|
Cash & Equivalents
|
80.81M | 96.78M | 106.81M | 248.14M | 185.32M | 59.18M | 215.05M | 334.07M |
|
Cash & Current Investments
|
80.81M | 96.78M | 106.81M | 248.14M | 185.32M | 59.18M | 215.05M | 334.07M |
|
Receivables - Net
|
| 263.51M | 240.31M | 250.54M | 301.50M | 235.78M | 224.89M | 243.66M |
|
Receivables - Other
|
| 547.69M | 10.68M | 5.77M | 3.09M | 5.05M | 10.93M | 16.58M |
|
Receivables
|
| 811.21M | 250.99M | 256.31M | 304.60M | 240.83M | 235.82M | 260.24M |
|
Raw Materials
|
| 40.00M | 383.64M | | | | | |
|
Work In Process
|
| 37.47M | 34.78M | | | | | |
|
Finished Goods
|
| 396.35M | 39.67M | | | | | |
|
Inventory
|
| 473.81M | 458.10M | 340.73M | 362.96M | 596.84M | 500.35M | 390.21M |
|
Prepaid Assets
|
| 52.01M | 84.23M | 81.41M | 72.58M | 100.40M | 110.81M | 96.35M |
|
Current Assets
|
| 1,941.20M | 877.60M | 901.68M | 910.66M | 982.27M | 1,043.88M | 1,064.28M |
|
Property, Plant & Equipment (Net)
|
| 138.45M | 132.19M | 118.90M | 105.16M | 104.47M | 112.05M | 103.30M |
|
Goodwill
|
219.29M | 214.52M | 212.84M | 213.39M | 212.21M | 209.63M | 209.86M | 208.79M |
|
Intangibles
|
| 53.06M | 17.29M | 15.99M | 14.64M | 13.36M | 12.50M | 11.23M |
|
Goodwill & Intangibles
|
219.29M | 267.57M | 230.13M | 229.38M | 226.85M | 222.99M | 222.36M | 220.02M |
|
Long-Term Deferred Tax
|
| 42.89M | 79.55M | 85.22M | 74.88M | 67.28M | 75.08M | 76.06M |
|
Other Non-Current Assets
|
| 67.74M | 111.10M | 150.19M | 160.53M | 154.23M | 137.26M | 215.77M |
|
Non-Current Assets
|
| 517.27M | 639.55M | 644.14M | 622.37M | 599.99M | 601.55M | 586.26M |
|
Assets
|
| 2,458.47M | 1,517.16M | 1,545.82M | 1,533.02M | 1,582.26M | 1,645.44M | 1,650.54M |
|
Accounts Payables
|
| 134.13M | 147.35M | 167.24M | 214.20M | 206.26M | 180.22M | 179.68M |
|
Notes Payables
|
| 269.11M | 1.07M | 1.11M | 0.25M | 7.28M | | |
|
Payables
|
| 403.24M | 148.42M | 168.35M | 214.45M | 213.54M | 180.22M | 179.68M |
|
Accumulated Expenses
|
| 194.23M | 194.74M | 192.95M | 217.16M | 196.99M | 171.41M | 193.34M |
|
Short term Debt
|
| 16.14M | 1.07M | 25.00M | 0.25M | 10.00M | 20.00M | |
|
Current Leases
|
| | 35.39M | 27.33M | 24.20M | 19.90M | 21.00M | 20.89M |
|
Curent Deferred Tax Liability
|
| 2.68M | 2.46M | | | | | |
|
Total Current Liabilities
|
| 616.82M | 378.55M | 413.63M | 455.81M | 440.43M | 392.64M | 393.90M |
|
Non-Current Debt
|
| | 913.27M | 887.96M | 791.32M | 782.62M | 763.92M | 740.32M |
|
Non-Current Deferred Tax Liability
|
| | 24.76M | 33.16M | 38.13M | 36.03M | 36.45M | 31.18M |
|
Operating Leases
|
| | 90.14M | 67.14M | 57.19M | 51.40M | 57.76M | 29.95M |
|
Other Non-Current Liabilities
|
| 115.51M | 98.88M | 115.34M | 99.19M | 70.03M | 74.60M | 86.31M |
|
Total Non-Current Liabilities
|
| 619.50M | 1,349.02M | 1,345.83M | 1,285.69M | 1,261.47M | 1,198.92M | 1,164.17M |
|
Total Liabilities
|
| 735.01M | 1,447.90M | 1,461.17M | 1,384.89M | 1,331.50M | 1,273.53M | 1,250.48M |
|
Total Debt
|
| 16.14M | 914.34M | 912.96M | 791.57M | 792.62M | 783.92M | 740.32M |
|
Common Equity
|
| 1,723.45M | 69.26M | 84.64M | 148.14M | 250.76M | 371.91M | 400.06M |
|
Shareholder's Equity
|
| 1,723.45M | 69.26M | 84.64M | 148.14M | 250.76M | 371.91M | 400.06M |
|
Liabilities and Shareholders Equity
|
| 2,458.47M | 1,517.16M | 1,545.82M | 1,533.02M | 1,582.26M | 1,645.44M | 1,650.54M |
|
Retained Earnings
|
| -145.18M | -79.70M | -94.81M | -92.76M | 86.73M | 166.57M | 199.96M |
|
Treasury Shares
|
| | 0.63M | 0.79M | 1.40M | 1.50M | 0.78M | 1.25M |