|
Assets
|
1526.30M | 1602.50M | 2172.20M | 2302.50M | 2646.70M | 3188.10M | 3340.60M | 3577.90M | 4915.50M |
|
Cash & Equivalents
|
14.00M | 6.80M | 99.40M | 240.40M | 95.80M | 72.90M | 160.40M | 104.80M | 187.30M |
|
Cash & Current Investments
|
14.00M | 6.80M | 99.40M | 240.40M | 95.80M | 72.90M | 160.40M | 104.80M | 187.30M |
|
Receivables - Net
|
| 165.30M | 291.40M | 200.00M | 260.20M | 310.80M | 334.20M | 357.10M | 350.20M |
|
Receivables - Other
|
| | 44.00M | 50.80M | 82.80M | 54.20M | 77.50M | 66.80M | 65.50M |
|
Receivables
|
| 165.30M | 335.40M | 250.80M | 343.00M | 365.00M | 411.70M | 423.90M | 415.70M |
|
Raw Materials
|
| 91.30M | 128.40M | 134.80M | 114.60M | 150.80M | 126.30M | 210.80M | 147.10M |
|
Work In Process
|
| 47.20M | 33.30M | 41.70M | 44.40M | 53.60M | 59.20M | 42.70M | 36.20M |
|
Finished Goods
|
| 108.30M | 90.80M | 106.80M | 117.80M | 120.10M | 130.30M | 148.30M | 176.60M |
|
Inventory
|
| 246.80M | 252.50M | 283.30M | 276.80M | 324.50M | 315.80M | 401.80M | 359.90M |
|
Prepaid Assets
|
| 9.90M | 24.10M | 33.50M | 32.10M | 59.70M | 46.40M | 48.30M | 56.60M |
|
Current Assets
|
| 428.80M | 667.40M | 757.20M | 664.90M | 767.90M | 856.80M | 912.00M | 954.00M |
|
Property, Plant & Equipment (Net)
|
| 583.10M | 803.00M | 816.20M | 913.30M | 1201.90M | 1199.60M | 1336.30M | 2129.40M |
|
Goodwill
|
| 494.30M | 615.20M | 621.90M | 794.00M | 934.90M | 958.50M | 990.70M | 1361.20M |
|
Intangibles
|
| | | 51.70M | 212.90M | 220.30M | 256.10M | 270.70M | 338.30M |
|
Goodwill & Intangibles
|
| 494.30M | 615.20M | 673.60M | 1006.90M | 1155.20M | 1214.60M | 1261.40M | 1699.50M |
|
Long-Term Deferred Tax
|
| 8.80M | 6.90M | 14.30M | 15.40M | 13.20M | 9.60M | 6.80M | 2.80M |
|
Other Non-Current Assets
|
| 87.50M | 79.70M | 41.20M | 46.20M | 49.90M | 60.00M | 61.40M | 129.80M |
|
Non-Current Assets
|
| 1173.70M | 1504.80M | 1545.30M | 1981.80M | 2420.20M | 2483.80M | 2665.90M | 3961.50M |
|
Accounts Payables
|
| 56.00M | 86.20M | 90.00M | 144.10M | 184.70M | 190.70M | 272.50M | 237.30M |
|
Payables
|
| 56.00M | 86.20M | 90.00M | 144.10M | 184.70M | 190.70M | 272.50M | 237.30M |
|
Accumulated Expenses
|
| 118.00M | 99.90M | 119.40M | 115.20M | 145.90M | 121.80M | 117.40M | 166.40M |
|
Other Accumulated Expenses
|
| | | 70.90M | 44.70M | 18.60M | 40.50M | 34.50M | 100.20M |
|
Short term Debt
|
| 0.10M | 1.80M | 3.70M | 6.30M | 14.80M | 14.70M | 6.80M | 12.10M |
|
Current Deferred Revenue
|
| | 21.60M | 70.90M | | | | | |
|
Total Current Liabilities
|
| 174.10M | 209.50M | 284.00M | 310.30M | 364.00M | 367.70M | 431.20M | 516.00M |
|
Capital Leases
|
| 0.50M | 5.50M | 7.30M | 5.60M | | | | |
|
Non-Current Debt
|
| 0.40M | 183.70M | 103.60M | 248.20M | 664.70M | 535.90M | 561.90M | 1676.80M |
|
Non-Current Deferred Tax Liability
|
| 11.00M | 58.30M | 109.10M | 160.40M | 203.70M | 208.50M | 230.80M | 200.60M |
|
Other Non-Current Liabilities
|
| 9.10M | 36.20M | 58.10M | 83.30M | 72.10M | 77.00M | 73.20M | 93.90M |
|
Total Non-Current Liabilities
|
| 185.50M | 451.50M | 454.00M | 671.20M | 1162.70M | 1079.20M | 1172.70M | 2393.40M |
|
Total Liabilities
|
184.50M | 194.60M | 487.70M | 512.10M | 754.50M | 1234.80M | 1156.20M | 1245.90M | 2487.30M |
|
Total Debt
|
| 0.50M | 185.50M | 107.30M | 254.50M | 679.50M | 550.60M | 568.70M | 1688.90M |
|
Common Equity
|
1341.80M | 1407.90M | 1684.50M | 1790.40M | 1892.20M | 1953.30M | 2184.40M | 2332.00M | 2428.20M |
|
Shareholder's Equity
|
1341.80M | 1407.90M | 1684.50M | 1790.40M | 1892.20M | 1953.30M | 2184.40M | 2332.00M | 2428.20M |
|
Liabilities and Shareholders Equity
|
1526.30M | 1602.50M | 2172.20M | 2302.50M | 2646.70M | 3188.10M | 3340.60M | 3577.90M | 4915.50M |
|
Treasury Shares
|
| | 0.10M | 0.40M | 0.20M | 0.20M | 0.30M | 0.20M | 0.77M |
|
Retained Earnings
|
| -19.80M | 19.50M | 122.90M | 219.70M | 279.50M | 515.50M | 664.90M | 748.90M |