|
Cash & Equivalents
|
59.98M | 59.82M | 133.12M | 58.83M | 61.56M | 54.64M | 82.97M | 94.11M | 80.72M | 85.09M | 101.62M | 197.71M | 256.64M | 250.65M | 227.43M | 658.27M | 649.48M | 280.03M | 279.78M |
|
Short-term Investments
|
| 49.01M | 64.80M | 65.69M | 87.61M | 85.65M | 45.90M | 68.13M | 70.02M | 0.04M | 0.03M | 46.28M | 34.12M | 3.57M | 7.14M | 382.60M | 4.65M | 151.16M | 61.14M |
|
Cash & Current Investments
|
59.98M | 108.83M | 197.92M | 124.53M | 149.17M | 140.28M | 128.87M | 162.24M | 150.74M | 85.12M | 101.65M | 243.99M | 290.77M | 254.22M | 234.57M | 1,040.87M | 654.13M | 431.19M | 340.92M |
|
Receivables - Net
|
| 92.76M | 82.55M | 77.32M | 88.08M | 79.71M | 78.46M | 81.27M | 87.58M | 108.71M | 94.93M | 126.35M | 169.32M | 101.94M | 124.19M | 168.92M | 164.59M | 159.52M | 146.83M |
|
Receivables - Other
|
| | | | | | | | | 0.70M | 0.70M | 0.20M | 14.00M | 14.80M | 15.30M | 18.20M | 24.20M | 28.90M | 37.30M |
|
Receivables
|
| 92.76M | 82.55M | 77.32M | 88.08M | 79.71M | 78.46M | 81.27M | 87.58M | 109.41M | 95.63M | 126.55M | 183.32M | 116.74M | 139.50M | 187.12M | 188.79M | 188.42M | 184.13M |
|
Raw Materials
|
| 79.97M | | 65.77M | 67.81M | 64.73M | 57.68M | 57.25M | 62.44M | 60.98M | 53.23M | 57.53M | 67.18M | 17.99M | 27.64M | 39.69M | 59.86M | 27.46M | 33.32M |
|
Work In Process
|
| 22.39M | | 29.46M | 22.30M | 20.80M | 19.99M | 20.07M | 21.56M | 16.09M | 7.12M | 19.55M | 13.68M | 3.31M | 4.79M | 4.82M | 11.40M | 7.74M | 5.05M |
|
Finished Goods
|
| 13.42M | | 12.42M | 16.70M | 17.45M | 16.74M | 16.25M | 16.61M | 15.50M | 13.04M | 19.91M | 18.59M | 15.82M | 27.97M | 41.04M | 56.94M | 36.12M | 36.59M |
|
Inventory
|
| 115.79M | 93.53M | 107.65M | 106.82M | 102.98M | 94.41M | 93.57M | 100.62M | 92.57M | 73.40M | 96.99M | 99.44M | 37.12M | 60.40M | 85.54M | 128.20M | 71.32M | 74.96M |
|
Current Deferred Tax Assets
|
| | | | | 15.53M | 16.84M | 19.01M | 17.61M | | | | | | | | | | |
|
Prepaid Assets
|
| 10.44M | 10.18M | 10.35M | 10.40M | 9.07M | 9.03M | 19.39M | 15.16M | 15.27M | 22.59M | 31.74M | 46.33M | 43.97M | 51.05M | 132.62M | 98.75M | 51.36M | 64.66M |
|
Current Assets
|
| 327.33M | 384.93M | 320.52M | 354.44M | 347.49M | 354.59M | 374.31M | 355.87M | 299.33M | 351.78M | 564.06M | 647.14M | 649.45M | 777.37M | 2,459.35M | 1,418.96M | 833.03M | 708.34M |
|
Property, Plant & Equipment (Net)
|
| 63.67M | 58.27M | 68.60M | 65.02M | 64.48M | 47.51M | 50.18M | 41.85M | 54.88M | 56.98M | 59.99M | 100.67M | 88.73M | 130.72M | 154.47M | 205.74M | 155.62M | 153.95M |
|
Long-Term Investments
|
| 180.23M | 83.69M | 207.11M | 245.63M | 200.99M | 173.54M | 245.46M | 63.29M | 27.27M | 2.64M | 7.24M | 2.85M | 3.10M | 3.60M | 352.02M | 111.34M | 49.45M | 201.59M |
|
Goodwill
|
663.10M | 663.10M | 51.69M | 699.68M | 699.68M | 88.44M | 97.92M | 109.50M | 736.37M | 790.61M | 822.11M | 870.83M | 440.75M | 453.18M | 469.36M | 513.62M | 675.36M | 691.41M | 702.39M |
|
Intangibles
|
| 73.95M | 10.39M | 111.75M | 114.66M | 39.40M | 60.09M | 59.55M | 55.45M | 191.70M | 158.30M | 198.92M | 384.61M | 331.32M | 331.61M | 348.98M | 515.64M | 125.04M | 101.81M |
|
Goodwill & Intangibles
|
663.10M | 737.04M | 62.09M | 811.44M | 814.34M | 127.84M | 158.01M | 169.05M | 791.81M | 982.31M | 980.41M | 1,069.75M | 825.37M | 784.50M | 800.96M | 862.61M | 1,191.00M | 816.45M | 804.21M |
|
Long-Term Deferred Tax
|
| | | | | 120.16M | 115.98M | 86.57M | 89.01M | 1.98M | 1.69M | 43.80M | 5.06M | 3.98M | 10.04M | 1.17M | 0.66M | 0.84M | 0.73M |
|
Other Non-Current Assets
|
| 2.62M | 2.64M | 2.56M | 6.02M | 6.15M | 7.33M | 4.77M | 9.40M | 12.35M | 60.67M | 66.15M | 20.51M | 321.58M | 495.21M | 181.48M | 542.15M | 272.85M | 158.54M |
|
Non-Current Assets
|
| 10.66M | 241.43M | 0.50M | 290.88M | 0.59M | 37.15M | 40.81M | 72.11M | 386.57M | 414.85M | 531.20M | 868.85M | 909.81M | 1,042.15M | 1,256.78M | 1,466.39M | 216.03M | 208.00M |
|
Assets
|
265.47M | 338.00M | 626.36M | 389.01M | 645.32M | 741.96M | 391.74M | 415.12M | 427.98M | 685.90M | 766.63M | 1,095.26M | 1,516.00M | 1,559.27M | 1,819.51M | 3,716.12M | 2,885.34M | 2,100.26M | 2,059.58M |
|
Accounts Payables
|
| 65.73M | 45.18M | 40.20M | 46.61M | 28.99M | 35.39M | 33.74M | 44.89M | 41.13M | 49.10M | 44.72M | 58.92M | 25.69M | 42.36M | 38.65M | 35.80M | 33.34M | 37.72M |
|
Payables
|
| 65.73M | 45.18M | 40.20M | 46.61M | 28.99M | 35.39M | 33.74M | 44.89M | 41.13M | 49.10M | 44.72M | 58.92M | 25.69M | 42.36M | 38.65M | 35.80M | 33.34M | 37.72M |
|
Accumulated Expenses
|
| 13.68M | 15.45M | 17.29M | 15.19M | 16.97M | 14.22M | 3.48M | 2.07M | 22.63M | 24.81M | 30.41M | 44.23M | 43.02M | 103.84M | 49.07M | 50.70M | 44.45M | 35.80M |
|
Other Accumulated Expenses
|
| 11.63M | 9.78M | | | | 0.13M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 2.00M | 0.83M | 0.83M | | | | 1.92M | 33.42M |
|
Current Leases
|
| | | | | | | 0.88M | | | | | | | | | 9.50M | | |
|
Current Taxes
|
| 1.04M | 3.93M | 4.01M | 4.32M | 1.70M | 1.06M | 1.81M | 6.11M | 7.55M | 11.42M | 6.75M | 99.26M | 1.98M | 8.71M | 28.42M | 20.59M | 9.09M | 9.42M |
|
Current Deferred Revenue
|
| 4.37M | 7.64M | 14.07M | 10.79M | 9.99M | 19.61M | 26.28M | 17.89M | 14.97M | 22.56M | 25.88M | 29.43M | 25.78M | 25.72M | 39.70M | 34.61M | 30.50M | 34.50M |
|
Curent Deferred Tax Liability
|
| | | | | | 0.02M | 0.81M | 1.25M | | | | | | | | | | |
|
Total Current Liabilities
|
| 108.16M | 90.16M | 95.74M | 99.12M | 81.19M | 92.56M | 113.84M | 113.00M | 119.79M | 146.78M | 164.62M | 272.27M | 211.12M | 345.09M | 230.55M | 210.93M | 206.09M | 237.67M |
|
Capital Leases
|
| | | | | | | 7.42M | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 194.07M | 50.31M | 49.59M | 49.68M | | | | |
|
Pension
|
| 5.47M | 5.73M | 7.16M | 7.16M | 1.69M | 0.81M | 1.77M | 3.12M | 2.56M | 1.78M | 4.25M | 5.34M | 0.90M | 0.70M | 0.26M | | | |
|
Minority Interest
|
| 0.54M | 0.56M | 0.59M | 0.60M | 0.64M | 0.70M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.13M | | | | 7.83M | 18.54M | | 82.83M | 128.94M | | | 42.20M | 28.27M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 12.21M | 12.20M | 3.50M | 2.91M | 3.75M | 7.13M | 20.64M | 17.80M | 13.03M | 64.56M | 67.30M | 18.18M | 18.25M |
|
Operating Leases
|
| | | | | | | | | | | | | 18.91M | 45.09M | 49.23M | 60.44M | 56.68M | 51.24M |
|
Other Non-Current Liabilities
|
| 12.45M | 13.22M | 11.73M | 10.09M | 6.36M | 6.12M | 5.71M | 3.64M | 4.27M | 4.34M | 5.55M | 18.27M | 18.47M | 6.17M | 6.72M | 12.18M | 9.27M | 11.14M |
|
Total Non-Current Liabilities
|
| 116.43M | 99.16M | 0.40M | 109.68M | 0.50M | 97.99M | 129.44M | 123.01M | 127.94M | 154.65M | 371.88M | 358.77M | 327.18M | 488.00M | 346.01M | 339.05M | 323.15M | 321.45M |
|
Total Liabilities
|
| 128.87M | 112.39M | 118.02M | 119.78M | 92.66M | 104.11M | 135.15M | 126.66M | 132.22M | 158.98M | 377.43M | 377.05M | 345.65M | 494.18M | 352.74M | 351.22M | 332.42M | 332.60M |
|
Total Debt
|
| | | | | | | | | | | 196.07M | 51.14M | 50.41M | 49.68M | | | 1.92M | 33.42M |
|
Common Equity
|
317.87M | 388.17M | 513.97M | 518.94M | 525.55M | 649.30M | 632.66M | 642.89M | 632.04M | 553.69M | 607.64M | 717.83M | 1,138.95M | 1,213.61M | 1,325.33M | 3,363.39M | 2,534.11M | 1,767.85M | 1,726.99M |
|
Shareholder's Equity
|
317.87M | 388.17M | 513.97M | 518.94M | 525.55M | 649.30M | 632.66M | 642.89M | 632.04M | 553.69M | 607.64M | 717.83M | 1,138.95M | 1,213.61M | 1,325.33M | 3,363.39M | 2,534.11M | 1,767.85M | 1,726.99M |
|
Liabilities and Shareholders Equity
|
265.47M | 338.00M | 626.36M | 389.01M | 645.32M | 741.96M | 391.74M | 415.12M | 427.98M | 685.90M | 766.63M | 1,095.26M | 1,516.00M | 1,559.27M | 1,819.51M | 3,716.12M | 2,885.34M | 2,100.26M | 2,059.58M |
|
Treasury Shares
|
| 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 13.46M | 10.07M | 13.46M | 13.46M |
|
Retained Earnings
|
| 17.87M | -1117.39M | 17.32M | -1103.43M | 23.64M | 22.60M | 15.69M | -1020.07M | -1117.04M | -1082.36M | -994.07M | -586.41M | -551.07M | -470.05M | 1,655.36M | 1,641.01M | 1,475.72M | 1,419.96M |