|
Cash & Equivalents
|
187.77M | 177.37M | 80.89M | 125.86M | 182.99M | 314.87M | 126.28M | 273.56M | 310.26M | 289.12M | 151.83M | 479.90M | 405.60M | 188.20M | 193.10M | 199.50M | 341.00M |
|
Short-term Investments
|
| | | | | 6.86M | 5.31M | | | | | | | | | | |
|
Cash & Current Investments
|
187.77M | 177.37M | 80.89M | 125.86M | 182.99M | 321.73M | 131.58M | 273.56M | 310.26M | 289.12M | 151.83M | 479.90M | 405.60M | 188.20M | 193.10M | 199.50M | 341.00M |
|
Receivables - Net
|
143.71M | 142.90M | 148.14M | 147.41M | 157.17M | 158.16M | 177.01M | 163.26M | 183.07M | 193.18M | 268.77M | 261.13M | 310.28M | 332.70M | 407.40M | 459.70M | 378.20M |
|
Receivables - Other
|
9.08M | 14.55M | 5.74M | 3.17M | 9.70M | 6.68M | 5.84M | 5.36M | 7.07M | 8.05M | 26.36M | 25.41M | 30.98M | 25.00M | 23.50M | 22.80M | 24.30M |
|
Receivables
|
152.79M | 157.45M | 153.88M | 150.58M | 166.87M | 164.84M | 182.85M | 168.62M | 190.14M | 201.23M | 295.13M | 286.55M | 341.26M | 357.70M | 430.90M | 482.50M | 402.50M |
|
Raw Materials
|
| | | | | | | 90.46M | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 274.93M | | | | | | | | | |
|
Inventory
|
176.28M | 250.14M | 284.03M | 314.92M | 305.46M | 342.10M | 398.55M | 307.03M | 328.99M | 358.26M | 651.66M | 652.43M | 738.17M | 1,051.10M | 1,087.80M | 1,038.90M | 920.80M |
|
Current Deferred Tax Assets
|
59.47M | 59.54M | 62.52M | 63.31M | 39.76M | 42.82M | 38.09M | | | | | | | | | | |
|
Prepaid Assets
|
14.91M | 10.77M | 18.30M | 24.44M | 33.26M | 33.58M | 34.78M | 35.16M | 37.56M | 54.08M | 50.63M | 34.19M | 35.12M | 103.40M | 110.50M | 66.80M | 65.10M |
|
Current Assets
|
582.14M | 584.97M | 532.88M | 612.13M | 653.27M | 824.04M | 672.58M | 779.01M | 859.89M | 894.64M | 1,122.89M | 1,427.65M | 1,489.18M | 1,675.40M | 1,798.80M | 1,764.90M | 1,705.10M |
|
Property, Plant & Equipment (Net)
|
166.72M | 173.41M | 191.14M | 180.52M | 185.10M | 205.19M | 225.00M | 222.04M | 235.23M | 271.46M | 437.32M | 467.92M | 487.70M | 571.70M | 641.70M | 644.80M | 615.80M |
|
Long-Term Investments
|
| | | | | | | | | | 24.15M | 19.75M | 20.67M | 39.30M | 50.60M | 49.20M | 41.00M |
|
Goodwill
|
86.41M | 86.40M | 92.02M | 92.00M | 91.91M | 91.85M | 195.53M | 194.78M | 205.03M | 225.29M | 362.25M | 424.07M | 421.70M | 583.30M | 450.80M | 450.30M | 450.90M |
|
Intangibles
|
23.32M | 39.28M | 56.66M | 32.06M | 61.14M | 62.44M | 169.86M | 108.09M | 103.74M | 105.65M | 352.37M | 408.31M | 420.04M | 585.80M | 540.10M | 498.70M | 390.30M |
|
Goodwill & Intangibles
|
109.73M | 125.68M | 148.68M | 124.06M | 153.05M | 154.29M | 365.39M | 302.88M | 308.77M | 330.94M | 714.63M | 832.38M | 841.74M | 1,169.10M | 990.90M | 949.00M | 841.20M |
|
Long-Term Deferred Tax
|
3.58M | 0.84M | | | 25.98M | 26.07M | 66.66M | 57.23M | 64.08M | 38.25M | 6.25M | 6.47M | 5.80M | 5.30M | 14.20M | 45.00M | 105.80M |
|
Other Non-Current Assets
|
10.51M | 17.88M | 19.07M | 18.48M | 18.18M | 21.43M | 24.87M | 23.42M | 25.82M | 35.70M | 25.31M | 20.32M | 24.04M | 19.10M | 22.80M | 15.40M | 15.20M |
|
Non-Current Assets
|
290.54M | 300.65M | 337.78M | 323.06M | 349.48M | 368.38M | 627.85M | 605.56M | 633.90M | 676.35M | 1,207.66M | 1,425.58M | 1,446.91M | 1,880.60M | 1,845.50M | 1,817.90M | 1,733.70M |
|
Assets
|
872.68M | 885.62M | 870.66M | 935.20M | 1,002.75M | 1,192.41M | 1,300.43M | 1,384.57M | 1,493.79M | 1,570.98M | 2,330.55M | 2,853.23M | 2,936.10M | 3,556.00M | 3,644.30M | 3,582.80M | 3,438.80M |
|
Accounts Payables
|
91.07M | 125.14M | 118.04M | 124.81M | 136.16M | 124.27M | 152.02M | 174.67M | 211.75M | 256.57M | 319.23M | 363.95M | 503.12M | 578.70M | 430.00M | 452.70M | 367.60M |
|
Notes Payables
|
4.53M | 1.03M | 0.04M | | | 20.82M | 0.22M | | | | | | | | | | |
|
Payables
|
95.60M | 126.17M | 118.08M | 124.81M | 136.16M | 145.09M | 152.24M | 174.67M | 211.75M | 256.57M | 319.23M | 363.95M | 503.12M | 578.70M | 430.00M | 452.70M | 367.60M |
|
Accumulated Expenses
|
54.27M | 58.71M | 62.73M | 69.85M | 72.18M | 71.08M | 70.73M | 72.16M | 74.16M | 76.21M | 357.83M | 376.52M | 419.62M | 469.20M | 499.10M | 493.00M | 525.50M |
|
Other Accumulated Expenses
|
51.28M | 48.90M | 53.56M | 53.36M | 42.70M | 40.06M | 53.58M | 45.64M | 50.69M | 44.39M | 59.88M | 88.21M | 70.05M | 81.70M | 65.70M | 76.40M | 83.10M |
|
Short term Debt
|
4.53M | 1.97M | 1.98M | 1.86M | | 20.82M | 23.13M | 22.48M | 26.26M | | 79.91M | 99.87M | | | | 10.00M | |
|
Current Leases
|
| | | | | | | | | | | 15.45M | 14.28M | 15.70M | 19.50M | 20.30M | 19.30M |
|
Current Taxes
|
0.44M | 7.64M | 2.50M | 1.17M | 1.94M | 4.70M | 4.28M | | | | | | | | | | |
|
Current Deferred Revenue
|
8.51M | 10.94M | 10.62M | 11.14M | 10.90M | 10.95M | 11.37M | | | | | | | | | | |
|
Total Current Liabilities
|
316.80M | 368.28M | 359.08M | 378.12M | 388.85M | 400.42M | 443.73M | 463.84M | 521.80M | 532.63M | 756.97M | 855.80M | 937.02M | 1,063.60M | 948.60M | 976.00M | 912.40M |
|
Non-Current Debt
|
225.05M | 223.58M | 225.18M | 223.48M | 223.54M | 347.32M | 354.82M | 328.48M | 305.63M | 312.55M | 620.90M | 691.25M | 691.24M | 990.80M | 1,031.50M | 911.80M | 921.50M |
|
Non-Current Deffered Revenue
|
| | | | | | 11.37M | 11.83M | 24.76M | 24.91M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.37M | 2.28M | 5.97M | | 0.01M | | 21.10M | 20.76M | 116.50M | 164.51M | 166.91M | 177.60M | 163.20M | 158.30M | 135.90M |
|
Operating Leases
|
| | | | | | | | | | | 66.64M | 55.75M | 63.60M | 112.10M | 99.10M | 119.60M |
|
Other Non-Current Liabilities
|
7.11M | 7.01M | 7.65M | 7.77M | 14.75M | 25.00M | 31.57M | 30.39M | 22.78M | 55.49M | 42.52M | 54.28M | 50.60M | 42.00M | 40.80M | 43.50M | 50.50M |
|
Total Non-Current Liabilities
|
-7.11M | -7.01M | -7.65M | -7.77M | -14.75M | -25.00M | -31.57M | -30.39M | -22.78M | -55.49M | -42.52M | -54.28M | -50.60M | -42.00M | -40.80M | -43.50M | -50.50M |
|
Total Debt
|
229.57M | 225.55M | 227.16M | 225.34M | 223.54M | 368.13M | 377.95M | 350.96M | 331.89M | 312.55M | 700.81M | 791.12M | 691.24M | 990.80M | 1,031.50M | 921.80M | 921.50M |
|
Common Equity
|
315.21M | 275.81M | 266.77M | 312.40M | 358.74M | 408.73M | 462.17M | 550.03M | 617.09M | 668.92M | 859.58M | 1,114.80M | 1,151.10M | 1,351.70M | 1,510.90M | 1,551.90M | 1,453.30M |
|
Shareholder's Equity
|
315.21M | 275.81M | 266.77M | 312.40M | 358.74M | 408.73M | 462.17M | 550.03M | 617.09M | 668.92M | 859.58M | 1,114.80M | 1,151.10M | 1,351.70M | 1,510.90M | 1,551.90M | 1,453.30M |
|
Liabilities and Shareholders Equity
|
872.68M | 885.62M | 870.66M | 935.20M | 1,002.75M | 1,192.41M | 1,300.43M | 1,384.57M | 1,493.79M | 1,570.98M | 2,330.55M | 2,853.23M | 2,936.10M | 3,556.00M | 3,644.30M | 3,582.80M | 3,438.80M |
|
Retained Earnings
|
-9.40M | -9.06M | -6.83M | -9.97M | -12.57M | -29.84M | 382.71M | -38.44M | -24.12M | 587.25M | 784.88M | 1,041.51M | 1,071.92M | 1,280.80M | 1,444.10M | 1,496.40M | 1,390.50M |
|
Treasury Shares
|
3.32M | 5.36M | 4.59M | 2.60M | 2.15M | 3.29M | 3.15M | 2.68M | 2.73M | 2.78M | 0.40M | 0.03M | 3.01M | 1.55M | 0.61M | 26.32M | 29.92M |