|
Cash & Equivalents
|
469.47M | 391.14M | 415.21M | 383.55M | 346.12M | 312.97M | 154.73M | 125.64M | 203.40M | 29.87M | 86.54M | 42.61M | 33.89M | 35.24M | 75.77M | 74.11M |
|
Short-term Investments
|
5.36M | 0.23M | 68.81M | 88.77M | 10.75M | 4.84M | 3.48M | 14.52M | 2.93M | 3.60M | 5.84M | 3.71M | 3.81M | 3.80M | | |
|
Cash & Current Investments
|
474.83M | 391.38M | 484.01M | 472.32M | 356.86M | 317.81M | 158.21M | 140.16M | 206.34M | 33.47M | 92.38M | 46.32M | 37.70M | 39.05M | 75.77M | 74.11M |
|
Receivables - Net
|
| 289.37M | 305.83M | 364.96M | 360.32M | 165.14M | 153.33M | 135.95M | 189.22M | 71.57M | 56.72M | 153.37M | 70.66M | 60.78M | 70.18M | 99.11M |
|
Receivables - Other
|
| 225.45M | 315.29M | 316.52M | 370.82M | 290.62M | 265.77M | 356.79M | 420.63M | 318.45M | 376.04M | 449.18M | 16.65M | 26.89M | 16.34M | 53.20M |
|
Receivables
|
| 514.82M | 621.12M | 681.48M | 731.14M | 455.77M | 419.10M | 492.74M | 609.85M | 390.03M | 432.76M | 602.54M | 87.31M | 87.68M | 86.52M | 152.31M |
|
Raw Materials
|
| 72.92M | 77.93M | 98.43M | 85.45M | 81.53M | | | | | | | | | | |
|
Work In Process
|
| 7.54M | 6.89M | 7.96M | 10.87M | 9.83M | | | | | | | | | | |
|
Finished Goods
|
| 20.47M | 22.48M | 17.83M | 16.73M | 17.28M | | | | | | | | | | |
|
Inventory
|
| 100.93M | 107.30M | 124.22M | 113.06M | 9.93M | 7.31M | | | | | | | | | 40.30M |
|
Current Deferred Tax Assets
|
| 90.62M | 102.02M | 78.57M | 97.17M | 38.32M | | | | | | | | | | |
|
Prepaid Assets
|
| 34.87M | 33.93M | 41.86M | 47.76M | 32.13M | 32.19M | 29.32M | 30.44M | 43.86M | 41.46M | 44.26M | 47.72M | 55.04M | 64.32M | 49.09M |
|
Current Assets
|
| 1,209.12M | 1,487.08M | 1,521.09M | 1,437.42M | 1,473.80M | 647.29M | 693.57M | 873.09M | 542.45M | 629.75M | 773.60M | 773.73M | 771.62M | 817.80M | 930.00M |
|
Property, Plant & Equipment (Net)
|
430.06M | 418.31M | 422.29M | 447.02M | 321.83M | 307.80M | 268.84M | 299.69M | 348.63M | 439.24M | 580.24M | 816.47M | 1,045.64M | 1,134.90M | 1,228.52M | 1,278.16M |
|
Long-Term Investments
|
68.33M | 100.81M | 163.57M | 186.35M | 184.83M | 31.26M | 32.09M | 42.85M | 43.27M | 63.75M | 70.12M | 71.81M | 85.28M | 100.20M | 88.61M | 99.40M |
|
Goodwill
|
262.87M | 269.42M | 276.18M | 280.78M | 177.08M | 169.91M | 168.43M | 210.79M | 218.33M | 274.08M | 275.50M | 283.71M | 285.50M | 293.17M | 297.02M | 287.36M |
|
Intangibles
|
103.38M | 105.60M | 103.04M | 65.11M | 63.27M | 60.23M | 58.33M | 114.75M | 110.41M | 228.68M | 191.39M | 192.75M | 185.55M | 193.61M | 185.51M | 165.32M |
|
Goodwill & Intangibles
|
366.25M | 375.03M | 379.22M | 345.88M | 240.35M | 230.14M | 226.76M | 325.54M | 328.74M | 502.76M | 466.89M | 476.46M | 471.05M | 486.78M | 482.53M | 452.69M |
|
Long-Term Deferred Tax
|
| 236.50M | 241.74M | 227.22M | 127.08M | 132.78M | 181.36M | 194.46M | 86.74M | 63.91M | 58.69M | 49.41M | 21.39M | 20.59M | 16.33M | 6.57M |
|
Other Non-Current Assets
|
| 191.48M | 194.48M | 86.12M | 45.95M | 752.27M | 15.36M | 14.69M | 22.58M | 35.62M | 95.60M | 96.40M | 94.72M | 96.77M | 103.78M | 92.50M |
|
Non-Current Assets
|
| 1,291.39M | 1,302.04M | 1,319.27M | 1,171.73M | 1,383.13M | 728.10M | 886.24M | 839.25M | 1,112.65M | 1.28M | 0.97M | 0.63M | 0.45M | 1.93M | 1.30M |
|
Assets
|
2,603.86M | 2,500.51M | 2,789.11M | 2,840.36M | 2,609.15M | 2,856.94M | 1,375.40M | 1,579.82M | 1,712.34M | 1,655.10M | 1,908.91M | 2,293.50M | 2,501.38M | 2,618.94M | 2,747.07M | 2,869.92M |
|
Accounts Payables
|
| 185.24M | 237.49M | 264.80M | 319.77M | 88.98M | 74.13M | 99.98M | 93.42M | 114.75M | 170.68M | 184.39M | 189.84M | 127.11M | 126.65M | 158.08M |
|
Notes Payables
|
| 3.03M | 4.45M | 3.85M | 4.45M | 3.21M | | | | | | 88.69M | | | | |
|
Payables
|
| 188.27M | 241.94M | 268.65M | 324.22M | 92.20M | 74.13M | 99.98M | 93.42M | 114.75M | 170.68M | 273.09M | 189.84M | 127.11M | 126.65M | 158.08M |
|
Accumulated Expenses
|
115.06M | 109.59M | 97.21M | 25.34M | 17.47M | 15.89M | 13.54M | 11.48M | 13.43M | 10.34M | 9.04M | 89.74M | 71.83M | 61.08M | 64.54M | 77.23M |
|
Other Accumulated Expenses
|
| | | | | 44.23M | 44.95M | 72.11M | 64.74M | 62.16M | 52.21M | 78.03M | 86.32M | 84.69M | 70.21M | 65.10M |
|
Short term Debt
|
| 4.79M | 4.65M | 4.06M | 4.67M | 15.00M | 15.00M | 27.37M | 27.87M | 14.23M | 14.71M | | | 6.25M | 6.25M | 12.50M |
|
Current Taxes
|
| 5.47M | 1.82M | 9.97M | 6.55M | 15.78M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 246.19M | 98.48M | 75.42M | 83.58M | 111.62M | 88.73M | 107.39M | 161.29M |
|
Total Current Liabilities
|
| 981.83M | 1,154.81M | 1,079.29M | 927.23M | 819.64M | 353.78M | 439.88M | 528.13M | 377.35M | 404.71M | 529.73M | 459.62M | 367.86M | 375.05M | 474.20M |
|
Non-Current Debt
|
| 0.85M | 0.63M | 0.43M | 0.23M | 285.00M | 278.26M | 497.72M | 481.06M | 753.62M | 809.44M | 862.73M | 1,189.30M | 1,282.62M | 1,203.42M | 1,042.97M |
|
Pension
|
| 579.00M | 586.04M | 579.16M | 336.88M | 308.93M | 358.51M | 357.05M | 296.44M | 173.47M | 172.51M | 144.86M | 59.39M | 57.83M | 82.79M | 82.60M |
|
Minority Interest
|
| 0.67M | 9.18M | 16.48M | 18.25M | 15.50M | 13.92M | 0.39M | 0.36M | 0.04M | 0.01M | 0.00M | 0.06M | 0.04M | -0.05M | -0.28M |
|
Liabilities from Discontinued Operations
|
| | | | | 446.88M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 100.31M | 87.92M | 60.85M | 65.30M | 56.26M | 60.24M | 81.71M | 79.79M | 86.37M | 80.37M | 84.15M | 92.64M | 90.99M | 90.58M | 94.22M |
|
Total Non-Current Liabilities
|
| -100.31M | -87.92M | -60.85M | -65.30M | -56.26M | -60.24M | -81.71M | -79.79M | -86.37M | -80.37M | -84.15M | -92.64M | -90.99M | -90.58M | -94.22M |
|
Total Debt
|
| 5.64M | 5.29M | 4.49M | 4.90M | 300.00M | 293.26M | 525.09M | 508.93M | 767.84M | 824.15M | 862.73M | 1,189.30M | 1,288.87M | 1,209.67M | 1,055.47M |
|
Common Equity
|
120.71M | 713.52M | 834.97M | 1,002.92M | 1,182.94M | 1,014.20M | 279.63M | 150.41M | 285.76M | 235.70M | 404.11M | 617.77M | 637.24M | 748.36M | 933.35M | 1,080.68M |
|
Shareholder's Equity
|
120.71M | 713.52M | 834.97M | 1,002.92M | 1,182.94M | 1,014.20M | 279.63M | 150.41M | 285.76M | 235.70M | 404.11M | 617.77M | 637.24M | 748.36M | 933.35M | 1,080.68M |
|
Liabilities and Shareholders Equity
|
2,603.86M | 2,500.51M | 2,789.11M | 2,840.36M | 2,609.15M | 2,856.94M | 1,375.40M | 1,579.82M | 1,712.34M | 1,655.10M | 1,908.91M | 2,293.50M | 2,501.38M | 2,618.94M | 2,747.07M | 2,869.92M |
|
Treasury Shares
|
| 0.10M | 0.35M | 3.91M | 5.62M | 4.69M | 2.43M | 7.03M | 0.85M | 4.52M | 0.44M | 0.34M | 4.13M | 0.37M | 36.54M | 36.87M |
|
Retained Earnings
|
546.57M | -450.00M | 130.89M | 349.06M | 656.92M | 642.49M | 739.35M | 885.12M | 990.65M | 1,166.76M | 1,344.38M | 1,549.95M | 1,775.75M | 1,932.97M | 2,093.92M | 2,287.15M |