|
Cash & Equivalents
|
241.95M | 270.90M | 129.51M | 157.12M | 196.63M | 243.00M | 218.44M | 247.80M | 203.82M | 241.05M | 259.51M | 320.53M | 366.82M | 341.10M | 318.48M | 314.72M |
|
Short-term Investments
|
296.60M | | | | 22.92M | 11.73M | 64.69M | 29.84M | 4.56M | 7.50M | 4.83M | 6.14M | 6.54M | 7.06M | 10.17M | 7.46M |
|
Cash & Current Investments
|
538.55M | 270.90M | 129.51M | 157.12M | 219.56M | 254.73M | 283.12M | 277.64M | 208.38M | 248.55M | 264.33M | 326.67M | 373.36M | 348.16M | 328.66M | 322.19M |
|
Receivables - Net
|
102.99M | 129.21M | 132.41M | 152.07M | 192.27M | 188.25M | 218.50M | 217.22M | 200.11M | 228.41M | 260.32M | 320.06M | 358.50M | 4.00M | 371.93M | 325.52M |
|
Receivables - Other
|
| 8.77M | 11.37M | 10.66M | 5.07M | 4.14M | 4.11M | 5.39M | 4.09M | 6.26M | 31.60M | 35.37M | 39.53M | 40.51M | 34.77M | 23.80M |
|
Receivables
|
102.99M | 137.98M | 143.78M | 162.73M | 197.33M | 192.39M | 222.61M | 222.61M | 204.20M | 234.67M | 291.92M | 355.43M | 398.03M | 44.51M | 406.70M | 349.31M |
|
Raw Materials
|
| 50.95M | 65.37M | 63.41M | 69.88M | 73.56M | 86.10M | 81.14M | 82.73M | 97.03M | 118.49M | 148.09M | 158.28M | 183.01M | 187.10M | 191.05M |
|
Work In Process
|
| 35.19M | 22.94M | 30.56M | 43.03M | 42.42M | 46.06M | 45.41M | 52.58M | 59.17M | 55.08M | 73.47M | 81.78M | 80.62M | 72.88M | 80.23M |
|
Finished Goods
|
| 34.55M | 52.03M | 59.32M | 67.49M | 66.05M | 70.67M | 66.93M | 81.19M | 59.24M | 62.90M | 85.51M | 108.56M | 96.66M | 129.80M | 203.66M |
|
Inventory
|
89.65M | 120.69M | 140.34M | 153.29M | 180.40M | 182.03M | 202.83M | 193.48M | 216.51M | 215.44M | 236.47M | 307.06M | 348.62M | 360.28M | 389.77M | 474.95M |
|
Current Deferred Tax Assets
|
7.83M | 8.28M | 5.45M | 9.99M | 10.51M | 11.29M | | | | | | | | | | |
|
Prepaid Assets
|
11.59M | 11.68M | 19.09M | 18.93M | 47.35M | 50.51M | 46.10M | 44.44M | 37.33M | 42.45M | 48.83M | 70.19M | 107.19M | 84.00M | 97.02M | 101.50M |
|
Current Assets
|
750.62M | 540.75M | 426.80M | 491.41M | 650.09M | 675.51M | 750.55M | 732.78M | 662.32M | 734.84M | 809.96M | 1,023.99M | 1,187.67M | 1,161.67M | 1,187.38M | 1,224.15M |
|
Buildings
|
| 42.35M | 46.65M | 53.07M | 107.34M | 124.92M | 183.17M | 192.29M | 203.05M | 208.18M | 228.52M | 267.70M | 276.96M | 323.94M | 340.49M | 352.67M |
|
Construction in Progress
|
| 4.61M | 19.47M | 31.23M | 34.92M | 26.20M | 39.43M | 24.05M | 22.45M | 16.89M | 30.75M | 45.06M | 111.99M | 120.45M | 134.33M | 91.74M |
|
Land & Improvements
|
| 14.99M | 14.94M | 16.30M | 16.23M | 19.20M | 36.23M | 35.81M | 41.28M | 40.53M | 53.19M | 67.00M | 66.90M | 67.85M | 74.22M | 72.14M |
|
Property, Plant & Equipment (Net)
|
162.99M | 200.75M | 225.39M | 243.30M | 322.01M | 309.93M | 439.34M | 401.99M | 459.17M | 446.83M | 469.57M | 530.82M | 582.08M | 736.73M | 746.17M | 684.26M |
|
Long-Term Investments
|
| | | 3.00M | 3.00M | 5.00M | 6.00M | 6.30M | 8.84M | 10.10M | 12.91M | 12.83M | 15.48M | 12.05M | 14.64M | 17.20M |
|
Goodwill
|
68.08M | 68.95M | 67.82M | 87.36M | 84.71M | 81.23M | 132.91M | 129.41M | 134.19M | 132.44M | 141.32M | 158.33M | 149.89M | 144.76M | 146.56M | 181.56M |
|
Intangibles
|
34.89M | 51.83M | 51.83M | 76.11M | 93.33M | 93.13M | 253.75M | 253.75M | 253.75M | 253.75M | 254.86M | 260.06M | 260.06M | 261.05M | 261.05M | 67.40M |
|
Goodwill & Intangibles
|
102.97M | 120.78M | 119.64M | 163.47M | 178.04M | 174.36M | 386.66M | 383.16M | 387.94M | 386.19M | 396.18M | 418.39M | 409.95M | 405.81M | 407.61M | 248.95M |
|
Long-Term Deferred Tax
|
| 1.57M | 26.86M | 36.82M | 28.24M | 43.84M | 45.12M | 56.05M | 40.58M | 31.65M | 17.52M | 57.84M | 21.26M | 35.31M | 51.62M | 51.97M |
|
Other Non-Current Assets
|
5.32M | 5.76M | 22.00M | 16.84M | 23.64M | 23.61M | 34.49M | 33.45M | 35.97M | 42.67M | 81.49M | 97.89M | 159.05M | 130.71M | 171.99M | 176.94M |
|
Non-Current Assets
|
271.28M | 305.80M | 366.27M | 428.65M | 512.17M | 503.65M | 848.28M | 795.77M | 826.35M | 791.53M | 829.42M | 955.47M | 1,006.82M | 1,126.64M | 1,180.27M | 1,162.13M |
|
Assets
|
1,021.90M | 846.55M | 793.06M | 920.06M | 1,162.26M | 1,179.16M | 1,598.83M | 1,528.55M | 1,488.67M | 1,526.37M | 1,639.38M | 1,979.46M | 2,194.49M | 2,288.31M | 2,367.66M | 2,386.28M |
|
Accounts Payables
|
62.45M | 70.06M | 66.06M | 64.07M | 89.21M | 79.39M | 86.46M | 87.60M | 108.00M | 117.81M | 122.15M | 168.04M | 221.25M | 160.44M | 158.26M | 133.76M |
|
Notes Payables
|
299.41M | | 8.00M | 7.63M | 5.81M | 1.06M | | | | | | | | | | |
|
Payables
|
361.86M | 70.06M | 74.06M | 71.70M | 95.03M | 80.45M | 86.46M | 87.60M | 108.00M | 117.81M | 122.15M | 168.04M | 221.25M | 160.44M | 158.26M | 133.76M |
|
Accumulated Expenses
|
31.15M | 37.63M | 30.79M | 41.14M | 60.68M | 60.15M | 77.80M | 71.56M | 99.30M | 82.61M | 100.57M | 160.12M | 184.65M | 214.43M | 179.67M | 186.58M |
|
Other Accumulated Expenses
|
| 7.59M | 6.16M | 5.07M | 2.61M | 0.47M | 0.92M | 1.06M | 1.04M | 1.40M | 2.97M | 7.86M | 3.71M | 33.73M | 33.88M | 26.52M |
|
Short term Debt
|
0.37M | 128.26M | -0.41M | 7.63M | 5.81M | 0.29M | 10.28M | 14.36M | 20.64M | 27.61M | 33.10M | 140.56M | 18.07M | 36.28M | 40.69M | 31.43M |
|
Current Leases
|
0.28M | 0.28M | -0.29M | -0.31M | | | | | | | | | | | | |
|
Current Taxes
|
2.64M | 15.41M | 4.86M | 0.68M | 1.21M | 8.38M | 5.12M | 11.86M | 18.22M | 15.74M | 16.16M | 19.18M | 29.68M | 19.68M | 10.46M | 22.73M |
|
Total Current Liabilities
|
396.31M | 251.37M | 109.71M | 113.52M | 156.92M | 149.27M | 179.66M | 185.37M | 247.16M | 254.02M | 285.32M | 509.76M | 471.03M | 432.53M | 393.50M | 375.60M |
|
Capital Leases
|
1.67M | 1.38M | 1.08M | 0.79M | | | | | | | | | | | | |
|
Non-Current Debt
|
3.46M | 3.39M | 2.86M | 44.13M | 182.80M | 140.79M | 453.74M | 413.13M | 247.49M | 186.14M | 64.40M | 288.18M | 265.57M | 147.47M | 16.98M | 19.56M |
|
Convertible Debt
|
121.33M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 4.98M | 5.60M | 6.43M | 8.87M | 9.09M | 12.17M | 14.83M | 20.08M | 16.01M | 18.39M | 18.14M |
|
Pension
|
| | | | | 37.62M | 30.41M | 30.52M | 34.43M | 26.35M | 28.80M | 35.32M | 19.61M | 12.13M | 14.66M | 9.63M |
|
Minority Interest
|
10.29M | 11.45M | 14.96M | 43.26M | 40.94M | 41.89M | 47.65M | 44.45M | 42.41M | 45.97M | 46.36M | 52.30M | 65.48M | 69.27M | 68.94M | 73.65M |
|
Non-Current Deferred Tax Liability
|
7.74M | | | | | | 32.28M | 28.21M | 25.18M | 17.99M | 16.33M | 34.60M | 32.23M | 12.90M | 13.66M | 6.95M |
|
Operating Leases
|
| | | | | | | | | | 27.55M | 27.04M | | | | |
|
Other Non-Current Liabilities
|
40.45M | 37.52M | 30.70M | 41.97M | 78.87M | 78.93M | 90.15M | 81.37M | 94.92M | 90.78M | 120.55M | 130.79M | 122.93M | 80.90M | 99.81M | 90.58M |
|
Total Non-Current Liabilities
|
530.52M | 256.14M | 113.65M | 157.65M | 339.71M | 290.06M | 665.68M | 626.71M | 519.83M | 458.16M | 366.06M | 832.54M | 768.84M | -75.95M | 458.17M | 426.76M |
|
Total Liabilities
|
570.97M | 293.66M | 144.35M | 199.62M | 418.58M | 368.99M | 755.83M | 708.09M | 614.75M | 548.94M | 486.60M | 963.33M | 891.77M | 4.95M | 557.98M | 517.33M |
|
Total Debt
|
3.84M | 131.65M | 2.45M | 51.76M | 188.61M | 141.07M | 464.02M | 427.48M | 268.13M | 213.76M | 97.51M | 428.74M | 283.64M | 183.75M | 57.66M | 50.99M |
|
Common Equity
|
450.92M | 552.89M | 648.72M | 720.44M | 743.68M | 810.17M | 843.00M | 820.47M | 873.92M | 977.43M | 1,152.78M | 1,016.12M | 1,302.72M | 1,582.92M | 1,809.68M | 1,868.95M |
|
Shareholder's Equity
|
450.92M | 552.89M | 648.72M | 720.44M | 743.68M | 810.17M | 843.00M | 820.47M | 873.92M | 977.43M | 1,152.78M | 1,016.12M | 1,302.72M | 1,582.92M | 1,809.68M | 1,868.95M |
|
Liabilities and Shareholders Equity
|
1,021.90M | 846.55M | 793.06M | 920.06M | 1,162.26M | 1,179.16M | 1,598.83M | 1,528.55M | 1,488.67M | 1,526.37M | 1,639.38M | 1,979.46M | 2,194.49M | 2,288.31M | 2,367.66M | 2,386.28M |
|
Treasury Shares
|
0.71M | 0.87M | 1.02M | 1.16M | 1.13M | 1.53M | 2.68M | 2.62M | 2.28M | 0.00M | 1.70M | 1.59M | 1.40M | 1.27M | -0.01M | 9.29M |
|
Retained Earnings
|
-48.00M | -4.00M | 375.64M | -34.00M | -44.00M | -68.40M | -84.40M | -112.70M | -83.50M | -101.80M | -108.10M | -73.60M | -50.50M | -128.20M | 1,675.27M | 1,719.30M |