|
Assets
|
| 1,362.19M | 1,568.55M | 1,911.20M | 2,230.55M | 2,184.95M | 2,312.29M | 2,306.32M | 2,476.49M | 2,605.48M | 3,390.28M | 4,677.92M | 4,997.28M | 5,276.19M | 5,248.33M | 5,613.00M | 6,319.49M |
|
Cash & Equivalents
|
| 168.75M | 216.78M | 211.18M | 189.69M | 281.50M | 390.46M | 515.72M | 674.45M | 425.89M | 602.25M | 852.83M | 584.33M | 762.21M | 800.84M | 1,074.60M | 1,344.27M |
|
Short-term Investments
|
| 259.74M | 325.77M | 320.97M | 352.45M | 363.88M | 383.88M | 367.82M | 343.70M | 614.71M | 373.06M | 360.33M | 329.63M | 126.55M | 6.16M | | |
|
Cash & Current Investments
|
| 428.50M | 542.55M | 532.15M | 542.14M | 645.38M | 774.34M | 883.55M | 1,018.15M | 1,040.60M | 975.32M | 1,213.16M | 913.96M | 888.76M | 807.00M | 1,074.60M | 1,344.27M |
|
Receivables - Net
|
106.97M | 112.13M | 165.68M | 185.17M | 204.21M | 242.24M | 279.43M | 268.18M | 291.92M | 295.35M | 322.03M | 296.18M | 340.54M | 469.98M | 454.83M | 389.02M | 414.43M |
|
Receivables - Other
|
| | | | | | | | | | 132.49M | 200.47M | 215.40M | 319.71M | 374.11M | 401.10M | 498.29M |
|
Receivables
|
106.97M | 112.13M | 165.68M | 185.17M | 204.21M | 242.24M | 279.43M | 268.18M | 291.92M | 295.35M | 454.52M | 496.65M | 555.93M | 789.69M | 828.95M | 790.13M | 912.72M |
|
Raw Materials
|
5.49M | 3.87M | 4.23M | 3.85M | 5.52M | 6.42M | | | | 9.23M | 11.96M | 10.80M | 8.97M | 58.20M | 24.18M | 48.46M | 50.30M |
|
Finished Goods
|
8.33M | 14.95M | 12.92M | 13.56M | 13.51M | 18.05M | | | | 21.34M | 22.44M | 17.10M | 13.08M | 10.16M | 11.70M | 27.92M | 26.93M |
|
Inventory
|
| 18.82M | 17.15M | 17.41M | 19.03M | 24.47M | 33.72M | 34.05M | 29.83M | 30.57M | 34.40M | 27.90M | 22.05M | 68.36M | 35.87M | 76.38M | 77.23M |
|
Current Deferred Tax Assets
|
8.01M | 8.77M | 8.39M | 10.36M | 16.34M | 42.29M | 50.13M | 51.60M | 53.08M | | | | | | | | |
|
Prepaid Assets
|
| 37.74M | 29.91M | 30.99M | 34.66M | 44.47M | 50.52M | 52.58M | 67.54M | 52.33M | 182.87M | 259.51M | 337.90M | 489.31M | 554.74M | 569.47M | 682.77M |
|
Current Assets
|
| 605.96M | 763.67M | 776.08M | 816.37M | 998.85M | 1,188.14M | 1,288.80M | 1,406.22M | 1,417.66M | 1,511.59M | 1,793.48M | 1,611.10M | 1,912.22M | 1,848.77M | 2,109.47M | 2,518.70M |
|
Property, Plant & Equipment (Net)
|
| 34.16M | 48.00M | 59.60M | 63.52M | 66.79M | 95.91M | 123.25M | 122.42M | 145.04M | 223.43M | 229.24M | 191.16M | 168.18M | 170.42M | 150.94M | 156.95M |
|
Long-Term Investments
|
| 433.57M | 470.20M | 662.80M | 728.98M | 482.92M | 397.66M | 276.38M | 284.80M | 411.18M | 358.40M | 102.94M | 132.78M | 9.54M | 5.07M | 8.58M | 15.69M |
|
Goodwill
|
| 234.70M | 234.69M | 348.24M | 523.73M | 556.96M | 555.97M | 555.97M | 555.97M | 555.97M | 1,065.38M | 1,858.97M | 2,216.55M | 2,259.28M | 2,288.68M | 2,312.36M | 2,443.88M |
|
Goodwill & Intangibles
|
| 234.70M | 234.69M | 348.24M | 523.73M | 556.96M | 555.97M | 555.97M | 555.97M | 555.97M | 1,065.38M | 1,858.97M | 2,216.55M | 2,259.28M | 2,288.68M | 2,312.36M | 2,443.88M |
|
Long-Term Deferred Tax
|
49.02M | 37.86M | 34.76M | 55.33M | 22.39M | 67.20M | 78.74M | 83.83M | 88.27M | 59.77M | 27.70M | 45.17M | 128.19M | 183.37M | 295.31M | 365.95M | 446.39M |
|
Other Non-Current Assets
|
| 15.95M | 17.22M | 29.00M | 75.56M | 75.00M | 68.13M | 59.89M | 53.77M | 42.19M | 203.78M | 347.45M | 472.56M | 516.12M | 444.61M | 487.52M | 552.28M |
|
Non-Current Assets
|
| 756.24M | 804.88M | 1,135.12M | 1,414.18M | 1,186.10M | 1,124.15M | 1,017.52M | 1,070.27M | 1,187.82M | 1,878.69M | 2,884.44M | 3,386.18M | 3,363.97M | 3,399.56M | 3,503.53M | 3,800.79M |
|
Accounts Payables
|
| 21.18M | 33.52M | 27.03M | 37.31M | 43.77M | 50.81M | 34.12M | 50.76M | 57.76M | 62.63M | 64.47M | 62.10M | 113.18M | 63.31M | 67.89M | 83.97M |
|
Payables
|
| 21.18M | 33.52M | 27.03M | 37.31M | 43.77M | 50.81M | 34.12M | 50.76M | 57.76M | 62.63M | 64.47M | 62.10M | 113.18M | 63.31M | 67.89M | 83.97M |
|
Accumulated Expenses
|
| 61.77M | 67.90M | 86.41M | 92.61M | 108.77M | 130.40M | 178.35M | 187.38M | 180.98M | 235.87M | 321.40M | 341.49M | 309.82M | 282.89M | 300.08M | 315.38M |
|
Other Accumulated Expenses
|
| 15.88M | 10.16M | 11.66M | 11.21M | 13.88M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 19.27M | 19.27M | 349.77M | | | |
|
Current Taxes
|
| 2.46M | 4.86M | 8.62M | 4.20M | 8.62M | | | | | | | | | | | |
|
Current Deferred Revenue
|
150.89M | 204.14M | 270.88M | 352.59M | 421.43M | 484.44M | 573.91M | 631.77M | 696.40M | 1,015.32M | 1,198.12M | 1,272.63M | 1,489.84M | 1,691.58M | 1,775.12M | 1,797.96M | 1,999.24M |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.06M | | | | | | | | |
|
Total Current Liabilities
|
| 287.08M | 372.31M | 466.03M | 551.35M | 636.98M | 755.12M | 844.24M | 934.54M | 954.43M | 1,105.53M | 1,288.28M | 1,391.53M | 1,839.95M | 1,472.78M | 1,489.65M | 1,612.58M |
|
Non-Current Debt
|
| | | | | | | | | | | 369.05M | 349.77M | | | | |
|
Non-Current Deffered Revenue
|
| 55.26M | 72.42M | 94.69M | 109.94M | 152.31M | 209.40M | 238.47M | 267.90M | 299.62M | 391.09M | 389.50M | 521.17M | 624.40M | 648.54M | 676.28M | 786.01M |
|
Non-Current Deferred Tax Liability
|
| | | | 5.35M | 3.63M | 0.90M | 4.21M | 0.06M | 0.04M | 64.73M | 97.90M | 103.44M | 146.72M | 146.29M | 144.36M | 155.02M |
|
Operating Leases
|
| | | | | | | | | | | 384.73M | 346.23M | 314.90M | 280.99M | 249.56M | 261.79M |
|
Other Non-Current Liabilities
|
| 16.15M | 18.39M | 21.08M | 25.20M | 22.72M | 30.14M | 34.14M | 44.59M | 65.89M | 131.85M | 59.51M | 75.24M | 67.71M | 82.57M | 94.73M | 96.23M |
|
Total Non-Current Liabilities
|
| 71.41M | 90.81M | 115.77M | 140.49M | 178.66M | 240.44M | 276.82M | 312.55M | 365.55M | 523.25M | 1,157.37M | 1,245.54M | 967.26M | 975.32M | 993.97M | 1,114.91M |
|
Total Liabilities
|
| 358.49M | 463.11M | 581.80M | 691.84M | 815.64M | 995.56M | 1,121.06M | 1,247.10M | 6.03M | 1,628.78M | 2,445.65M | 2,637.07M | 2,807.22M | 2,448.10M | 2,483.63M | 2,727.49M |
|
Total Debt
|
| | | | | | | | | | | 388.32M | 369.05M | 349.77M | | | |
|
Common Equity
|
| 1,003.70M | 1,105.44M | 1,329.40M | 1,538.71M | 1,369.31M | 1,316.73M | 1,185.26M | 1,229.39M | 1,285.49M | 1,761.50M | 2,232.27M | 2,360.21M | 2,468.98M | 2,800.23M | 3,129.38M | 3,592.00M |
|
Shareholder's Equity
|
799.02M | 1,003.70M | 1,105.44M | 1,329.40M | 1,538.71M | 1,369.31M | 1,316.73M | 1,185.26M | 1,229.39M | 1,285.49M | 1,761.50M | 2,232.27M | 2,360.21M | 2,468.98M | 2,800.23M | 3,129.38M | 3,592.00M |
|
Liabilities and Shareholders Equity
|
| 1,362.19M | 1,568.55M | 1,911.20M | 2,230.55M | 2,184.95M | 2,312.29M | 2,306.32M | 2,476.49M | 2,605.48M | 3,390.28M | 4,677.92M | 4,997.28M | 5,276.19M | 5,248.33M | 5,613.00M | 6,319.49M |
|
Retained Earnings
|
| 489.72M | 731.12M | 1,006.31M | 1,283.62M | 1,363.14M | 1,321.86M | 1,185.27M | 1,229.76M | 1,287.24M | 1,638.09M | 1,945.53M | 2,187.83M | 2,404.11M | 2,799.05M | 3,144.40M | 3,568.30M |
|
Treasury Shares
|
| 1.99M | 1.46M | 1.72M | 0.93M | 1.29M | 1.35M | 1.44M | 1.35M | 1.15M | 1.04M | 1.20M | 1.34M | 1.14M | 1.23M | 1.31M | 1.20M |