|
Cash & Equivalents
|
125.83M | 126.55M | 47.68M | 68.22M | 82.55M | 67.40M | 118.15M | 55.33M | 64.05M | 30.20M | 45.22M | 88.30M | 30.11M | 33.70M | 21.36M | 29.64M |
|
Cash & Current Investments
|
125.83M | 126.55M | 47.68M | 68.22M | 82.55M | 67.40M | 118.15M | 55.33M | 64.05M | 30.20M | 45.22M | 88.30M | 30.11M | 33.70M | 21.36M | 29.64M |
|
Receivables - Net
|
| 113.94M | 154.02M | 111.39M | 129.22M | 136.65M | 153.66M | 153.12M | 152.61M | 191.72M | 162.18M | 126.99M | 122.24M | 132.80M | 140.40M | 155.91M |
|
Receivables
|
| 113.94M | 154.02M | 111.39M | 129.22M | 136.65M | 153.66M | 153.12M | 152.61M | 191.72M | 162.18M | 126.99M | 122.24M | 132.80M | 140.40M | 155.91M |
|
Raw Materials
|
| | | | | | | | | 19.13M | 18.45M | 14.59M | 16.76M | 21.17M | 14.20M | 14.35M |
|
Work In Process
|
| | | | | | | | | 0.74M | 0.45M | 0.35M | 0.61M | 0.57M | 0.67M | 0.64M |
|
Finished Goods
|
| | | | | | | | | 663.30M | 599.50M | 473.01M | 579.43M | 558.47M | 525.81M | 550.25M |
|
Inventory
|
| 524.25M | 561.80M | 503.69M | 547.53M | 543.10M | 546.75M | 585.76M | 569.38M | 683.17M | 618.41M | 487.95M | 596.81M | 580.22M | 540.67M | 565.24M |
|
Current Deferred Tax Assets
|
| 4.50M | 14.43M | | 0.47M | 0.75M | | | | | | | | | | |
|
Prepaid Assets
|
| 28.85M | 32.06M | 41.66M | 29.75M | 42.38M | 45.36M | 39.87M | 60.75M | 66.48M | 50.30M | 45.39M | 48.79M | 50.43M | 55.48M | 55.28M |
|
Current Assets
|
| 808.28M | 815.14M | 775.14M | 792.55M | 790.15M | 875.07M | 843.75M | 846.79M | 976.45M | 882.30M | 782.56M | 836.48M | 831.46M | 788.91M | 836.51M |
|
Property, Plant & Equipment (Net)
|
| 135.63M | 131.47M | 144.86M | 143.56M | 149.74M | 179.01M | 219.20M | 212.80M | 230.78M | 224.85M | 172.44M | 150.24M | 160.88M | 167.58M | 175.21M |
|
Long-Term Investments
|
| | 1.10M | 1.40M | -1031.67M | -1183.59M | | | 1,329.43M | 1,499.21M | 8.00M | 7.90M | 7.50M | 7.90M | 9.50M | 10.90M |
|
Goodwill
|
| | 39.60M | 13.95M | 13.95M | 13.95M | 13.95M | 127.10M | 127.08M | 242.53M | 245.28M | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M |
|
Intangibles
|
| | 100.99M | 65.75M | 59.72M | 120.63M | 116.94M | 216.66M | 288.79M | 451.09M | 391.09M | 451.09M | 451.09M | 451.09M | 451.09M | 451.09M |
|
Goodwill & Intangibles
|
| 70.59M | 140.59M | 79.70M | 73.67M | 134.59M | 130.90M | 343.76M | 339.17M | 549.90M | 539.58M | 240.07M | 227.50M | 215.39M | 203.31M | 192.27M |
|
Long-Term Deferred Tax
|
| | | 1.46M | 1.09M | 74.35M | 64.16M | 80.04M | 2.31M | 9.83M | 9.73M | | | | 4.40M | 4.83M |
|
Other Non-Current Assets
|
| 70.29M | 72.22M | 63.70M | 85.52M | 73.32M | 64.89M | 33.60M | 62.58M | 47.83M | 50.66M | 88.83M | 99.14M | 83.40M | 74.95M | 78.46M |
|
Non-Current Assets
|
| 339.76M | 412.34M | 398.83M | 356.85M | 424.18M | 428.26M | 631.53M | 212.80M | 230.78M | 920.44M | 726.74M | 653.67M | 679.08M | 695.61M | 9,111.39M |
|
Assets
|
| 1,148.04M | 1,227.48M | 1,173.97M | 1,146.34M | 1,214.33M | 1,303.32M | 1,475.27M | 1,489.41M | 1,838.57M | 2,431.71M | 1,867.05M | 1,843.93M | 1,836.47M | 1,804.75M | 1,894.75M |
|
Accounts Payables
|
| 167.19M | 190.61M | 213.66M | 226.60M | 215.92M | 237.80M | 266.37M | 272.96M | 316.30M | 267.02M | 280.50M | 331.47M | 229.91M | 251.91M | 237.04M |
|
Payables
|
| 167.19M | 190.61M | 213.66M | 226.60M | 215.92M | 237.80M | 266.37M | 272.96M | 316.30M | 267.02M | 280.50M | 331.47M | 229.91M | 251.91M | 237.04M |
|
Accumulated Expenses
|
| 82.19M | 87.45M | 87.81M | 85.60M | 88.74M | 93.98M | 102.98M | 103.75M | 137.06M | 119.16M | 129.10M | 164.99M | 143.05M | 114.74M | 167.45M |
|
Other Accumulated Expenses
|
| | | | | | | | | 202.04M | 181.06M | | | | | |
|
Short term Debt
|
| 198.00M | 201.00M | 105.00M | 7.00M | | | 110.00M | | 335.00M | 275.00M | 250.00M | 290.00M | 307.50M | 182.00M | 219.50M |
|
Current Leases
|
| | | | | | | | | | 127.87M | 153.06M | 128.50M | 136.05M | 112.76M | 127.52M |
|
Current Taxes
|
| | | | 4.35M | 6.29M | 3.52M | 3.60M | 8.22M | 6.39M | 7.19M | 5.07M | 22.62M | 7.65M | 11.22M | 6.42M |
|
Curent Deferred Tax Liability
|
| | | 3.46M | 15.51M | 27.54M | | | | | | | | | | |
|
Total Current Liabilities
|
| 511.90M | 524.58M | 471.82M | 386.86M | 369.54M | 390.30M | 527.60M | 430.16M | 853.34M | 850.95M | 905.51M | 1,025.61M | 911.20M | 742.96M | 757.93M |
|
Non-Current Debt
|
| 150.00M | 198.63M | 198.82M | 199.01M | 196.71M | 196.54M | 197.00M | 197.47M | 197.93M | | | | | | |
|
Non-Current Deffered Revenue
|
| 34.68M | 32.36M | 33.71M | 38.59M | 39.74M | 46.51M | 51.12M | 53.07M | 54.85M | | | | | | |
|
Minority Interest
|
| 0.83M | 1.05M | 0.77M | 0.66M | 0.71M | 0.99M | 1.37M | 1.47M | 1.38M | 3.18M | 3.61M | 4.82M | 5.43M | 6.94M | 6.92M |
|
Liabilities from Discontinued Operations
|
| | | 13.26M | 0.71M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 11.53M | 31.14M | 6.87M | 9.37M | 27.54M | 32.27M | 52.70M | 50.67M | 49.99M | 55.01M | 8.24M | 14.73M | 19.00M | 11.54M | 31.77M |
|
Operating Leases
|
| | | | | | | | | | 629.03M | 518.94M | 452.91M | 444.07M | 453.10M | 479.52M |
|
Other Non-Current Liabilities
|
| 24.02M | 27.05M | 29.85M | 38.21M | 39.17M | 35.23M | 32.36M | 27.15M | 39.24M | 41.41M | 26.61M | 24.82M | 28.30M | 27.12M | 17.11M |
|
Total Non-Current Liabilities
|
| 220.23M | 289.18M | 276.25M | 285.19M | 303.17M | 310.55M | 333.19M | 340.29M | 349.80M | 931.63M | 757.69M | 494.93M | 499.16M | 494.22M | 530.87M |
|
Total Liabilities
|
-411.23M | 732.13M | 813.76M | 748.07M | 668.98M | 672.71M | 700.85M | 860.79M | 770.45M | 1,203.13M | 1,782.58M | 1,663.20M | 5.40M | 9.10M | 9.30M | 13.20M |
|
Total Debt
|
| 348.00M | 399.63M | 303.82M | 206.01M | 196.71M | 196.54M | 307.00M | 197.47M | 532.93M | 275.00M | 250.00M | 290.00M | 307.50M | 182.00M | 219.50M |
|
Common Equity
|
411.23M | 415.91M | 413.72M | 425.90M | 477.36M | 541.62M | 602.47M | 614.49M | 718.96M | 635.43M | 649.13M | 203.85M | 323.39M | 426.11M | 567.57M | 605.95M |
|
Shareholder's Equity
|
411.23M | 415.91M | 413.72M | 425.90M | 477.36M | 541.62M | 602.47M | 614.49M | 718.96M | 635.43M | 649.13M | 203.85M | 323.39M | 426.11M | 567.57M | 605.95M |
|
Liabilities and Shareholders Equity
|
| 1,148.04M | 1,227.48M | 1,173.97M | 1,146.34M | 1,214.33M | 1,303.32M | 1,475.27M | 1,489.41M | 1,838.57M | 2,431.71M | 1,867.05M | 1,843.93M | 1,836.47M | 1,804.75M | 1,894.75M |
|
Retained Earnings
|
| 274.23M | 9.64M | 0.88M | 16.68M | 3.23M | -5.86M | -30.43M | -17.17M | -31.60M | -31.84M | -9.14M | -8.61M | 266.33M | 410.33M | 442.39M |
|
Treasury Shares
|
| 2.18M | 2.50M | 2.11M | 1.70M | 1.56M | 1.26M | 1.13M | 1.17M | 1.25M | 1.27M | 1.40M | 1.39M | 2.62M | 1.51M | 1.14M |