|
Cash & Equivalents
|
43.44M | 46.18M | 65.83M | 187.34M | 87.25M | 125.39M | 89.60M | 70.16M | 158.17M | 163.53M | 162.43M | 104.64M | 62.74M | 87.21M | 122.89M | 147.45M | 115.37M | 245.41M | 169.29M | 228.70M | 252.76M | 246.99M | 207.20M | 149.80M | 174.60M | 143.90M | 144.80M | 90.47M | 57.00M | 53.60M | 46.53M | 42.92M | 42.00M | 39.50M | 34.02M | 51.87M | 113.40M | 137.31M | 166.44M |
|
Short-term Investments
|
173.59M | 142.47M | 95.49M | 73.01M | 164.56M | 195.82M | 240.11M | 174.80M | 234.86M | 238.60M | 227.71M | 158.32M | 105.30M | 49.55M | 22.73M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
217.03M | 188.65M | 161.32M | 260.34M | 251.81M | 321.21M | 329.70M | 244.96M | 393.03M | 402.12M | 390.14M | 262.96M | 168.04M | 136.76M | 145.61M | 147.69M | 115.37M | 245.41M | 169.29M | 228.70M | 252.76M | 246.99M | 207.20M | 149.80M | 174.60M | 143.90M | 144.80M | 90.47M | 57.00M | 53.60M | 46.53M | 42.92M | 42.00M | 39.50M | 34.02M | 51.87M | 113.40M | 137.31M | 166.44M |
|
Receivables - Net
|
| | | 33.82M | | | | 34.22M | 35.85M | 0.13M | 0.69M | 16.67M | 23.00M | 28.89M | 29.65M | 38.86M | 104.87M | 39.12M | 24.47M | 0.70M | 35.23M | 35.01M | 49.69M | 51.58M | 65.36M | 82.00M | 23.27M | 40.28M | 18.73M | 19.57M | 22.59M | 39.29M | 26.62M | 29.77M | 32.17M | 34.37M | 61.54M | 72.81M | 66.22M |
|
Receivables - Other
|
| | | 33.82M | | | 0.28M | 34.19M | 35.59M | 0.65M | 0.53M | 1.59M | 29.93M | 10.00M | 4.20M | 15.82M | 84.57M | 18.81M | 2.76M | 3.04M | 3.54M | 2.82M | 21.41M | 19.09M | 24.32M | 56.63M | 5.61M | 1.90M | 0.42M | 0.53M | 0.48M | 3.33M | 2.69M | 1.83M | 1.82M | 2.01M | 1.57M | 5.37M | 3.06M |
|
Receivables
|
| | | 67.65M | | | | 68.40M | 71.44M | 0.78M | 1.22M | 18.25M | 52.93M | 38.89M | 33.86M | 54.69M | 189.44M | 57.92M | 27.23M | 3.75M | 38.77M | 37.82M | 71.10M | 70.67M | 89.67M | 138.63M | 28.88M | 42.19M | 19.15M | 20.10M | 23.07M | 42.62M | 29.31M | 31.59M | 33.99M | 36.38M | 63.10M | 78.18M | 69.28M |
|
Inventory
|
| | | | | | | | | | | 114.25M | 115.21M | 122.14M | 115.99M | 116.35M | 111.85M | 104.60M | 88.24M | 61.02M | 44.81M | 37.90M | 33.69M | 36.63M | 41.10M | 40.23M | 45.24M | 21.57M | 20.41M | 20.91M | 18.44M | 15.69M | 25.53M | 23.87M | 20.49M | 16.24M | 19.73M | 16.71M | 18.64M |
|
Prepaid Assets
|
2.50M | 3.87M | 3.83M | 2.15M | 3.25M | 11.17M | 3.95M | 6.35M | 8.10M | 5.16M | 6.69M | 15.72M | 15.55M | 28.61M | 7.75M | 6.63M | 8.66M | 10.04M | 9.04M | 14.88M | 12.21M | 11.18M | 39.50M | 33.14M | 24.12M | 42.13M | 28.94M | 32.86M | 24.70M | 24.40M | 22.04M | 20.24M | 18.83M | 18.96M | 13.44M | 11.35M | 9.14M | 7.83M | 7.03M |
|
Current Assets
|
219.53M | 192.52M | 165.15M | 296.32M | 255.05M | 332.39M | 333.94M | 358.36M | 436.98M | 407.42M | 397.53M | 468.27M | 347.23M | 316.40M | 299.01M | 309.53M | 340.76M | 449.10M | 391.00M | 371.44M | 365.02M | 331.08M | 330.08M | 271.15M | 305.14M | 308.25M | 242.21M | 185.18M | 120.80M | 118.45M | 109.60M | 118.15M | 112.94M | 112.10M | 100.12M | 113.83M | 203.78M | 234.66M | 258.34M |
|
Property, Plant & Equipment (Net)
|
0.63M | 1.83M | 2.69M | 2.61M | 2.90M | 2.93M | 3.36M | 3.62M | 3.71M | 3.73M | 3.81M | 8.02M | 9.51M | 10.90M | 12.80M | 10.38M | 9.86M | 9.38M | 8.82M | 8.62M | 8.17M | 7.67M | 7.20M | 6.75M | 6.45M | 6.04M | 5.62M | 5.21M | 4.82M | 4.42M | 4.02M | 3.63M | 3.27M | 2.90M | 2.53M | 2.20M | 1.90M | 1.71M | 1.47M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 55.05M | 55.05M | 55.05M | 55.05M | 55.10M | 55.10M | 55.10M | 55.10M | 55.10M | 55.10M | 55.10M | 55.10M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M | 59.04M |
|
Intangibles
|
| | | | | | | | | | | 328.15M | 318.51M | 309.41M | 300.31M | 291.21M | 282.11M | 157.48M | 151.38M | 144.17M | 135.16M | 126.15M | 117.14M | 108.13M | 99.12M | 90.11M | 81.09M | 72.08M | 63.07M | 54.06M | 45.05M | 36.04M | 27.03M | 18.02M | 9.01M | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 383.21M | 373.57M | 364.47M | 355.37M | 346.31M | 337.21M | 212.58M | 206.48M | 199.27M | 190.26M | 181.25M | 172.24M | 167.17M | 158.16M | 149.15M | 140.14M | 131.13M | 122.12M | 113.11M | 104.10M | 95.09M | 86.08M | 77.06M | 68.06M | 59.04M | 59.04M | 59.04M | 59.04M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 112.78M | | | | 109.35M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.28M | 1.28M | 1.28M | 1.28M | 1.30M | 1.50M | 1.29M | 2.27M | 2.02M | 2.64M | 2.49M | 137.04M | 128.08M | 100.54M | 97.91M | 75.98M | 71.92M | 47.27M | 44.17M | 37.98M | 39.64M | 67.47M | 69.60M | 50.42M | 39.42M | 34.95M | 25.94M | 5.37M | 5.24M | 3.35M | 3.86M | 12.42M | 11.79M | 17.78M | 27.13M | 37.38M | 38.34M | 44.19M | 40.46M |
|
Non-Current Assets
|
1.91M | 3.11M | 3.97M | 3.90M | 4.20M | 4.43M | 4.65M | 5.89M | 5.73M | 6.36M | 6.30M | 528.26M | 543.56M | 507.13M | 496.21M | 461.67M | 446.96M | 296.07M | 285.14M | 272.70M | 263.69M | 280.79M | 272.18M | 258.20M | 236.66M | 221.63M | 202.04M | 170.87M | 160.13M | 135.26M | 125.40M | 123.55M | 112.53M | 108.10M | 107.02M | 106.84M | 106.40M | 110.94M | 105.82M |
|
Assets
|
221.44M | 195.63M | 169.12M | 300.22M | 259.26M | 336.82M | 338.59M | 364.25M | 442.71M | 413.78M | 403.83M | 996.54M | 890.79M | 823.53M | 795.22M | 771.20M | 787.72M | 745.17M | 676.14M | 644.14M | 628.70M | 611.86M | 602.27M | 529.35M | 541.80M | 529.88M | 444.25M | 356.05M | 280.93M | 253.71M | 235.00M | 241.70M | 225.48M | 220.20M | 207.14M | 220.67M | 310.19M | 345.60M | 364.15M |
|
Accounts Payables
|
2.42M | 20.90M | 26.10M | 2.04M | 15.08M | 10.21M | 8.71M | 7.00M | 17.88M | 4.79M | 12.68M | 42.80M | 15.23M | 19.32M | 64.36M | 39.22M | 54.38M | 29.41M | 40.40M | 41.31M | 30.54M | 41.98M | 28.81M | 33.59M | 19.47M | 24.94M | 19.71M | 18.02M | 12.58M | 11.78M | 9.04M | 14.63M | 11.88M | 10.11M | 13.49M | 15.18M | 12.66M | 11.55M | 10.09M |
|
Payables
|
2.42M | 20.90M | 26.10M | 2.04M | 15.08M | 10.21M | 8.71M | 7.00M | 17.88M | 4.79M | 12.68M | 42.80M | 15.23M | 19.32M | 64.36M | 39.22M | 54.38M | 29.41M | 40.40M | 41.31M | 30.54M | 41.98M | 28.81M | 33.59M | 19.47M | 24.94M | 19.71M | 18.02M | 12.58M | 11.78M | 9.04M | 14.63M | 11.88M | 10.11M | 13.49M | 15.18M | 12.66M | 11.55M | 10.09M |
|
Accumulated Expenses
|
10.99M | 15.79M | 17.61M | 30.26M | 34.27M | 28.85M | 21.43M | 52.44M | 54.95M | 81.01M | 94.62M | 150.92M | 137.80M | 125.98M | 126.64M | 129.07M | 124.89M | 142.83M | 123.02M | 130.62M | 123.89M | 111.74M | 144.70M | 109.01M | 114.24M | 95.00M | 92.53M | 75.78M | 51.08M | 56.41M | 62.66M | 67.73M | 53.91M | 53.90M | 52.22M | 63.46M | 71.34M | 91.61M | 106.42M |
|
Other Accumulated Expenses
|
1.31M | 2.05M | 1.95M | 1.95M | 2.32M | 2.44M | 2.28M | 2.37M | 3.22M | 4.51M | 5.90M | 12.08M | 16.93M | 12.80M | 8.76M | 9.55M | 10.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 15.00M | | | | | | | | | | | | 97.54M | 97.85M | 98.16M | 65.95M | 32.00M | 24.00M | 24.00M | 8.00M | 17.50M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 31.30M | 4.78M | 4.88M | 4.99M | 5.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.99M | 0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 81.97M | 136.40M | 142.35M | 121.03M | 81.67M | 78.59M | 78.61M | 70.10M | 112.69M | 49.58M | 95.87M | 76.03M | 72.95M | 34.89M | 58.07M | 51.69M | 40.56M | 37.55M | 28.47M | 43.66M | 20.91M | 75.80M | 48.34M | 44.56M | 3.74M | 43.30M | | | 43.30M | 43.99M | 43.30M | | | 1.24M | 5.53M | 3.88M |
|
Total Current Liabilities
|
13.41M | 20.93M | 26.14M | 114.27M | 133.46M | 181.59M | 151.36M | 141.11M | 151.42M | 164.42M | 177.40M | 265.69M | 202.61M | 185.62M | 223.15M | 208.12M | 214.15M | 195.77M | 181.46M | 187.15M | 172.68M | 165.59M | 189.21M | 261.05M | 258.50M | 237.40M | 193.13M | 129.54M | 87.66M | 92.18M | 79.70M | 99.87M | 66.49M | 107.30M | 65.71M | 80.91M | 91.23M | 118.72M | 133.38M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 75.81M | 76.07M | 76.34M | 76.61M | 96.38M | 96.61M | 96.92M | 97.23M | | | | | 34.08M | 26.30M | 18.49M | 34.61M | 17.18M | 30.14M | 38.03M | 38.35M | 38.69M | 46.51M | 47.06M | 47.64M |
|
Non-Current Deffered Revenue
|
40.00M | 40.00M | 40.00M | 115.32M | 92.31M | 95.53M | 84.70M | 97.96M | 91.64M | 80.89M | 81.42M | 55.71M | 56.89M | 55.56M | 43.89M | 33.12M | 42.80M | 34.54M | 33.66M | 25.34M | 19.30M | 16.60M | 27.96M | 21.47M | 65.36M | 43.30M | 43.30M | 43.30M | 43.30M | 43.30M | 43.30M | 43.30M | 43.30M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 119.41M | 3.87M | 3.03M | 1.75M | 109.35M | 35.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 30.07M | 28.81M | 27.53M | 26.21M | 30.07M | 28.81M | 24.62M | 28.65M | 27.65M | 26.33M | 33.70M | 37.68M | 36.50M | 35.29M | 28.96M | 32.58M | 16.24M | 15.09M | 8.95M | 12.71M | 11.48M | 10.23M | 3.55M | 7.64M | 6.30M | 4.94M |
|
Other Non-Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.07M | 0.04M | 29.57M | 29.74M | 29.90M | 30.06M | 30.22M | 30.39M | 41.51M | 40.97M | 60.61M | 53.62M | 85.36M | 77.39M | 84.21M | 83.14M | 74.61M | 83.10M | 15.72M | 16.77M | 17.14M | 9.41M | 8.88M | 6.77M | 6.56M | 4.73M | 5.20M | 7.22M | 14.20M | 5.24M |
|
Total Non-Current Liabilities
|
53.67M | 62.34M | 68.40M | 232.07M | 228.61M | 279.80M | 238.69M | 241.65M | 245.59M | 247.79M | 261.24M | 331.04M | 294.68M | 274.27M | 297.60M | 346.22M | 360.97M | 333.41M | 317.21M | 335.91M | 361.19M | 351.87M | 387.72M | 371.13M | 436.08M | 396.34M | 352.89M | 335.11M | 283.28M | 263.38M | 265.00M | 263.40M | 245.96M | 247.39M | 252.82M | 264.65M | 278.38M | 302.17M | 317.32M |
|
Total Liabilities
|
53.68M | 62.35M | 68.41M | 232.10M | 228.64M | 279.82M | 238.71M | 241.67M | 245.62M | 247.86M | 261.29M | 360.61M | 324.41M | 304.17M | 327.66M | 376.44M | 391.36M | 374.91M | 358.18M | 396.52M | 414.81M | 437.23M | 465.12M | 455.34M | 519.22M | 470.95M | 435.99M | 350.82M | 300.05M | 280.52M | 274.42M | 272.29M | 252.74M | 253.95M | 257.54M | 269.86M | 285.60M | 316.37M | 322.56M |
|
Total Debt
|
| | | | | | | | | | | 15.00M | | | | 75.81M | 76.07M | 76.34M | 76.61M | 96.38M | 96.61M | 96.92M | 97.23M | 97.54M | 97.85M | 98.16M | 65.95M | 66.08M | 50.30M | 42.49M | 42.61M | 34.68M | 30.14M | 38.03M | 38.35M | 38.69M | 46.51M | 47.06M | 47.64M |
|
Common Equity
|
167.76M | 133.29M | 100.71M | 68.12M | 30.62M | 57.00M | 99.88M | 122.57M | 197.10M | 165.92M | 142.54M | 635.93M | 566.38M | 519.36M | 467.56M | 394.76M | 396.36M | 370.26M | 317.96M | 244.35M | 213.89M | 174.63M | 137.15M | 74.01M | 22.58M | 58.94M | -1550.95M | 5.23M | -19.12M | -26.81M | -39.42M | -30.58M | -27.26M | -33.75M | -50.40M | -49.19M | 24.58M | 29.22M | 41.59M |
|
Shareholder's Equity
|
167.76M | 133.29M | 100.71M | 68.12M | 30.62M | 57.00M | 99.88M | 122.57M | 197.10M | 165.92M | 142.54M | 635.93M | 566.38M | 519.36M | 467.56M | 394.76M | 396.36M | 370.26M | 317.96M | 244.35M | 213.89M | 174.63M | 137.15M | 74.01M | 22.58M | 58.94M | -1550.95M | 5.23M | -19.12M | -26.81M | -39.42M | -30.58M | -27.26M | -33.75M | -50.40M | -49.19M | 24.58M | 29.22M | 41.59M |
|
Liabilities and Shareholders Equity
|
221.44M | 195.63M | 169.12M | 300.22M | 259.26M | 336.82M | 338.59M | 364.25M | 442.71M | 413.78M | 403.83M | 996.54M | 890.79M | 823.53M | 795.22M | 771.20M | 787.72M | 745.17M | 676.14M | 644.14M | 628.70M | 611.86M | 602.27M | 529.35M | 541.80M | 529.88M | 444.25M | 356.05M | 280.93M | 253.71M | 235.00M | 241.70M | 225.48M | 220.20M | 207.14M | 220.67M | 310.19M | 345.60M | 364.15M |
|
Treasury Shares
|
0.01M | | | 0.43M | | | | 0.73M | | | | 0.85M | | 0.06M | 0.06M | 4.51M | | | | 4.73M | | | | 4.55M | | | | 5.67M | | 7.87M | 3.67M | 3.34M | 4.00M | 4.31M | 4.14M | 4.11M | 6.72M | 6.44M | 6.24M |
|
Retained Earnings
|
-187.19M | -222.97M | -259.27M | -297.14M | -341.68M | -363.20M | -386.33M | -370.81M | -394.23M | -428.29M | -454.34M | -514.39M | -586.82M | -644.99M | -699.57M | -794.05M | -854.80M | -1030.55M | -1090.51M | -1177.51M | -1247.09M | -1330.13M | -1389.67M | -1462.80M | -1526.31M | -1496.86M | -1550.95M | -1557.03M | -1583.90M | -1595.08M | -1609.56M | -1608.95M | -1626.93M | -1635.52M | -1655.56M | -1678.36M | -1672.25M | -1672.00M | -1671.46M |