|
Cash & Equivalents
|
79.32M | 38.39M | 83.60M | 96.96M | 167.56M | 224.06M | 181.11M | 186.38M | 191.30M | 266.76M | 203.77M | 272.96M | 337.54M | 292.47M | 457.47M | 291.15M |
|
Short-term Investments
|
| 162.93M | 106.85M | 124.39M | 194.67M | 407.10M | 353.67M | 310.86M | 242.21M | 272.53M | 331.21M | 362.07M | 198.77M | 315.99M | 316.02M | 460.52M |
|
Cash & Current Investments
|
79.32M | 201.32M | 190.45M | 221.35M | 362.23M | 631.17M | 534.78M | 497.23M | 433.50M | 539.29M | 534.98M | 635.03M | 536.31M | 608.47M | 773.49M | 751.67M |
|
Receivables - Net
|
| 22.97M | 96.38M | 124.62M | 134.15M | 151.55M | 155.49M | 191.10M | 233.59M | 292.22M | 257.09M | 275.14M | 313.19M | 287.97M | 332.48M | 384.53M |
|
Receivables - Other
|
| | | | | | 19.30M | 20.00M | 9.11M | 8.23M | 13.39M | 19.40M | 13.36M | 8.93M | 103.10M | 4.99M |
|
Receivables
|
| 22.97M | 96.38M | 124.62M | 134.15M | 151.55M | 174.79M | 211.10M | 242.70M | 300.45M | 270.47M | 294.54M | 326.56M | 296.90M | 435.58M | 389.52M |
|
Raw Materials
|
| 3.10M | 12.84M | 13.51M | 18.41M | 21.10M | 16.45M | 19.41M | 29.88M | 31.82M | 34.58M | 44.94M | 56.12M | 61.06M | 71.42M | 72.14M |
|
Work In Process
|
| 5.84M | 9.57M | 13.84M | 15.58M | 14.82M | 12.42M | 21.81M | 38.96M | 38.02M | 54.06M | 53.24M | 59.10M | 76.23M | 68.84M | 79.87M |
|
Finished Goods
|
| 11.13M | 16.97M | 16.14M | 12.23M | 15.43M | 9.54M | 21.77M | 24.43M | 20.35M | 13.16M | 27.55M | 35.10M | 44.13M | 46.15M | 30.88M |
|
Inventory
|
| 20.43M | 39.76M | 43.48M | 46.22M | 51.36M | 38.41M | 63.00M | 93.28M | 90.20M | 101.80M | 125.74M | 150.34M | 181.42M | 186.41M | 182.89M |
|
Current Deferred Tax Assets
|
| | | | 12.78M | 13.43M | | | | | | | | | | |
|
Prepaid Assets
|
| 8.24M | 12.57M | 19.13M | 14.76M | 29.29M | 26.29M | 39.34M | 48.48M | 53.31M | 59.72M | 60.66M | 48.97M | 41.20M | 98.17M | 91.28M |
|
Current Assets
|
-108.50M | 252.96M | 339.15M | 248.44M | 382.57M | 490.58M | 394.28M | 407.76M | 403.17M | 546.53M | 551.80M | 662.62M | 1,062.17M | 1,130.31M | 1,485.51M | 1,415.36M |
|
Construction in Progress
|
| | | | | | | | | | | 24.20M | | | 2.90M | 30.60M |
|
Property, Plant & Equipment (Net)
|
| 95.02M | 303.00M | 288.44M | 274.49M | 265.74M | 254.82M | 264.79M | 284.74M | 309.99M | 362.17M | 350.00M | 341.05M | 222.92M | 226.94M | 227.56M |
|
Long-Term Investments
|
| 93.41M | 55.69M | 82.83M | 87.76M | 170.48M | 264.07M | 121.93M | 157.21M | 80.74M | 79.39M | 24.78M | 229.43M | 131.61M | 39.89M | 73.15M |
|
Goodwill
|
| | 92.74M | 89.06M | 89.06M | 90.53M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 83.03M | 83.03M | 83.03M |
|
Intangibles
|
| | 617.85M | 575.99M | 537.57M | 479.41M | 379.19M | 318.23M | 256.17M | 191.00M | 150.64M | 111.19M | 583.75M | 583.75M | 1.99M | |
|
Goodwill & Intangibles
|
| | 710.59M | 665.06M | 626.63M | 569.95M | 472.06M | 411.10M | 349.04M | 283.87M | 243.52M | 204.06M | 676.62M | 666.78M | 85.02M | 83.92M |
|
Long-Term Deferred Tax
|
| 6.48M | -33.89M | | | 8.29M | 40.86M | 47.77M | 98.56M | 85.81M | 96.56M | 86.23M | 81.83M | 114.57M | 195.89M | 154.84M |
|
Other Non-Current Assets
|
| 11.06M | 26.79M | 229.69M | 222.82M | 242.16M | 334.56M | 288.47M | 360.64M | 312.24M | 382.03M | 473.00M | 27.45M | 37.76M | 11.52M | 16.50M |
|
Non-Current Assets
|
108.50M | 199.49M | 878.66M | 828.33M | 1,195.02M | 1,428.48M | 1,461.46M | 1,318.66M | 1,394.06M | 1,278.47M | 1,253.60M | 1,287.12M | 962.32M | 833.67M | 650.72M | 640.21M |
|
Assets
|
| 452.45M | 1,435.22M | 1,470.29M | 1,577.59M | 1,919.06M | 1,855.74M | 1,726.42M | 1,797.23M | 1,825.01M | 1,805.40M | 1,949.73M | 2,024.48M | 1,963.98M | 2,136.22M | 2,055.57M |
|
Accounts Payables
|
| 44.93M | 79.15M | 76.91M | 91.17M | 121.26M | 168.74M | 207.06M | 286.17M | 333.76M | 373.04M | 412.17M | 208.49M | 220.09M | 240.56M | 185.33M |
|
Payables
|
| 44.93M | 79.15M | 76.91M | 91.17M | 121.26M | 168.74M | 207.06M | 286.17M | 333.76M | 373.04M | 412.17M | 208.49M | 220.09M | 240.56M | 185.33M |
|
Accumulated Expenses
|
| | 2.47M | 0.97M | | 12.61M | 28.45M | 60.97M | 111.14M | 152.91M | 153.90M | 218.88M | 237.22M | 252.12M | 263.64M | 272.45M |
|
Other Accumulated Expenses
|
| 18.18M | 33.26M | 27.23M | 36.28M | 39.46M | 61.32M | 54.19M | 64.94M | 73.47M | 92.80M | 76.08M | 75.51M | 108.16M | 91.81M | 68.74M |
|
Short term Debt
|
| | 3.10M | 6.75M | 6.75M | 6.75M | 65.74M | 3.00M | 3.00M | 2.84M | 2.84M | 2.84M | 3.00M | 3.00M | 3.00M | |
|
Current Leases
|
| | | | | | | | | | 8.47M | 15.73M | 16.24M | 9.88M | 5.75M | 6.17M |
|
Current Taxes
|
| | | | | | 1.20M | 0.90M | | | | | | | | |
|
Current Deferred Revenue
|
| 3.12M | 6.91M | 2.27M | 2.97M | 2.57M | 1.74M | 1.94M | 9.44M | 12.69M | 28.83M | 23.91M | 17.83M | 10.70M | 4.78M | 1.25M |
|
Total Current Liabilities
|
| 48.06M | 89.16M | 85.93M | 100.90M | 130.58M | 236.21M | 211.99M | 291.12M | 339.77M | 391.11M | 438.26M | 471.29M | 497.74M | 520.22M | 465.20M |
|
Non-Current Debt
|
| | 441.36M | 362.26M | 357.54M | 349.01M | 284.21M | 280.67M | 278.44M | 276.46M | 274.30M | 272.12M | 292.80M | 290.27M | 287.73M | |
|
Non-Current Deffered Revenue
|
| 4.84M | 7.58M | 8.87M | 12.21M | 11.80M | 7.97M | 7.12M | 5.66M | 9.53M | 22.07M | 16.40M | 11.49M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 13.54M | 4.54M | |
|
Non-Current Deferred Tax Liability
|
| | 34.51M | 37.60M | 29.17M | 18.92M | 0.47M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 5.34M | 119.46M | 104.16M | 76.29M | 75.71M | 69.37M |
|
Other Non-Current Liabilities
|
| 7.54M | 8.75M | 23.26M | 12.58M | 11.91M | 13.08M | 17.16M | 19.20M | 27.96M | 27.14M | 36.51M | 43.65M | 42.38M | 49.88M | 56.02M |
|
Total Non-Current Liabilities
|
| 52.89M | 572.61M | 494.66M | 499.82M | 510.31M | 528.39M | 499.78M | 575.22M | 625.76M | 692.82M | 846.24M | 868.25M | 877.84M | 883.66M | 534.57M |
|
Total Liabilities
|
| 60.43M | 581.37M | 517.92M | 512.40M | 522.22M | 541.47M | 516.94M | 594.42M | 653.72M | 719.96M | 882.75M | 911.90M | 920.23M | 933.54M | 590.59M |
|
Total Debt
|
| | 444.46M | 369.01M | 364.29M | 355.76M | 349.94M | 283.67M | 281.44M | 279.31M | 277.14M | 274.96M | 295.80M | 293.27M | 290.73M | |
|
Common Equity
|
412.62M | 392.02M | 853.85M | 952.37M | 1,065.19M | 1,396.84M | 1,314.28M | 1,209.48M | 1,202.81M | 1,171.29M | 1,085.44M | 1,066.98M | 1,112.58M | 1,043.75M | 1,202.69M | 1,464.98M |
|
Shareholder's Equity
|
412.62M | 392.02M | 853.85M | 952.37M | 1,065.19M | 1,396.84M | 1,314.28M | 1,209.48M | 1,202.81M | 1,171.29M | 1,085.44M | 1,066.98M | 1,112.58M | 1,043.75M | 1,202.69M | 1,464.98M |
|
Liabilities and Shareholders Equity
|
| 452.45M | 1,435.22M | 1,470.29M | 1,577.59M | 1,919.06M | 1,855.74M | 1,726.42M | 1,797.23M | 1,825.01M | 1,805.40M | 1,949.73M | 2,024.48M | 1,963.98M | 2,136.22M | 2,055.57M |
|
Treasury Shares
|
0.33M | 10.07M | 0.04M | 0.31M | 0.69M | 1.01M | 1.43M | 1.76M | 2.05M | 2.42M | 2.71M | 5.56M | | 4.57M | -5.59M | 14.49M |
|
Retained Earnings
|
| -411.23M | -524.91M | -499.92M | -482.27M | -512.34M | -739.50M | -947.94M | -1044.37M | -1185.37M | -1381.99M | -1492.85M | -1541.02M | -1699.29M | -1343.53M | -976.46M |