|
Cash & Equivalents
|
294.12M | 502.06M | 427.04M | 491.81M | 329.02M | 502.94M | 483.48M | 445.48M | 396.13M | 367.44M | 210.46M | 284.61M | 469.11M | 415.56M | 275.76M | 360.29M | 187.70M |
|
Short-term Investments
|
| | 15.09M | 4.06M | 6.91M | 5.12M | | | | | | | | | | | |
|
Cash & Current Investments
|
294.12M | 502.06M | 442.12M | 495.87M | 335.93M | 508.07M | 483.48M | 445.48M | 396.13M | 367.44M | 210.46M | 284.61M | 469.11M | 415.56M | 275.76M | 360.29M | 187.70M |
|
Receivables - Net
|
| 283.75M | 358.48M | 340.60M | 355.52M | 315.96M | 248.12M | 255.91M | 260.46M | 309.21M | 330.54M | 335.71M | 328.35M | 339.89M | 350.49M | 321.94M | 397.81M |
|
Receivables - Other
|
| | 27.50M | 14.10M | 8.39M | 8.17M | | | | | | | | | | | |
|
Receivables
|
| 283.75M | 385.98M | 354.70M | 363.91M | 324.13M | 248.12M | 255.91M | 260.46M | 309.21M | 330.54M | 335.71M | 328.35M | 339.89M | 350.49M | 321.94M | 397.81M |
|
Raw Materials
|
| | 10.31M | 8.90M | 14.71M | 10.59M | 4.55M | 1.15M | | | | | | | | | |
|
Work In Process
|
| | 2.28M | 2.71M | 1.76M | 0.98M | 0.08M | 0.09M | | | | | | | | | |
|
Finished Goods
|
| | 282.11M | 316.99M | 353.24M | 339.34M | 314.45M | 310.46M | | | | | | | | | |
|
Inventory
|
| 253.16M | 294.70M | 328.60M | 369.71M | 350.90M | 319.08M | 311.70M | 367.38M | 428.30M | 468.90M | 393.13M | 389.14M | 462.30M | 510.90M | 466.30M | 562.65M |
|
Current Deferred Tax Assets
|
| 30.57M | 18.12M | 21.00M | 21.05M | 24.40M | 19.06M | | | | | | | | | | |
|
Prepaid Assets
|
| 54.62M | 50.15M | 75.41M | 63.67M | 56.15M | 73.53M | 56.71M | 54.97M | 52.96M | 87.34M | 59.21M | 60.12M | 77.38M | 83.10M | 52.54M | 67.28M |
|
Current Assets
|
| 1,124.16M | 1,163.58M | 1,261.48M | 1,107.22M | 1,216.09M | 1,092.30M | 1,036.25M | 1,044.01M | 1,108.70M | 1,088.69M | 1,064.23M | 1,232.52M | 1,284.09M | 1,211.70M | 1,225.47M | 1,249.37M |
|
Property, Plant & Equipment (Net)
|
| 255.31M | 313.86M | 348.88M | 355.73M | 324.61M | 259.52M | 255.34M | 243.00M | 294.25M | 315.56M | 288.11M | 216.20M | 228.76M | 240.35M | 246.65M | 240.11M |
|
Long-Term Investments
|
| | 12.30M | 12.30M | | | | | | | | | | | | | |
|
Goodwill
|
| 29.88M | 29.59M | 29.07M | 39.29M | 38.99M | 34.13M | 33.41M | 34.10M | 38.48M | 37.07M | 34.78M | 36.74M | 34.88M | 34.28M | 34.10M | 33.16M |
|
Intangibles
|
| 15.97M | 39.30M | 10.70M | 16.03M | 13.14M | 9.74M | 7.27M | 6.50M | 5.98M | 6.93M | | | | | | |
|
Goodwill & Intangibles
|
| 45.85M | 68.89M | 39.77M | 55.32M | 52.13M | 43.88M | 40.68M | 40.60M | 44.46M | 44.01M | 34.78M | 36.74M | 34.88M | 34.28M | 34.10M | 33.16M |
|
Long-Term Deferred Tax
|
| 55.50M | 55.45M | 52.61M | 43.06M | 54.97M | 87.81M | 83.61M | 82.79M | 68.39M | 57.22M | 63.55M | 72.42M | 165.12M | 158.40M | 178.91M | 171.82M |
|
Other Non-Current Assets
|
| 50.42M | 114.13M | 141.73M | 152.17M | 116.63M | 117.90M | 122.86M | 122.55M | 139.59M | 150.12M | 126.08M | 142.96M | 156.97M | 144.56M | 237.86M | 231.54M |
|
Non-Current Assets
|
| 407.09M | 385.81M | 434.49M | 606.28M | 548.35M | 509.11M | 502.50M | 490.47M | 546.93M | 560.51M | 1,364.73M | 1,233.34M | 1,271.53M | 1,213.74M | 1,364.55M | 1,517.31M |
|
Assets
|
| 1,531.25M | 1,685.80M | 1,844.47M | 1,713.51M | 1,764.43M | 1,601.40M | 1,538.75M | 1,534.48M | 1,655.63M | 1,649.20M | 2,428.96M | 2,465.87M | 2,555.63M | 2,425.45M | 2,590.02M | 2,766.68M |
|
Accounts Payables
|
| 195.07M | 233.85M | 224.86M | 191.14M | 191.53M | 159.92M | 177.50M | 209.62M | 264.44M | 286.66M | 232.76M | 300.43M | 325.80M | 289.44M | 272.83M | 318.71M |
|
Payables
|
| 195.07M | 233.85M | 224.86M | 191.14M | 191.53M | 159.92M | 177.50M | 209.62M | 264.44M | 286.66M | 232.76M | 300.43M | 325.80M | 289.44M | 272.83M | 318.71M |
|
Accumulated Expenses
|
| | 194.99M | 193.15M | 191.92M | 174.33M | 140.49M | 145.53M | 135.27M | 200.56M | 252.39M | 204.10M | 200.60M | 253.18M | 263.04M | 263.45M | 294.70M |
|
Other Accumulated Expenses
|
| 145.32M | 26.95M | 32.67M | | | | | | | | | | | | | |
|
Short term Debt
|
| 2.36M | 7.77M | 2.03M | 1.90M | 4.16M | 1.55M | 4.02M | 0.57M | 2.85M | 4.32M | 9.49M | 38.71M | 43.38M | 40.38M | 40.78M | 40.95M |
|
Current Leases
|
| | | -1.72M | | | 1.55M | 4.02M | | 1.59M | | 192.07M | 222.80M | 195.52M | 170.19M | 166.45M | 176.97M |
|
Current Taxes
|
| | 29.60M | 26.84M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 342.75M | 431.02M | 420.04M | 384.97M | 370.02M | 301.97M | 327.06M | 345.45M | 467.85M | 543.36M | 638.41M | 762.54M | 817.87M | 763.05M | 791.56M | 831.33M |
|
Capital Leases
|
| 14.14M | 12.22M | 10.21M | 10.12M | 8.64M | 5.75M | 4.02M | | 18.59M | 16.70M | | | | | | |
|
Non-Current Debt
|
| | | | 8.31M | 7.58M | 6.17M | 2.32M | 23.48M | 39.20M | 35.01M | 32.77M | 68.55M | 60.97M | 95.92M | 28.21M | 150.67M |
|
Convertible Debt
|
| | | | | | | | | | | 247.36M | 258.61M | 270.60M | 298.93M | 336.72M | 336.53M |
|
Non-Current Deffered Revenue
|
| 60.64M | 76.45M | 87.80M | 94.22M | 90.49M | 81.76M | 76.97M | 80.21M | 81.56M | 84.89M | | | | | | |
|
Minority Interest
|
| 13.81M | 14.71M | 8.29M | 3.14M | 5.83M | 4.44M | 5.25M | 4.45M | 5.59M | 4.85M | 4.73M | 3.92M | 9.50M | 9.15M | 49.85M | 45.40M |
|
Operating Leases
|
| | | | | | | | | | | 714.08M | 662.66M | 582.76M | 528.24M | 542.39M | 715.75M |
|
Other Non-Current Liabilities
|
| 73.56M | 85.21M | 123.88M | 122.00M | 120.52M | 117.63M | 95.86M | 99.89M | 127.96M | 127.44M | 130.26M | 144.00M | 160.29M | 157.40M | 155.83M | 181.62M |
|
Total Non-Current Liabilities
|
| 417.53M | 519.69M | 518.04M | 487.50M | 468.10M | 389.89M | 406.35M | 449.14M | 588.61M | 663.27M | 1,632.62M | 1,752.36M | 1,732.20M | 1,686.14M | 1,698.88M | 2,034.28M |
|
Total Liabilities
|
-775.45M | 491.09M | 604.90M | 641.92M | 609.49M | 588.62M | 507.52M | 502.20M | 549.04M | 716.57M | 790.71M | 1,762.88M | 1,896.37M | 1,892.48M | 1,843.54M | 1,854.70M | 2,215.90M |
|
Total Debt
|
| 2.36M | 7.77M | 2.03M | 10.21M | 11.74M | 7.71M | 6.34M | 24.05M | 42.04M | 39.33M | 42.26M | 107.26M | 104.35M | 136.30M | 68.99M | 191.62M |
|
Common Equity
|
775.45M | 1,026.34M | 1,066.19M | 1,194.27M | 1,100.87M | 1,169.99M | 1,089.45M | 1,031.29M | 980.99M | 933.48M | 853.64M | 661.35M | 565.58M | 653.64M | 572.75M | 734.79M | 550.41M |
|
Shareholder's Equity
|
775.45M | 1,026.34M | 1,066.19M | 1,194.27M | 1,100.87M | 1,169.99M | 1,089.45M | 1,031.29M | 980.99M | 933.48M | 853.64M | 661.35M | 565.58M | 653.64M | 572.75M | 734.79M | 550.41M |
|
Liabilities and Shareholders Equity
|
| 1,531.25M | 1,685.80M | 1,844.47M | 1,713.51M | 1,764.43M | 1,601.40M | 1,538.75M | 1,534.48M | 1,655.63M | 1,649.20M | 2,428.96M | 2,465.87M | 2,555.63M | 2,425.45M | 2,590.02M | 2,766.68M |
|
Treasury Shares
|
| 0.41M | 1.50M | 48.46M | 53.44M | 0.88M | | -2.00M | -0.29M | 3.87M | 1.12M | 77.02M | 78.56M | 80.07M | 88.16M | 89.76M | 91.08M |
|
Retained Earnings
|
| 919.53M | 960.46M | 1,155.70M | -2.46M | -13.80M | -127.06M | -158.05M | 1,215.08M | 1,132.17M | 1,077.75M | 1,130.41M | 1,034.82M | 1,158.66M | 1,276.86M | 1,412.43M | 1,289.23M |