|
Cash & Equivalents
|
416.74M | 397.74M | 573.74M | 338.92M | 341.64M | 294.26M | 264.70M | 307.88M | 429.84M | 926.75M | 773.92M | 914.12M | 1,122.20M | 854.77M | 757.57M | 553.35M |
|
Short-term Investments
|
46.93M | 409.06M | 96.50M | 431.52M | 586.88M | 533.79M | 477.70M | 871.02M | 1,347.98M | 190.10M | 137.30M | 522.28M | | | | |
|
Cash & Current Investments
|
463.67M | 806.80M | 670.24M | 770.44M | 928.52M | 828.04M | 742.40M | 1,178.91M | 1,777.82M | 1,116.85M | 911.23M | 1,436.40M | 1,122.20M | 854.77M | 757.57M | 553.35M |
|
Receivables - Net
|
125.24M | 168.76M | 129.33M | 153.42M | 157.64M | 151.03M | 211.29M | 192.44M | 272.78M | 291.27M | 362.37M | 497.51M | 550.75M | 491.14M | 422.12M | 471.43M |
|
Receivables
|
125.24M | 168.76M | 129.33M | 153.42M | 157.64M | 151.03M | 211.29M | 192.44M | 272.78M | 291.27M | 362.37M | 497.51M | 550.75M | 491.14M | 422.12M | 471.43M |
|
Raw Materials
|
43.69M | 78.11M | 102.31M | 89.60M | 84.23M | 70.82M | 73.12M | 58.53M | 62.67M | | | | | 256.06M | 258.42M | 225.91M |
|
Work In Process
|
37.16M | 16.01M | 24.28M | 32.30M | 15.54M | 10.35M | 32.83M | 22.95M | 19.46M | | | | | 37.98M | 26.85M | 41.96M |
|
Finished Goods
|
9.98M | 22.72M | 33.47M | 17.51M | 38.17M | 23.96M | 47.65M | 54.48M | 25.39M | | | | | 30.97M | 24.70M | 30.61M |
|
Inventory
|
90.84M | 116.84M | 160.06M | 139.41M | 137.94M | 105.13M | 153.59M | 135.96M | 107.53M | 153.54M | 196.69M | 222.19M | 243.33M | 325.02M | 309.97M | 298.49M |
|
Current Deferred Tax Assets
|
18.94M | 22.73M | 53.95M | 77.31M | 72.48M | 57.24M | 54.97M | | | | | | | | | |
|
Prepaid Assets
|
63.61M | 52.78M | 86.31M | 90.93M | 136.37M | 95.82M | 91.52M | 116.49M | 112.15M | 170.83M | 188.60M | 250.09M | 406.27M | 532.96M | 548.97M | 429.09M |
|
Current Assets
|
762.29M | 1,176.62M | 1,099.89M | 1,236.06M | 1,440.28M | 1,243.85M | 1,259.97M | 1,623.80M | 2,270.28M | 1,732.48M | 1,658.88M | 2,415.43M | 2,576.23M | 2,257.91M | 2,162.03M | 1,816.40M |
|
Buildings
|
133.69M | 130.09M | 105.85M | 106.71M | 107.63M | 108.67M | 108.80M | 98.03M | 98.37M | 105.94M | 107.28M | 108.22M | 126.47M | 128.99M | 127.70M | 183.37M |
|
Construction in Progress
|
0.65M | 1.07M | 1.28M | 3.42M | 0.62M | 2.51M | 2.63M | 3.03M | 13.52M | 6.28M | 2.54M | 13.10M | 8.11M | 22.47M | 54.80M | 5.68M |
|
Land & Improvements
|
16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 17.21M | 17.21M | 18.48M | 19.49M | 19.41M |
|
Property, Plant & Equipment (Net)
|
246.36M | 231.11M | 232.21M | 265.78M | 275.24M | 329.04M | 273.41M | 253.82M | 268.45M | 279.82M | 320.22M | 394.80M | 387.24M | 418.68M | 445.49M | 508.17M |
|
Long-Term Investments
|
55.13M | 248.70M | 84.41M | 235.87M | 271.08M | 470.79M | 265.93M | 433.84M | 125.93M | 87.73M | 104.49M | 117.98M | | | | 494.50M |
|
Goodwill
|
408.72M | 408.72M | 761.50M | 758.00M | 770.51M | 781.06M | 996.03M | 223.34M | 252.01M | 381.85M | 416.43M | 453.86M | 1,188.59M | 1,165.76M | 1,178.22M | 1,157.93M |
|
Intangibles
|
152.19M | 227.47M | 537.97M | 537.37M | 515.46M | 523.05M | 546.39M | 414.04M | 79.09M | 125.48M | 125.48M | 100.94M | 75.64M | 388.09M | 378.82M | 378.82M |
|
Goodwill & Intangibles
|
560.91M | 636.19M | 1,299.47M | 1,295.36M | 1,285.98M | 1,304.11M | 1,542.42M | 637.38M | 331.10M | 507.33M | 541.91M | 554.80M | 1,264.22M | 1,553.85M | 1,557.04M | 1,536.76M |
|
Long-Term Deferred Tax
|
| | | 5.37M | 5.22M | 7.49M | 7.40M | 107.41M | 106.84M | 88.42M | 75.19M | 87.91M | 102.43M | 142.78M | 175.78M | 222.44M |
|
Other Non-Current Assets
|
19.36M | 16.54M | 17.55M | 14.84M | 14.59M | 12.90M | 13.08M | 12.16M | 17.49M | 16.88M | 18.46M | 17.47M | 34.80M | 34.80M | 38.58M | 49.62M |
|
Non-Current Assets
|
473.05M | 231.11M | 232.21M | 265.78M | 275.24M | 329.04M | 273.41M | 253.82M | 268.45M | 974.12M | 1,128.13M | 1,236.91M | 1,233.20M | 492.42M | 530.44M | 578.36M |
|
Assets
|
1,235.34M | 1,810.36M | 2,188.64M | 2,429.34M | 2,629.82M | 2,538.52M | 2,548.67M | 2,762.49M | 3,109.55M | 2,706.61M | 2,787.01M | 3,652.35M | 3,809.43M | 3,501.25M | 3,486.82M | 3,708.71M |
|
Accounts Payables
|
66.77M | 81.14M | 69.84M | 58.32M | 62.87M | 47.76M | 92.36M | 95.36M | 86.39M | 100.69M | 126.62M | 133.66M | 153.13M | 139.72M | 180.13M | 134.79M |
|
Payables
|
66.77M | 81.14M | 69.84M | 58.32M | 62.87M | 47.76M | 92.36M | 95.36M | 86.39M | 100.69M | 126.62M | 133.66M | 153.13M | 139.72M | 180.13M | 134.79M |
|
Accumulated Expenses
|
55.36M | 105.37M | 90.43M | 86.26M | 95.62M | 100.99M | 113.99M | 109.94M | 141.69M | 148.57M | 163.88M | 220.32M | 253.67M | 212.27M | 191.75M | 204.99M |
|
Other Accumulated Expenses
|
54.64M | 57.15M | 62.42M | 57.25M | 63.71M | 50.25M | 43.73M | 51.38M | 59.08M | 78.27M | 70.87M | 77.58M | 124.19M | 112.27M | 114.71M | 90.78M |
|
Short term Debt
|
2.16M | 2.45M | 2.57M | 2.33M | 186.66M | 0.90M | 15.50M | 1.05M | 24.50M | 34.87M | 9.11M | 33.34M | 19.18M | 50.12M | | |
|
Current Leases
|
| | | | | | | | | | 19.48M | 20.57M | 19.98M | 18.59M | 17.52M | 18.70M |
|
Current Taxes
|
| 8.46M | 0.86M | 12.31M | 11.36M | 20.05M | 21.75M | 30.48M | 59.05M | 36.19M | 44.20M | 80.73M | 88.79M | 65.01M | 48.65M | 67.61M |
|
Current Deferred Revenue
|
104.44M | 105.57M | 78.67M | 81.36M | 55.40M | 71.60M | 85.53M | 84.48M | 113.74M | 110.46M | 150.85M | 193.02M | 201.11M | 148.28M | 99.80M | 107.71M |
|
Total Current Liabilities
|
283.36M | 363.70M | 373.68M | 297.83M | 475.63M | 291.55M | 372.86M | 372.70M | 454.34M | 476.29M | 539.03M | 700.87M | 805.12M | 746.26M | 659.95M | 624.58M |
|
Non-Current Debt
|
141.10M | 150.18M | 159.96M | 171.06M | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 352.67M | 365.99M | 379.98M | 394.69M | 410.11M | 108.43M | 50.12M | | |
|
Non-Current Deffered Revenue
|
2.32M | 71.56M | 33.54M | 16.23M | 13.76M | 19.93M | 25.75M | 23.46M | 30.13M | 32.75M | 45.97M | 58.36M | 54.92M | 45.13M | 37.28M | 40.51M |
|
Pension
|
115.10M | 72.07M | 76.64M | 94.37M | 91.52M | 108.46M | 103.53M | 106.94M | 119.78M | 117.46M | 134.47M | 151.14M | 151.14M | 116.00M | 132.09M | 133.34M |
|
Minority Interest
|
| | | | | | | | | | | 3.79M | 1.51M | | | |
|
Liabilities from Discontinued Operations
|
| 3.56M | | | | | | | | | | | | | 7.38M | |
|
Non-Current Deferred Tax Liability
|
8.04M | 9.85M | 16.05M | 50.20M | 40.69M | 23.32M | 26.66M | 12.14M | 6.72M | 20.66M | 14.07M | 10.82M | 6.33M | 3.27M | 0.18M | 1.04M |
|
Operating Leases
|
| | | | | | | | | | 45.85M | 42.07M | 56.18M | 64.18M | 65.09M | 57.92M |
|
Other Non-Current Liabilities
|
20.84M | 19.45M | 23.71M | 21.30M | 65.00M | 13.83M | 32.16M | 37.28M | 148.07M | 31.00M | 82.64M | 74.93M | 67.04M | 59.13M | 44.33M | 24.60M |
|
Total Non-Current Liabilities
|
549.92M | 668.72M | 659.87M | 629.69M | 579.73M | 445.71M | 550.73M | 896.55M | 1,007.82M | 1,153.25M | 1,224.21M | 1,366.61M | 1,178.43M | 990.82M | 916.60M | 864.82M |
|
Total Liabilities
|
570.76M | 688.17M | 683.58M | 650.99M | 644.73M | 459.54M | 582.89M | 933.83M | 1,155.90M | 1,184.25M | 1,306.86M | 1,441.54M | 1,245.47M | 1,049.96M | 960.93M | 889.42M |
|
Total Debt
|
143.26M | 152.63M | 162.53M | 173.39M | 186.66M | 0.90M | 15.50M | 1.05M | 24.50M | 34.87M | 9.11M | 33.34M | 19.18M | 50.12M | | |
|
Common Equity
|
664.58M | 1,122.19M | 1,505.06M | 1,778.36M | 1,985.09M | 2,078.98M | 1,965.79M | 1,828.66M | 1,953.65M | 1,522.35M | 1,480.16M | 2,207.02M | 2,562.44M | 2,451.29M | 2,525.90M | 2,819.29M |
|
Shareholder's Equity
|
664.58M | 1,122.19M | 1,505.06M | 1,778.36M | 1,985.09M | 2,078.98M | 1,965.79M | 1,828.66M | 1,953.65M | 1,522.35M | 1,480.16M | 2,207.02M | 2,562.44M | 2,451.29M | 2,525.90M | 2,819.29M |
|
Liabilities and Shareholders Equity
|
1,235.34M | 1,810.36M | 2,188.64M | 2,429.34M | 2,629.82M | 2,538.52M | 2,548.67M | 2,762.49M | 3,109.55M | 2,706.61M | 2,787.01M | 3,652.35M | 3,809.43M | 3,501.25M | 3,486.82M | 3,708.71M |
|
Retained Earnings
|
-421.61M | -128.22M | 4.75M | 4.00M | 4.00M | 4.69M | 467.83M | 230.29M | 272.01M | -158.19M | -241.92M | 387.41M | 736.57M | 725.73M | 706.51M | 970.76M |
|
Treasury Shares
|
6.90M | 6.96M | 5.84M | 4.97M | 4.64M | 4.35M | 4.07M | 3.78M | 3.17M | 2.45M | 2.27M | 1.79M | 1.42M | 7.25M | 3.90M | 1.70M |