|
Cash & Equivalents
|
7.80M | 19.90M | 14.50M | 157.10M | 272.90M | 397.30M | 432.60M | 298.00M | 774.30M | 1,290.20M | 859.00M | 436.70M | 520.70M |
|
Short-term Investments
|
| | | | 282.40M | 314.20M | 335.90M | 1,255.80M | 1,171.70M | 1,258.80M | 1,154.60M | 450.30M | 356.40M |
|
Cash & Current Investments
|
7.80M | 19.90M | 14.50M | 157.10M | 555.30M | 711.50M | 768.50M | 1,553.80M | 1,946.00M | 2,549.00M | 2,013.60M | 887.00M | 877.10M |
|
Receivables - Net
|
| 136.50M | 150.50M | 170.50M | 166.30M | 197.10M | | | | | | | |
|
Receivables - Other
|
| | | 1.10M | 0.50M | 197.10M | 238.00M | 4.30M | 4.10M | 3.90M | 6.70M | 194.70M | 250.00M |
|
Receivables
|
| 136.50M | 150.50M | 171.60M | 166.80M | 394.20M | | | | | | | |
|
Raw Materials
|
| 14.70M | 16.20M | 29.00M | 24.10M | 20.90M | 78.30M | 57.90M | 64.40M | 98.90M | 170.50M | 196.90M | 253.20M |
|
Work In Process
|
| 31.20M | 23.40M | 25.50M | 49.40M | 55.00M | 72.50M | 67.60M | 79.00M | 92.20M | 103.20M | 101.60M | 159.10M |
|
Finished Goods
|
| 50.60M | 60.10M | 46.10M | 71.70M | 98.20M | 78.00M | 63.40M | 53.00M | 59.00M | 134.90M | 99.90M | 57.80M |
|
Inventory
|
| 96.50M | 99.70M | 100.60M | 145.20M | 174.10M | 228.80M | 188.90M | 196.40M | 250.10M | 408.60M | 398.40M | 470.10M |
|
Prepaid Assets
|
| 33.10M | 46.10M | 61.30M | 63.50M | 44.50M | 97.50M | 73.80M | 81.60M | 78.10M | 109.60M | 110.00M | 120.10M |
|
Current Assets
|
| 286.00M | 310.80M | 489.50M | 930.30M | 1,127.20M | 1,332.80M | 2,050.00M | 2,436.80M | 3,139.20M | 2,777.90M | 1,590.10M | 1,717.30M |
|
Property, Plant & Equipment (Net)
|
| 136.50M | 143.20M | 183.40M | 273.50M | 306.90M | 433.30M | 393.00M | 361.10M | 360.50M | 489.50M | 572.50M | 726.40M |
|
Goodwill
|
| 5.90M | 5.60M | 5.40M | 11.40M | 11.30M | 357.60M | 368.90M | 368.90M | 368.90M | 695.10M | 1,055.80M | 1,060.90M |
|
Intangibles
|
| | | | | 7.00M | 395.40M | 316.80M | 241.20M | 155.70M | 459.20M | 617.50M | 465.10M |
|
Goodwill & Intangibles
|
| 35.80M | 27.40M | 19.90M | 21.50M | 18.30M | 753.00M | 685.70M | 610.10M | 524.60M | 1,154.30M | 1,673.30M | 1,526.00M |
|
Long-Term Deferred Tax
|
46.40M | 45.10M | 40.00M | 32.60M | 3.90M | 125.60M | 169.60M | 81.20M | 72.90M | 27.00M | 116.30M | 10.70M | 210.30M |
|
Other Non-Current Assets
|
| 0.50M | 0.90M | 1.60M | 3.70M | 3.50M | 16.60M | 4.00M | 3.30M | 37.30M | 16.80M | 12.50M | 10.80M |
|
Non-Current Assets
|
| 206.10M | 201.80M | 236.80M | 302.60M | 454.30M | 1,383.80M | 1,242.60M | 1,114.80M | 1,023.00M | 1,854.20M | 2,341.80M | 2,501.40M |
|
Assets
|
| 492.10M | 512.60M | 726.30M | 1,232.90M | 1,581.50M | 2,716.60M | 3,292.60M | 3,551.60M | 4,162.20M | 4,632.10M | 3,931.90M | 4,218.70M |
|
Accounts Payables
|
| 82.10M | 77.90M | 118.30M | 114.80M | 126.50M | 160.80M | 150.80M | 116.90M | 156.70M | 169.40M | 126.30M | 225.20M |
|
Notes Payables
|
| | | | | | | | | 409.90M | | | |
|
Payables
|
| 82.10M | 77.90M | 118.30M | 114.80M | 126.50M | 160.80M | 150.80M | 116.90M | 566.60M | 169.40M | 126.30M | 225.20M |
|
Accumulated Expenses
|
| 19.20M | 17.70M | 26.50M | 27.50M | 33.90M | 46.70M | 53.40M | 54.30M | 54.60M | 51.20M | 52.40M | 57.90M |
|
Other Accumulated Expenses
|
| 11.50M | 11.40M | 12.10M | 22.60M | 22.10M | 39.20M | 44.30M | 57.80M | 39.40M | 47.80M | 41.10M | 53.10M |
|
Short term Debt
|
| | | | | | 5.00M | | 390.70M | 409.90M | 311.60M | | 10.60M |
|
Current Leases
|
| | | | | | | 10.80M | 11.80M | 11.20M | 14.40M | 13.40M | 11.40M |
|
Current Taxes
|
| 14.70M | 3.70M | 1.90M | 0.70M | | | | | | | | |
|
Total Current Liabilities
|
| 136.90M | 122.20M | 173.70M | 184.20M | 214.00M | 294.00M | 283.00M | 664.60M | 716.50M | 633.80M | 269.30M | 392.80M |
|
Non-Current Debt
|
| | | | | | 484.00M | | | 1,466.10M | | 2,503.20M | 2,562.60M |
|
Convertible Debt
|
| | | | 317.50M | 334.20M | 351.90M | 1,120.30M | 789.80M | 831.40M | 2,500.00M | 2,503.20M | |
|
Non-Current Deffered Revenue
|
| 2.30M | 1.70M | | | | | | | | | | |
|
Pension
|
| 1.60M | 2.10M | | | | | | | | | | |
|
Minority Interest
|
| | | 35.80M | 35.80M | 35.80M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.30M | 55.90M | 46.50M | 35.90M | 12.90M | 42.00M | 76.80M | 7.20M |
|
Operating Leases
|
| | | | | | | 57.60M | 47.60M | 48.80M | 47.70M | 43.00M | 23.60M |
|
Other Non-Current Liabilities
|
| 19.60M | 9.80M | 10.30M | 51.60M | 52.40M | 33.70M | 36.00M | 40.90M | 42.90M | 91.40M | 103.40M | 97.80M |
|
Total Non-Current Liabilities
|
| -19.60M | 122.20M | 182.80M | 526.70M | 567.20M | 1,185.80M | 1,507.40M | 1,537.90M | 2,244.30M | 3,184.90M | 2,871.20M | 2,986.20M |
|
Total Liabilities
|
| | 132.00M | 193.10M | 578.30M | 619.60M | 1,219.50M | 1,543.40M | 1,578.80M | 2,287.20M | 3,276.30M | 2,974.60M | 3,084.00M |
|
Total Debt
|
| | | | | | 489.00M | | 390.70M | 1,876.00M | 311.60M | 2,503.20M | 2,573.20M |
|
Common Equity
|
281.80M | 335.60M | 380.60M | 497.40M | 618.80M | 926.10M | 1,497.10M | 1,749.20M | 1,972.80M | 1,875.00M | 1,355.80M | 957.30M | 1,134.70M |
|
Shareholder's Equity
|
281.80M | 335.60M | 380.60M | 497.40M | 618.80M | 926.10M | 1,497.10M | 1,749.20M | 1,972.80M | 1,875.00M | 1,355.80M | 957.30M | 1,134.70M |
|
Liabilities and Shareholders Equity
|
| 492.10M | 512.60M | 726.30M | 1,232.90M | 1,581.50M | 2,716.60M | 3,292.60M | 3,551.60M | 4,162.20M | 4,632.10M | 3,931.90M | 4,218.70M |
|
Retained Earnings
|
| 22.70M | 12.50M | 20.20M | -83.20M | 166.40M | 129.10M | 64.60M | 220.90M | -129.10M | -340.60M | -887.10M | -861.20M |
|
Treasury Shares
|
| 2.70M | 1.50M | 2.50M | 1.90M | 1.70M | 2.20M | 1.90M | 1.80M | 2.00M | 3.00M | 2.70M | 2.60M |