|
Cash & Equivalents
|
16.10M | 58.37M | 30.36M | 20.79M | 122.15M | 112.10M | 107.10M | 91.91M | 85.57M | 96.20M | 100.52M | 98.12M | 38.20M | 28.63M | 31.38M | 28.98M | 30.58M | 46.38M | 39.92M | 46.57M | 46.96M | 40.57M | 36.16M | 40.62M | 33.97M | 36.82M | 36.07M | 45.74M | 65.63M | 65.85M | 83.07M | 83.28M | 75.70M | 67.95M | 85.64M | 78.92M | 67.76M | 84.24M | 32.13M | 67.97M | 68.52M | 111.18M | 104.15M | 97.24M | 122.91M | 77.46M | 78.06M | 95.13M | 243.85M | 252.92M | 86.56M |
|
Short-term Investments
|
| | | | | | | | | | | | 69.28M | 85.07M | 85.39M | 85.37M | 85.59M | 85.77M | 83.97M | 84.57M | 83.74M | 86.82M | 87.39M | 87.75M | 88.78M | 82.48M | 86.53M | 84.18M | 77.27M | 77.54M | 76.04M | 74.85M | 85.26M | 98.86M | 101.82M | 106.12M | 96.94M | 82.55M | 95.64M | 83.02M | 76.02M | 42.73M | 64.89M | 62.06M | 59.16M | 99.68M | 104.04M | 100.43M | 112.00M | 114.46M | 284.30M |
|
Cash & Current Investments
|
16.10M | 58.37M | 30.36M | 20.79M | 122.15M | 112.10M | 107.10M | 91.91M | 85.57M | 96.20M | 100.52M | 98.12M | 107.47M | 113.70M | 116.77M | 114.35M | 116.17M | 132.16M | 123.89M | 131.13M | 130.70M | 127.39M | 123.55M | 128.38M | 122.75M | 119.30M | 122.59M | 129.92M | 142.91M | 143.39M | 159.11M | 158.13M | 160.96M | 166.81M | 187.46M | 185.04M | 164.70M | 166.79M | 127.77M | 150.99M | 144.54M | 153.91M | 169.04M | 159.30M | 182.07M | 177.14M | 182.11M | 195.56M | 355.84M | 367.38M | 370.86M |
|
Receivables - Net
|
| | | 37.70M | 38.80M | 40.45M | 42.47M | 54.00M | 52.76M | 46.16M | 41.49M | 54.75M | 41.94M | 39.35M | 48.90M | 61.29M | 61.84M | 41.37M | 49.86M | 48.27M | 47.76M | 50.37M | 51.08M | 53.97M | 44.80M | 45.25M | 45.40M | 53.57M | 42.86M | 45.90M | 42.80M | 51.05M | 51.45M | 50.22M | 46.78M | 61.80M | 49.28M | 67.91M | 73.50M | 72.93M | 67.01M | 69.17M | 59.07M | 74.31M | 55.91M | 57.40M | 64.95M | 76.69M | 65.38M | 52.36M | 61.58M |
|
Receivables - Other
|
| | | 0.10M | | 0.10M | 0.20M | 0.40M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 37.80M | 38.80M | 40.55M | 42.67M | 54.40M | 53.56M | 46.16M | 41.49M | 54.75M | 41.94M | 39.35M | 48.90M | 61.29M | 61.84M | 41.37M | 49.86M | 48.27M | 47.76M | 50.37M | 51.08M | 53.97M | 44.80M | 45.25M | 45.40M | 53.57M | 42.86M | 45.90M | 42.80M | 51.05M | 51.45M | 50.22M | 46.78M | 61.80M | 49.28M | 67.91M | 73.50M | 72.93M | 67.01M | 69.17M | 59.07M | 74.31M | 55.91M | 57.40M | 64.95M | 76.69M | 65.38M | 52.36M | 61.58M |
|
Raw Materials
|
| | | 10.62M | 11.80M | 10.54M | 9.56M | 9.92M | 7.90M | | | | | | | | | | | 6.64M | | | | 7.98M | | | | 9.49M | | | | 8.39M | | | | 10.77M | | | | 12.77M | | | | 15.47M | | | | 12.88M | | | |
|
Finished Goods
|
| | | 6.54M | 5.74M | 8.00M | 9.81M | 10.78M | 11.87M | | | | | | | | | | | 10.93M | | | | 9.95M | | | | 12.89M | | | | 12.34M | | | | 11.69M | | | | 6.92M | | | | 8.05M | | | | 9.12M | | | |
|
Inventory
|
| | | 17.17M | 17.54M | 18.54M | 19.37M | 20.70M | 19.77M | 17.65M | 17.57M | 18.66M | 17.17M | 14.33M | 14.54M | 15.85M | 16.51M | 15.38M | 15.94M | 17.58M | 16.19M | 14.96M | 15.10M | 17.93M | 20.95M | 22.52M | 21.08M | 22.38M | 20.76M | 22.16M | 22.60M | 20.73M | 19.55M | 19.08M | 19.17M | 22.46M | 20.83M | 21.93M | 21.29M | 19.69M | 20.39M | 20.44M | 23.56M | 23.52M | 24.89M | 25.21M | 23.42M | 22.00M | 20.54M | 20.08M | 18.96M |
|
Prepaid Assets
|
| | | 3.06M | 3.48M | 4.37M | 4.94M | 4.73M | 4.20M | 5.03M | 4.92M | 5.06M | 6.42M | 5.43M | 4.65M | 5.22M | 6.21M | 7.34M | 7.04M | 6.83M | 14.35M | 12.98M | 13.27M | 14.66M | 17.11M | 14.75M | 14.51M | 15.07M | 12.52M | 11.34M | 10.81M | 12.39M | 13.02M | 14.52M | 13.91M | 14.72M | 17.42M | 15.04M | 15.02M | 13.38M | 13.05M | 12.95M | 12.96M | 14.70M | 13.22M | 15.30M | 13.37M | 13.04M | 16.43M | 17.23M | 17.28M |
|
Current Assets
|
-10.86M | | | 78.72M | 181.97M | 175.47M | 173.88M | 171.34M | 162.30M | 165.05M | 164.50M | 176.59M | 173.01M | 172.81M | 184.86M | 196.70M | 200.74M | 196.25M | 196.74M | 203.80M | 209.00M | 205.70M | 203.00M | 214.94M | 205.62M | 201.81M | 203.58M | 220.94M | 219.05M | 222.79M | 235.32M | 242.30M | 244.97M | 250.63M | 267.32M | 284.02M | 252.23M | 271.67M | 237.59M | 256.99M | 244.99M | 256.46M | 264.63M | 271.82M | 276.10M | 275.05M | 283.84M | 307.29M | 458.19M | 457.06M | 468.68M |
|
Property, Plant & Equipment (Net)
|
| | | 9.80M | 11.25M | 11.95M | 11.84M | 10.78M | 9.95M | 9.25M | 9.09M | 8.90M | 8.64M | 8.92M | 8.85M | 8.22M | 8.13M | 8.27M | 9.53M | 9.91M | 9.63M | 8.68M | 7.99M | 7.26M | 7.68M | 7.41M | 8.85M | 7.66M | 7.46M | 7.03M | 7.30M | 7.89M | 8.22M | 9.15M | 9.55M | 10.69M | 13.46M | 15.05M | 17.96M | 19.74M | 22.30M | 25.21M | 26.05M | 29.88M | 30.25M | 34.01M | 37.31M | 39.14M | 42.17M | 44.46M | 47.03M |
|
Goodwill
|
| | | | | | | 0.07M | | 0.07M | | 0.07M | | 1.31M | 1.31M | 1.31M | 1.30M | 1.30M | 1.30M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 15.07M | 15.07M | 15.13M |
|
Intangibles
|
| | | 1.06M | 1.03M | | | | | | | 0.80M | | | | 6.63M | | | | 5.19M | 4.83M | 4.47M | 4.11M | 3.75M | 3.39M | 3.03M | 2.67M | 2.31M | 1.94M | 1.58M | 1.22M | 0.86M | 0.50M | 0.14M | 0.03M | | | | | | | | | | | | | | 7.40M | 7.02M | 6.64M |
|
Goodwill & Intangibles
|
| | | 1.06M | 1.03M | | | 0.07M | | 0.07M | | 0.87M | | 7.09M | 8.30M | 7.94M | 7.58M | 7.22M | 6.86M | 6.50M | 6.14M | 5.78M | 5.42M | 5.05M | 4.69M | 4.33M | 3.97M | 3.61M | 3.25M | 2.89M | 2.53M | 2.17M | 1.81M | 1.45M | 1.34M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 22.47M | 22.09M | 21.77M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | 65.77M | 65.56M | 65.56M | 65.56M | 63.18M | 62.12M | 59.87M | 61.09M | 62.73M | 62.32M | 62.33M | 62.63M | 62.36M | 62.17M | 62.36M | 62.53M |
|
Other Non-Current Assets
|
| | | 5.27M | 3.85M | 4.78M | 4.63M | 4.86M | 4.70M | 4.48M | 4.37M | 3.53M | 4.12M | 3.68M | 3.75M | 3.87M | 4.57M | 4.93M | 4.84M | 4.65M | 7.23M | 8.55M | 8.38M | 8.62M | 13.99M | 13.26M | 12.55M | 41.85M | 40.29M | 39.90M | 38.95M | 37.51M | 36.57M | 34.91M | 96.23M | 31.29M | 29.19M | 30.99M | 30.25M | 27.88M | 26.56M | 25.38M | 24.76M | 24.08M | 25.68M | 24.48M | 22.66M | 22.71M | 21.23M | 21.95M | 20.12M |
|
Non-Current Assets
|
10.86M | | | 15.07M | 12.27M | 16.73M | 16.47M | 15.64M | 14.65M | 13.74M | 13.46M | 13.30M | 12.76M | 19.68M | 20.90M | 20.03M | 20.28M | 20.41M | 21.23M | 21.06M | 23.00M | 23.01M | 21.79M | 20.94M | 26.36M | 25.00M | 25.37M | 53.11M | 51.01M | 49.82M | 48.77M | 48.51M | 46.60M | 45.50M | 107.12M | 109.07M | 109.51M | 112.90M | 115.08M | 112.11M | 112.29M | 111.77M | 113.21M | 117.98M | 119.56M | 122.12M | 123.91M | 125.53M | 148.03M | 150.85M | 151.45M |
|
Assets
|
| | | 93.79M | 198.09M | 192.20M | 190.35M | 186.98M | 176.95M | 178.78M | 177.96M | 189.89M | 185.77M | 192.49M | 205.76M | 216.73M | 221.01M | 216.66M | 217.96M | 224.86M | 232.00M | 228.71M | 224.79M | 235.88M | 231.98M | 226.81M | 228.95M | 274.05M | 270.06M | 272.61M | 284.10M | 290.81M | 291.58M | 296.14M | 374.44M | 393.08M | 361.75M | 384.56M | 352.66M | 369.11M | 357.29M | 368.23M | 377.84M | 389.81M | 395.66M | 397.17M | 407.75M | 432.81M | 606.22M | 607.91M | 620.13M |
|
Accounts Payables
|
| | | 9.23M | 9.46M | 10.80M | 11.18M | 8.99M | 7.99M | 6.09M | 8.18M | 10.51M | 9.56M | 7.78M | 9.42M | 9.85M | 8.52M | 8.32M | 8.51M | 9.03M | 7.63M | 6.23M | 9.63M | 8.20M | 8.14M | 7.75M | 5.49M | 7.59M | 3.94M | 6.85M | 7.29M | 4.85M | 4.52M | 5.66M | 3.75M | 6.85M | 4.99M | 5.57M | 6.04M | 6.72M | 5.91M | 6.40M | 8.21M | 7.02M | 5.05M | 5.64M | 7.54M | 12.54M | 7.64M | 7.00M | 11.22M |
|
Payables
|
| | | 9.23M | 9.46M | 10.80M | 11.18M | 8.99M | 7.99M | 6.09M | 8.18M | 10.51M | 9.56M | 7.78M | 9.42M | 9.85M | 8.52M | 8.32M | 8.51M | 9.03M | 7.63M | 6.23M | 9.63M | 8.20M | 8.14M | 7.75M | 5.49M | 7.59M | 3.94M | 6.85M | 7.29M | 4.85M | 4.52M | 5.66M | 3.75M | 6.85M | 4.99M | 5.57M | 6.04M | 6.72M | 5.91M | 6.40M | 8.21M | 7.02M | 5.05M | 5.64M | 7.54M | 12.54M | 7.64M | 7.00M | 11.22M |
|
Accumulated Expenses
|
| | | 15.51M | 17.99M | 19.64M | 19.99M | 22.43M | 19.85M | 20.90M | 20.96M | 27.76M | 24.44M | 28.83M | 29.43M | 31.52M | 29.89M | 25.40M | 27.60M | 21.84M | 25.49M | 25.15M | 20.60M | 25.29M | 25.44M | 20.21M | 20.73M | 27.76M | 24.24M | 23.49M | 27.60M | 36.93M | 26.20M | 27.76M | 28.97M | 36.10M | 30.21M | 36.87M | 41.47M | 37.18M | 21.41M | 22.66M | 23.58M | 21.39M | 24.47M | 27.40M | 29.98M | 32.70M | 25.91M | 27.82M | 35.49M |
|
Other Accumulated Expenses
|
| | | 10.41M | 11.39M | 1.37M | 4.21M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 2.16M | | | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 41.23M | 43.95M | 45.84M | 34.33M | 57.22M | 59.66M | 65.78M | 66.34M | 72.01M | 74.84M | 75.76M | 83.24M | 91.62M | 93.11M | 92.51M | 91.00M | 94.64M | 65.73M | 64.91M | 60.65M | 97.97M | 62.53M | 97.79M | 98.07M | 101.16M | 62.72M | 105.00M | 102.03M | 108.70M | 113.22M | 116.33M | 117.12M | 121.63M | 121.35M | 127.87M | 126.17M | 126.99M | 128.50M | 131.61M | 135.71M | 141.33M | 140.91M | 139.96M | 144.22M | 148.26M | 152.74M | 144.37M | 143.49M |
|
Total Current Liabilities
|
| | | 63.60M | 68.73M | 63.13M | 66.15M | 70.69M | 67.99M | 72.26M | 73.49M | 87.04M | 84.72M | 88.00M | 92.33M | 101.42M | 97.19M | 95.55M | 95.41M | 92.73M | 98.86M | 96.30M | 90.89M | 97.37M | 96.10M | 88.53M | 85.83M | 97.58M | 90.90M | 96.26M | 96.78M | 107.78M | 99.02M | 103.34M | 103.22M | 116.08M | 109.33M | 122.46M | 122.28M | 118.25M | 103.05M | 107.08M | 111.33M | 111.07M | 112.86M | 115.03M | 127.04M | 123.57M | 113.22M | 108.16M | 128.73M |
|
Non-Current Debt
|
| | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 12.78M | 14.06M | 14.53M | 16.57M | 17.96M | 19.50M | 20.51M | 21.99M | 23.23M | 24.12M | 24.38M | 29.76M | 31.57M | 34.33M | 30.67M | 31.71M | 32.78M | 31.89M | 33.18M | 34.20M | 34.09M | 36.04M | 37.22M | 38.47M | 38.93M | 38.56M | 39.08M | 40.14M | 42.70M | 44.92M | 46.41M | 46.62M | 48.50M | 47.22M | 47.85M | 51.41M | 52.65M | 52.77M | 53.59M | 56.17M | 58.68M | 57.56M | 57.96M | 54.71M | 69.92M | 73.06M | 71.02M | 61.47M |
|
Minority Interest
|
| | | 81.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 6.12M | 2.44M | 2.16M | 1.97M | 1.77M | 1.56M | 1.43M | 1.54M | 1.41M | 1.28M | 1.16M | 1.05M | 0.99M | 0.91M | 0.79M | 1.07M | 0.97M | 0.88M | 0.76M | 0.64M | 0.53M | 3.06M | 2.74M | 2.48M | 28.75M | 27.35M | 26.41M | 25.48M | 24.36M | 22.98M | 21.88M | 21.01M | 19.61M | 19.21M | 19.50M | 18.24M | 17.19M | 15.97M | 14.63M | 13.41M | 12.19M | 10.93M | 9.82M | 8.73M | 7.49M | 6.33M | 6.66M | 5.27M |
|
Total Non-Current Liabilities
|
| | | 96.38M | 85.53M | 77.66M | 82.72M | 88.65M | 87.50M | 92.77M | 95.48M | 110.27M | 108.85M | 112.38M | 122.09M | 132.99M | 131.51M | 126.22M | 127.12M | 125.50M | 130.75M | 129.47M | 125.09M | 131.46M | 132.14M | 125.75M | 124.30M | 136.51M | 129.46M | 135.34M | 136.92M | 150.48M | 143.94M | 149.75M | 149.84M | 164.58M | 156.56M | 170.31M | 173.68M | 170.90M | 155.81M | 160.67M | 167.50M | 169.75M | 170.42M | 173.00M | 181.75M | 193.50M | 404.01M | 397.27M | 408.65M |
|
Total Liabilities
|
| | | 102.50M | 87.98M | 79.82M | 84.70M | 90.42M | 89.06M | 94.19M | 97.02M | 111.69M | 110.13M | 113.54M | 123.14M | 133.98M | 132.43M | 127.02M | 128.19M | 126.47M | 131.64M | 130.23M | 125.73M | 131.99M | 135.20M | 128.49M | 126.78M | 165.27M | 156.81M | 161.75M | 162.40M | 174.84M | 166.92M | 171.63M | 170.85M | 184.20M | 175.77M | 189.81M | 191.93M | 188.09M | 171.78M | 175.29M | 180.92M | 181.93M | 181.35M | 182.81M | 190.48M | 200.99M | 410.34M | 403.93M | 413.92M |
|
Total Debt
|
| | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -134.88M | 110.12M | 112.37M | 105.65M | 96.56M | 87.89M | 84.59M | 80.94M | 78.20M | 75.64M | 78.96M | 82.62M | 82.75M | 88.59M | 89.64M | 89.77M | 98.39M | 100.36M | 98.47M | 99.06M | 103.88M | 96.77M | 98.33M | 102.17M | 108.79M | 113.25M | 110.86M | 121.70M | 115.97M | 124.66M | 124.50M | 203.59M | 208.89M | 185.98M | 194.76M | 160.73M | 181.01M | 185.50M | 192.94M | 196.92M | 207.88M | 214.31M | 214.36M | 217.27M | 231.83M | 195.88M | 203.99M | 206.21M |
|
Shareholder's Equity
|
| | | -134.88M | 110.12M | 112.37M | 105.65M | 96.56M | 87.89M | 84.59M | 80.94M | 78.20M | 75.64M | 78.96M | 82.62M | 82.75M | 88.59M | 89.64M | 89.77M | 98.39M | 100.36M | 98.47M | 99.06M | 103.88M | 96.77M | 98.33M | 102.17M | 108.79M | 113.25M | 110.86M | 121.70M | 115.97M | 124.66M | 124.50M | 203.59M | 208.89M | 185.98M | 194.76M | 160.73M | 181.01M | 185.50M | 192.94M | 196.92M | 207.88M | 214.31M | 214.36M | 217.27M | 231.83M | 195.88M | 203.99M | 206.21M |
|
Liabilities and Shareholders Equity
|
| | | 93.79M | 198.09M | 192.20M | 190.35M | 186.98M | 176.95M | 178.78M | 177.96M | 189.89M | 185.77M | 192.49M | 205.76M | 216.73M | 221.01M | 216.66M | 217.96M | 224.86M | 232.00M | 228.71M | 224.79M | 235.88M | 231.98M | 226.81M | 228.95M | 274.05M | 270.06M | 272.61M | 284.10M | 290.81M | 291.58M | 296.14M | 374.44M | 393.08M | 361.75M | 384.56M | 352.66M | 369.11M | 357.29M | 368.23M | 377.84M | 389.81M | 395.66M | 397.17M | 407.75M | 432.81M | 606.22M | 607.91M | 620.13M |
|
Treasury Shares
|
| | | 0.03M | | 0.10M | 1.53M | 2.39M | 2.58M | 2.99M | 2.57M | 3.45M | 5.88M | 6.35M | 6.05M | 5.96M | 6.15M | 6.93M | 6.57M | 5.57M | 4.73M | 4.38M | 4.16M | 5.97M | 5.39M | | | 0.68M | | 2.20M | 2.20M | 4.90M | 6.60M | 1.25M | 1.25M | 1.72M | 2.10M | 2.40M | 6.10M | 6.10M | | 0.40M | 0.60M | 14.64M | 0.23M | 1.05M | 1.80M | 16.83M | 19.23M | 19.46M | 20.09M |
|
Retained Earnings
|
| | | -147.06M | -152.17M | -153.46M | -165.77M | -181.78M | -195.52M | -205.50M | -214.46M | -223.68M | -231.35M | -236.29M | -240.97M | -246.07M | -246.86M | -255.13M | -257.78M | -257.02M | -264.30M | -268.83M | -270.64M | -272.25M | -284.52M | -290.29M | -290.12M | -290.06M | -290.36M | -286.55M | -280.09M | -272.25M | -269.59M | -262.98M | -188.09M | -177.36M | -171.01M | -160.60M | -148.48M | -130.45M | -126.50M | -114.87M | -108.40M | -90.48M | -80.76M | -71.28M | -58.65M | -40.34M | -30.80M | -20.26M | -8.07M |