|
Cash & Equivalents
|
8.19M | 3.29M | 8.13M | 36.76M | 159.10M | 19.55M | 17.61M | 13.91M | 15.86M | 13.24M | 109.38M | 76.58M | 65.62M | 50.64M | 50.64M | 59.70M | 47.74M | 67.85M | 67.85M | 77.26M | 111.58M | 72.78M | 72.46M | 134.38M | 80.11M | 69.67M | 55.63M | | 66.29M | 59.38M | 68.16M | 58.23M | 54.84M | 69.86M | 94.69M | 114.17M | 100.76M | 167.49M | 223.11M | 288.33M | 280.48M | 324.40M | 376.05M | 421.77M | 321.03M |
|
Short-term Investments
|
| 48.25M | | | | 129.26M | 126.81M | 125.95M | 125.97M | 115.52M | 122.26M | 142.07M | 153.20M | 163.95M | 162.64M | 147.19M | 146.18M | 133.04M | 99.24M | 110.00M | 82.86M | 116.61M | 95.77M | 143.91M | 188.61M | 195.16M | 186.98M | 156.72M | 200.64M | 195.50M | 172.18M | 146.13M | 129.58M | 118.17M | 104.41M | 106.90M | 148.10M | 121.70M | 90.36M | 51.36M | 10.55M | 15.73M | 2.79M | 2.79M | 149.27M |
|
Cash & Current Investments
|
8.19M | 51.54M | 8.13M | 36.76M | 159.10M | 148.80M | 144.42M | 139.86M | 141.83M | 128.75M | 231.64M | 218.64M | 218.82M | 214.59M | 213.27M | 206.89M | 193.92M | 200.89M | 167.09M | 187.26M | 194.44M | 189.39M | 168.22M | 278.30M | 268.73M | 264.83M | 242.61M | 156.72M | 266.93M | 254.88M | 240.34M | 204.37M | 184.43M | 188.03M | 199.10M | 221.06M | 248.85M | 289.19M | 313.47M | 339.69M | 291.02M | 340.13M | 378.85M | 424.56M | 470.30M |
|
Receivables - Net
|
| 18.91M | | | 26.05M | 29.44M | 31.16M | 34.58M | 36.63M | 43.34M | 45.28M | 48.71M | 47.96M | 58.01M | 65.11M | 74.06M | 80.44M | 81.90M | 94.68M | 99.01M | 101.83M | 105.90M | 104.00M | 97.61M | 112.82M | 114.61M | 126.42M | | 120.07M | 133.94M | 143.42M | 187.39M | 189.01M | 203.38M | 207.36M | 208.97M | 206.62M | 201.77M | 191.99M | 200.83M | 176.05M | 167.67M | 167.98M | 175.54M | 183.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M |
|
Receivables
|
| 18.91M | | | 26.05M | 29.44M | 31.16M | 34.58M | 36.63M | 43.34M | 45.28M | 48.71M | 47.96M | 58.01M | 65.11M | 74.06M | 80.44M | 81.90M | 94.68M | 99.01M | 101.83M | 105.90M | 104.00M | 97.61M | 112.82M | 114.61M | 126.42M | | 120.07M | 133.94M | 143.42M | 187.39M | 189.01M | 203.38M | 207.36M | 208.97M | 212.31M | 219.77M | 209.99M | 218.83M | 194.05M | 185.67M | 185.98M | 193.54M | 201.43M |
|
Raw Materials
|
| 5.11M | | | 9.48M | 9.18M | 10.16M | 10.56M | 10.90M | 11.37M | 9.91M | 11.07M | 11.29M | 13.53M | 13.54M | 14.01M | 16.93M | 18.83M | 18.97M | 21.37M | 19.29M | 21.65M | 23.72M | 27.82M | 27.86M | 45.34M | 58.82M | 64.13M | 64.47M | 68.37M | 73.22M | 75.48M | 84.91M | 90.79M | 90.98M | 100.17M | 110.09M | 119.51M | 121.13M | 125.92M | 126.57M | 133.97M | 116.79M | 122.59M | 116.30M |
|
Work In Process
|
| 0.54M | | | 1.24M | 2.75M | 2.49M | 3.17M | 2.99M | 3.66M | 4.42M | 3.75M | 6.92M | 6.07M | 8.86M | 9.91M | 9.75M | 10.63M | 12.50M | 17.03M | 18.00M | 21.65M | 20.86M | 16.01M | 21.57M | 22.10M | 20.85M | 14.09M | 16.01M | 18.68M | 6.84M | 33.90M | 29.17M | 26.79M | 32.76M | 42.39M | 43.23M | 34.49M | 36.81M | 37.17M | 40.54M | 35.71M | 44.25M | 45.66M | 51.05M |
|
Finished Goods
|
| 27.80M | | | 39.60M | 44.84M | 53.91M | 54.67M | 56.20M | 57.98M | 64.86M | 66.33M | 72.32M | 75.30M | 72.22M | 73.64M | 83.03M | 86.28M | 90.22M | 94.34M | 103.07M | 109.69M | 121.57M | 139.61M | 142.12M | 152.09M | 165.65M | 176.76M | 177.84M | 176.45M | 194.29M | 186.50M | 206.22M | 216.43M | 220.30M | 216.21M | 220.93M | 234.02M | 240.42M | 210.71M | 226.30M | 237.06M | 254.82M | 259.38M | 265.02M |
|
Inventory
|
| 33.45M | | | 50.32M | 56.76M | 66.56M | 68.41M | 70.09M | 73.01M | 79.19M | 81.14M | 90.53M | 94.90M | 94.62M | 97.56M | 109.71M | 115.74M | 121.69M | 132.74M | 140.36M | 152.99M | 166.15M | 183.44M | 191.55M | 219.53M | 245.32M | 254.98M | 258.32M | 263.50M | 274.35M | 295.88M | 320.30M | 334.01M | 344.04M | 358.77M | 374.25M | 388.02M | 398.37M | 373.80M | 393.41M | 406.74M | 415.86M | 427.63M | 432.37M |
|
Current Deferred Tax Assets
|
| 6.28M | | | 7.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 5.12M | | | 6.27M | 9.35M | 11.51M | 17.41M | 19.21M | 18.73M | 14.55M | 14.40M | 14.46M | 14.73M | 12.77M | 13.99M | 13.54M | 12.20M | 11.87M | 15.60M | 14.70M | 14.85M | 15.40M | 16.55M | 17.11M | 18.73M | 20.78M | | 22.67M | 29.16M | 32.22M | 30.32M | 29.89M | 30.28M | 35.99M | 39.08M | 38.76M | 36.42M | 31.19M | 29.47M | 31.27M | 36.59M | 37.02M | 37.76M | 55.43M |
|
Current Assets
|
| 115.30M | | | 249.08M | 244.36M | 253.65M | 260.25M | 267.77M | 263.83M | 372.36M | 364.72M | 371.78M | 382.23M | 387.94M | 392.50M | 397.60M | 410.73M | 423.09M | 434.60M | 451.33M | 463.13M | 453.74M | 575.89M | 590.20M | 617.70M | 635.13M | | 667.99M | 681.47M | 690.33M | 717.96M | 723.62M | 755.70M | 786.49M | 827.88M | 868.48M | 915.40M | 935.02M | 943.79M | 891.75M | 951.12M | 999.71M | 1,065.48M | 1,141.52M |
|
Property, Plant & Equipment (Net)
|
| 5.18M | | | 8.65M | 8.95M | 9.72M | 11.86M | 16.22M | 21.46M | 22.91M | 24.42M | 28.26M | 30.90M | 32.00M | 33.72M | 34.13M | 35.41M | 35.38M | 37.94M | 45.62M | 51.81M | 58.70M | 62.19M | 64.91M | 48.17M | 50.31M | | 56.63M | 58.86M | 60.33M | 63.46M | 64.08M | 65.02M | 65.22M | 65.96M | 65.63M | 72.69M | 75.74M | 57.71M | 59.92M | 62.64M | 72.47M | 84.83M | 97.73M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 3.87M | 3.29M | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | 7.45M | 8.18M | 8.41M | 7.98M | 7.92M | 7.81M | 7.66M | 7.76M | 7.45M | 7.66M | 7.51M | 7.67M | 8.00M | 8.37M | 8.01M | 8.11M | 7.91M | 166.39M | 166.23M | 165.78M | 165.43M | 166.05M | 166.16M | 166.17M | 165.95M | 166.27M | 166.10M | 166.05M | 166.35M | 165.83M | 166.12M | 166.75M | 166.75M |
|
Intangibles
|
| | | | | | | | | | | | 23.82M | 23.78M | 28.24M | 27.34M | 27.28M | 27.25M | 26.81M | 26.03M | 25.49M | 25.41M | 25.02M | 10.64M | 10.64M | 10.64M | 10.10M | | 9.49M | 90.62M | 88.47M | 86.16M | 83.36M | 81.16M | 78.67M | 76.12M | 73.45M | 71.06M | 68.42M | 6.96M | 6.92M | 6.51M | 6.47M | 6.55M | 6.37M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 31.27M | 31.96M | 36.66M | 35.32M | 35.21M | 35.06M | 34.47M | 33.80M | 32.95M | 33.06M | 32.53M | 18.31M | 18.64M | 19.01M | 18.10M | 8.11M | 17.40M | 257.01M | 254.70M | 251.94M | 248.79M | 247.21M | 244.83M | 242.28M | 239.41M | 237.33M | 234.52M | 173.00M | 173.28M | 172.34M | 172.59M | 173.30M | 173.12M |
|
Long-Term Deferred Tax
|
| 6.85M | | | 1.31M | 10.14M | 11.32M | 11.42M | 22.06M | 22.48M | 22.49M | 22.50M | 22.50M | 26.69M | 28.86M | 34.13M | 32.98M | 32.94M | 31.86M | 34.66M | 32.82M | 31.30M | 32.95M | 36.47M | 47.91M | 50.14M | 48.98M | | 49.45M | 65.70M | 70.08M | 68.40M | 62.83M | 64.21M | 65.17M | 66.67M | 64.24M | 85.16M | 84.66M | 108.85M | 105.85M | 100.33M | 102.36M | 109.14M | 94.48M |
|
Other Non-Current Assets
|
| 0.33M | | | 0.29M | 0.39M | 0.43M | 0.44M | 0.44M | 0.49M | 0.61M | 5.37M | 5.28M | 1.02M | 0.97M | 1.05M | 1.08M | 0.88M | 1.61M | 1.63M | 9.63M | 2.95M | 3.87M | 6.74M | 8.07M | 8.71M | 9.91M | | 11.37M | 12.98M | 13.69M | 13.97M | 13.48M | 12.79M | 11.17M | 10.50M | 14.74M | 25.88M | 33.81M | 38.52M | 38.51M | 40.94M | 43.73M | 40.39M | 40.02M |
|
Non-Current Assets
|
| 6.08M | | | 10.25M | 19.49M | 21.47M | 23.73M | 38.72M | 44.43M | 46.00M | 52.29M | 87.31M | 94.43M | 101.77M | 106.81M | 103.41M | 104.28M | 145.70M | 150.50M | 162.84M | 202.77M | 210.50M | 204.31M | 220.10M | 205.28M | 205.70M | | 305.25M | 562.78M | 611.25M | 609.94M | 597.98M | 615.19M | 608.81M | 604.66M | 599.90M | 640.90M | 644.82M | 590.77M | 587.37M | 582.06M | 593.60M | 609.33M | 602.85M |
|
Assets
|
| 121.38M | | | 259.32M | 263.85M | 275.12M | 283.98M | 306.49M | 308.25M | 418.37M | 417.00M | 459.09M | 476.67M | 489.71M | 499.31M | 501.00M | 515.01M | 568.79M | 585.11M | 614.17M | 665.90M | 664.24M | 780.20M | 810.30M | 822.98M | 840.82M | | 973.24M | 1,244.25M | 1,301.57M | 1,327.90M | 1,321.60M | 1,370.89M | 1,395.30M | 1,432.53M | 1,468.38M | 1,556.31M | 1,579.85M | 1,534.56M | 1,479.12M | 1,533.18M | 1,593.31M | 1,674.81M | 1,744.37M |
|
Accounts Payables
|
| 2.35M | | | 4.02M | 2.57M | 4.02M | 4.07M | 3.58M | 4.11M | 4.97M | 4.33M | 5.77M | 6.76M | 7.40M | 7.43M | 8.87M | 8.18M | 7.69M | 8.74M | 11.96M | 15.11M | 15.84M | 14.43M | 14.54M | 14.11M | 15.39M | | 13.68M | 13.42M | 14.14M | 23.10M | 25.36M | 26.68M | 28.20M | 25.82M | 28.00M | 27.16M | 32.45M | 32.82M | 33.15M | 31.33M | 31.15M | 28.12M | 29.82M |
|
Payables
|
| 2.35M | | | 4.02M | 2.57M | 4.02M | 4.07M | 3.58M | 4.11M | 4.97M | 4.33M | 5.77M | 6.76M | 7.40M | 7.43M | 8.87M | 8.18M | 7.69M | 8.74M | 11.96M | 15.11M | 15.84M | 14.43M | 14.54M | 14.11M | 15.39M | | 13.68M | 13.42M | 14.14M | 23.10M | 25.36M | 26.68M | 28.20M | 25.82M | 28.00M | 27.16M | 32.45M | 32.82M | 33.15M | 31.33M | 31.15M | 28.12M | 29.82M |
|
Accumulated Expenses
|
| 18.48M | | | 24.25M | 25.58M | 29.96M | 28.12M | 33.76M | 31.69M | 33.59M | 33.18M | 45.31M | 44.83M | 42.85M | 42.26M | 56.18M | 57.89M | 58.03M | 57.28M | 70.16M | 67.63M | 65.33M | 57.72M | 87.69M | 85.80M | 90.21M | 86.50M | 93.22M | 99.80M | 105.53M | 111.41M | 101.67M | 106.30M | 105.87M | 105.61M | 104.18M | 110.56M | 106.55M | 104.07M | 105.55M | 112.43M | 112.67M | 114.39M | 124.27M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 3.69M | 3.74M | 4.04M | 4.17M | 4.43M | 4.45M | 4.48M | 4.70M | 4.82M | 1.40M | 7.53M | 8.27M | 8.66M | 9.30M | 9.42M | 10.03M | 10.30M | 10.71M | 10.83M | 11.20M | 11.52M | 11.78M | 12.07M | 12.22M | 12.51M | 12.86M | 13.09M |
|
Total Current Liabilities
|
| 20.82M | | | 28.28M | 28.15M | 33.98M | 32.19M | 37.34M | 35.80M | 38.56M | 37.51M | 51.08M | 51.58M | 50.25M | 49.69M | 65.05M | 66.06M | 69.41M | 69.76M | 86.17M | 91.05M | 88.07M | 77.61M | 108.06M | 105.93M | 111.86M | | 116.06M | 123.20M | 130.10M | 145.60M | 138.33M | 144.93M | 146.33M | 144.12M | 145.08M | 151.14M | 152.80M | 150.99M | 153.19M | 158.34M | 158.63M | 157.76M | 169.60M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 26.75M | 26.48M | 26.20M | 27.39M | 27.07M | 27.00M | | 26.77M | 26.52M | 26.12M | 25.65M | 25.32M | 24.86M | 24.42M | 23.92M | 23.78M | 23.68M | 23.10M | 22.50M | 22.25M | 21.73M | 21.20M | 21.79M | 21.22M |
|
Non-Current Deffered Revenue
|
| | | | | 1.51M | | | | 5.08M | 5.50M | 5.68M | 6.07M | 6.20M | 7.34M | 7.43M | 7.51M | 7.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 111.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | -0.13M | 0.17M | -0.07M | 0.09M | -0.39M | -0.28M | -0.82M | -1.63M | -2.69M | -3.71M | -4.62M | | -6.34M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 49.76M | 49.89M | 49.44M | 47.24M | 50.85M | 50.37M | 45.00M | 44.18M | 43.52M | 51.90M | 145.70M | 137.04M | 191.10M | 192.45M | 190.31M | 198.96M | 196.84M | 194.66M | 192.12M | 197.23M | 194.54M | 192.22M | 189.96M | 187.07M | 184.65M | 183.49M | 180.31M |
|
Other Non-Current Liabilities
|
| 1.46M | | | 2.46M | 1.67M | 3.09M | 4.20M | 6.08M | 0.82M | 0.83M | 0.83M | 18.12M | 18.48M | 17.19M | 17.00M | 19.16M | 18.94M | 16.64M | 15.02M | 15.66M | 15.25M | 15.15M | 7.30M | 10.15M | 8.01M | 7.97M | | 7.63M | 3.56M | 3.61M | 3.47M | 3.29M | 3.28M | 3.24M | 3.29M | 3.27M | 5.31M | 5.88M | 7.62M | 9.45M | 15.11M | 15.94M | 17.82M | 14.53M |
|
Total Non-Current Liabilities
|
| 20.82M | | | 28.28M | 29.66M | 33.98M | 32.19M | 37.34M | 40.88M | 44.06M | 43.19M | 57.15M | 57.78M | 57.60M | 57.12M | 72.56M | 73.65M | 115.48M | 115.91M | 131.57M | 165.04M | 160.97M | 149.74M | 180.44M | 177.18M | 182.39M | | 281.00M | 286.76M | 338.66M | 354.41M | 344.55M | 368.75M | 367.59M | 362.70M | 360.97M | 372.05M | 370.44M | 365.71M | 365.39M | 367.14M | 364.48M | 363.04M | 371.14M |
|
Total Liabilities
|
| 22.28M | 1.75M | 1.23M | 30.73M | 31.33M | 37.07M | 36.39M | 43.42M | 41.71M | 44.89M | 44.02M | 75.26M | 76.26M | 74.79M | 74.11M | 91.72M | 92.59M | 132.13M | 130.93M | 147.23M | 180.29M | 176.12M | 157.04M | 190.59M | 185.19M | 190.35M | -673.38M | 288.64M | 290.32M | 342.27M | 357.88M | 347.85M | 372.03M | 370.83M | 365.99M | 364.24M | 377.36M | 376.31M | 373.33M | 374.84M | 382.25M | 380.43M | 380.86M | 385.67M |
|
Common Equity
|
| -12.37M | -1.75M | -1.23M | -1.54M | 232.52M | 238.05M | 247.59M | 263.60M | 266.55M | -3.93M | -4.70M | 383.83M | 400.41M | 414.92M | 425.20M | 409.29M | 422.42M | 436.66M | 454.18M | 467.33M | 485.89M | 488.93M | 624.79M | 622.41M | 641.50M | 655.09M | 673.38M | 690.94M | 953.93M | 959.30M | 970.01M | 973.75M | 998.86M | 1,024.47M | 1,066.54M | 1,104.14M | 1,178.94M | 1,203.53M | 1,161.23M | 1,104.28M | 1,150.93M | 1,212.88M | 1,293.95M | 1,358.70M |
|
Shareholder's Equity
|
| -12.37M | -1.75M | -1.23M | -1.54M | 232.52M | 238.05M | 247.59M | 263.60M | 266.55M | -3.93M | -4.70M | 383.83M | 400.41M | 414.92M | 425.20M | 409.29M | 422.42M | 436.66M | 454.18M | 467.33M | 485.89M | 488.93M | 624.79M | 622.41M | 641.50M | 655.09M | 673.38M | 690.94M | 953.93M | 959.30M | 970.01M | 973.75M | 998.86M | 1,024.47M | 1,066.54M | 1,104.14M | 1,178.94M | 1,203.53M | 1,161.23M | 1,104.28M | 1,150.93M | 1,212.88M | 1,293.95M | 1,358.70M |
|
Liabilities and Shareholders Equity
|
| 121.38M | | | 259.32M | 263.85M | 275.12M | 283.98M | 306.49M | 308.25M | 418.37M | 417.00M | 459.09M | 476.67M | 489.71M | 499.31M | 501.00M | 515.01M | 568.79M | 585.11M | 614.17M | 665.90M | 664.24M | 780.20M | 810.30M | 822.98M | 840.82M | | 973.24M | 1,244.25M | 1,301.57M | 1,327.90M | 1,321.60M | 1,370.89M | 1,395.30M | 1,432.53M | 1,468.38M | 1,556.31M | 1,579.85M | 1,534.56M | 1,479.12M | 1,533.18M | 1,593.31M | 1,674.81M | 1,744.37M |
|
Retained Earnings
|
| -19.84M | | | -19.11M | -17.48M | -16.70M | -16.51M | -17.62M | -4.69M | -5.77M | -7.33M | -7.09M | 2.00M | 7.95M | 21.33M | 2.40M | 9.06M | 19.76M | 36.35M | 47.83M | 57.52M | 57.75M | 45.79M | 36.97M | 40.62M | 52.46M | | 70.54M | 45.91M | 45.98M | 42.30M | 40.03M | 43.90M | 52.47M | 71.43M | 80.64M | 134.86M | 145.86M | 85.66M | 26.01M | 60.00M | 99.23M | 144.50M | 190.35M |
|
Treasury Shares
|
| 0.37M | | | 0.76M | 0.85M | 0.85M | 0.85M | 1.00M | 1.00M | 0.93M | 0.78M | 0.76M | 0.74M | 0.65M | 0.50M | 0.47M | 0.45M | 0.46M | 0.38M | 0.40M | 0.37M | 0.40M | 0.39M | 0.35M | 0.37M | 0.38M | 0.36M | 0.35M | 0.41M | 0.44M | 0.47M | 0.47M | 0.47M | | | | 0.35M | | | 0.52M | 0.52M | | | |