|
Cash & Equivalents
|
68.00M | 19.56M | 12.80M | 73.47M | 9.55M | 16.43M | 35.20M | 17.70M | 11.20M | 10.90M | 39.10M | 10.30M | 88.00M | 89.90M | 157.10M | 81.60M | 123.80M | 125.00M | 123.70M | 132.80M | 45.50M | 26.30M | 20.10M | 22.40M | 11.00M | 9.60M | 67.00M | 64.50M | 177.30M | 115.90M | 140.40M | 98.30M | 141.30M | 79.10M | 74.50M | 37.00M |
|
Short-term Investments
|
| | 0.21M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
68.00M | 19.56M | 13.01M | 73.47M | 9.55M | 16.58M | 35.20M | 17.70M | 11.20M | 10.90M | 39.10M | 10.30M | 88.00M | 89.90M | 157.10M | 81.60M | 123.80M | 125.00M | 123.70M | 132.80M | 45.50M | 26.30M | 20.10M | 22.40M | 11.00M | 9.60M | 67.00M | 64.50M | 177.30M | 115.90M | 140.40M | 98.30M | 141.30M | 79.10M | 74.50M | 37.00M |
|
Receivables - Net
|
| | 330.17M | | | 343.56M | 317.10M | 298.14M | 353.09M | 346.83M | 333.70M | 363.90M | 334.00M | 334.90M | 319.20M | 346.20M | 376.40M | 365.50M | 378.90M | 382.20M | 411.40M | 422.40M | 397.60M | 412.00M | 413.10M | 445.70M | 442.30M | 418.90M | 420.80M | 446.40M | 415.20M | 390.00M | 394.90M | 396.20M | 393.10M | 367.70M |
|
Receivables - Other
|
| | 88.91M | | | 102.31M | 99.90M | 93.22M | 93.77M | 102.35M | 107.60M | 84.90M | 81.30M | 89.80M | 94.60M | 74.60M | 74.40M | 96.60M | 111.20M | 85.20M | 97.10M | 121.10M | 130.20M | 121.80M | 120.40M | 138.20M | 143.50M | 107.80M | 112.20M | 123.50M | 137.80M | 97.00M | 91.50M | 108.90M | 113.10M | 98.60M |
|
Receivables
|
| | 419.08M | | | 445.87M | 417.00M | 391.36M | 446.86M | 449.18M | 441.30M | 448.80M | 415.30M | 424.70M | 413.80M | 420.80M | 450.80M | 462.10M | 490.10M | 467.40M | 508.50M | 543.50M | 527.80M | 533.80M | 533.50M | 583.90M | 585.80M | 526.70M | 533.00M | 569.90M | 553.00M | 487.00M | 486.40M | 505.10M | 506.20M | 466.30M |
|
Raw Materials
|
| | 9.66M | | | 8.32M | 8.30M | 9.32M | 7.42M | 8.04M | 8.70M | 10.80M | 12.10M | 9.50M | 6.50M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 7.17M | | | 7.69M | 8.60M | 8.50M | 10.79M | 10.19M | 11.00M | 10.50M | 12.60M | 11.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 8.12M | | | 5.03M | 6.90M | 7.33M | 6.26M | 7.00M | 6.80M | 7.10M | 5.30M | 7.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 24.95M | | | 21.03M | 23.80M | 25.16M | 24.47M | 25.24M | 26.50M | 28.40M | 30.00M | 27.50M | 6.50M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 45.71M | | | 55.87M | 55.20M | 58.22M | 52.50M | 38.18M | 44.50M | 55.10M | 59.70M | 62.60M | 62.20M | 65.20M | 61.10M | 57.30M | 97.00M | 111.50M | 110.00M | 114.00M | 129.20M | 139.00M | 108.90M | 93.20M | 89.30M | 99.70M | 88.30M | 74.30M | 86.70M | 100.70M | 87.80M | 81.10M | 85.60M | 95.50M |
|
Current Assets
|
| | 502.52M | | | 539.35M | 531.20M | 492.45M | 535.07M | 523.54M | 551.40M | 542.60M | 593.00M | 604.70M | 633.10M | 567.60M | 635.70M | 644.40M | 710.80M | 711.70M | 664.00M | 683.80M | 677.10M | 695.20M | 653.40M | 686.70M | 742.10M | 690.90M | 798.60M | 760.10M | 780.10M | 686.00M | 715.50M | 665.30M | 666.30M | 598.80M |
|
Property, Plant & Equipment (Net)
|
| | 245.53M | | | 260.54M | 256.80M | 255.43M | 266.67M | 278.25M | 272.40M | 268.60M | 278.30M | 281.50M | 251.50M | 255.80M | 261.80M | 269.00M | 264.40M | 273.40M | 301.30M | 323.00M | 328.30M | 339.20M | 332.10M | 330.70M | 315.20M | 302.80M | 304.00M | 355.60M | 391.90M | 400.30M | 404.50M | 493.10M | 541.60M | 534.40M |
|
Goodwill
|
1,667.11M | | 1,703.80M | | | 1,772.22M | 1,766.80M | 1,769.21M | 1,799.21M | 1,806.54M | 1,810.40M | 1,823.00M | 1,878.90M | 1,877.50M | 1,859.30M | 1,900.30M | 1,919.60M | 1,943.30M | 1,950.80M | 1,950.50M | 2,017.80M | 2,005.40M | 2,008.80M | 2,017.60M | 2,023.40M | 2,021.50M | 2,021.40M | 2,021.50M | 2,015.70M | 2,015.70M | 2,015.70M | 2,015.60M | 2,015.60M | 2,015.70M | 2,015.70M | 2,015.70M |
|
Intangibles
|
| | 831.41M | | | 855.43M | 856.00M | 629.79M | 642.93M | 645.74M | 647.10M | 651.30M | 664.40M | 664.40M | 672.80M | 689.30M | 18.00M | 698.40M | 701.40M | 706.20M | 718.20M | 728.80M | 729.60M | 730.60M | 732.00M | 732.00M | 732.00M | 732.00M | 715.90M | 715.90M | | | | | 715.90M | |
|
Goodwill & Intangibles
|
1,667.11M | | 2,535.22M | | | 2,627.65M | 2,622.80M | 2,399.00M | 2,442.14M | 2,452.29M | 2,457.50M | 2,474.30M | 2,543.30M | 2,541.90M | 2,532.10M | 2,589.60M | 1,937.60M | 2,641.70M | 2,652.20M | 2,656.70M | 2,736.00M | 2,734.20M | 2,738.40M | 2,748.20M | 2,755.40M | 2,753.50M | 2,753.40M | 2,753.50M | 2,731.60M | 2,731.60M | 2,015.70M | 2,015.60M | 2,015.60M | 2,015.70M | 2,731.60M | 2,015.70M |
|
Other Non-Current Assets
|
| | 35.52M | | | 41.84M | 46.60M | 44.52M | 43.04M | 44.06M | 42.90M | 45.50M | 45.30M | 44.50M | 47.00M | 45.50M | 42.10M | 42.10M | 44.50M | 48.50M | 42.50M | 40.00M | 35.40M | 34.60M | 33.90M | 53.00M | 55.10M | 40.20M | 46.40M | 44.70M | 27.00M | 39.90M | 32.80M | 35.00M | 29.80M | 32.30M |
|
Non-Current Assets
|
| | 2,356.10M | | | 2,379.88M | 2,360.70M | 2,344.45M | 2,383.54M | 2,392.35M | 2,377.20M | 2,444.30M | 2,510.90M | 2,491.80M | 2,437.90M | 2,489.60M | 2,502.70M | 2,532.30M | 2,526.80M | 2,533.40M | 2,630.60M | 2,633.20M | 2,628.40M | 2,634.50M | 2,624.90M | 2,633.00M | 2,610.10M | 2,572.60M | 2,563.00M | 2,603.10M | 2,611.70M | 2,621.60M | 2,609.30M | 2,691.90M | 2,725.70M | 2,717.50M |
|
Assets
|
| | 2,858.62M | | | 2,919.23M | 2,891.90M | 2,836.90M | 2,918.61M | 2,915.89M | 2,928.60M | 2,986.90M | 3,103.90M | 3,096.50M | 3,071.00M | 3,057.20M | 3,138.40M | 3,176.70M | 3,237.60M | 3,245.10M | 3,294.60M | 3,317.00M | 3,305.50M | 3,329.70M | 3,278.30M | 3,319.70M | 3,352.20M | 3,263.50M | 3,361.60M | 3,363.20M | 3,391.80M | 3,307.60M | 3,324.80M | 3,357.20M | 3,392.00M | 3,316.30M |
|
Accounts Payables
|
| | 76.13M | | | 84.00M | 93.60M | 81.14M | 94.61M | 97.54M | 99.80M | 109.30M | 112.30M | 106.90M | 116.80M | 117.40M | 144.30M | 145.20M | 144.40M | 144.10M | 158.10M | 159.00M | 151.20M | 132.80M | 140.80M | 144.80M | 136.20M | 120.20M | 131.40M | 140.50M | 144.10M | 122.50M | 136.60M | 120.40M | 137.70M | 114.00M |
|
Payables
|
| | 76.13M | | | 84.00M | 93.60M | 81.14M | 94.61M | 97.54M | 99.80M | 109.30M | 112.30M | 106.90M | 116.80M | 117.40M | 144.30M | 145.20M | 144.40M | 144.10M | 158.10M | 159.00M | 151.20M | 132.80M | 140.80M | 144.80M | 136.20M | 120.20M | 131.40M | 140.50M | 144.10M | 122.50M | 136.60M | 120.40M | 137.70M | 114.00M |
|
Accumulated Expenses
|
| | 137.12M | | | 154.57M | 117.90M | 85.40M | 130.21M | 133.99M | 136.00M | 111.50M | 137.30M | 187.10M | 197.20M | 168.30M | 206.80M | 219.50M | 220.90M | 165.90M | 203.00M | 210.50M | 193.50M | 168.20M | 183.30M | 200.30M | 180.20M | 129.50M | 164.40M | 210.00M | 237.70M | 168.50M | 177.90M | 207.20M | 212.20M | 182.10M |
|
Short term Debt
|
| | 14.60M | | | 14.60M | 13.00M | 10.37M | 10.37M | 10.37M | 10.40M | 10.40M | 10.40M | 10.40M | 12.30M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 23.30M | 21.40M | 19.40M | 18.30M | 20.00M | 20.80M | 22.00M | 22.00M | 23.20M | 24.80M | 25.60M | 26.80M | 27.10M | 27.30M | 27.30M | 27.30M | 27.20M | 25.30M | 25.30M | 24.90M | 24.60M | 24.70M | 24.80M | 24.70M | 25.20M |
|
Current Deferred Revenue
|
| | 58.22M | | | 76.67M | 72.50M | 77.36M | 100.12M | 62.67M | 49.10M | 66.50M | 86.10M | 70.80M | 57.10M | 67.10M | 74.30M | 53.10M | 48.20M | 63.50M | 81.50M | 73.00M | 59.30M | 74.50M | 88.30M | 79.40M | 68.20M | 90.90M | 103.50M | 94.60M | 83.80M | 111.80M | 113.40M | 99.70M | 87.60M | 101.70M |
|
Total Current Liabilities
|
| | 342.15M | | | 367.85M | 331.50M | 298.23M | 378.16M | 344.86M | 332.70M | 362.70M | 413.10M | 446.40M | 450.10M | 432.30M | 508.90M | 501.90M | 496.10M | 456.40M | 525.70M | 529.70M | 488.40M | 461.10M | 502.20M | 516.40M | 466.70M | 421.20M | 477.20M | 524.60M | 543.30M | 479.30M | 504.80M | 509.30M | 514.50M | 475.50M |
|
Non-Current Debt
|
| | 1,574.88M | | | 1,643.14M | 1,141.30M | 1,139.64M | 1,147.47M | 1,145.83M | 1,134.20M | 1,132.50M | 1,220.80M | 1,159.10M | 1,127.50M | 1,125.80M | 1,123.40M | 1,121.80M | 1,130.60M | 1,204.00M | 1,259.30M | 1,336.40M | 1,330.70M | 1,409.50M | 1,344.90M | 1,336.20M | 888.10M | 879.80M | 880.40M | 807.00M | 802.50M | 796.50M | 798.90M | 790.70M | 790.20M | 801.10M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 498.20M | 507.10M | 507.10M | 507.10M | 507.10M | 507.10M | 507.10M | 507.10M | 507.10M | 507.10M |
|
Non-Current Deferred Tax Liability
|
| | 125.14M | | | 72.51M | 67.20M | 62.63M | 59.23M | 56.41M | 64.40M | 60.30M | 50.90M | 46.80M | 38.90M | 36.20M | 40.10M | 48.80M | 70.80M | 60.70M | 57.70M | 56.20M | 68.60M | 61.10M | 52.70M | 50.50M | 51.10M | 41.00M | 43.10M | 40.50M | 43.90M | 43.40M | 42.50M | 47.20M | 63.80M | 58.30M |
|
Operating Leases
|
| | | | | | | | | | | 48.00M | 50.60M | 47.80M | 47.50M | 51.00M | 51.20M | 54.70M | 54.20M | 55.20M | 61.70M | 59.20M | 61.30M | 59.00M | 60.80M | 63.80M | 65.10M | 65.20M | 65.20M | 64.00M | 62.60M | 59.60M | 57.20M | 55.80M | 53.50M | 55.60M |
|
Other Non-Current Liabilities
|
| | 66.52M | | | 80.79M | 93.40M | 82.44M | 84.01M | 85.89M | 87.10M | 84.70M | 87.80M | 102.70M | 102.70M | 100.20M | 98.40M | 97.90M | 104.50M | 104.80M | 104.60M | 101.60M | 101.10M | 98.00M | 95.40M | 95.60M | 105.10M | 108.10M | 108.30M | 111.10M | 112.80M | 120.60M | 124.50M | 124.70M | 122.80M | 118.80M |
|
Total Non-Current Liabilities
|
| | 2,095.84M | | | 2,117.07M | 1,571.20M | 1,533.63M | 1,610.64M | 1,575.16M | 1,557.70M | 1,619.10M | 1,755.50M | 1,726.70M | 1,696.80M | 1,688.30M | 1,758.20M | 1,766.20M | 1,790.40M | 1,805.80M | 1,936.50M | 2,018.00M | 1,987.60M | 2,030.40M | 1,997.00M | 2,003.70M | 1,505.60M | 1,440.20M | 1,502.30M | 1,481.20M | 1,496.60M | 1,414.40M | 1,431.90M | 1,445.80M | 1,469.10M | 1,436.10M |
|
Total Liabilities
|
-705.20M | -694.51M | 2,162.36M | | -704.61M | 2,197.86M | 1,664.60M | 1,616.07M | 1,694.65M | 1,661.06M | 1,644.80M | 1,703.80M | 1,843.30M | 1,829.40M | 1,799.50M | 1,788.50M | 1,856.60M | 1,864.10M | 1,894.90M | 1,910.60M | 2,041.10M | 2,119.60M | 2,088.70M | 2,128.40M | 2,092.40M | 2,099.30M | 1,610.70M | 1,548.30M | 1,610.60M | 1,592.30M | 1,609.40M | 1,535.00M | 1,556.40M | 1,570.50M | 1,591.90M | 1,554.90M |
|
Total Debt
|
| | 1,589.48M | | | 1,657.74M | 1,154.30M | 1,150.01M | 1,157.84M | 1,156.20M | 1,144.60M | 1,142.90M | 1,231.20M | 1,169.50M | 1,139.80M | 1,136.20M | 1,133.80M | 1,132.20M | 1,141.00M | 1,214.40M | 1,269.70M | 1,348.40M | 1,342.70M | 1,421.50M | 1,356.90M | 1,348.20M | 888.10M | 879.80M | 880.40M | 807.00M | 802.50M | 796.50M | 798.90M | 790.70M | 790.20M | 801.10M |
|
Common Equity
|
705.20M | 694.51M | 696.20M | | 704.61M | 721.37M | 1,227.30M | 1,220.80M | 1,223.90M | 1,254.80M | 1,283.80M | 1,283.10M | 1,260.60M | 1,267.10M | 1,271.50M | 1,268.70M | 1,281.80M | 1,312.60M | 1,342.70M | 1,334.50M | 1,253.50M | 1,197.40M | 1,216.80M | 1,201.30M | 1,185.90M | 1,220.40M | 1,243.30M | 1,208.10M | 1,243.90M | 1,263.80M | 1,275.30M | 1,265.50M | 1,261.30M | 1,279.60M | 1,293.00M | 1,254.30M |
|
Shareholder's Equity
|
705.20M | 694.51M | 696.20M | | 704.61M | 721.37M | 1,227.30M | 1,220.80M | 1,223.90M | 1,254.80M | 1,283.80M | 1,283.10M | 1,260.60M | 1,267.10M | 1,271.50M | 1,268.70M | 1,281.80M | 1,312.60M | 1,342.70M | 1,334.50M | 1,253.50M | 1,197.40M | 1,216.80M | 1,201.30M | 1,185.90M | 1,220.40M | 1,243.30M | 1,208.10M | 1,243.90M | 1,263.80M | 1,275.30M | 1,265.50M | 1,261.30M | 1,279.60M | 1,293.00M | 1,254.30M |
|
Liabilities and Shareholders Equity
|
| | 2,858.62M | | | 2,919.23M | 2,891.90M | 2,836.90M | 2,918.61M | 2,915.89M | 2,928.60M | 2,986.90M | 3,103.90M | 3,096.50M | 3,071.00M | 3,057.20M | 3,138.40M | 3,176.70M | 3,237.60M | 3,245.10M | 3,294.60M | 3,317.00M | 3,305.50M | 3,329.70M | 3,278.30M | 3,319.70M | 3,352.20M | 3,263.50M | 3,361.60M | 3,363.20M | 3,391.80M | 3,307.60M | 3,324.80M | 3,357.20M | 3,392.00M | 3,316.30M |
|
Treasury Shares
|
7.05M | 0.06M | 7.55M | | 0.11M | 0.11M | 7.58M | | | | 0.05M | 0.09M | 0.09M | 0.11M | 0.09M | 0.24M | 0.24M | 0.24M | 0.29M | 0.43M | 6.80M | 12.70M | 12.70M | 12.90M | 12.90M | 12.90M | 13.00M | 13.40M | 13.40M | 13.40M | 13.40M | 13.70M | 13.90M | 14.50M | 15.20M | 16.70M |
|
Retained Earnings
|
| | -178.01M | | | -178.69M | -189.60M | -199.56M | -203.16M | -171.45M | -146.30M | -158.90M | -179.40M | -181.80M | -187.90M | -199.90M | -193.60M | -168.40M | -141.60M | -154.40M | -153.70M | -142.90M | -127.60M | -146.50M | -168.50M | -151.70M | -135.30M | -151.70M | -118.00M | -94.50M | -68.90M | -79.30M | -72.90M | -40.60M | -12.90M | -28.10M |