|
Cash & Equivalents
|
23.21M | 47.88M | 32.41M | 31.82M | 80.96M | 24.72M | 35.14M | 66.30M | 29.55M | 18.66M | 30.25M | 38.94M | 49.56M | 53.09M | 57.42M | 42.63M | 48.17M | 53.03M | 49.65M | 44.07M | 34.94M | 37.56M | 46.83M | 46.19M | 50.55M | 63.83M | 80.81M | 85.85M | 58.59M | 60.22M | 51.33M | 44.37M | 51.52M | 75.17M | 79.07M | 94.19M | 90.19M | 135.68M | 63.41M | 88.42M | 84.49M | 62.36M | 43.16M | 42.30M | 76.54M | 95.01M |
|
Short-term Investments
|
| | | 36.23M | 36.84M | 77.17M | 74.10M | 32.02M | 9.00M | 8.91M | 2.01M | | | | | | | | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | | | | | 153.00M | | 173.37M | 159.53M | 162.64M | 162.86M | 173.94M | 114.42M | 156.94M | 151.06M | 176.73M | 225.22M | 253.93M | 240.01M | 222.43M | 244.61M |
|
Cash & Current Investments
|
23.21M | 47.88M | 32.41M | 68.05M | 117.80M | 101.89M | 109.24M | 98.32M | 38.55M | 27.57M | 32.26M | 38.94M | 49.56M | 53.09M | 57.42M | 42.63M | 48.17M | 53.03M | 50.27M | 44.70M | 35.57M | 38.19M | 47.46M | 46.82M | 51.18M | 64.45M | 80.81M | 85.85M | 58.59M | 60.22M | 204.34M | 44.37M | 224.88M | 234.71M | 241.72M | 257.05M | 264.13M | 250.09M | 220.35M | 239.48M | 261.22M | 287.58M | 297.09M | 282.31M | 298.97M | 339.62M |
|
Receivables - Net
|
| | | -14.21M | 25.18M | 35.54M | 32.88M | 43.38M | 54.34M | 57.94M | 47.90M | 47.74M | 48.14M | 57.73M | 57.61M | 56.13M | 70.03M | 68.28M | 67.40M | 55.54M | 60.58M | 48.85M | 46.88M | 67.57M | 60.02M | 70.63M | 70.82M | 75.59M | 80.97M | 92.70M | 85.94M | 88.66M | 86.79M | 101.22M | 94.20M | 92.48M | 97.32M | 80.99M | 126.33M | 100.62M | 82.47M | 85.59M | 79.63M | 75.94M | 63.38M | 87.78M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 5.90M | 3.90M | 5.30M | 4.80M | 5.00M | 2.90M | 4.00M | 3.80M | 1.70M | 1.90M | 1.40M | 1.20M | 1.70M | 2.10M | 1.70M | 2.00M | 2.30M | 5.50M | 4.30M | 5.50M | 4.70M | 3.30M | 3.30M | 3.40M | 2.80M | 3.20M | 4.50M | 4.50M |
|
Receivables
|
| | | -14.21M | 25.18M | 35.54M | 32.88M | 43.38M | 54.34M | 57.94M | 47.90M | 47.74M | 48.14M | 57.73M | 57.61M | 56.13M | 70.03M | 68.28M | 73.30M | 59.44M | 65.88M | 53.65M | 51.88M | 70.47M | 64.02M | 74.43M | 72.52M | 77.49M | 82.37M | 93.90M | 87.64M | 90.76M | 88.49M | 103.22M | 96.50M | 97.98M | 101.62M | 86.49M | 131.03M | 103.92M | 85.77M | 88.99M | 82.43M | 79.14M | 67.88M | 92.28M |
|
Raw Materials
|
| | | | | | | | | | | 3.08M | | 3.51M | 2.35M | 2.24M | 2.09M | 1.55M | 10.81M | 17.90M | 6.21M | 3.62M | 0.66M | 0.21M | 0.38M | 0.15M | 0.03M | 0.06M | 0.18M | 0.17M | 0.13M | 0.32M | 0.67M | 0.80M | 0.64M | 0.70M | 7.45M | 11.70M | 22.12M | 25.68M | 28.11M | 25.70M | 21.73M | 11.33M | 6.17M | 2.51M |
|
Finished Goods
|
| | | | | | | | | | | 42.15M | | 29.74M | 27.82M | 24.82M | 17.90M | 28.71M | 39.34M | 29.33M | 39.15M | 42.73M | 39.50M | 30.33M | 36.28M | 41.46M | 52.23M | 72.15M | 76.95M | 75.00M | 88.75M | 104.69M | 97.65M | 140.31M | 148.52M | 155.82M | 145.95M | 138.34M | 110.87M | 94.11M | 85.37M | 74.91M | 80.99M | 89.51M | 104.35M | 105.47M |
|
Inventory
|
| | | 18.56M | 26.27M | 24.94M | 24.92M | 24.56M | 49.38M | 38.49M | 44.15M | 45.23M | 37.16M | 33.24M | 30.18M | 27.06M | 19.99M | 30.27M | 50.15M | 47.23M | 45.36M | 46.35M | 40.15M | 30.54M | 36.66M | 41.62M | 52.27M | 72.21M | 77.14M | 75.17M | 88.88M | 105.02M | 98.32M | 141.12M | 149.16M | 156.51M | 153.39M | 150.03M | 132.99M | 119.78M | 113.48M | 100.61M | 102.73M | 100.83M | 110.52M | 107.98M |
|
Current Deferred Tax Assets
|
| | | -2.26M | 13.85M | 15.85M | 10.43M | 7.77M | | 10.84M | 8.93M | 7.70M | 9.40M | 12.67M | 16.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | -4.25M | 3.56M | 3.58M | 3.04M | 3.25M | 2.84M | 5.34M | 6.49M | 4.43M | 3.95M | 4.60M | 4.38M | 12.55M | 11.06M | 10.64M | 7.31M | 9.96M | 7.09M | 8.79M | 9.70M | 11.22M | 11.64M | 9.66M | 11.41M | 13.12M | 17.45M | 18.96M | 30.81M | 34.13M | 51.51M | 58.83M | 62.69M | 70.30M | 84.78M | 106.84M | 118.60M | 119.21M | 113.39M | 111.55M | 105.60M | 103.34M | 89.75M | 80.45M |
|
Current Assets
|
| | | 154.71M | 186.65M | 181.80M | 180.51M | 177.27M | 156.01M | 141.23M | 140.79M | 143.56M | 148.21M | 159.99M | 165.33M | 137.99M | 148.76M | 161.61M | 174.76M | 157.08M | 148.21M | 141.86M | 143.82M | 155.72M | 158.07M | 224.84M | 266.89M | 309.77M | 350.60M | 374.76M | 409.25M | 440.22M | 460.84M | 535.18M | 547.37M | 576.07M | 599.28M | 587.62M | 597.96M | 578.78M | 570.16M | 585.02M | 584.74M | 562.00M | 562.31M | 615.52M |
|
Buildings
|
| | | 2.81M | 2.82M | 2.84M | 2.86M | 2.88M | 7.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.79M | -1.56M | -3.49M | 11.29M | -1.48M | 11.82M | 11.52M | 11.81M | 19.28M | 18.21M | 17.22M | 16.13M | 17.18M | 18.20M | 17.38M | 14.81M | 15.56M | 21.25M | 24.95M | 26.37M | 29.11M | 28.39M | 21.53M | 20.40M | 20.97M | 20.17M | 20.38M | 20.10M | 19.66M | 20.96M | 21.78M | 22.31M | 22.03M | 24.35M | 25.83M | 27.42M | 28.84M | 29.12M | 29.46M | 28.88M | 31.06M | 31.11M | 31.15M | 30.83M | 32.41M | 32.72M |
|
Goodwill
|
| | | 65.58M | 65.58M | 65.58M | 65.58M | 65.58M | 118.55M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M |
|
Intangibles
|
| | | | | | | 0.52M | 130.25M | 90.00M | 84.64M | 130.25M | 76.22M | 71.58M | 123.70M | | | | | | | 12.81M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 6.70M | 5.15M | 3.60M | 2.06M | 0.52M | 95.98M | 206.18M | 200.82M | 246.43M | 192.40M | 187.76M | 239.88M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 128.98M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M | 116.17M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.97M | 168.96M | 168.69M | 167.93M | 163.74M | 167.03M | 167.92M | 166.33M | 162.90M | 167.69M | 170.21M | 173.05M | 177.78M | 177.60M | 179.00M | 178.82M | 168.71M |
|
Other Non-Current Assets
|
| | | 2.84M | 0.86M | 2.42M | 2.39M | 2.38M | 2.49M | 2.38M | 2.27M | 2.19M | 2.05M | 1.89M | 1.77M | 1.94M | 1.98M | 1.99M | 1.20M | 1.46M | 1.34M | 14.29M | 19.44M | 16.55M | 15.03M | 13.46M | 12.16M | 11.07M | 10.42M | 11.01M | 13.69M | 16.06M | 14.88M | 17.44M | 19.14M | 17.18M | 20.39M | 20.87M | 21.32M | 19.67M | 19.21M | 19.94M | 23.39M | 23.57M | 26.95M | 32.42M |
|
Non-Current Assets
|
| | | -154.71M | -186.65M | -181.80M | -180.51M | 80.28M | -156.01M | 226.76M | 220.31M | 214.55M | 211.63M | 207.84M | 202.27M | 132.93M | 133.71M | 139.41M | 142.32M | 161.07M | 163.04M | 174.65M | 173.01M | 168.34M | 163.25M | 160.49M | 160.46M | 158.37M | 157.24M | 320.96M | 332.79M | 335.02M | 331.97M | 331.70M | 337.46M | 338.75M | 342.48M | 339.04M | 343.91M | 344.00M | 347.74M | 352.51M | 354.53M | 355.12M | 359.09M | 360.85M |
|
Assets
|
| | | | | | | 257.56M | | 367.99M | 361.11M | 358.10M | 359.84M | 367.83M | 367.60M | 270.91M | 282.47M | 301.02M | 317.08M | 318.15M | 311.25M | 316.51M | 316.82M | 324.05M | 321.31M | 385.33M | 427.35M | 468.13M | 507.83M | 695.72M | 742.03M | 775.25M | 792.81M | 866.88M | 884.84M | 914.83M | 941.77M | 926.66M | 941.87M | 922.79M | 917.90M | 937.52M | 939.27M | 917.12M | 921.41M | 976.37M |
|
Accounts Payables
|
| | | -3.85M | 7.49M | 4.31M | 8.79M | 10.27M | 16.00M | 10.93M | 11.94M | 14.25M | 14.13M | 20.25M | 16.44M | 17.84M | 26.11M | 32.79M | 40.21M | 34.33M | 37.52M | 24.15M | 10.79M | 20.46M | 10.20M | 16.56M | 13.12M | 29.22M | 34.97M | 31.34M | 29.06M | 37.55M | 22.95M | 66.25M | 41.41M | 35.38M | 35.36M | 22.13M | 34.75M | 19.03M | 11.70M | 24.32M | 20.23M | 23.47M | 23.75M | 20.14M |
|
Payables
|
| | | -3.85M | 7.49M | 4.31M | 8.79M | 10.27M | 16.00M | 10.93M | 11.94M | 14.25M | 14.13M | 20.25M | 16.44M | 17.84M | 26.11M | 32.79M | 40.21M | 34.33M | 37.52M | 24.15M | 10.79M | 20.46M | 10.20M | 16.56M | 13.12M | 29.22M | 34.97M | 31.34M | 29.06M | 37.55M | 22.95M | 66.25M | 41.41M | 35.38M | 35.36M | 22.13M | 34.75M | 19.03M | 11.70M | 24.32M | 20.23M | 23.47M | 23.75M | 20.14M |
|
Accumulated Expenses
|
| | | 28.63M | 28.81M | 26.51M | 25.97M | 25.99M | 44.67M | 39.63M | 39.45M | 36.21M | 35.92M | 33.71M | 34.14M | 48.78M | 47.45M | 57.05M | 57.87M | 55.34M | 47.66M | 57.06M | 57.55M | 57.98M | 64.68M | 60.51M | 68.74M | 56.03M | 58.63M | 61.44M | 71.60M | 71.76M | 74.78M | 80.57M | 90.47M | 80.84M | 85.28M | 82.08M | 116.23M | 87.61M | 89.14M | 76.08M | 84.17M | 69.87M | 74.12M | 78.51M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 3.21M | | 3.90M | 3.69M | | | | 8.63M | | | 9.42M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 25.00M | 24.30M | 30.00M | 30.00M | 26.00M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 2.52M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | 0.86M | | 0.99M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 29.92M | 25.03M | 29.26M | 18.66M | 14.06M | 18.08M | 23.08M | 19.45M | 15.35M | 19.68M | 24.15M | 30.67M | 35.39M | 35.70M | 34.92M | 33.10M | 33.82M | 36.32M | 18.10M | 35.50M | 37.57M | 34.55M | 35.16M | 39.09M | 44.46M | 45.26M | 45.78M | 49.50M | 53.45M | 58.22M | 58.61M | 58.60M | 69.60M | 67.20M | 60.40M | 61.50M | 63.90M | 54.20M | 50.90M | 47.60M | 50.80M | 45.90M | 43.90M |
|
Total Current Liabilities
|
| | | 76.71M | 66.32M | 60.08M | 53.41M | 50.32M | 78.74M | 73.64M | 70.84M | 65.81M | 69.74M | 78.11M | 81.25M | 111.30M | 120.76M | 136.66M | 143.68M | 135.23M | 128.71M | 123.61M | 115.49M | 128.35M | 117.25M | 92.65M | 101.04M | 109.38M | 117.55M | 117.00M | 128.14M | 141.58M | 131.24M | 180.51M | 165.42M | 160.71M | 162.45M | 139.16M | 187.64M | 146.08M | 133.14M | 129.91M | 131.14M | 122.82M | 123.64M | 122.64M |
|
Non-Current Deffered Revenue
|
| | | 6.56M | 6.93M | 8.57M | 9.88M | 10.98M | 11.61M | 11.97M | 12.27M | 13.35M | 14.57M | 14.94M | 15.30M | 20.71M | 18.50M | 18.11M | 17.50M | 18.25M | 17.79M | 17.59M | 18.34M | 17.66M | 18.19M | 19.56M | 19.90M | 20.33M | 21.31M | 21.57M | 22.02M | 21.19M | 24.71M | 24.92M | 25.07M | 25.12M | 25.43M | 25.41M | 24.86M | 24.43M | 21.94M | 21.38M | 20.88M | 21.31M | 20.11M | 19.94M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 17.89M | 17.43M | 14.41M | 14.34M | 16.37M | 15.69M | 15.11M | 12.95M | 15.19M | 14.93M | 14.67M | 12.38M | 15.42M | 14.41M | 13.30M | 8.44M | 12.96M | 13.40M | 12.44M | 7.42M | 11.16M | 10.14M | 9.17M | 3.72M | 7.04M | 5.97M | 11.32M |
|
Other Non-Current Liabilities
|
| | | 0.91M | 1.09M | 1.04M | 0.99M | 0.95M | 1.83M | 1.59M | 1.66M | 1.53M | 1.20M | 1.01M | 0.90M | 0.87M | 2.05M | 2.19M | 3.97M | 3.13M | 2.50M | 14.75M | 14.62M | 13.49M | 13.73M | 13.23M | 13.14M | 11.54M | 11.42M | 10.01M | 11.08M | 9.02M | 9.15M | 4.26M | 6.33M | 2.33M | 2.62M | 2.70M | 2.96M | 2.66M | 2.74M | 2.75M | 2.58M | 2.44M | 2.03M | 2.01M |
|
Total Non-Current Liabilities
|
| | | 99.94M | 88.25M | 68.65M | 63.29M | 61.30M | 90.35M | 85.61M | 83.11M | 79.16M | 84.31M | 93.04M | 96.55M | 132.01M | 139.26M | 154.76M | 161.17M | 169.18M | 161.54M | 155.61M | 148.17M | 159.65M | 148.41M | 124.57M | 133.89M | 141.88M | 150.78M | 150.09M | 162.53M | 174.42M | 166.54M | 214.87M | 198.94M | 194.66M | 197.38M | 173.01M | 219.93M | 177.44M | 160.94M | 156.09M | 155.75M | 147.51M | 146.71M | 151.85M |
|
Total Liabilities
|
| | | 100.85M | 89.34M | 69.69M | 64.28M | 62.25M | 92.19M | 87.20M | 84.77M | 80.69M | 85.51M | 94.06M | 97.44M | 132.87M | 141.31M | 156.95M | 165.15M | 172.31M | 164.04M | 170.36M | 162.79M | 173.14M | 162.15M | 137.80M | 147.03M | 153.42M | 162.20M | 160.09M | 173.60M | 183.44M | 175.68M | 219.13M | 205.27M | 196.99M | 200.00M | 175.72M | 222.88M | 180.09M | 163.67M | 158.84M | 158.33M | 149.95M | 148.73M | 153.86M |
|
Total Debt
|
| | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 25.00M | 24.30M | 30.00M | 30.00M | 26.00M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -339.36M | 180.49M | 195.52M | 197.78M | 195.30M | 300.14M | 280.79M | 276.34M | 277.42M | 274.33M | 273.78M | 270.16M | 138.04M | 141.16M | 144.07M | 151.93M | 145.84M | 147.21M | 146.15M | 154.03M | 150.91M | 159.17M | 247.53M | 280.32M | 314.71M | 345.64M | 535.63M | 568.43M | 591.80M | 617.13M | 647.75M | 679.57M | 717.84M | 741.77M | 750.95M | 718.98M | 742.69M | 754.22M | 778.69M | 780.94M | 767.17M | 772.67M | 822.51M |
|
Shareholder's Equity
|
| | | -339.36M | | | | 195.30M | | 280.79M | 276.34M | 277.42M | 274.33M | 273.78M | 270.16M | 138.04M | 141.16M | 144.07M | 151.93M | 145.84M | 147.21M | 146.15M | 154.03M | 150.91M | 159.17M | 247.53M | 280.32M | 314.71M | 345.64M | 535.63M | 568.43M | 591.80M | 617.13M | 647.75M | 679.57M | 717.84M | 741.77M | 750.95M | 718.98M | 742.69M | 754.22M | 778.69M | 780.94M | 767.17M | 772.67M | 822.51M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 257.56M | | 367.99M | 361.11M | 358.10M | 359.84M | 367.83M | 367.60M | 270.91M | 282.47M | 301.02M | 317.08M | 318.15M | 311.25M | 316.51M | 316.82M | 324.05M | 321.31M | 385.33M | 427.35M | 468.13M | 507.83M | 695.72M | 742.03M | 775.25M | 792.81M | 866.88M | 884.84M | 914.83M | 941.77M | 926.66M | 941.87M | 922.79M | 917.90M | 937.52M | 939.27M | 917.12M | 921.41M | 976.37M |
|
Treasury Shares
|
| | | | | | | 3.43M | | | | 1.77M | | | | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | | | | | | | | | | | 0.03M | 0.23M | 0.95M | 2.21M | 0.11M | 0.11M | 0.11M | 0.30M | 1.20M | 2.20M | 2.20M |
|
Retained Earnings
|
| | | -0.02M | -402.34M | -405.55M | -410.90M | 0.03M | -434.39M | -452.04M | -458.97M | 0.10M | 0.14M | 0.11M | 0.13M | -677.32M | -680.11M | -679.30M | -684.88M | -694.65M | -699.69M | -703.07M | -702.58M | -709.52M | -713.73M | -693.19M | -669.09M | -648.48M | -628.02M | -450.60M | -430.71M | -422.60M | -415.07M | -401.63M | -389.70M | -380.11M | -370.73M | -353.78M | -360.38M | -360.28M | -368.23M | -372.20M | -390.13M | -394.91M | -395.11M | -379.45M |
|
Preferred Shares
|
| 0.10M | 0.07M | 0.04M | -0.17M | -0.17M | -0.17M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |