|
Cash & Equivalents
|
134.73M | 110.75M | 91.03M | 153.22M | 129.56M | 111.21M | 107.61M | 118.70M | 128.25M | 133.75M | 139.79M | 146.63M | 134.91M | 148.71M | 153.84M | 170.02M | 116.18M | 145.68M | 165.42M | 174.12M | 182.79M | 202.77M | 193.24M | 186.43M | 106.70M | 122.72M | 134.13M | 173.69M | 269.48M | 283.75M | 258.53M | 238.95M | 228.61M | 172.89M | 38.96M | 70.56M | 96.19M | 117.35M | 150.10M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.72M | 46.03M | 71.60M | 89.44M | 98.74M | 81.00M | 92.20M | 101.58M | 104.81M | 135.77M |
|
Cash & Current Investments
|
134.73M | 110.75M | 91.03M | 153.22M | 129.56M | 111.21M | 107.61M | 118.70M | 128.25M | 133.75M | 139.79M | 146.63M | 134.91M | 148.71M | 153.84M | 170.02M | 116.18M | 145.68M | 165.42M | 174.12M | 182.79M | 202.77M | 193.24M | 186.43M | 106.70M | 122.72M | 134.13M | 173.69M | 269.48M | 325.47M | 304.56M | 310.55M | 318.05M | 271.63M | 119.96M | 162.76M | 197.77M | 222.15M | 285.86M |
|
Receivables - Net
|
| 2.95M | 1.68M | 2.13M | 3.35M | 4.88M | 5.82M | 9.97M | 66.04M | 68.38M | 66.53M | 77.95M | 85.14M | 81.28M | 84.38M | 72.95M | 85.43M | 81.19M | 76.47M | 83.32M | 93.16M | 90.10M | 149.00M | 105.84M | 166.34M | 197.50M | 195.40M | 183.12M | 179.13M | 167.48M | 181.85M | 179.53M | 174.69M | 183.85M | 228.46M | 228.54M | 228.71M | 213.02M | 233.95M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | |
|
Receivables
|
| 2.95M | 1.68M | 2.13M | 3.35M | 4.88M | 5.82M | 9.97M | 66.04M | 68.38M | 66.53M | 77.95M | 85.14M | 81.28M | 84.38M | 72.95M | 85.43M | 81.19M | 76.47M | 83.32M | 93.16M | 90.10M | 149.00M | 105.84M | 166.34M | 197.50M | 195.40M | 183.12M | 179.13M | 167.48M | 181.85M | 179.53M | 174.69M | 183.85M | 228.46M | 253.54M | 228.71M | 213.02M | 233.95M |
|
Raw Materials
|
| 0.05M | 0.44M | 0.29M | 0.39M | 0.40M | 0.60M | 0.62M | 0.53M | 0.35M | 0.55M | 0.50M | 2.44M | 1.66M | 1.53M | 0.80M | 5.63M | 5.15M | 3.78M | 3.51M | 5.01M | 6.10M | 4.22M | 3.69M | 8.36M | 7.91M | 5.76M | 5.60M | 5.83M | 6.03M | 14.39M | 10.38M | 9.27M | 7.15M | 4.20M | 12.53M | 11.84M | 9.52M | 8.34M |
|
Work In Process
|
| | | 0.07M | 0.08M | | 0.17M | 0.32M | 0.50M | 0.71M | 0.91M | 0.67M | 1.37M | 0.85M | 0.89M | 1.43M | 1.69M | 2.64M | 2.65M | 1.10M | 0.80M | 4.00M | 2.44M | 1.01M | 34.91M | 46.43M | 37.17M | 24.67M | 13.35M | 7.47M | 9.19M | 6.74M | 8.71M | 5.93M | 17.39M | 13.16M | 11.61M | 12.06M | 11.63M |
|
Finished Goods
|
| 1.17M | 1.14M | 0.95M | 1.02M | 1.12M | 0.63M | 0.88M | 6.87M | 7.49M | 7.77M | 6.65M | 4.94M | 7.44M | 6.34M | 7.42M | 8.65M | 11.02M | 10.71M | 11.00M | 9.69M | 9.50M | 10.70M | 12.70M | 36.88M | 23.43M | 21.72M | 16.23M | 13.72M | 12.53M | 10.55M | 15.21M | 13.30M | 14.78M | 16.44M | 17.81M | 18.46M | 20.15M | 20.24M |
|
Inventory
|
| 1.21M | 1.58M | 1.32M | 1.50M | 1.52M | 1.40M | 1.81M | 7.90M | 8.54M | 9.23M | 7.82M | 8.74M | 9.95M | 8.76M | 9.64M | 15.96M | 18.82M | 17.15M | 15.61M | 15.50M | 19.59M | 17.36M | 17.39M | 80.15M | 77.77M | 64.65M | 46.50M | 32.90M | 26.03M | 34.12M | 32.33M | 31.28M | 27.86M | 38.03M | 35.56M | 37.22M | 38.15M | 38.05M |
|
Prepaid Assets
|
0.82M | 1.54M | 1.09M | 1.91M | 2.06M | 3.01M | 4.06M | 3.00M | 5.53M | 5.62M | 3.42M | 5.12M | 5.05M | 4.62M | 2.81M | 3.10M | 6.11M | 5.12M | 3.10M | 4.84M | 4.87M | 6.07M | 3.64M | 5.88M | 10.45M | 11.78M | 11.04M | 16.68M | 16.80M | 18.32M | 16.55M | 15.20M | 15.24M | 26.85M | 32.37M | 30.39M | 44.00M | 56.04M | 36.16M |
|
Current Assets
|
135.55M | 116.45M | 95.37M | 158.57M | 136.47M | 120.61M | 118.90M | 133.48M | 207.71M | 216.29M | 218.98M | 237.51M | 233.84M | 244.56M | 249.78M | 255.72M | 223.68M | 250.81M | 262.13M | 277.89M | 296.31M | 318.53M | 363.24M | 315.54M | 363.64M | 409.77M | 405.22M | 419.99M | 498.30M | 537.30M | 537.09M | 537.60M | 539.26M | 510.20M | 443.81M | 482.26M | 527.55M | 549.21M | 613.87M |
|
Property, Plant & Equipment (Net)
|
0.69M | 0.68M | 0.77M | 1.04M | 1.01M | 1.58M | 1.63M | 1.83M | 1.61M | 3.20M | 6.04M | 9.27M | 9.96M | 10.37M | 11.58M | 11.85M | 13.14M | 15.16M | 17.75M | 18.99M | 19.76M | 19.55M | 19.63M | 19.49M | 20.20M | 19.96M | 19.74M | 19.52M | 18.88M | 18.04M | 16.64M | 15.98M | 15.46M | 14.98M | 14.61M | 14.33M | 13.85M | 12.90M | 12.25M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 131.51M | 130.09M | 130.09M | 133.69M | 133.86M | 133.86M | 133.86M | 133.86M | 133.86M | 133.86M | 145.96M | 162.33M | 150.76M | 147.94M | 145.93M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 521.17M | 966.17M | 956.17M | 956.17M | 567.47M | 951.17M | 951.17M | 951.17M | 421.71M | 387.19M | 352.68M | 946.88M | 891.40M | 835.93M | 780.46M | 724.98M |
|
Goodwill & Intangibles
|
| 2.50M | 2.27M | 2.10M | 1.97M | 1.93M | 1.88M | | 486.10M | 453.69M | 421.29M | 44.26M | 40.57M | 36.88M | 33.19M | 29.50M | 386.29M | 369.49M | 352.70M | 335.90M | 319.11M | 302.31M | 285.52M | 268.72M | 1,097.68M | 1,086.26M | 1,086.26M | 701.16M | 1,085.03M | 1,085.03M | 1,085.03M | 555.57M | 521.05M | 486.53M | 1,092.83M | 1,053.73M | 986.69M | 928.39M | 870.91M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 62.65M | 63.03M | 78.04M | 25.55M | 28.57M | 26.47M | 23.95M | 23.97M | 24.61M | 25.74M | 26.26M | 30.67M | 34.18M | 72.51M | 98.03M | 91.67M | 91.97M | 102.48M |
|
Other Non-Current Assets
|
0.10M | 0.10M | 0.21M | 0.20M | 0.30M | 0.29M | 0.17M | 0.16M | 0.70M | 0.14M | 0.20M | 0.20M | 0.22M | 0.20M | 0.20M | 0.18M | 2.65M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 4.17M | 8.37M | 5.04M | 3.85M | 2.34M |
|
Non-Current Assets
|
0.79M | 3.27M | 3.36M | 3.44M | 3.38M | 3.90M | 3.78M | 2.08M | 488.56M | 457.04M | 427.53M | 53.73M | 60.52M | 57.02M | 54.19M | 50.58M | 411.12M | 396.06M | 381.71M | 365.95M | 349.75M | 395.20M | 378.56M | 376.53M | 882.50M | 835.80M | 795.72M | 754.14M | 716.00M | 676.62M | 640.49M | 605.71M | 574.99M | 543.19M | 1,191.34M | 1,181.33M | 1,103.84M | 1,043.42M | 993.46M |
|
Assets
|
136.34M | 119.72M | 98.72M | 162.02M | 139.85M | 124.52M | 122.67M | 135.57M | 696.28M | 673.33M | 646.51M | 291.25M | 294.36M | 301.58M | 303.98M | 306.30M | 634.79M | 646.87M | 643.84M | 643.84M | 646.07M | 713.74M | 741.80M | 692.08M | 1,246.14M | 1,245.57M | 1,200.94M | 1,174.13M | 1,214.30M | 1,213.91M | 1,177.58M | 1,143.31M | 1,114.25M | 1,053.39M | 1,635.15M | 1,663.59M | 1,631.39M | 1,592.63M | 1,607.33M |
|
Accounts Payables
|
6.19M | 6.07M | 8.97M | 9.11M | 6.79M | 5.61M | 4.98M | 5.68M | 9.34M | 18.69M | 11.68M | 12.15M | 13.73M | 10.94M | 11.98M | 6.25M | 6.14M | 8.18M | 6.49M | 10.02M | 8.67M | 7.54M | 7.73M | 4.19M | 3.85M | 6.63M | 7.64M | 3.49M | 2.99M | 2.42M | 3.65M | 8.69M | 6.02M | 2.41M | 3.14M | 3.93M | 17.85M | 10.89M | 7.65M |
|
Payables
|
6.19M | 6.07M | 8.97M | 9.11M | 6.79M | 5.61M | 4.98M | 5.68M | 9.34M | 18.69M | 11.68M | 12.15M | 13.73M | 10.94M | 11.98M | 6.25M | 6.14M | 8.18M | 6.49M | 10.02M | 8.67M | 7.54M | 7.73M | 4.19M | 3.85M | 6.63M | 7.64M | 3.49M | 2.99M | 2.42M | 3.65M | 8.69M | 6.02M | 2.41M | 3.14M | 3.93M | 17.85M | 10.89M | 7.65M |
|
Accumulated Expenses
|
2.21M | 5.54M | 6.64M | 8.88M | 6.49M | 10.20M | 19.27M | 8.54M | 17.44M | 23.39M | 20.93M | 30.55M | 19.84M | 24.52M | 20.61M | 33.48M | 18.81M | 25.11M | 17.71M | 24.66M | 16.89M | 27.39M | 20.59M | 29.21M | 41.07M | 39.70M | 22.80M | 36.13M | 24.43M | 35.24M | 31.65M | 37.57M | 38.19M | 38.73M | 47.60M | 72.12M | 53.74M | 59.44M | 51.47M |
|
Other Accumulated Expenses
|
0.04M | 0.24M | 0.58M | 0.57M | 0.62M | 0.59M | 0.79M | 0.88M | 0.72M | 1.43M | 1.16M | 1.08M | 1.30M | 1.33M | 2.54M | 3.18M | 1.59M | 0.99M | 1.58M | 0.88M | 0.58M | 1.54M | 1.04M | 2.84M | 5.30M | 3.09M | 2.14M | 3.45M | 3.67M | 5.25M | 2.46M | 3.60M | 2.09M | 2.56M | 4.85M | 4.76M | 4.83M | 4.30M | 6.38M |
|
Short term Debt
|
2.67M | 2.67M | 2.67M | 2.67M | 2.56M | 2.39M | 2.15M | 1.48M | 131.06M | 114.83M | 116.33M | 1.64M | 2.46M | 1.92M | 2.88M | 3.83M | 46.86M | 47.07M | 47.28M | 47.49M | 47.70M | 47.92M | 48.13M | 48.35M | 100.00M | 120.83M | 141.67M | 162.50M | 183.33M | 183.33M | 183.33M | 183.33M | 183.33M | 183.33M | 64.58M | 64.58M | 64.58M | 64.58M | 64.58M |
|
Current Leases
|
| | | | | | | | | | | | 0.52M | 0.63M | 0.75M | 0.66M | 0.68M | 0.70M | 0.71M | 0.73M | 0.75M | 0.77M | 0.79M | 0.81M | 1.18M | 1.21M | 1.18M | 1.11M | 1.04M | 0.97M | 0.96M | 0.99M | 1.01M | 1.04M | 1.27M | 1.27M | 1.30M | 1.34M | 1.37M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.62M | 2.04M | | | | | | | 2.14M | 14.08M | 0.53M | 1.07M | 8.53M | 8.95M | 0.33M | 0.80M |
|
Current Deferred Revenue
|
| 3.93M | 3.94M | 4.94M | 8.70M | 10.36M | | | | | | | | | | | | | | | | | | | | | | 156.94M | | | 167.49M | 149.83M | 138.23M | 155.17M | 197.84M | 191.51M | 188.29M | 172.41M | 0.67M |
|
Total Current Liabilities
|
11.07M | 18.20M | 22.21M | 25.60M | 24.53M | 28.56M | 26.40M | 31.49M | 250.23M | 264.70M | 280.22M | 189.13M | 188.88M | 196.27M | 201.48M | 201.76M | 244.37M | 252.11M | 242.44M | 239.45M | 230.17M | 226.84M | 268.97M | 279.57M | 373.57M | 415.09M | 414.50M | 433.73M | 412.70M | 435.06M | 464.61M | 457.92M | 446.44M | 461.72M | 459.43M | 509.51M | 486.71M | 464.61M | 452.93M |
|
Non-Current Debt
|
3.48M | 2.81M | 2.15M | 1.48M | 0.92M | 0.42M | | | 11.50M | 11.50M | 10.68M | 9.86M | 9.04M | 9.58M | 8.62M | 7.67M | 145.71M | 133.86M | 121.97M | 110.02M | 98.01M | 85.94M | 73.83M | 61.67M | 528.39M | 484.85M | 441.26M | 397.58M | 353.77M | 309.90M | 265.89M | 221.71M | 177.36M | 132.84M | 565.72M | 550.73M | 535.70M | 520.65M | 505.58M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 94.38M | 96.05M | 97.80M | 39.49M | 139.29M | 139.51M | 139.74M | 139.97M | 26.35M | 140.41M | 140.64M | 140.87M | 261.22M | 261.52M | 261.82M | 262.12M | 262.43M | 236.65M | 236.91M | 237.17M | 237.43M | 237.69M | 237.95M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 9.28M |
|
Operating Leases
|
| | | | | | | | | | | | 10.09M | 9.90M | 9.61M | 9.44M | 9.26M | 9.08M | 8.96M | 8.77M | 8.57M | 8.37M | 8.17M | 7.95M | 7.91M | 7.60M | 7.35M | 7.11M | 6.87M | 6.63M | 6.38M | 6.12M | 5.86M | 5.59M | 5.91M | 5.54M | 5.20M | 4.85M | 4.50M |
|
Other Non-Current Liabilities
|
0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | 343.73M | 314.45M | 284.83M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 1.18M | 0.40M | 0.04M | 0.02M |
|
Total Non-Current Liabilities
|
14.55M | 21.02M | 24.36M | 27.07M | 25.46M | 28.98M | 26.40M | | 261.73M | 276.20M | 290.90M | 198.98M | | | | | | | | | | | | | | | | | | | | | | | 1,396.78M | 1,433.57M | 1,396.56M | 1,360.39M | 1,332.50M |
|
Total Liabilities
|
14.61M | 21.07M | 24.40M | 27.11M | 25.48M | 29.00M | 26.40M | 31.49M | 605.46M | 590.65M | 575.73M | 199.66M | 208.01M | 215.76M | 219.72M | 218.87M | 493.73M | 491.10M | 471.16M | 457.81M | 476.03M | 460.67M | 490.71M | 489.15M | 1,050.07M | 1,047.96M | 1,003.75M | 979.29M | 1,034.57M | 1,013.11M | 998.71M | 947.88M | 892.08M | 836.80M | 1,400.88M | 1,434.75M | 1,396.95M | 1,360.42M | 1,332.52M |
|
Total Debt
|
6.15M | 5.48M | 4.81M | 4.15M | 3.48M | 2.81M | 2.15M | 1.48M | 142.56M | 126.33M | 127.01M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 192.57M | 180.93M | 169.25M | 157.51M | 145.71M | 133.86M | 121.97M | 110.02M | 628.39M | 605.69M | 582.92M | 560.08M | 537.10M | 493.23M | 449.22M | 405.05M | 360.69M | 316.18M | 630.30M | 615.32M | 600.28M | 585.23M | 570.17M |
|
Common Equity
|
121.74M | 98.66M | 74.33M | 134.91M | 114.37M | 95.51M | 96.27M | 104.08M | 90.82M | 82.68M | 70.78M | 91.58M | 86.35M | 85.82M | 84.26M | 87.43M | 141.06M | 155.77M | 172.69M | 186.03M | 170.03M | 253.07M | 251.09M | 202.93M | 196.08M | 197.61M | 197.19M | 194.84M | 179.73M | 200.81M | 178.87M | 195.43M | 222.17M | 216.58M | 234.28M | 228.84M | 234.43M | 232.21M | 274.81M |
|
Shareholder's Equity
|
121.74M | 98.66M | 74.33M | 134.91M | 114.37M | 95.51M | 96.27M | 104.08M | 90.82M | 82.68M | 70.78M | 91.58M | 86.35M | 85.82M | 84.26M | 87.43M | 141.06M | 155.77M | 172.69M | 186.03M | 170.03M | 253.07M | 251.09M | 202.93M | 196.08M | 197.61M | 197.19M | 194.84M | 179.73M | 200.81M | 178.87M | 195.43M | 222.17M | 216.58M | 234.28M | 228.84M | 234.43M | 232.21M | 274.81M |
|
Liabilities and Shareholders Equity
|
136.34M | 119.72M | 98.72M | 162.02M | 139.85M | 124.52M | 122.67M | 135.57M | 696.28M | 673.33M | 646.51M | 291.25M | 294.36M | 301.58M | 303.98M | 306.30M | 634.79M | 646.87M | 643.84M | 643.84M | 646.07M | 713.74M | 741.80M | 692.08M | 1,246.14M | 1,245.57M | 1,200.94M | 1,174.13M | 1,214.30M | 1,213.91M | 1,177.58M | 1,143.31M | 1,114.25M | 1,053.39M | 1,635.15M | 1,663.59M | 1,631.39M | 1,592.63M | 1,607.33M |
|
Treasury Shares
|
0.07M | 0.06M | 0.05M | 0.04M | 0.16M | 0.22M | 0.22M | 0.22M | 0.50M | 0.52M | 0.53M | 0.51M | 0.89M | 0.89M | 0.87M | 0.85M | 1.37M | 1.32M | 1.26M | | 2.04M | 1.99M | -0.86M | 2.15M | 2.46M | 2.46M | 2.82M | 3.24M | 3.24M | 3.24M | 4.94M | 6.32M | 6.32M | 7.21M | 7.39M | 8.21M | 8.21M | 8.90M | 9.03M |
|
Retained Earnings
|
-144.66M | -169.18M | -195.62M | -223.18M | -246.26M | -267.38M | -280.65M | -298.05M | -316.70M | -329.76M | -346.26M | -337.18M | -346.88M | -351.59M | -357.70M | -359.90M | -359.45M | -351.39M | -340.11M | 5.29M | -312.20M | -239.35M | -231.31M | -256.34M | -269.41M | -274.60M | -274.14M | -281.34M | -298.77M | -285.76M | -265.13M | -233.19M | -205.48M | -185.87M | -176.53M | -164.00M | -161.58M | -149.60M | -118.09M |