|
Assets
|
439.87M | 533.10M | 611.88M | 627.61M | 709.70M | 821.73M | 887.76M | 1,038.60M | 1,287.75M | 1,289.67M | 1,885.93M | 1,800.70M | 2,003.66M | 1,958.14M | 2,017.81M | 1,992.85M |
|
Cash & Equivalents
|
119.83M | 33.20M | 38.10M | 45.16M | 40.64M | 55.69M | 51.98M | 79.64M | 106.58M | 108.21M | 171.43M | 269.07M | 186.16M | 181.37M | 202.66M | 186.09M |
|
Short-term Investments
|
55.56M | 147.82M | 144.43M | 105.11M | 184.82M | 90.46M | 296.47M | 341.19M | 297.96M | 427.35M | 240.47M | 103.24M | 137.46M | 218.76M | 129.39M | 59.96M |
|
Cash & Current Investments
|
175.39M | 181.03M | 182.53M | 150.26M | 225.47M | 146.15M | 348.44M | 420.83M | 404.54M | 535.56M | 411.90M | 372.31M | 323.62M | 400.13M | 332.05M | 246.05M |
|
Receivables - Net
|
30.96M | 45.90M | 48.21M | 42.39M | 53.02M | 40.05M | 42.85M | 55.44M | 119.39M | 119.17M | 103.45M | 125.70M | 130.35M | 125.42M | 114.16M | 143.36M |
|
Receivables - Other
|
| | | | 1.79M | | 0.02M | 2.22M | 7.45M | 8.31M | 4.78M | 5.63M | 3.99M | 2.18M | 2.40M | 3.06M |
|
Receivables
|
30.96M | 45.90M | 48.21M | 42.39M | 54.81M | 40.05M | 42.87M | 57.66M | 126.84M | 127.48M | 108.23M | 131.33M | 134.34M | 127.60M | 116.57M | 146.41M |
|
Raw Materials
|
| | 17.74M | 12.67M | 13.10M | | | | | | | | | | | |
|
Work In Process
|
| | 3.42M | 4.19M | 4.47M | | | | | | | | | | | |
|
Finished Goods
|
| | 6.94M | 9.32M | 8.12M | | | | | | | | | | | |
|
Inventory
|
16.83M | 22.72M | 28.10M | 26.18M | 25.69M | 29.22M | 37.33M | 26.98M | 67.92M | 83.28M | 60.26M | 60.83M | 113.10M | 122.48M | 162.28M | 157.53M |
|
Current Deferred Tax Assets
|
7.69M | 6.30M | 7.76M | 6.68M | 7.61M | 8.98M | 7.10M | | | | | | | | | |
|
Prepaid Assets
|
18.47M | 23.06M | 19.63M | 14.39M | 20.27M | 17.69M | 15.85M | 20.87M | 30.68M | 34.00M | 26.84M | 37.22M | 68.74M | 67.49M | 68.10M | 63.38M |
|
Current Assets
|
249.35M | 279.00M | 285.35M | 239.60M | 332.05M | 271.91M | 444.49M | 526.34M | 629.99M | 780.33M | 607.23M | 601.69M | 639.80M | 717.70M | 679.00M | 613.37M |
|
Property, Plant & Equipment (Net)
|
28.58M | 29.60M | 31.74M | 34.82M | 37.14M | 45.96M | 53.28M | 53.99M | 78.05M | 91.40M | 89.44M | 79.17M | 77.55M | 79.71M | 105.85M | 98.44M |
|
Long-Term Investments
|
26.63M | 102.06M | 174.91M | 238.25M | 229.66M | 400.85M | 273.09M | 324.33M | 423.44M | 262.04M | 433.45M | 395.12M | 583.75M | 454.12M | 244.23M | 340.90M |
|
Goodwill
|
82.60M | 82.20M | 82.03M | 81.69M | 81.69M | 77.39M | 81.45M | 95.28M | 113.21M | 113.21M | 243.44M | 244.08M | 241.71M | 242.63M | 393.18M | 384.94M |
|
Intangibles
|
28.34M | 23.13M | 54.20M | 45.79M | 14.72M | 9.67M | 6.32M | 8.31M | 13.19M | 10.11M | 39.49M | 15.55M | 11.89M | 12.41M | 112.95M | 90.68M |
|
Goodwill & Intangibles
|
110.94M | 105.33M | 100.94M | 96.46M | 96.41M | 87.06M | 87.76M | 103.59M | 126.40M | 123.32M | 282.94M | 259.63M | 253.60M | 255.04M | 506.13M | 475.62M |
|
Long-Term Deferred Tax
|
14.64M | 15.55M | 15.92M | 15.65M | 12.31M | 14.45M | 26.52M | 28.02M | 27.39M | 28.66M | 449.52M | 434.70M | 418.57M | 407.24M | 400.40M | 392.17M |
|
Other Non-Current Assets
|
9.72M | 1.56M | 3.03M | 2.83M | 2.14M | 29.81M | 2.61M | 2.32M | 2.49M | 3.92M | 5.83M | 7.79M | 7.24M | 6.64M | 7.09M | 5.03M |
|
Non-Current Assets
|
190.51M | 136.49M | 135.71M | 134.11M | 135.69M | 549.82M | 443.26M | 512.26M | 657.76M | 509.34M | 1,278.70M | 1,199.01M | 1,363.86M | 1,240.44M | 1,338.82M | 1,379.48M |
|
Accounts Payables
|
4.96M | 7.15M | 7.10M | 6.82M | 9.49M | 17.22M | 7.86M | 9.83M | 23.46M | 16.23M | 17.87M | 16.27M | 44.05M | 27.10M | 21.45M | 38.05M |
|
Payables
|
4.96M | 7.15M | 7.10M | 6.82M | 9.49M | 17.22M | 7.86M | 9.83M | 23.46M | 16.23M | 17.87M | 16.27M | 44.05M | 27.10M | 21.45M | 38.05M |
|
Accumulated Expenses
|
18.81M | 29.35M | 32.29M | 29.59M | 34.33M | 35.61M | 33.27M | 42.54M | 68.25M | 60.22M | 52.20M | 77.26M | 92.43M | 93.23M | 72.37M | 71.76M |
|
Other Accumulated Expenses
|
| | 5.05M | 5.58M | 8.63M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 5.65M | 8.11M | 7.79M | 8.45M | 9.62M | 8.85M |
|
Current Taxes
|
0.00M | 7.77M | 1.26M | 1.01M | 1.26M | 1.05M | 0.98M | 5.19M | 11.50M | 5.06M | 30.33M | 9.38M | 8.58M | 18.13M | 16.91M | 25.68M |
|
Current Deferred Revenue
|
14.91M | 10.16M | 13.46M | 12.69M | 15.94M | 14.60M | 11.57M | 7.08M | 9.42M | 9.85M | 14.43M | 21.27M | 35.74M | 40.79M | 31.52M | 25.04M |
|
Curent Deferred Tax Liability
|
| | | | | | 0.32M | | | | | | | | | |
|
Total Current Liabilities
|
38.68M | 54.43M | 54.10M | 50.10M | 61.02M | 80.67M | 53.69M | 65.77M | 112.64M | 91.36M | 120.48M | 132.30M | 188.59M | 187.71M | 151.88M | 169.38M |
|
Liabilities from Discontinued Operations
|
| | | | | 12.19M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.32M | | 0.31M | 0.96M | 332.34M | 314.95M | 293.77M | 249.96M | 246.88M | 217.16M |
|
Operating Leases
|
| | | | | | | | | | 17.97M | 26.23M | 25.58M | 39.75M | 78.60M | 61.36M |
|
Other Non-Current Liabilities
|
6.74M | 5.36M | 4.80M | 5.22M | 4.76M | 4.62M | 4.83M | 5.36M | 66.74M | 51.11M | 51.11M | 48.91M | 43.16M | 33.01M | 26.68M | 26.36M |
|
Total Non-Current Liabilities
|
38.68M | 54.43M | 54.10M | 50.10M | 61.02M | 80.67M | 57.26M | 70.64M | 125.34M | 103.29M | 479.11M | 489.58M | 530.41M | 486.74M | 486.38M | 448.98M |
|
Total Liabilities
|
45.42M | 59.79M | 58.90M | 55.32M | 65.79M | 85.30M | 62.09M | 76.00M | 192.08M | 154.40M | 530.23M | 538.50M | 573.57M | 519.75M | 513.06M | 475.35M |
|
Common Equity
|
394.45M | 473.31M | 552.98M | 572.28M | 643.91M | 736.44M | 832.33M | 963.38M | 1,095.67M | 1,135.26M | 1,355.71M | 1,262.20M | 1,430.09M | 1,438.39M | 1,504.75M | 1,517.51M |
|
Shareholder's Equity
|
394.45M | 473.31M | 552.98M | 572.28M | 643.91M | 736.44M | 832.33M | 963.38M | 1,095.67M | 1,135.26M | 1,355.71M | 1,262.20M | 1,430.09M | 1,438.39M | 1,504.75M | 1,517.51M |
|
Liabilities and Shareholders Equity
|
439.87M | 533.10M | 611.88M | 627.61M | 709.70M | 821.73M | 887.76M | 1,038.60M | 1,287.75M | 1,289.67M | 1,885.93M | 1,800.70M | 2,003.66M | 1,958.14M | 2,017.81M | 1,992.85M |
|
Retained Earnings
|
328.46M | 379.83M | 434.58M | | 462.13M | 0.03M | 573.29M | 644.62M | 668.59M | 646.21M | 753.27M | 487.91M | 562.88M | 528.18M | 512.54M | 499.30M |
|
Treasury Shares
|
| | 0.67M | | 1.72M | 1.53M | 6.41M | 1.79M | 2.53M | 4.18M | 1.40M | 1.22M | 2.01M | 3.36M | 1.72M | 1.71M |