|
Cash & Equivalents
|
30.98M | 57.06M | 75.33M | 43.66M | 119.00M | 34.01M | 90.21M | 227.23M | 100.14M | 84.10M | 123.69M | 364.53M | 266.57M | 292.51M | 330.13M | 494.14M | 239.43M | 274.80M | 204.91M | 274.38M | 297.47M | 210.32M | 251.04M |
|
Cash & Current Investments
|
30.98M | 57.06M | 75.33M | 43.66M | 119.00M | 34.01M | 90.21M | 227.23M | 100.14M | 84.10M | 123.69M | 364.53M | 266.57M | 292.51M | 330.13M | 494.14M | 239.43M | 274.80M | 204.91M | 274.38M | 297.47M | 210.32M | 251.04M |
|
Receivables - Net
|
| | | 16.77M | | 51.02M | 31.85M | 33.48M | 33.53M | 30.28M | 37.93M | 43.49M | 33.56M | 31.43M | 33.31M | 30.87M | 28.21M | 33.00M | 30.20M | 34.13M | 30.95M | 43.86M | 53.05M |
|
Receivables - Other
|
| | | 6.26M | | 32.27M | 10.86M | 21.00M | | | | 20.70M | | | | 13.70M | | | | 5.20M | | | |
|
Receivables
|
| | | 23.03M | | 83.29M | 42.70M | 54.48M | 33.53M | 30.28M | 37.93M | 64.19M | 33.56M | 31.43M | 33.31M | 44.57M | 28.21M | 33.00M | 30.20M | 39.33M | 30.95M | 43.86M | 53.05M |
|
Raw Materials
|
| | | 46.84M | 53.54M | 75.08M | 50.14M | 83.20M | 104.41M | 93.40M | 135.99M | 196.56M | 291.11M | 203.93M | | | | | | | | | |
|
Work In Process
|
| | | 396.63M | 477.05M | 537.76M | 595.64M | 961.78M | 1,112.09M | 1,254.20M | 1,370.34M | 1,175.11M | 1,138.69M | 1,212.29M | | | | | | | | | |
|
Inventory
|
| | | | | | | 1,066.66M | 1,232.06M | 1,356.02M | 1,512.83M | 1,378.18M | 1,434.86M | 1,417.26M | 1,473.92M | 1,440.25M | 1,733.49M | 1,897.52M | 2,060.17M | 1,715.36M | 1,852.66M | 1,990.81M | 2,145.64M |
|
Property, Plant & Equipment (Net)
|
| | | 4.31M | 4.66M | 4.23M | 3.83M | 6.79M | 6.62M | 6.51M | 7.58M | 7.34M | 7.56M | 7.95M | 7.52M | 7.04M | 8.28M | 8.78M | 24.90M | 26.32M | 28.17M | | |
|
Long-Term Investments
|
| | | 4.55M | 6.20M | 7.45M | 7.34M | 15.97M | 14.48M | 14.19M | 11.44M | 14.01M | 13.49M | 13.95M | 14.30M | 15.36M | 17.69M | 20.56M | 6.56M | 11.50M | 12.12M | 12.10M | 10.80M |
|
Goodwill
|
| | | 28.57M | 30.36M | 30.36M | 30.36M | 171.93M | 171.93M | 171.93M | 141.07M | 172.21M | 172.21M | 172.21M | 172.21M | 172.21M | 132.86M | 300.31M | 300.31M | 300.31M | 345.99M | 377.77M | 375.14M |
|
Intangibles
|
| | | 2.66M | 2.33M | 2.16M | 2.00M | 9.14M | 8.11M | 7.08M | 6.06M | 5.00M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 31.23M | 32.69M | 32.52M | 32.36M | 181.07M | 180.04M | 179.01M | 147.13M | 177.21M | 172.21M | 172.21M | 172.21M | 172.21M | 132.86M | 300.31M | 300.31M | 300.31M | 345.99M | 377.77M | 375.14M |
|
Long-Term Deferred Tax
|
| | | | 0.57M | 3.31M | 3.94M | 4.23M | 5.39M | 4.91M | 6.10M | 4.53M | | | | | | | | | | | |
|
Other Non-Current Assets
|
19.48M | 22.00M | 33.24M | 49.72M | 49.43M | 46.94M | 181.85M | 54.09M | 60.88M | 45.30M | 38.04M | 30.60M | 30.88M | 33.08M | 33.17M | 247.21M | 28.39M | 21.83M | 27.94M | 458.30M | 517.72M | 531.19M | 551.31M |
|
Assets
|
| | | 733.68M | 866.72M | 932.28M | 1,232.58M | 1,894.25M | 1,992.47M | 2,112.79M | 2,287.26M | 2,371.14M | 2,308.80M | 2,288.23M | 2,384.05M | 2,562.44M | 2,716.93M | 2,985.20M | 3,324.66M | 3,328.65M | 3,487.99M | 3,650.05M | 3,835.24M |
|
Accounts Payables
|
| | | 37.42M | 53.38M | 34.20M | 72.31M | 113.50M | 136.66M | 130.12M | 147.51M | 134.70M | 134.74M | 124.19M | 137.15M | 134.12M | 144.47M | 180.86M | 168.98M | 147.14M | 142.68M | 173.97M | 165.33M |
|
Notes Payables
|
| | | 29.65M | | | | 3.29M | | | | | | | | | | | | | | | |
|
Payables
|
| | | 67.07M | 53.38M | 34.20M | 72.31M | 116.79M | 136.66M | 130.12M | 147.51M | 134.70M | 134.74M | 124.19M | 137.15M | 134.12M | 144.47M | 180.86M | 168.98M | 147.14M | 142.68M | 173.97M | 165.33M |
|
Accumulated Expenses
|
| | | 67.40M | 73.53M | 65.91M | 65.74M | 139.51M | 126.91M | 126.82M | 133.32M | 184.05M | 103.96M | 89.85M | 122.92M | 207.39M | 113.81M | 181.67M | 186.67M | 281.46M | 202.97M | 283.29M | 246.82M |
|
Current Deferred Revenue
|
| | | | | | | 177.69M | | 190.94M | 170.79M | 145.65M | 165.86M | 163.24M | 163.54M | 172.57M | 169.29M | 129.04M | 130.20M | 125.60M | 103.33M | 84.82M | 88.55M |
|
Mortgages
|
| | | | | | | | | | | | | | | | | | 170.17M | 289.62M | 181.46M | 144.29M | 108.22M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 293.60M | 293.92M | 294.24M | 294.56M | 294.71M | 295.05M | 295.39M | 295.71M | 590.52M |
|
Preferred Stock Liabilities
|
| | | 76.23M | 6.52M | 6.70M | | 155.22M | | | | 156.04M | 156.26M | 156.48M | 148.50M | 148.50M | 148.50M | 148.50M | 148.50M | 148.50M | 148.50M | 148.50M | 148.50M |
|
Minority Interest
|
| | 50.36M | 55.64M | 6.51M | 6.70M | 154.89M | 155.22M | 155.42M | 155.62M | 155.83M | | 156.26M | 156.48M | 148.50M | 13.07M | 28.53M | 21.45M | 21.45M | 21.45M | 29.02M | 29.54M | 29.54M |
|
Operating Leases
|
| | | 14.41M | 13.68M | 13.06M | 12.98M | 19.83M | 27.07M | 25.62M | 24.63M | 24.66M | 23.80M | 22.30M | 22.43M | 21.11M | 20.84M | 19.12M | 19.52M | 18.15M | 22.07M | | |
|
Other Non-Current Liabilities
|
| | | 23.16M | 77.41M | 93.28M | 109.78M | 124.06M | 206.06M | 115.56M | 118.20M | 115.13M | 113.97M | 61.80M | 102.81M | 116.80M | 112.96M | 67.55M | 73.50M | 68.03M | 69.13M | 13.89M | 15.68M |
|
Total Non-Current Liabilities
|
| | | 498.50M | 489.12M | 509.60M | 622.90M | 1,213.81M | 1,190.61M | 1,350.08M | 1,452.69M | 1,455.32M | 1,344.36M | 1,306.95M | 1,295.16M | 1,359.49M | 1,452.94M | 1,696.12M | 1,961.45M | 1,840.26M | 1,947.49M | 2,122.44M | 2,266.84M |
|
Total Liabilities
|
| | | 521.66M | 566.52M | 602.88M | 732.68M | 1,337.87M | 1,396.67M | 1,465.63M | 1,570.89M | 1,570.44M | 1,458.32M | 1,368.75M | 1,397.98M | 1,476.29M | 1,565.89M | 1,763.67M | 2,034.95M | 1,908.29M | 2,016.62M | 2,136.33M | 2,282.52M |
|
Total Debt
|
| | | | | | | | | | | | | | 293.60M | 293.92M | 294.24M | 294.56M | 294.71M | 295.05M | 295.39M | 295.71M | 590.52M |
|
Common Equity
|
| | | 103.85M | | | | | | | | 644.65M | 694.22M | 763.00M | 837.57M | 937.65M | 974.00M | 1,051.58M | 1,119.76M | 1,250.41M | 1,293.85M | 1,335.69M | 1,374.68M |
|
Shareholder's Equity
|
| | | 103.85M | | | | | | | | 644.65M | 694.22M | 763.00M | 837.57M | 937.65M | 974.00M | 1,051.58M | 1,119.76M | 1,250.41M | 1,293.85M | 1,335.69M | 1,374.68M |
|
Liabilities and Shareholders Equity
|
| | | 733.68M | 866.72M | 932.28M | 1,232.58M | 1,894.25M | 1,992.47M | 2,112.79M | 2,287.26M | 2,371.14M | 2,308.80M | 2,288.23M | 2,384.05M | 2,562.44M | 2,716.93M | 2,985.20M | 3,324.66M | 3,328.65M | 3,487.99M | 3,650.05M | 3,835.24M |
|
Treasury Shares
|
| | | | | | | 0.72M | | | | 0.89M | | | | | | 0.07M | 0.25M | 0.29M | 0.58M | 1.28M | 1.35M |
|
Retained Earnings
|
| | | | 17.22M | 45.61M | 64.55M | 118.19M | 158.61M | 217.35M | 283.33M | 365.99M | 411.49M | 476.66M | 549.84M | 648.41M | 699.53M | 777.10M | 844.38M | 970.25M | 1,021.78M | 1,074.99M | 1,118.61M |