|
Cash & Equivalents
|
9.82M | 22.48M | 126.75M | 47.28M | 198.46M |
|
Cash & Current Investments
|
9.82M | 22.48M | 126.75M | 47.28M | 198.46M |
|
Receivables - Net
|
| 28.90M | 26.65M | 39.59M | 56.05M |
|
Receivables - Other
|
| | 17.55M | | |
|
Receivables
|
| 28.90M | 44.20M | 39.59M | 56.05M |
|
Raw Materials
|
| 25.70M | 65.97M | 77.66M | 65.87M |
|
Work In Process
|
| 0.31M | 0.25M | 0.22M | 0.29M |
|
Finished Goods
|
| 32.78M | 76.75M | 67.77M | 50.19M |
|
Inventory
|
| 58.78M | 142.96M | 145.65M | 116.35M |
|
Prepaid Assets
|
| 11.41M | 12.16M | 18.49M | 23.17M |
|
Current Assets
|
| 133.02M | 308.52M | 251.01M | 394.02M |
|
Property, Plant & Equipment (Net)
|
| 48.23M | 58.85M | 59.40M | 64.78M |
|
Goodwill
|
473.19M | 482.04M | 1,031.46M | 1,036.28M | 1,034.54M |
|
Intangibles
|
| 33.46M | 1,037.44M | 945.01M | 898.42M |
|
Goodwill & Intangibles
|
473.19M | 515.50M | 2,068.90M | 1,981.29M | 1,932.96M |
|
Other Non-Current Assets
|
| 1.21M | 1.77M | 1.32M | 1.16M |
|
Non-Current Assets
|
| 1,005.18M | 2,148.09M | 2,064.41M | 2,022.37M |
|
Assets
|
| 1,138.21M | 2,456.62M | 2,315.42M | 2,416.39M |
|
Accounts Payables
|
| 9.87M | 64.56M | 82.71M | 23.52M |
|
Payables
|
| 9.87M | 64.56M | 82.71M | 23.52M |
|
Accumulated Expenses
|
| 16.05M | 32.70M | 30.71M | 30.45M |
|
Other Accumulated Expenses
|
| 1.45M | | | |
|
Short term Debt
|
| 6.72M | 4.66M | | |
|
Current Deferred Revenue
|
| 0.30M | | | 1.84M |
|
Total Current Liabilities
|
| 32.92M | 74.15M | 55.05M | 62.49M |
|
Capital Leases
|
| | | 5.55M | 6.01M |
|
Non-Current Debt
|
| 680.55M | 665.28M | 666.49M | 667.77M |
|
Preferred Stock Liabilities
|
| | 101.28M | 105.80M | 109.97M |
|
Non-Current Deferred Tax Liability
|
| 120.49M | 293.06M | 272.47M | 152.20M |
|
Operating Leases
|
| | 19.02M | 17.05M | 15.54M |
|
Other Non-Current Liabilities
|
| 21.15M | 170.72M | 56.92M | 240.08M |
|
Total Non-Current Liabilities
|
| 825.63M | 1,147.00M | 1,106.21M | 1,019.04M |
|
Total Liabilities
|
| 846.78M | 1,317.72M | 1,163.13M | 1,259.12M |
|
Total Debt
|
| 687.27M | 669.93M | 666.49M | 667.77M |
|
Common Equity
|
262.39M | 291.42M | 1,138.90M | 1,152.30M | 1,157.27M |
|
Shareholder's Equity
|
262.39M | 291.42M | 1,138.90M | 1,152.30M | 1,157.27M |
|
Liabilities and Shareholders Equity
|
| 1,138.21M | 2,456.62M | 2,315.42M | 2,416.39M |
|
Treasury Shares
|
| | 6.44M | 18.62M | 21.60M |
|
Retained Earnings
|
| -47.79M | -648.30M | -580.82M | -586.72M |