|
Cash & Equivalents
|
290.15M | 397.43M | 390.60M | 178.88M | 190.07M | 286.82M | 139.71M | 166.15M | 132.60M | 387.10M | 1,051.40M | 1,239.70M | 1,154.60M | 1,198.80M | 2,954.90M | 2,174.60M | 955.40M |
|
Short-term Investments
|
| 668.97M | 695.20M | 565.63M | 833.85M | 875.64M | 573.48M | 439.15M | 478.34M | 268.20M | 550.90M | 790.90M | 775.60M | 749.30M | 1,197.90M | 1,128.70M | 488.20M |
|
Cash & Current Investments
|
290.15M | 1,066.40M | 1,085.80M | 744.51M | 1,023.91M | 1,162.47M | 713.19M | 605.30M | 610.94M | 655.30M | 1,602.30M | 2,030.60M | 1,930.20M | 1,948.10M | 4,152.80M | 3,303.30M | 1,443.60M |
|
Receivables - Net
|
| 140.03M | 138.84M | 174.72M | 221.48M | 256.93M | 249.19M | 219.83M | 206.43M | 129.90M | 129.30M | 73.10M | 96.70M | 151.40M | 155.50M | 148.10M | 178.80M |
|
Receivables - Other
|
| 1.39M | 1.04M | | 0.21M | 0.09M | | | | | | 4.30M | 5.50M | 5.90M | 10.10M | 30.60M | 5.40M |
|
Receivables
|
| 141.42M | 139.88M | 174.72M | 221.69M | 257.02M | 249.19M | 219.83M | 206.43M | 129.90M | 129.30M | 77.40M | 102.20M | 157.30M | 165.60M | 178.70M | 184.20M |
|
Raw Materials
|
| 24.86M | 38.78M | | | | | | | | | | | | | | |
|
Work In Process
|
| 57.18M | 74.82M | | | | | | | | | | 3.90M | 3.90M | 3.90M | 17.60M | 15.80M |
|
Finished Goods
|
| 30.20M | 62.88M | | | | | | | | | | | | | | |
|
Inventory
|
| 112.24M | 176.48M | 188.85M | 197.00M | 284.78M | 280.58M | 303.54M | 284.38M | 151.60M | 187.40M | 121.90M | 166.60M | 227.00M | 284.90M | 440.70M | 435.40M |
|
Current Deferred Tax Assets
|
| 18.82M | 17.86M | 21.74M | 26.12M | 29.41M | 39.19M | | | | | | | | | | |
|
Prepaid Assets
|
| 40.16M | 51.49M | 56.92M | 76.22M | 49.28M | 54.85M | 44.79M | 23.39M | 24.50M | 23.30M | 26.20M | 27.90M | 151.40M | 131.50M | 180.30M | 222.00M |
|
Current Assets
|
| 1,355.16M | 1,456.89M | 1,164.28M | 1,515.77M | 1,773.89M | 1,308.25M | 1,156.71M | 1,100.63M | 890.40M | 1,412.80M | 1,592.80M | 1,478.70M | 1,762.40M | 3,606.50M | 2,999.60M | 2,542.20M |
|
Construction in Progress
|
| 73.44M | 95.97M | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 211.39M | 254.19M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 419.73M | 555.93M | 582.46M | 542.83M | 605.71M | 635.07M | 599.72M | 581.26M | 589.10M | 625.20M | 770.80M | 1,292.30M | 1,481.10M | 2,165.50M | 3,652.30M | 3,916.50M |
|
Long-Term Investments
|
| | | | | | 57.59M | 40.18M | 50.37M | 57.50M | 39.50M | 55.90M | | | | 79.30M | |
|
Goodwill
|
| 313.02M | 326.18M | 616.35M | 616.35M | 616.35M | 616.35M | 618.83M | 618.83M | 530.00M | 530.00M | 349.70M | 359.20M | 359.20M | 359.20M | 359.20M | |
|
Intangibles
|
| 176.24M | 102.86M | 376.07M | 357.52M | 336.42M | 310.73M | 302.81M | 274.31M | 215.80M | 197.90M | 156.90M | 140.50M | 125.40M | 23.90M | 23.90M | 23.80M |
|
Goodwill & Intangibles
|
| 489.26M | 429.04M | 992.42M | 973.87M | 952.77M | 927.07M | 921.64M | 893.14M | 745.80M | 727.90M | 506.60M | 499.70M | 484.60M | 383.10M | 383.10M | 23.80M |
|
Long-Term Deferred Tax
|
| | 49.81M | 71.56M | 68.29M | 98.24M | 113.47M | 38.56M | 11.76M | 5.80M | 5.60M | 1.20M | 1.00M | 1.00M | 1.20M | 1.10M | 1.10M |
|
Other Non-Current Assets
|
| 5.16M | 4.86M | 8.34M | 19.94M | 12.00M | 11.09M | 9.25M | 12.70M | 337.70M | 5.90M | 270.10M | 35.50M | 83.70M | 303.30M | 225.10M | 266.90M |
|
Non-Current Assets
|
| 844.01M | 989.83M | 1,583.22M | 1,536.64M | 1,570.48M | 1,639.78M | 1,609.35M | 1,549.24M | 1,747.40M | 1,404.10M | 1,638.20M | 1,968.10M | 2,155.10M | 2,980.20M | 4,985.00M | 4,312.20M |
|
Assets
|
| 2,199.18M | 2,446.72M | 2,747.50M | 3,052.41M | 3,344.37M | 2,948.03M | 2,766.06M | 2,649.87M | 2,637.80M | 2,816.90M | 3,231.00M | 3,446.80M | 3,917.50M | 6,586.70M | 7,984.60M | 6,854.40M |
|
Accounts Payables
|
| 63.83M | 76.59M | 78.87M | 121.44M | 202.29M | 163.13M | 132.29M | 133.19M | 148.50M | 200.90M | 189.80M | 381.10M | 307.70M | 534.50M | 523.60M | 280.20M |
|
Payables
|
| 63.83M | 76.59M | 78.87M | 121.44M | 202.29M | 163.13M | 132.29M | 133.19M | 148.50M | 200.90M | 189.80M | 381.10M | 307.70M | 534.50M | 523.60M | 280.20M |
|
Accumulated Expenses
|
| 26.25M | 18.49M | 29.84M | 41.41M | 50.53M | 45.41M | 44.64M | 41.86M | 32.80M | 34.00M | 55.30M | 17.40M | 37.20M | 97.30M | | |
|
Other Accumulated Expenses
|
| 15.64M | 29.74M | 36.63M | 43.25M | 38.99M | 44.21M | 46.07M | 36.98M | 19.30M | 18.50M | 22.20M | 38.60M | 31.70M | 35.70M | 77.90M | 220.50M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 6,538.00M |
|
Current Leases
|
| | | | | | | | | | | 3.60M | 5.20M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Current Taxes
|
| 14.38M | 15.49M | 3.83M | 1.31M | 14.85M | 2.04M | | | | 3.00M | 1.20M | 0.40M | 11.60M | 9.60M | 1.00M | 0.80M |
|
Current Deferred Revenue
|
| | | | | | | | | | 80.40M | 47.90M | 45.20M | 47.80M | 69.80M | 88.00M | 65.60M |
|
Total Current Liabilities
|
| 120.09M | 140.32M | 149.18M | 207.41M | 306.65M | 254.79M | 223.00M | 212.02M | 248.60M | 268.20M | 291.20M | 448.80M | 388.50M | 627.90M | 665.30M | 7,090.00M |
|
Capital Leases
|
| | | | | | | | | | | 11.40M | 10.00M | 9.60M | 9.20M | 8.90M | 8.40M |
|
Non-Current Debt
|
| | | | | | 200.00M | 160.00M | 145.00M | 292.00M | | | | | 1,149.50M | 3,126.20M | |
|
Convertible Debt
|
| | | | | | | | | | 469.10M | 783.80M | 823.90M | 1,021.60M | 3,025.60M | 3,034.90M | |
|
Minority Interest
|
| | | | | | | | | 5.00M | 5.00M | 6.10M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 16.81M | | 80.80M | | 60.20M | 0.60M | | 8.60M | | |
|
Non-Current Deferred Tax Liability
|
| 39.40M | 53.06M | 15.61M | 25.50M | 12.17M | 10.21M | 0.94M | 49.86M | 21.60M | 63.00M | 99.70M | 97.30M | 157.10M | 166.00M | 222.10M | 181.80M |
|
Operating Leases
|
| | | | | | | | | | | 28.90M | 27.20M | 58.30M | 134.80M | 130.30M | 158.30M |
|
Other Non-Current Liabilities
|
| 11.64M | 22.94M | 22.70M | 12.84M | 35.40M | 21.08M | 14.29M | 20.18M | 0.50M | 36.40M | 43.80M | 44.50M | 55.30M | 143.40M | 256.40M | 203.10M |
|
Total Non-Current Liabilities
|
| 51.04M | 44.84M | 38.30M | 38.35M | 47.57M | 231.29M | 175.24M | 215.04M | 317.10M | 507.50M | 850.60M | 881.50M | 1,089.70M | 4,336.90M | 6,437.20M | 211.50M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | 7,301.50M |
|
Total Debt
|
| | | | | | 200.00M | 160.00M | 145.00M | 292.00M | | | | | 1,149.50M | 3,126.20M | 6,538.00M |
|
Common Equity
|
1,224.75M | 2,028.05M | 2,261.56M | 2,560.02M | 2,803.59M | 2,986.38M | 2,461.95M | 2,367.82M | 2,222.80M | 2,072.10M | 2,041.20M | 2,089.20M | 2,116.50M | 2,439.30M | 1,621.90M | 882.10M | -447.10M |
|
Shareholder's Equity
|
1,224.75M | 2,028.05M | 2,261.56M | 2,560.02M | 2,803.59M | 2,986.38M | 2,461.95M | 2,367.82M | 2,222.80M | 2,072.10M | 2,041.20M | 2,089.20M | 2,116.50M | 2,439.30M | 1,621.90M | 882.10M | -447.10M |
|
Liabilities and Shareholders Equity
|
| 2,199.18M | 2,446.72M | 2,747.50M | 3,052.41M | 3,344.37M | 2,948.03M | 2,766.06M | 2,649.87M | 2,637.80M | 2,816.90M | 3,231.00M | 3,446.80M | 3,917.50M | 6,586.70M | 7,984.60M | 6,854.40M |
|
Retained Earnings
|
| 508.31M | 654.81M | 687.24M | 772.50M | 788.58M | 170.47M | 8.73M | -202.74M | -482.70M | -847.50M | -1039.20M | -1563.10M | -1764.00M | -2064.20M | -2928.40M | -4537.60M |
|
Treasury Shares
|
-0.13M | 0.42M | 0.51M | 0.52M | 0.65M | 0.86M | 0.93M | 1.63M | 2.41M | 3.69M | 3.08M | 2.93M | 2.17M | 1.89M | 2.34M | 3.04M | 4.63M |