|
Cash & Equivalents
|
| 330.90M | 326.30M | 267.50M | 225.50M |
|
Short-term Investments
|
| | 0.20M | 6.70M | 3.10M |
|
Cash & Current Investments
|
| 330.90M | 326.50M | 274.20M | 228.60M |
|
Receivables - Net
|
150.60M | 22.20M | 16.70M | 193.00M | 145.60M |
|
Receivables - Other
|
1.40M | 110.90M | 142.40M | 53.80M | 3.30M |
|
Receivables
|
152.00M | 133.10M | 159.10M | 246.80M | 148.90M |
|
Raw Materials
|
13.10M | 23.40M | 32.10M | 40.40M | 50.00M |
|
Work In Process
|
21.00M | 5.60M | 8.10M | 4.80M | 11.70M |
|
Finished Goods
|
83.90M | 93.80M | 111.90M | 126.30M | 116.90M |
|
Inventory
|
118.00M | 122.80M | 152.10M | 171.50M | 178.60M |
|
Prepaid Assets
|
23.20M | 77.90M | 111.40M | 68.50M | 75.30M |
|
Current Assets
|
291.80M | 664.70M | 749.10M | 761.00M | 631.40M |
|
Property, Plant & Equipment (Net)
|
450.90M | 301.60M | 300.20M | 290.40M | 257.20M |
|
Goodwill
|
15.60M | 15.70M | 15.60M | 15.60M | 15.40M |
|
Goodwill & Intangibles
|
33.90M | 24.60M | 24.70M | 23.70M | 22.40M |
|
Long-Term Deferred Tax
|
11.40M | 95.50M | 140.40M | 210.20M | 179.90M |
|
Other Non-Current Assets
|
11.30M | | | | |
|
Non-Current Assets
|
496.20M | 421.70M | 465.30M | 524.30M | 459.50M |
|
Assets
|
788.00M | 1,086.40M | 1,214.40M | 1,285.30M | 1,090.90M |
|
Accounts Payables
|
54.20M | 66.50M | 73.10M | 91.00M | 74.20M |
|
Payables
|
54.20M | 66.50M | 73.10M | 91.00M | 74.20M |
|
Accumulated Expenses
|
81.60M | 104.30M | 118.10M | 134.20M | 98.90M |
|
Short term Debt
|
| 9.50M | 9.50M | 9.50M | 9.50M |
|
Current Leases
|
| 3.60M | 3.60M | 3.40M | 3.40M |
|
Current Taxes
|
| 27.20M | 33.60M | 26.70M | 9.80M |
|
Total Current Liabilities
|
164.00M | 301.00M | 353.50M | 374.00M | 261.50M |
|
Capital Leases
|
| 32.60M | 31.50M | 30.20M | 28.70M |
|
Non-Current Debt
|
| 1,598.10M | 1,593.90M | 1,565.30M | 1,388.70M |
|
Non-Current Deferred Tax Liability
|
29.70M | 46.10M | 57.20M | 54.10M | 62.60M |
|
Total Debt
|
| 1,607.60M | 1,603.40M | 1,574.80M | 1,398.20M |
|
Common Equity
|
594.30M | -891.40M | -821.70M | -738.30M | -650.60M |
|
Shareholder's Equity
|
594.30M | -891.40M | -821.70M | -738.30M | -650.60M |
|
Liabilities and Shareholders Equity
|
788.00M | 1,086.40M | 1,214.40M | 1,285.30M | 1,090.90M |
|
Retained Earnings
|
-270.50M | -577.10M | -541.10M | -498.60M | -445.60M |
|
Treasury Shares
|
| 0.98M | 1.19M | 1.92M | 2.06M |