|
Cash & Equivalents
|
65.84M | 63.22M | 101.08M | 136.60M | 150.29M | 100.15M | 109.56M | 128.81M | 73.28M | 63.49M | 66.86M | 92.36M | 93.68M | 164.28M | 197.56M | 165.55M | 180.23M | 222.06M | 254.14M | 308.94M | 289.37M | 263.94M | 241.87M | 287.79M | 364.23M | 355.19M | 344.73M | 340.09M | 438.76M | 386.99M | 360.05M | 273.88M | 271.96M | 316.72M | 301.78M |
|
Short-term Investments
|
90.93M | 55.05M | 57.49M | | 29.36M | 34.69M | 30.84M | 37.03M | 93.76M | 101.04M | 102.30M | 93.84M | 105.94M | 19.70M | 116.01M | 109.10M | 180.32M | 134.94M | 387.12M | 361.78M | 246.48M | 126.34M | 81.38M | 61.61M | 60.72M | 52.85M | 64.51M | 63.07M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M |
|
Cash & Current Investments
|
156.76M | 118.27M | 158.57M | 136.60M | 179.65M | 134.84M | 140.40M | 165.84M | 167.04M | 164.53M | 169.16M | 186.20M | 199.62M | 183.98M | 313.57M | 274.65M | 360.55M | 357.00M | 641.26M | 670.72M | 535.85M | 390.29M | 323.26M | 349.39M | 424.95M | 408.04M | 409.24M | 403.16M | 469.70M | 417.92M | 390.98M | 304.81M | 302.90M | 347.65M | 332.71M |
|
Receivables - Net
|
7.78M | 14.24M | 0.30M | 0.15M | 4.75M | 5.63M | 10.57M | 32.88M | 23.96M | 15.31M | 1.80M | 0.51M | 0.62M | 1.39M | 0.26M | 0.51M | 4.42M | 12.75M | 0.41M | 9.52M | 9.14M | 13.69M | 7.04M | 8.23M | 8.67M | 6.27M | 5.90M | 80.60M | 15.37M | 18.77M | 10.73M | 26.91M | 95.72M | 23.37M | 27.14M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 21.54M | | | | | | | | | | | | | | | | |
|
Receivables
|
7.78M | 14.24M | 0.30M | 0.15M | 4.75M | 5.63M | 10.57M | 32.88M | 23.96M | 15.31M | 1.80M | 0.51M | 0.62M | 1.39M | 0.26M | 0.51M | 4.42M | 12.75M | 21.95M | 9.52M | 9.14M | 13.69M | 7.04M | 8.23M | 8.67M | 6.27M | 5.90M | 80.60M | 15.37M | 18.77M | 10.73M | 26.91M | 95.72M | 23.37M | 27.14M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 8.93M | 10.01M | 12.06M | 13.80M | 14.22M | 14.72M | 14.01M | 12.38M | 10.92M | 9.88M | 12.29M | 12.22M | 27.48M | 26.26M | 25.72M | 26.49M |
|
Prepaid Assets
|
5.14M | 4.12M | 3.52M | 2.94M | 3.80M | 3.51M | 3.12M | 3.12M | 3.69M | 3.29M | 2.33M | 2.91M | 3.65M | 1.89M | 1.69M | 5.83M | 2.65M | 2.28M | 3.99M | 4.76M | 4.96M | 5.29M | 5.17M | 19.39M | 20.10M | 20.73M | 20.18M | 23.13M | 29.46M | 20.96M | 23.80M | 31.99M | 15.87M | 19.96M | 17.89M |
|
Current Assets
|
24.51M | 88.83M | 78.51M | 139.69M | 71.57M | 97.83M | 157.10M | 201.47M | 195.52M | 183.50M | 173.46M | 173.26M | 162.38M | 364.12M | 366.05M | 457.67M | 482.81M | 544.46M | 669.43M | 730.68M | 596.72M | 500.17M | 427.19M | 427.99M | 505.19M | 485.79M | 484.45M | 554.51M | 553.15M | 493.93M | 457.65M | 420.15M | 464.63M | 443.99M | 440.64M |
|
Property, Plant & Equipment (Net)
|
0.09M | | | | | | | | | | | | | | | 0.27M | | | | 4.18M | 3.88M | 3.88M | 3.70M | 3.54M | 3.27M | 2.95M | 2.65M | 25.12M | 24.95M | 192.59M | 190.15M | 191.68M | 189.10M | 187.09M | 188.88M |
|
Long-Term Investments
|
19.75M | 2.40M | 2.28M | 2.19M | 8.20M | 8.20M | 8.20M | 8.20M | 8.20M | 9.07M | 2.67M | 35.00M | 35.00M | 4.06M | 35.00M | 35.00M | 35.42M | 35.42M | 35.42M | 30.93M | 30.93M | 73.02M | 72.11M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 7.47M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 8.99M | 8.99M | 9.00M | 8.99M | 29.34M | 25.57M | 25.78M | 25.70M |
|
Intangibles
|
80.80M | 75.23M | 67.36M | 61.92M | 56.59M | 23.10M | 18.15M | 326.17M | 9.68M | 9.53M | 8.67M | 330.59M | 12.55M | 19.25M | 18.07M | 16.91M | 45.05M | 42.44M | 39.83M | 48.79M | 45.76M | 42.73M | 39.69M | 36.66M | 33.62M | 30.59M | 27.56M | 33.56M | 29.69M | 36.02M | 30.87M | 55.43M | 67.74M | 61.64M | 55.46M |
|
Goodwill & Intangibles
|
80.80M | 75.23M | 67.36M | 61.92M | 56.59M | 23.10M | 18.15M | 326.17M | 9.68M | 9.53M | 8.67M | 330.59M | 12.55M | 19.25M | 18.07M | 16.91M | 45.05M | 42.44M | 39.83M | 56.26M | 53.30M | 50.27M | 47.23M | 44.20M | 41.16M | 38.13M | 35.10M | 42.55M | 38.68M | 45.02M | 39.86M | 84.77M | 93.31M | 87.42M | 81.15M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 2.92M | 6.57M | 13.85M | 8.42M | 20.23M | 17.23M | 17.00M | 16.94M |
|
Other Non-Current Assets
|
11.52M | 0.41M | 0.38M | 0.21M | 1.19M | 0.19M | 0.18M | 0.24M | 0.22M | 1.66M | 2.13M | 0.82M | 1.00M | 5.47M | 5.31M | 0.51M | 0.77M | 0.75M | 0.73M | 172.73M | 152.28M | 135.35M | 103.60M | 156.39M | 235.14M | 236.91M | 222.25M | 318.73M | 261.19M | 203.73M | 176.74M | 150.03M | 137.41M | 137.24M | 126.54M |
|
Non-Current Assets
|
1.83M | 0.44M | 1.17M | 4.75M | 6.16M | 7.19M | 63.17M | 22.48M | 23.57M | 20.26M | 13.47M | 44.90M | 51.34M | 30.02M | 60.47M | 53.64M | 82.09M | 79.36M | 76.65M | 68.17M | 64.72M | 61.53M | 58.07M | 54.94M | 51.41M | 48.92M | 44.70M | 79.03M | 78.58M | 259.66M | 249.93M | 336.25M | 336.97M | 331.56M | 328.23M |
|
Assets
|
26.34M | 89.27M | 79.68M | 308.77M | 77.73M | 105.02M | 220.28M | 223.95M | 219.10M | 203.76M | 186.93M | 218.16M | 213.72M | 394.15M | 426.51M | 511.31M | 564.90M | 623.83M | 746.08M | 798.86M | 661.44M | 561.70M | 485.27M | 482.93M | 556.60M | 534.71M | 529.15M | 633.54M | 631.73M | 753.59M | 707.57M | 756.39M | 801.61M | 775.55M | 768.87M |
|
Accounts Payables
|
11.71M | 9.24M | 7.69M | 7.96M | 9.04M | 8.86M | 9.07M | 4.30M | 11.45M | 9.46M | 8.27M | 7.26M | 4.38M | 3.23M | 4.85M | 3.71M | 3.67M | 4.82M | 5.59M | 6.23M | 7.35M | 6.84M | 9.26M | 14.06M | 12.69M | 5.79M | 8.53M | 8.40M | 4.70M | 15.21M | 8.67M | 20.57M | 24.08M | 22.68M | 20.33M |
|
Payables
|
11.71M | 9.24M | 7.69M | 7.96M | 9.04M | 8.86M | 9.07M | 4.30M | 11.45M | 9.46M | 8.27M | 7.26M | 4.38M | 3.23M | 4.85M | 3.71M | 3.67M | 4.82M | 5.59M | 6.23M | 7.35M | 6.84M | 9.26M | 14.06M | 12.69M | 5.79M | 8.53M | 8.40M | 4.70M | 15.21M | 8.67M | 20.57M | 24.08M | 22.68M | 20.33M |
|
Accumulated Expenses
|
| | | | | | | 0.35M | | | | 0.51M | 1.13M | 2.00M | 2.60M | 2.27M | 2.02M | 2.38M | 4.02M | 3.70M | 4.34M | 4.11M | 5.07M | 4.74M | 5.49M | 5.50M | 5.20M | 4.21M | 4.62M | 3.98M | 4.97M | 6.28M | 6.88M | 6.39M | 7.99M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | 113.40M | 113.93M | 115.66M | 116.21M | 145.48M | 182.85M | 181.25M | 168.66M | 115.83M | 61.35M | 60.45M | 61.35M | 60.45M | | | | 1.54M | 1.56M | 2.40M | 2.40M | 2.40M | 1.57M |
|
Current Leases
|
| | | | | | | | | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 1.11M | 1.45M | 1.38M | 1.40M | 1.23M | 1.21M | 1.02M | 1.15M | 0.98M | 1.07M | 0.91M | 1.27M | 1.32M | 1.40M | 0.73M | 0.85M |
|
Total Current Liabilities
|
51.34M | 33.75M | 31.84M | 9.56M | 26.58M | 32.03M | 16.26M | 31.04M | 31.35M | 20.01M | 10.57M | 11.71M | 10.71M | 123.49M | 138.31M | 124.82M | 137.98M | 171.39M | 204.45M | 200.19M | 194.41M | 136.22M | 85.44M | 87.21M | 90.21M | 77.81M | 21.43M | 27.64M | 25.85M | 44.20M | 27.92M | 49.64M | 75.49M | 50.44M | 51.05M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.53M | 13.03M | 82.00M | 70.00M | 66.50M | 61.50M | 58.00M | 58.50M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 0.58M | 0.66M | 0.62M | 0.67M | 0.57M | 0.52M | 0.54M | 0.50M | 0.46M | 0.36M | | | | | | |
|
Minority Interest
|
1.56M | 1.55M | 1.46M | 1.36M | 1.59M | 1.51M | 1.84M | 1.85M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 11.04M | 11.94M | 11.95M | 11.95M | 11.04M | 11.04M | 25.05M | 24.77M | 11.04M | 11.04M | 11.04M | 11.04M | 21.34M | 21.34M | 36.05M | 38.39M | 37.79M | 37.03M | 38.89M | 39.23M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 38.80M | | | | 59.02M | 3.51M | 3.05M | 2.71M | 2.95M | 0.50M | 0.12M | | 4.88M | | | | 2.61M | 2.70M | 2.70M | 2.61M |
|
Operating Leases
|
| | | | | | | | | | | 1.26M | 1.40M | 1.25M | 1.10M | 0.95M | 0.84M | 0.76M | 0.67M | 2.03M | 2.30M | 2.25M | 2.19M | 1.87M | 1.57M | 0.90M | 1.53M | 1.74M | 1.48M | 1.45M | 1.25M | 6.78M | 5.87M | 7.55M | 8.71M |
|
Other Non-Current Liabilities
|
0.38M | 0.58M | 8.75M | 3.55M | 1.80M | 2.47M | 1.87M | 1.67M | 0.92M | 2.13M | 2.05M | 17.97M | 21.68M | 29.51M | 25.68M | 26.73M | 40.42M | 41.19M | 41.41M | 18.45M | 14.51M | 23.60M | 22.39M | 0.28M | 11.81M | 12.88M | 2.08M | 3.75M | 0.29M | 29.26M | 29.63M | 32.62M | 32.97M | 33.40M | 33.80M |
|
Total Non-Current Liabilities
|
0.02M | 0.02M | 0.01M | | | 0.47M | 16.26M | 31.04M | 31.35M | 20.01M | 10.57M | 17.14M | 21.53M | 190.58M | 188.41M | 185.34M | 388.61M | 426.74M | 458.88M | 335.18M | 285.56M | 252.78M | 161.92M | 193.41M | 167.63M | 163.24M | 23.46M | 40.19M | 41.83M | 127.59M | 99.38M | 171.16M | 191.38M | 164.68M | 158.23M |
|
Total Liabilities
|
51.36M | 33.76M | 31.85M | 13.11M | 26.58M | 32.50M | 18.13M | 32.71M | 32.26M | 22.14M | 12.62M | 35.11M | 43.21M | 220.09M | 214.09M | 212.07M | 429.03M | 467.93M | 500.29M | 353.63M | 300.06M | 276.38M | 184.31M | 193.68M | 179.44M | 176.12M | 25.55M | 43.94M | 42.12M | 156.85M | 129.01M | 203.78M | 224.35M | 198.07M | 192.03M |
|
Total Debt
|
| | | | | | | | | | | | | 113.40M | 113.93M | 115.66M | 116.21M | 145.48M | 182.85M | 181.25M | 168.66M | 115.83M | 61.35M | 60.45M | 61.35M | 60.45M | | 10.53M | 13.03M | 83.54M | 71.56M | 68.90M | 63.90M | 60.40M | 60.07M |
|
Common Equity
|
257.69M | 55.51M | 47.83M | 295.66M | 267.05M | 234.38M | 202.14M | 191.24M | 186.83M | 181.62M | 174.31M | 174.96M | 161.79M | 164.66M | 202.29M | 288.32M | 124.09M | 143.20M | 232.11M | 430.48M | 345.47M | 268.17M | 282.48M | 269.32M | 355.69M | 335.43M | 503.60M | 589.61M | 589.60M | 596.75M | 578.57M | 552.62M | 577.26M | 577.47M | 576.84M |
|
Shareholder's Equity
|
257.69M | 55.51M | 47.83M | 295.66M | 267.05M | 234.38M | 202.14M | 191.24M | 186.83M | 181.62M | 174.31M | 174.96M | 161.79M | 164.66M | 202.29M | 288.32M | 124.09M | 143.20M | 232.11M | 430.48M | 345.47M | 268.17M | 282.48M | 269.32M | 355.69M | 335.43M | 503.60M | 589.61M | 589.60M | 596.75M | 578.57M | 552.62M | 577.26M | 577.47M | 576.84M |
|
Liabilities and Shareholders Equity
|
26.34M | 89.27M | 79.68M | 308.77M | 77.73M | 105.02M | 220.28M | 223.95M | 219.10M | 203.76M | 186.93M | 218.16M | 213.72M | 394.15M | 426.51M | 511.31M | 564.90M | 623.83M | 746.08M | 798.86M | 661.44M | 561.70M | 485.27M | 482.93M | 556.60M | 534.71M | 529.15M | 633.54M | 631.73M | 753.59M | 707.57M | 756.39M | 801.61M | 775.55M | 768.87M |
|
Treasury Shares
|
1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 2.92M | 2.92M | 0.06M | 2.92M | | | 0.90M | 0.58M | 4.60M | 4.60M | 0.99M | 4.60M | 4.60M | 4.60M | 1.01M | 7.73M | 13.88M | 16.18M | 0.84M | 16.18M | 16.18M | 16.18M | 16.18M | 16.18M | 16.18M | 17.72M | 1.98M | 20.54M | 20.54M | 20.54M |
|
Retained Earnings
|
-354.03M | -368.28M | -209.81M | -320.02M | -349.55M | -377.98M | -411.17M | -422.54M | -426.93M | -432.68M | -440.29M | -439.66M | -450.95M | -444.80M | -406.45M | -330.92M | -495.39M | -475.73M | -385.97M | -181.72M | -254.99M | -316.49M | -288.40M | -306.79M | -297.34M | -316.12M | -314.49M | -239.73M | -239.91M | -248.36M | -262.36M | -275.79M | -251.50M | -254.79M | -257.52M |