|
Cash & Equivalents
|
105.99 | 107.23M | 99.67M | 118.25M | 119.04M | 119.23M | 137.64M | 126.29M | 124.42M | 135.66M | 176.92M | 157.47M | 163.04M | 164.20M | 188.55M |
|
Cash & Current Investments
|
105.99 | 107.23M | 99.67M | 118.25M | 119.04M | 119.23M | 137.64M | 126.29M | 124.42M | 135.66M | 176.92M | 157.47M | 163.04M | 164.20M | 188.55M |
|
Receivables - Net
|
| | | 295.69M | -2.94M | 382.04M | 409.43M | 349.79M | -70.82M | 436.29M | 508.07M | 501.39M | 377.06M | 424.44M | 470.87M |
|
Receivables - Other
|
| | | 22.85M | -60.24M | 441.20M | 433.15M | 522.97M | -15.88M | 432.18M | 443.86M | 350.93M | 404.31M | 400.47M | 339.41M |
|
Receivables
|
| | | 318.53M | -63.19M | 823.24M | 842.58M | 872.76M | -86.70M | 868.47M | 951.93M | 852.32M | 781.37M | 824.91M | 810.28M |
|
Inventory
|
| | | 190.00M | -9.48M | 208.90M | 229.73M | 219.58M | -6.48M | 250.96M | 262.38M | 223.13M | 224.02M | 232.96M | 220.84M |
|
Prepaid Assets
|
| | | 69.05M | 2.06M | 68.22M | 83.14M | 72.85M | -5.29M | 73.24M | 70.88M | 72.60M | 89.25M | 90.64M | 74.05M |
|
Current Assets
|
| | | 1,074.02M | | | | 1,301.44M | | | | 1,327.87M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 275.70M | 197.06M | 205.86M | 208.94M | 220.39M | 217.46M | 229.95M | 229.37M | 226.53M | 229.99M | 233.86M | 226.06M |
|
Goodwill
|
| | | 827.17M | 821.47M | 830.43M | 909.27M | 911.76M | 904.08M | 977.37M | 980.96M | 971.90M | 998.90M | 1,025.05M | 996.43M |
|
Intangibles
|
| | | 682.14M | 424.53M | 422.63M | 501.19M | 504.30M | 491.08M | 541.53M | 540.65M | 528.63M | 528.77M | 533.56M | 510.99M |
|
Goodwill & Intangibles
|
| | | 1,509.31M | 1,246.00M | 1,253.06M | 1,410.45M | 1,416.06M | 1,395.17M | 1,518.90M | 1,521.61M | 1,500.54M | 1,527.67M | 1,558.61M | 1,507.42M |
|
Long-Term Deferred Tax
|
| | | 4.69M | 4.15M | 3.45M | 4.67M | 4.38M | 5.76M | 12.38M | 17.55M | 72.49M | 79.17M | 79.48M | 83.08M |
|
Other Non-Current Assets
|
| | | 12.34M | 12.03M | 16.50M | 8.33M | 13.67M | 13.04M | 11.70M | 2.24M | 4.92M | 7.71M | 1.84M | 3.43M |
|
Non-Current Assets
|
| | | 1,547.31M | | | | 1,732.91M | | | | 1,893.19M | | | |
|
Assets
|
| | | 2,621.33M | 2,651.29M | 2,809.37M | 3,068.91M | 3,034.35M | 3,101.70M | 3,247.65M | 3,343.29M | 3,221.06M | 3,181.10M | 3,269.82M | 3,212.78M |
|
Accounts Payables
|
| | | 479.05M | -36.72M | 444.89M | 453.87M | 448.60M | -13.12M | 389.67M | 451.25M | 463.53M | 456.35M | 494.45M | 481.13M |
|
Notes Payables
|
| | | 4.31M | | | | 3.01M | | | | 19.01M | | | |
|
Payables
|
| | | 483.36M | -36.72M | 444.89M | 453.87M | 451.61M | -13.12M | 389.67M | 451.25M | 482.53M | 456.35M | 494.45M | 481.13M |
|
Short term Debt
|
| | | 0.05M | 0.06M | 0.12M | 0.15M | 0.13M | 0.13M | 0.13M | 0.14M | 0.15M | 0.13M | 0.13M | 0.12M |
|
Current Leases
|
| | | 17.75M | 17.80M | 17.68M | 19.58M | 20.46M | 20.89M | 23.02M | 21.99M | 22.78M | 24.37M | 25.19M | 24.51M |
|
Current Taxes
|
| | | 28.78M | 5.00M | 29.25M | 34.72M | 33.20M | -3.86M | 30.54M | 24.36M | 27.93M | 34.39M | 33.86M | 28.71M |
|
Current Deferred Revenue
|
| | | 219.36M | -33.66M | 213.78M | 261.72M | 231.69M | 38.86M | 179.46M | 248.09M | 230.08M | 232.81M | 222.18M | 234.99M |
|
Total Current Liabilities
|
| | | 771.93M | | | | 763.79M | | | | 784.35M | | | |
|
Capital Leases
|
-4.62M | -8.28M | -11.87M | -15.52M | -5.23M | -9.78M | -13.41M | -19.35M | -5.08M | -10.68M | -15.94M | -21.27M | -5.72M | -12.12M | -18.68M |
|
Non-Current Debt
|
| | | 854.88M | 655.77M | 752.09M | 895.84M | 869.61M | 942.99M | 1,168.31M | 1,154.27M | 1,075.66M | 998.46M | 1,012.19M | 978.67M |
|
Pension
|
| | | 18.85M | 18.56M | 18.18M | 17.64M | 18.24M | 18.22M | 19.25M | 18.82M | 17.98M | 19.07M | 19.40M | 19.02M |
|
Non-Current Deferred Tax Liability
|
| | | 77.27M | 70.89M | 74.40M | 91.11M | 60.37M | 57.45M | 67.60M | 62.09M | 70.09M | 65.10M | 60.97M | 63.16M |
|
Operating Leases
|
| | | 71.93M | 53.57M | 61.12M | 62.63M | 62.20M | 62.69M | 71.06M | 69.06M | 67.39M | 71.86M | 73.09M | 68.99M |
|
Other Non-Current Liabilities
|
| | | 7.93M | 7.89M | 7.55M | 12.27M | 10.46M | 11.34M | 19.63M | 6.41M | 13.60M | 23.76M | 19.26M | 18.26M |
|
Total Non-Current Liabilities
|
| | | 1,013.12M | 1,504.52M | 1,631.38M | 1,867.97M | 1,020.88M | 1,856.53M | 1,991.04M | 2,078.72M | 1,245.43M | 1,924.16M | 1,963.55M | 1,917.70M |
|
Total Liabilities
|
| | | 1,785.04M | 1,512.40M | 1,638.93M | 1,880.23M | 1,784.67M | 1,867.86M | 2,010.67M | 2,085.13M | 2,029.78M | 1,947.93M | 1,982.81M | 1,935.97M |
|
Total Debt
|
| | | 854.93M | 655.83M | 752.21M | 896.00M | 869.74M | 943.12M | 1,168.44M | 1,154.40M | 1,075.81M | 998.59M | 1,012.31M | 978.79M |
|
Common Equity
|
| | | 836.29M | 1,138.89M | 1,170.44M | 1,188.67M | 1,249.68M | 1,233.84M | 1,236.99M | 1,258.16M | 1,188.78M | 1,233.17M | 1,287.01M | 1,275.52M |
|
Shareholder's Equity
|
| | | 833.53M | | | | 1,247.24M | | | | 1,191.28M | | | 1,276.81M |
|
Liabilities and Shareholders Equity
|
| | | 2,621.33M | 2,651.29M | 2,809.37M | 3,068.91M | 3,034.35M | 3,101.70M | 3,247.65M | 3,343.29M | 3,221.06M | 3,181.10M | 3,269.82M | 3,212.78M |
|
Retained Earnings
|
| | | 392.56M | 430.60M | 469.41M | 496.88M | 537.66M | 529.14M | 529.80M | 522.56M | 460.22M | 486.75M | 514.69M | 529.06M |