|
Cash & Equivalents
|
214.81M | 109.53M | 204.44M | 98.60M | 119.55M | 187.50M | 325.93M | 157.03M | 328.30M | 242.10M | 228.32M | 442.27M | 378.66M | 529.60M | 598.08M | 511.80M | 739.56M | 481.71M |
|
Short-term Investments
|
68.62M | 242.59M | 144.00M | 199.96M | 82.83M | 65.74M | 99.19M | 30.29M | 63.95M | 243.73M | 210.77M | 1,021.61M | 1,046.10M | 1,041.94M | 1,064.30M | 896.04M | 764.04M | 1,140.00M |
|
Cash & Current Investments
|
283.43M | 352.12M | 348.44M | 298.55M | 202.37M | 253.24M | 425.13M | 187.31M | 392.25M | 485.83M | 439.10M | 1,463.88M | 1,424.75M | 1,571.54M | 1,662.38M | 1,407.84M | 1,503.60M | 1,621.71M |
|
Receivables - Net
|
102.15M | 99.26M | 126.98M | 155.43M | 189.32M | 155.63M | 177.32M | 260.22M | 230.73M | 287.96M | 319.62M | 303.10M | 395.58M | 518.52M | -8.66M | 585.15M | -6.71M | 643.99M |
|
Receivables - Other
|
23.89M | 31.92M | 43.94M | 20.18M | 19.37M | 18.08M | 21.82M | 23.31M | 26.27M | 30.37M | 46.44M | 81.01M | 93.50M | 88.79M | | 90.45M | | 111.58M |
|
Receivables
|
126.03M | 131.18M | 170.92M | 175.61M | 208.69M | 173.71M | 199.14M | 283.53M | 257.00M | 318.33M | 366.07M | 384.11M | 489.09M | 607.31M | -8.66M | 675.61M | -6.71M | 755.57M |
|
Raw Materials
|
| 2.51M | 2.12M | 3.33M | | | | | | | | | | | | | | |
|
Work In Process
|
| 1.32M | 2.77M | 3.84M | | | | | | | | | | | | | | |
|
Finished Goods
|
281.78M | 7.03M | 8.52M | 6.73M | 377.56M | 289.56M | 317.90M | | | 263.81M | 269.10M | 183.15M | 242.44M | 235.85M | 84.66M | | 77.09M | |
|
Inventory
|
14.45M | 10.86M | 13.40M | 13.90M | 13.45M | 6.97M | 6.20M | 4.72M | 3.89M | 3.43M | | | | | | | | |
|
Current Deferred Tax Assets
|
8.18M | 6.80M | 10.40M | 15.56M | 15.62M | | 14.13M | 14.09M | | | | | | | | | | |
|
Prepaid Assets
|
| 10.96M | 9.93M | 37.63M | 39.85M | 40.26M | 43.56M | 61.70M | 70.07M | 87.45M | 116.97M | 175.34M | 184.60M | 204.75M | 204.08M | 197.97M | 10.50M | 239.08M |
|
Current Assets
|
472.32M | 500.96M | 543.17M | 521.06M | 460.62M | 485.48M | 655.15M | 509.23M | 693.06M | 861.24M | 875.69M | 1,942.32M | 2,297.88M | 2,417.13M | 2,513.86M | 2,312.88M | 2,300.61M | 2,504.77M |
|
Property, Plant & Equipment (Net)
|
22.05M | 22.01M | 28.30M | 41.28M | 44.34M | -16.76M | 40.59M | 87.68M | 118.28M | 140.34M | 141.65M | 137.78M | 145.65M | 159.28M | 171.20M | 174.41M | -16.98M | 185.29M |
|
Long-Term Investments
|
224.83M | 311.08M | 214.14M | 146.15M | 240.78M | 246.72M | 403.25M | 98.73M | 132.82M | 245.00M | 542.39M | | | | | | | |
|
Goodwill
|
494.50M | 527.61M | 609.19M | 695.03M | 707.94M | 659.66M | 651.11M | 1,284.71M | 1,318.24M | 1,366.21M | 1,378.42M | 1,503.25M | 1,606.76M | 1,617.12M | 1,623.55M | 1,821.97M | 1,820.75M | 1,849.67M |
|
Intangibles
|
156.66M | 299.88M | 158.15M | 228.75M | 170.12M | 109.51M | 458.90M | 1,051.46M | 1,111.52M | 508.23M | 411.02M | 366.00M | 295.38M | 209.60M | 162.04M | 305.50M | 245.30M | 231.35M |
|
Goodwill & Intangibles
|
651.16M | 827.50M | 767.34M | 923.77M | 878.06M | 769.17M | 1,110.02M | 2,336.17M | 2,429.76M | 1,874.44M | 1,789.44M | 1,869.26M | 1,902.13M | 1,826.72M | 1,785.59M | 2,127.47M | 2,066.05M | 2,081.01M |
|
Long-Term Deferred Tax
|
8.18M | 5.67M | 5.07M | 30.32M | 34.48M | 18.85M | 14.13M | 14.09M | 11.85M | 12.31M | 30.51M | 32.73M | 55.25M | 116.89M | 132.26M | 178.97M | 190.47M | 219.23M |
|
Other Non-Current Assets
|
29.31M | 31.12M | 28.89M | 28.68M | 33.25M | 1,147.47M | 17.18M | 18.70M | 19.50M | 74.04M | 124.03M | 153.66M | 224.44M | 231.50M | 2,415.48M | 219.33M | 2,751.21M | 212.51M |
|
Non-Current Assets
|
927.36M | 1,033.46M | 1,038.66M | 1,139.88M | 1,196.44M | 1,147.47M | 1,194.46M | 2,122.64M | 2,152.03M | 2,346.12M | 2,734.22M | 2,290.60M | 2,412.53M | 2,437.29M | 2,415.48M | 2,804.75M | 2,751.21M | 2,791.13M |
|
Assets
|
1,399.68M | 1,534.42M | 1,581.84M | 1,660.94M | 1,657.06M | 1,632.95M | 1,849.61M | 2,631.88M | 2,845.09M | 3,207.37M | 3,609.91M | 4,232.92M | 4,710.41M | 4,854.42M | 4,929.34M | 5,117.63M | 5,051.82M | 5,295.91M |
|
Accounts Payables
|
26.34M | 20.02M | 19.01M | 212.45M | 213.69M | 192.24M | 223.25M | 276.21M | 309.35M | 373.91M | 391.69M | 417.17M | 487.55M | 523.45M | 446.30M | 528.66M | 509.78M | 593.11M |
|
Payables
|
26.34M | 20.02M | 19.01M | 212.45M | 213.69M | 192.24M | 223.25M | 276.21M | 309.35M | 373.91M | 391.69M | 417.17M | 487.55M | 523.45M | 446.30M | 528.66M | 509.78M | 593.11M |
|
Accumulated Expenses
|
261.52M | 166.64M | 190.37M | 83.64M | 80.34M | 41.35M | 38.49M | 35.98M | 34.16M | 104.57M | 107.90M | 95.95M | 112.86M | 141.14M | -49.53M | 162.95M | -43.70M | 157.86M |
|
Other Accumulated Expenses
|
0.45M | 0.41M | | | -0.60M | -2.79M | 0.90M | 0.95M | -0.78M | 1.13M | -3.04M | -1.50M | -1.96M | 0.32M | 2.79M | 2.62M | 1.54M | 1.67M |
|
Short term Debt
|
| | | | | | | 21.16M | | | 251.58M | 259.88M | 395.95M | 209.29M | 456.22M | 209.23M | 457.93M | 458.79M |
|
Current Leases
|
| | | | | | | | | | 21.52M | 22.41M | 19.51M | 13.53M | 12.91M | 13.75M | -7.78M | 12.55M |
|
Current Deferred Revenue
|
| 140.39M | 160.24M | 150.42M | 144.54M | -18.28M | 131.12M | 149.80M | 184.56M | 221.39M | 245.79M | 311.85M | 330.46M | 338.93M | 361.76M | 302.65M | 50.28M | 299.37M |
|
Total Current Liabilities
|
287.86M | 327.05M | 369.63M | 383.43M | 384.19M | 378.21M | 378.84M | 472.81M | 523.35M | 624.91M | 940.96M | 1,044.45M | 1,269.59M | 1,141.22M | 1,086.67M | 1,120.32M | 938.37M | 1,474.42M |
|
Non-Current Debt
|
| | | | | | | 444.02M | 447.64M | 455.99M | 213.31M | 421.34M | 429.27M | 455.38M | | 457.08M | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 35.11M | 26.05M | 36.30M | 66.61M | 57.21M | | 52.46M | | 66.29M |
|
Minority Interest
|
| | | | | | | | | | | 24.57M | 12.87M | 13.34M | 12.34M | 13.37M | 11.69M | 13.42M |
|
Liabilities from Discontinued Operations
|
| | | | | 53.64M | 12.74M | 3.08M | 2.04M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
25.90M | 19.70M | 27.77M | 58.34M | 37.84M | 14.18M | 15.04M | 146.95M | 57.80M | 156.09M | 141.05M | 152.80M | 131.48M | 125.61M | 6.71M | 143.81M | 8.06M | 97.40M |
|
Operating Leases
|
| | | | | | | | | | 103.49M | 92.26M | 81.19M | 99.26M | 95.10M | 102.91M | 96.86M | 104.81M |
|
Other Non-Current Liabilities
|
22.98M | 24.78M | 23.73M | 24.33M | 26.65M | 19.00M | 17.95M | 17.17M | 17.25M | 15.99M | 14.60M | 16.23M | 16.49M | 22.14M | 38.89M | 17.08M | 22.90M | 37.52M |
|
Total Non-Current Liabilities
|
49.06M | 46.61M | 53.56M | 86.43M | 68.07M | 41.28M | 55.62M | 647.73M | 572.17M | 565.84M | 411.68M | 599.98M | 602.87M | 657.78M | 647.87M | 642.81M | 646.59M | 218.32M |
|
Total Debt
|
| | | | | | | 465.18M | 447.64M | 455.99M | 464.90M | 681.22M | 825.21M | 664.67M | 456.22M | 666.31M | 457.93M | 458.79M |
|
Common Equity
|
1,062.75M | 1,160.76M | 1,158.64M | 1,191.09M | 1,204.80M | 1,213.46M | 1,415.15M | 1,511.33M | 1,749.56M | 2,016.61M | 2,257.27M | 2,588.48M | 2,837.96M | 3,055.42M | 4,929.34M | 3,354.50M | 5,051.82M | 3,603.16M |
|
Shareholder's Equity
|
1,062.75M | 1,160.76M | 1,158.64M | 1,191.09M | 1,204.80M | 1,213.46M | 1,415.15M | 1,511.33M | 1,749.56M | 2,016.61M | 2,257.27M | 2,588.48M | 2,837.96M | 3,055.42M | 3,194.80M | 3,354.50M | 3,466.86M | 3,603.16M |
|
Liabilities and Shareholders Equity
|
1,399.68M | 1,534.42M | 1,581.84M | 1,660.94M | 1,657.06M | 1,632.95M | 1,849.61M | 2,631.88M | 2,845.09M | 3,207.37M | 3,609.91M | 4,232.92M | 4,710.41M | 4,854.42M | 4,929.34M | 5,117.63M | 5,051.82M | 5,295.91M |
|
Treasury Shares
|
| | -95.89M | 6.10M | -79.45M | -94.27M | -68.38M | 12.33M | -24.43M | -26.00M | 12.38M | -48.27M | -73.18M | -144.94M | -129.91M | -288.44M | -187.60M | 11.52M |
|
Retained Earnings
|
146.54M | 195.25M | 252.51M | 320.40M | 346.67M | -10.55M | -24.20M | -46.82M | 850.77M | 1,071.81M | 1,257.71M | 1,454.39M | 1,653.96M | 1,926.40M | | 2,262.90M | | 2,702.40M |