|
Cash & Equivalents
|
33.56M | 40.53M | 138.31M | 36.23M | 69.25M | 165.75M | 519.03M | 714.17M | 319.33M | 304.16M | 176.64M |
|
Short-term Investments
|
| 7.97M | 6.03M | 46.27M | 8.56M | 122.24M | 210.07M | 7.77M | 133.36M | 101.96M | 174.21M |
|
Cash & Current Investments
|
33.56M | 48.50M | 144.34M | 82.50M | 77.81M | 287.99M | 729.10M | 721.94M | 452.69M | 406.12M | 350.85M |
|
Receivables - Net
|
37.38M | 58.27M | 94.38M | 68.44M | 96.60M | 127.34M | 184.99M | 153.47M | 163.02M | 326.79M | 278.63M |
|
Receivables - Other
|
2.46M | 5.99M | 5.85M | 13.14M | 4.89M | 3.16M | 5.94M | 10.69M | 13.89M | 12.26M | 0.96M |
|
Receivables
|
39.85M | 64.26M | 100.23M | 81.58M | 101.49M | 130.50M | 190.93M | 164.16M | 176.91M | 339.06M | 279.59M |
|
Finished Goods
|
| | | | | | | | | 147.46M | 155.07M |
|
Inventory
|
| 53.31M | 47.05M | 56.54M | 98.48M | 129.88M | 148.77M | 166.44M | 140.45M | 147.89M | 153.09M |
|
Current Deferred Tax Assets
|
| 2.20M | 1.86M | 2.30M | 5.77M | | | | | | |
|
Prepaid Assets
|
| 17.88M | 16.36M | 31.77M | 43.33M | 56.15M | 63.54M | 88.80M | 82.57M | 83.54M | 99.20M |
|
Current Assets
|
| 282.02M | 326.89M | 365.03M | 492.50M | 824.12M | 1,327.96M | 1,426.93M | 1,101.71M | 1,031.66M | 988.34M |
|
Property, Plant & Equipment (Net)
|
| 9.44M | 15.21M | 48.98M | 60.99M | 60.20M | 62.36M | 101.22M | 103.43M | 120.44M | 112.64M |
|
Long-Term Investments
|
| 2.12M | 5.04M | 3.59M | 5.14M | 5.41M | 8.18M | | 314.88M | 50.82M | 47.55M |
|
Goodwill
|
| | | 1.95M | 1.99M | 1.97M | 1.97M | 61.69M | 52.05M | 44.21M | 49.65M |
|
Intangibles
|
| 3.21M | 4.07M | 9.79M | 20.05M | 21.87M | 21.22M | 61.27M | 46.28M | 43.36M | 48.95M |
|
Goodwill & Intangibles
|
| 3.21M | 4.07M | 11.74M | 22.04M | 23.84M | 23.19M | 122.96M | 98.33M | 87.57M | 98.60M |
|
Long-Term Deferred Tax
|
| | | | 5.77M | 7.89M | 7.92M | 17.70M | 24.20M | 28.39M | 32.13M |
|
Other Non-Current Assets
|
| 2.20M | 7.66M | 7.23M | 19.01M | 55.38M | 21.95M | 14.45M | 15.15M | 6.41M | 9.57M |
|
Non-Current Assets
|
| 19.18M | 30.19M | 75.88M | 115.60M | 203.66M | 190.79M | 482.93M | 405.91M | 450.50M | 410.01M |
|
Assets
|
| 301.20M | 357.08M | 440.91M | 608.10M | 1,027.79M | 1,518.75M | 1,909.86M | 1,507.62M | 1,482.16M | 1,398.35M |
|
Accounts Payables
|
| 72.94M | 79.38M | 86.37M | 134.21M | 127.03M | 61.12M | 76.60M | 70.71M | 79.75M | 85.03M |
|
Notes Payables
|
| 4.96M | 17.36M | 25.46M | 66.05M | 62.06M | 72.62M | 354.79M | 151.33M | 157.88M | 167.27M |
|
Payables
|
| 77.90M | 96.74M | 111.83M | 200.27M | 189.08M | 133.74M | 431.39M | 222.04M | 237.62M | 252.30M |
|
Accumulated Expenses
|
| 24.05M | 20.93M | 46.60M | 48.86M | 84.16M | 143.71M | 152.63M | 152.74M | 168.13M | 160.23M |
|
Other Accumulated Expenses
|
| | | | 2.30M | 2.08M | 3.84M | 12.71M | 4.53M | 12.13M | 0.73M |
|
Short term Debt
|
| 1.19M | | 26.44M | 2.12M | 62.06M | 6.52M | 354.79M | 52.80M | 157.88M | 167.27M |
|
Current Leases
|
| | | | | 19.97M | 23.94M | 43.13M | 35.07M | 47.12M | 33.31M |
|
Current Taxes
|
| 1.24M | 2.38M | 4.50M | 9.50M | 11.87M | 10.52M | 19.84M | 6.97M | 2.66M | 3.64M |
|
Current Deferred Revenue
|
| | | 3.72M | 2.78M | 3.58M | 9.46M | 9.87M | 18.00M | 23.10M | 24.18M |
|
Total Current Liabilities
|
| 104.38M | 120.06M | 170.04M | 264.80M | 336.58M | 318.44M | 740.54M | 548.34M | 531.76M | 513.41M |
|
Non-Current Debt
|
| | | | 10.41M | 269.36M | 255.60M | | | | |
|
Minority Interest
|
| | | 2.58M | 2.65M | 3.16M | 1.30M | 220.41M | 214.18M | 224.26M | 232.47M |
|
Non-Current Deferred Tax Liability
|
| | | 0.55M | 0.50M | 0.42M | 0.37M | 7.99M | 4.18M | 3.53M | 4.49M |
|
Operating Leases
|
| | | | | 44.90M | 53.71M | 136.97M | 100.38M | 113.07M | 83.20M |
|
Other Non-Current Liabilities
|
| | | | | | | 19.53M | 9.30M | 5.76M | 6.61M |
|
Total Non-Current Liabilities
|
| | | 0.55M | 10.91M | 314.68M | 309.68M | 164.49M | 113.86M | 122.37M | 93.00M |
|
Total Liabilities
|
| 104.38M | 120.06M | 170.58M | 275.72M | 651.27M | 628.12M | 905.03M | 662.20M | 654.13M | 616.03M |
|
Total Debt
|
| 1.19M | | 26.44M | 12.53M | 331.42M | 262.12M | 354.79M | 52.80M | 157.88M | 167.27M |
|
Common Equity
|
-52.39M | 196.82M | 237.02M | 270.33M | 332.38M | 375.18M | 889.33M | 784.42M | 631.24M | 603.77M | 563.09M |
|
Shareholder's Equity
|
-52.39M | 196.82M | 237.02M | 270.33M | 332.38M | 375.18M | 889.33M | 784.42M | 631.24M | 603.77M | 563.09M |
|
Liabilities and Shareholders Equity
|
| 301.20M | 357.08M | 440.91M | 608.10M | 1,027.79M | 1,518.75M | 1,909.86M | 1,507.62M | 1,482.16M | 1,398.35M |
|
Treasury Shares
|
0.31M | 2.64M | 0.54M | 0.91M | 0.68M | 0.37M | 1.18M | 1.26M | 3.60M | | 1.99M |
|
Retained Earnings
|
| -51.10M | -35.26M | -3.70M | 37.06M | 76.18M | 138.03M | 65.91M | -33.98M | -71.68M | -94.78M |