|
Cash & Equivalents
|
44.75M | 372.09M | 231.36M | 173.90M | 130.20M | 134.51M | 144.73M | 118.46M | 144.73M | 203.88M | 358.05M | 215.64M | 299.79M | 476.27M | 367.50M |
|
Short-term Investments
|
| 1.25M | 60.96M | 30.85M | 33.49M | 36.49M | 1.00M | | 41.74M | 41.57M | 28.55M | 35.43M | 35.08M | 40.77M | 30.33M |
|
Cash & Current Investments
|
44.75M | 373.34M | 292.32M | 204.75M | 163.69M | 171.00M | 145.73M | 118.46M | 186.47M | 245.45M | 386.60M | 251.07M | 334.88M | 517.04M | 397.83M |
|
Receivables - Net
|
| 8.24M | 18.30M | 15.25M | 15.44M | 13.71M | 17.28M | 23.71M | 19.32M | 8.80M | 7.24M | 10.26M | 12.70M | 17.63M | 24.21M |
|
Receivables - Other
|
| 0.41M | 0.07M | 0.31M | 0.31M | 0.00M | 0.19M | 4.97M | 6.25M | 15.87M | 11.66M | 15.81M | 15.57M | 11.42M | 7.45M |
|
Receivables
|
| 8.65M | 18.38M | 15.56M | 15.75M | 13.71M | 17.46M | 28.68M | 25.57M | 24.67M | 18.90M | 26.07M | 28.27M | 29.05M | 31.66M |
|
Raw Materials
|
| | | | | | 0.23M | | | | 28.66M | | | | |
|
Work In Process
|
| | | | | | 0.12M | | | | 26.28M | | | | |
|
Finished Goods
|
| | | | | | | | | | 9.95M | | | | |
|
Inventory
|
| | | | | | 0.35M | | | | 64.89M | | | | |
|
Current Assets
|
-208.14M | | 389.12M | | | | 260.32M | | | | 713.77M | 878.32M | 1,115.32M | 1,288.57M | 1,069.97M |
|
Property, Plant & Equipment (Net)
|
129.25M | 130.54M | 138.64M | 132.71M | 139.34M | 153.30M | 154.86M | 169.23M | 196.75M | 221.23M | 188.98M | 302.21M | 360.78M | 415.38M | 340.90M |
|
Long-Term Investments
|
| 6.19M | 2.17M | 4.54M | 10.34M | 9.13M | 15.37M | 26.07M | 24.92M | 39.70M | 58.29M | 131.14M | 169.34M | 82.25M | 64.10M |
|
Goodwill
|
| | | | | | | | 14.45M | 35.82M | 26.93M | 35.82M | 35.82M | 35.82M | 27.64M |
|
Intangibles
|
| 0.14M | 0.44M | 0.29M | 5.06M | 4.92M | 4.78M | 4.74M | 26.98M | 89.40M | 62.57M | 78.30M | 83.19M | 99.14M | 72.09M |
|
Goodwill & Intangibles
|
| 0.14M | 0.44M | 0.29M | 5.06M | 4.92M | 4.78M | 4.74M | 41.43M | 125.22M | 89.50M | 114.12M | 119.01M | 134.96M | 99.73M |
|
Long-Term Deferred Tax
|
| 4.62M | 4.86M | 4.12M | 4.22M | 3.61M | 0.99M | 1.03M | 3.53M | 5.30M | 4.68M | 8.54M | 8.61M | 8.33M | 8.55M |
|
Other Non-Current Assets
|
-2.62M | 10.31M | 26.58M | 11.49M | 9.48M | 9.54M | | 9.54M | 9.14M | 9.14M | 6.87M | 12.11M | 12.96M | 14.71M | 17.26M |
|
Non-Current Assets
|
208.14M | | 262.29M | | | | 379.06M | | | | 457.39M | 720.31M | 925.75M | 1,148.51M | 1,094.10M |
|
Assets
|
| 646.97M | 651.41M | 636.77M | 619.01M | 621.61M | 639.39M | 690.97M | 827.72M | 1,046.43M | 1,171.16M | 1,598.62M | 2,041.07M | 2,437.08M | 2,164.07M |
|
Accounts Payables
|
0.51M | 17.74M | 15.77M | 16.08M | 16.48M | 24.96M | 32.48M | 25.28M | 36.17M | 36.88M | 23.66M | 50.73M | 76.25M | 78.05M | 92.45M |
|
Notes Payables
|
| | 11.48M | | | | | | | | 208.13M | | | | |
|
Payables
|
0.51M | 17.74M | 27.25M | 16.08M | 16.48M | 24.96M | 32.48M | 25.28M | 36.17M | 36.88M | 231.79M | 50.73M | 76.25M | 78.05M | 92.45M |
|
Other Accumulated Expenses
|
| 0.02M | 0.32M | 0.02M | 0.13M | 0.13M | 0.03M | 0.03M | 3.38M | 6.20M | 6.58M | 7.79M | 11.34M | 3.54M | 3.35M |
|
Short term Debt
|
| 0.02M | 11.48M | | | | | | 25.34M | 144.38M | 574.31M | 256.77M | 437.95M | 672.51M | 386.65M |
|
Current Leases
|
| 3.29M | 4.97M | | | | 5.29M | | | | 5.46M | | | | |
|
Current Taxes
|
| 10.45M | 0.66M | 0.64M | 0.56M | 0.95M | 3.37M | 4.51M | 6.60M | 3.05M | 2.05M | 2.44M | 2.76M | 8.56M | 10.31M |
|
Current Deferred Revenue
|
| | | | | | 49.51M | | | | 39.03M | | | | |
|
Total Current Liabilities
|
| | | | | | 121.18M | | | | 827.04M | 639.17M | 1,082.04M | 1,435.72M | 1,173.38M |
|
Non-Current Debt
|
| 29.46M | 29.80M | 29.89M | 29.99M | 22.56M | 22.62M | 22.68M | 37.83M | 92.69M | 156.46M | 215.44M | 359.68M | 362.16M | 369.45M |
|
Non-Current Deffered Revenue
|
-2.15M | 213.45M | 182.30M | 167.63M | 155.57M | 148.38M | 94.83M | 130.76M | 87.10M | 111.38M | 67.81M | 68.45M | 67.01M | 65.13M | 49.69M |
|
Non-Current Deferred Tax Liability
|
| 7.55M | 11.63M | 9.45M | 7.24M | 4.16M | 1.62M | 0.54M | 6.19M | 17.57M | 12.49M | 15.72M | 14.81M | 14.27M | 10.89M |
|
Operating Leases
|
| 62.97M | 70.42M | 69.60M | 70.67M | 71.07M | 64.92M | 75.11M | 79.36M | 78.73M | 54.63M | 78.85M | 84.67M | 83.56M | 68.66M |
|
Other Non-Current Liabilities
|
| | 1.34M | | | | 1.36M | | | | | | | | |
|
Total Non-Current Liabilities
|
| 358.89M | 331.73M | | | | 185.64M | | | | 136.17M | 164.80M | 252.28M | 427.55M | 321.04M |
|
Total Liabilities
|
-145.90M | 358.89M | 333.07M | 315.62M | 310.55M | 302.85M | 306.82M | 299.62M | 348.32M | 525.69M | 963.22M | 803.98M | 1,334.32M | 1,863.27M | 1,494.42M |
|
Total Debt
|
| 29.48M | 41.28M | 29.89M | 29.99M | 22.56M | 22.62M | 22.68M | 63.16M | 237.07M | 730.78M | 472.21M | 797.64M | 1,034.67M | 756.10M |
|
Common Equity
|
145.90M | 288.08M | 318.34M | 321.15M | 308.46M | 318.76M | 332.57M | 391.35M | 479.40M | 520.75M | 207.94M | 794.65M | 706.75M | 573.81M | 669.65M |
|
Shareholder's Equity
|
145.90M | 288.08M | 318.34M | 321.15M | 308.46M | 318.76M | 332.57M | 391.35M | 479.40M | 520.75M | 207.94M | 794.65M | 706.75M | 573.81M | 669.65M |
|
Liabilities and Shareholders Equity
|
| 646.97M | 651.41M | 636.77M | 619.01M | 621.61M | 639.39M | 690.97M | 827.72M | 1,046.43M | 1,171.16M | 1,598.62M | 2,041.07M | 2,437.08M | 2,164.07M |
|
Treasury Shares
|
| | | | | -0.23M | 2.60M | | | -0.93M | -120.98M | -181.06M | -290.61M | -290.61M | -251.24M |
|
Retained Earnings
|
| 220.91M | 311.54M | 323.82M | 351.49M | 363.81M | 385.02M | 440.60M | 546.39M | 638.76M | 816.83M | 1,215.24M | 1,384.62M | 1,518.37M | 1,371.06M |