|
Cash & Equivalents
|
39.84M | 134.45M | 37.00M | 66.14M | 162.38M | 540.15M | 720.51M | 301.46M | 298.54M | 176.64M |
|
Short-term Investments
|
7.84M | 5.86M | 47.25M | 8.18M | 119.75M | 218.62M | 7.84M | 125.90M | 100.07M | 174.21M |
|
Cash & Current Investments
|
47.68M | 140.31M | 84.25M | 74.32M | 282.13M | 758.77M | 728.35M | 427.36M | 398.61M | 350.85M |
|
Receivables - Net
|
57.28M | 91.75M | 69.89M | 92.27M | 124.74M | 192.52M | 154.83M | 153.90M | 320.76M | 278.63M |
|
Receivables - Other
|
5.89M | 5.68M | 13.42M | 4.67M | 3.10M | 6.18M | 10.79M | 13.11M | 12.04M | 0.96M |
|
Receivables
|
63.17M | 97.43M | 83.31M | 96.94M | 127.84M | 198.70M | 165.62M | 167.01M | 332.79M | 279.59M |
|
Finished Goods
|
| | | | | | | | 144.74M | 155.12M |
|
Inventory
|
52.40M | 45.74M | 57.74M | 94.06M | 127.24M | 154.82M | 167.92M | 132.59M | 145.15M | 153.09M |
|
Current Deferred Tax Assets
|
2.17M | 1.81M | 2.35M | 5.54M | | | | | | |
|
Prepaid Assets
|
17.57M | 15.90M | 32.44M | 41.39M | 55.01M | 66.12M | 89.59M | 77.95M | 81.99M | 99.20M |
|
Current Assets
|
277.24M | 317.76M | 372.76M | 470.40M | 807.35M | 1,382.00M | 1,439.59M | 1,040.07M | 1,012.60M | 988.34M |
|
Property, Plant & Equipment (Net)
|
9.28M | 14.79M | 50.02M | 58.25M | 58.97M | 64.90M | 102.12M | 97.64M | 118.21M | 112.64M |
|
Long-Term Investments
|
2.09M | 4.90M | 3.67M | 4.91M | 5.30M | 8.18M | | 297.26M | 49.88M | 46.81M |
|
Goodwill
|
| | 1.99M | 1.90M | 1.93M | 2.05M | 62.24M | 49.14M | 43.40M | 49.65M |
|
Intangibles
|
3.15M | 3.95M | 10.00M | 19.15M | 21.43M | 22.09M | 61.81M | 43.69M | 42.56M | 48.95M |
|
Goodwill & Intangibles
|
3.15M | 3.95M | 11.99M | 21.05M | 23.36M | 24.13M | 124.05M | 92.83M | 85.96M | 98.60M |
|
Long-Term Deferred Tax
|
| | | 5.51M | 7.73M | 8.25M | 17.86M | 22.85M | 27.86M | 32.13M |
|
Other Non-Current Assets
|
2.17M | 7.45M | 7.38M | 18.15M | 54.25M | 22.84M | 14.58M | 14.30M | 6.29M | 9.57M |
|
Non-Current Assets
|
18.85M | 29.35M | 77.49M | 110.41M | 199.52M | 198.56M | 487.22M | 383.20M | 442.17M | 410.01M |
|
Assets
|
296.10M | 347.10M | 450.25M | 580.81M | 1,006.87M | 1,580.56M | 1,926.81M | 1,423.26M | 1,454.77M | 1,398.35M |
|
Accounts Payables
|
71.70M | 77.16M | 88.20M | 128.19M | 124.44M | 63.61M | 77.28M | 66.75M | 78.27M | 85.03M |
|
Notes Payables
|
4.87M | 16.88M | 26.00M | 63.09M | 60.79M | 75.57M | 357.94M | 142.86M | 154.96M | 167.27M |
|
Payables
|
76.58M | 94.04M | 114.19M | 191.28M | 185.24M | 139.18M | 435.22M | 209.61M | 233.23M | 252.30M |
|
Accumulated Expenses
|
23.64M | 20.35M | 47.59M | 46.67M | 82.45M | 149.56M | 153.99M | 144.20M | 165.02M | 160.23M |
|
Other Accumulated Expenses
|
| | | 2.19M | 2.04M | 3.99M | 12.82M | 4.28M | 11.90M | 0.73M |
|
Short term Debt
|
1.17M | | 26.44M | 2.02M | 60.79M | 6.79M | 357.94M | 52.80M | 154.96M | 167.27M |
|
Current Leases
|
| | | | 19.56M | 24.92M | 43.51M | 33.10M | 46.25M | 33.31M |
|
Current Taxes
|
1.22M | 2.32M | 4.60M | 9.08M | 11.63M | 10.95M | 20.02M | 6.58M | 2.61M | 3.64M |
|
Current Deferred Revenue
|
| | 3.80M | 2.66M | 3.51M | 9.85M | 9.96M | 16.99M | 22.67M | 24.19M |
|
Total Current Liabilities
|
102.61M | 116.70M | 173.64M | 252.92M | 329.73M | 331.40M | 747.11M | 517.65M | 521.93M | 513.41M |
|
Non-Current Debt
|
| | | 9.94M | 263.88M | 266.00M | | | | |
|
Minority Interest
|
| | 2.63M | 2.53M | 3.09M | 1.36M | 222.36M | 202.20M | 220.12M | 228.84M |
|
Non-Current Deferred Tax Liability
|
| | 0.56M | 0.48M | 0.42M | 0.38M | 8.06M | 3.95M | 3.47M | 4.49M |
|
Operating Leases
|
| | | | 43.98M | 55.90M | 138.19M | 94.76M | 110.98M | 81.90M |
|
Other Non-Current Liabilities
|
| | | | | | 19.71M | 8.78M | 5.66M | 6.61M |
|
Total Non-Current Liabilities
|
| | 0.56M | 10.42M | 308.28M | 322.28M | 165.95M | 107.49M | 120.11M | 93.00M |
|
Total Liabilities
|
102.61M | 116.70M | 174.20M | 263.34M | 638.01M | 653.68M | 913.06M | 625.14M | 642.04M | 606.42M |
|
Total Debt
|
1.17M | | 26.44M | 11.97M | 324.68M | 272.79M | 357.94M | 52.80M | 154.96M | 167.27M |
|
Common Equity
|
193.48M | 230.40M | 276.05M | 317.46M | 367.54M | 925.52M | 791.38M | 595.92M | 592.62M | 563.09M |
|
Shareholder's Equity
|
193.48M | 230.40M | 276.05M | 317.46M | 367.54M | 925.52M | 791.38M | 595.92M | 592.62M | 563.09M |
|
Liabilities and Shareholders Equity
|
296.10M | 347.10M | 450.25M | 580.81M | 1,006.87M | 1,580.56M | 1,926.81M | 1,423.26M | 1,454.77M | 1,398.35M |
|
Treasury Shares
|
2.60M | 0.53M | 0.93M | 0.65M | 0.36M | 1.23M | 1.27M | 3.40M | | 2.00M |
|
Retained Earnings
|
-50.23M | -34.28M | -3.78M | 35.39M | 74.63M | 143.65M | 66.49M | -32.08M | -70.36M | -94.78M |