6.05 |
3.87 |
|
Advertising Expense, Supplemental |
12.1 |
12.5 |
- |
- |
- |
|
Research & Development Exp |
125.3 |
105.1 |
88.2 |
100.2 |
77.6 |
|
Interest Expense |
101.9 |
78.6 |
87.5 |
67.8 |
47.9 |
|
Amort of Intangibles |
12.7 |
13.9 |
13.7 |
15.9 |
16.3 |
|
Depreciation |
238.1 |
210.0 |
196.1 |
182.2 |
149.2 |
|
Rental Expense |
31.6 |
29.1 |
26.2 |
24.1 |
21.2 |
|
Current Tax |
143.3 |
225.6 |
84.8 |
49.8 |
34.7 |
|
Adjustment to
Current Tax |
-6.6 |
-4.6 |
-3.2 |
-0.9 |
-3.8 |
|
Current Tax - Total |
136.7 |
221.0 |
81.6 |
48.8 |
30.8 |
|
Deferred Tax |
-41.9 |
-36.3 |
-34.5 |
-11.5 |
-4.7 |
|
Deferred Tax - Total |
-41.9 |
-36.3 |
-34.5 |
-11.5 |
-4.7 |
|
Income Tax - Total |
94.7 |
184.7 |
47.1 |
37.3 |
26.1 |
|
Service Cost/Pension |
12.5 |
16.5 |
18.0 |
16.3 |
14.1 |
|
Interest Cost/Pension |
15.2 |
16.2 |
18.5 |
16.7 |
14.4 |
|
Expected Return on Plan Assets/Pension |
-11.9 |
-12.6 |
-10.5 |
-16.6 |
-15.6 |
|
Past Service Cost/Pension |
0.2 |
-0.2 |
-0.1 |
0.8 |
-0.1 |
|
Curtailments and Settlements/Pension |
- |
0.0 |
-0.1 |
-0.8 |
-4.7 |
|
Expected Return on Reimbursement Rights |
0.0 |
0.0 |
0.0 |
- |
- |
|
Domestic Pension Plan Expense |
15.9 |
19.8 |
25.8 |
16.4 |
8.2 |
|
Service Cost/Other Plans |
2.1 |
2.1 |
2.5 |
2.0 |
2.3 |
|
Interest Cost/Other Plans |
3.5 |
4.1 |
5.2 |
4.5 |
3.9 |
|
Curtailments and Settlements/Other Plans |
- |
0.0 |
0.0 |
-1.4 |
0.0 |
|
Prior Service Cost - Post-Retirement |
0.6 |
0.0 |
- |
- |
- |
|
Post-Retirement Plan Expense |
6.2 |
6.2 |
7.7 |
5.1 |
6.2 |
|
Defined Contribution Plan |
19.8 |
16.7 |
16.9 |
13.9 |
- |
|
Total Pension Expense |
41.9 |
42.6 |
50.4 |
35.4 |
14.4 |
|
Discount Rate/Pension |
5.10% |
5.10% |
5.20% |
5.70% |
5.50% |
|
Expected Return on Plan Assets/Pension |
5.50% |
6.30% |
6.30% |
6.00% |
6.70% |
|
Compensation Rate/Pension |
4.00% |
3.80% |
3.60% |
3.80% |
3.90% |
|
Discount Rate/Other Plans |
5.60% |
5.00% |
5.30% |
5.70% |
5.30% |
|
Expected Return on Plan Assets/Other |
0.00% |
0.00% |
0.00% |
- |
- |
|
Compensation Rate/Other Plans |
3.80% |
3.80% |
3.90% |
3.30% |
3.30% |
|
|
|
Annual Balance Sheet |
|
Financials in: USD (mil) |
|
|
|
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate |
0.770327 |
0.745406 |
0.696986 |
0.719399 |
0.683971 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Raw Materials &
Consumables |
332.7 |
280.9 |
214.1 |
285.9 |
235.7 |
|
Work in Progress
and Finished Goods |
343.3 |
341.4 |
260.0 |
377.8 |
293.5 |
|
Goods Purchased for
Resale |
74.3 |
58.7 |
40.1 |
45.9 |
34.3 |
|
Trade Receivable,
Gross |
1,122.3 |
1,058.9 |
708.7 |
698.1 |
649.9 |
|
Provision for
Doubtful Accounts |
-47.0 |
-20.2 |
-20.6 |
-26.5 |
-9.9 |
|
Other Receivable |
114.7 |
85.8 |
70.7 |
73.6 |
77.0 |
|
ST. Deposits |
496.7 |
140.5 |
221.9 |
18.8 |
22.2 |
|
Cash |
381.5 |
453.8 |
173.9 |
145.6 |
84.9 |
|
Assets Held For
Sale |
46.1 |
0.0 |
12.8 |
29.4 |
11.1 |
|
Other Current
Assets |
- |
- |
- |
- |
29.8 |
|
Current Loans &
Receivables |
23.7 |
70.3 |
97.8 |
0.2 |
- |
|
Advances Paid |
42.5 |
49.5 |
45.2 |
21.1 |
- |
|
Deriv. Fin Asset |
1.4 |
28.8 |
19.5 |
63.0 |
- |
|
Deferred
Charges/Accrued Revenues |
13.6 |
10.3 |
12.5 |
16.3 |
- |
|
Total Current Assets |
2,945.6 |
2,558.7 |
1,856.6 |
1,749.3 |
1,428.5 |
|
|
|
|
|
|
|
|
Intangibles |
196.5 |
221.3 |
188.6 |
179.5 |
175.7 |
|
Amortisation |
-89.3 |
-123.3 |
-115.8 |
-106.7 |
-99.8 |
|
Goodwill, Net |
27.1 |
77.9 |
77.9 |
82.2 |
102.5 |
|
Land/Buildings |
1,089.8 |
983.0 |
899.2 |
780.7 |
738.5 |
|
Plant/Machinery |
2,808.1 |
2,670.0 |
2,582.4 |
2,396.5 |
2,312.5 |
|
Furniture/Vehic. |
117.5 |
111.0 |
105.0 |
100.0 |
99.6 |
|
Leasing/Rights |
1.9 |
1.7 |
2.6 |
1.6 |
3.8 |
|
Other Tanbible |
5.7 |
6.5 |
4.3 |
2.8 |
5.9 |
|
Assets Constr. |
151.8 |
157.8 |
128.8 |
162.1 |
113.6 |
|
Depreciation |
-2,303.9 |
-2,183.9 |
-2,096.5 |
-1,954.4 |
-1,930.4 |
|
Net Investments
Grants |
-9.7 |
-8.7 |
-7.8 |
-1.2 |
-1.8 |
|
Inv./Equ. Method |
335.3 |
327.1 |
313.6 |
277.8 |
315.2 |
|
Other Assets |
27.1 |
43.1 |
58.3 |
25.0 |
109.4 |
|
Deferred Tax |
108.7 |
85.4 |
62.6 |
12.2 |
8.0 |
|
Total Assets |
5,412.1 |
4,927.7 |
4,059.6 |
3,707.5 |
3,381.1 |
|
|
|
|
|
|
|
|
Leases |
0.1 |
0.1 |
0.2 |
0.1 |
0.3 |
|
Credit Institute |
647.0 |
429.6 |
217.0 |
699.3 |
369.5 |
|
Bonds |
194.7 |
0.0 |
- |
- |
- |
|
Suppliers |
377.3 |
458.4 |
354.6 |
352.8 |
338.8 |
|
Pensions |
140.2 |
172.0 |
141.2 |
163.4 |
121.9 |
|
Provision |
17.2 |
20.5 |
12.5 |
42.1 |
18.2 |
|
Income Taxes |
98.2 |
127.0 |
56.5 |
25.2 |
18.5 |
|
Others |
- |
- |
- |
- |
65.0 |
|
Other Payables |
6.0 |
36.8 |
6.1 |
5.3 |
- |
|
Deriv Fin Liabls |
39.2 |
27.0 |
24.5 |
8.9 |
- |
|
Advances |
9.0 |
10.1 |
9.4 |
7.0 |
- |
|
Other Taxes |
48.4 |
72.0 |
46.3 |
29.7 |
- |
|
Accruals/Def Inc |
48.0 |
41.2 |
39.6 |
23.4 |
- |
|
Liabilities/Assets
Classified as For Sal |
16.5 |
0.0 |
3.3 |
6.5 |
4.2 |
|
Total Current Liabilities |
1,641.8 |
1,394.7 |
911.0 |
1,363.8 |
936.4 |
|
|
|
|
|
|
|
|
Fin. Debt |
1,177.9 |
939.6 |
857.7 |
400.4 |
470.8 |
|
Leasing |
0.3 |
0.2 |
0.5 |
0.1 |
0.7 |
|
Total Long Term Debt |
1,178.2 |
939.7 |
858.2 |
400.5 |
471.5 |
|
|
|
|
|
|
|
|
Emp. Benefit Obl |
209.3 |
202.4 |
194.6 |
199.3 |
176.6 |
|
Provisions |
41.5 |
46.1 |
42.2 |
44.8 |
36.8 |
|
Dfrd Taxes |
34.7 |
56.0 |
75.7 |
54.6 |
80.4 |
|
Min. Interest |
94.2 |
115.3 |
127.3 |
58.0 |
70.8 |
|
Other Liabilities |
13.5 |
12.7 |
7.3 |
14.8 |
3.0 |
|
Total Liabilities |
3,213.2 |
2,766.9 |
2,216.2 |
2,135.9 |
1,775.5 |
|
|
|
|
|
|
|
|
Capital |
229.1 |
236.4 |
251.3 |
242.8 |
253.9 |
|
Premium |
38.8 |
37.0 |
27.8 |
23.4 |
- |
|
Other Reserves |
-90.7 |
-76.5 |
-112.8 |
-222.1 |
-103.8 |
|
Res.Ret.Earnings |
2,021.8 |
1,963.8 |
1,677.1 |
1,527.4 |
1,455.4 |
|
Total Equity |
2,198.9 |
2,160.8 |
1,843.4 |
1,571.6 |
1,605.6 |
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders'
Equity |
5,412.1 |
4,927.7 |
4,059.6 |
3,707.5 |
3,381.1 |
|
|
|
|
|
|
|
|
S/O-Ordinary Shares |
59.0 |
58.9 |
59.4 |
59.2 |
59.5 |
|
Total Common Shares Outstanding |
59.0 |
58.9 |
59.4 |
59.2 |
59.5 |
|
T/S-Ordinary Shares |
0.9 |
1.0 |
0.1 |
0.2 |
- |
|
Deferred Revenue - Current |
9.0 |
10.1 |
9.4 |
7.0 |
27.1 |
|
Accumulated Intangible Amortization |
89.3 |
123.3 |
115.8 |
106.7 |
99.8 |
|
Full-Time Employees |
22,413 |
21,877 |
18,103 |
16,971 |
15,242 |
|
LT Debt < 1 Year |
841.8 |
429.6 |
217.0 |
699.3 |
369.5 |
|
LT Debt 1 - 5 Years |
794.9 |
805.4 |
712.7 |
261.0 |
327.5 |
|
LT Debt > 5 Years |
383.0 |
134.2 |
145.0 |
139.4 |
143.3 |
|
Total Long Term Debt, Supplemental |
2,019.6 |
1,369.2 |
1,074.6 |
1,099.6 |
840.3 |
|
LT Lease < 1 Year |
0.1 |
0.1 |
0.2 |
0.1 |
0.3 |
|
LT Lease 1 - 5 Years |
0.3 |
0.2 |
0.5 |
0.1 |
0.6 |
|
LT Lease > 5 Years |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
|
Total Capital Leases |
0.3 |
0.3 |
0.7 |
0.2 |
1.0 |
|
Operating Leases due within 1 Year |
17.0 |
20.1 |
20.2 |
16.0 |
16.6 |
|
Operating Leases due within 5 Years |
28.0 |
37.3 |
27.3 |
28.8 |
29.5 |
|
Operating Leases - Remaining Payments |
12.1 |
15.5 |
0.3 |
2.8 |
3.6 |
|
Total Operating Leases |
57.1 |
72.9 |
47.7 |
47.6 |
49.7 |
|
Pension Obligation/Pension |
277.8 |
294.3 |
324.1 |
312.2 |
321.9 |
|
Plan Assets/Pension |
187.2 |
222.5 |
221.2 |
187.2 |
265.1 |
|
Funded Status/Pension |
-90.5 |
-71.8 |
-102.9 |
-125.0 |
-56.8 |
|
Pension Obligation/Other Plans |
- |
- |
- |
- |
89.2 |
|
Funded Status/Other Plans |
- |
- |
- |
- |
-89.2 |
|
Unfunded Plan Obligations/Pension |
46.8 |
43.0 |
43.0 |
41.6 |
- |
|
Post-Retirement Obligation |
69.2 |
75.3 |
86.5 |
77.8 |
- |
|
Funded Status - Post-Retirement |
-69.2 |
-75.3 |
-86.5 |
-77.8 |
- |
|
Total Funded Status |
-206.5 |
-190.1 |
-232.4 |
-244.4 |
-146.0 |
|
Discount Rate/Pension |
5.10% |
5.10% |
5.20% |
5.70% |
5.50% |
|
Expected Return on Plan Assets/Pension |
5.50% |
6.30% |
6.30% |
6.00% |
6.70% |
|
Compensation Rate/Pension |
4.00% |
3.80% |
3.60% |
3.80% |
3.90% |
|
Discount Rate/Other Plans |
5.60% |
5.00% |
5.30% |
5.70% |
5.30% |
|
Expected Return on Plan Assets/Other |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Compensation Rate/Other Plans |
3.80% |
3.80% |
3.90% |
3.30% |
3.30% |
|
Net Assets/Liabilities/Pension |
-137.3 |
-114.8 |
-103.1 |
-125.5 |
-56.8 |
|
Net Assets/Liabilities/Other |
-69.2 |
-75.3 |
-86.5 |
-77.8 |
-89.2 |
|
Net Assets Recognized on Balance Sheet |
-206.4 |
-190.1 |
-189.6 |
-203.3 |
-146.0 |
|
Equity Instruments |
46.00% |
47.00% |
47.00% |
42.00% |
54.00% |
|
Debt Instruments |
34.00% |
39.00% |
42.00% |
48.00% |
39.00% |
|
Insurance Contracts |
20.00% |
13.00% |
11.00% |
10.00% |
7.00% |
|
|
|
Annual Cash Flows |
|
Financials in: USD (mil) |
|
|
31-Dec-2011 |
31-Dec-2010 |
31-Dec-2009 |
31-Dec-2008 |
31-Dec-2007 |
|
Period Length |
12 Months |
12 Months |
12 Months |
12 Months |
12 Months |
|
UpdateType/Date |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
Updated Normal |
|
Filed Currency |
EUR |
EUR |
EUR |
EUR |
EUR |
|
Exchange Rate (Period Average) |
0.71919 |
0.755078 |
0.719047 |
0.683679 |
0.730637 |
|
Auditor |
Deloitte Bedrijfsrevisoren |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
Deloitte & Touche LLP |
|
Auditor Opinion |
Unqualified |
Unqualified |
Unqualified with Explanation |
Unqualified |
Unqualified |
|
|
|
|
|
|
|
|
Operating Result |
373.2 |
707.6 |
322.9 |
307.8 |
239.0 |
|
Depreciation |
279.3 |
229.1 |
194.5 |
242.7 |
163.8 |
|
Impairm.
Loss/Assets |
9.0 |
23.8 |
18.8 |
52.3 |
5.9 |
|
Negative Goodwill |
0.0 |
-0.7 |
- |
- |
- |
|
Loss / Gain Sale of
Asset |
2.3 |
-4.9 |
7.0 |
4.4 |
1.0 |
|
Prov. Liabl./Chrgs. |
-38.2 |
4.6 |
-70.9 |
31.4 |
-14.1 |
|
Equity-Settled
Share-Based Payment |
4.4 |
3.4 |
2.2 |
2.5 |
1.0 |
|
Working Capital |
-277.8 |
-366.7 |
272.1 |
-237.5 |
-57.4 |
|
Income Tax |
-179.7 |
-150.1 |
-43.3 |
-40.2 |
-34.0 |
|
Other
Assets/Liabilities |
- |
- |
-11.3 |
-28.2 |
- |
|
Other Operating
Activities |
-25.6 |
7.5 |
-0.1 |
-10.2 |
-2.0 |
|
Cash from Operating Activities |
146.8 |
453.6 |
691.7 |
325.0 |
303.0 |
|
|
|
|
|
|
|
|
New Business
Combinations |
-6.1 |
-39.3 |
-4.6 |
- |
- |
|
New Portfolio
Investments |
-18.8 |
-0.4 |
-0.1 |
-64.6 |
-20.2 |
|
Sale of Investment |
140.9 |
16.7 |
-0.7 |
- |
- |
|
Invest./Capital |
- |
- |
- |
1.0 |
5.8 |
|
Dividends Received |
10.4 |
53.5 |
57.1 |
67.4 |
74.9 |
|
Purch. Intangibles |
-15.4 |
-22.9 |
-11.3 |
-18.1 |
-10.1 |
|
Purch
Prop/Plant/Equ |
-370.7 |
-305.1 |
-220.3 |
-349.0 |
-263.4 |
|
Other |
2.4 |
18.7 |
3.3 |
7.7 |
5.1 |
|
Cash from Investing Activities |
-257.3 |
-278.8 |
-176.6 |
-355.7 |
-207.9 |
|
|
|
|
|
|
|
|
Interest Received |
5.6 |
12.7 |
6.8 |
7.2 |
3.4 |
|
Interest Paid |
-87.6 |
-70.2 |
-61.3 |
-53.4 |
-45.6 |
|
Dividend Paid |
-226.7 |
-156.9 |
-70.4 |
-90.9 |
-78.3 |
|
Increase ST Debts |
- |
- |
- |
219.0 |
- |
|
Repay ST Debt |
- |
- |
- |
-37.0 |
- |
|
ST. Fin. Liabls. |
146.8 |
160.3 |
-395.7 |
58.9 |
- |
|
Treasury Shares |
0.9 |
-76.5 |
2.4 |
-28.9 |
- |
|
Other Financing
Cash Flow |
-331.7 |
119.5 |
-291.0 |
15.1 |
- |
|
New Share Issue |
- |
- |
4.2 |
7.8 |
- |
|
Financial Results |
- |
- |
- |
- |
34.8 |
|
Inc. L-T Debt |
601.0 |
216.7 |
553.5 |
- |
- |
|
Repay. L-T Debt |
-79.9 |
-99.4 |
-222.2 |
- |
- |
|
Cash from Financing Activities |
28.4 |
106.1 |
-473.7 |
97.9 |
-85.7 |
|
|
|
|
|
|
|
|
Foreign Exchange Effects |
20.3 |
6.6 |
-18.6 |
1.1 |
-1.4 |
|
Net Change in Cash |
-61.7 |
287.5 |
22.8 |
68.3 |
8.1 |
|
|
|
|
|
|
|
|
Net Cash - Beginning Balance |
470.3 |
160.5 |
145.7 |
84.9 |
71.4 |
|
Net Cash - Ending Balance |
408.6 |
448.0 |
168.5 |
153.2 |
79.5 |
|
Cash Interest Paid |
87.6 |
70.2 |
61.3 |
53.4 |
45.6 |
|
Cash Taxes Paid |
179.7 |
150.1 |
43.3 |
40.2 |
34.0 |
|
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) |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.55.05 |
|
|
1 |
Rs.82.75 |
|
Euro |
1 |
Rs.71.61 |
INFORMATION DETAILS
|
Report
Prepared by : |
PRL |
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.