|
Cash & Equivalents
|
85.03M | 447.58M | 235.60M | 101.70M | 111.87M | 85.26M | 98.89M | 158.67M | 148.69M | 178.11M | 207.78M | 94.25M | 98.56M | 95.97M | 69.81M | 59.36M |
|
Cash & Current Investments
|
85.03M | 447.58M | 235.60M | 101.70M | 111.87M | 85.26M | 98.89M | 158.67M | 148.69M | 178.11M | 207.78M | 94.25M | 98.56M | 95.97M | 69.81M | 59.36M |
|
Receivables - Net
|
313.00M | 368.94M | 425.15M | 437.39M | 466.70M | 435.65M | 411.42M | 454.99M | 528.62M | 535.53M | 566.26M | 593.81M | 647.34M | 709.32M | 663.89M | 687.11M |
|
Receivables - Other
|
| | | | | | | | | 12.40M | 17.40M | 22.60M | 32.10M | 29.20M | 35.70M | 32.60M |
|
Receivables
|
313.00M | 368.94M | 425.15M | 437.39M | 466.70M | 435.65M | 411.42M | 454.99M | 528.62M | 547.93M | 583.66M | 616.41M | 679.43M | 738.52M | 699.59M | 719.71M |
|
Inventory
|
168.04M | 217.10M | 241.42M | 198.94M | 210.41M | 204.53M | 214.38M | 222.05M | 255.39M | 268.82M | 274.29M | 297.61M | 414.54M | 441.69M | 385.87M | 342.27M |
|
Current Deferred Tax Assets
|
34.23M | 44.55M | 51.12M | 57.01M | 57.93M | 62.34M | 67.48M | | | | | | | | | |
|
Prepaid Assets
|
| 66.73M | 65.57M | 69.20M | 67.06M | 61.65M | 70.64M | 61.08M | 74.03M | 63.40M | 61.32M | 71.23M | 108.92M | 128.11M | 110.64M | 105.16M |
|
Current Assets
|
646.11M | 1,144.89M | 1,018.86M | 864.24M | 913.99M | 849.43M | 795.33M | 896.78M | 1,006.72M | 1,045.86M | 1,109.65M | 1,056.90M | 1,269.36M | 1,375.09M | 1,230.20M | 1,193.91M |
|
Property, Plant & Equipment (Net)
|
316.33M | 364.47M | 410.01M | 469.42M | 514.44M | 511.46M | 517.23M | 563.71M | 668.27M | 717.53M | 748.66M | 798.87M | 799.37M | 778.60M | 803.37M | 770.28M |
|
Goodwill
|
440.95M | 434.70M | 447.74M | 452.35M | 455.84M | 444.08M | 446.28M | 476.38M | 539.84M | 534.78M | 535.98M | 550.27M | 648.62M | 660.17M | 670.11M | 668.91M |
|
Intangibles
|
105.28M | 104.37M | 121.41M | 117.56M | 114.42M | 112.78M | 115.25M | 167.06M | 226.72M | 217.31M | 206.24M | 196.78M | 307.45M | 306.05M | 285.43M | 257.14M |
|
Goodwill & Intangibles
|
546.23M | 539.07M | 569.15M | 569.91M | 570.26M | 556.87M | 561.54M | 643.43M | 766.56M | 752.09M | 742.22M | 747.05M | 956.07M | 966.22M | 955.54M | 926.06M |
|
Long-Term Deferred Tax
|
95.69M | 140.54M | 170.02M | 184.80M | 172.08M | 189.24M | 180.43M | 198.44M | 162.99M | 164.46M | 194.20M | 41.84M | 39.50M | 27.08M | 31.20M | 34.59M |
|
Other Non-Current Assets
|
114.42M | 138.63M | 86.55M | 86.03M | 130.01M | 61.08M | 52.19M | 28.90M | 66.83M | 68.31M | 151.82M | 169.89M | 262.51M | 345.40M | 335.24M | 315.17M |
|
Non-Current Assets
|
1,072.68M | 1,138.17M | 1,096.05M | 1,158.05M | 1,238.83M | 1,124.10M | 1,164.00M | 1,269.99M | 1,543.08M | 1,572.99M | 1,679.67M | 1,757.64M | 2,057.44M | 2,117.31M | 2,125.35M | 2,046.09M |
|
Assets
|
1,718.79M | 2,283.06M | 2,114.91M | 2,022.29M | 2,152.82M | 1,973.53M | 1,959.34M | 2,166.78M | 2,549.80M | 2,618.85M | 2,789.32M | 2,814.55M | 3,326.80M | 3,492.39M | 3,355.55M | 3,240.00M |
|
Accounts Payables
|
103.16M | 138.10M | 168.11M | 142.36M | 145.99M | 145.90M | 142.07M | 146.59M | 167.63M | 196.64M | 185.59M | 175.80M | 272.91M | 252.54M | 210.41M | 215.84M |
|
Payables
|
103.16M | 138.10M | 168.11M | 142.36M | 145.99M | 145.90M | 142.07M | 146.59M | 167.63M | 196.64M | 185.59M | 175.80M | 272.91M | 252.54M | 210.41M | 215.84M |
|
Accumulated Expenses
|
96.36M | 138.36M | 139.94M | 117.41M | 123.49M | 136.11M | 136.41M | 140.46M | 170.16M | 156.45M | 166.12M | 196.83M | 236.26M | 205.25M | 196.14M | 187.70M |
|
Short term Debt
|
| 10.90M | 28.30M | 41.60M | 17.07M | 116.16M | 14.49M | 18.97M | 19.68M | 49.67M | 55.87M | 50.32M | 101.13M | 106.05M | 192.22M | 182.62M |
|
Current Taxes
|
38.69M | 49.58M | 55.14M | 64.00M | 61.50M | 59.30M | 48.76M | 47.99M | 72.21M | 73.78M | 69.04M | 89.02M | 134.77M | 191.10M | 219.98M | 193.33M |
|
Current Deferred Revenue
|
63.29M | 86.75M | 99.58M | 71.44M | 83.08M | 82.22M | 88.83M | 100.33M | 107.17M | 105.38M | 122.49M | 149.11M | 192.65M | 192.76M | 202.02M | 204.17M |
|
Curent Deferred Tax Liability
|
11.30M | 17.70M | 18.45M | 15.35M | 16.22M | 18.68M | 22.43M | | | | | | | | | |
|
Total Current Liabilities
|
494.68M | 542.19M | 609.84M | 561.99M | 564.19M | 678.89M | 558.21M | 587.51M | 689.67M | 734.43M | 754.51M | 840.33M | 1,146.54M | 1,147.73M | 1,181.08M | 1,168.19M |
|
Non-Current Debt
|
203.59M | 670.30M | 476.71M | 347.13M | 395.96M | 335.79M | 575.14M | 875.06M | 960.17M | 985.02M | 1,235.35M | 1,284.17M | 1,580.81M | 1,908.48M | 1,888.62M | 1,831.27M |
|
Non-Current Deferred Tax Liability
|
119.79M | 142.23M | 144.28M | 155.52M | 170.69M | 172.03M | 50.98M | 64.31M | 51.23M | 48.82M | 45.27M | 203.01M | 228.30M | 265.33M | 261.13M | 103.95M |
|
Other Non-Current Liabilities
|
189.59M | 174.47M | 209.94M | 240.89M | 193.17M | 218.11M | 194.55M | 204.96M | 301.45M | 260.51M | 333.41M | 372.93M | 365.80M | 300.03M | 327.11M | 263.48M |
|
Total Non-Current Liabilities
|
818.06M | 1,337.01M | 1,212.39M | 954.18M | 1,024.60M | 1,071.41M | 1,184.33M | 1,526.88M | 1,701.07M | 1,768.27M | 2,035.13M | 2,158.95M | 2,789.58M | 3,167.57M | 3,178.38M | 3,103.41M |
|
Total Liabilities
|
1,007.65M | 1,511.48M | 1,422.34M | 1,195.07M | 1,217.77M | 1,289.52M | 1,378.88M | 1,731.83M | 2,002.53M | 2,028.78M | 2,368.54M | 2,531.87M | 3,155.38M | 3,467.60M | 3,505.49M | 3,366.89M |
|
Total Debt
|
203.59M | 681.20M | 505.01M | 388.73M | 413.03M | 451.95M | 589.63M | 894.03M | 979.85M | 1,034.69M | 1,291.22M | 1,334.49M | 1,681.94M | 2,014.53M | 2,080.84M | 2,013.89M |
|
Common Equity
|
711.14M | 771.58M | 781.14M | 827.22M | 935.05M | 719.60M | 580.46M | 434.94M | 547.28M | 590.06M | 420.78M | 282.68M | 171.42M | 24.79M | -149.94M | -126.89M |
|
Shareholder's Equity
|
711.14M | 771.58M | 781.14M | 827.22M | 935.05M | 719.60M | 580.46M | 434.94M | 547.28M | 590.06M | 420.78M | 282.68M | 171.42M | 24.79M | -149.94M | -126.89M |
|
Liabilities and Shareholders Equity
|
1,718.79M | 2,283.06M | 2,114.91M | 2,022.29M | 2,152.82M | 1,973.53M | 1,959.34M | 2,166.78M | 2,549.80M | 2,618.85M | 2,789.32M | 2,814.55M | 3,326.80M | 3,492.39M | 3,355.55M | 3,240.00M |
|
Treasury Shares
|
| -1.96M | -1.29M | -1.64M | 1.32M | 1.62M | 1.56M | 1.35M | 0.75M | 0.80M | 1.09M | 0.82M | 0.74M | 0.84M | 23.26M | 22.65M |
|
Retained Earnings
|
-16.21M | 8.20M | -86.94M | -97.46M | -35.04M | -212.95M | -266.65M | -355.00M | -265.41M | -302.41M | -323.67M | -334.93M | -255.22M | -227.23M | -319.81M | 8,371.42M |
|
Tangible Book Value
|
156.37M | | | | | | | | | | | | | | | |