|
Cash & Equivalents
|
527.26M | 514.67M | 630.44M | 556.07M | 588.53M | 509.10M | 1,515.05M | 2,655.24M | 1,041.37M | 1,377.85M |
|
Short-term Investments
|
| 1,254.88M | 1,503.42M | 1,378.20M | 505.49M | 348.07M | 919.05M | 961.36M | 1,325.84M | 1,079.60M |
|
Cash & Current Investments
|
527.26M | 1,769.55M | 2,133.86M | 1,934.26M | 1,094.02M | 857.17M | 2,434.10M | 3,616.59M | 2,367.21M | 2,457.45M |
|
Receivables - Net
|
| 370.60M | 448.79M | 468.89M | 400.85M | 376.37M | 660.25M | 1,089.51M | 909.74M | 608.86M |
|
Receivables - Other
|
| | | 42.79M | 61.23M | 62.60M | 86.15M | 81.62M | 43.25M | 28.71M |
|
Receivables
|
| 370.60M | 448.79M | 511.68M | 462.08M | 438.97M | 746.40M | 1,171.13M | 952.99M | 637.57M |
|
Raw Materials
|
| 23.61M | 22.26M | 26.84M | 26.06M | 31.01M | 41.11M | 68.43M | | |
|
Work In Process
|
| 482.26M | 456.33M | 423.62M | 457.56M | 487.83M | 527.12M | 590.95M | | |
|
Finished Goods
|
| 479.67M | 414.12M | 456.45M | 492.42M | 563.50M | 603.04M | 1,097.87M | | |
|
Inventory
|
1,003.85M | 993.07M | 902.07M | 913.67M | 983.34M | 1,093.03M | 1,183.78M | 1,784.28M | 1,774.59M | 1,702.18M |
|
Prepaid Assets
|
| | 16.18M | 16.15M | 20.31M | 19.90M | 49.17M | 38.71M | | |
|
Current Assets
|
187.03M | 152.76M | 181.41M | 144.67M | 176.33M | 115.69M | 4,586.10M | 6,991.51M | 5,866.14M | 5,578.44M |
|
Buildings
|
| 237.59M | 230.32M | 238.81M | 227.17M | 239.67M | 270.56M | 273.91M | 285.49M | 340.81M |
|
Construction in Progress
|
| 170.71M | 165.05M | 207.83M | 375.32M | 486.35M | 731.79M | 1,328.51M | 1,834.04M | 1,957.13M |
|
Land & Improvements
|
| 32.70M | 24.90M | 24.70M | 23.62M | 23.58M | 23.51M | 23.48M | 23.48M | 24.70M |
|
Property, Plant & Equipment (Net)
|
1,683.58M | 1,532.71M | 1,429.35M | 1,454.82M | 1,569.91M | 1,737.32M | 2,012.22M | 2,726.84M | 3,609.94M | 4,433.65M |
|
Long-Term Investments
|
29.47M | 133.14M | 152.63M | 111.55M | 109.44M | 85.99M | 39.82M | 54.39M | 86.42M | 585.79M |
|
Goodwill
|
38.39M | 37.97M | 37.97M | 34.87M | 34.73M | 41.97M | 34.60M | 0.97M | 0.96M | 0.95M |
|
Intangibles
|
110.43M | 109.44M | 113.79M | 224.22M | 188.36M | 214.25M | 179.66M | 166.34M | 155.87M | 167.97M |
|
Goodwill & Intangibles
|
148.82M | 147.41M | 151.76M | 259.08M | 223.08M | 256.22M | 214.25M | 167.30M | 156.83M | 168.92M |
|
Long-Term Deferred Tax
|
| | 128.36M | 139.73M | 138.23M | 161.34M | 135.90M | 604.47M | 302.24M | 157.56M |
|
Other Non-Current Assets
|
| 24.69M | | 27.54M | 19.73M | 22.04M | 33.49M | 52.40M | 373.70M | 364.17M |
|
Non-Current Assets
|
35.61M | 1,820.01M | 115.94M | 1,818.13M | 161.07M | 2,095.75M | 2,594.11M | 3,827.59M | 4,912.70M | 5,917.13M |
|
Assets
|
| 4,217.98M | 4,296.24M | 4,268.09M | 4,684.15M | 4,818.46M | | | | |
|
Accounts Payables
|
| 200.50M | 196.28M | 163.75M | 205.79M | 203.93M | 279.65M | 374.79M | 449.63M | 471.45M |
|
Dividends payables
|
| | 110.53M | 109.67M | 68.89M | 8.03M | 34.18M | 7.37M | | |
|
Payables
|
| 200.50M | 306.81M | 273.42M | 274.68M | 211.96M | 313.83M | 382.16M | 449.63M | 471.45M |
|
Accumulated Expenses
|
| 21.00M | 22.42M | 20.09M | 16.39M | 9.10M | 26.77M | 35.38M | 23.95M | 31.55M |
|
Short term Debt
|
| 379.65M | 417.97M | 187.34M | 291.13M | 68.95M | 51.30M | 523.00M | 1,256.50M | 1,163.47M |
|
Current Leases
|
| | | | 5.53M | 1.41M | 7.70M | 12.15M | 18.19M | 23.01M |
|
Current Taxes
|
| 75.87M | 75.40M | 47.41M | 17.87M | 22.64M | 166.94M | 356.61M | 183.63M | 79.84M |
|
Current Deferred Revenue
|
| | 5.30M | 18.57M | 3.03M | 6.43M | | | | |
|
Total Current Liabilities
|
104.63M | 72.61M | 106.62M | 79.30M | 92.71M | 93.30M | 991.71M | 3,051.55M | 2,513.88M | 2,218.82M |
|
Non-Current Debt
|
| 1,093.44M | 1,031.51M | 1,330.38M | 1,488.72M | 1,899.51M | 2,587.73M | 2,394.22M | 3,213.42M | 3,600.58M |
|
Pension
|
| 22.53M | 33.93M | 37.06M | 35.84M | 32.20M | 27.10M | 43.87M | 62.01M | 65.61M |
|
Non-Current Deferred Tax Liability
|
| 205.46M | 205.28M | 175.36M | 321.64M | 317.44M | 246.32M | 289.82M | | |
|
Operating Leases
|
| | | | 25.55M | 25.55M | 46.52M | 49.59M | 56.97M | 60.80M |
|
Other Non-Current Liabilities
|
| 8.93M | 34.69M | 31.82M | 34.69M | 62.62M | 61.04M | 58.05M | 60.45M | 53.32M |
|
Total Non-Current Liabilities
|
1.21M | 3.64M | 13.77M | 9.94M | 39.23M | 2.83M | 2,972.52M | 2,835.55M | 3,787.53M | 4,078.69M |
|
Total Liabilities
|
2,243.41M | 1,910.71M | 2,048.77M | 2,130.29M | 2,549.68M | 2,655.89M | 3,964.23M | 5,887.10M | 6,301.41M | 6,297.50M |
|
Total Debt
|
| 1,473.09M | 1,449.48M | 1,517.73M | 1,779.85M | 1,968.47M | 2,639.04M | 2,917.22M | 4,469.92M | 4,764.05M |
|
Common Equity
|
2,400.36M | 2,307.27M | 2,247.47M | 2,137.80M | 2,134.47M | 2,162.58M | 3,215.97M | 4,896.63M | 4,441.20M | 5,160.82M |
|
Shareholder's Equity
|
2,400.36M | 2,307.27M | 2,247.47M | 2,137.80M | 2,134.47M | 2,162.58M | 3,215.97M | 4,896.63M | 4,441.20M | 5,160.82M |
|
Liabilities and Shareholders Equity
|
| 4,217.98M | 4,296.24M | 4,268.09M | 4,684.15M | 4,818.46M | | | | |
|
Retained Earnings
|
-19.80M | -12.89M | -14.35M | -15.00M | -14.22M | 7.43M | -44.16M | -31.12M | 2,748.69M | 3,620.61M |