|
Cash & Equivalents
|
40.56M | 43.31M | 60.19M | 69.05M | 44.10M | 0.05M | 70.60M | 92.29M | 52.90M | 67.13M | 45.76M | 34.12M | 37.79M | 33.56M | 48.25M | 41.25M | 62.94M | 48.25M | 35.35M | 38.41M | 39.70M | 67.02M | 21.62M | 37.46M | 33.71M | 61.90M | 13.08M | 76.89M | 46.74M | 106.53M | 174.64M | 146.51M | 173.36M | 117.44M | 86.18M | 51.62M | 37.17M | 51.40M | 32.59M | 34.56M | 59.90M | 99.00M | 56.92M | 71.63M | 77.23M | 108.68M | 78.48M | 78.72M | 94.37M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 17.83M | 14.96M | 10.96M | 10.99M | 10.35M | 11.60M | 11.54M | 12.22M | 11.23M | 12.25M | 12.55M | 12.83M | 13.87M | 14.43M | 14.48M | 13.20M | 13.29M |
|
Cash & Current Investments
|
40.56M | 43.31M | 60.19M | 69.05M | 44.10M | 0.05M | 70.60M | 92.29M | 52.90M | 67.13M | 45.76M | 34.12M | 37.79M | 33.56M | 48.25M | 41.25M | 62.94M | 48.25M | 35.35M | 38.41M | 39.70M | 67.02M | 21.62M | 37.46M | 33.71M | 61.90M | 13.08M | 76.89M | 46.74M | 106.53M | 174.64M | 163.94M | 191.20M | 132.40M | 97.14M | 62.61M | 47.52M | 63.00M | 44.12M | 46.78M | 71.12M | 111.25M | 69.47M | 84.46M | 91.10M | 123.11M | 92.95M | 91.92M | 107.66M |
|
Receivables - Net
|
1.68M | 2.60M | 1.55M | 1.21M | 2.89M | 0.00M | 2.62M | 4.20M | 1.68M | 3.17M | 2.15M | 2.52M | 2.46M | 3.25M | 4.34M | 2.85M | 4.42M | 6.27M | 3.20M | 3.92M | 2.32M | 1.22M | 2.00M | 2.41M | 2.47M | 2.72M | 6.32M | 6.84M | 8.44M | 7.10M | 7.48M | 7.87M | 10.02M | 14.16M | 14.44M | 10.68M | 7.76M | 3.05M | 3.08M | 3.96M | 3.10M | 2.59M | 5.87M | 5.52M | 8.68M | 9.02M | 8.74M | 8.46M | 7.09M |
|
Receivables - Other
|
| | | | | | 4.50M | | | | 4.70M | | | | 4.40M | | 4.90M | 5.40M | | 0.47M | 0.47M | 8.20M | 0.41M | 0.41M | 0.41M | 10.00M | 0.50M | 0.50M | 0.50M | 5.30M | 0.49M | 0.49M | 0.49M | 6.70M | 0.52M | 0.52M | 0.52M | 6.30M | 0.50M | 0.50M | 0.50M | 7.20M | 0.62M | 0.62M | 0.62M | 0.73M | 0.73M | 0.73M | 0.73M |
|
Receivables
|
1.68M | 2.60M | 1.55M | 1.21M | 2.89M | 0.00M | 7.12M | 4.20M | 1.68M | 3.17M | 6.85M | 2.52M | 2.46M | 3.25M | 8.74M | 2.85M | 9.32M | 11.67M | 3.20M | 4.39M | 2.80M | 9.42M | 2.41M | 2.82M | 2.88M | 12.72M | 6.82M | 7.34M | 8.94M | 12.40M | 7.97M | 8.37M | 10.51M | 20.86M | 14.96M | 11.19M | 8.28M | 9.35M | 3.59M | 4.46M | 3.61M | 9.79M | 6.49M | 6.14M | 9.30M | 9.74M | 9.47M | 9.18M | 7.82M |
|
Inventory
|
238.15M | 228.23M | 212.93M | 218.26M | 258.07M | 0.25M | 237.66M | 243.26M | 294.39M | 277.42M | 272.28M | 276.36M | 321.06M | 299.12M | 284.80M | 289.64M | | 260.50M | 295.92M | 336.91M | 300.51M | 257.54M | 289.36M | 336.92M | 298.00M | 259.50M | 303.99M | 298.86M | 274.26M | 233.27M | 268.63M | 308.14M | 282.01M | 285.20M | 345.02M | 385.51M | 392.29M | 390.39M | 389.51M | 409.34M | 368.34M | 346.44M | 411.62M | 425.46M | 406.60M | 385.61M | 428.42M | 449.00M | 435.30M |
|
Current Deferred Tax Assets
|
3.34M | 3.53M | 4.28M | 3.80M | 3.31M | 0.00M | 2.50M | 2.56M | 2.98M | 3.26M | 2.91M | 2.96M | 2.50M | 1.79M | 1.21M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.40M | 2.98M | 2.41M | 3.51M | 5.89M | 0.00M | 2.89M | 4.04M | 5.57M | 4.67M | 4.92M | 10.01M | 6.66M | 4.86M | 3.92M | 11.40M | | 5.56M | 13.18M | 12.09M | 11.76M | 11.53M | 9.77M | 10.89M | 10.87M | 5.53M | 14.19M | 13.42M | 10.73M | 8.41M | 11.90M | 13.13M | 12.44M | 10.26M | 14.59M | 18.13M | 16.86M | 13.31M | 16.84M | 25.28M | 19.47M | 21.06M | 17.99M | 21.65M | 20.66M | 18.41M | 18.51M | 24.69M | 22.99M |
|
Current Assets
|
287.14M | 280.65M | 281.35M | 295.83M | 314.25M | 0.31M | 316.26M | 346.35M | 357.51M | 355.66M | 328.02M | 325.98M | 370.46M | 342.58M | 342.51M | 346.18M | | 320.59M | 347.64M | 391.32M | 354.29M | 337.31M | 322.74M | 387.68M | 345.05M | 329.65M | 337.57M | 396.00M | 340.17M | 355.31M | 462.64M | 493.08M | 495.67M | 442.03M | 471.20M | 476.93M | 464.43M | 469.72M | 453.55M | 485.36M | 462.04M | 481.34M | 504.95M | 537.10M | 527.04M | 536.14M | 548.63M | 574.07M | 573.04M |
|
Property, Plant & Equipment (Net)
|
61.50M | 62.61M | 62.39M | 64.32M | 66.66M | 0.07M | 69.23M | 72.17M | 75.67M | 76.91M | 77.36M | 80.15M | 84.77M | 89.91M | 90.19M | 93.52M | | 86.28M | 81.64M | 77.25M | 74.47M | 70.61M | 72.31M | 70.86M | 69.15M | 67.78M | 64.93M | 65.04M | 63.43M | 62.33M | 62.04M | 65.87M | 71.96M | 88.53M | 110.03M | 124.79M | 136.53M | 141.44M | 150.49M | 159.19M | 164.98M | 168.61M | 172.18M | 170.72M | 174.17M | 172.81M | 178.42M | 181.32M | 187.78M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38M | 11.70M | 10.79M | 11.46M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 15.22M | 15.38M | 18.02M | 18.02M | 18.02M | 18.02M | 18.02M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 32.60M | 32.60M | 32.60M | 32.60M | 32.60M | 32.60M | 32.60M | 32.60M | 41.00M | 40.99M | 40.98M | 40.97M | 40.96M | 40.95M | 40.93M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.98M | 44.30M | 43.39M | 44.06M | 44.62M | 44.62M | 44.62M | 44.62M | 44.62M | 56.22M | 56.37M | 59.00M | 58.99M | 58.97M | 58.96M | 58.95M |
|
Long-Term Deferred Tax
|
| | | | | | 13.46M | | | 0.15M | 18.09M | 1.35M | 1.87M | 2.38M | 3.43M | 5.29M | | 17.42M | 8.22M | 8.38M | 8.87M | 17.03M | 8.16M | 7.02M | 7.68M | 7.83M | 7.25M | 7.29M | 6.28M | 5.63M | 4.96M | 4.13M | 3.15M | 2.70M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.21M | 1.29M | 1.40M | 1.45M | 1.18M | 0.00M | 1.07M | 1.00M | 0.86M | 0.88M | 0.81M | 0.85M | 0.58M | 0.68M | 0.72M | 0.68M | | 0.54M | 0.41M | 0.34M | 0.39M | 0.46M | 0.76M | 4.28M | 3.69M | 8.11M | 9.45M | 10.59M | 11.80M | 13.84M | 12.87M | 12.50M | 14.22M | 14.06M | 13.95M | 14.87M | 15.61M | 15.39M | 15.21M | 14.43M | 13.99M | 13.60M | 13.34M | 12.92M | 13.20M | 12.65M | 12.31M | 11.95M | 11.84M |
|
Non-Current Assets
|
62.71M | 63.89M | 63.79M | 65.77M | 67.84M | 0.07M | 70.30M | 73.17M | 76.53M | 77.94M | 79.17M | 82.36M | 87.21M | 92.96M | 94.34M | 99.49M | | 94.99M | 90.27M | 85.98M | 83.73M | 80.69M | 305.87M | 305.69M | 302.67M | 298.73M | 291.98M | 293.51M | 283.18M | 287.44M | 287.44M | 290.98M | 290.84M | 370.23M | 390.54M | 437.58M | 501.90M | 520.06M | 523.08M | 557.84M | 561.43M | 560.69M | 587.63M | 577.93M | 597.39M | 587.99M | 591.53M | 591.18M | 599.50M |
|
Assets
|
349.84M | 344.54M | 345.14M | 361.60M | 382.09M | 0.38M | 386.56M | 419.53M | 434.04M | 433.60M | 407.20M | 408.34M | 457.67M | 435.55M | 436.85M | 445.67M | | 415.58M | 437.92M | 477.31M | 438.02M | 418.00M | 628.62M | 693.37M | 647.71M | 628.37M | 629.55M | 689.52M | 623.34M | 642.75M | 750.09M | 784.06M | 786.51M | 812.26M | 861.73M | 914.51M | 966.34M | 989.78M | 976.63M | 1,043.20M | 1,023.47M | 1,042.03M | 1,092.58M | 1,115.03M | 1,124.43M | 1,124.13M | 1,140.16M | 1,165.25M | 1,172.54M |
|
Accounts Payables
|
79.02M | 58.67M | 55.22M | 54.92M | 76.29M | 0.05M | 61.24M | 68.65M | 86.25M | 66.33M | 65.03M | 53.04M | 94.73M | 60.53M | 62.67M | 54.23M | | 41.74M | 62.59M | 90.93M | 56.27M | 48.72M | 56.49M | 108.41M | 66.09M | 60.66M | 90.04M | 129.64M | 50.90M | 57.72M | 102.41M | 96.49M | 65.59M | 69.09M | 116.84M | 113.83M | 88.33M | 78.85M | 55.85M | 77.43M | 42.94M | 58.27M | 71.23M | 73.92M | 57.28M | 52.03M | 66.59M | 68.66M | 65.85M |
|
Payables
|
79.02M | 58.67M | 55.22M | 54.92M | 76.29M | 0.05M | 61.24M | 68.65M | 86.25M | 66.33M | 65.03M | 53.04M | 94.73M | 60.53M | 62.67M | 54.23M | | 41.74M | 62.59M | 90.93M | 56.27M | 48.72M | 56.49M | 108.41M | 66.09M | 60.66M | 90.04M | 129.64M | 50.90M | 57.72M | 102.41M | 96.49M | 65.59M | 69.09M | 116.84M | 113.83M | 88.33M | 78.85M | 55.85M | 77.43M | 42.94M | 58.27M | 71.23M | 73.92M | 57.28M | 52.03M | 66.59M | 68.66M | 65.85M |
|
Accumulated Expenses
|
15.35M | 18.86M | 15.46M | 20.14M | 14.01M | 0.02M | 14.52M | 23.78M | 16.42M | 24.83M | 17.00M | 20.13M | 19.99M | 19.23M | 14.99M | 22.09M | | 15.04M | 24.23M | 25.66M | 28.09M | 22.07M | 17.61M | 20.18M | 22.05M | 525.00M | 12.52M | 20.86M | 25.35M | 24.39M | 55.01M | 50.13M | 48.54M | 33.05M | 31.24M | 22.89M | 22.94M | 20.28M | 21.31M | 20.00M | 21.39M | 16.62M | 21.94M | 30.20M | 20.05M | 25.38M | 24.70M | 29.91M | 23.57M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 4.07M | | | | 5.16M | | | | 4.46M | | | | 6.16M | | | | 5.70M | | | | 3.76M | | | | 3.80M | | | | 3.60M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 47.09M | 46.78M | 42.48M | 43.15M | 49.08M | 45.38M | 48.98M | 48.79M | 42.90M | 47.77M | 47.71M | 51.56M | 51.29M | 52.52M | 52.49M | 58.15M | 58.08M | 57.34M | 57.09M | 52.98M | 56.02M | 55.87M | 58.43M | 53.01M | 58.35M | 57.89M | 51.91M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 1.80M | | | | 2.13M | | | | 2.32M | | | | 3.17M | | | | 2.27M | | | | 2.42M | | | | 2.34M | | | | 2.42M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 2.38M | | | | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
94.36M | 77.52M | 70.68M | 75.06M | 90.30M | 0.07M | 75.76M | 92.43M | 102.68M | 91.15M | 82.02M | 73.17M | 114.72M | 79.76M | 77.66M | 76.32M | | 56.78M | 86.83M | 116.59M | 84.36M | 70.78M | 121.19M | 175.37M | 130.62M | 122.51M | 151.63M | 195.88M | 125.23M | 130.90M | 200.31M | 194.39M | 161.84M | 153.71M | 199.37M | 189.24M | 163.76M | 157.28M | 135.24M | 154.76M | 121.43M | 127.88M | 149.20M | 159.99M | 135.76M | 130.43M | 149.65M | 156.46M | 141.33M |
|
Non-Current Deffered Revenue
|
5.16M | 5.16M | 5.08M | 5.58M | 5.68M | 0.01M | 6.05M | 6.58M | 6.86M | 7.10M | 7.47M | 7.88M | 8.39M | 8.94M | 9.22M | 9.62M | | 11.37M | 11.43M | 12.07M | 11.81M | 12.11M | 13.39M | 13.75M | 13.22M | 13.35M | 12.65M | 14.25M | 14.60M | 16.01M | 11.61M | 11.44M | 11.94M | 10.90M | 10.48M | 10.78M | 10.39M | 9.84M | 9.81M | 10.60M | 9.77M | 11.64M | 12.16M | 12.56M | 13.45M | 10.01M | 9.54M | 10.24M | 10.99M |
|
Non-Current Deferred Tax Liability
|
0.02M | | 0.67M | 1.13M | 1.70M | 0.00M | 12.90M | 1.38M | 0.28M | | 14.18M | | | | 16.89M | | | 9.23M | | | | 7.40M | | | | 56.93M | | | | | | | | | 0.41M | 4.44M | 8.59M | 11.84M | 14.53M | 14.63M | 16.65M | 17.34M | 16.00M | 15.19M | 17.64M | 18.88M | 19.62M | 23.30M | 25.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 202.52M | 199.59M | 202.14M | 194.11M | 184.90M | 189.41M | 179.34M | 182.62M | 185.21M | 185.56M | 177.35M | 194.79M | 195.43M | 226.12M | 277.68M | 285.07M | 279.17M | 307.33M | 305.32M | 301.36M | 313.30M | 304.58M | 317.68M | 314.97M | 306.99M | 303.69M | 310.88M |
|
Other Non-Current Liabilities
|
6.77M | 7.35M | 8.21M | 9.05M | 10.08M | 0.01M | 12.96M | 15.30M | 15.28M | 16.36M | 18.43M | 18.79M | 20.12M | 21.62M | 24.43M | 25.07M | | 29.02M | 27.29M | 25.01M | 23.48M | 22.17M | 0.02M | 1.10M | 0.98M | 2.70M | 0.92M | 0.99M | 0.96M | 3.40M | 2.68M | 2.76M | 2.83M | 3.58M | 0.34M | 0.31M | 0.33M | 1.72M | 0.20M | 0.37M | 0.40M | 1.95M | 4.12M | 4.21M | 4.24M | 0.85M | 0.78M | 0.87M | 0.96M |
|
Total Non-Current Liabilities
|
105.08M | 88.83M | 82.59M | 88.43M | 104.18M | 0.08M | 89.91M | 107.02M | 116.83M | 104.61M | 96.40M | 88.64M | 131.09M | 97.01M | 95.55M | 94.92M | | 79.25M | 109.12M | 138.53M | 105.79M | 91.39M | 337.09M | 388.71M | 345.98M | 328.31M | 349.18M | 399.54M | 319.16M | 329.17M | 397.13M | 391.38M | 351.13M | 356.15M | 405.68M | 430.57M | 460.43M | 462.49M | 438.75M | 487.32M | 453.17M | 456.68M | 490.65M | 492.32M | 484.53M | 474.29M | 485.80M | 493.69M | 488.40M |
|
Total Liabilities
|
111.85M | 96.18M | 90.80M | 97.48M | 114.26M | 0.10M | 102.88M | 122.32M | 132.11M | 120.97M | 114.83M | 107.43M | 151.21M | 118.63M | 119.98M | 119.99M | | 108.28M | 136.41M | 163.54M | 129.27M | 113.57M | 337.12M | 389.81M | 346.96M | 331.01M | 350.09M | 400.53M | 320.13M | 332.57M | 399.81M | 394.14M | 353.96M | 359.73M | 406.02M | 430.88M | 460.75M | 464.21M | 438.95M | 487.69M | 453.57M | 458.64M | 494.78M | 496.53M | 488.77M | 475.14M | 486.58M | 494.56M | 489.36M |
|
Common Equity
|
238.00M | 248.36M | 254.34M | 264.13M | 267.83M | 0.28M | 283.68M | 297.21M | 301.93M | 312.63M | 292.37M | 300.91M | 306.46M | 316.91M | 316.87M | 325.68M | 318.88M | 307.30M | 301.51M | 313.76M | 308.75M | 304.43M | 291.50M | 303.56M | 300.75M | 297.36M | 279.46M | 288.99M | 303.22M | 310.18M | 350.27M | 389.91M | 432.55M | 452.53M | 455.71M | 483.63M | 505.58M | 525.57M | 537.68M | 555.52M | 569.91M | 583.39M | 597.80M | 618.50M | 635.66M | 649.00M | 653.58M | 670.69M | 683.18M |
|
Shareholder's Equity
|
238.00M | 248.36M | 254.34M | 264.13M | 267.83M | 0.28M | 283.68M | 297.21M | 301.93M | 312.63M | 292.37M | 300.91M | 306.46M | 316.91M | 316.87M | 325.68M | 318.88M | 307.30M | 301.51M | 313.76M | 308.75M | 304.43M | 291.50M | 303.56M | 300.75M | 297.36M | 279.46M | 288.99M | 303.22M | 310.18M | 350.27M | 389.91M | 432.55M | 452.53M | 455.71M | 483.63M | 505.58M | 525.57M | 537.68M | 555.52M | 569.91M | 583.39M | 597.80M | 618.50M | 635.66M | 649.00M | 653.58M | 670.69M | 683.18M |
|
Liabilities and Shareholders Equity
|
349.84M | 344.54M | 345.14M | 361.60M | 382.09M | 0.38M | 386.56M | 419.53M | 434.04M | 433.60M | 407.20M | 408.34M | 457.67M | 435.55M | 436.85M | 445.67M | | 415.58M | 437.92M | 477.31M | 438.02M | 418.00M | 628.62M | 693.37M | 647.71M | 628.37M | 629.55M | 689.52M | 623.34M | 642.75M | 750.09M | 784.06M | 786.51M | 812.26M | 861.73M | 914.51M | 966.34M | 989.78M | 976.63M | 1,043.20M | 1,023.47M | 1,042.03M | 1,092.58M | 1,115.03M | 1,124.43M | 1,124.13M | 1,140.16M | 1,165.25M | 1,172.54M |
|
Treasury Shares
|
0.47M | 461.00 | 0.46M | 611.00 | 0.57M | 446.00 | 391.00 | 73.00 | 7.00 | 0.03M | 0.22M | | | | 114.00 | | 1.70M | 1.26M | 4.45M | 4.44M | 4.96M | 1.53M | 5.84M | 5.82M | 6.34M | 2.23M | 6.44M | 12.85M | 12.84M | | 12.70M | 12.81M | 12.88M | 0.21M | 13.46M | 13.44M | 13.88M | 1.13M | 13.71M | 13.69M | 13.92M | -13.92M | -13.89M | -13.88M | 13.87M | 13.87M | -13.71M | -13.68M | 13.67M |
|
Retained Earnings
|
182.40M | 191.49M | 195.85M | 205.77M | 208.49M | 0.22M | 222.24M | 233.25M | 235.09M | 246.32M | 228.11M | 236.40M | 241.01M | 250.70M | 250.07M | 257.98M | | 326.74M | 339.07M | 349.55M | 360.33M | 360.44M | 370.45M | 381.01M | 393.50M | 395.76M | 378.35M | 387.12M | 400.50M | 406.65M | 447.88M | 490.07M | 534.90M | 553.49M | 577.82M | 604.19M | 634.32M | 653.45M | 667.20M | 683.88M | 702.43M | 714.65M | 728.17M | 747.00M | 762.49M | 773.35M | 778.52M | 793.52M | 803.95M |