|
Cash & Equivalents
|
336.11M | 348.35M | 357.99M | 389.68M | 309.59M | 497.43M | 551.56M | 546.48M | 569.73M | 217.03M | 296.32M | 423.37M | 262.31M | 214.75M | 226.44M | 233.32M |
|
Short-term Investments
|
17.12M | 86.45M | 60.81M | 60.80M | | | 4.55M | 177.02M | 152.54M | 169.41M | 140.38M | 27.16M | 5.42M | 23.01M | 14.36M | 22.30M |
|
Cash & Current Investments
|
353.23M | 434.80M | 418.80M | 450.48M | 309.59M | 497.43M | 556.10M | 723.50M | 722.27M | 386.44M | 436.71M | 450.54M | 267.74M | 237.76M | 240.79M | 255.62M |
|
Receivables - Net
|
71.16M | 95.65M | 110.39M | 109.58M | 143.05M | 168.01M | 195.97M | 211.59M | 231.12M | 213.54M | 235.41M | 284.93M | 249.79M | 276.49M | 321.81M | 295.34M |
|
Receivables
|
71.16M | 95.65M | 110.39M | 109.58M | 143.05M | 168.01M | 195.97M | 211.59M | 231.12M | 213.54M | 235.41M | 284.93M | 249.79M | 276.49M | 321.81M | 295.34M |
|
Raw Materials
|
| 62.86M | 129.80M | | | | | | | | | | | | | |
|
Work In Process
|
| 13.06M | 26.37M | | | | | | | | | | | | | |
|
Finished Goods
|
| 24.82M | 32.59M | | | | | | | | | | | | | |
|
Inventory
|
53.61M | 100.73M | 188.75M | 159.93M | 120.07M | 141.76M | 174.70M | 189.31M | 216.77M | 225.28M | 248.94M | 226.29M | 316.27M | 404.36M | 402.47M | 436.50M |
|
Prepaid Assets
|
27.41M | 24.10M | 34.35M | 24.67M | 28.47M | 49.44M | 57.24M | 30.59M | 14.40M | 25.67M | 29.32M | 17.58M | 39.18M | 26.04M | 32.66M | 49.86M |
|
Current Assets
|
505.41M | 655.27M | 752.29M | 744.66M | 601.19M | 856.64M | 984.01M | 1,154.99M | 1,184.56M | 850.93M | 950.38M | 979.33M | 872.98M | 948.65M | 997.74M | 1,037.33M |
|
Buildings
|
112.28M | 120.58M | 130.29M | 198.16M | 223.19M | 231.16M | 232.67M | 294.70M | 317.60M | 340.91M | 344.23M | 350.57M | 363.65M | 376.93M | 472.11M | 531.26M |
|
Construction in Progress
|
6.97M | 13.35M | 58.24M | 45.09M | 41.48M | 56.69M | 84.98M | 30.64M | 35.83M | 18.16M | 39.46M | 49.05M | 77.59M | 165.57M | 158.33M | 177.91M |
|
Property, Plant & Equipment (Net)
|
197.53M | 205.11M | 282.54M | 349.94M | 357.02M | 373.39M | 412.72M | 465.82M | 492.48M | 498.47M | 498.32M | 468.14M | 464.12M | 550.03M | 652.88M | 728.48M |
|
Long-Term Investments
|
109.16M | 129.09M | 128.17M | 141.83M | 107.01M | 114.64M | 95.16M | 49.89M | 57.78M | 137.98M | 139.91M | 162.03M | 207.69M | 202.33M | 299.08M | 339.60M |
|
Goodwill
|
| | | | 307.40M | 307.37M | 307.37M | 307.37M | 307.37M | 307.40M | 307.40M | 3.70M | 2.00M | 313.81M | 26.70M | 340.67M |
|
Intangibles
|
10.50M | 13.22M | 13.02M | | 366.18M | 346.88M | 327.57M | 308.27M | 288.98M | 269.68M | 250.38M | 249.75M | 239.19M | 219.36M | 214.01M | 195.16M |
|
Goodwill & Intangibles
|
10.50M | 13.22M | 13.02M | | 673.58M | 654.24M | 634.94M | 615.64M | 596.34M | 577.08M | 557.77M | 253.45M | 241.19M | 533.17M | 240.71M | 535.83M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 4.80M | 25.53M | 41.11M | 53.15M |
|
Other Non-Current Assets
|
119.66M | 142.31M | 141.19M | 171.09M | 805.88M | 792.51M | 751.94M | 688.81M | 675.01M | 736.03M | 720.11M | 750.48M | 794.29M | 828.54M | 960.82M | 995.01M |
|
Non-Current Assets
|
317.19M | 347.42M | 423.73M | 521.03M | 1,162.90M | 1,165.90M | 1,164.66M | 1,154.63M | 1,167.49M | 1,234.50M | 1,218.43M | 1,218.61M | 1,258.42M | 1,378.58M | 1,613.70M | 1,723.49M |
|
Assets
|
822.60M | 1,002.69M | 1,176.03M | 1,265.69M | 1,764.09M | 2,022.54M | 2,148.67M | 2,309.62M | 2,352.05M | 2,085.43M | 2,168.80M | 2,197.94M | 2,131.39M | 2,327.23M | 2,611.44M | 2,760.82M |
|
Accounts Payables
|
27.46M | 40.30M | 65.47M | 43.20M | 56.51M | 71.46M | 66.35M | 79.96M | 89.90M | 92.81M | 97.55M | 84.78M | 98.34M | 151.74M | 184.40M | 168.31M |
|
Dividends payables
|
15.22M | 15.65M | 17.29M | 18.60M | 20.38M | 23.62M | 24.76M | 25.90M | 28.03M | 28.53M | 28.90M | 29.24M | 28.37M | 28.10M | 27.77M | 27.26M |
|
Payables
|
42.67M | 55.95M | 82.76M | 61.80M | 76.89M | 95.08M | 91.11M | 105.86M | 117.93M | 121.34M | 126.45M | 114.03M | 126.72M | 179.84M | 212.17M | 195.58M |
|
Accumulated Expenses
|
4.67M | 5.72M | 6.75M | 9.89M | 9.37M | 12.05M | 10.37M | 12.38M | 18.50M | 16.17M | 17.37M | 21.06M | 19.14M | 19.21M | 22.73M | 84.38M |
|
Other Accumulated Expenses
|
4.39M | 5.43M | 4.63M | 7.50M | 5.13M | 9.05M | 12.55M | 11.61M | 14.20M | 11.50M | 11.61M | 20.30M | 21.58M | 15.26M | 15.12M | 16.06M |
|
Short term Debt
|
| | | | 7.50M | 7.50M | 7.50M | 7.50M | 78.00M | | | | | | | |
|
Current Taxes
|
3.77M | | | 1.58M | 13.32M | 0.77M | 0.15M | 0.57M | 0.36M | 4.29M | 0.02M | 3.79M | 0.20M | 18.73M | 0.69M | 0.44M |
|
Total Current Liabilities
|
58.64M | 72.09M | 100.69M | 87.96M | 119.98M | 133.43M | 131.01M | 149.86M | 243.65M | 169.16M | 171.85M | 177.74M | 181.66M | 250.55M | 271.61M | 252.69M |
|
Minority Interest
|
| | | | | | | | | | | | | | | 4.15M |
|
Non-Current Deferred Tax Liability
|
28.04M | 37.07M | 48.21M | 56.77M | 50.88M | 59.57M | 69.52M | 71.21M | 75.71M | 69.58M | 67.10M | 78.61M | 72.95M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 7.41M | 17.30M | 11.75M | 10.88M | 27.31M | 36.03M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 223.30M | 216.70M | 181.66M | 250.55M | 271.61M | 252.69M |
|
Total Liabilities
|
| | | 144.73M | 436.48M | 451.13M | 426.16M | 399.20M | 302.54M | 223.68M | 230.72M | 234.00M | 193.40M | 261.44M | 298.92M | 288.72M |
|
Total Debt
|
| | | | 7.50M | 7.50M | 7.50M | 7.50M | 78.00M | | | | | | | |
|
Common Equity
|
735.93M | 893.53M | 1,027.12M | 1,120.96M | 1,327.60M | 1,571.41M | 1,722.52M | 1,910.42M | 2,049.52M | 1,861.75M | 1,938.09M | 1,963.94M | 1,937.99M | 2,065.79M | 2,312.52M | 2,472.10M |
|
Shareholder's Equity
|
735.93M | 893.53M | 1,027.12M | 1,120.96M | 1,327.60M | 1,571.41M | 1,722.52M | 1,910.42M | 2,049.52M | 1,861.75M | 1,938.09M | 1,963.94M | 1,937.99M | 2,065.79M | 2,312.52M | 2,472.10M |
|
Liabilities and Shareholders Equity
|
822.60M | 1,002.69M | 1,176.03M | 1,265.69M | 1,764.09M | 2,022.54M | 2,148.67M | 2,309.62M | 2,352.05M | 2,085.43M | 2,168.80M | 2,197.94M | 2,131.39M | 2,327.23M | 2,611.44M | 2,760.82M |
|
Retained Earnings
|
438.94M | 21.75M | 10.41M | 15.11M | 19.47M | 11.31M | -1.13M | -1.27M | 1,302.00M | 1,102.47M | 1,116.37M | 1,089.70M | 1,042.46M | 1,148.39M | 1,336.94M | 1,450.29M |
|
Treasury Shares
|
4.66M | 5.04M | 11.06M | 11.72M | 12.51M | 13.27M | 10.84M | 9.40M | 2.02M | 2.64M | 3.31M | 3.60M | 3.76M | 3.55M | 3.38M | 3.17M |