|
Cash & Equivalents
|
825.56M | 828.41M | 221.13M | 394.04M | 330.30M | 392.67M | | | | | | | 880.52M | 730.67M | 668.08M | 663.55M |
|
Short-term Investments
|
40.00M | 106.08M | 54.58M | 90.45M | 49.92M | 184.04M | 130.82M | 93.00M | 359.20M | 234.61M | 129.60M | 117.25M | 184.80M | 687.60M | 389.70M | 489.44M |
|
Cash & Current Investments
|
865.56M | 934.48M | 275.71M | 484.49M | 380.23M | 576.70M | 130.82M | 93.00M | 359.20M | 234.61M | 129.60M | 117.25M | 1,065.32M | 1,418.27M | 1,057.78M | 1,152.99M |
|
Receivables - Net
|
193.74M | 197.42M | 230.77M | 250.73M | 259.71M | 265.23M | 273.85M | 278.24M | 329.14M | 351.61M | 385.12M | 380.52M | 362.13M | 323.75M | 381.88M | 349.28M |
|
Receivables - Other
|
22.82M | 6.30M | 14.71M | 7.27M | 14.65M | 10.78M | 9.66M | 9.70M | 17.45M | 11.13M | 29.49M | 32.90M | 19.20M | 19.03M | 38.18M | 31.33M |
|
Receivables
|
216.56M | 203.71M | 245.48M | 258.00M | 274.36M | 276.01M | 283.51M | 287.94M | 346.59M | 362.74M | 414.60M | 413.42M | 381.33M | 342.78M | 420.05M | 380.60M |
|
Raw Materials
|
| | 26.64M | 29.75M | | | | | | | | | | | | |
|
Work In Process
|
| | 33.76M | 34.23M | | | | | | | | | | | | |
|
Finished Goods
|
| | 71.83M | 71.31M | | | | | | | | | | | | |
|
Inventory
|
130.85M | 126.63M | 132.24M | 135.29M | 128.10M | 132.28M | 136.59M | 136.55M | 155.93M | 162.91M | 170.70M | 291.18M | 327.52M | 357.96M | 398.38M | 279.26M |
|
Current Deferred Tax Assets
|
-0.02M | 30.73M | 28.61M | 27.60M | 39.69M | 31.46M | 33.07M | | 76.73M | 63.41M | 56.54M | | | | | |
|
Prepaid Assets
|
96.89M | 64.40M | 59.05M | 55.36M | 66.29M | 113.77M | 70.12M | 66.80M | 99.01M | 109.16M | 105.46M | 237.47M | 354.64M | 293.98M | 309.52M | 178.33M |
|
Current Assets
|
1,333.47M | 1,364.59M | 745.39M | 992.62M | 920.89M | 1,148.75M | 961.40M | 1,037.57M | 1,647.97M | 2,155.06M | 1,570.25M | 1,624.40M | 2,109.60M | 2,393.95M | 2,147.56M | 1,959.85M |
|
Buildings
|
237.55M | 232.95M | | | | | | | | | | | | | | |
|
Construction in Progress
|
16.79M | 59.42M | | | | | | | | | | | | | | |
|
Land & Improvements
|
16.05M | 16.05M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.04M | 345.66M | 371.79M | 418.93M | 445.04M | 428.09M | 442.94M | 436.65M | 494.32M | 511.66M | 455.24M | 559.37M | 638.18M | 662.17M | 765.04M | 753.61M |
|
Long-Term Investments
|
| | | | -14.52M | 194.51M | | -193.63M | 224.40M | 295.36M | 192.27M | 379.08M | 190.43M | 131.35M | 3.08M | 3.17M |
|
Goodwill
|
| 1,352.28M | 1,733.72M | 1,759.90M | 1,855.69M | 1,887.96M | 1,875.70M | 1,925.52M | 2,012.90M | 2,108.54M | 2,140.50M | 2,364.03M | 2,350.76M | 2,352.57M | 2,475.73M | 2,425.42M |
|
Intangibles
|
752.30M | 753.33M | 819.49M | 853.87M | 790.40M | 726.91M | 636.42M | 557.16M | 499.32M | 475.04M | 632.43M | 726.19M | 627.44M | 544.80M | 526.82M | 303.81M |
|
Goodwill & Intangibles
|
752.30M | 753.33M | 819.49M | 853.87M | 790.40M | 726.91M | 636.42M | 557.16M | 499.32M | 475.04M | 632.43M | 726.19M | 627.44M | 544.80M | 526.82M | 303.81M |
|
Long-Term Deferred Tax
|
| 67.91M | 61.67M | 71.76M | 122.70M | 132.79M | 145.19M | 189.70M | 84.78M | 42.90M | 56.54M | 54.88M | 72.90M | 56.31M | | |
|
Other Non-Current Assets
|
29.78M | 60.95M | 56.15M | 59.98M | 71.28M | 258.35M | 260.62M | 282.91M | 120.25M | 159.78M | 188.38M | 161.66M | 230.54M | 202.89M | 196.96M | 243.75M |
|
Non-Current Assets
|
2,462.99M | 2,549.41M | 2,984.30M | 3,095.01M | 3,167.50M | 3,305.62M | 3,217.72M | 3,270.62M | 3,390.54M | 3,593.27M | 3,665.37M | 4,245.21M | 4,037.35M | 3,893.78M | 3,967.63M | 3,729.77M |
|
Assets
|
3,796.46M | 3,913.99M | 3,729.68M | 4,087.63M | 4,088.39M | 4,454.37M | 4,179.12M | 4,308.19M | 5,038.52M | 5,748.33M | 5,235.62M | 5,869.62M | 6,146.95M | 6,287.73M | 6,115.19M | 5,689.62M |
|
Accounts Payables
|
43.77M | 47.80M | 59.85M | 51.31M | 50.87M | 46.12M | 52.31M | 51.22M | 59.20M | 69.42M | 84.77M | 118.15M | 101.22M | 98.73M | 84.16M | 83.27M |
|
Notes Payables
|
0.47M | | 142.33M | | | | | | | | | | | | | |
|
Payables
|
44.25M | 47.80M | 202.18M | 51.31M | 50.87M | 46.12M | 52.31M | 51.22M | 59.20M | 69.42M | 84.77M | 118.15M | 101.22M | 98.73M | 84.16M | 83.27M |
|
Accumulated Expenses
|
252.12M | 209.05M | 213.77M | 196.45M | 245.24M | 224.20M | 192.07M | 230.31M | 241.69M | 263.02M | 444.30M | 411.48M | 568.62M | 486.24M | 407.17M | 406.88M |
|
Other Accumulated Expenses
|
19.52M | | | 0.64M | 0.06M | | 0.05M | 0.04M | | | 54.24M | 67.24M | 66.59M | 59.19M | 62.82M | 82.67M |
|
Short term Debt
|
50.00M | 75.83M | 142.33M | | 0.21M | 131.12M | | | 2.42M | 503.12M | 285.24M | 42.54M | 847.63M | 389.55M | 587.97M | 53.48M |
|
Current Leases
|
| | | | | | | | | | | | -56.12M | -42.36M | -92.13M | 22.44M |
|
Current Taxes
|
10.73M | 25.21M | 31.21M | 14.86M | 38.13M | 28.93M | 21.52M | 26.91M | 21.47M | 30.05M | 33.86M | 57.27M | 114.00M | 91.00M | | |
|
Current Deferred Revenue
|
15.94M | 20.97M | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 30.50M | 2.86M | 3.30M | 2.60M | 1.25M | 2.46M | | | | | | | | | |
|
Total Current Liabilities
|
375.53M | 388.41M | 451.64M | 266.87M | 337.04M | 431.63M | 268.35M | 308.43M | 324.79M | 972.19M | 951.35M | 572.17M | 1,517.47M | 974.52M | 1,079.29M | 543.63M |
|
Capital Leases
|
3.42M | 3.59M | | | | | | | | | | | 16.01M | | 16.28M | 16.28M |
|
Non-Current Debt
|
870.00M | 797.17M | 446.00M | 846.04M | 845.28M | 1,040.96M | 1,049.03M | 1,067.10M | 1,758.26M | 1,671.09M | 1,421.11M | 1,880.21M | 1,094.14M | 1,471.90M | 921.82M | 1,338.07M |
|
Convertible Debt
|
| | | | | | | | 1,008.51M | 1,439.93M | 1,046.51M | 25.64M | -2.65M | 853.88M | 530.38M | 647.10M |
|
Pension
|
2.10M | 2.40M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 9.49M | 9.66M | 9.54M | 8.26M | 2.03M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 231.17M | 243.15M | 236.74M | -8.00M | 117.26M | 69.61M | 40.62M | 76.73M | 99.63M | 59.21M | 126.98M | 101.84M | 17.51M | | |
|
Operating Leases
|
| | | | | | | | 6.04M | 6.66M | | | 98.58M | 93.63M | | 33.29M |
|
Other Non-Current Liabilities
|
47.08M | 51.40M | 63.88M | 58.75M | 38.45M | 206.52M | 224.06M | 284.95M | 253.39M | 317.39M | 196.93M | 393.45M | 246.91M | 217.99M | 207.40M | 240.59M |
|
Total Non-Current Liabilities
|
1,129.77M | 1,049.23M | 720.25M | 1,096.40M | 1,027.48M | 1,364.75M | 1,342.69M | 1,392.67M | 2,172.73M | 2,141.17M | 1,747.68M | 2,499.61M | 1,532.93M | 1,846.60M | 1,228.13M | 1,578.65M |
|
Total Liabilities
|
0.04M | 0.04M | 0.04M | | | | | | | | | | | | | |
|
Total Debt
|
920.00M | 873.01M | 588.33M | 846.04M | 845.48M | 1,172.08M | 1,049.03M | 1,067.10M | 1,760.68M | 2,174.21M | 1,706.35M | 1,922.75M | 1,941.77M | 1,861.45M | 1,509.79M | 1,391.55M |
|
Common Equity
|
2,291.17M | 2,476.35M | 2,557.80M | 2,724.36M | 2,731.89M | 2,664.88M | 2,568.07M | 2,607.10M | 2,541.00M | 2,634.97M | 2,536.59M | 2,797.84M | 3,096.55M | 3,466.61M | 3,807.76M | 3,567.34M |
|
Shareholder's Equity
|
2,291.17M | 2,476.35M | 2,557.80M | 2,724.36M | 2,731.89M | 2,664.88M | 2,568.07M | 2,607.10M | 2,541.00M | 2,634.97M | 2,536.59M | 2,797.84M | 3,096.55M | 3,466.61M | 3,807.76M | 3,567.34M |
|
Liabilities and Shareholders Equity
|
3,796.46M | 3,913.99M | 3,729.68M | 4,087.63M | 4,088.39M | 4,454.37M | 4,179.12M | 4,308.19M | 5,038.52M | 5,748.33M | 5,235.62M | 5,869.62M | 6,146.95M | 6,287.73M | 6,115.19M | 5,689.62M |
|
Treasury Shares
|
| 4.42M | | | | | | | | | | | | | 2.63M | 6.92M |
|
Retained Earnings
|
615.58M | 759.89M | 855.93M | 985.43M | -21.10M | 1,125.69M | 1,209.20M | 1,263.46M | 1,247.94M | 1,379.62M | 1,178.46M | 1,323.09M | 1,791.74M | 2,160.17M | 2,456.80M | 2,448.12M |
|
Tangible Book Value
|
| | | | | | | | | | | | 447.30M | 1,339.80M | | |