|
Cash & Equivalents
|
384.61M | 476.80M | 340.16M | 711.86M | 701.19M | 276.13M | 164.71M | 118.76M | 211.28M |
|
Short-term Investments
|
17.83M | 10.37M | 14.72M | 18.80M | 24.38M | 22.02M | 9.16M | 5.34M | 16.90M |
|
Cash & Current Investments
|
402.44M | 487.17M | 354.87M | 730.66M | 725.57M | 298.15M | 173.87M | 124.10M | 228.18M |
|
Receivables - Net
|
343.00M | 352.43M | 378.20M | 425.76M | 392.66M | 466.57M | 485.35M | 478.73M | 455.57M |
|
Receivables - Other
|
41.84M | 52.47M | 65.80M | 39.86M | 81.47M | 61.35M | 68.81M | 75.44M | 82.08M |
|
Receivables
|
384.84M | 404.91M | 444.01M | 465.62M | 474.13M | 527.92M | 554.15M | 554.17M | 537.65M |
|
Inventory
|
418.37M | 402.41M | 409.47M | 463.44M | 490.48M | 414.71M | 441.60M | 425.47M | 428.02M |
|
Prepaid Assets
|
48.62M | 38.99M | 43.77M | 41.44M | 39.45M | 45.24M | 48.52M | 50.44M | 56.25M |
|
Current Assets
|
1,497.53M | 1,655.57M | 1,611.11M | 2,112.34M | 2,558.10M | 1,714.22M | 1,691.76M | 1,488.35M | 1,542.02M |
|
Property, Plant & Equipment (Net)
|
1,206.04M | 1,406.53M | 1,481.78M | 1,620.02M | 1,491.13M | 1,698.82M | 1,806.89M | 1,865.98M | 2,150.52M |
|
Long-Term Investments
|
286.38M | 189.24M | 237.98M | 346.42M | 319.67M | 362.21M | 401.71M | 436.75M | 402.19M |
|
Goodwill
|
426.75M | 487.71M | 814.13M | 816.25M | 888.29M | 1,966.09M | 2,015.95M | 1,462.24M | 1,755.02M |
|
Intangibles
|
719.39M | 823.07M | 1,546.29M | 1,546.69M | 1,556.54M | 3,028.80M | 3,066.21M | 2,426.97M | 2,784.63M |
|
Goodwill & Intangibles
|
1,146.14M | 1,310.78M | 2,360.42M | 2,362.94M | 2,444.83M | 4,994.89M | 5,082.16M | 3,889.21M | 4,539.65M |
|
Long-Term Deferred Tax
|
32.69M | 47.72M | 54.14M | 63.55M | 79.42M | 93.67M | 94.69M | 173.05M | 137.97M |
|
Other Non-Current Assets
|
359.16M | 375.82M | 365.62M | 383.87M | 375.39M | 438.57M | 469.76M | 446.76M | 473.19M |
|
Non-Current Assets
|
-1497.53M | 2,852.51M | -1611.11M | -2112.34M | -2558.10M | -1714.22M | -1691.76M | -1488.35M | -1542.02M |
|
Accounts Payables
|
522.85M | 519.99M | 673.91M | 702.76M | 715.96M | 777.96M | 784.72M | 767.95M | 856.61M |
|
Payables
|
522.85M | 519.99M | 673.91M | 702.76M | 715.96M | 777.96M | 784.72M | 767.95M | 856.61M |
|
Short term Debt
|
39.55M | 40.70M | 201.38M | 155.08M | 163.77M | 192.92M | 162.44M | 229.13M | 287.02M |
|
Current Taxes
|
7.32M | 11.93M | 19.60M | 19.86M | 12.27M | 18.11M | 15.97M | 23.07M | 13.24M |
|
Current Deferred Revenue
|
452.21M | 529.82M | 511.03M | 561.21M | 510.85M | 628.93M | 685.56M | 676.26M | 720.51M |
|
Total Current Liabilities
|
1,075.34M | 1,149.38M | 1,440.76M | 1,551.05M | 1,993.80M | 1,668.42M | 1,700.61M | 1,749.37M | 1,932.56M |
|
Non-Current Debt
|
917.14M | 942.44M | 1,573.97M | 2,336.01M | 1,616.66M | 2,237.43M | 2,297.69M | 2,051.27M | 2,209.44M |
|
Pension
|
120.18M | 156.41M | 162.11M | 160.05M | 168.24M | 87.52M | 69.56M | 73.21M | 96.47M |
|
Non-Current Deferred Tax Liability
|
162.32M | 144.01M | 112.09M | 113.27M | 93.51M | 74.76M | 97.87M | 27.15M | 29.28M |
|
Other Non-Current Liabilities
|
165.98M | 179.26M | 203.59M | 143.73M | 185.96M | 195.95M | 150.03M | 189.52M | 193.08M |
|
Total Non-Current Liabilities
|
2,413.90M | 1,584.38M | 3,422.52M | 4,297.63M | 4,005.31M | 4,185.90M | 4,276.25M | 3,913.54M | 4,294.14M |
|
Total Liabilities
|
2,579.88M | 2,715.51M | 3,626.11M | 4,441.36M | 4,191.26M | 4,381.84M | 4,426.27M | 4,103.06M | 4,487.21M |
|
Total Debt
|
956.69M | 983.14M | 1,775.35M | 2,491.10M | 1,780.43M | 2,430.35M | 2,460.13M | 2,280.40M | 2,496.46M |
|
Common Equity
|
1,487.62M | 1,738.06M | 1,777.64M | 1,872.50M | 2,377.82M | 3,199.06M | 3,412.05M | 3,133.87M | 3,518.74M |
|
Shareholder's Equity
|
1,487.62M | 1,738.06M | 1,777.64M | 1,872.50M | 2,377.82M | 3,199.06M | 3,412.05M | 3,133.87M | 3,518.74M |
|
Retained Earnings
|
858.23M | 1,024.78M | 1,111.66M | 1,195.91M | 1,168.81M | 1,418.22M | 1,555.36M | 1,307.43M | 1,519.86M |