|
Cash & Equivalents
|
46.81M | 10.04M | 24.66M | 27.36M | 22.09M | 128.35M | 132.59M | 79.96M | 45.78M | 70.14M | 197.37M | 351.93M | 465.98M | 191.65M | 507.83M | 181.44M |
|
Cash & Current Investments
|
46.81M | 10.04M | 24.66M | 27.36M | 22.09M | 128.35M | 132.59M | 79.96M | 45.78M | 70.14M | 197.37M | 351.93M | 465.98M | 191.65M | 507.83M | 181.44M |
|
Receivables - Net
|
| 138.34M | 162.51M | 178.22M | 160.01M | 195.68M | 221.50M | 263.88M | 294.43M | 502.13M | 530.14M | 510.16M | 622.90M | 693.26M | 563.83M | 632.34M |
|
Receivables - Other
|
| | | | | | 0.06M | 0.70M | | | | | | | | |
|
Receivables
|
| 138.34M | 162.51M | 178.22M | 160.01M | 195.68M | 221.56M | 264.58M | 294.43M | 502.13M | 530.14M | 510.16M | 622.90M | 693.26M | 563.83M | 632.34M |
|
Raw Materials
|
| | 8.64M | 9.77M | | | | | | | | | | | | |
|
Finished Goods
|
| | 244.88M | 271.15M | | | | | | | | | | | | |
|
Inventory
|
| 205.00M | 253.52M | 280.93M | 359.64M | 426.18M | 485.31M | 483.27M | 553.32M | 576.38M | 551.92M | 416.50M | 512.15M | 709.35M | 520.43M | 478.09M |
|
Current Deferred Tax Assets
|
| 10.04M | 9.56M | 10.29M | 16.33M | 16.07M | 17.56M | | | | | | | | | |
|
Prepaid Assets
|
| 13.39M | 14.38M | 19.80M | 21.31M | 23.12M | 23.35M | 46.95M | 51.01M | 96.93M | 80.69M | 56.80M | 54.70M | 70.65M | 68.34M | 48.59M |
|
Current Assets
|
| 376.81M | 464.78M | 516.59M | 586.19M | 795.91M | 902.44M | 882.94M | 959.60M | 1,253.89M | 1,368.69M | 1,344.04M | 1,652.86M | 1,652.50M | 1,660.32M | 1,335.35M |
|
Property, Plant & Equipment (Net)
|
| 22.56M | 33.37M | 40.82M | 62.83M | 81.67M | 103.58M | 102.57M | 97.86M | 86.41M | 76.02M | 57.06M | 48.80M | 53.74M | 55.08M | 69.32M |
|
Long-Term Investments
|
| 0.04M | 2.42M | | | | 25.66M | 61.17M | 62.42M | 66.59M | 61.99M | 63.52M | 65.50M | 24.47M | 22.47M | 105.36M |
|
Goodwill
|
| 26.10M | 26.10M | 60.40M | 55.60M | 52.13M | 49.44M | 269.26M | 262.71M | 261.14M | 260.62M | 263.13M | 262.53M | | | |
|
Intangibles
|
| 18.48M | 21.73M | 75.46M | 80.71M | 73.10M | 10.80M | 48.56M | 46.41M | 42.40M | 38.36M | 35.06M | 453.33M | 628.16M | 630.33M | 608.91M |
|
Goodwill & Intangibles
|
| 44.58M | 43.71M | 150.32M | 136.31M | 125.23M | 60.24M | 317.82M | 309.12M | 303.54M | 298.99M | 298.19M | 715.86M | 628.16M | 630.33M | 608.91M |
|
Long-Term Deferred Tax
|
| 1.80M | | -4.16M | -5.77M | -4.40M | 35.35M | 41.82M | 11.44M | 22.43M | 18.14M | 5.10M | 3.56M | 26.39M | 19.25M | 15.44M |
|
Other Non-Current Assets
|
| 2.13M | 1.83M | 10.05M | 31.26M | 27.72M | 24.89M | 36.18M | 32.48M | 35.46M | 32.63M | 38.78M | 54.99M | 52.64M | 45.15M | 66.58M |
|
Non-Current Assets
|
| 77.62M | 81.33M | 201.19M | 244.71M | 247.85M | 281.63M | 969.01M | 955.58M | 954.16M | 1,196.45M | 1,092.35M | 1,089.67M | 1,059.90M | 1,020.85M | 1,147.88M |
|
Assets
|
| 447.92M | 546.10M | 717.77M | 830.90M | 1,043.76M | 1,184.07M | 1,851.94M | 1,915.18M | 2,208.06M | 2,565.14M | 2,436.39M | 2,742.53M | 2,712.41M | 2,681.16M | 2,483.23M |
|
Accounts Payables
|
| 103.01M | 96.73M | 104.04M | 131.24M | 174.54M | 173.59M | 217.90M | 232.36M | 225.50M | 204.79M | 139.18M | 236.92M | 169.51M | 182.53M | 228.15M |
|
Notes Payables
|
| | 30.05M | 65.00M | 48.84M | | | | | | 0.67M | 4.40M | 4.24M | 135.52M | 15.03M | 3.11M |
|
Payables
|
| 103.01M | 126.78M | 169.04M | 180.08M | 174.54M | 173.59M | 217.90M | 232.36M | 225.50M | 205.46M | 143.59M | 241.16M | 305.03M | 197.56M | 231.27M |
|
Accumulated Expenses
|
| 34.26M | 43.53M | 52.00M | 56.47M | 63.66M | 71.22M | 95.28M | 95.06M | 102.84M | 101.84M | 102.79M | 128.12M | 115.59M | 140.53M | 137.79M |
|
Other Accumulated Expenses
|
| | | | | | | | 58.92M | 58.32M | 60.86M | 78.94M | 78.00M | 98.75M | 81.33M | 0.49M |
|
Current Leases
|
| | | | | | | | | | 63.17M | 43.56M | 42.76M | 52.92M | 56.59M | 50.27M |
|
Current Taxes
|
| 0.04M | 6.21M | 12.18M | | | | 2.24M | 19.75M | 8.86M | 8.47M | 11.85M | 9.99M | 14.88M | 14.68M | 10.69M |
|
Current Deferred Revenue
|
| | | | | | | | 6.00M | | | | | | | |
|
Curent Deferred Tax Liability
|
| 1.98M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 137.31M | 176.52M | 233.22M | 241.23M | 238.21M | 244.80M | 315.42M | 347.17M | 580.79M | 613.96M | 402.00M | 510.81M | 579.07M | 493.63M | 510.49M |
|
Non-Current Debt
|
| | | 19.78M | 20.56M | 22.85M | 27.30M | 461.76M | 391.04M | 386.60M | 396.79M | 507.95M | 515.34M | 483.84M | 402.81M | 3.04M |
|
Minority Interest
|
| | | -0.16M | -1.12M | | | | | | | 0.96M | 0.47M | -0.85M | -2.28M | |
|
Non-Current Deferred Tax Liability
|
| | 1.29M | 27.15M | 37.42M | 37.43M | 41.62M | 40.27M | 15.89M | 15.13M | 7.95M | 20.35M | 40.01M | 44.78M | 42.74M | 48.08M |
|
Operating Leases
|
| | | | | | | | | | 249.04M | 161.67M | 142.87M | 204.97M | 178.25M | 221.26M |
|
Other Non-Current Liabilities
|
| 7.12M | 10.32M | 13.03M | 19.46M | 0.97M | 27.30M | 39.23M | 40.39M | 36.53M | 6.72M | 7.21M | 13.12M | 15.14M | 15.76M | 20.88M |
|
Total Non-Current Liabilities
|
| 137.31M | 177.81M | 275.50M | 289.44M | 281.53M | 268.64M | 791.48M | 754.10M | 982.52M | 1,267.75M | 1,091.97M | 1,209.03M | 1,312.67M | 1,117.42M | 782.88M |
|
Total Liabilities
|
| 144.43M | 188.13M | 288.53M | 308.90M | 282.50M | 295.94M | 830.71M | 794.49M | 1,019.05M | 1,274.46M | 1,099.18M | 1,222.14M | 1,327.81M | 1,133.18M | 803.75M |
|
Total Debt
|
| | | 19.78M | 20.56M | 22.85M | 27.30M | 461.76M | 391.04M | 386.60M | 396.79M | 507.95M | 515.34M | 483.84M | 402.81M | 3.04M |
|
Common Equity
|
232.21M | 303.49M | 357.97M | 429.40M | 523.11M | 761.26M | 888.13M | 1,021.24M | 1,120.69M | 1,189.01M | 1,290.67M | 1,336.24M | 1,519.91M | 1,385.45M | 1,550.26M | 1,679.48M |
|
Shareholder's Equity
|
232.21M | 303.49M | 357.97M | 429.40M | 523.11M | 761.26M | 888.13M | 1,021.24M | 1,120.69M | 1,189.01M | 1,290.67M | 1,336.24M | 1,519.91M | 1,385.45M | 1,550.26M | 1,679.48M |
|
Liabilities and Shareholders Equity
|
| 447.92M | 546.10M | 717.77M | 830.90M | 1,043.76M | 1,184.07M | 1,851.94M | 1,915.18M | 2,208.06M | 2,565.14M | 2,436.39M | 2,742.53M | 2,712.41M | 2,681.16M | 2,483.23M |
|
Treasury Shares
|
| 0.66M | 0.12M | 1.06M | 2.24M | 2.09M | 2.05M | 1.60M | 1.45M | 1.54M | 1.06M | 1.39M | 1.52M | 1.59M | 3.67M | 5.51M |
|
Retained Earnings
|
| 151.94M | 201.56M | 258.44M | 335.80M | 446.16M | 560.49M | 612.42M | 674.54M | 758.88M | 893.14M | 916.68M | 1,117.01M | 983.94M | 1,160.11M | 1,353.68M |