|
Cash & Equivalents
|
33.58M | 38.21M | 33.08M | 42.57M | 39.19M | 20.88M | 126.60M | 128.36M | 135.84M | 134.16M | 135.05M | 140.63M | 63.15M | 68.92M | 84.64M | 96.33M | 96.80M | 105.96M | 124.24M | 146.06M | 122.44M | 150.85M | 164.32M | 119.63M | 171.73M | 205.83M | 247.18M | 253.46M | 642.17M | 662.68M | 700.31M | 710.62M | 671.75M | 643.38M | 621.35M | 622.16M | 606.43M | 627.04M | 679.97M | 696.98M | 747.88M | 1,104.54M | 1,170.61M | 1,220.70M | 1,186.19M | 1,024.86M | 1,066.58M |
|
Cash & Current Investments
|
33.58M | 38.21M | 33.08M | 42.57M | 39.19M | 20.88M | 126.60M | 128.36M | 135.84M | 134.16M | 135.05M | 140.63M | 63.15M | 68.92M | 84.64M | 96.33M | 96.80M | 105.96M | 124.24M | 146.06M | 122.44M | 150.85M | 164.32M | 119.63M | 171.73M | 205.83M | 247.18M | 253.46M | 642.17M | 662.68M | 700.31M | 710.62M | 671.75M | 643.38M | 621.35M | 622.16M | 606.43M | 627.04M | 679.97M | 696.98M | 747.88M | 1,104.54M | 1,170.61M | 1,220.70M | 1,186.19M | 1,024.86M | 1,066.58M |
|
Receivables - Net
|
| | | 20.49M | | 27.40M | 25.47M | 24.78M | 26.78M | 31.16M | 32.43M | 33.41M | 42.60M | 45.38M | 45.04M | 44.55M | 47.24M | 56.03M | 58.91M | 52.85M | 59.42M | 63.25M | 68.12M | 80.03M | 87.91M | 81.63M | 85.62M | 89.50M | 93.81M | 97.53M | 94.81M | 108.90M | 106.38M | 112.00M | 123.90M | 128.67M | 130.95M | 128.59M | 116.30M | 136.77M | 135.10M | 129.93M | 127.37M | 132.40M | 125.48M | 129.29M | 117.78M |
|
Receivables - Other
|
| | | | | | | | | | | 0.10M | 0.10M | | | | 2.95M | 2.88M | 2.88M | 2.88M | 3.08M | 3.85M | 3.57M | 4.58M | 4.93M | 4.72M | 4.28M | 4.31M | 4.60M | 4.77M | 4.41M | 4.52M | 4.48M | 7.42M | 11.30M | 13.97M | 13.88M | 13.58M | 7.50M | 9.10M | 10.47M | 10.90M | 11.44M | 12.09M | 13.15M | 13.47M | 17.34M |
|
Receivables
|
| | | 20.49M | | 27.40M | 25.47M | 24.78M | 26.78M | 31.16M | 32.43M | 33.51M | 42.70M | 45.38M | 45.04M | 44.55M | 50.19M | 58.91M | 61.79M | 55.73M | 62.50M | 67.10M | 71.69M | 84.61M | 92.84M | 86.35M | 89.90M | 93.81M | 98.41M | 102.30M | 99.22M | 113.42M | 110.86M | 119.41M | 135.20M | 142.64M | 144.83M | 142.17M | 123.80M | 145.87M | 145.57M | 140.83M | 138.81M | 144.49M | 138.62M | 142.76M | 135.12M |
|
Raw Materials
|
| | | 3.37M | | | 6.63M | 3.03M | | | | 4.31M | 3.98M | 6.52M | 6.67M | 7.48M | 6.38M | | | 6.40M | | 8.62M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 3.48M | | | 2.99M | 3.45M | | | | 6.23M | 3.31M | 3.74M | 6.94M | 6.69M | 6.51M | | | 16.59M | | 15.27M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 6.85M | | 8.34M | 9.62M | 6.47M | 7.58M | 9.45M | 11.50M | 10.54M | 7.29M | 10.26M | 13.62M | 14.18M | 12.89M | 14.72M | 16.91M | 22.99M | 25.71M | 23.89M | 20.98M | 34.17M | 36.84M | 50.41M | 40.20M | 44.28M | 47.23M | 59.61M | 56.53M | 75.28M | 86.44M | 108.32M | 112.32M | 115.58M | 117.87M | 117.76M | 114.25M | 96.14M | 85.72M | 79.58M | 75.04M | 87.44M | 90.14M | 90.03M | 92.30M |
|
Current Deferred Tax Assets
|
| | | 3.24M | | 4.06M | 3.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.92M | | 3.37M | 4.54M | 4.87M | 4.59M | 6.48M | 8.26M | 9.20M | 9.93M | 16.03M | 15.78M | 12.80M | 20.84M | 20.68M | 16.86M | 9.50M | 36.30M | 33.72M | 13.49M | 13.50M | 18.83M | 15.27M | 17.85M | 16.35M | 17.97M | 22.89M | 23.31M | 26.18M | 27.32M | 26.04M | 27.50M | 29.06M | 30.68M | 29.75M | 26.68M | 33.03M | 35.81M | 35.07M | 46.31M | 47.37M | 57.66M | 55.41M | 75.83M |
|
Current Assets
|
| | | 68.60M | | 60.23M | 166.32M | 161.05M | 171.55M | 177.60M | 183.55M | 190.18M | 119.26M | 137.20M | 155.24M | 163.94M | 174.16M | 193.91M | 213.47M | 228.06M | 240.58M | 268.49M | 263.69M | 243.67M | 309.30M | 348.09M | 387.11M | 397.41M | 795.78M | 837.79M | 870.77M | 917.62M | 888.58M | 886.00M | 880.00M | 891.09M | 880.86M | 897.84M | 931.17M | 956.78M | 997.86M | 1,342.75M | 1,412.93M | 1,481.59M | 1,452.75M | 1,292.56M | 1,345.70M |
|
Property, Plant & Equipment (Net)
|
| | | 8.13M | | 8.41M | 12.04M | 15.45M | 17.49M | 17.36M | 17.64M | 20.18M | 20.79M | 22.61M | 23.40M | 23.46M | 25.23M | 26.59M | 28.35M | 27.76M | 29.37M | 29.77M | 32.33M | 38.55M | 39.47M | 40.63M | 42.64M | 44.80M | 45.10M | 44.48M | 42.41M | 41.71M | 39.97M | 60.68M | 59.48M | 57.17M | 57.10M | 56.83M | 55.86M | 54.16M | 55.37M | 54.78M | 64.18M | 63.20M | 68.66M | 70.84M | 67.44M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.17M | | 198.61M | 197.70M |
|
Goodwill
|
18.48M | | | 21.37M | | 24.72M | 24.72M | 24.72M | 24.72M | 24.72M | 24.72M | 24.72M | 64.10M | 64.09M | 63.59M | 63.59M | 63.59M | 63.59M | 63.59M | 63.59M | 63.59M | 63.59M | 63.59M | 104.96M | 104.96M | 105.66M | 105.66M | 112.84M | 112.84M | 112.90M | 112.90M | 112.90M | 112.90M | 112.90M | 150.81M | 148.18M | 155.29M | 154.00M | 153.85M | 154.50M | 154.43M | 154.36M | 154.67M | 154.21M | 178.19M | 178.66M | 181.71M |
|
Intangibles
|
5.96M | | | 5.09M | | 7.44M | 17.20M | 6.32M | 5.82M | 5.38M | 4.95M | 4.57M | 118.79M | 118.80M | 119.20M | 94.29M | 90.47M | 86.67M | 82.87M | 79.07M | 75.56M | 72.18M | 68.80M | 103.44M | 99.42M | 95.40M | 91.38M | 103.26M | 99.00M | 94.74M | 90.48M | 91.41M | 86.83M | 82.26M | 87.17M | 82.46M | 85.64M | 87.84M | 82.50M | 78.56M | 74.36M | 69.93M | 66.04M | 63.16M | 70.13M | 66.16M | 71.21M |
|
Goodwill & Intangibles
|
24.44M | | | 26.47M | | 32.16M | 41.93M | 31.04M | 30.54M | 30.11M | 29.67M | 29.29M | 182.90M | 182.90M | 182.79M | 157.88M | 154.06M | 150.26M | 146.46M | 142.66M | 139.15M | 135.77M | 132.39M | 208.40M | 204.38M | 201.06M | 197.05M | 216.10M | 211.84M | 207.64M | 203.38M | 204.31M | 199.73M | 195.16M | 237.98M | 230.64M | 240.93M | 241.84M | 236.34M | 233.06M | 228.79M | 224.28M | 220.71M | 217.37M | 248.32M | 244.81M | 252.92M |
|
Long-Term Deferred Tax
|
| | | 8.36M | | 6.43M | 6.71M | 11.91M | 12.17M | 12.91M | 14.26M | 16.75M | 22.04M | 23.75M | 27.27M | 18.44M | 17.29M | 18.83M | 26.60M | 28.95M | 28.82M | 29.58M | 27.45M | 19.14M | 17.96M | 21.55M | 20.75M | 21.69M | 7.09M | 12.05M | 11.43M | 13.55M | 39.55M | 51.64M | 69.12M | 84.19M | 111.23M | 121.21M | 126.80M | 131.81M | 145.26M | 172.42M | 180.17M | 181.28M | 188.39M | 195.27M | 160.88M |
|
Other Non-Current Assets
|
| | | 9.37M | | 11.99M | 6.45M | 6.64M | 4.11M | 3.95M | 5.23M | 4.84M | 4.79M | 7.45M | 7.30M | 7.92M | 9.31M | 13.21M | 12.48M | 13.55M | 13.57M | 14.06M | 17.62M | 17.52M | 18.02M | 17.49M | 16.60M | 18.23M | 22.99M | 24.25M | 23.86M | 24.35M | 26.82M | 30.21M | 32.28M | 37.36M | 36.91M | 36.87M | 34.48M | 39.50M | 35.38M | 38.99M | 38.90M | 24.16M | 64.05M | 42.80M | 43.44M |
|
Non-Current Assets
|
| | | 52.33M | | 58.99M | 56.81M | 65.05M | 64.32M | 64.33M | 66.80M | 71.06M | 216.38M | 219.04M | 219.42M | 207.71M | 205.88M | 208.88M | 213.89M | 212.92M | 239.32M | 236.93M | 237.31M | 314.12M | 314.77M | 314.56M | 310.93M | 334.27M | 318.77M | 319.00M | 310.99M | 314.39M | 336.21M | 369.55M | 429.78M | 438.29M | 476.67M | 484.88M | 480.33M | 482.78M | 489.12M | 512.50M | 558.07M | 556.62M | 624.68M | 805.50M | 777.89M |
|
Assets
|
| | | 120.93M | | 119.22M | 223.12M | 226.09M | 235.87M | 241.93M | 250.35M | 261.25M | 335.64M | 356.24M | 374.66M | 371.64M | 380.04M | 402.80M | 427.36M | 440.99M | 479.90M | 505.42M | 501.01M | 557.80M | 624.08M | 662.64M | 698.04M | 731.69M | 1,114.55M | 1,156.79M | 1,181.75M | 1,232.02M | 1,224.79M | 1,255.54M | 1,309.77M | 1,329.38M | 1,357.53M | 1,382.72M | 1,411.50M | 1,439.56M | 1,486.98M | 1,855.25M | 1,971.00M | 2,038.21M | 2,077.43M | 2,098.05M | 2,123.59M |
|
Accounts Payables
|
| | | 15.23M | | 24.25M | 24.23M | 19.28M | 26.66M | 27.33M | 27.54M | 28.30M | 31.83M | 36.47M | 35.16M | 29.08M | 26.85M | 32.13M | 57.99M | 58.43M | 57.16M | 61.30M | 33.57M | 48.73M | 53.09M | 63.70M | 50.03M | 53.93M | 60.91M | 68.14M | 62.97M | 89.82M | 73.61M | 100.98M | 106.65M | 119.66M | 120.63M | 120.79M | 122.55M | 124.47M | 137.55M | 96.08M | 115.08M | 139.43M | 136.15M | 114.63M | 101.33M |
|
Payables
|
| | | 15.23M | | 24.25M | 24.23M | 19.28M | 26.66M | 27.33M | 27.54M | 28.30M | 31.83M | 36.47M | 35.16M | 29.08M | 26.85M | 32.13M | 57.99M | 58.43M | 57.16M | 61.30M | 33.57M | 48.73M | 53.09M | 63.70M | 50.03M | 53.93M | 60.91M | 68.14M | 62.97M | 89.82M | 73.61M | 100.98M | 106.65M | 119.66M | 120.63M | 120.79M | 122.55M | 124.47M | 137.55M | 96.08M | 115.08M | 139.43M | 136.15M | 114.63M | 101.33M |
|
Accumulated Expenses
|
| | | 5.82M | | 5.60M | 6.91M | 7.51M | 4.33M | 6.07M | 7.55M | 8.81M | 6.23M | 8.87M | 10.86M | 12.13M | 7.21M | 10.06M | 11.47M | 13.48M | 8.56M | 11.81M | 13.39M | 16.34M | 11.74M | 16.33M | 18.92M | 22.31M | 14.85M | 19.53M | 21.44M | 23.50M | 17.56M | 21.66M | 24.59M | 25.58M | 19.58M | 23.22M | 26.49M | 28.63M | 20.42M | 24.92M | 27.58M | 28.74M | 21.38M | 26.59M | 29.02M |
|
Other Accumulated Expenses
|
| | | 2.14M | | | 3.83M | 2.22M | | | | 2.21M | 4.21M | 4.73M | 4.93M | 4.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.48M | 498.27M | 499.07M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 6.23M | 6.55M | 6.68M | 7.68M | 8.80M | 9.20M | 9.47M | 9.97M | 10.04M | 10.13M | 10.24M | 10.33M | 10.45M | 11.79M | 12.02M | 12.16M | 12.24M | 12.24M | 12.54M | 12.04M | 12.10M | 12.04M | 7.30M | 7.70M | 8.49M | 9.02M | 10.20M |
|
Current Deferred Revenue
|
| | | 1.70M | | 1.81M | 2.37M | 2.29M | 2.35M | 2.42M | 2.12M | 12.62M | 2.94M | 12.70M | 12.70M | 12.68M | 3.28M | 11.97M | 11.87M | 11.18M | 11.54M | 10.98M | 10.02M | 10.50M | 12.10M | 11.54M | 12.87M | 12.53M | 13.66M | 15.02M | 16.08M | 14.84M | 15.62M | 17.24M | 18.43M | 18.33M | 20.23M | 21.46M | 22.84M | 22.89M | 24.21M | 25.91M | 27.01M | 26.56M | 27.52M | 27.24M | 27.96M |
|
Total Current Liabilities
|
| | | 22.75M | | 31.66M | 33.50M | 29.08M | 33.34M | 35.81M | 37.21M | 39.70M | 41.00M | 48.22M | 49.13M | 44.50M | 37.34M | 45.65M | 73.01M | 75.27M | 75.64M | 83.22M | 56.70M | 75.80M | 77.66M | 92.77M | 82.83M | 90.24M | 91.07M | 104.10M | 101.69M | 129.34M | 107.47M | 141.39M | 151.14M | 164.94M | 161.23M | 165.93M | 171.92M | 175.34M | 181.19M | 145.22M | 163.08M | 188.81M | 677.43M | 662.26M | 654.01M |
|
Non-Current Debt
|
| | | 6.70M | | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 73.70M | 72.70M | 72.00M | 71.00M | 70.00M | 69.00M | 68.00M | 67.00M | 66.00M | 65.00M | 64.00M | 63.00M | 113.00M | 112.00M | 111.00M | 110.00M | 412.77M | 416.92M | 421.11M | 425.35M | 488.02M | 488.80M | 489.59M | 490.37M | 492.00M | 491.94M | 492.73M | 493.51M | 494.31M | 980.49M | 981.98M | 983.48M | 487.50M | 488.21M | 488.92M |
|
Non-Current Deffered Revenue
|
| | | 9.20M | | 9.45M | 9.63M | 9.70M | 9.88M | 9.96M | 10.00M | 11.06M | 11.15M | 12.58M | 12.48M | 9.39M | 8.85M | 8.51M | 8.34M | 7.82M | 7.84M | 7.42M | 6.96M | 7.46M | 8.07M | 8.00M | 8.46M | 8.49M | 8.37M | 8.72M | 9.04M | 9.14M | 9.78M | 10.28M | 10.56M | 10.79M | 11.46M | 11.79M | 12.50M | 12.69M | 13.09M | 13.73M | 13.90M | 13.62M | 13.60M | 13.50M | 13.58M |
|
Preferred Stock Liabilities
|
| | | 202.46M | | 202.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 11.21M | 11.00M | 10.72M | 10.71M | 10.69M | 10.88M | 11.37M | 11.89M | 12.89M | 15.28M | 16.13M | 23.03M | 23.99M | 25.84M | 27.87M | 30.34M | 36.31M | 37.71M | 37.93M | 40.61M | 44.75M | 52.59M | 54.59M | 56.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 42.53M | 42.05M | 41.98M | 37.20M | 49.07M | 47.68M | 48.08M | 37.70M | 45.53M | 43.82M | 42.56M | 32.59M | 42.22M | 43.40M | 42.10M | 27.38M | 40.52M | 37.69M | 35.78M | 20.47M | 32.99M | 30.14M | 73.56M | 65.53M | 78.40M | 76.68M | 79.27M |
|
Other Non-Current Liabilities
|
| | | 1.67M | | 3.25M | 7.49M | 10.48M | 11.50M | 11.87M | 12.14M | 13.56M | 12.49M | 14.22M | 14.03M | 13.93M | 13.59M | 13.44M | 13.28M | 13.31M | 1.62M | 1.85M | 1.88M | 7.49M | 7.89M | 7.43M | 7.72M | 6.81M | 7.45M | 8.55M | 8.53M | 9.54M | 9.48M | 6.05M | 11.61M | 13.05M | 13.35M | 15.51M | 13.06M | 12.70M | 11.70M | 14.31M | 14.88M | 15.48M | 16.81M | 14.50M | 14.74M |
|
Total Non-Current Liabilities
|
| | | 38.65M | | 47.81M | 49.83M | 45.48M | 49.92M | 52.48M | 53.91M | 56.44M | 124.74M | 130.74M | 130.72M | 124.89M | 116.19M | 123.16M | 149.34M | 150.09M | 185.79M | 191.14M | 162.96M | 183.45M | 239.00M | 251.25M | 240.89M | 246.43M | 547.71M | 563.43M | 564.16M | 596.41M | 637.04M | 672.08M | 681.36M | 693.48M | 692.96M | 695.11M | 700.39M | 702.01M | 709.47M | 1,157.53M | 1,225.21M | 1,251.44M | 1,248.43M | 1,231.62M | 1,225.58M |
|
Total Liabilities
|
| | | 40.32M | | 51.06M | 57.32M | 55.96M | 61.42M | 64.35M | 66.05M | 70.00M | 137.23M | 144.96M | 144.74M | 138.81M | 129.78M | 136.60M | 162.62M | 163.40M | 187.41M | 192.99M | 164.84M | 190.94M | 246.88M | 258.68M | 248.62M | 253.24M | 555.16M | 571.98M | 572.69M | 605.96M | 646.52M | 678.13M | 692.97M | 706.53M | 706.31M | 710.62M | 713.46M | 714.71M | 721.18M | 1,171.85M | 1,240.09M | 1,266.91M | 1,265.24M | 1,246.12M | 1,240.32M |
|
Total Debt
|
| | | 6.70M | | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 6.70M | 73.70M | 72.70M | 72.00M | 71.00M | 70.00M | 69.00M | 68.00M | 67.00M | 66.00M | 65.00M | 64.00M | 63.00M | 113.00M | 112.00M | 111.00M | 110.00M | 412.77M | 416.92M | 421.11M | 425.35M | 488.02M | 488.80M | 489.59M | 490.37M | 492.00M | 491.94M | 492.73M | 493.51M | 494.31M | 980.49M | 981.98M | 983.48M | 984.98M | 986.48M | 987.99M |
|
Common Equity
|
-140.69M | | | -121.84M | | -134.29M | 165.80M | 170.13M | 174.45M | 177.58M | 184.30M | 191.25M | 198.41M | 211.29M | 229.91M | 232.83M | 250.26M | 266.20M | 264.74M | 277.59M | 292.50M | 312.43M | 336.17M | 355.65M | 366.22M | 393.25M | 438.72M | 467.75M | 548.50M | 573.44M | 597.17M | 613.17M | 562.99M | 561.28M | 593.78M | 598.86M | 625.38M | 644.23M | 667.70M | 688.55M | 728.09M | 645.47M | 690.30M | 726.55M | 759.60M | 797.35M | 827.19M |
|
Shareholder's Equity
|
-140.69M | | | -121.84M | | -134.29M | 165.80M | 170.13M | 174.45M | 177.58M | 184.30M | 191.25M | 198.41M | 211.29M | 229.91M | 232.83M | 250.26M | 266.20M | 264.74M | 277.59M | 292.50M | 312.43M | 336.17M | 355.65M | 366.22M | 393.25M | 438.72M | 467.75M | 548.50M | 573.44M | 597.17M | 613.17M | 562.99M | 561.28M | 593.78M | 598.86M | 625.38M | 644.23M | 667.70M | 688.55M | 728.09M | 645.47M | 690.30M | 726.55M | 759.60M | 797.35M | 827.19M |
|
Liabilities and Shareholders Equity
|
| | | 120.93M | | 119.22M | 223.12M | 226.09M | 235.87M | 241.93M | 250.35M | 261.25M | 335.64M | 356.24M | 374.66M | 371.64M | 380.04M | 402.80M | 427.36M | 440.99M | 479.90M | 505.42M | 501.01M | 557.80M | 624.08M | 662.64M | 698.04M | 731.69M | 1,114.55M | 1,156.79M | 1,181.75M | 1,232.02M | 1,224.79M | 1,255.54M | 1,309.77M | 1,329.38M | 1,357.53M | 1,382.72M | 1,411.50M | 1,439.56M | 1,486.98M | 1,855.25M | 1,971.00M | 2,038.21M | 2,077.43M | 2,098.05M | 2,123.59M |
|
Treasury Shares
|
| | | 0.04M | | 287.00 | 287.00 | 0.04M | | 0.00M | | 0.06M | 0.17M | 0.39M | | 0.56M | | | | | | | | | 0.15M | | | 0.15M | 0.15M | 0.15M | | 0.15M | 0.50M | 0.98M | 0.99M | 1.53M | 1.53M | 1.67M | 1.77M | 2.02M | 2.02M | 3.14M | 1.12M | 3.14M | 3.22M | 3.31M | 3.54M |
|
Retained Earnings
|
0.06M | | | | | -134.28M | -131.05M | -128.06M | -125.33M | -123.45M | -120.89M | -117.91M | -113.97M | -104.10M | -89.00M | -88.68M | -75.04M | -64.31M | -71.96M | -64.03M | -54.98M | -41.19M | -23.50M | -10.46M | -2.47M | 14.52M | 50.61M | 66.57M | 81.40M | 96.15M | 109.69M | 118.83M | 137.88M | 148.73M | 167.06M | 185.14M | 199.56M | 215.36M | 234.88M | 266.19M | 289.78M | 323.29M | 359.97M | 390.30M | 418.25M | 452.80M | 488.14M |