|
Assets
|
56.17M | | 781.64M | 955.89M | 1,276.32M | 1,350.94M | 1,316.96M | 1,263.50M | 1,450.76M | 1,217.31M | 670.25M | 453.68M | 428.33M | 656.57M | 542.23M | 558.45M | 653.71M |
|
Cash & Equivalents
|
220.79M | 153.74M | 95.26M | 39.12M | 53.66M | 58.67M | 117.58M | 223.64M | 151.00M | 172.95M | | | 198.57M | 43.94M | 35.50M | | 76.52M |
|
Cash & Current Investments
|
220.79M | 153.74M | 95.26M | 39.12M | 53.66M | 58.67M | 117.58M | 223.64M | 151.00M | 172.95M | | | 198.57M | 43.94M | 35.50M | | 76.52M |
|
Receivables - Net
|
0.00M | 41.85M | 82.78M | 101.92M | 102.61M | 148.07M | 692.44M | 536.73M | 640.46M | 149.05M | 31.14M | 3.00M | 26.58M | 33.89M | 36.74M | 44.06M | 74.11M |
|
Receivables - Other
|
10.69M | 9.88M | 4.58M | 9.68M | 32.41M | 46.59M | 53.43M | 52.47M | 39.85M | 2.96M | 1.16M | 1.01M | 1.30M | 1.42M | 1.04M | 23.41M | 26.09M |
|
Receivables
|
10.69M | 51.73M | 87.36M | 111.60M | 135.03M | 194.66M | 745.87M | 589.19M | 680.31M | 152.01M | 32.30M | 4.01M | 27.88M | 35.32M | 37.78M | 67.46M | 100.20M |
|
Raw Materials
|
| 0.07M | 0.02M | 0.03M | | | | | | | | | | 2.45M | | | |
|
Work In Process
|
| | | | | | | | | | | | | 0.15M | | | |
|
Finished Goods
|
| 3.55M | 6.70M | 10.75M | 12.22M | 10.79M | 12.98M | 10.00M | 8.02M | 10.36M | 5.71M | 15.62M | 22.36M | 31.63M | | | |
|
Inventory
|
0.82M | | 6.72M | 10.78M | 12.22M | 10.79M | 12.98M | 10.00M | 8.02M | 10.36M | 5.71M | 19.86M | 22.36M | 34.23M | 27.34M | 18.23M | 23.55M |
|
Current Deferred Tax Assets
|
4.69M | 16.33M | 15.88M | 5.59M | 4.94M | 7.45M | 7.30M | 6.96M | 5.33M | | | | | | | | |
|
Current Assets
|
32.65M | | 400.09M | 584.40M | 937.20M | 1,008.89M | 994.32M | 923.72M | 1,106.19M | 426.84M | 295.65M | 319.31M | 294.32M | 217.73M | 163.64M | 187.70M | 243.92M |
|
Property, Plant & Equipment (Net)
|
0.83M | | 35.81M | 52.62M | 48.30M | 47.80M | 52.32M | 54.98M | 39.41M | 25.74M | 8.23M | 6.66M | 7.49M | 24.60M | 27.45M | 31.94M | 44.92M |
|
Long-Term Investments
|
3.47M | | 1.86M | 1.51M | 1.18M | 0.88M | 14.33M | 25.64M | 27.86M | 86.02M | 148.43M | 65.84M | 10.00M | 5.86M | 3.17M | 0.21M | 0.20M |
|
Goodwill
|
13.07M | 117.73M | 258.08M | 224.89M | 218.56M | 186.58M | 166.44M | 179.48M | 75.60M | 73.57M | 72.47M | 24.17M | 29.15M | 162.66M | 133.74M | 138.55M | 199.40M |
|
Intangibles
|
8.53M | 102.57M | 119.86M | 93.93M | 141.02M | 147.29M | 131.79M | 48.56M | 38.76M | 27.13M | 2.23M | 0.61M | 0.36M | 156.70M | 121.60M | 111.35M | 139.22M |
|
Goodwill & Intangibles
|
21.60M | 220.31M | 377.94M | 318.82M | 359.58M | 333.87M | 298.23M | 228.03M | 114.36M | 100.70M | 74.70M | 24.78M | 29.51M | 319.36M | 255.34M | 249.90M | 338.61M |
|
Long-Term Deferred Tax
|
| | 9.90M | 9.60M | 8.80M | | | | | 4.78M | 0.23M | 0.36M | 0.62M | 3.78M | 10.31M | 3.45M | 12.55M |
|
Other Non-Current Assets
|
0.80M | | 14.46M | 40.70M | 36.58M | 38.28M | 42.43M | 31.12M | 49.70M | 242.70M | 149.39M | 31.35M | 25.19M | 60.86M | 23.13M | 77.98M | 3.81M |
|
Non-Current Assets
|
23.53M | | 381.56M | 371.49M | 339.12M | 365.37M | 322.63M | 339.78M | 342.64M | 787.93M | 374.60M | 134.37M | 134.01M | 438.83M | 378.60M | 370.75M | 409.79M |
|
Accounts Payables
|
0.62M | 8.77M | 16.24M | 13.17M | 26.57M | 17.10M | 21.45M | 14.10M | 15.14M | 21.11M | 9.87M | 11.33M | 13.29M | 18.57M | 12.38M | 16.67M | 19.87M |
|
Notes Payables
|
| | | | | | | 8.90M | 16.58M | 7.90M | 9.54M | | | 14.88M | 9.03M | 9.35M | 24.47M |
|
Payables
|
0.62M | 8.77M | 16.24M | 13.17M | 26.57M | 17.10M | 21.45M | 23.00M | 31.71M | 29.01M | 19.41M | 11.33M | 13.29M | 33.45M | 21.41M | 26.02M | 44.34M |
|
Accumulated Expenses
|
| 7.38M | 7.98M | 11.41M | 10.52M | 10.70M | 14.48M | 12.59M | 10.87M | 16.15M | 34.00M | 6.04M | 7.50M | 9.95M | | | |
|
Other Accumulated Expenses
|
-0.00M | 50.85M | 71.27M | 40.17M | 33.81M | 42.26M | 45.59M | 37.48M | 34.80M | 41.65M | 59.62M | 23.78M | 27.59M | 34.36M | 36.30M | 56.05M | 72.08M |
|
Short term Debt
|
| | 15.06M | 14.02M | 14.21M | 14.79M | 8.86M | 8.68M | 16.58M | 44.08M | 75.45M | 14.81M | | 141.65M | 23.02M | 15.72M | 11.96M |
|
Current Leases
|
| | | | | | | | | | | 2.25M | 2.82M | 2.50M | 1.75M | 2.34M | 4.01M |
|
Current Taxes
|
1.22M | | 6.71M | 6.02M | 2.56M | 7.68M | 6.29M | 5.24M | 5.61M | 5.74M | 1.33M | 16.16M | 0.43M | 2.14M | 1.00M | 0.65M | 1.40M |
|
Total Current Liabilities
|
8.75M | | 291.06M | 482.54M | 829.34M | 807.81M | 774.64M | 602.21M | 721.31M | 282.53M | 238.15M | 71.30M | 52.49M | 145.87M | 101.91M | 129.89M | 160.47M |
|
Non-Current Debt
|
| | 110.50M | 79.76M | 66.63M | 62.39M | 50.76M | 43.13M | 7.50M | 5.47M | | | | 134.84M | 129.46M | 127.47M | 188.81M |
|
Total Long Term Debt
|
4.67M | 7.50M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 107.67M | | | | | | | | | |
|
Minority Interest
|
0.29M | | 3.01M | 3.31M | 3.30M | -0.02M | 0.66M | 107.67M | 107.67M | 107.67M | 107.67M | 84.98M | 84.98M | 79.43M | 79.43M | 79.43M | 88.96M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 57.35M | 57.81M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 38.86M | 52.78M | 20.99M | 18.73M | 15.52M | 10.56M | 12.56M | 11.14M | 16.07M | 1.32M | 1.86M | 10.41M | 54.30M | 46.84M | 40.37M | 33.92M |
|
Operating Leases
|
| | | | | | | | | | | 3.31M | 1.89M | 4.83M | 3.14M | 5.09M | 6.13M |
|
Other Non-Current Liabilities
|
| 17.00M | 1.27M | 25.79M | 21.66M | 23.48M | 2.21M | 2.38M | 2.79M | 29.10M | 2.50M | 2.01M | 2.58M | 2.47M | 1.98M | 2.60M | 2.99M |
|
Total Non-Current Liabilities
|
| -17.00M | 454.35M | 583.29M | 914.69M | 885.72M | 835.97M | 657.90M | 739.95M | 27.20M | -2.35M | 940.95M | 200.62M | 234.15M | 209.85M | 300.57M | 389.34M |
|
Total Liabilities
|
13.91M | | 455.62M | 609.08M | 936.35M | 909.20M | 838.17M | 660.28M | 742.75M | 372.75M | 0.15M | 0.62M | 152.35M | 421.64M | 283.33M | 303.16M | 392.33M |
|
Total Debt
|
| | 125.57M | 93.78M | 80.84M | 77.18M | 59.62M | 51.81M | 24.08M | 49.55M | 75.45M | 14.81M | | 276.49M | 152.48M | 143.19M | 200.77M |
|
Common Equity
|
42.26M | | 328.01M | 346.81M | 339.97M | 441.75M | 478.79M | 494.11M | 598.84M | 734.93M | 317.34M | 290.21M | 275.98M | 234.92M | 179.48M | 175.86M | 172.43M |
|
Shareholder's Equity
|
375.76M | 289.29M | 328.01M | 346.81M | 339.97M | 441.75M | 478.79M | 494.11M | 598.84M | 734.93M | 317.34M | 290.21M | 275.98M | 234.92M | 179.48M | 175.86M | 172.43M |
|
Liabilities and Shareholders Equity
|
56.17M | | 781.64M | 955.89M | 1,276.32M | 1,350.94M | 1,316.96M | 1,263.50M | 1,450.76M | 1,217.31M | 670.25M | 453.68M | 428.33M | 656.57M | 542.23M | 558.45M | 653.71M |
|
Treasury Shares
|
0.07M | | | 0.18M | 13.46M | 2.43M | 1.84M | | | | | | | 24.89M | 25.24M | 25.56M | 29.93M |
|
Retained Earnings
|
39.74M | | -33.78M | -75.72M | -100.86M | -82.74M | -139.18M | -189.69M | -162.74M | -184.35M | -195.81M | -169.07M | -145.72M | -168.84M | 327.66M | 310.22M | 222.72M |