|
Cash & Equivalents
|
100.35M | 252.16M | 168.04M | 159.40M | 284.30M | 397.70M | 831.80M | 1,023.00M | 705.10M | 669.20M | 738.40M | 738.70M | 894.80M | 961.20M | 1,207.70M | 1,697.20M |
|
Short-term Investments
|
129.14M | 374.92M | 240.80M | 325.18M | 409.64M | 297.84M | 122.00M | 27.80M | 222.30M | 746.70M | 747.50M | 1,096.30M | 1,035.90M | 1,877.50M | 1,786.40M | 1,569.80M |
|
Cash & Current Investments
|
229.49M | 627.08M | 408.85M | 484.57M | 693.95M | 695.54M | 953.80M | 1,050.80M | 927.40M | 1,415.90M | 1,485.90M | 1,835.00M | 1,930.70M | 2,838.70M | 2,994.10M | 3,267.00M |
|
Receivables - Net
|
50.63M | 73.71M | 88.68M | 116.63M | 126.30M | 162.29M | 192.80M | 214.50M | 297.10M | 175.70M | 151.40M | 157.40M | 198.70M | 220.40M | 278.90M | 279.30M |
|
Receivables
|
50.63M | 73.71M | 88.68M | 116.63M | 126.30M | 162.29M | 192.80M | 214.50M | 297.10M | 175.70M | 151.40M | 157.40M | 198.70M | 220.40M | 278.90M | 279.30M |
|
Raw Materials
|
| 2.79M | 9.17M | 13.60M | 18.38M | 21.32M | 23.10M | 25.40M | 27.90M | 24.30M | 21.10M | | | | | |
|
Work In Process
|
| 18.60M | 14.22M | 11.71M | 11.80M | 15.99M | 22.50M | 24.90M | 24.10M | 28.00M | 29.10M | | | | | |
|
Finished Goods
|
| 13.10M | 22.59M | 11.94M | 17.58M | 29.62M | 35.70M | 49.70M | 55.90M | 48.70M | 43.20M | | | | | |
|
Inventory
|
26.36M | 35.52M | 45.98M | 37.25M | 47.76M | 66.93M | 81.30M | 100.00M | 107.90M | 101.00M | 93.40M | 86.50M | 93.80M | 102.00M | 111.80M | 157.90M |
|
Current Deferred Tax Assets
|
7.19M | 12.59M | 8.20M | 14.55M | | | | | | | | | | | | |
|
Prepaid Assets
|
8.20M | 8.75M | 9.93M | 35.38M | 46.42M | 32.84M | 47.40M | 59.50M | 115.50M | 75.40M | 133.80M | 88.30M | 100.40M | 219.20M | 166.20M | 169.70M |
|
Current Assets
|
324.51M | 764.49M | 562.46M | 668.47M | 914.38M | 957.59M | 1,275.30M | 1,424.80M | 1,447.90M | 1,768.00M | 1,864.50M | 2,167.20M | 2,323.60M | 3,380.30M | 3,551.00M | 3,873.90M |
|
Land & Improvements
|
20.02M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
303.86M | 306.04M | 366.05M | 453.69M | 464.95M | 478.40M | 495.80M | 489.30M | 545.70M | 699.70M | 738.50M | 731.60M | 780.90M | 861.50M | 1,045.40M | 1,222.40M |
|
Long-Term Investments
|
148.63M | 132.85M | 343.90M | 305.73M | 448.13M | 122.66M | 38.00M | 2.30M | 502.70M | 442.60M | 767.50M | 1,149.60M | 1,649.90M | 1,316.20M | 1,909.80M | 1,475.30M |
|
Goodwill
|
| 2.49M | 8.12M | 10.53M | 10.70M | 10.26M | 10.30M | 10.30M | 13.70M | 31.50M | 28.00M | 28.00M | 28.00M | 28.00M | 33.70M | 32.30M |
|
Intangibles
|
| | 8.20M | 2.52M | 2.06M | 15.50M | 15.50M | 21.50M | 30.40M | 137.70M | 128.90M | | | | | |
|
Goodwill & Intangibles
|
| 2.49M | 22.09M | 16.41M | 14.12M | 29.46M | 28.40M | 33.80M | 45.60M | 170.80M | 158.30M | 158.10M | 44.60M | 44.50M | 114.20M | 111.90M |
|
Long-Term Deferred Tax
|
200.97M | 202.13M | 190.75M | 150.15M | 192.72M | 198.33M | 192.70M | 178.30M | 113.40M | 95.70M | 230.00M | 238.60M | 261.90M | 327.70M | 394.80M | 458.40M |
|
Other Non-Current Assets
|
15.19M | 11.14M | 27.72M | 26.78M | 53.27M | 97.95M | 154.20M | 197.10M | 224.10M | 224.20M | 154.60M | 169.90M | 108.20M | 114.30M | 151.80M | 222.10M |
|
Non-Current Assets
|
727.04M | 667.15M | 955.62M | 958.12M | 1,173.18M | 926.82M | 909.10M | 900.80M | 1,431.50M | 1,633.00M | 2,048.90M | 2,447.80M | 2,845.50M | 2,664.20M | 3,616.00M | 3,490.10M |
|
Assets
|
1,051.54M | 1,431.63M | 1,518.08M | 1,626.60M | 2,087.57M | 1,884.41M | 2,184.40M | 2,325.60M | 2,879.40M | 3,401.00M | 3,913.40M | 4,615.00M | 5,169.10M | 6,044.50M | 7,167.00M | 7,364.00M |
|
Accounts Payables
|
18.75M | 16.15M | 47.26M | 83.19M | 92.24M | 85.38M | 103.40M | 104.20M | 171.10M | 166.10M | 148.40M | 187.00M | 174.60M | 229.90M | 298.00M | 344.50M |
|
Notes Payables
|
220.27M | 235.97M | | 1.29M | 215.84M | 126.41M | 5.40M | | | | | | | | | |
|
Payables
|
239.02M | 252.11M | 47.26M | 84.48M | 308.09M | 211.80M | 108.80M | 104.20M | 171.10M | 166.10M | 148.40M | 187.00M | 174.60M | 229.90M | 298.00M | 344.50M |
|
Accumulated Expenses
|
29.76M | 50.28M | 57.23M | 72.98M | 85.54M | 78.39M | 95.90M | 96.10M | 162.70M | 143.00M | 138.50M | 182.90M | 170.80M | 225.80M | 292.40M | 338.50M |
|
Other Accumulated Expenses
|
61.40M | 126.29M | 108.09M | 16.86M | 25.02M | 10.41M | 62.80M | 33.50M | 33.50M | 38.30M | 39.60M | 39.50M | 28.40M | 32.50M | 71.00M | 93.60M |
|
Short term Debt
|
| | | | | | | | 250.00M | 250.00M | 250.00M | | | | 400.00M | 300.00M |
|
Total Current Liabilities
|
330.19M | 428.69M | 212.58M | 176.75M | 687.67M | 504.31M | 440.70M | 332.50M | 444.70M | 276.60M | 463.00M | 323.30M | 305.40M | 343.20M | 804.40M | 738.10M |
|
Capital Leases
|
30.33M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 68.93M | 71.45M | 70.34M | 3.72M | | | | 250.00M | 250.00M | 600.00M | 800.00M | 800.00M | 800.00M | 300.00M | |
|
Convertible Debt
|
| | 194.18M | 204.67M | | | | | | | | | | | | |
|
Total Long Term Debt
|
| | 1,078.00M | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | 39.50M | 26.90M | 38.60M | | | | | |
|
Preferred Stock Liabilities
|
| | | 10.88M | 45.04M | 23.22M | 11.10M | 10.90M | 19.20M | 19.20M | | | | | | |
|
Minority Interest
|
10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.90M | 10.90M | | | | | | | | |
|
Other Non-Current Liabilities
|
27.14M | 39.25M | 80.50M | 79.97M | 95.58M | 114.53M | 144.00M | 130.90M | 63.70M | 66.60M | 70.00M | 96.50M | 104.80M | 104.60M | 77.80M | 181.90M |
|
Total Non-Current Liabilities
|
360.51M | 497.62M | 478.21M | 451.76M | 687.67M | 504.31M | 440.70M | 130.90M | 694.70M | 526.60M | 1,063.00M | 1,123.30M | 1,105.40M | 1,143.20M | 1,104.40M | 738.10M |
|
Total Liabilities
|
387.65M | 536.87M | 558.71M | 531.73M | 783.26M | 618.84M | 584.70M | 463.40M | 758.40M | 593.20M | 1,133.00M | 1,219.80M | 1,210.20M | 1,247.80M | 1,182.20M | 920.00M |
|
Total Debt
|
| 68.93M | 71.45M | 70.34M | 3.72M | | | | 500.00M | 500.00M | 850.00M | 800.00M | 800.00M | 800.00M | 700.00M | 300.00M |
|
Common Equity
|
653.01M | 883.89M | 948.49M | 1,083.98M | 1,259.40M | 1,242.50M | 1,588.60M | 1,851.30M | 2,101.80M | 2,788.60M | 2,780.40M | 3,395.20M | 3,958.90M | 4,796.70M | 5,984.80M | 6,444.00M |
|
Shareholder's Equity
|
653.01M | 883.89M | 948.49M | 1,083.98M | 1,259.40M | 1,242.50M | 1,588.60M | 1,851.30M | 2,101.80M | 2,788.60M | 2,780.40M | 3,395.20M | 3,958.90M | 4,796.70M | 5,984.80M | 6,444.00M |
|
Liabilities and Shareholders Equity
|
1,051.54M | 1,431.63M | 1,518.08M | 1,626.60M | 2,087.57M | 1,884.41M | 2,184.40M | 2,325.60M | 2,879.40M | 3,401.00M | 3,913.40M | 4,615.00M | 5,169.10M | 6,044.50M | 7,167.00M | 7,364.00M |
|
Treasury Shares
|
2.46M | 2.46M | 7.90M | 4.00M | 12.63M | 0.90M | 23.23M | 26.38M | 26.62M | 26.62M | 26.62M | 26.62M | 26.62M | 26.62M | 26.62M | 30.17M |
|
Retained Earnings
|
-74.75M | 31.17M | 249.04M | 553.48M | 728.04M | 1,068.11M | 1,719.80M | 2,433.50M | 2,845.60M | 3,434.80M | 3,325.20M | 3,839.20M | 4,315.00M | 5,042.30M | 6,027.10M | 7,222.20M |