|
Cash & Equivalents
|
28.60M | 15.10M | 36.20M | 52.00M | 47.30M | 17.20M | 73.60M | 54.50M | 34.20M | 23.10M | 57.30M |
|
Cash & Current Investments
|
28.60M | 15.10M | 36.20M | 52.00M | 47.30M | 17.20M | 73.60M | 54.50M | 34.20M | 23.10M | 57.30M |
|
Receivables - Net
|
| 146.20M | 156.20M | 165.20M | 172.90M | 161.40M | 173.50M | 199.10M | 163.50M | 151.80M | 138.00M |
|
Receivables - Other
|
| | 96.00M | | 8.70M | 33.50M | 39.10M | 46.70M | 33.20M | 21.60M | 24.10M |
|
Receivables
|
| 146.20M | 252.20M | 165.20M | 181.60M | 194.90M | 212.60M | 245.80M | 196.70M | 173.40M | 162.10M |
|
Raw Materials
|
| 8.00M | 7.60M | 3.30M | 4.00M | 3.90M | 2.50M | 2.80M | | | |
|
Work In Process
|
| 9.60M | 10.80M | 13.70M | 8.10M | 7.20M | 2.40M | 2.80M | | | |
|
Finished Goods
|
| 4.60M | 5.70M | 6.30M | | | | | | | |
|
Inventory
|
| 22.20M | 24.10M | 23.30M | 12.10M | 11.10M | 4.90M | 5.60M | | | |
|
Prepaid Assets
|
| 7.30M | 17.10M | 29.60M | 16.70M | 15.90M | 9.70M | 23.50M | 28.10M | 31.00M | 37.20M |
|
Current Assets
|
-87.20M | 190.80M | 329.60M | 270.10M | 249.00M | 211.20M | 267.20M | 279.70M | 228.40M | 208.50M | 232.50M |
|
Buildings
|
| 44.70M | | | | | | | | | |
|
Land & Improvements
|
| 10.00M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 33.00M | 35.50M | 34.70M | 32.20M | 17.50M | 12.00M | 18.70M | 17.60M | 13.50M | 8.90M |
|
Goodwill
|
448.80M | 446.80M | 446.40M | 447.40M | 450.00M | 450.30M | 409.90M | 450.60M | 446.40M | 446.40M | 446.00M |
|
Intangibles
|
16.50M | 152.70M | 148.30M | 143.50M | 153.20M | 153.70M | 51.20M | 63.70M | 75.60M | 87.60M | 96.50M |
|
Goodwill & Intangibles
|
465.30M | 599.50M | 594.70M | 590.90M | 603.20M | 604.00M | 461.10M | 514.30M | 522.00M | 534.00M | 542.50M |
|
Long-Term Deferred Tax
|
| 10.60M | 37.00M | 22.20M | 9.70M | 9.00M | 34.00M | 31.70M | 33.40M | 45.80M | 56.40M |
|
Other Non-Current Assets
|
| 23.70M | 34.50M | 38.10M | 42.80M | 41.30M | 29.00M | 28.20M | 26.40M | 29.30M | 29.60M |
|
Non-Current Assets
|
87.20M | 100.10M | 111.60M | 113.90M | 122.80M | 194.50M | 144.70M | 153.20M | 152.90M | 146.80M | 147.30M |
|
Assets
|
| 817.60M | 978.90M | 893.50M | 868.70M | 886.90M | 865.60M | 883.30M | 828.30M | 806.90M | 841.60M |
|
Accounts Payables
|
| 39.50M | 85.30M | 67.80M | 72.40M | 58.50M | 54.20M | 36.30M | 49.20M | 33.90M | 28.70M |
|
Notes Payables
|
| 8.80M | -15.30M | | | | | | | | |
|
Payables
|
| 48.30M | 70.00M | 67.80M | 72.40M | 58.50M | 54.20M | 36.30M | 49.20M | 33.90M | 28.70M |
|
Accumulated Expenses
|
| 75.40M | 100.70M | 119.20M | 126.00M | 121.00M | 164.60M | 207.20M | 159.30M | 153.70M | 185.10M |
|
Other Accumulated Expenses
|
| 8.10M | 17.50M | 16.70M | 27.00M | 14.40M | 42.80M | 19.70M | 21.30M | 18.80M | 18.70M |
|
Short term Debt
|
| 8.80M | | | | | | | | | |
|
Current Leases
|
| | | | | | 19.70M | 17.90M | 16.30M | 14.00M | 10.30M |
|
Current Taxes
|
| | | 1.60M | 12.40M | 2.70M | 11.80M | | | | |
|
Current Deferred Revenue
|
| 19.00M | 19.30M | 22.90M | 16.10M | 16.70M | 23.40M | 36.00M | 46.10M | 46.80M | 52.60M |
|
Total Current Liabilities
|
| 123.70M | 186.00M | 187.00M | 198.40M | 179.50M | 238.50M | 261.40M | 224.80M | 201.60M | 224.10M |
|
Non-Current Debt
|
| 29.20M | 587.00M | 458.30M | 362.70M | 296.00M | 230.50M | 124.00M | 169.20M | 124.50M | 124.70M |
|
Non-Current Deffered Revenue
|
| 28.50M | 24.40M | 22.80M | 19.50M | 20.00M | 20.80M | 19.80M | 13.60M | 13.10M | 12.20M |
|
Pension
|
| | 56.40M | 52.50M | 51.30M | 58.80M | 51.00M | 40.60M | 42.90M | 34.40M | 23.30M |
|
Operating Leases
|
| | | | | 57.90M | 51.00M | 39.40M | 28.40M | 12.10M | 6.40M |
|
Other Non-Current Liabilities
|
| 12.70M | 14.00M | 23.50M | 10.80M | 6.10M | 26.00M | 21.10M | 19.90M | 19.00M | 14.80M |
|
Total Non-Current Liabilities
|
| 181.40M | 853.80M | 720.60M | 631.90M | 612.20M | 591.80M | 485.20M | 478.90M | 385.70M | 390.70M |
|
Total Liabilities
|
| 194.10M | 867.80M | 744.10M | 642.70M | 618.30M | 617.80M | 506.30M | 498.80M | 404.70M | 405.50M |
|
Total Debt
|
| 38.00M | 587.00M | 458.30M | 362.70M | 296.00M | 230.50M | 124.00M | 169.20M | 124.50M | 124.70M |
|
Common Equity
|
351.50M | 623.50M | 111.10M | 149.40M | 226.00M | 268.60M | 247.80M | 377.00M | 329.50M | 402.20M | 436.10M |
|
Shareholder's Equity
|
351.50M | 623.50M | 111.10M | 149.40M | 226.00M | 268.60M | 247.80M | 377.00M | 329.50M | 402.20M | 436.10M |
|
Liabilities and Shareholders Equity
|
| 817.60M | 978.90M | 893.50M | 868.70M | 886.90M | 865.60M | 883.30M | 828.30M | 806.90M | 841.60M |
|
Treasury Shares
|
| | 0.44M | 0.60M | 0.10M | 0.30M | 1.15M | 0.97M | 4.73M | 8.90M | 10.20M |
|
Retained Earnings
|
| -16.00M | -68.30M | -64.60M | 94.30M | 131.90M | 105.50M | 251.40M | 353.90M | 436.10M | 528.50M |