|
Cash & Equivalents
|
523.39M | 375.53M | 250.72M | 262.52M | 150.78M | 152.45M | 139.95M | 211.76M | 333.35M | 397.16M | 474.84M |
|
Short-term Investments
|
| | 0.05M | | 5.70M | 5.60M | 1.81M | 12.91M | 4.32M | 1.37M | 2.15M |
|
Cash & Current Investments
|
523.39M | 375.53M | 250.77M | 262.52M | 156.48M | 158.05M | 141.75M | 224.66M | 337.67M | 398.54M | 476.99M |
|
Receivables - Net
|
| | 132.19M | 0.53M | 154.18M | 144.31M | 182.49M | 227.46M | 147.58M | 171.23M | 156.32M |
|
Receivables - Other
|
| | 1.81M | 1.88M | 2.05M | 2.91M | 1.75M | 3.11M | 4.44M | 1.43M | 2.42M |
|
Receivables
|
| | 134.00M | 2.41M | 156.23M | 147.21M | 184.24M | 230.58M | 152.03M | 172.67M | 158.74M |
|
Raw Materials
|
| | 51.88M | 57.15M | 58.11M | | | | | | |
|
Work In Process
|
| | 5.56M | 5.85M | | | | | | | |
|
Finished Goods
|
| | 1.70M | 1.08M | | | | | | | |
|
Inventory
|
| | 59.14M | 64.07M | 57.77M | 57.29M | 71.51M | 114.99M | 108.14M | 82.58M | 84.07M |
|
Prepaid Assets
|
| | 4.48M | 1.80M | 1.45M | 1.86M | 2.57M | 5.38M | 4.16M | 3.87M | 4.03M |
|
Current Assets
|
| 10.40M | 532.09M | 471.62M | 386.10M | 381.19M | 420.35M | 591.05M | 618.16M | 808.88M | 737.68M |
|
Property, Plant & Equipment (Net)
|
-0.11M | 440.07M | 425.06M | 498.70M | 546.27M | 582.67M | 612.18M | 721.05M | 688.69M | 615.31M | 623.90M |
|
Long-Term Investments
|
| 3.59M | 11.63M | 114.02M | 125.49M | 109.96M | 111.30M | 139.84M | 146.64M | 9.34M | 9.99M |
|
Goodwill
|
| | 1.47M | 1.55M | 1.53M | | | | | | |
|
Goodwill & Intangibles
|
| | 1.47M | 1.55M | 1.53M | | | | | | |
|
Long-Term Deferred Tax
|
| | 7.87M | 7.05M | 7.36M | 6.30M | 6.32M | 6.48M | 5.37M | 5.25M | 3.94M |
|
Other Non-Current Assets
|
| 10.60M | 5.72M | 2.33M | 0.93M | 2.18M | 2.44M | 20.29M | 11.31M | 6.13M | 3.14M |
|
Non-Current Assets
|
| 460.20M | 453.49M | 632.96M | 690.01M | 730.58M | 773.09M | 933.52M | 895.66M | 675.11M | 678.18M |
|
Assets
|
| 1,019.10M | 985.58M | 1,104.58M | 1,082.45M | 1,134.10M | | 1,524.57M | 1,513.82M | 1,483.99M | 1,415.86M |
|
Accounts Payables
|
| 21.94M | 25.98M | 22.85M | 20.70M | 26.56M | 32.89M | 36.30M | 18.89M | 25.23M | 21.78M |
|
Notes Payables
|
| 35.58M | -156.50M | 32.19M | -65.69M | -27.06M | 0.10M | 26.24M | 0.00M | 0.02M | 10.59M |
|
Payables
|
| 57.51M | -130.52M | 55.04M | -44.99M | -0.50M | 32.99M | 62.53M | 18.89M | 25.25M | 32.37M |
|
Accumulated Expenses
|
| 852.44 | 0.94M | 1.08M | 1.05M | | | 0.60M | 0.56M | 0.54M | 0.56M |
|
Short term Debt
|
| 47.96M | 33.45M | 71.18M | 24.27M | 24.25M | 25.46M | 26.24M | 51.30M | 72.78M | 103.77M |
|
Current Leases
|
| 0.01M | 0.36M | 0.40M | | 0.80M | 4.51M | 6.09M | 5.42M | 8.09M | 7.36M |
|
Current Taxes
|
| 7.86M | 3.65M | 9.07M | 17.74M | 12.54M | 19.75M | 37.34M | 12.19M | 16.25M | 3.37M |
|
Current Deferred Revenue
|
| | | | 0.05M | 0.04M | 2.46M | | | | |
|
Total Current Liabilities
|
| 0.88M | 147.71M | 230.58M | 170.18M | 162.65M | 194.79M | 265.64M | 218.57M | 239.15M | 272.68M |
|
Non-Current Debt
|
-0.23M | -46.70M | 305.09M | 249.04M | 293.67M | 268.76M | 237.64M | 335.82M | 419.18M | 406.61M | 325.50M |
|
Total Long Term Debt
|
| | 0.92M | 0.60M | 0.58M | | | | | | |
|
Non-Current Deffered Revenue
|
| 2.76M | 3.16M | 0.83M | | | 2.46M | 4.31M | 4.30M | 3.89M | 3.82M |
|
Pension
|
| 16.09M | 17.23M | 15.89M | 16.91M | 15.56M | 17.41M | 18.04M | 8.73M | 7.31M | 4.58M |
|
Minority Interest
|
18.33M | 1.15M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | -0.64M | 60.27M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.91M | 5.79M | 10.03M | 10.02M | 10.56M | 9.97M | 6.80M | 4.09M | 2.91M |
|
Operating Leases
|
| | 0.92M | 0.61M | | 22.46M | 29.61M | 24.43M | 25.58M | 26.16M | 25.62M |
|
Other Non-Current Liabilities
|
| 0.06M | 0.04M | 0.05M | 0.04M | 0.15M | 0.74M | 0.78M | 0.73M | 0.68M | 0.66M |
|
Total Non-Current Liabilities
|
| 173.30M | 326.19M | 272.19M | 320.64M | 316.18M | 293.91M | 393.36M | 465.32M | 448.74M | 363.08M |
|
Total Liabilities
|
| 364.85M | 473.90M | 502.78M | 490.82M | 478.83M | 488.70M | 659.00M | 683.89M | 687.89M | 635.75M |
|
Total Debt
|
-0.23M | 1.26M | 338.54M | 320.22M | 317.94M | 293.02M | 263.10M | 362.06M | 470.48M | 479.39M | 429.27M |
|
Common Equity
|
795.32M | 651.34M | 511.67M | 601.81M | 588.74M | 632.94M | 704.75M | 865.58M | 829.93M | 796.10M | 780.11M |
|
Shareholder's Equity
|
795.32M | 651.34M | 511.67M | 601.81M | 588.74M | 632.94M | 704.75M | 865.58M | 829.93M | 796.10M | 780.11M |
|
Liabilities and Shareholders Equity
|
| 1,019.10M | 985.58M | 1,104.58M | 1,082.45M | 1,134.10M | | 1,524.57M | 1,513.82M | 1,483.99M | 1,415.86M |
|
Treasury Shares
|
| | -31.73M | -33.46M | -31.26M | | | | | | |
|
Retained Earnings
|
| 209.10M | 8.22M | 93.52M | 117.01M | 150.73M | 183.76M | 305.54M | 286.54M | 271.84M | 263.46M |