|
Assets
|
1352.59M | 1564.05M | 1890.39M | 2136.60M | 2333.10M | 2973.80M | 3719.40M | 3855.40M | 4573.60M | 4828.90M | 4839.60M | 5106.70M | 8590.70M | 8873.80M | 8426.70M | 8283.30M | 7917.00M |
|
Cash & Equivalents
|
364.22M | 459.40M | 410.80M | 307.10M | 511.10M | 1083.80M | 1083.80M | 1083.80M | 1616.80M | 733.30M | 851.30M | 566.70M | 882.90M | 566.00M | 718.80M | 1368.60M | 1161.30M |
|
Short-term Investments
|
| | | | | | | | | 294.10M | 203.30M | 408.10M | 137.20M | 20.30M | 15.60M | 194.10M | 212.90M |
|
Cash & Current Investments
|
364.22M | 459.40M | 410.80M | 307.10M | 511.10M | 1083.80M | 1083.80M | 1083.80M | 1616.80M | 1027.40M | 1054.60M | 974.80M | 1020.10M | 586.30M | 734.40M | 1562.70M | 1374.20M |
|
Receivables - Net
|
115.03M | 175.23M | 177.94M | 297.60M | 292.70M | 317.60M | 538.00M | 416.60M | 454.70M | 655.80M | 465.30M | 358.50M | 756.20M | 1094.00M | 864.30M | 508.80M | 598.10M |
|
Receivables
|
115.03M | 175.23M | 177.94M | 297.60M | 292.70M | 317.60M | 538.00M | 416.60M | 454.70M | 655.80M | 465.30M | 358.50M | 756.20M | 1094.00M | 864.30M | 508.80M | 598.10M |
|
Raw Materials
|
| 16.11M | 18.57M | 27.20M | 25.20M | 45.40M | 30.00M | 18.50M | 24.60M | 20.20M | | | | | | | |
|
Work In Process
|
| 74.70M | 92.60M | 111.20M | 128.30M | 145.90M | 192.40M | 255.50M | 330.60M | 340.70M | | | | | | | |
|
Finished Goods
|
| 20.21M | 73.63M | 83.00M | 65.00M | 71.30M | 38.00M | 140.40M | 123.00M | 124.80M | | | | | | | |
|
Inventory
|
86.10M | 125.06M | 198.18M | 232.90M | 229.50M | 270.80M | 267.90M | 424.00M | 493.50M | 490.20M | 609.70M | 806.00M | 885.00M | 1212.10M | 1119.70M | 784.80M | 754.70M |
|
Prepaid Assets
|
18.91M | 30.19M | 29.41M | 45.70M | 40.00M | 35.00M | 65.20M | 77.70M | 68.70M | 88.80M | 105.00M | 178.40M | 204.10M | 337.50M | 461.10M | 484.70M | 350.00M |
|
Current Assets
|
590.13M | 789.87M | 816.33M | 883.30M | 1073.30M | 1429.20M | 1914.70M | 2002.10M | 2633.70M | 2262.20M | 2234.60M | 2317.60M | 2865.40M | 3229.90M | 3179.50M | 3341.00M | 3077.00M |
|
Buildings
|
| 47.73M | 53.40M | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 28.90M | 13.93M | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 10.08M | 11.02M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
162.30M | 204.36M | 251.37M | 279.40M | 328.60M | 555.90M | 826.40M | 806.30M | 882.30M | 1140.90M | 1205.60M | 1249.50M | 1501.60M | 1604.80M | 1390.10M | 1280.30M | 1194.60M |
|
Long-Term Investments
|
| | | | | | | | | 22.80M | 27.60M | 5.20M | 7.10M | 0.50M | 4.10M | 11.40M | 14.20M |
|
Goodwill
|
482.89M | 485.59M | 663.04M | 800.50M | 800.50M | 851.00M | 856.70M | 873.30M | 883.00M | 1189.80M | 1189.80M | 1189.80M | 2176.70M | 2176.70M | 2176.70M | 2176.70M | 2176.70M |
|
Intangibles
|
18.25M | 44.90M | 135.94M | 175.70M | 175.30M | 155.00M | 158.50M | 213.90M | 103.30M | 143.70M | 107.90M | 53.50M | 1698.60M | 1444.70M | 1222.10M | 900.50M | 809.00M |
|
Goodwill & Intangibles
|
501.14M | 530.48M | 798.98M | 976.20M | 975.80M | 1006.00M | 1015.20M | 1087.20M | 986.30M | 1333.50M | 1297.70M | 1243.30M | 3875.30M | 3621.40M | 3398.80M | 3077.20M | 2985.70M |
|
Long-Term Deferred Tax
|
89.16M | 60.57M | 60.86M | 65.20M | 54.10M | 50.80M | 56.30M | 54.10M | 66.50M | 36.50M | 40.80M | 55.30M | 119.50M | 52.70M | 192.30M | 303.50M | 375.60M |
|
Other Non-Current Assets
|
9.86M | 11.16M | 11.98M | 14.20M | 11.80M | 11.90M | 20.30M | 52.60M | 40.30M | 33.00M | 33.30M | 67.90M | 55.70M | 141.50M | 56.50M | 78.30M | 77.50M |
|
Non-Current Assets
|
762.46M | 774.19M | 1074.06M | 1253.30M | 1259.80M | 1544.60M | 1804.70M | 1853.30M | 1939.90M | 2566.70M | 2605.00M | 2789.10M | 5725.30M | 5643.90M | 5247.20M | 4942.30M | 4840.00M |
|
Accounts Payables
|
69.10M | 111.97M | 115.29M | 140.60M | 126.50M | 200.60M | 291.10M | 110.40M | 258.40M | 229.90M | 190.50M | 226.90M | 236.00M | 274.20M | 159.20M | 171.80M | 236.00M |
|
Payables
|
69.10M | 111.97M | 115.29M | 140.60M | 126.50M | 200.60M | 291.10M | 110.40M | 258.40M | 229.90M | 190.50M | 226.90M | 236.00M | 274.20M | 159.20M | 171.80M | 236.00M |
|
Accumulated Expenses
|
29.45M | 35.70M | 35.68M | 31.30M | 41.20M | 70.70M | 81.50M | 42.30M | 68.10M | 85.20M | 76.00M | 113.50M | 135.30M | 114.30M | 94.30M | 127.90M | 180.70M |
|
Other Accumulated Expenses
|
15.83M | 6.66M | 70.03M | 10.80M | 12.00M | 26.30M | 91.30M | 57.50M | 61.40M | 74.60M | 107.50M | 108.00M | 287.20M | 339.20M | 402.80M | 303.00M | 407.10M |
|
Short term Debt
|
81.86M | 50.00M | 26.09M | | | | | | | | | | | 499.20M | 299.40M | | 499.40M |
|
Total Current Liabilities
|
196.24M | 204.32M | 247.10M | 182.70M | 179.70M | 297.60M | 463.90M | 210.20M | 387.90M | 389.70M | 374.00M | 448.40M | 658.50M | 1226.90M | 955.70M | 602.70M | 1323.20M |
|
Convertible Debt
|
41.48M | 24.74M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 162.80M | 127.90M | 85.70M |
|
Operating Leases
|
| | | | | | | | | | | 150.70M | 177.50M | 225.40M | 217.00M | 206.10M | 207.30M |
|
Other Non-Current Liabilities
|
6.09M | 18.39M | 34.20M | 41.80M | 45.90M | 102.20M | 71.00M | 71.80M | 92.90M | 310.50M | 312.40M | 311.30M | 222.80M | 213.50M | 43.90M | 35.80M | 84.10M |
|
Total Non-Current Liabilities
|
237.73M | 229.07M | 247.10M | 189.30M | 186.10M | 339.20M | 489.20M | 242.20M | 415.00M | 421.40M | 404.90M | 631.20M | 3070.80M | 3191.30M | 2300.10M | 1910.80M | 2075.80M |
|
Total Liabilities
|
243.81M | 247.46M | 281.29M | 231.10M | 232.00M | 441.40M | 560.20M | 314.00M | 507.90M | 731.90M | 717.30M | 942.50M | 3293.60M | 3404.80M | 2344.00M | 1946.60M | 2159.90M |
|
Total Debt
|
81.86M | 50.00M | 26.09M | | | | | | | | | | | 499.20M | 299.40M | | 499.40M |
|
Common Equity
|
1108.78M | 1316.70M | 1609.30M | 1905.50M | 2101.10M | 2532.40M | 3159.20M | 3541.40M | 4065.70M | 4097.00M | 4122.30M | 4164.20M | 5297.10M | 5469.00M | 6082.70M | 6336.70M | 5757.10M |
|
Shareholder's Equity
|
1108.78M | 1316.70M | 1609.30M | 1905.50M | 2101.10M | 2532.40M | 3159.20M | 3541.40M | 4065.70M | 4097.00M | 4122.30M | 4164.20M | 5297.10M | 5469.00M | 6082.70M | 6336.70M | 5757.10M |
|
Liabilities and Shareholders Equity
|
1352.59M | 1564.05M | 1890.39M | 2136.60M | 2333.10M | 2973.80M | 3719.40M | 3855.40M | 4573.60M | 4828.90M | 4839.60M | 5106.70M | 8590.70M | 8873.80M | 8426.70M | 8283.30M | 7917.00M |
|
Treasury Shares
|
| 5.40M | 9.00M | 10.60M | 19.60M | 25.00M | 28.70M | 37.60M | 42.90M | 51.00M | 60.10M | 66.70M | 1.40M | 6.50M | 1.90M | 4.30M | 5.50M |
|
Retained Earnings
|
-1.38M | -1.30M | -101.28M | 100.80M | 378.90M | 794.90M | 1469.20M | 2263.60M | 3059.60M | 3732.90M | 4312.60M | 4820.40M | 5185.80M | 5421.90M | 5876.00M | 6032.90M | 5656.90M |