|
Cash & Equivalents
|
381.24M | 483.82M | 335.44M | 705.99M | 731.71M | 273.24M | 160.96M | 118.81M | 204.68M |
|
Short-term Investments
|
17.68M | 10.52M | 14.51M | 18.65M | 25.44M | 21.79M | 8.95M | 5.34M | 16.38M |
|
Cash & Current Investments
|
398.91M | 494.34M | 349.95M | 724.64M | 757.15M | 295.03M | 169.91M | 124.16M | 221.06M |
|
Receivables - Net
|
339.99M | 357.62M | 372.96M | 422.25M | 409.75M | 461.69M | 474.29M | 478.96M | 441.36M |
|
Receivables - Other
|
41.47M | 53.25M | 64.89M | 39.53M | 85.01M | 60.71M | 67.24M | 75.47M | 79.52M |
|
Receivables
|
381.46M | 410.87M | 437.85M | 461.78M | 494.76M | 522.40M | 541.53M | 554.43M | 520.88M |
|
Inventory
|
414.70M | 408.34M | 403.79M | 459.62M | 511.83M | 410.37M | 431.54M | 425.68M | 414.67M |
|
Prepaid Assets
|
48.19M | 39.56M | 43.16M | 41.10M | 41.16M | 44.76M | 47.41M | 50.46M | 54.50M |
|
Current Assets
|
1,484.38M | 1,679.96M | 1,588.77M | 2,094.92M | 2,669.43M | 1,696.27M | 1,653.22M | 1,489.05M | 1,493.91M |
|
Property, Plant & Equipment (Net)
|
1,195.45M | 1,427.25M | 1,461.24M | 1,606.66M | 1,556.02M | 1,681.03M | 1,765.73M | 1,866.86M | 2,083.43M |
|
Long-Term Investments
|
283.87M | 192.03M | 234.68M | 343.56M | 333.58M | 358.42M | 392.56M | 436.96M | 389.65M |
|
Goodwill
|
423.01M | 494.90M | 802.85M | 809.52M | 926.94M | 1,945.50M | 1,970.03M | 1,462.93M | 1,700.27M |
|
Intangibles
|
713.07M | 835.19M | 1,524.86M | 1,533.93M | 1,624.29M | 2,997.09M | 2,996.36M | 2,428.12M | 2,697.76M |
|
Goodwill & Intangibles
|
1,136.08M | 1,330.09M | 2,327.70M | 2,343.45M | 2,551.23M | 4,942.59M | 4,966.40M | 3,891.05M | 4,398.03M |
|
Long-Term Deferred Tax
|
32.41M | 48.42M | 53.39M | 63.03M | 82.88M | 92.68M | 92.54M | 173.14M | 133.67M |
|
Other Non-Current Assets
|
356.01M | 381.36M | 360.55M | 380.70M | 391.73M | 433.97M | 459.06M | 446.97M | 458.43M |
|
Non-Current Assets
|
-1484.38M | 2,894.54M | -1588.77M | -2094.92M | -2669.43M | -1696.27M | -1653.22M | -1489.05M | -1493.91M |
|
Accounts Payables
|
518.26M | 527.65M | 664.56M | 696.96M | 747.12M | 769.82M | 766.84M | 768.31M | 829.89M |
|
Payables
|
518.26M | 527.65M | 664.56M | 696.96M | 747.12M | 769.82M | 766.84M | 768.31M | 829.89M |
|
Short term Debt
|
39.20M | 41.30M | 198.59M | 153.80M | 170.90M | 190.90M | 158.74M | 229.24M | 278.07M |
|
Current Taxes
|
7.25M | 12.11M | 19.32M | 19.69M | 12.80M | 17.92M | 15.61M | 23.08M | 12.82M |
|
Current Deferred Revenue
|
448.24M | 537.62M | 503.95M | 556.59M | 533.08M | 622.34M | 669.94M | 676.58M | 698.03M |
|
Total Current Liabilities
|
1,065.91M | 1,166.31M | 1,420.79M | 1,538.26M | 2,080.57M | 1,650.95M | 1,661.88M | 1,750.20M | 1,872.27M |
|
Non-Current Debt
|
909.09M | 956.33M | 1,552.15M | 2,316.75M | 1,687.02M | 2,214.00M | 2,245.35M | 2,052.24M | 2,140.51M |
|
Pension
|
119.12M | 158.72M | 159.86M | 158.73M | 175.56M | 86.61M | 67.98M | 73.25M | 93.46M |
|
Non-Current Deferred Tax Liability
|
160.89M | 146.14M | 110.54M | 112.33M | 97.58M | 73.97M | 95.64M | 27.16M | 28.36M |
|
Other Non-Current Liabilities
|
164.52M | 181.90M | 200.77M | 142.54M | 194.05M | 193.90M | 146.61M | 189.61M | 187.05M |
|
Total Non-Current Liabilities
|
2,392.72M | 1,607.73M | 3,375.08M | 4,262.19M | 4,179.62M | 4,142.06M | 4,178.84M | 3,915.39M | 4,160.17M |
|
Total Liabilities
|
2,557.24M | 2,755.53M | 3,575.85M | 4,404.73M | 4,373.67M | 4,335.96M | 4,325.45M | 4,105.00M | 4,347.23M |
|
Total Debt
|
948.30M | 997.63M | 1,750.74M | 2,470.55M | 1,857.92M | 2,404.90M | 2,404.09M | 2,281.48M | 2,418.58M |
|
Common Equity
|
1,474.56M | 1,763.67M | 1,753.00M | 1,857.05M | 2,481.31M | 3,165.56M | 3,334.33M | 3,135.35M | 3,408.97M |
|
Shareholder's Equity
|
1,474.56M | 1,763.67M | 1,753.00M | 1,857.05M | 2,481.31M | 3,165.56M | 3,334.33M | 3,135.35M | 3,408.97M |
|
Retained Earnings
|
850.70M | 1,039.88M | 1,096.25M | 1,186.05M | 1,219.68M | 1,403.37M | 1,519.93M | 1,308.05M | 1,472.45M |