|
Cash & Equivalents
|
47.42M | 36.86M | 10.90M | | 89.55M | 56.08M | 89.55M | 69.64M | 76.19M | 70.78M | 65.55M | 69.53M | 35.52M | 37.64M | 37.64M | 64.55M | 62.70M | 62.70M | 141.42M | 118.05M | 118.05M | 47.17M | 37.21M | 37.21M | 69.64M | 38.13M | 54.37M | 54.37M | 35.15M | 22.05M | 34.07M | 35.10M | 27.30M | 27.36M | 27.30M | 44.40M | 55.98M | 44.40M | 138.14M | 128.36M | 133.66M | 211.78M | 213.44M | 213.44M | 276.38M | 227.41M | 320.95M | 320.95M | 252.65M | 236.14M | 236.14M | 240.63M | 240.63M |
|
Short-term Investments
|
10.21M | 10.05M | 40.36M | | 5.07M | | | | | | | | | | | | | | | | | | 4.64M | 2.97M | | 0.50M | | | 1.76M | | | 2.79M | | | 5.66M | | | 8.00M | | | 10.86M | | | | | | | | | | | | |
|
Cash & Current Investments
|
57.63M | 46.91M | 51.26M | | 94.62M | 56.08M | 89.55M | 69.64M | 76.19M | 70.78M | 65.55M | 69.53M | 35.52M | 37.64M | 37.64M | 64.55M | 62.70M | 62.70M | 141.42M | 118.05M | 118.05M | 47.17M | 41.85M | 40.18M | 69.64M | 38.63M | 54.37M | 54.37M | 36.91M | | 34.07M | | 27.30M | 27.36M | 32.95M | 44.40M | 55.98M | 52.40M | 138.14M | 128.36M | 144.52M | 211.78M | 213.44M | 213.44M | 276.38M | 227.41M | 320.95M | 320.95M | 252.65M | 236.14M | 236.14M | 240.63M | 240.63M |
|
Receivables - Net
|
| | | | | | | 14.42M | | | 17.59M | | | 21.75M | | | 21.44M | | | 23.71M | | | 27.08M | | | 26.50M | | | -10.84M | 16.63M | | 33.35M | | | 37.12M | | | 39.54M | | | 292.06M | | | | | | | | | | | | |
|
Receivables - Other
|
0.23M | 2.10M | 0.20M | | 0.22M | 0.61M | 3.07M | 0.11M | 4.52M | 4.85M | -0.82M | -0.02M | -0.23M | -0.18M | 5.20M | 9.06M | 2.16M | 7.19M | 3.97M | 4.87M | 3.32M | 2.91M | 0.20M | 0.04M | 2.94M | -0.21M | 4.47M | 0.59M | 0.49M | 3.79M | 4.42M | 4.33M | -0.43M | 5.58M | 1.11M | 6.32M | 11.57M | 14.83M | 13.19M | 13.66M | 14.07M | 14.31M | 11.42M | 11.66M | 11.33M | 13.13M | 12.19M | 11.78M | 16.02M | 16.93M | 15.65M | 19.10M | 22.73M |
|
Receivables
|
| | | | | | | 14.52M | | | 16.77M | | | 21.57M | | | 23.61M | | | 28.58M | | | 27.28M | | | 26.28M | | | -10.34M | 20.42M | | 37.68M | | | 38.23M | | | 54.37M | | | 306.13M | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 0.41M | | | 0.81M | | | 1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | 0.41M | | | 0.81M | | | 1.35M | | | 0.47M | | | 0.15M | | | 0.17M | | | 0.12M | | | 0.10M | | | 0.41M | | | 0.43M | | | 0.87M | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | 11.65M | | | 12.42M | | | 12.98M | | | 13.51M | | | 8.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.08M | 0.24M | 1.18M | | 0.36M | 2.24M | 1.96M | 0.05M | -0.07M | 2.72M | -0.62M | -0.41M | 2.78M | -0.38M | 4.01M | 0.61M | 0.09M | -0.49M | -0.39M | 0.14M | 4.67M | 5.01M | -0.09M | 4.51M | 4.99M | -0.06M | -0.57M | 0.45M | 0.09M | -1.68M | -2.25M | 9.03M | -3.48M | -2.12M | 12.98M | 13.23M | 14.81M | 16.94M | 17.10M | 19.21M | 21.97M | 20.17M | 20.66M | 25.43M | 28.52M | 26.43M | 33.47M | 37.10M | 38.98M | 45.54M | 43.10M | 39.61M | 34.77M |
|
Current Assets
|
35.96M | 157.12M | 160.68M | | 44.40M | 226.13M | 227.47M | 57.56M | 14.71M | 259.21M | 60.45M | 14.86M | 30.98M | 67.29M | 18.61M | 40.34M | 87.58M | 349.87M | 44.89M | 93.41M | 450.53M | 450.78M | 103.04M | 489.06M | 483.88M | 117.03M | 509.60M | 63.50M | 137.85M | 38.69M | 665.96M | 0.01M | 46.18M | 940.10M | 187.81M | 46.13M | 988.40M | 187.36M | 1,095.37M | 1,132.04M | 219.45M | 1,215.61M | 120.52M | 242.25M | 1,373.10M | 138.76M | 418.18M | 1,543.23M | 150.58M | 1,647.38M | 1,709.89M | 172.84M | 261.46M |
|
Property, Plant & Equipment (Net)
|
4.89M | 5.19M | 5.63M | | 5.48M | 7.54M | 7.25M | 7.31M | 7.77M | 8.19M | 9.29M | 9.71M | 9.88M | 10.24M | 9.86M | 9.52M | 8.79M | 8.73M | 8.71M | 7.83M | 8.43M | 8.69M | 8.60M | 9.89M | 10.51M | 10.45M | 10.45M | 12.60M | 12.80M | 12.78M | 12.63M | 12.61M | 12.87M | 15.62M | 13.73M | 12.44M | 12.53M | 12.09M | 12.16M | 11.45M | 10.82M | 11.14M | 11.40M | 11.43M | 11.35M | 12.60M | 11.55M | 11.63M | 12.04M | 12.48M | 13.94M | 13.11M | 12.59M |
|
Goodwill
|
26.38M | 34.38M | 34.40M | | 34.46M | 52.80M | 55.40M | 56.74M | 59.15M | 64.08M | 11.39M | 68.49M | 79.59M | 88.30M | 87.17M | 98.94M | 111.18M | 115.00M | 139.52M | 147.44M | 148.11M | 202.49M | 217.49M | 227.58M | 224.81M | 263.11M | 263.39M | 281.49M | 350.15M | 366.47M | 372.97M | 378.18M | 497.84M | 522.64M | 523.69M | 529.70M | 544.39M | 565.18M | 592.77M | 616.78M | 608.76M | 630.08M | 671.80M | 675.65M | 759.87M | 765.10M | 760.41M | 832.29M | 849.99M | 924.75M | 992.26M | 992.52M | 1,016.34M |
|
Intangibles
|
15.47M | 26.20M | 24.42M | | 21.06M | 47.29M | 45.52M | 40.70M | 40.22M | 42.54M | 15.30M | 44.05M | 63.29M | 27.48M | 66.19M | 86.76M | 31.91M | 97.17M | 105.53M | 24.74M | 110.24M | 139.01M | | 139.64M | 128.27M | 18.73M | 136.81M | 146.82M | 30.28M | 183.99M | 188.78M | 20.86M | 266.74M | 278.01M | 80.02M | 248.46M | 245.46M | 239.99M | 244.44M | 264.13M | 229.61M | 239.77M | 252.56M | 229.81M | 295.29M | 282.03M | 251.05M | 323.41M | 303.87M | 321.27M | 368.12M | 350.00M | 350.96M |
|
Goodwill & Intangibles
|
41.86M | 60.58M | 58.82M | | 55.51M | 100.09M | 100.91M | 97.44M | 99.37M | 106.61M | 26.69M | 112.54M | 142.87M | 115.78M | 153.36M | 185.71M | 143.08M | 212.17M | 245.05M | 172.18M | 258.35M | 341.50M | 217.49M | 367.22M | 353.08M | 281.85M | 400.20M | 428.31M | 380.43M | | 561.75M | | 764.58M | 800.65M | 603.71M | 778.16M | 789.85M | 805.17M | 837.21M | 880.91M | 838.37M | 869.84M | 924.37M | 905.46M | 1,055.16M | 1,047.13M | 1,011.46M | 1,155.70M | 1,153.86M | 1,246.03M | 1,360.38M | 1,342.52M | 1,367.30M |
|
Long-Term Deferred Tax
|
| | | | | | | 34.87M | | | 67.90M | | | 25.14M | | | 19.63M | | | 16.51M | | | 16.80M | | | 7.03M | | | 4.66M | | | 3.60M | | | 21.60M | | | 15.22M | | | 14.96M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.35M | 1.54M | 1.52M | 1.40M | 1.17M | 3.97M | 8.99M | 9.92M | 10.51M | 11.30M | 12.02M | 13.52M | 13.47M | 14.02M | 15.55M | 16.55M | 17.32M | 18.65M | 19.19M | 19.26M | 22.25M | 22.09M | 22.66M | 24.74M | 25.22M | 25.12M | 24.89M | 27.37M | 26.53M | 26.26M |
|
Non-Current Assets
|
109.94M | -157.12M | -160.68M | | 163.80M | -226.13M | -227.47M | 183.71M | -14.71M | -259.21M | 123.97M | -14.86M | -30.98M | 169.83M | -18.61M | -40.34M | 214.62M | -349.87M | -44.89M | 122.95M | -450.53M | -450.78M | 142.17M | -489.06M | -483.88M | 155.89M | -509.60M | -63.50M | 190.80M | -0.01M | -665.96M | -0.01M | -46.18M | -940.10M | 270.69M | -46.13M | -988.40M | 252.08M | -1095.37M | -1132.04M | 240.43M | -1215.61M | 1,126.21M | 1,073.79M | -1373.10M | 1,277.36M | 1,056.10M | -1543.23M | 1,414.84M | | -1709.89M | 1,583.19M | -261.46M |
|
Assets
|
145.90M | | | | 208.20M | | | 241.27M | | | 258.92M | | | 276.11M | | | 344.50M | | | 444.20M | | | 452.80M | | | 500.50M | | | 624.88M | 39.51M | | | | | 942.60M | | | 1,063.25M | | | 1,185.43M | | 1,246.74M | 1,316.04M | | 1,416.12M | 1,474.29M | | 1,565.42M | 1,647.38M | | 1,756.02M | |
|
Accounts Payables
|
-0.62M | 0.17M | 2.88M | | 0.48M | 5.03M | 5.05M | -0.28M | 4.58M | -1.84M | -1.06M | 5.38M | 0.10M | 0.87M | 5.77M | 5.96M | 0.15M | 6.13M | 6.29M | -3.12M | -0.93M | 3.37M | -0.41M | 0.44M | 4.05M | -0.32M | 6.02M | 2.30M | 2.61M | 4.04M | 2.37M | 5.15M | 5.29M | 4.49M | 7.67M | 8.85M | 7.52M | 7.96M | 7.58M | 7.97M | 10.57M | 9.66M | 9.84M | 10.57M | 12.37M | 12.35M | 17.48M | 19.07M | 21.28M | 20.65M | 23.15M | 16.13M | 15.93M |
|
Payables
|
-0.62M | 0.17M | 2.88M | | 0.48M | 5.03M | 5.05M | -0.28M | 4.58M | -1.84M | -1.06M | 5.38M | 0.10M | 0.87M | 5.77M | 5.96M | 0.15M | 6.13M | 6.29M | -3.12M | -0.93M | 3.37M | -0.41M | 0.44M | 4.05M | -0.32M | 6.02M | 2.30M | 2.61M | | 2.37M | | 5.29M | 4.49M | 7.67M | 8.85M | 7.52M | 7.96M | 7.58M | 7.97M | 10.57M | 9.66M | 9.84M | 10.57M | 12.37M | 12.35M | 17.48M | 19.07M | 21.28M | 20.65M | 23.15M | 16.13M | 15.93M |
|
Accumulated Expenses
|
| | | | | | | 11.34M | | | 12.41M | | | 12.37M | | | 16.76M | | | 16.70M | | | 16.84M | | | 23.25M | | | 25.54M | | | 29.39M | | | 34.88M | | | 38.88M | | | 56.44M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.07M | | | 3.72M | | | 4.32M | | | 6.63M | | | 6.54M | | | 4.93M | | | 7.60M | | | 10.20M | | | 11.48M | | | 13.25M | | | 13.05M | | | 22.95M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.09M | | | | | | | | | 3.96M | 3.88M | 8.62M | 8.79M | | | | | | | | | | | | 10.98M | | -2.70M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | | | 4.17M | | | 4.03M | | | | | | | | | | | | |
|
Current Taxes
|
2.33M | 2.46M | 2.54M | | 2.60M | 2.70M | 2.82M | 0.47M | 2.84M | 2.92M | 1.32M | 3.59M | 3.89M | 2.35M | 4.06M | 4.71M | 2.67M | 4.52M | 4.47M | 4.11M | | | 2.09M | | | 2.17M | | | 3.27M | | | 1.59M | | | 1.33M | | | 3.38M | | | 5.62M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 6.31M | | | 6.64M | | | 7.64M | | | 9.22M | | | 14.72M | | | 16.64M | | | 23.73M | | | 32.11M | | | 35.09M | | | 42.06M | | | 51.29M | | | 58.70M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 23.18M | | | 25.62M | | | 28.48M | | | 44.29M | | | 40.15M | | | 40.04M | | | 53.82M | | | 67.69M | 26.62M | | 70.37M | | | 88.94M | | | 104.26M | | | 133.43M | | 155.85M | 169.59M | | 203.80M | 203.63M | | 203.73M | 217.03M | | 211.89M | |
|
Non-Current Debt
|
| | | | | 0.24M | | | | | | | | | | | 31.80M | | | | | | | 10.88M | 8.05M | | | 40.00M | 37.00M | 51.24M | 58.84M | 25.50M | 242.67M | 22.75M | 9.50M | 9.70M | | 8.90M | | | 185.61M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 1.67M | | | 1.72M | | | 0.32M | | | | | | 0.59M | | | 0.94M | 0.96M | 0.81M | 0.42M | 1.34M | 1.07M | 1.13M | 1.28M | 1.04M | 0.85M | 1.05M | 1.00M | 0.92M | 0.79M | 1.12M | 1.41M | 1.34M | 1.34M | 1.92M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.89M | 1.63M | | | 7.16M | 6.97M | 8.27M | 9.02M | 11.19M | 9.75M | 9.94M | 9.90M | 5.62M | 5.28M | | 13.82M | 12.70M | | 9.63M | | | 6.10M | | | 9.97M | | | 11.59M | | | 15.51M | | | 15.07M | | | 29.39M | | | 35.52M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 9.60M | 9.48M | 8.64M | 9.57M | 8.89M | 8.41M | 7.83M | 7.38M | 6.29M | 5.09M | 3.92M | 3.49M | 3.18M | 3.90M | 4.30M | 4.30M | 4.72M | 4.53M | 4.64M | 4.36M |
|
Other Non-Current Liabilities
|
449.46M | | | 0.80M | 451.59M | 0.24M | 0.20M | 2.47M | 0.17M | 0.14M | 3.28M | 0.09M | 0.09M | 3.77M | | | 4.42M | | | 3.45M | 2.96M | 3.03M | 3.67M | 4.35M | 4.36M | 5.72M | 7.25M | 8.10M | 8.66M | 8.54M | 8.07M | 7.63M | 7.59M | 7.63M | 6.47M | 6.32M | 6.83M | 8.23M | 7.86M | 9.38M | 7.35M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
-753.02M | | | -0.80M | -694.98M | -0.24M | -0.20M | 33.29M | -0.17M | -0.14M | 37.09M | -0.09M | -0.09M | 34.10M | | | 89.90M | | | 50.37M | -2.96M | -3.03M | 47.08M | -4.35M | -4.36M | 64.22M | -7.25M | -8.10M | 117.40M | 18.97M | -8.07M | 112.19M | -7.59M | -7.63M | 114.41M | -6.32M | -6.83M | 143.96M | -7.86M | -9.38M | 178.26M | | | | | | | | | | | | |
|
Total Liabilities
|
-303.56M | | | | -243.39M | | | 35.75M | | | 40.37M | | | 37.87M | | | 94.32M | | | 53.82M | | | 50.75M | | | 69.94M | | | 126.07M | 27.50M | | 119.83M | | | 120.88M | | | 152.19M | | | 185.61M | | 208.30M | 216.65M | | 242.32M | 236.25M | | 253.66M | 262.38M | | 256.14M | |
|
Total Debt
|
| | | | | 0.33M | | | | | | | | | 3.96M | 3.88M | 40.42M | 8.79M | | | | | | 10.88M | 8.05M | | | 40.00M | 37.00M | | 58.84M | | 242.67M | 22.75M | 9.50M | 9.70M | | 8.90M | | | 185.61M | | | | | | | | | | | | |
|
Common Equity
|
449.46M | | | | 451.59M | | | 88.15M | | | 452.42M | | | 451.43M | | | 451.39M | | | 450.62M | | | 446.75M | | | 448.60M | | | 498.81M | | | 533.51M | | | 821.71M | | | 911.07M | | | 999.82M | | 1,038.44M | | | | | | | | | | |
|
Shareholder's Equity
|
449.46M | 134.58M | 136.99M | | 451.59M | 189.66M | 190.53M | 88.15M | | | 452.42M | | | 451.43M | | | 451.39M | | | 450.62M | | | 446.75M | | | 448.60M | | | 498.81M | 7.74M | | 533.51M | | | 821.71M | | | 911.07M | | | 999.82M | | | 1,099.39M | | 1,173.80M | 1,238.03M | | 1,311.76M | 1,385.00M | | 1,499.89M | |
|
Liabilities and Shareholders Equity
|
145.90M | | | | 208.20M | | | 241.27M | | | 258.92M | | | 276.11M | | | 344.50M | | | 444.20M | | | 452.80M | | | 500.50M | | | 624.88M | | | | | | 942.60M | | | 1,063.25M | | | 1,185.43M | | 1,246.74M | 1,316.04M | | 1,416.12M | 1,474.29M | | 1,565.42M | 1,647.38M | | 1,756.02M | |
|
Retained Earnings
|
-362.64M | -360.44M | -359.62M | | -348.29M | -348.10M | -346.08M | -335.56M | -334.60M | -331.96M | -323.53M | -322.12M | -319.64M | -307.54M | -305.93M | -302.99M | -297.92M | -294.23M | -290.62M | -282.87M | -277.96M | -272.89M | -262.30M | -256.26M | -250.49M | -238.47M | -231.62M | -224.46M | -211.62M | -197.06M | -188.56M | -172.77M | -165.45M | -156.87M | -135.77M | -124.72M | -114.18M | -83.67M | -65.25M | -42.07M | 2.61M | 25.73M | 48.63M | 104.85M | 134.20M | 162.32M | 220.75M | 255.42M | 290.10M | 364.03M | 400.27M | 438.29M | 482.19M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |