|
Cash & Equivalents
|
386.66M | 234.26M | 241.03M | 290.78M | 437.49M | 413.56M | 369.77M | 551.39M | 673.17M | 451.80M | 686.01M | 790.73M | 763.40M | 430.24M | 350.32M | 531.87M |
|
Short-term Investments
|
22.76M | 68.81M | 2.88M | 44.66M | 91.75M | 27.27M | 0.63M | 0.47M | 94.98M | 262.80M | 1.67M | 1.22M | 131.15M | 0.72M | 414.19M | 283.61M |
|
Cash & Current Investments
|
409.42M | 303.07M | 243.91M | 335.44M | 529.24M | 440.82M | 370.40M | 551.86M | 768.15M | 714.60M | 687.68M | 791.95M | 894.55M | 430.96M | 764.50M | 815.48M |
|
Receivables - Net
|
| 307.28M | 359.08M | 341.70M | 315.16M | 353.33M | 381.88M | 342.23M | 373.90M | 449.38M | 488.23M | 452.94M | 487.80M | 547.56M | 423.08M | 417.54M |
|
Receivables - Other
|
| | | | | | | | | 14.00M | | | | | | |
|
Receivables
|
| 307.28M | 359.08M | 341.70M | 315.16M | 353.33M | 381.88M | 342.23M | 373.90M | 463.38M | 488.23M | 452.94M | 487.80M | 547.56M | 423.08M | 417.54M |
|
Raw Materials
|
| 1.10M | 2.04M | | | | | | | | | | | | | |
|
Work In Process
|
| 0.66M | 1.24M | | | | | | | | | | | | | |
|
Finished Goods
|
| 312.54M | 361.92M | | | | | | | | | | | | | |
|
Inventory
|
222.16M | 314.30M | 365.20M | 363.32M | 329.23M | 384.65M | 473.64M | 488.00M | 457.93M | 521.83M | 605.97M | 556.53M | 645.38M | 1,028.55M | 746.29M | 690.51M |
|
Current Deferred Tax Assets
|
| 45.09M | 52.48M | 50.93M | 52.04M | 57.00M | | | | | | | | | | |
|
Prepaid Assets
|
32.03M | 28.24M | 36.39M | 38.58M | 33.08M | 39.17M | 33.40M | 38.49M | 58.56M | 79.50M | 93.87M | 54.20M | 86.31M | 129.87M | 80.81M | 85.05M |
|
Current Assets
|
921.71M | 990.88M | 1,049.53M | 1,122.60M | 1,250.47M | 1,266.04M | 1,249.39M | 1,412.02M | 1,649.50M | 1,765.31M | 1,875.75M | 1,855.62M | 2,114.04M | 2,136.94M | 2,014.68M | 2,008.58M |
|
Property, Plant & Equipment (Net)
|
| 221.81M | 250.91M | 260.52M | 279.37M | 291.56M | 291.69M | 279.65M | 281.39M | 291.60M | 346.65M | 309.79M | 291.09M | 291.21M | 287.28M | 282.91M |
|
Goodwill
|
12.66M | 14.47M | 14.44M | 14.44M | 14.44M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 68.59M | 51.69M | 26.69M | 26.69M |
|
Intangibles
|
1.40M | 40.42M | 39.02M | 37.62M | 36.29M | 143.73M | 138.58M | 133.44M | 129.56M | 126.58M | 123.59M | 103.56M | 101.91M | 81.56M | 79.91M | 79.22M |
|
Goodwill & Intangibles
|
14.06M | 40.42M | 53.46M | 52.06M | 50.73M | 212.32M | 207.18M | 202.03M | 198.15M | 195.17M | 192.19M | 172.15M | 170.50M | 133.25M | 106.60M | 105.92M |
|
Long-Term Deferred Tax
|
| 14.81M | 77.59M | 75.05M | 71.62M | 85.80M | 76.18M | 92.49M | 56.80M | 78.16M | 78.85M | 96.13M | 92.12M | 94.16M | 105.57M | 104.20M |
|
Other Non-Current Assets
|
43.07M | 27.17M | 28.65M | 23.66M | 25.02M | 19.45M | 21.72M | 27.70M | 27.06M | 38.49M | 43.66M | 63.64M | 68.45M | 71.57M | 67.58M | 73.99M |
|
Non-Current Assets
|
-921.71M | 303.87M | 333.02M | 336.24M | 355.12M | 526.17M | 596.76M | 601.87M | 563.40M | 603.41M | 1,055.85M | 980.95M | 953.09M | 914.61M | 924.33M | 966.68M |
|
Assets
|
| 1,294.75M | 1,382.54M | 1,458.84M | 1,605.59M | 1,792.21M | 1,846.15M | 2,013.89M | 2,212.90M | 2,368.72M | 2,931.59M | 2,836.57M | 3,067.13M | 3,051.55M | 2,939.01M | 2,975.26M |
|
Accounts Payables
|
102.49M | 130.63M | 148.97M | 142.24M | 173.56M | 214.28M | 217.23M | 215.05M | 252.30M | 274.44M | 255.37M | 206.70M | 283.35M | 322.47M | 235.93M | 385.69M |
|
Notes Payables
|
| | | 0.16M | | | | | | | | | | | | |
|
Payables
|
102.49M | 130.63M | 148.97M | 142.40M | 173.56M | 214.28M | 217.23M | 215.05M | 252.30M | 274.44M | 255.37M | 206.70M | 283.35M | 322.47M | 235.93M | 385.69M |
|
Accumulated Expenses
|
| 102.81M | 104.50M | 105.19M | 120.40M | 144.29M | 141.86M | 142.16M | 182.23M | 275.68M | 295.72M | 257.28M | 316.49M | 328.76M | 272.06M | 273.33M |
|
Other Accumulated Expenses
|
| 30.03M | 26.83M | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 1.94M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 64.02M | 65.47M | 67.43M | 68.69M | 71.09M | 75.86M |
|
Current Taxes
|
| 16.04M | 12.58M | 4.41M | 7.25M | 14.39M | 5.04M | 5.64M | 19.11M | 22.76M | 15.80M | 23.18M | 13.13M | 18.80M | 17.56M | 31.66M |
|
Curent Deferred Tax Liability
|
| 2.15M | 0.95M | 0.07M | 0.05M | 0.17M | | | | | | | | | | |
|
Total Current Liabilities
|
179.29M | 251.63M | 267.00M | 252.06M | 301.25M | 373.12M | 366.07M | 362.85M | 453.64M | 572.88M | 630.91M | 552.62M | 680.39M | 738.72M | 596.63M | 766.54M |
|
Non-Current Debt
|
| | | | | 15.73M | 15.03M | 14.05M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 16.30M | 18.03M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 7.45M | 11.63M | 16.01M | 20.69M | 30.31M | 16.46M | | | | | | |
|
Non-Current Deferred Tax Liability
|
31.55M | 16.30M | 16.21M | 19.70M | 23.59M | 29.45M | 28.80M | 27.85M | 41.47M | 52.19M | 6.36M | 103.93M | 98.46M | 0.14M | 0.07M | 0.31M |
|
Operating Leases
|
| | | | | | | | | | 371.51M | 353.18M | 317.67M | 310.62M | 336.77M | 373.33M |
|
Other Non-Current Liabilities
|
15.04M | 21.46M | 23.85M | 27.17M | 29.53M | 35.44M | 40.17M | 42.62M | 58.10M | 50.79M | 48.43M | 49.92M | 44.54M | 33.25M | 41.25M | 41.87M |
|
Total Non-Current Liabilities
|
200.61M | 271.32M | 284.14M | 265.50M | 323.20M | 401.54M | 390.17M | 389.76M | 502.54M | 627.62M | 1,033.72M | 953.88M | 1,033.34M | 1,082.51M | 959.15M | 1,153.36M |
|
Total Liabilities
|
215.66M | 292.78M | 308.00M | 292.68M | 352.72M | 436.98M | 430.34M | 432.38M | 560.64M | 678.41M | 1,082.14M | 1,003.80M | 1,077.88M | 1,115.76M | 1,000.40M | 1,195.23M |
|
Total Debt
|
| | | | | 15.73M | 16.97M | 14.05M | | | | | | | | |
|
Common Equity
|
997.23M | 1,001.97M | 1,074.55M | 1,166.17M | 1,252.86M | 1,355.23M | 1,415.81M | 1,581.51M | 1,652.26M | 1,690.31M | 1,849.45M | 1,832.77M | 1,989.25M | 1,935.79M | 1,938.61M | 1,780.04M |
|
Shareholder's Equity
|
997.23M | 1,001.97M | 1,074.55M | 1,166.17M | 1,252.86M | 1,355.23M | 1,415.81M | 1,581.51M | 1,652.26M | 1,690.31M | 1,849.45M | 1,832.77M | 1,989.25M | 1,935.79M | 1,938.61M | 1,780.04M |
|
Liabilities and Shareholders Equity
|
| 1,294.75M | 1,382.54M | 1,458.84M | 1,605.59M | 1,792.21M | 1,846.15M | 2,013.89M | 2,212.90M | 2,368.72M | 2,931.59M | 2,836.57M | 3,067.13M | 3,051.55M | 2,939.01M | 2,975.26M |
|
Retained Earnings
|
952.95M | 46.72M | 46.90M | 46.66M | 35.36M | 15.83M | -20.84M | -22.62M | 1,585.01M | 1,677.92M | 1,848.93M | 1,811.80M | -4.38M | -30.64M | 1,984.45M | 1,843.26M |
|
Treasury Shares
|
| | 0.59M | 0.64M | 0.67M | | | | 0.45M | 0.42M | 0.41M | 0.43M | 1.66M | 3.23M | 2.38M | 3.96M |