|
Cash & Equivalents
|
53.63M | 143.17M | | 354.46M | 326.26M | 276.92M | 218.46M | 162.34M | 241.37M | | 140.13M | 120.53M | 81.24M | 193.25M | 287.44M | 252.92M | 221.40M | 196.35M | 152.46M | 125.50M | 98.20M | 77.30M | 74.11M | 247.97M | 212.67M | 209.19M | 192.29M | 173.96M | 149.13M | 141.37M | 101.53M | 66.21M | 46.44M | 32.46M | 12.96M | 103.21M | 69.84M |
|
Cash & Current Investments
|
53.63M | 143.17M | | 354.46M | 326.26M | 276.92M | 218.46M | 162.34M | 241.37M | | 140.13M | 120.53M | 81.24M | 193.25M | 287.44M | 252.92M | 221.40M | 196.35M | 152.46M | 125.50M | 98.20M | 77.30M | 74.11M | 247.97M | 212.67M | 209.19M | 192.29M | 173.96M | 149.13M | 141.37M | 101.53M | 66.21M | 46.44M | 32.46M | 12.96M | 103.21M | 69.84M |
|
Receivables - Net
|
249.08 | 169.98 | | 0.01M | 11.32M | 1.36M | | 1.49M | | | | | | | | | | 2.23M | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
-0.00M | -0.00M | | 1.54M | | 2.03M | | 1.40M | | | 1.99M | | | 0.92M | | | | 0.58M | | | | 1.28M | 0.82M | 0.96M | 1.19M | 1.50M | 2.79M | 1.57M | 1.75M | 1.35M | 0.52M | 3.42M | 4.84M | 1.96M | 1.38M | 2.88M | 1.32M |
|
Receivables
|
-0.00M | -0.00M | | 1.56M | 11.32M | 3.40M | | 2.89M | | | | | | | | | | 2.81M | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | 2.67M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
9.53 | 0.15M | | | | | | | | -1.04M | 1.79M | -0.58M | -0.76M | 2.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01M | -2.13M | | 2.03M | 18.10M | 2.94M | 22.72M | 2.42M | -12.13M | -17.42M | 4.87M | -8.34M | -8.94M | 9.01M | | | | 8.79M | 7.35M | 13.11M | 11.94M | 37.09M | 16.33M | 11.98M | 13.03M | 13.88M | 17.95M | 21.58M | 20.14M | 17.55M | 18.04M | 23.75M | 22.32M | 11.93M | 16.19M | 18.03M | 19.05M |
|
Current Assets
|
0.06M | 151.94M | | 367.08M | 355.68M | 293.88M | 241.20M | 184.70M | 274.83M | | 166.04M | 154.54M | 107.36M | 204.55M | | | | 207.38M | 159.81M | 138.59M | 110.14M | 114.39M | 90.44M | 259.95M | 225.69M | 223.07M | 210.24M | 195.54M | 169.27M | 158.91M | 119.56M | 89.96M | 68.76M | 44.39M | 29.15M | 121.24M | 88.88M |
|
Property, Plant & Equipment (Net)
|
0.00M | 2.78M | | 6.12M | 11.64M | 13.48M | 16.93M | 20.97M | -0.59M | -4.43M | 23.08M | -2.38M | -4.01M | 25.02M | | | | 24.79M | 21.53M | 20.58M | 19.27M | 18.15M | 17.20M | 15.68M | 14.43M | 15.10M | 14.79M | 14.13M | 13.09M | 12.62M | 12.91M | 12.87M | 12.98M | 11.31M | 10.81M | 11.05M | 10.54M |
|
Long-Term Investments
|
-322.58 | -0.15M | | 2.97M | | 2.96M | | 3.55M | -0.20M | -4.44M | 6.89M | 0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
85.75 | 0.04M | | 0.10M | 0.26M | 0.10M | 0.17M | 0.14M | 0.03M | | 0.03M | 0.03M | 0.05M | 0.05M | | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Goodwill & Intangibles
|
85.75 | 0.04M | | 0.10M | 0.26M | 0.10M | 0.17M | 0.14M | 0.03M | | 0.03M | 0.03M | 0.05M | 0.05M | | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Other Non-Current Assets
|
849.32 | 1.99M | | 2.97M | 3.09M | 2.96M | 3.29M | 3.55M | 3.04M | | 6.89M | 6.90M | 16.14M | 18.52M | | | | 29.93M | 30.87M | 32.76M | 33.61M | 6.83M | 6.58M | 6.19M | 5.37M | 5.82M | 5.77M | 5.94M | 5.97M | 6.14M | 6.82M | 5.35M | 5.28M | 4.42M | 4.96M | 5.33M | 5.46M |
|
Non-Current Assets
|
0.00M | 4.81M | | 9.19M | 14.99M | 16.54M | 20.39M | 24.66M | 23.86M | | 30.00M | 55.21M | 64.33M | 67.18M | | | | 64.87M | 61.60M | 61.99M | 60.79M | 32.34M | 27.14M | 25.02M | 22.42M | 23.44M | 22.69M | 21.98M | 20.51M | 24.07M | 26.33M | 24.23M | 24.30M | 21.27M | 21.41M | 22.19M | 21.61M |
|
Assets
|
| | | 376.28M | | 310.42M | | 209.36M | | | 196.03M | | | 271.73M | | | | 272.25M | 221.41M | 200.58M | 170.92M | 146.72M | 117.58M | 284.98M | 248.12M | 246.52M | 232.93M | 217.52M | 189.78M | 182.99M | 145.90M | 114.19M | 93.06M | 65.66M | 50.56M | 143.43M | 110.50M |
|
Accounts Payables
|
| | | 11.00M | | 14.81M | | 19.95M | | | 32.61M | | | 24.00M | | | | 20.34M | 17.18M | 16.34M | 12.17M | 11.43M | 11.42M | 16.34M | 15.37M | 14.47M | 19.94M | 19.09M | 16.65M | 23.30M | 18.08M | 19.82M | 22.50M | 22.03M | 34.15M | 40.79M | 39.82M |
|
Notes Payables
|
| 0.03M | | | | | | | | | | 3.55M | 3.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.03M | | 11.00M | | 14.81M | | 19.95M | | | 32.61M | 3.55M | 3.65M | 24.00M | | | | 20.34M | 17.18M | 16.34M | 12.17M | 11.43M | 11.42M | 16.34M | 15.37M | 14.47M | 19.94M | 19.09M | 16.65M | 23.30M | 18.08M | 19.82M | 22.50M | 22.03M | 34.15M | 40.79M | 39.82M |
|
Other Accumulated Expenses
|
0.00M | 4.29M | 3.22M | 6.40M | 13.06M | 21.12M | 18.16M | -0.67M | -5.20M | -2.21M | 14.27M | 21.53M | 8.71M | 24.94M | | | | 22.93M | 13.39M | 12.67M | 12.66M | 12.36M | 8.72M | 8.78M | 8.62M | 9.21M | 6.78M | 7.26M | 8.67M | 8.93M | 5.02M | 6.16M | 7.79M | 8.33M | 5.45M | 7.52M | 8.45M |
|
Short term Debt
|
171.50 | 0.27M | 0.16M | 0.16M | 0.51M | 0.64M | 0.80M | 2.74M | 2.44M | | 1.37M | 0.64M | 0.64M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 3.69M | | | | 3.71M | 3.31M | 2.76M | 2.66M | 3.00M | 2.03M | 1.97M | 1.38M | 1.89M | 1.92M | 1.94M | 1.52M | 1.14M | 0.23M | 0.38M | 0.37M | 0.65M | 0.71M | 1.00M | 1.00M |
|
Current Taxes
|
0.08M | 0.14M | | 0.43M | | 0.54M | | 0.50M | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 1.31M | | 0.87M | | 3.51M | | 3.28M | | | 4.98M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.01M | 6.94M | 8.74M | 17.56M | 27.71M | 31.31M | 35.74M | 42.31M | 41.68M | | 49.70M | 51.46M | 49.37M | 54.00M | | | | 52.71M | 38.83M | 38.70M | 33.81M | 31.40M | 26.03M | 30.43M | 28.39M | 29.52M | 32.78M | 33.37M | 31.44M | 37.34M | 26.48M | 27.38M | 30.91M | 31.14M | 40.38M | 49.42M | 49.48M |
|
Non-Current Debt
|
0.00M | 4.86M | 5.22M | 5.14M | 4.94M | 4.37M | 4.11M | 2.15M | 1.85M | | 1.46M | 1.13M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 7,419.08M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
122.50 | 0.11M | | 0.54M | | 0.92M | | 1.48M | 0.23M | 0.22M | 1.75M | 0.26M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | -1.58M | -2.44M | 25.68M | | | | 14.21M | 9.53M | 9.15M | 8.30M | 10.15M | 4.30M | 3.94M | 2.80M | 3.02M | 2.60M | 2.13M | 1.62M | 5.67M | 7.03M | 7.16M | 7.41M | 6.95M | 7.23M | 7.70M | 7.69M |
|
Other Non-Current Liabilities
|
396.08 | 0.66M | 0.81M | 0.54M | 0.80M | 0.92M | 0.94M | 10.44M | 1.65M | | 4.69M | 1.82M | 1.85M | 0.08M | | | | 0.47M | 1.29M | 16.14M | 16.95M | 2.15M | 1.46M | 10.54M | 9.59M | 4.74M | 11.16M | 11.24M | 11.37M | 8.93M | 5.02M | 6.16M | 7.79M | 8.33M | 5.45M | 7.52M | 8.45M |
|
Total Non-Current Liabilities
|
0.00M | 5.52M | 6.03M | 5.68M | 14.74M | 16.90M | 15.09M | 14.08M | 12.44M | | 7.90M | 27.57M | 26.79M | 24.54M | | | | 14.04M | 13.40M | 18.87M | 20.22M | 16.05M | 9.49M | 10.13M | 7.67M | 22.54M | 21.06M | 19.91M | 14.35M | 5.46M | 7.76M | 7.71M | 8.11M | 7.13M | 7.30M | 7.78M | 8.16M |
|
Total Liabilities
|
| | | 376.28M | 370.67M | | | | | | | | | 78.54M | | | | 66.75M | 52.23M | 57.56M | 54.03M | 47.45M | 35.52M | 40.56M | 36.06M | 52.06M | 53.83M | 53.28M | 45.79M | 42.80M | 34.24M | 35.09M | 39.02M | 38.27M | 47.69M | 57.20M | 57.64M |
|
Total Debt
|
0.00M | 5.13M | 5.38M | 5.31M | 5.45M | 5.01M | 4.91M | 4.89M | 4.29M | | 2.83M | 1.77M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.00M | 144.29M | 2.17M | 353.03M | 2.78M | 262.21M | 2.72M | 152.98M | 3.58M | | 138.44M | 4.06M | 4.02M | 193.19M | 299.66M | 251.74M | 233.10M | 205.49M | 169.18M | 143.02M | 116.89M | 99.27M | 82.06M | 244.42M | 212.05M | 194.45M | 179.09M | 164.24M | 143.99M | 140.19M | 111.65M | 79.09M | 54.03M | 27.39M | 2.87M | 86.22M | 52.85M |
|
Shareholder's Equity
|
0.05M | 144.29M | 116.75M | 353.03M | 328.22M | 262.21M | 210.76M | 152.98M | 244.57M | | 138.44M | 130.71M | 95.52M | 193.19M | 299.66M | 251.74M | 233.10M | 205.49M | 169.18M | 143.02M | 116.89M | 99.27M | 82.06M | 244.42M | 212.05M | 194.45M | 179.09M | 164.24M | 143.99M | 140.19M | 111.65M | 79.09M | 54.03M | 27.39M | 2.87M | 86.22M | 52.85M |
|
Liabilities and Shareholders Equity
|
| | | 376.28M | | 310.42M | | 209.36M | | | 196.03M | | | 271.73M | | | | 272.25M | 221.41M | 200.58M | 170.92M | 146.72M | 117.58M | 284.98M | 248.12M | 246.52M | 232.93M | 217.52M | 189.78M | 182.99M | 145.90M | 114.19M | 93.06M | 65.66M | 50.56M | 143.43M | 110.50M |
|
Treasury Shares
|
| | | | | | | | | | 0.65M | | | 0.69M | | | | 1.12M | 0.06M | 0.08M | 0.08M | 1.24M | 1.18M | 1.15M | 1.19M | 1.59M | 0.22M | 0.15M | 0.18M | 0.22M | 0.26M | 0.30M | 0.30M | 0.27M | 0.23M | 0.21M | 0.16M |
|
Retained Earnings
|
-0.02M | -32.92M | -53.34M | -43.38M | -76.15M | -55.03M | -159.04M | -154.94M | -315.87M | | -290.99M | -463.73M | -457.99M | -798.99M | | | | -958.54M | -987.99M | -220.82M | -244.86M | -258.53M | -275.22M | -203.05M | -220.34M | -259.58M | -280.14M | -210.94M | -227.68M | -238.86M | -266.21M | -232.89M | -263.33M | -286.38M | -313.45M | -315.14M | -348.30M |