|
Cash & Equivalents
|
101.66M | 171.90M | 299.81M | 425.88M | 545.46M | 926.40M | 711.03M | 714.94M | 1,397.88M | 972.59M | 808.76M | 1,029.26M | 1,021.18M |
|
Short-term Investments
|
| 72.07M | 244.83M | 186.81M | | | | | | | | | |
|
Cash & Current Investments
|
101.66M | 243.97M | 544.64M | 612.69M | 545.46M | 926.40M | 711.03M | 714.94M | 1,397.88M | 972.59M | 808.76M | 1,029.26M | 1,021.18M |
|
Receivables - Net
|
| 137.42M | 353.83M | 316.36M | 357.95M | 345.96M | 378.17M | 367.17M | 457.43M | 568.85M | 304.52M | 412.96M | 386.72M |
|
Receivables - Other
|
| 13.18M | 25.82M | 47.38M | 65.25M | 44.80M | 21.93M | 15.02M | 27.32M | 32.15M | 26.54M | 14.43M | 11.02M |
|
Receivables
|
| 150.60M | 379.65M | 363.74M | 423.19M | 390.75M | 400.11M | 382.19M | 484.75M | 601.00M | 331.05M | 427.39M | 397.74M |
|
Raw Materials
|
| | | | 92.28M | | | | | | | | |
|
Work In Process
|
| | | | 198.34M | | | | | | | | |
|
Finished Goods
|
| | | | 139.83M | | | | | | | | |
|
Inventory
|
| 125.70M | 346.90M | 427.55M | 430.45M | 472.29M | 511.79M | 517.20M | 507.79M | 755.75M | 796.60M | 710.55M | 640.99M |
|
Current Deferred Tax Assets
|
| 4.42M | 150.21M | | | | | | | | | | |
|
Prepaid Assets
|
| 12.72M | 52.17M | 63.85M | 36.23M | 30.82M | 36.14M | 38.30M | 51.81M | 70.69M | 46.70M | 78.99M | 74.56M |
|
Current Assets
|
| 537.42M | 1,500.11M | 1,509.21M | 1,461.61M | 1,843.81M | 1,684.84M | 1,690.50M | 2,483.80M | 2,449.86M | 2,029.79M | 2,446.03M | 2,167.28M |
|
Buildings
|
| 140.39M | 253.22M | 337.88M | 384.78M | 389.23M | 416.21M | 404.07M | 411.18M | 432.31M | 463.89M | 354.04M | 366.06M |
|
Construction in Progress
|
| 10.27M | 235.99M | 181.82M | 304.05M | 212.87M | 117.70M | 99.17M | 108.56M | 128.32M | 130.09M | 86.23M | 98.22M |
|
Land & Improvements
|
| 3.71M | 25.33M | 25.25M | 25.02M | 23.78M | 26.00M | 25.84M | 25.84M | 25.84M | 25.84M | 23.04M | 23.04M |
|
Property, Plant & Equipment (Net)
|
114.64M | 120.89M | 697.30M | 816.88M | 1,391.93M | 1,374.11M | 1,366.51M | 1,259.20M | 1,266.03M | 1,253.59M | 1,149.81M | 870.98M | 801.89M |
|
Long-Term Investments
|
| 3.84M | 4.08M | 26.05M | 35.49M | 63.77M | 97.79M | 22.52M | 35.37M | 31.09M | 20.41M | 23.25M | 23.43M |
|
Goodwill
|
104.85M | 103.90M | 2,140.59M | 2,135.70M | 2,173.91M | 2,173.89M | 2,173.89M | 2,614.27M | 2,642.71M | 2,775.63M | 2,760.81M | 2,534.60M | 2,389.74M |
|
Intangibles
|
| 54.99M | 2,307.23M | 1,812.52M | 1,400.56M | 860.34M | 408.21M | 808.89M | 611.15M | 674.79M | 537.70M | 509.38M | 273.48M |
|
Goodwill & Intangibles
|
104.85M | 158.89M | 4,447.81M | 3,948.21M | 3,574.48M | 3,034.22M | 2,582.10M | 3,423.17M | 3,253.86M | 3,450.42M | 3,298.52M | 3,043.98M | 2,663.22M |
|
Long-Term Deferred Tax
|
| 34.69M | 279.51M | 260.12M | | | | | | | | | |
|
Other Non-Current Assets
|
| 24.17M | 57.01M | 66.46M | 58.81M | 65.61M | 76.78M | 165.30M | 182.40M | 324.11M | 193.38M | 170.38M | 277.31M |
|
Non-Current Assets
|
| 382.89M | 5,392.27M | 5,087.61M | 5,060.72M | 4,537.71M | 4,123.18M | 4,870.18M | 4,737.67M | 5,059.21M | 4,662.11M | 4,108.60M | 3,765.86M |
|
Assets
|
| 920.31M | 6,892.38M | 6,596.82M | 6,522.32M | 6,381.52M | 5,808.02M | 6,560.68M | 7,221.47M | 7,509.07M | 6,691.90M | 6,554.64M | 5,933.13M |
|
Accounts Payables
|
| 79.78M | 182.47M | 205.36M | 216.25M | 213.19M | 233.31M | 246.95M | 313.87M | 327.92M | 210.70M | 252.99M | 260.66M |
|
Payables
|
| 79.78M | 182.47M | 205.36M | 216.25M | 213.19M | 233.31M | 246.95M | 313.87M | 327.92M | 210.70M | 252.99M | 260.66M |
|
Accumulated Expenses
|
| 51.82M | 131.87M | 137.89M | 170.58M | 167.18M | 160.52M | 217.80M | 255.06M | 240.19M | 222.46M | 336.77M | 287.98M |
|
Other Accumulated Expenses
|
| 1.10M | 10.97M | 30.55M | 32.00M | 60.90M | 41.71M | 67.36M | 112.65M | 107.03M | 122.29M | 113.22M | 234.54M |
|
Short term Debt
|
| 87.26M | | | | | 0.08M | 6.89M | 5.09M | | 0.31M | 438.74M | |
|
Total Current Liabilities
|
| 219.97M | 325.31M | 373.80M | 418.83M | 441.28M | 435.61M | 539.00M | 681.58M | 675.13M | 555.76M | 1,230.09M | 783.18M |
|
Non-Current Debt
|
| | | 988.13M | | | | | | 2,047.10M | 2,048.07M | 1,549.27M | 1,549.21M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 88.40M | |
|
Non-Current Deferred Tax Liability
|
| 16.44M | 310.19M | 152.16M | 131.51M | 63.08M | -29.68M | | | | | | |
|
Other Non-Current Liabilities
|
| 23.10M | 83.72M | 83.06M | 86.11M | 118.30M | 91.80M | 161.78M | 167.91M | 233.63M | 185.27M | 218.90M | 208.42M |
|
Total Non-Current Liabilities
|
| 220.86M | 635.50M | 1,514.09M | 1,539.49M | 1,487.65M | 1,356.55M | 2,106.23M | 2,424.13M | 2,722.22M | 2,603.84M | 2,779.36M | 2,332.40M |
|
Total Liabilities
|
| 243.96M | 719.22M | 1,597.15M | 1,625.60M | 1,605.95M | 1,448.35M | 2,268.02M | 2,592.05M | 2,955.85M | 2,789.11M | 2,998.26M | 2,540.82M |
|
Total Debt
|
| 87.26M | | 988.13M | | | 0.08M | 6.89M | 5.09M | 2,047.10M | 2,048.38M | 1,988.01M | 1,549.21M |
|
Common Equity
|
639.01M | 676.35M | 6,173.16M | 4,999.67M | 4,896.72M | 4,775.56M | 4,359.68M | 4,292.66M | 4,629.43M | 4,553.22M | 3,902.79M | 3,556.37M | 3,392.31M |
|
Shareholder's Equity
|
639.01M | 676.35M | 6,173.16M | 4,999.67M | 4,896.72M | 4,775.56M | 4,359.68M | 4,292.66M | 4,629.43M | 4,553.22M | 3,902.79M | 3,556.37M | 3,392.31M |
|
Liabilities and Shareholders Equity
|
| 920.31M | 6,892.38M | 6,596.82M | 6,522.32M | 6,381.52M | 5,808.02M | 6,560.68M | 7,221.47M | 7,509.07M | 6,691.90M | 6,554.64M | 5,933.13M |
|
Retained Earnings
|
| -607.27M | -410.96M | -439.81M | -456.37M | -458.77M | -321.15M | 2.29M | 355.04M | 512.14M | 84.50M | -89.60M | -33.98M |
|
Treasury Shares
|
0.47M | 0.63M | 0.76M | 24.26M | 4.08M | 2.93M | 9.10M | 6.44M | 3.64M | 7.31M | 8.70M | 4.00M | 4.00M |