|
Accumulated Depreciation
|
10.94M | | | | 12.07M | 13.73M | 15.75M | 17.64M | 17.04M | 18.35M | 19.64M | 21.30M | 22.89M | | | | 28.62M | | | | 35.23M | | | | 36.90M | | | | 44.13M | | | | 55.67M | | | | 31.66M | | | |
|
Cash & Equivalents
|
221.63M | 209.68M | 183.93M | 157.55M | 132.50M | 120.27M | 104.09M | 88.93M | 159.37M | 140.82M | 259.18M | 239.55M | 234.90M | 208.79M | 184.09M | 403.16M | 377.79M | 342.03M | 314.26M | 279.49M | 244.93M | 260.81M | 677.33M | 578.46M | 556.26M | 524.89M | 500.52M | 440.31M | 228.01M | 153.85M | 513.60M | 229.48M | 241.36M | 243.06M | 287.88M | 251.63M | 158.93M | 217.23M | 253.78M | 597.06M |
|
Receivables - Net
|
4.13M | | | | 9.18M | 1.23M | 4.19M | 1.95M | 1.59M | | | | | | | | | | | | 6.62M | 5.45M | 2.71M | 3.77M | 2.90M | 38.64M | 3.12M | 3.60M | 102.38M | 104.79M | 102.56M | 1.64M | 4.19M | 10.72M | 7.85M | 5.32M | 5.88M | 2.52M | 5.61M | 3.88M |
|
Receivables - Other
|
4.13M | | | | 5.50M | 0.52M | 1.63M | 1.95M | 1.59M | 1.09M | 1.08M | 1.09M | 0.23M | 0.46M | 0.35M | 0.10M | 0.95M | 0.26M | 0.22M | 0.22M | 4.54M | | | | 55.00M | 55.00M | 55.00M | | 100.00M | 100.00M | | | | | | | | | | |
|
Receivables
|
8.26M | | | | 14.68M | 1.75M | 5.82M | 3.89M | 3.17M | | | | | | | | | | | | 11.15M | 5.45M | 2.71M | 3.77M | 57.90M | 93.64M | 58.12M | 3.60M | 202.38M | 204.79M | 102.56M | 1.64M | 4.19M | 10.72M | 7.85M | 5.32M | 5.88M | 2.52M | 5.61M | 3.88M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 3.58M | | 6.01M | 7.43M | 7.16M | 6.33M | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 1.87M | | 4.06M | 6.60M | 4.11M | 1.34M | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 1.47M | | 0.14M | 1.63M | 0.76M | | | | | | | |
|
Inventory
|
0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 4.08M | 6.92M | 7.48M | 10.21M | 15.65M | 12.02M | 7.67M | | | | | | |
|
Prepaid Assets
|
1.19M | | | | 1.27M | 1.13M | 0.89M | 0.75M | 1.14M | 1.99M | 2.07M | 1.67M | 1.12M | 3.60M | 3.51M | 3.82M | 4.72M | 5.74M | 4.08M | 4.17M | 4.34M | 9.19M | 10.86M | 10.35M | 10.54M | 12.42M | 15.13M | 13.69M | 11.82M | 12.57M | 12.35M | 14.88M | 15.09M | 18.84M | 18.28M | 19.29M | 9.28M | 13.42M | 18.54M | 10.33M |
|
Current Assets
|
228.11M | | | | 143.95M | 123.73M | 111.42M | 92.31M | 162.78M | 145.47M | 262.71M | 242.08M | 236.58M | 213.19M | 188.54M | 407.64M | 384.21M | 349.60M | 319.63M | 287.38M | 258.91M | 282.33M | 694.22M | 593.76M | 628.24M | 578.21M | 523.30M | 464.58M | 476.77M | 442.64M | 756.96M | 693.63M | 651.85M | 596.00M | 591.97M | 464.14M | 390.29M | 435.42M | 408.57M | 716.19M |
|
Property, Plant & Equipment (Net)
|
26.01M | | | | 35.70M | 35.24M | 35.41M | 34.65M | 34.28M | 33.84M | 32.13M | 30.80M | 29.18M | 27.78M | 28.06M | 28.28M | 28.77M | 27.74M | 29.30M | 29.64M | 32.33M | 33.86M | 38.37M | 41.22M | 43.51M | 44.92M | 45.98M | 47.89M | 50.53M | 50.07M | 48.57M | 45.95M | 46.55M | 44.55M | 26.19M | 25.57M | 20.42M | 18.08M | 17.49M | 15.40M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.98M | | | | 2.18M | | | 28.26M | 27.46M | 28.27M | 29.73M | 29.97M |
|
Goodwill
|
0.48M | | | | 0.47M | 0.47M | 0.51M | 0.52M | 0.53M | 0.55M | 0.52M | 0.51M | 0.51M | 0.50M | 0.50M | 0.48M | 0.50M | 0.49M | 0.50M | 0.52M | 0.54M | 0.52M | 0.53M | 28.06M | 27.63M | 26.57M | 24.98M | 23.42M | 25.58M | 26.00M | 26.02M | 25.27M | 26.38M | 25.80M | 23.11M | 24.08M | 22.41M | 23.35M | 25.34M | 25.33M |
|
Intangibles
|
10.81M | | | | 8.32M | 12.89M | 14.39M | 14.93M | 9.57M | 9.88M | 10.73M | 5.21M | | 5.92M | 5.86M | 5.42M | 5.43M | 7.21M | 7.09M | 4.05M | 3.36M | 2.91M | 2.64M | 64.00M | 62.69M | 61.13M | 57.45M | 53.84M | 58.78M | 59.70M | 59.71M | 57.98M | 61.54M | 59.11M | 58.66M | 76.61M | 71.04M | 71.99M | 75.60M | 74.14M |
|
Goodwill & Intangibles
|
11.29M | | | | 8.79M | 13.36M | 14.89M | 15.45M | 10.10M | 10.43M | 11.25M | 5.72M | 0.51M | 6.41M | 6.37M | 5.91M | 5.92M | 7.70M | 7.58M | 4.57M | 3.90M | 3.43M | 3.16M | 92.06M | 90.32M | 87.70M | 82.43M | 77.25M | 84.36M | 85.70M | 85.73M | 83.25M | 87.92M | 84.91M | 81.77M | 100.69M | 93.46M | 95.34M | 100.94M | 99.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 16.42M | 16.21M | 15.96M | 15.72M | 15.65M | 15.44M | 15.05M | 14.63M | 14.53M | 14.33M | 13.99M | 12.35M | 12.28M | 11.59M | 10.72M | 10.86M | 9.86M | 9.39M | 9.02M | 8.77M |
|
Other Non-Current Assets
|
1.24M | | | | 1.83M | 1.84M | 1.88M | 2.47M | 2.48M | 2.50M | 2.46M | 2.45M | 2.44M | 2.93M | 2.94M | 2.91M | 2.93M | 2.92M | 2.68M | 2.71M | 2.75M | 2.72M | 5.76M | 5.67M | 5.90M | 5.94M | 5.97M | 6.08M | 6.06M | 6.12M | 6.12M | 6.02M | 3.18M | 5.30M | 37.96M | 1.45M | 1.40M | 5.43M | 5.49M | 5.49M |
|
Non-Current Assets
|
34.55M | | | | 46.32M | 45.91M | 46.54M | 46.67M | 46.86M | 46.77M | 45.83M | 38.98M | 37.33M | 55.80M | 64.54M | 63.95M | 64.42M | 64.64M | 65.71M | 63.13M | 81.48M | 81.52M | 90.04M | 180.86M | 180.94M | 178.94M | 177.91M | 173.66M | 228.19M | 188.36M | 185.81M | 177.92M | 179.84M | 174.05M | 138.88M | 181.67M | 166.25M | 169.98M | 176.32M | 172.19M |
|
Assets
|
262.66M | | | | 190.26M | 169.63M | 157.97M | 138.99M | 209.64M | 192.24M | 308.54M | 281.06M | 273.91M | 268.99M | 253.08M | 471.59M | 448.63M | 414.24M | 385.34M | 350.51M | 340.39M | 363.85M | 784.26M | 774.62M | 809.18M | 757.15M | 701.21M | 638.23M | 704.96M | 631.00M | 942.77M | 871.55M | 831.69M | 770.05M | 730.85M | 645.81M | 556.54M | 605.40M | 584.89M | 888.38M |
|
Accounts Payables
|
4.06M | | | | 5.52M | 3.95M | 3.46M | 2.99M | 2.91M | 3.69M | 3.87M | 4.12M | 3.79M | 3.53M | 4.52M | 3.78M | 5.68M | 4.99M | 4.94M | 2.35M | 3.77M | 5.75M | 16.82M | 5.37M | 2.50M | 9.92M | 10.03M | 7.57M | 10.98M | 8.88M | 9.37M | 5.58M | 6.59M | 5.23M | 4.41M | 5.44M | 7.23M | 5.27M | 5.54M | 6.23M |
|
Payables
|
4.06M | | | | 5.52M | 3.95M | 3.46M | 2.99M | 2.91M | 3.69M | 3.87M | 4.12M | 3.79M | 3.53M | 4.52M | 3.78M | 5.68M | 4.99M | 4.94M | 2.35M | 3.77M | 5.75M | 16.82M | 5.37M | 2.50M | 9.92M | 10.03M | 7.57M | 10.98M | 8.88M | 9.37M | 5.58M | 6.59M | 5.23M | 4.41M | 5.44M | 7.23M | 5.27M | 5.54M | 6.23M |
|
Accumulated Expenses
|
9.86M | | | | 9.77M | 7.15M | 9.44M | 10.16M | 8.84M | 6.49M | 8.92M | 7.10M | 8.23M | 7.31M | 7.37M | 12.70M | 12.46M | 9.51M | 13.25M | 17.78M | 18.04M | 20.90M | 23.53M | 30.75M | 28.49M | 19.95M | 23.05M | 26.44M | 30.57M | 22.53M | 23.54M | 28.43M | 30.53M | 22.66M | 26.49M | 32.30M | 28.93M | 27.34M | 31.48M | 51.95M |
|
Other Accumulated Expenses
|
0.57M | | | | 0.38M | 0.03M | 2.37M | 2.45M | 0.84M | 0.44M | 0.86M | 0.84M | 0.55M | | | | | | | | 2.08M | 5.00M | | | 2.87M | | | | 2.25M | 2.25M | | | | | | | | | | 1.12M |
|
Short term Debt
|
5.58M | | | | 0.60M | 2.44M | 4.32M | 6.23M | 1.08M | 4.44M | 8.03M | 11.11M | | | | | | | | | | | | | | 9.10M | 8.70M | 23.54M | 25.98M | 27.30M | 27.70M | 26.71M | 28.21M | 27.60M | 28.10M | 29.23M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 3.81M | 4.26M | 4.44M | 5.87M | 5.90M | 5.50M | 5.55M | 5.52M | 5.46M | 5.75M | 5.80M | 5.77M | 5.75M | 6.50M | 6.43M | 8.38M | 7.67M | 7.78M | 7.89M | 8.34M | 8.00M | 3.62M | 4.30M | 3.60M | 3.70M | 3.91M | 3.91M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | 7.82M |
|
Current Deferred Revenue
|
6.78M | | | | 6.14M | 6.22M | 5.20M | 4.25M | 4.61M | 9.70M | 8.46M | 8.59M | 7.63M | 7.77M | 7.22M | 7.53M | 7.63M | 6.73M | 6.15M | 7.67M | 2.08M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
26.91M | | | | 22.72M | 20.47M | 23.13M | 25.37M | 19.23M | 26.56M | 31.44M | 32.01M | 19.97M | 22.42M | 23.37M | 28.45M | 31.63M | 27.13M | 29.84M | 33.35M | 27.33M | 32.10M | 46.09M | 41.92M | 36.76M | 44.70M | 48.26M | 63.97M | 75.92M | 66.34M | 68.36M | 68.61M | 73.67M | 63.47M | 80.47M | 71.27M | 40.05M | 36.31M | 40.93M | 100.63M |
|
Non-Current Debt
|
14.63M | | | | 19.63M | 17.92M | 16.15M | 14.35M | 19.74M | 16.37M | 12.84M | 9.60M | 35.47M | 35.63M | 35.78M | 35.93M | 36.06M | 36.21M | 35.37M | 35.49M | 35.62M | 70.47M | 70.78M | 71.49M | 100.96M | 101.42M | 101.89M | 102.39M | 102.79M | 103.25M | 101.11M | 101.43M | 101.75M | 102.12M | 102.51M | 51.11M | 51.32M | 51.59M | 51.84M | 51.88M |
|
Non-Current Deffered Revenue
|
83.44M | | | | 75.61M | 75.40M | 78.73M | 67.86M | 67.41M | 36.15M | 32.85M | 29.85M | 28.86M | 27.46M | 26.35M | 23.88M | 23.14M | 23.71M | 23.05M | 22.41M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 23.34M | 31.87M | 31.24M | 31.13M | 30.52M | 30.28M | 30.33M | 35.93M | 29.49M | 30.53M | 29.73M | 34.76M | 28.23M | 30.72M | 29.89M | 40.10M | 31.07M | 30.20M | 28.98M | 36.66M | 26.98M | 12.37M | 12.19M | 11.14M | 10.91M | 10.95M | 10.36M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 13.14M | 12.91M | 11.30M | 9.95M | 8.59M | 8.26M | 6.97M | 6.80M | 4.92M | 7.54M | 7.38M | 7.32M | 7.63M | 7.04M | 7.34M | 7.96M | 7.96M |
|
Other Non-Current Liabilities
|
2.93M | | | | 1.84M | 1.99M | 2.42M | 2.59M | 2.88M | 2.88M | 2.70M | 1.08M | 0.80M | 2.60M | 3.25M | 1.35M | 3.08M | 1.00M | 0.83M | 0.55M | 3.14M | 3.11M | 3.25M | 23.78M | 29.54M | 31.10M | 29.10M | 32.70M | 9.33M | 36.90M | 37.20M | 40.70M | 14.79M | 42.20M | 40.10M | 41.40M | 10.86M | 12.60M | 15.93M | 17.75M |
|
Total Non-Current Liabilities
|
107.83M | | | | 103.91M | 103.44M | 107.55M | 94.00M | 101.06M | 65.42M | 58.68M | 49.20M | 74.33M | 89.46M | 97.65M | 92.91M | 93.94M | 91.97M | 90.00M | 89.26M | 69.16M | 103.06M | 104.56M | 141.95M | 176.64M | 166.45M | 166.46M | 153.09M | 153.04M | 151.90M | 521.09M | 534.16M | 550.34M | 559.82M | 553.27M | 518.71M | 523.24M | 535.41M | 547.96M | 559.00M |
|
Total Liabilities
|
134.74M | | | | 126.63M | 123.91M | 130.68M | 119.38M | 120.28M | 91.97M | 90.12M | 81.21M | 94.30M | 111.88M | 121.02M | 121.36M | 125.57M | 119.10M | 119.84M | 122.61M | 96.49M | 135.16M | 150.66M | 183.87M | 213.40M | 211.15M | 214.72M | 217.06M | 228.96M | 218.23M | 589.45M | 602.77M | 624.02M | 623.30M | 633.74M | 589.99M | 563.29M | 571.72M | 588.89M | 659.64M |
|
Total Debt
|
20.21M | | | | 20.24M | 20.36M | 20.47M | 20.59M | 20.82M | 20.81M | 20.87M | 20.71M | 35.47M | 35.63M | 35.78M | 35.93M | 36.06M | 36.21M | 35.37M | 35.49M | 35.62M | 70.47M | 70.78M | 71.49M | 100.96M | 110.52M | 110.59M | 125.93M | 128.77M | 130.55M | 128.81M | 128.14M | 129.96M | 129.72M | 130.61M | 80.35M | 51.32M | 51.59M | 51.84M | 51.88M |
|
Common Equity
|
127.93M | | | | 63.63M | 45.73M | 27.29M | 19.61M | 89.36M | 100.26M | 218.42M | 199.85M | 179.61M | 157.11M | 132.06M | 350.23M | 323.06M | 295.15M | 265.50M | 227.89M | 243.91M | 228.69M | 633.61M | 590.75M | 595.78M | 546.00M | 486.49M | 421.17M | 476.01M | 412.77M | 353.32M | 268.78M | 207.67M | 146.75M | 97.11M | 55.82M | -6.75M | 33.69M | -4.00M | 228.75M |
|
Shareholder's Equity
|
127.93M | | | | 63.63M | 45.73M | 27.29M | 19.61M | 89.36M | 100.26M | 218.42M | 199.85M | 179.61M | 157.11M | 132.06M | 350.23M | 323.06M | 295.15M | 265.50M | 227.89M | 243.91M | 228.69M | 633.61M | 590.75M | 595.78M | 546.00M | 486.49M | 421.17M | 476.01M | 412.77M | 353.32M | 268.78M | 207.67M | 146.75M | 97.11M | 55.82M | -6.75M | 33.69M | -4.00M | 228.75M |
|
Liabilities and Shareholders Equity
|
262.66M | | | | 190.26M | 169.63M | 157.97M | 138.99M | 209.64M | 192.24M | 308.54M | 281.06M | 273.91M | 268.99M | 253.08M | 471.59M | 448.63M | 414.24M | 385.34M | 350.51M | 340.39M | 363.85M | 784.26M | 774.62M | 809.18M | 757.15M | 701.21M | 638.23M | 704.96M | 631.00M | 942.77M | 871.55M | 831.69M | 770.05M | 730.85M | 645.81M | 556.54M | 605.40M | 584.89M | 888.38M |
|
Retained Earnings
|
-322.68M | | | | -396.06M | -416.33M | -437.60M | -447.84M | -475.32M | -470.99M | -491.58M | -513.62M | -535.51M | -563.28M | -594.68M | -618.28M | -6.70M | -687.71M | -730.26M | -784.03M | -9.90M | -826.29M | -426.82M | -463.35M | -28.90M | -501.82M | -540.88M | -588.74M | -58.30M | -659.16M | -727.63M | -817.20M | -890.41M | -956.03M | -1012.33M | -1056.70M | -1129.96M | -1173.60M | -1211.32M | -1291.85M |
|
Treasury Shares
|
0.18M | | | | 0.31M | 0.57M | 0.69M | 0.67M | 0.68M | 0.66M | 0.57M | 0.48M | 0.41M | 0.49M | 0.49M | 0.48M | 0.48M | 0.42M | 0.43M | 0.46M | 0.47M | 0.72M | 0.77M | 0.70M | 0.71M | 1.74M | 1.88M | 1.81M | 1.82M | 2.43M | 2.49M | 2.49M | 2.26M | 2.71M | 2.56M | 1.98M | 1.66M | 1.96M | 2.17M | 2.29M |