|
Cash & Equivalents
|
42.13M | 73.24M | 67.51M | 122.22M | 337.47M | 314.08M | 224.00M | 241.60M | 245.70M | 147.77M | 124.18M | 224.94M | 232.32M | 286.12M | 72.55M | 142.19M | 178.99M | 195.55M | 142.38M | 232.14M | 252.14M | 298.06M | 187.87M |
|
Short-term Investments
|
| | | | | | | | | 83.55M | 73.78M | 74.26M | 75.01M | 75.36M | 101.08M | 102.95M | 102.70M | 103.91M | 104.57M | 104.77M | 104.53M | 78.88M | 19.23M |
|
Cash & Current Investments
|
42.13M | 73.24M | 67.51M | 122.22M | 337.47M | 314.08M | 224.00M | 241.60M | 245.70M | 231.32M | 197.96M | 299.20M | 307.33M | 361.49M | 173.63M | 245.14M | 281.69M | 299.46M | 246.94M | 336.91M | 356.67M | 376.94M | 207.10M |
|
Receivables - Net
|
| | | 162.93M | 154.36M | 163.70M | 143.12M | 199.51M | 122.78M | 81.06M | 87.91M | 136.50M | 90.39M | 88.65M | 92.20M | 111.20M | 77.60M | 83.80M | 93.30M | 102.00M | 72.33M | 82.00M | 88.54M |
|
Receivables - Other
|
| | | 2.22M | | | | 6.21M | | | | 8.55M | | | | 13.13M | | | | 13.93M | | | |
|
Receivables
|
| | | 165.15M | 154.36M | 163.70M | 143.12M | 205.71M | 122.78M | 81.06M | 87.91M | 145.05M | 90.39M | 88.65M | 92.20M | 124.33M | 77.60M | 83.80M | 93.30M | 115.93M | 72.33M | 82.00M | 88.54M |
|
Inventory
|
| | | 248.75M | 301.78M | 426.90M | 524.58M | 454.17M | 483.01M | 484.22M | 483.75M | 351.68M | 293.70M | 294.33M | 303.59M | 244.47M | 225.37M | 192.34M | 167.50M | 115.25M | 114.40M | 124.80M | 134.90M |
|
Prepaid Assets
|
| | | 4.92M | 2.23M | 20.27M | 30.48M | 32.82M | 28.04M | 28.50M | 33.61M | 23.84M | 15.63M | 18.57M | 16.35M | 19.11M | 11.20M | 35.60M | 33.01M | 26.07M | 17.84M | 15.46M | 10.56M |
|
Current Assets
|
| | | 538.81M | 795.83M | 924.95M | 922.18M | 928.10M | 879.53M | 825.09M | 803.23M | 811.26M | 707.05M | 763.04M | 585.77M | 619.97M | 595.86M | 611.15M | 540.76M | 580.21M | 561.23M | 599.19M | 441.10M |
|
Property, Plant & Equipment (Net)
|
| | | 33.44M | 37.38M | 42.97M | 52.67M | 53.26M | 59.54M | 63.11M | 63.39M | 63.41M | 61.16M | 58.47M | 58.03M | 47.61M | 44.62M | 42.07M | 39.79M | 37.55M | 36.80M | 37.74M | 38.67M |
|
Intangibles
|
| | | 2.28M | 2.09M | 1.90M | 1.71M | 1.52M | 1.33M | 1.14M | 0.95M | 0.76M | 0.57M | 0.38M | 0.19M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 2.28M | 2.09M | 1.90M | 1.71M | 1.52M | 1.33M | 1.14M | 0.95M | 0.76M | 0.57M | 0.38M | 0.19M | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 3.12M | 3.12M | 3.12M | 3.12M | 3.25M | 3.25M | 3.25M | 3.28M | 23.82M | 27.07M | 31.31M | 35.77M | 34.82M | 39.06M | 44.32M | 46.84M | 39.19M | 44.01M | 49.56M | 53.55M |
|
Other Non-Current Assets
|
| | | 3.75M | 1.77M | 1.36M | 0.93M | 2.46M | 2.53M | 34.46M | 30.68M | 33.30M | 34.75M | 30.56M | 25.87M | 35.36M | 33.10M | 34.28M | 27.33M | 22.13M | 26.18M | 22.55M | 19.25M |
|
Non-Current Assets
|
| | | 42.59M | 44.36M | 49.35M | 58.43M | 78.15M | 86.66M | 121.51M | 116.58M | 138.37M | 139.39M | 135.30M | 133.18M | 130.15M | 127.85M | 130.96M | 123.01M | 112.82M | 120.42M | 122.33M | 123.16M |
|
Assets
|
| | | 581.40M | 840.19M | 974.30M | 980.60M | 1,006.25M | 966.18M | 946.60M | 919.80M | 949.63M | 846.44M | 898.34M | 718.95M | 750.12M | 723.71M | 742.11M | 663.76M | 693.03M | 681.65M | 721.51M | 564.25M |
|
Accounts Payables
|
| | | 251.66M | 203.83M | 280.30M | 251.12M | 204.71M | 155.66M | 113.55M | 71.33M | 63.20M | 38.45M | 67.17M | 80.01M | 76.86M | 45.21M | 33.97M | 45.52M | 53.37M | 58.27M | 71.98M | 68.32M |
|
Dividends payables
|
| | | | | | | | | | | 80.78M | 0.98M | 234.69M | 2.25M | 2.14M | 0.81M | 122.30M | 0.38M | 24.40M | 0.03M | 204.81M | 0.05M |
|
Payables
|
| | | 251.66M | 203.83M | 280.30M | 251.12M | 204.71M | 155.66M | 113.55M | 71.33M | 143.98M | 39.44M | 301.86M | 82.26M | 79.00M | 46.02M | 156.28M | 45.90M | 77.77M | 58.30M | 276.79M | 68.37M |
|
Other Accumulated Expenses
|
| | | 71.32M | 66.41M | 46.58M | 41.77M | 69.35M | 41.67M | 43.03M | 47.95M | 69.78M | 47.01M | 48.29M | 48.45M | 71.93M | 58.07M | 70.49M | 77.44M | 76.27M | 57.79M | 61.66M | 65.95M |
|
Current Leases
|
| | | | | | | 3.75M | 4.18M | 5.26M | 5.34M | 5.44M | 5.47M | 5.44M | 5.39M | 5.23M | 4.96M | 4.96M | 4.59M | 3.90M | 3.81M | 3.61M | 3.61M |
|
Current Deferred Revenue
|
15.49M | 18.18M | 19.89M | 26.28M | 28.00M | 30.40M | 29.84M | 35.41M | 35.69M | 35.17M | 32.90M | 38.66M | 41.78M | 42.42M | 40.48M | 43.23M | 46.63M | 47.12M | 45.91M | 48.25M | 53.77M | 53.63M | 51.69M |
|
Total Current Liabilities
|
| | | 346.50M | 294.79M | 353.21M | 318.58M | 308.37M | 232.72M | 193.10M | 154.00M | 254.06M | 130.48M | 395.20M | 173.97M | 196.46M | 152.95M | 276.26M | 171.31M | 203.37M | 170.97M | 393.10M | 187.04M |
|
Non-Current Deffered Revenue
|
| | | 2.76M | 3.45M | 4.07M | 4.16M | 4.86M | 4.48M | 3.91M | 3.53M | 3.79M | 3.22M | 2.81M | 2.61M | 2.93M | 2.72M | 2.60M | 2.53M | 2.83M | 2.72M | 2.58M | 2.58M |
|
Operating Leases
|
| | | | | | | 15.78M | 21.93M | 21.97M | 20.60M | 13.94M | 18.03M | 16.58M | 15.22M | 8.94M | 12.75M | 11.83M | 10.46M | 11.31M | 14.51M | 13.39M | 12.51M |
|
Other Non-Current Liabilities
|
| | | 3.22M | 3.50M | 3.41M | 4.65M | 3.27M | 4.62M | 4.62M | 4.32M | 5.11M | 6.02M | 6.88M | 6.27M | 6.92M | 7.67M | 7.85M | 8.22M | 8.76M | 7.11M | 7.10M | 7.34M |
|
Total Non-Current Liabilities
|
| | | 349.26M | 298.24M | 357.28M | 322.74M | 329.00M | 254.94M | 213.72M | 172.78M | 271.78M | 146.26M | 409.15M | 186.41M | 208.33M | 163.47M | 285.72M | 179.71M | 217.51M | 184.37M | 405.47M | 198.52M |
|
Total Liabilities
|
| | | 352.48M | 301.74M | 360.69M | 327.39M | 332.27M | 259.56M | 218.34M | 177.11M | 276.89M | 152.28M | 416.03M | 192.68M | 215.25M | 171.14M | 293.57M | 187.93M | 226.27M | 191.48M | 412.57M | 205.86M |
|
Common Equity
|
136.01M | 170.06M | 164.33M | 228.93M | 538.45M | 613.61M | 653.22M | 673.98M | 706.63M | 728.26M | 742.70M | 672.74M | 694.16M | 482.31M | 526.27M | 534.87M | 552.57M | 448.54M | 475.84M | 466.76M | 490.17M | 308.94M | 358.39M |
|
Shareholder's Equity
|
136.01M | 170.06M | 164.33M | 228.93M | 538.45M | 613.61M | 653.22M | 673.98M | 706.63M | 728.26M | 742.70M | 672.74M | 694.16M | 482.31M | 526.27M | 534.87M | 552.57M | 448.54M | 475.84M | 466.76M | 490.17M | 308.94M | 358.39M |
|
Liabilities and Shareholders Equity
|
| | | 581.40M | 840.19M | 974.30M | 980.60M | 1,006.25M | 966.18M | 946.60M | 919.80M | 949.63M | 846.44M | 898.34M | 718.95M | 750.12M | 723.71M | 742.11M | 663.76M | 693.03M | 681.65M | 721.51M | 564.25M |
|
Retained Earnings
|
| | | -184.03M | -134.62M | -85.49M | -55.48M | -43.56M | -20.06M | -6.23M | 6.21M | -0.47M | 9.10M | -0.64M | 17.23M | 28.51M | 48.16M | 0.14M | 11.49M | -0.01M | 26.00M | 0.56M | 20.51M |
|
Treasury Shares
|
| | | 37.12M | 524.00 | 13.62M | 12.76M | 524.00 | 7.33M | 6.99M | 1.38M | 2.35M | 0.35M | 0.10M | 0.04M | 8.89M | 1.70M | 1.47M | 1.79M | 17.49M | 2.13M | 0.92M | 18.99M |