|
Assets
|
| 414.68M | 456.20M | 541.50M | 691.27M | 1020.30M | 1519.40M | 1300.20M | 1266.70M | 1499.80M | 1409.80M | 1693.80M | 2226.80M | 2858.10M | 2611.40M | 2825.00M | 2584.40M |
|
Cash & Equivalents
|
169.04M | 209.86M | 247.15M | 305.00M | 355.30M | 447.20M | 399.90M | 352.20M | 367.80M | 301.00M | 327.80M | 763.40M | 836.30M | 824.00M | 924.70M | 876.90M | 391.50M |
|
Short-term Investments
|
| | | | | | | | | | | | | 52.00M | 9.60M | | 61.00M |
|
Cash & Current Investments
|
169.04M | 209.86M | 247.15M | 305.00M | 355.30M | 447.20M | 399.90M | 352.20M | 367.80M | 301.00M | 327.80M | 763.40M | 836.30M | 876.00M | 934.30M | 876.90M | 452.50M |
|
Receivables - Net
|
| 101.51M | 93.81M | 104.14M | 148.45M | 195.10M | 324.60M | 252.60M | 255.20M | 289.10M | 230.00M | 195.30M | 228.30M | 322.10M | 163.90M | 142.40M | 134.50M |
|
Receivables - Other
|
| | | | | | | | | | 0.90M | 0.40M | 1.90M | 1.20M | 1.30M | 1.20M | |
|
Receivables
|
| 101.51M | 93.81M | 104.14M | 148.45M | 195.10M | 324.60M | 252.60M | 255.20M | 289.10M | 230.90M | 195.70M | 230.20M | 323.30M | 165.20M | 143.60M | 134.50M |
|
Raw Materials
|
| | | 26.96M | 38.18M | 58.70M | 75.50M | 59.20M | 94.70M | 105.00M | 110.70M | 53.60M | 49.10M | 92.20M | 70.50M | 69.50M | |
|
Finished Goods
|
| | | 4.71M | 11.77M | 23.60M | 64.70M | 87.20M | 36.70M | 26.20M | 48.00M | 48.40M | 32.90M | 77.50M | 66.70M | 44.50M | |
|
Inventory
|
| 18.67M | 28.85M | 31.67M | 49.95M | 82.30M | 140.20M | 146.40M | 131.40M | 131.20M | 158.70M | 102.00M | 82.00M | 169.70M | 137.20M | 114.00M | 139.50M |
|
Prepaid Assets
|
| 4.47M | 4.37M | 5.37M | 6.71M | 17.90M | 51.30M | 28.90M | 37.60M | 18.20M | 14.60M | 16.90M | 33.10M | 35.60M | 36.60M | 29.00M | 29.60M |
|
Current Assets
|
| 334.50M | 374.18M | 446.18M | 560.42M | 742.50M | 916.00M | 780.10M | 792.00M | 739.50M | 731.10M | 1077.60M | 1179.70M | 1403.40M | 1272.00M | 1162.30M | 751.90M |
|
Buildings
|
| 10.84M | 11.14M | 11.17M | 27.00M | 31.00M | 44.30M | | | | | | | | | | |
|
Land & Improvements
|
| 2.50M | 2.50M | 2.50M | 7.90M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 25.82M | 26.22M | 24.90M | 58.03M | 80.80M | 123.40M | 112.70M | 113.80M | 117.80M | 103.00M | 84.30M | 91.20M | 62.90M | 66.40M | 75.50M | 72.10M |
|
Long-Term Investments
|
| 28.01M | 25.88M | 15.32M | 16.97M | 19.79M | | | | | | | | | | | |
|
Goodwill
|
| 1.93M | 1.93M | 19.00M | 20.70M | 61.00M | 206.80M | 206.80M | 206.80M | 372.80M | 372.80M | 360.80M | 570.00M | 806.60M | 816.40M | 816.40M | 872.30M |
|
Intangibles
|
| | | 12.80M | 14.13M | 90.50M | 235.40M | | 282.00M | 456.10M | 445.50M | 398.30M | 544.70M | 699.70M | 723.30M | 288.40M | 262.20M |
|
Goodwill & Intangibles
|
| 1.93M | 1.93M | 31.80M | 34.84M | 151.50M | 442.20M | 206.80M | 488.80M | 828.90M | 818.30M | 759.10M | 1114.70M | 1506.30M | 1539.70M | 1104.80M | 1134.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 28.30M | | 68.00M | 345.60M | 408.80M |
|
Other Non-Current Assets
|
| 24.41M | 27.99M | 23.31M | 22.04M | 53.90M | 37.80M | 40.30M | 53.10M | 50.50M | 58.10M | 77.70M | 52.70M | 134.00M | 41.10M | 136.80M | 217.10M |
|
Non-Current Assets
|
| 80.17M | 82.02M | 37.70M | 91.84M | 223.90M | 565.60M | 479.80M | 421.60M | 709.80M | 620.60M | 538.50M | 962.70M | 1259.50M | 1181.30M | 1227.10M | 1832.50M |
|
Accounts Payables
|
| 65.62M | 44.93M | 55.22M | 83.71M | 97.10M | 188.50M | 172.80M | 135.80M | 156.90M | 98.30M | 60.60M | 97.60M | 141.80M | 45.80M | 87.50M | 98.50M |
|
Notes Payables
|
| | | | | | | | | | | | 487.10M | 6.00M | 6.00M | 6.00M | |
|
Payables
|
| 65.62M | 44.93M | 55.22M | 83.71M | 97.10M | 188.50M | 172.80M | 135.80M | 156.90M | 98.30M | 60.60M | 584.70M | 147.80M | 51.80M | 93.50M | 98.50M |
|
Accumulated Expenses
|
| 11.33M | 13.21M | 12.64M | 23.73M | 30.70M | 35.90M | 39.90M | 31.90M | 25.40M | 30.40M | 59.50M | 76.40M | 90.60M | 45.90M | 183.70M | 172.40M |
|
Other Accumulated Expenses
|
| 18.96M | 22.81M | 26.52M | 31.24M | 56.70M | 74.10M | 82.30M | 101.80M | 79.70M | 106.10M | 91.00M | 96.20M | 145.30M | 99.40M | 102.60M | |
|
Short term Debt
|
| | | | | | 11.30M | 18.80M | 15.00M | | | | | 6.00M | 6.00M | 6.00M | |
|
Current Leases
|
| | | | | | | | | | | | | | 9.00M | 11.50M | |
|
Current Taxes
|
| 10.06M | 11.81M | 11.22M | 10.75M | 12.50M | 34.70M | 11.50M | 17.20M | 13.10M | 19.10M | 33.00M | 29.40M | 79.70M | 54.00M | 42.20M | |
|
Total Current Liabilities
|
| 105.97M | 92.76M | 105.60M | 149.63M | 254.40M | 446.70M | 350.80M | 310.40M | 283.80M | 253.90M | 244.10M | 786.70M | 463.40M | 260.10M | 277.20M | 270.90M |
|
Non-Current Debt
|
| | | | | | 231.10M | 216.70M | 202.00M | | | 100.00M | 394.40M | 975.70M | 972.00M | 966.90M | 834.80M |
|
Convertible Debt
|
| 2.31M | 2.31M | 2.31M | 2.31M | | | | | 450.70M | 468.30M | 486.60M | 487.10M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 33.90M | 9.00M | | | | | 27.10M | 52.60M | 39.10M | 27.90M | |
|
Operating Leases
|
| | | | | | | | | | | 14.60M | 24.00M | 51.50M | 42.40M | 37.90M | |
|
Other Non-Current Liabilities
|
| 19.89M | 21.14M | 36.81M | 17.48M | 52.70M | 14.60M | 12.50M | 14.10M | 36.00M | 30.30M | 44.00M | 78.50M | 152.60M | 93.50M | 114.10M | 83.80M |
|
Total Non-Current Liabilities
|
| 108.28M | 95.07M | 107.79M | 151.89M | 266.40M | 711.70M | 582.70M | 512.40M | 734.50M | 722.20M | 830.70M | 1181.10M | 1439.10M | 1274.50M | 1244.10M | 1105.70M |
|
Total Liabilities
|
-222.61M | 128.17M | 116.21M | 144.60M | 169.37M | 319.10M | 726.30M | 595.20M | 526.50M | 770.50M | 752.50M | 874.70M | 1259.60M | 1591.70M | 1368.00M | 1358.20M | 1189.50M |
|
Total Debt
|
| | | | | | 242.40M | 235.50M | 217.00M | | | 100.00M | 394.40M | 981.70M | 978.00M | 972.90M | 834.80M |
|
Common Equity
|
222.61M | 286.51M | 339.99M | 396.90M | 521.90M | 701.20M | 793.10M | 705.00M | 740.20M | 729.30M | 657.30M | 819.10M | 967.20M | 1266.40M | 1243.40M | 1466.80M | 1394.90M |
|
Shareholder's Equity
|
222.61M | 286.51M | 339.99M | 396.90M | 521.90M | 701.20M | 793.10M | 705.00M | 740.20M | 729.30M | 657.30M | 819.10M | 967.20M | 1266.40M | 1243.40M | 1466.80M | 1394.90M |
|
Liabilities and Shareholders Equity
|
| 414.68M | 456.20M | 541.50M | 691.27M | 1020.30M | 1519.40M | 1300.20M | 1266.70M | 1499.80M | 1409.80M | 1693.80M | 2226.80M | 2858.10M | 2611.40M | 2825.00M | 2584.40M |
|
Treasury Shares
|
| 10.87M | 13.37M | 15.78M | 17.38M | 19.05M | 20.72M | 24.32M | 25.94M | 27.64M | 30.93M | 31.75M | 31.63M | 28.12M | 2.00M | 30.12M | 31.97M |
|
Retained Earnings
|
| 219.12M | 282.92M | 337.06M | 435.99M | 482.70M | 593.10M | 665.30M | 714.10M | 606.40M | 583.50M | 701.40M | 781.00M | 1038.50M | 1112.10M | 1237.70M | 1189.90M |