|
Cash & Equivalents
|
544.55M | 535.54M | 814.70M | 804.12M | 816.28M | 886.90M | 748.92M | 625.90M | 772.87M | 824.66M |
|
Short-term Investments
|
| 53.21M | 77.70M | 51.62M | 50.59M | 39.04M | 55.89M | 49.43M | | |
|
Cash & Current Investments
|
544.55M | 588.74M | 892.40M | 855.75M | 866.86M | 925.94M | 804.81M | 675.33M | 772.87M | 824.66M |
|
Receivables - Net
|
17.50M | 35.35M | 0.49M | 1,125.98M | 1,162.05M | 1,276.42M | 1,148.47M | 1,028.01M | 1,174.80M | 1,312.62M |
|
Receivables - Other
|
| 56.63M | 58.10M | 57.30M | 63.56M | 56.84M | 89.84M | 115.89M | 145.28M | 116.88M |
|
Receivables
|
17.50M | 91.97M | 58.59M | 1,183.28M | 1,225.61M | 1,333.26M | 1,238.31M | 1,143.90M | 1,320.08M | 1,429.50M |
|
Raw Materials
|
| 132.60M | 179.62M | 185.94M | | | | | 305.81M | 295.83M |
|
Work In Process
|
| 3.93M | 5.28M | 4.49M | | | | | 2.70M | 3.43M |
|
Finished Goods
|
| 107.33M | 203.95M | 185.93M | | | | | 337.18M | 349.55M |
|
Inventory
|
1.00M | 243.87M | 388.85M | 364.16M | 400.69M | 674.67M | 814.68M | 694.27M | 645.69M | 648.81M |
|
Current Assets
|
| 7.33M | 2,419.63M | 2,374.95M | 2,466.21M | 2,906.35M | 2,782.48M | 2,403.85M | 2,661.62M | 2,860.58M |
|
Land & Improvements
|
2.77M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1,240.47M | 1,181.04M | 1,220.00M | 1,211.50M | 1,279.86M | 1,391.51M | 1,490.84M | 1,377.21M | 493.55M | 476.49M |
|
Long-Term Investments
|
| -10.71M | 29.97M | 32.53M | 0.28M | 0.36M | 0.39M | 0.04M | 0.03M | 0.04M |
|
Goodwill
|
34.22M | 32.00M | 31.78M | 30.75M | 30.17M | 32.09M | 33.26M | 29.90M | 29.93M | |
|
Intangibles
|
26.41M | 7.35M | 1.53M | 60.55M | 135.37M | 223.92M | 275.06M | 297.11M | 270.99M | 268.04M |
|
Goodwill & Intangibles
|
60.63M | 39.34M | 33.31M | 91.30M | 165.54M | 256.01M | 308.32M | 327.01M | 300.92M | 268.04M |
|
Long-Term Deferred Tax
|
0.04M | -3.81M | 47.67M | 52.24M | 60.01M | 60.39M | 62.28M | 63.40M | 59.22M | 57.25M |
|
Other Non-Current Assets
|
| | 10.58M | 10.12M | 19.36M | 21.13M | 23.07M | 27.80M | 17.03M | 18.12M |
|
Non-Current Assets
|
| -19.16M | 756.63M | 757.44M | 918.24M | 1,060.78M | 1,112.95M | 989.99M | 915.79M | 909.82M |
|
Assets
|
34.69M | -11.84M | 3,176.26M | 3,237.32M | | | | 3,393.84M | 3,577.41M | 3,770.40M |
|
Accounts Payables
|
| -24.92M | 1,111.00M | 1,016.90M | 1,201.46M | 1,525.68M | 1,477.09M | 1,144.43M | 1,281.56M | 1,434.91M |
|
Notes Payables
|
| 131.05M | 241.83M | 289.41M | 291.57M | 261.05M | 328.93M | 301.09M | 256.98M | 260.92M |
|
Payables
|
| 106.13M | 1,352.82M | 1,306.30M | 1,493.03M | 1,786.72M | 1,806.02M | 1,445.53M | 1,538.54M | 1,695.83M |
|
Short term Debt
|
| 131.05M | 241.83M | 289.41M | 291.57M | 261.05M | 328.93M | 301.09M | 256.98M | 260.92M |
|
Current Leases
|
| | | | 4.06M | 3.43M | 4.24M | 4.42M | 4.62M | 4.60M |
|
Current Taxes
|
0.16M | 6.99M | 0.01M | 10.63M | 7.87M | 7.67M | 6.46M | 10.31M | 7.28M | 8.48M |
|
Current Deferred Revenue
|
| 9.36M | 30.01M | 41.48M | 54.31M | 131.00M | 89.66M | 86.86M | 88.78M | 81.21M |
|
Total Current Liabilities
|
| -25.79M | 1,418.89M | 1,382.55M | 1,590.35M | 1,969.43M | 1,945.96M | 1,578.06M | 1,674.79M | 1,844.28M |
|
Non-Current Debt
|
| 2.38M | 3.98M | 2.18M | | 75.45M | 15.64M | 28.12M | 95.83M | 88.94M |
|
Non-Current Deffered Revenue
|
| 4.01M | 5.25M | 7.77M | 7.64M | 10.15M | 10.82M | 10.87M | 7.25M | 6.70M |
|
Non-Current Deferred Tax Liability
|
| 16.97M | 0.09M | 15.46M | 15.17M | 16.97M | 10.25M | 8.69M | 9.04M | 9.07M |
|
Operating Leases
|
| | | 14.01M | 8.51M | 6.00M | 6.34M | 8.39M | 2.22M | 4.22M |
|
Other Non-Current Liabilities
|
| 0.01M | 0.01M | 0.00M | | | | | | |
|
Total Non-Current Liabilities
|
| 4.01M | 100.56M | 137.57M | 152.06M | 212.22M | 132.71M | 151.72M | 211.58M | 211.61M |
|
Total Liabilities
|
| -21.78M | 1,519.45M | 1,520.12M | 1,742.41M | 2,181.65M | 2,078.68M | 1,729.78M | 1,886.37M | 2,055.89M |
|
Total Debt
|
| 133.43M | 245.81M | 291.59M | 291.57M | 336.49M | 344.57M | 329.21M | 352.81M | 349.86M |
|
Common Equity
|
1,486.71M | 1,473.51M | 1,656.80M | 1,612.27M | 1,642.04M | 1,785.48M | 1,816.75M | 1,664.06M | 1,691.04M | 1,714.51M |
|
Shareholder's Equity
|
1,486.71M | 1,473.51M | 1,656.80M | 1,612.27M | 1,642.04M | 1,785.48M | 1,816.75M | 1,664.06M | 1,691.04M | 1,714.51M |
|
Liabilities and Shareholders Equity
|
34.69M | -11.84M | 3,176.26M | 3,237.32M | | | | 3,393.84M | 3,577.41M | 3,770.40M |
|
Treasury Shares
|
| | | | | | | | | 39.81M |
|
Retained Earnings
|
| 7.60M | 906.27M | 881.16M | 916.10M | 1,019.58M | 1,029.00M | 936.60M | 947.29M | 972.95M |
|
Preferred Shares
|
| 0.00M | 0.00M | | | | | | | |