|
Accumulated Depreciation
|
| | | 42.32M | | | | 47.73M | | | | 53.64M | | | | 59.64M | | | | 65.20M | 93.18M | 95.92M | 99.10M | 100.36M | 103.22M | 104.22M | 107.65M | 111.25M | 113.63M | 116.36M | 118.19M | 121.01M | | | | 128.68M | | | | 112.96M | | | | | | | |
|
Cash & Equivalents
|
72.95M | 182.66M | 153.89M | 165.46M | 128.37M | 236.54M | 200.18M | 153.32M | 140.96M | 190.41M | 198.28M | 173.78M | 170.60M | 290.28M | 651.37M | 673.66M | 659.01M | 643.80M | 566.72M | 89.26M | 81.67M | 74.59M | 196.59M | 126.27M | 121.56M | 429.27M | 532.47M | 678.39M | 433.51M | 353.36M | 274.53M | 171.22M | 185.90M | 167.76M | 155.96M | 155.70M | 188.55M | 152.59M | 120.91M | 113.69M | 105.73M | 140.71M | 131.00M | 50.48M | 33.61M | 23.37M | 117.97M |
|
Receivables - Net
|
| | | 13.45M | 6.96M | 12.18M | 7.37M | 15.40M | 5.94M | 18.09M | 7.69M | 10.45M | 7.25M | 8.93M | 8.63M | 8.45M | 9.97M | 30.19M | 23.19M | 63.68M | 6.02M | 6.45M | 19.23M | 28.45M | 50.00M | 130.00M | 26.25M | 41.88M | 40.54M | 24.27M | 35.99M | 17.40M | 43.88M | 33.57M | 15.33M | 16.30M | 17.65M | 25.60M | 31.69M | 5.12M | 37.08M | 6.41M | 29.03M | 0.48M | 0.15M | 0.14M | 0.12M |
|
Receivables - Other
|
| | | 5.03M | 5.28M | 10.33M | 5.46M | 4.46M | 3.66M | 13.37M | 4.82M | 4.10M | 3.60M | 4.74M | 4.58M | 4.00M | 4.45M | 25.89M | 19.43M | 47.21M | 3.90M | 127.98M | 126.01M | 125.21M | 3.72M | 12.09M | 4.71M | 4.13M | 32.85M | 13.35M | 23.13M | 10.93M | 38.76M | 26.78M | 14.34M | 12.09M | 11.56M | 19.95M | 4.00M | 28.50M | 28.50M | 28.50M | 28.50M | 28.50M | | | |
|
Receivables
|
| | | 18.49M | 12.24M | 22.51M | 12.83M | 19.86M | 9.60M | 31.45M | 12.51M | 14.55M | 10.85M | 13.67M | 13.21M | 12.46M | 14.43M | 56.08M | 42.62M | 110.89M | 9.92M | 134.43M | 145.24M | 153.66M | 53.72M | 142.09M | 30.97M | 46.01M | 73.39M | 37.62M | 59.12M | 28.33M | 82.64M | 60.35M | 29.66M | 28.39M | 29.22M | 45.55M | 35.69M | 33.62M | 65.58M | 34.91M | 57.53M | 28.98M | 0.15M | 0.14M | 0.12M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 0.66M | | | 0.80M | | 0.33M | 0.46M | 0.33M | 1.15M | 2.30M | 3.31M | 1.19M | 0.82M | 1.36M | 1.36M | 1.22M | 1.23M | 1.24M | 1.23M | 1.08M | 1.18M | 0.79M | 1.08M | 1.02M | 0.95M | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | 1.16M | | | 1.03M | | 2.26M | 2.95M | 3.81M | 5.62M | 8.11M | 9.66M | 15.54M | 20.66M | 21.50M | 33.84M | 34.49M | 35.20M | 36.00M | 37.27M | 35.35M | 34.91M | 16.39M | 20.60M | 19.49M | 17.77M | 3.15M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | 3.10M | | | 0.15M | | 4.30M | 5.00M | 4.44M | 5.03M | 6.11M | 7.79M | 7.80M | 7.83M | 8.15M | 7.87M | 5.19M | 3.51M | 3.19M | 3.96M | 4.75M | 4.61M | 5.58M | 5.66M | 4.89M | 5.21M | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | 4.91M | | | 1.98M | 4.91M | 6.89M | 8.41M | 130.00M | 11.80M | 16.53M | 20.76M | 24.53M | 29.32M | 31.02M | 43.07M | 40.90M | 39.95M | 40.44M | 42.46M | 41.18M | 40.70M | 17.17M | 27.34M | 25.40M | 23.94M | 3.15M | 3.15M | 3.86M | 3.86M |
|
Prepaid Assets
|
| | | 4.97M | 5.75M | 2.73M | 3.68M | 3.99M | 4.65M | 3.71M | 3.96M | 2.89M | 5.91M | 3.01M | 2.86M | 4.80M | 3.42M | 18.00M | 2.87M | 4.93M | 7.58M | 136.60M | 133.72M | 133.39M | 134.03M | 6.48M | 11.56M | 10.16M | 16.16M | 8.46M | 21.69M | 20.45M | 9.39M | 8.04M | 10.43M | 14.08M | 14.49M | 8.86M | 40.38M | 40.04M | 36.15M | 36.94M | 60.56M | 31.54M | 3.33M | 2.31M | 11.46M |
|
Current Assets
|
| | | 198.24M | 155.40M | 263.58M | 232.57M | 200.56M | 184.00M | 252.31M | 253.46M | 266.52M | 256.58M | 371.34M | 741.46M | 748.97M | 717.16M | 720.08M | 678.78M | 690.01M | 579.00M | 805.79M | 786.48M | 702.49M | 736.40M | 727.17M | 737.48M | 755.11M | 621.69M | 564.47M | 573.40M | 474.06M | 524.41M | 520.64M | 474.22M | 492.83M | 430.55M | 411.36M | 364.11M | 331.56M | 278.17M | 209.46M | 244.53M | 196.51M | 148.53M | 162.32M | 133.42M |
|
Property, Plant & Equipment (Net)
|
| | | 132.17M | 131.66M | 130.45M | 129.61M | 129.02M | 127.61M | 126.26M | 124.77M | 123.66M | 122.82M | 122.59M | 126.64M | 129.48M | 129.88M | 128.83M | 127.91M | 127.20M | 45.83M | 44.87M | 43.21M | 42.74M | 40.06M | 36.98M | 36.15M | 33.65M | 30.93M | 30.67M | 29.05M | 28.28M | 26.88M | 24.50M | 22.29M | 20.61M | 18.69M | 16.83M | 14.51M | 4.79M | 12.17M | 10.92M | 7.60M | | | | |
|
Long-Term Investments
|
| | | 144.27M | 139.52M | 138.31M | 127.97M | 131.72M | 122.01M | 111.54M | 98.73M | 71.01M | 53.16M | 39.20M | 16.77M | 10.51M | 10.51M | 10.59M | 40.60M | 55.82M | 132.20M | 10.91M | 11.00M | 61.12M | 0.22M | 0.23M | 0.25M | 2.73M | 93.68M | 105.76M | 3.42M | 3.83M | 4.16M | 4.49M | 4.63M | 5.06M | 5.88M | 6.11M | 4.53M | 5.29M | 5.78M | 6.91M | 5.81M | | | | 3.04M |
|
Other Non-Current Assets
|
| | | 7.25M | 7.25M | 7.25M | 7.25M | 2.02M | 7.25M | 7.25M | 7.25M | 2.15M | 2.98M | 3.28M | 3.81M | 4.52M | 4.88M | 5.24M | 3.17M | 3.42M | 4.19M | 4.81M | 7.07M | 9.37M | 8.60M | 6.86M | 4.03M | 2.07M | 9.13M | 4.62M | 5.11M | 6.68M | 6.93M | 4.50M | 4.94M | 5.28M | 4.67M | 4.35M | 3.95M | 65.78M | 3.35M | 3.04M | 2.73M | 110.85M | 108.29M | 132.65M | 0.56M |
|
Non-Current Assets
|
| | | 285.29M | 280.14M | 277.82M | 266.67M | 270.01M | 258.53M | 246.82M | 232.75M | 203.04M | 185.18M | 171.29M | 153.44M | 149.68M | 150.45M | 149.84M | 176.86M | 190.58M | 233.40M | 109.28M | 107.48M | 154.91M | 87.97M | 80.52M | 74.53M | 71.73M | 165.61M | 244.15M | 277.11M | 299.76M | 221.52M | 166.15M | 134.61M | 117.26M | 108.00M | 103.77M | 96.32M | 91.97M | 87.70M | 83.74M | 19.89M | 18.02M | 16.68M | 15.73M | 3.59M |
|
Assets
|
| | | 483.53M | 435.54M | 541.39M | 499.25M | 470.57M | 442.54M | 499.13M | 486.21M | 469.55M | 441.76M | 542.64M | 894.89M | 898.65M | 867.61M | 869.92M | 855.64M | 880.60M | 812.40M | 915.07M | 893.96M | 857.40M | 824.38M | 807.68M | 812.01M | 826.84M | 787.30M | 808.62M | 850.51M | 773.82M | 745.93M | 686.79M | 608.84M | 610.09M | 538.54M | 515.13M | 460.43M | 423.53M | 365.87M | 293.20M | 264.42M | 214.53M | 165.21M | 178.06M | 137.01M |
|
Accounts Payables
|
| | | 4.55M | 2.43M | 3.92M | 4.23M | 6.52M | 1.54M | 3.47M | 2.04M | 6.22M | 2.95M | 3.26M | 6.41M | 5.51M | 3.55M | 3.22M | 10.13M | 9.14M | 3.77M | 4.06M | 4.05M | 6.09M | 2.87M | 5.01M | 7.55M | 24.79M | 24.06M | 48.99M | 23.87M | 26.10M | 36.35M | 29.36M | 19.32M | 30.76M | 71.28M | 12.80M | 19.22M | 15.78M | 4.35M | 9.94M | 9.24M | 5.06M | 7.28M | 10.48M | 5.09M |
|
Payables
|
| | | 4.55M | 2.43M | 3.92M | 4.23M | 6.52M | 1.54M | 3.47M | 2.04M | 6.22M | 2.95M | 3.26M | 6.41M | 5.51M | 3.55M | 3.22M | 10.13M | 9.14M | 3.77M | 4.06M | 4.05M | 6.09M | 2.87M | 5.01M | 7.55M | 24.79M | 24.06M | 48.99M | 23.87M | 26.10M | 36.35M | 29.36M | 19.32M | 30.76M | 71.28M | 12.80M | 19.22M | 15.78M | 4.35M | 9.94M | 9.24M | 5.06M | 7.28M | 10.48M | 5.09M |
|
Accumulated Expenses
|
| | | 48.98M | 42.47M | 46.24M | 41.77M | 47.93M | 44.04M | 47.94M | 51.75M | 50.91M | 49.18M | 48.53M | 54.12M | 63.78M | 62.86M | 49.49M | 52.60M | 66.12M | 66.28M | 66.55M | 70.83M | 83.82M | 42.31M | 50.46M | 90.57M | 118.33M | 119.78M | 147.80M | 151.35M | 172.60M | 203.30M | 193.10M | 213.81M | 219.77M | 157.04M | 162.77M | 170.99M | 132.99M | 164.29M | 113.57M | 151.14M | 62.03M | 35.32M | 35.92M | 25.78M |
|
Other Accumulated Expenses
|
| | | 5.56M | 3.50M | 3.24M | 4.14M | 4.76M | 4.17M | 4.56M | 6.97M | 5.43M | 7.64M | 7.41M | 10.33M | 6.46M | 7.55M | 8.76M | 9.63M | 5.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | 73.73M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 11.77M | 12.07M | 12.15M | 12.35M | 12.40M | 12.28M | 12.31M | 12.33M | 12.48M | 10.72M | 10.83M | 10.94M | 10.98M | 10.98M | 11.50M | 10.29M | 9.93M | 11.01M | 11.88M | 12.65M | 15.23M | 15.53M | 1.29M | | | | |
|
Current Deferred Revenue
|
| | | 9.22M | 9.06M | 13.35M | 12.98M | 12.73M | 12.72M | 15.03M | 7.96M | 7.99M | 7.98M | 7.98M | 7.97M | 16.67M | 16.93M | 37.84M | 37.70M | 13.77M | 12.10M | 0.14M | 0.26M | 0.49M | 8.53M | 9.81M | 7.91M | 6.55M | 10.72M | 25.23M | 23.26M | 15.86M | 4.74M | 6.90M | 7.36M | 12.74M | 16.50M | 7.49M | 7.33M | 12.74M | 12.86M | 9.55M | 28.86M | 27.29M | 22.51M | 27.31M | 5.10M |
|
Total Current Liabilities
|
| | | 62.75M | 53.96M | 63.50M | 58.99M | 67.18M | 58.30M | 66.44M | 61.74M | 65.12M | 60.11M | 59.77M | 68.50M | 85.96M | 83.34M | 90.56M | 100.43M | 89.03M | 93.92M | 82.81M | 87.29M | 102.75M | 66.10M | 77.57M | 118.35M | 163.19M | 167.05M | 232.76M | 209.32M | 225.50M | 255.37M | 240.34M | 251.99M | 273.56M | 254.75M | 194.07M | 209.41M | 217.67M | 196.73M | 148.59M | 190.53M | 133.31M | 73.39M | 155.90M | 35.97M |
|
Capital Leases
|
| | | 96.82M | 96.87M | 96.93M | 96.99M | 97.04M | 97.08M | 97.39M | 97.38M | 97.35M | 97.54M | 97.45M | 97.37M | 97.76M | 97.62M | 97.47M | 97.32M | 97.16M | 46.82M | 43.78M | 40.71M | 37.61M | 34.55M | 31.59M | 28.51M | 25.39M | 22.19M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.41M | 71.67M | 71.93M | 72.21M | 72.48M | 72.78M | 73.09M | 73.42M | | |
|
Non-Current Deffered Revenue
|
| | | 60.99M | 60.33M | 87.27M | 85.72M | 85.13M | 85.33M | 97.95M | 104.64M | 106.71M | 108.07M | 109.58M | 110.84M | 138.24M | 137.97M | 137.44M | 136.87M | 136.11M | 135.20M | 102.93M | 98.71M | 99.45M | 139.40M | 138.24M | 137.95M | 138.47M | 151.49M | 152.87M | 162.41M | 186.80M | 184.89M | 205.35M | 199.76M | 185.72M | 163.09M | 165.42M | 154.21M | 157.56M | 147.12M | 131.19M | 126.22M | 114.71M | 115.35M | 122.22M | 0.57M |
|
Minority Interest
|
| | | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.97M | 19.97M | 19.97M | 19.97M | | 19.97M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M | 21.48M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.52M | | | | 38.92M | 8.28M | 8.46M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.68M | 0.57M | 0.47M | 0.85M | 3.35M | 94.20M | 91.48M | 88.78M | 85.95M | 83.08M | 92.60M | 79.59M | 86.80M | 84.80M | 81.90M | 65.03M | 77.70M | 73.90M | 2.00M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 8.14M | | | | 8.91M | 8.79M | 8.65M | 8.64M | 8.68M | 9.03M | 8.98M | 9.12M | 9.19M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 97.41M | 0.70M | 0.70M | 0.75M | 4.61M | 5.24M | 4.99M | 4.76M | 6.19M | 5.84M | 6.25M | 6.69M | 8.05M | 8.56M | 9.32M | 10.29M | 9.99M | 9.98M | 19.06M | 36.04M | 65.41M | 89.12M | 127.24M | 37.64M | 38.79M | 38.34M | 30.66M | 24.32M | 26.02M | 24.33M | 17.83M | 14.30M | 6.44M | 7.06M | 4.96M | 4.25M | 2.86M | 3.79M | 1.01M | 0.84M | 0.82M | 0.83M | 0.11M | 0.10M |
|
Total Non-Current Liabilities
|
| | | 145.45M | 230.95M | 267.81M | 261.94M | 269.14M | 261.07M | 281.76M | 283.84M | 288.25M | 284.94M | 287.02M | 297.43M | 342.87M | 340.26M | 345.80M | 354.77M | 342.13M | 293.92M | 247.71M | 244.21M | 256.58M | 257.63M | 265.30M | 303.44M | 346.60M | 358.69M | 498.11M | 481.13M | 518.69M | 543.59M | 545.21M | 548.26M | 605.13M | 560.37M | 570.47M | 571.37M | 582.87M | 548.24M | 482.56M | 465.28M | 397.34M | 339.31M | 358.98M | 119.43M |
|
Total Liabilities
|
| | | 242.85M | 231.65M | 268.51M | 262.69M | 273.75M | 266.31M | 286.75M | 288.60M | 294.44M | 290.78M | 293.27M | 304.12M | 350.91M | 348.82M | 355.12M | 365.06M | 352.13M | 303.90M | 266.76M | 280.25M | 321.99M | 346.75M | 392.54M | 341.08M | 385.39M | 397.03M | 528.77M | 505.45M | 544.71M | 567.92M | 563.04M | 562.56M | 611.57M | 567.43M | 575.43M | 575.63M | 585.73M | 552.02M | 483.58M | 466.12M | 398.16M | 340.14M | 359.08M | 119.53M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | 71.41M | 71.67M | 71.93M | 72.21M | 72.48M | 72.78M | 73.09M | 73.42M | 73.73M | |
|
Common Equity
|
| | | 240.68M | 203.89M | 272.89M | 236.56M | 196.82M | 176.22M | 212.38M | 197.62M | 175.11M | 150.97M | 249.37M | 590.77M | 547.74M | 518.79M | 514.80M | 490.58M | 528.47M | 508.49M | 648.30M | 613.72M | 535.41M | 477.63M | 415.14M | 470.93M | 441.45M | 390.27M | 279.85M | 345.06M | 229.11M | 178.01M | 123.75M | 46.27M | -21.45M | -48.85M | -102.27M | -157.17M | -204.17M | -228.12M | -232.34M | -243.67M | -225.60M | -216.90M | -223.00M | -17.03M |
|
Shareholder's Equity
|
| | | 240.68M | 203.89M | 272.89M | 236.56M | 196.82M | 176.22M | 212.38M | 197.62M | 175.11M | 150.97M | 249.37M | 590.77M | 547.74M | 518.79M | 514.80M | 490.58M | 528.47M | 508.49M | 648.30M | 613.72M | 535.41M | 477.63M | 415.14M | 470.93M | 441.45M | 390.27M | 279.85M | 345.06M | 229.11M | 178.01M | 123.75M | 46.27M | -21.45M | -48.85M | -102.27M | -157.17M | -204.17M | -228.12M | -232.34M | -243.67M | -225.60M | -216.90M | -223.00M | -17.03M |
|
Liabilities and Shareholders Equity
|
| | | 483.53M | 435.54M | 541.39M | 499.25M | 470.57M | 442.54M | 499.13M | 486.21M | 469.55M | 441.76M | 542.64M | 894.89M | 898.65M | 867.61M | 869.92M | 855.64M | 880.60M | 812.40M | 915.07M | 893.96M | 857.40M | 824.38M | 807.68M | 812.01M | 826.84M | 787.30M | 808.62M | 850.51M | 773.82M | 745.93M | 686.79M | 608.84M | 610.09M | 538.54M | 515.13M | 460.43M | 423.53M | 365.87M | 293.20M | 264.42M | 214.53M | 165.21M | 178.06M | 137.01M |
|
Retained Earnings
|
| | | -322.28M | -368.65M | -311.60M | -356.69M | -408.06M | -435.90M | -411.59M | -435.74M | -469.74M | -502.90M | -536.09M | -573.82M | -630.66M | -670.80M | -694.22M | -736.78M | -715.83M | -753.16M | -637.16M | -686.60M | -784.72M | -863.07M | -948.38M | -915.38M | -974.01M | -1045.77M | -1179.75M | -1129.96M | -1264.03M | -1327.24M | -1399.86M | -1491.51M | -1557.69M | -1634.39M | -1722.07M | -1785.69M | -1841.92M | -1874.85M | -1890.40M | -1907.48M | -1889.50M | -1884.86M | -1892.46M | -1691.83M |
|
Treasury Shares
|
| | | | | | | 0.86M | | | | 1.21M | | | | 1.56M | | | | 1.43M | | | | 1.48M | | | | 1.89M | | | | 2.30M | | | | 3.67M | | | | 4.40M | | | | 1.32M | | | |
|
Shares Outstanding
|
| | | 59.05M | | | | 61.99M | | | | 63.67M | | | | 82.50M | 83.42M | 84.18M | 84.85M | 85.43M | 86.13M | 86.85M | 87.21M | 87.66M | 88.90M | 90.23M | 90.88M | 91.44M | 92.08M | 92.61M | 92.71M | 92.88M | 93.29M | 93.73M | 93.94M | 94.17M | 96.62M | 98.20M | 98.34M | 3.95M | 3.98M | 4.02M | 4.03M | 4.04M | 4.04M | 4.04M | 4.05M |