|
Cash & Equivalents
|
328.43M | 328.66M | 333.92M | 369.00M | 231.30M | 326.10M | 313.60M | 652.70M | 543.20M | 458.40M | 280.90M | 324.50M | 388.90M | 307.40M | 296.20M |
|
Short-term Investments
|
177.44M | 273.12M | 286.85M | 261.89M | 242.99M | 136.70M | 39.90M | 64.10M | 81.40M | 33.50M | 10.00M | 37.20M | 34.30M | 11.70M | 16.90M |
|
Cash & Current Investments
|
505.87M | 601.78M | 620.77M | 630.89M | 474.29M | 462.80M | 353.50M | 716.80M | 624.60M | 491.90M | 290.90M | 361.70M | 423.20M | 319.10M | 313.10M |
|
Receivables - Net
|
330.98M | 404.50M | 414.97M | 488.37M | 447.24M | 403.30M | 413.90M | 835.90M | 827.90M | 737.20M | 619.30M | 646.90M | 595.20M | 612.20M | 588.50M |
|
Receivables - Other
|
| | | | | | | | | | | 4.80M | 3.90M | | 0.20M |
|
Receivables
|
330.98M | 404.50M | 414.97M | 488.37M | 447.24M | 403.30M | 413.90M | 835.90M | 827.90M | 737.20M | 619.30M | 651.70M | 599.10M | 612.20M | 588.70M |
|
Raw Materials
|
| 93.31M | | 78.52M | | | | | | | | | | | |
|
Work In Process
|
| 166.32M | | | | | | | | | | | | | |
|
Finished Goods
|
| 184.94M | | 183.29M | | | | | | | | | | 229.40M | |
|
Inventory
|
448.24M | 444.57M | 440.90M | 413.00M | 376.46M | 374.70M | 369.30M | 737.70M | 714.50M | 610.10M | 466.50M | 498.20M | 544.20M | 588.10M | 528.10M |
|
Current Deferred Tax Assets
|
84.95M | 106.16M | 114.25M | 143.25M | 110.17M | 111.00M | 168.80M | | | | | | | | |
|
Prepaid Assets
|
86.77M | 105.25M | 95.54M | 87.59M | 104.51M | 164.60M | 148.30M | 183.30M | 247.50M | 225.30M | 230.70M | 227.00M | 203.10M | 168.50M | 167.70M |
|
Current Assets
|
1,588.09M | 1,714.04M | 1,732.36M | 1,814.86M | 1,555.35M | 1,655.50M | 1,643.60M | 2,619.60M | 2,480.20M | 2,200.90M | 1,892.00M | 1,857.30M | 1,887.30M | 1,770.90M | 1,667.90M |
|
Property, Plant & Equipment (Net)
|
204.82M | 203.46M | 192.69M | 184.34M | 157.80M | 165.70M | 130.40M | 387.00M | 364.50M | 304.10M | 231.50M | 177.50M | 138.10M | 120.70M | 246.20M |
|
Long-Term Investments
|
73.99M | 76.14M | 74.87M | 77.10M | 82.59M | 83.60M | 85.20M | 94.70M | 96.80M | 22.40M | 21.40M | 37.20M | 34.30M | 7.60M | 7.00M |
|
Goodwill
|
450.94M | 269.40M | 253.06M | 272.95M | 146.00M | 138.10M | 161.50M | 998.30M | 1,045.70M | 798.20M | 764.00M | 800.40M | 743.60M | 702.30M | 586.40M |
|
Intangibles
|
| | | | | | 67.50M | 772.90M | 93.10M | 70.70M | 46.00M | 38.00M | 43.20M | 257.60M | 778.60M |
|
Goodwill & Intangibles
|
450.94M | 269.40M | 253.06M | 272.95M | 146.00M | 138.10M | 229.00M | 1,771.20M | 1,138.80M | 868.90M | 810.00M | 838.40M | 786.80M | 959.90M | 1,365.00M |
|
Long-Term Deferred Tax
|
32.83M | 218.63M | 256.27M | 265.95M | 214.11M | 251.90M | 279.30M | 330.30M | 329.00M | 243.90M | 120.80M | 97.50M | 95.70M | | 69.50M |
|
Other Non-Current Assets
|
204.20M | 206.79M | 173.37M | 167.36M | 90.85M | 122.30M | 148.20M | 63.10M | 95.80M | 86.40M | 91.10M | 122.50M | 131.60M | 97.40M | 194.90M |
|
Non-Current Assets
|
966.78M | 805.75M | 785.09M | 778.13M | 628.14M | 686.60M | 598.80M | 2,650.70M | 2,741.80M | 2,079.60M | 1,898.60M | 1,800.10M | 1,619.90M | 1,294.10M | 1,875.60M |
|
Assets
|
2,554.86M | 2,519.79M | 2,517.44M | 2,592.99M | 2,183.49M | 2,342.10M | 2,242.40M | 5,270.30M | 5,222.00M | 4,280.50M | 3,790.60M | 3,657.40M | 3,507.20M | 3,065.00M | 3,543.50M |
|
Accounts Payables
|
147.50M | 214.29M | 221.96M | 224.97M | 210.40M | 248.60M | 281.70M | 560.50M | 562.20M | 509.50M | 471.50M | 499.90M | 706.30M | 611.60M | 460.20M |
|
Notes Payables
|
16.91M | 15.04M | 21.72M | 34.21M | 43.79M | 25.60M | 32.00M | 106.90M | 66.70M | 49.50M | 32.50M | 10.70M | 47.10M | 24.00M | 0.20M |
|
Payables
|
164.41M | 229.33M | 243.69M | 259.19M | 254.19M | 274.20M | 313.70M | 667.40M | 628.90M | 559.00M | 504.00M | 510.60M | 753.40M | 635.60M | 460.40M |
|
Accumulated Expenses
|
77.93M | 78.52M | 79.85M | 69.81M | 93.84M | 109.40M | 76.50M | 172.50M | 198.90M | 184.30M | 224.70M | 226.60M | 186.50M | 107.90M | 173.20M |
|
Other Accumulated Expenses
|
301.76M | 296.75M | 258.69M | 306.00M | 311.09M | 344.30M | 287.00M | 580.40M | 531.40M | 413.70M | 374.20M | 494.40M | 412.30M | 362.40M | 312.20M |
|
Short term Debt
|
| | | 0.30M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 62.80M | 55.70M | 54.50M | 39.00M | 43.30M |
|
Current Deferred Revenue
|
198.99M | 205.17M | 241.99M | 222.34M | 234.61M | 260.80M | 229.20M | 404.20M | 436.50M | 378.20M | 320.50M | 346.80M | 322.40M | 453.20M | 320.70M |
|
Total Current Liabilities
|
743.09M | 809.76M | 824.22M | 857.34M | 893.74M | 1,027.80M | 955.80M | 1,824.50M | 1,795.70M | 1,568.40M | 1,599.60M | 1,649.50M | 1,749.40M | 1,604.90M | 1,266.30M |
|
Non-Current Debt
|
553.01M | 550.37M | 606.15M | 617.53M | 480.24M | 479.80M | 606.20M | 1,691.40M | 1,787.10M | 2,190.00M | 2,108.70M | 2,335.70M | 2,245.60M | 2,585.80M | 927.30M |
|
Pension
|
90.02M | 100.15M | 148.40M | 198.24M | 118.67M | 211.00M | 195.60M | 297.20M | 266.40M | 273.80M | 237.70M | 228.70M | 104.20M | 40.60M | 124.40M |
|
Minority Interest
|
25.65M | 28.66M | 31.27M | 35.35M | 24.00M | 23.30M | | 44.10M | 492.10M | 130.40M | 20.90M | 19.20M | 8.10M | 9.80M | 8.40M |
|
Liabilities from Discontinued Operations
|
| | | | | 39.10M | 49.40M | | | | | 15.40M | 20.30M | 6.80M | |
|
Non-Current Deferred Tax Liability
|
45.06M | 96.45M | 87.47M | 81.13M | 75.16M | 63.20M | 53.10M | 321.40M | 322.30M | 227.80M | 243.50M | 224.30M | 192.20M | 164.40M | 176.80M |
|
Operating Leases
|
| | | | | | | | | | 171.50M | 153.70M | 164.10M | 125.50M | 76.30M |
|
Other Non-Current Liabilities
|
22.48M | 15.47M | 25.19M | 35.89M | 41.59M | 41.40M | 28.70M | 87.70M | 111.30M | 87.30M | 89.10M | 59.50M | | 31.50M | 110.50M |
|
Total Non-Current Liabilities
|
-22.48M | -15.47M | -25.19M | -35.89M | -41.59M | -41.40M | -28.70M | -87.70M | -111.30M | -87.30M | -89.10M | -59.50M | | 4,404.60M | 2,494.80M |
|
Total Liabilities
|
| | | | | | | | | | | | | 4,436.10M | 2,605.30M |
|
Total Debt
|
553.01M | 550.37M | 606.15M | 617.83M | 480.24M | 479.80M | 606.20M | 1,691.40M | 1,787.10M | 2,190.00M | 2,108.70M | 2,335.70M | 2,245.60M | 2,585.80M | 927.30M |
|
Common Equity
|
1,072.03M | 976.84M | 844.62M | 826.80M | 620.80M | 554.80M | 428.00M | 1,008.70M | 482.30M | -122.90M | -506.30M | -831.70M | -837.00M | -1371.10M | 938.20M |
|
Shareholder's Equity
|
1,072.03M | 976.84M | 844.62M | 826.80M | 620.80M | 554.80M | 428.00M | 1,008.70M | 482.30M | -122.90M | -506.30M | -831.70M | -837.00M | -1371.10M | 938.20M |
|
Liabilities and Shareholders Equity
|
2,554.86M | 2,519.79M | 2,517.44M | 2,592.99M | 2,183.49M | 2,342.10M | 2,242.40M | 5,270.30M | 5,222.00M | 4,280.50M | 3,790.60M | 3,657.40M | 3,507.20M | 3,065.00M | 3,543.50M |
|
Treasury Shares
|
9.77M | 10.65M | 14.33M | 14.42M | 0.10M | 0.20M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.50M | 0.40M | 0.40M | 0.60M |
|
Retained Earnings
|
59.28M | 73.63M | -40.34M | -91.04M | -190.50M | -190.50M | -318.10M | -341.30M | -196.30M | -304.30M | -375.30M | -412.90M | -378.50M | -1406.70M | -117.90M |