|
Cash & Equivalents
|
492.76M | 319.94M | 477.93M | 478.37M | 333.82M | 469.41M | 537.04M | 519.20M | 547.53M | 641.95M | 604.52M | 715.57M | 1,750.33M | 1,328.72M | 1,149.02M | 1,520.84M | 1,503.20M |
|
Short-term Investments
|
| | 13.11M | | | 16.61M | | | | | | | | | | | |
|
Cash & Current Investments
|
492.76M | 319.94M | 491.04M | 478.37M | 333.82M | 486.02M | 537.04M | 519.20M | 547.53M | 641.95M | 604.52M | 715.57M | 1,750.33M | 1,328.72M | 1,149.02M | 1,520.84M | 1,503.20M |
|
Receivables - Net
|
| 195.25M | 435.33M | 376.92M | 325.87M | 338.19M | 328.37M | 332.55M | 395.75M | 214.88M | 573.35M | 597.94M | 867.87M | 964.77M | 851.58M | 744.84M | 708.69M |
|
Receivables
|
| 195.25M | 435.33M | 376.92M | 325.87M | 338.19M | 328.37M | 332.55M | 395.75M | 214.88M | 573.35M | 597.94M | 867.87M | 964.77M | 851.58M | 744.84M | 708.69M |
|
Raw Materials
|
| | 37.13M | 38.61M | 37.50M | 24.03M | 36.04M | 48.49M | 30.58M | 33.60M | 40.97M | 56.05M | 146.89M | 226.16M | 171.79M | 65.21M | 48.70M |
|
Work In Process
|
| | 0.00M | 0.07M | 0.04M | 0.04M | | | | | | | | | | | |
|
Finished Goods
|
| | 243.69M | 258.39M | 225.10M | 198.33M | 219.94M | 180.30M | 222.82M | 226.30M | 252.53M | 173.20M | 514.23M | 706.97M | 511.10M | 357.30M | 455.05M |
|
Inventory
|
| 219.59M | 280.81M | 297.07M | 262.64M | 222.40M | 255.98M | 228.79M | 253.40M | 259.91M | 293.50M | 229.25M | 661.12M | 933.12M | 682.89M | 422.51M | 503.75M |
|
Current Deferred Tax Assets
|
| | 27.02M | 27.13M | 25.00M | 27.01M | | | | | | | | | | | |
|
Prepaid Assets
|
| 58.88M | 59.35M | 67.53M | 60.38M | 59.16M | 63.36M | 35.49M | 41.73M | 56.36M | 69.12M | 74.92M | 135.65M | 135.48M | 142.88M | 146.27M | 131.21M |
|
Current Assets
|
| 793.66M | 1,076.39M | 1,066.08M | 846.76M | 933.00M | 1,052.02M | 926.25M | 1,027.85M | 1,173.10M | 1,350.44M | 1,414.48M | 3,159.32M | 3,072.92M | 2,605.17M | 2,631.34M | 2,592.71M |
|
Buildings
|
| | 52.68M | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 5.97M | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 2.86M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 91.23M | 84.16M | 94.88M | 93.72M | 88.39M | 86.48M | 92.86M | 85.41M | 86.30M | 78.55M | 76.12M | 114.06M | 109.81M | 121.50M | 116.59M | 113.86M |
|
Goodwill
|
| 553.46M | 547.18M | 560.52M | 341.36M | 219.41M | 218.21M | 218.22M | 249.74M | 275.45M | 343.68M | 400.92M | 429.60M | 448.18M | 454.61M | 461.98M | 463.23M |
|
Intangibles
|
| 95.40M | 74.62M | 163.98M | 26.02M | 10.53M | 1.87M | | 47.56M | 87.55M | 119.00M | 126.94M | 115.15M | 83.78M | 63.17M | 44.60M | 24.63M |
|
Goodwill & Intangibles
|
| 648.86M | 621.80M | 724.51M | 367.38M | 229.94M | 220.08M | 218.22M | 297.31M | 363.00M | 462.68M | 527.86M | 544.75M | 531.95M | 517.78M | 506.58M | 487.86M |
|
Long-Term Deferred Tax
|
| | 55.90M | 53.96M | 52.40M | 52.88M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 65.93M | 79.21M | 75.64M | 74.47M | 74.46M | 62.33M | 86.82M | 88.12M | 120.75M | 132.45M | 345.02M | 324.25M | 320.72M | 316.29M | 350.19M | 344.08M |
|
Non-Current Assets
|
| 806.02M | 89.63M | 100.25M | 92.62M | 88.39M | 374.66M | 397.90M | 470.83M | 570.06M | 673.69M | 949.00M | 983.06M | 962.48M | 955.58M | 973.36M | 945.79M |
|
Assets
|
| 1,599.68M | 1,861.56M | 1,849.10M | 1,382.33M | 1,451.39M | 1,426.68M | 1,324.15M | 1,498.68M | 1,743.16M | 2,024.12M | 2,363.47M | 4,142.38M | 4,035.41M | 3,560.75M | 3,604.70M | 3,538.50M |
|
Accounts Payables
|
| 257.95M | 298.16M | 301.11M | 265.40M | 242.81M | 292.80M | 241.17M | 274.81M | 293.99M | 283.92M | 259.12M | 823.23M | 636.31M | 406.97M | 448.63M | 414.59M |
|
Payables
|
| 257.95M | 298.16M | 301.11M | 265.40M | 242.81M | 292.80M | 241.17M | 274.81M | 293.99M | 283.92M | 259.12M | 823.23M | 636.31M | 406.97M | 448.63M | 414.59M |
|
Accumulated Expenses
|
| 182.34M | 172.56M | 196.13M | 193.08M | 211.97M | 163.34M | 173.76M | 232.27M | 281.73M | 433.90M | 455.02M | 858.62M | 784.85M | 643.14M | 637.26M | 686.50M |
|
Other Accumulated Expenses
|
| | 39.19M | 51.19M | 40.24M | 46.59M | | | | | | | | | | | |
|
Current Taxes
|
| | 5.61M | 7.14M | 8.54M | 9.35M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 15.86M | 19.36M | 22.70M | 22.53M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 440.29M | 470.72M | 497.24M | 461.69M | 454.79M | 494.91M | 414.93M | 507.08M | 575.72M | 717.82M | 714.14M | 1,681.85M | 1,421.15M | 1,050.11M | 1,085.89M | 1,101.09M |
|
Non-Current Deffered Revenue
|
| | 13.08M | 16.04M | 22.32M | 16.61M | | | | | | | | | | | |
|
Pension
|
| | 26.64M | 39.34M | 40.55M | 37.90M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 3.20M | | 38.77M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.51M | 2.05M | 2.30M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 131.97M | 137.32M | 99.86M | 99.35M | 91.19M | 89.53M | 83.69M | 81.92M | 93.58M | 119.27M | 139.50M | 132.13M | 146.69M | 172.59M | 221.51M |
|
Total Non-Current Liabilities
|
| 159.67M | 185.84M | 229.62M | 195.88M | 547.91M | 577.35M | 474.66M | 558.88M | 610.68M | 754.20M | 754.93M | 1,741.09M | 1,504.53M | 1,156.50M | 1,198.46M | 1,189.57M |
|
Total Liabilities
|
| 599.96M | 656.55M | 726.87M | 660.38M | 647.26M | 668.55M | 564.20M | 642.57M | 692.60M | 847.78M | 874.21M | 1,880.59M | 1,636.67M | 1,303.19M | 1,371.05M | 1,411.08M |
|
Common Equity
|
997.71M | 972.59M | 1,157.87M | 1,131.79M | 721.95M | 804.13M | 758.13M | 759.95M | 856.11M | 1,050.56M | 1,176.34M | 1,489.27M | 2,261.79M | 2,398.74M | 2,257.56M | 2,233.65M | 2,127.42M |
|
Shareholder's Equity
|
997.71M | 972.59M | 1,157.87M | 1,131.79M | 721.95M | 804.13M | 758.13M | 759.95M | 856.11M | 1,050.56M | 1,176.34M | 1,489.27M | 2,261.79M | 2,398.74M | 2,257.56M | 2,233.65M | 2,127.42M |
|
Liabilities and Shareholders Equity
|
| 1,599.68M | 1,861.56M | 1,849.10M | 1,382.33M | 1,451.39M | 1,426.68M | 1,324.15M | 1,498.68M | 1,743.16M | 2,024.12M | 2,363.47M | 4,142.38M | 4,035.41M | 3,560.75M | 3,604.70M | 3,538.50M |
|
Treasury Shares
|
0.09M | 0.51M | 2.37M | 4.12M | 4.64M | 6.09M | 4.94M | 5.52M | 6.18M | 5.22M | 4.42M | 6.21M | 4.80M | 7.86M | 13.76M | 19.24M | 20.48M |
|
Retained Earnings
|
| 1,406.62M | -8.30M | 1,528.62M | 966.92M | 976.29M | 930.17M | 963.58M | 1,074.11M | 1,232.32M | 1,365.04M | 1,690.58M | 2,490.58M | 2,975.68M | 3,177.57M | 3,602.52M | 3,627.26M |