|
Cash & Equivalents
|
148.50M | 245.13M | 217.92M | 384.56M | 210.80M | 270.81M | 269.23M | 277.44M | 279.74M | 212.27M | 129.29M | 129.62M | 119.75M | 154.93M | 158.78M | 145.59M |
|
Short-term Investments
|
135.00M | 394.18M | 273.59M | 192.23M | 281.54M | 120.57M | 116.05M | 66.79M | 47.78M | 48.19M | 115.25M | 189.77M | 104.18M | 147.49M | 146.66M | 198.72M |
|
Cash & Current Investments
|
283.50M | 639.31M | 491.51M | 576.79M | 492.34M | 391.38M | 385.28M | 344.23M | 327.52M | 260.46M | 244.55M | 319.40M | 223.93M | 302.41M | 305.44M | 344.31M |
|
Receivables - Net
|
| 150.53M | 95.04M | 63.17M | 23.82M | 60.09M | 49.52M | 58.02M | 98.87M | 66.81M | 45.67M | 79.99M | 109.61M | 124.22M | 103.02M | 96.83M |
|
Receivables - Other
|
| | | | | | | | 0.16M | 10.40M | 25.35M | 21.25M | 18.29M | 16.51M | 24.37M | 37.11M |
|
Receivables
|
| 150.53M | 95.04M | 63.17M | 23.82M | 60.09M | 49.52M | 58.02M | 99.03M | 77.20M | 71.02M | 101.24M | 127.90M | 140.73M | 127.39M | 133.94M |
|
Raw Materials
|
| 49.95M | 57.17M | 36.52M | 34.30M | 30.32M | 42.37M | 46.46M | 59.92M | 90.82M | 82.16M | 82.68M | 96.03M | 134.94M | 139.88M | 129.18M |
|
Work In Process
|
| 33.18M | 20.12M | 13.36M | 12.90M | 25.10M | 30.33M | 25.25M | 37.22M | 42.35M | 42.58M | 53.98M | 54.13M | 68.77M | 71.28M | 88.36M |
|
Finished Goods
|
| 25.35M | 36.15M | 9.92M | 12.53M | 6.06M | 4.77M | 5.36M | 23.12M | 23.14M | 8.34M | 9.25M | 20.70M | 1.51M | 6.18M | 3.02M |
|
Inventory
|
55.81M | 108.49M | 113.43M | 59.81M | 59.73M | 61.47M | 77.47M | 77.06M | 120.27M | 156.31M | 133.07M | 145.91M | 170.86M | 206.91M | 237.63M | 246.74M |
|
Current Deferred Tax Assets
|
| 13.80M | 10.88M | 10.54M | 11.72M | 7.98M | 2.10M | 6.16M | 15.99M | 3.07M | 0.45M | 0.43M | 0.35M | | | |
|
Prepaid Assets
|
6.42M | 34.33M | 40.76M | 30.36M | 22.58M | 23.13M | 22.76M | 16.03M | 33.44M | 22.22M | 14.97M | 19.30M | 25.97M | 18.30M | 35.47M | 39.32M |
|
Current Assets
|
456.44M | 1,022.57M | 754.54M | 744.48M | 613.64M | 555.66M | 542.13M | 501.51M | 597.09M | 520.08M | 475.88M | 586.93M | 549.39M | 668.90M | 706.28M | 764.53M |
|
Property, Plant & Equipment (Net)
|
44.71M | 42.32M | 86.07M | 98.30M | 89.14M | 78.75M | 79.59M | 60.65M | 85.06M | 80.28M | 75.71M | 65.27M | 99.74M | 107.28M | 118.46M | 113.79M |
|
Long-Term Investments
|
| | | 14.49M | 16.88M | | | | 3.40M | 3.20M | 2.70M | 2.40M | | | | |
|
Goodwill
|
52.00M | 52.00M | 55.83M | 151.07M | 186.59M | 238.16M | 238.11M | 238.11M | 430.33M | 430.33M | 181.94M | 181.94M | 430.33M | 430.33M | 214.96M | 214.96M |
|
Intangibles
|
| 16.89M | 25.88M | 20.97M | 228.15M | 308.21M | 282.11M | 204.60M | 550.12M | 550.12M | 508.97M | 508.97M | 508.97M | 508.97M | 537.51M | 537.51M |
|
Goodwill & Intangibles
|
21.77M | 16.89M | 81.71M | 172.04M | 414.74M | 546.37M | 520.22M | 442.71M | 980.45M | 980.45M | 690.91M | 690.91M | 939.30M | 939.30M | 752.47M | 752.47M |
|
Long-Term Deferred Tax
|
| 23.21M | 5.86M | 0.94M | 0.40M | 1.18M | 1.38M | 2.04M | 3.05M | 1.87M | 1.55M | 1.44M | 1.64M | 116.35M | 117.90M | 120.19M |
|
Other Non-Current Assets
|
0.43M | 4.84M | 13.74M | 16.78M | 38.73M | 19.59M | 21.10M | 21.05M | 25.31M | 29.13M | 11.18M | 7.20M | 3.90M | 9.40M | 19.40M | 18.70M |
|
Non-Current Assets
|
44.71M | 42.32M | 88.41M | 98.30M | 89.14M | 78.75M | 348.65M | 257.02M | 790.39M | 380.74M | 342.21M | 311.13M | 349.59M | 459.28M | 522.76M | 487.05M |
|
Assets
|
605.37M | 1,148.03M | 936.06M | 937.30M | 947.97M | 929.46M | 890.79M | 758.53M | 1,387.47M | 900.82M | 818.09M | 898.06M | 898.98M | 1,128.18M | 1,229.04M | 1,251.58M |
|
Accounts Payables
|
24.91M | 32.22M | 40.40M | 26.09M | 35.76M | 18.11M | 30.07M | 22.61M | 50.32M | 39.61M | 21.28M | 33.66M | 44.46M | 52.05M | 42.38M | 43.52M |
|
Notes Payables
|
| | 57.08M | 32.72M | | | | | | | | | | | | |
|
Payables
|
24.91M | 32.22M | 97.47M | 58.81M | 35.76M | 18.11M | 30.07M | 22.61M | 50.32M | 39.61M | 21.28M | 33.66M | 44.46M | 52.05M | 42.38M | 43.52M |
|
Accumulated Expenses
|
2.28M | 0.71M | 106.63M | 41.40M | 51.08M | 48.42M | 49.39M | 33.20M | 58.07M | 46.45M | 41.24M | 44.88M | 79.75M | 56.03M | 57.62M | 55.20M |
|
Other Accumulated Expenses
|
| 11.54M | 14.53M | 13.52M | 8.37M | 13.20M | 5.03M | 3.92M | 3.84M | 6.01M | 4.39M | 2.70M | 7.61M | 7.07M | 9.79M | 5.89M |
|
Short term Debt
|
0.21M | 101.37M | 0.25M | 0.27M | 20.10M | 0.31M | 0.34M | 0.37M | | | | | | 20.17M | 1.81M | 26.50M |
|
Current Leases
|
| | | | | | | | | | 4.20M | 4.15M | 4.44M | 3.33M | 4.03M | 3.76M |
|
Current Taxes
|
0.83M | 56.37M | 6.32M | 6.48M | 6.15M | 5.44M | 6.21M | 2.31M | 3.85M | 2.67M | 0.83M | 2.66M | 4.89M | 2.43M | 1.82M | 2.09M |
|
Current Deferred Revenue
|
2.52M | 129.22M | 11.30M | 42.10M | 34.75M | 96.00M | 76.22M | 85.02M | 112.03M | 72.74M | 54.87M | 67.23M | 63.14M | 127.22M | 118.03M | 64.99M |
|
Curent Deferred Tax Liability
|
| | | 0.14M | 0.16M | 0.12M | | | | | | | | | | |
|
Total Current Liabilities
|
139.12M | 382.43M | 167.47M | 112.29M | 128.19M | 168.41M | 162.23M | 143.51M | 224.26M | 160.05M | 118.22M | 146.68M | 189.20M | 257.90M | 218.03M | 192.28M |
|
Non-Current Debt
|
100.96M | 2.65M | 2.41M | 2.14M | 1.85M | 1.53M | 1.19M | 0.83M | 275.63M | 287.39M | 300.07M | 321.12M | 229.44M | 254.49M | 274.94M | 249.70M |
|
Pension
|
| | | | | | | | 4.70M | | | | | | | |
|
Liabilities from Discontinued Operations
|
10.82M | 5.36M | 5.40M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
5.04M | 13.80M | 5.03M | 7.14M | 28.05M | 16.40M | 11.21M | 13.20M | 36.84M | 5.69M | 5.65M | 5.24M | 4.79M | 1.28M | 6.55M | 0.69M |
|
Operating Leases
|
| | | | | | | | | | 10.30M | 6.30M | 32.83M | 33.58M | 31.53M | 34.32M |
|
Other Non-Current Liabilities
|
1.19M | 0.43M | 0.64M | 4.53M | 9.65M | 4.18M | 1.54M | 6.40M | 10.64M | 9.91M | 9.34M | 10.35M | 5.08M | 3.10M | 25.54M | 3.82M |
|
Total Non-Current Liabilities
|
-1.19M | -0.43M | 174.90M | 121.56M | 158.09M | 186.34M | 174.63M | 157.53M | 536.74M | 453.13M | 434.24M | 479.34M | 456.27M | 547.26M | 531.05M | 476.99M |
|
Total Liabilities
|
| | 175.54M | 126.09M | 167.74M | 190.52M | 176.17M | 163.94M | 547.38M | 463.04M | 443.58M | 489.69M | 461.35M | 550.36M | 556.60M | 480.81M |
|
Total Debt
|
101.18M | 104.02M | 2.65M | 2.41M | 21.95M | 1.85M | 1.53M | 1.19M | 275.63M | 287.39M | 300.07M | 321.12M | 229.44M | 274.66M | 276.75M | 276.20M |
|
Common Equity
|
359.06M | 762.51M | 760.52M | 811.21M | 780.23M | 738.93M | 714.62M | 601.70M | 840.09M | 437.77M | 374.51M | 408.37M | 437.63M | 577.82M | 672.44M | 770.77M |
|
Shareholder's Equity
|
359.06M | 762.51M | 760.52M | 811.21M | 780.23M | 738.93M | 714.62M | 601.70M | 840.09M | 437.77M | 374.51M | 408.37M | 437.63M | 577.82M | 672.44M | 770.77M |
|
Liabilities and Shareholders Equity
|
605.37M | 1,148.03M | 936.06M | 937.30M | 947.97M | 929.46M | 890.79M | 758.53M | 1,387.47M | 900.82M | 818.09M | 898.06M | 898.98M | 1,128.18M | 1,229.04M | 1,251.58M |
|
Treasury Shares
|
| 1.12M | 0.62M | 0.69M | 1.16M | 1.24M | 1.40M | 1.95M | 1.88M | 2.22M | 2.26M | 2.04M | 2.08M | 2.50M | 2.46M | 2.60M |
|
Retained Earnings
|
-224.32M | 137.44M | 265.32M | 5.97M | 4.62M | -13.08M | -45.06M | -168.58M | -212.87M | -619.98M | -698.93M | -707.32M | -681.28M | -501.80M | -532.17M | -458.45M |