|
Cash & Equivalents
|
415.65M | 488.78M | 735.27M | 809.54M | 876.05M | 905.73M | 717.25M | 731.43M | 821.93M | 188.70M | 147.13M | 463.16M | 295.28M | 273.71M | 227.89M | 238.36M | 1,209.45M |
|
Cash & Current Investments
|
415.65M | 488.78M | 735.27M | 809.54M | 876.05M | 905.73M | 717.25M | 731.43M | 821.93M | 188.70M | 147.13M | 463.16M | 295.28M | 273.71M | 227.89M | 238.36M | 1,209.45M |
|
Receivables - Net
|
| 226.91M | 274.35M | 283.16M | 318.35M | 359.59M | 362.57M | 382.09M | 450.53M | 483.68M | 528.48M | 474.64M | 614.29M | 575.95M | 704.91M | 837.27M | 939.49M |
|
Receivables - Other
|
| | | | | | | | | 13.34M | 9.83M | 9.45M | 10.89M | 25.69M | 31.52M | 38.18M | 51.17M |
|
Receivables
|
| 226.91M | 274.35M | 283.16M | 318.35M | 359.59M | 362.57M | 382.09M | 450.53M | 497.02M | 538.32M | 484.10M | 625.18M | 601.64M | 736.43M | 875.46M | 990.67M |
|
Raw Materials
|
| 63.12M | 73.84M | 65.52M | 46.84M | 53.68M | 74.42M | 67.12M | 75.66M | 75.42M | 80.86M | 128.10M | 155.42M | 355.23M | 459.13M | 355.57M | 367.28M |
|
Work In Process
|
| 2.43M | 4.15M | 1.69M | 1.99M | 3.36M | 2.55M | 3.94M | 4.30M | 2.45M | 2.26M | 2.81M | 4.65M | 3.08M | 3.96M | 2.71M | 2.55M |
|
Finished Goods
|
| 120.09M | 122.79M | 107.14M | 97.02M | 108.38M | 169.89M | 153.40M | 188.36M | 190.83M | 266.52M | 286.01M | 296.97M | 385.61M | 534.93M | 463.97M | 557.88M |
|
Inventory
|
| 185.64M | 200.78M | 174.35M | 145.85M | 165.42M | 246.86M | 224.46M | 268.32M | 268.70M | 349.64M | 416.92M | 457.03M | 743.91M | 998.01M | 822.25M | 927.71M |
|
Current Deferred Tax Assets
|
| 14.11M | 13.88M | 19.59M | 38.55M | 31.91M | 36.34M | | | | | | | | | | |
|
Prepaid Assets
|
| 64.58M | 58.89M | 72.23M | 61.14M | 93.56M | 81.17M | 81.74M | 103.22M | 124.63M | 120.11M | 93.48M | 208.15M | 337.91M | 437.02M | 459.83M | 428.95M |
|
Current Assets
|
| 985.34M | 1,292.45M | 1,361.15M | 1,448.85M | 1,556.21M | 1,407.84M | 1,419.72M | 1,644.00M | 1,065.72M | 1,145.37M | 1,523.46M | 1,574.76M | 1,931.48M | 2,367.83M | 2,357.72M | 3,505.61M |
|
Property, Plant & Equipment (Net)
|
| 387.15M | 462.11M | 434.36M | 411.43M | 434.28M | 387.76M | 384.28M | 394.24M | 386.55M | 387.46M | 417.33M | 463.49M | 498.18M | 537.86M | 548.02M | 550.79M |
|
Goodwill
|
| 198.62M | 235.49M | 256.21M | 274.83M | 289.31M | 264.26M | 1,059.24M | 1,064.87M | 1,068.94M | 1,856.45M | 1,890.32M | 1,927.90M | 1,936.44M | 2,770.30M | 2,842.05M | 3,046.68M |
|
Intangibles
|
| 30.93M | 47.91M | | | | 47.14M | 299.81M | 261.80M | 215.18M | 521.95M | 448.17M | 392.58M | 345.94M | 552.34M | 485.90M | 464.86M |
|
Goodwill & Intangibles
|
| 229.55M | 283.40M | 311.04M | 324.47M | 334.51M | 311.40M | 1,359.05M | 1,326.67M | 1,284.13M | 2,378.40M | 2,338.49M | 2,320.48M | 2,282.39M | 3,322.64M | 3,327.96M | 3,511.54M |
|
Long-Term Deferred Tax
|
| 19.04M | 18.92M | 23.50M | 20.05M | 18.75M | 46.38M | 55.50M | 61.50M | 53.82M | 45.48M | 41.06M | 79.90M | 79.75M | 132.97M | 203.57M | 253.12M |
|
Other Non-Current Assets
|
| 5.32M | 12.04M | 7.82M | 5.92M | 17.21M | 28.39M | 38.16M | 42.07M | 273.71M | 150.98M | 148.68M | 160.92M | 171.75M | 262.45M | 284.00M | 185.84M |
|
Non-Current Assets
|
| 641.06M | 776.47M | 434.36M | 411.43M | 434.28M | 387.76M | 384.28M | 1,824.48M | 386.55M | 417.33M | 3,063.92M | 3,153.37M | 3,164.38M | 4,383.88M | 4,514.68M | 4,668.79M |
|
Assets
|
| 1,626.40M | 2,068.92M | 2,137.87M | 2,210.72M | 2,360.96M | 2,181.77M | 3,256.70M | 3,468.49M | 3,063.92M | 4,107.68M | 4,587.38M | 4,728.12M | 5,095.85M | 6,751.71M | 6,872.39M | 8,174.39M |
|
Accounts Payables
|
| 57.53M | 55.19M | 55.01M | 60.69M | 85.41M | 81.11M | 92.57M | 92.76M | 92.72M | 115.72M | 135.79M | 138.01M | 159.25M | 150.76M | 237.73M | 278.16M |
|
Notes Payables
|
| | | | | | | 299.44M | | 11.47M | 11.99M | 11.99M | 12.00M | 9.92M | 9.90M | 9.90M | 9.90M |
|
Payables
|
| 57.53M | 55.19M | 55.01M | 60.69M | 85.41M | 81.11M | 392.01M | 92.76M | 104.19M | 127.72M | 147.77M | 150.01M | 169.16M | 160.66M | 247.63M | 288.06M |
|
Accumulated Expenses
|
| 80.88M | 103.79M | 127.38M | 137.67M | 130.66M | 132.98M | 156.81M | 186.29M | 185.81M | 5.40M | 270.35M | 320.60M | 344.72M | 365.66M | 377.68M | 402.25M |
|
Other Accumulated Expenses
|
| 5.88M | 7.95M | 13.46M | 10.98M | 10.82M | 11.06M | 12.66M | 10.89M | 10.99M | 41.20M | 12.48M | 12.26M | | | | |
|
Short term Debt
|
| 121.69M | 0.16M | 0.05M | 300.02M | 0.02M | | 299.44M | | 11.47M | 11.99M | 11.99M | 12.00M | 9.92M | 9.90M | 9.90M | 9.90M |
|
Current Leases
|
| | | | | | | | | | | 21.26M | 23.59M | 21.86M | 21.92M | 25.28M | 30.51M |
|
Current Taxes
|
| 22.66M | 9.18M | 27.78M | 30.09M | 18.31M | 16.28M | 39.17M | 29.15M | 75.90M | 73.25M | 64.75M | 307.96M | 44.89M | 72.22M | 107.52M | 132.27M |
|
Current Deferred Revenue
|
| 29.51M | 45.12M | 41.56M | 44.95M | 42.37M | 36.10M | 50.01M | 51.92M | 60.83M | 88.67M | 98.62M | 109.61M | 108.67M | 138.07M | 152.55M | 166.03M |
|
Curent Deferred Tax Liability
|
| 0.40M | 0.64M | 1.07M | 0.63M | 0.72M | 0.80M | | | | | | | | | | |
|
Total Current Liabilities
|
| 312.67M | 208.84M | 252.85M | 574.05M | 269.56M | 266.46M | 637.99M | 360.13M | 511.25M | 555.99M | 602.76M | 911.77M | 689.30M | 758.53M | 910.65M | 1,019.12M |
|
Non-Current Debt
|
| | 100.00M | 250.78M | 0.77M | 300.77M | 300.59M | 873.33M | 1,078.61M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 12.76M | 17.24M | 14.38M | 11.93M | 16.35M | 19.28M | 40.28M | 53.23M | 71.60M | 81.14M | 87.31M | 91.50M | 95.45M | 119.19M | 137.34M | 156.80M |
|
Non-Current Deferred Tax Liability
|
| 10.79M | 8.05M | 8.84M | 9.89M | 10.72M | 6.37M | 9.06M | 13.82M | 13.08M | 11.38M | 13.01M | 11.32M | 9.71M | 90.65M | 79.34M | 77.68M |
|
Operating Leases
|
| | | | | | | | | | | 101.88M | 114.78M | 120.45M | 116.85M | 141.44M | 153.01M |
|
Other Non-Current Liabilities
|
| 2.64M | 4.06M | 3.38M | 3.56M | 5.32M | 1.75M | 1.21M | 2.43M | 138.10M | 126.06M | 112.91M | 62.93M | 48.88M | 68.17M | 42.26M | 141.52M |
|
Total Non-Current Liabilities
|
| 26.19M | 129.34M | 277.39M | 26.16M | 333.16M | 328.00M | 923.88M | 1,148.10M | 493.69M | 1,479.50M | 1,487.59M | 930.68M | 1,045.80M | 1,863.27M | 1,097.70M | 1,187.41M |
|
Total Liabilities
|
| 338.86M | 338.19M | 530.24M | 600.21M | 602.71M | 594.47M | 1,561.87M | 1,508.22M | 1,004.94M | 2,035.49M | 2,090.35M | 1,842.45M | 1,735.10M | 2,621.80M | 2,008.35M | 2,206.53M |
|
Total Debt
|
| 121.69M | 100.16M | 250.84M | 300.79M | 300.79M | 300.59M | 1,172.77M | 1,078.61M | 11.47M | 11.99M | 11.99M | 12.00M | 9.92M | 9.90M | 9.90M | 9.90M |
|
Common Equity
|
1,115.19M | 1,287.54M | 1,730.74M | 1,607.63M | 1,610.52M | 1,758.25M | 1,587.31M | 1,694.83M | 1,960.27M | 2,058.98M | 2,072.19M | 2,497.03M | 2,885.68M | 3,360.75M | 4,129.90M | 4,864.04M | 5,967.86M |
|
Shareholder's Equity
|
1,115.19M | 1,287.54M | 1,730.74M | 1,607.63M | 1,610.52M | 1,758.25M | 1,587.31M | 1,694.83M | 1,960.27M | 2,058.98M | 2,072.19M | 2,497.03M | 2,885.68M | 3,360.75M | 4,129.90M | 4,864.04M | 5,967.86M |
|
Liabilities and Shareholders Equity
|
| 1,626.40M | 2,068.92M | 2,137.87M | 2,210.72M | 2,360.96M | 2,181.77M | 3,256.70M | 3,468.49M | 3,063.92M | 4,107.68M | 4,587.38M | 4,728.12M | 5,095.85M | 6,751.71M | 6,872.39M | 8,174.39M |
|
Treasury Shares
|
1.83M | 2.52M | 4.89M | 13.62M | 4.29M | 4.42M | 2.74M | 1.90M | 41.09M | 0.55M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 42.66M | 43.93M |
|
Retained Earnings
|
| 884.88M | 1,111.86M | 1,366.71M | 1,576.64M | 1,780.40M | 1,976.02M | 2,160.30M | 2,316.24M | 2,432.33M | 2,436.41M | 2,832.99M | 3,079.64M | 3,613.74M | 4,253.02M | 4,991.65M | 6,081.49M |