|
Cash & Equivalents
|
75.10M | 121.18M | 130.79M | | 124.43M | 221.12M | 307.56M | 295.46M | 338.29M | 338.64M | 408.42M | 283.25M | 329.12M | 407.10M | 677.83M | 638.93M | 670.90M | 640.10M | 754.42M | 606.74M | 439.73M | 274.86M | 431.53M | 294.87M | 268.29M | 220.23M | 169.73M | 245.96M | 227.11M | 169.73M | 279.95M | 173.16M | 201.27M | 174.67M | 312.50M |
|
Short-term Investments
|
| | 0.19M | | 0.19M | 0.19M | 0.19M | 0.18M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | 0.19M | | | | | | | | | | | 51.43M | 45.60M | 49.52M | 51.43M | 47.90M | 50.35M | 52.68M | 52.86M | 50.99M |
|
Cash & Current Investments
|
75.10M | 121.18M | 130.98M | | 124.62M | 221.31M | 307.75M | 295.64M | 338.48M | 338.82M | 408.60M | 283.43M | 329.31M | 407.29M | 678.03M | 639.12M | 670.90M | 640.10M | 754.42M | 606.74M | 439.73M | 274.86M | 431.53M | 294.87M | 268.29M | 220.23M | 221.16M | 291.56M | 276.63M | 221.16M | 327.86M | 223.51M | 253.95M | 227.53M | 363.49M |
|
Receivables - Net
|
45.31M | | 47.36M | | 53.09M | 73.21M | 157.00M | 77.12M | 110.51M | 102.74M | 188.91M | 57.78M | 65.45M | 54.94M | 164.91M | 91.74M | 86.54M | 100.78M | 203.12M | 128.99M | 148.11M | 101.21M | 141.59M | 112.02M | 141.07M | 67.58M | 146.25M | 97.75M | 178.71M | 44.51M | 180.27M | 96.34M | 147.29M | 131.94M | 223.36M |
|
Receivables
|
45.31M | | 47.36M | | 53.09M | 73.21M | 157.00M | 77.12M | 110.51M | 102.74M | 188.91M | 57.78M | 65.45M | 54.94M | 164.91M | 91.74M | 86.54M | 100.78M | 203.12M | 128.99M | 148.11M | 101.21M | 141.59M | 112.02M | 141.07M | 67.58M | 146.25M | 97.75M | 178.71M | 44.51M | 180.27M | 96.34M | 147.29M | 131.94M | 223.36M |
|
Raw Materials
|
| | 9.84M | | 14.85M | 17.01M | 14.46M | 17.25M | 17.15M | 12.06M | 8.77M | 10.47M | 9.71M | 8.65M | 8.98M | 8.04M | 13.91M | 30.52M | 59.67M | 55.93M | 76.74M | 47.63M | 45.32M | 51.83M | 58.03M | 64.95M | 59.69M | 65.32M | 52.50M | 31.68M | 23.85M | 25.51M | 22.16M | 17.54M | 14.61M |
|
Finished Goods
|
| | 104.01M | | 98.56M | 176.18M | 95.39M | 86.48M | 104.08M | 207.72M | 104.35M | 102.00M | 78.73M | 172.18M | 79.21M | 131.54M | 132.78M | 154.61M | 145.49M | 208.48M | 258.99M | 406.66M | 260.73M | 274.46M | 240.12M | 281.57M | 113.35M | 114.22M | 102.40M | 199.82M | 117.04M | 112.91M | 93.26M | 153.49M | 110.72M |
|
Inventory
|
53.56M | | 113.86M | | 113.41M | 193.19M | 109.85M | 103.72M | 121.22M | 219.78M | 113.12M | 112.48M | 88.44M | 180.83M | 88.19M | 139.58M | 146.70M | 185.13M | 205.16M | 264.40M | 335.73M | 454.29M | 306.06M | 326.29M | 298.15M | 346.52M | 173.04M | 179.54M | 154.90M | 231.50M | 140.89M | 138.42M | 115.43M | 171.02M | 125.33M |
|
Prepaid Assets
|
9.44M | | 9.46M | | 13.85M | 10.07M | 13.20M | 15.48M | 15.36M | 17.76M | 30.99M | 27.95M | 18.92M | 17.32M | 21.08M | 31.76M | 23.76M | 31.50M | 22.53M | 28.18M | 23.12M | 37.04M | 34.77M | 31.47M | 27.00M | 25.30M | 37.69M | 42.08M | 41.34M | 53.91M | 58.99M | 50.67M | 39.56M | 39.64M | 35.15M |
|
Current Assets
|
| | 301.47M | | 304.98M | 497.60M | 552.26M | 478.80M | 566.40M | 679.11M | 688.61M | 464.02M | 487.03M | 660.38M | 900.92M | 880.15M | 911.69M | 957.51M | 1,160.37M | 1,010.71M | 923.46M | 867.39M | 882.06M | 736.84M | 708.09M | 659.63M | 758.89M | 582.91M | 604.46M | 551.09M | 612.53M | 453.02M | 503.14M | 504.04M | 640.24M |
|
Property, Plant & Equipment (Net)
|
| | 95.13M | | 89.60M | 85.37M | 79.33M | 71.56M | 72.86M | 78.14M | 81.47M | 74.91M | 64.84M | 60.78M | 64.17M | 65.51M | 71.73M | 71.34M | 69.00M | 71.97M | 75.86M | 86.17M | 85.07M | 87.47M | 94.15M | 87.08M | 86.82M | 88.24M | 103.12M | 102.15M | 95.03M | 86.03M | 80.73M | 72.28M | 65.55M |
|
Goodwill
|
| | | | | | | | | 1.00M | 15.29M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 22.20M | 37.73M | 79.82M | 77.30M | 80.94M | 81.50M | 81.78M | 80.42M | 82.29M | 81.30M | 80.98M | 82.85M | 82.85M | 82.85M | 82.85M | 82.85M | 82.85M |
|
Intangibles
|
| | | | | | | | | 0.01M | | 27.14M | 26.78M | 26.39M | 25.98M | 25.43M | 24.96M | 4.35M | 29.86M | 34.03M | 106.77M | 26.38M | 24.70M | 23.22M | 21.73M | 20.22M | 18.75M | 88.48M | 86.45M | 88.04M | 84.49M | 81.31M | 78.01M | 75.36M | 70.93M |
|
Goodwill & Intangibles
|
| | | | | | | | | 1.02M | 40.54M | 42.69M | 42.33M | 41.94M | 41.52M | 40.98M | 40.51M | 19.89M | 52.06M | 71.76M | 186.60M | 103.68M | 105.65M | 104.72M | 103.50M | 100.64M | 101.03M | 169.78M | 167.43M | 170.89M | 167.34M | 164.16M | 160.86M | 158.21M | 153.79M |
|
Long-Term Deferred Tax
|
2.54M | | 1.11M | | 0.98M | 0.94M | 0.70M | 0.47M | 1.06M | 1.15M | 1.13M | 1.04M | 1.35M | 1.80M | 1.89M | 1.98M | 1.75M | 10.03M | 9.89M | 9.87M | 1.80M | 1.51M | 1.42M | 1.53M | 1.44M | 1.66M | 1.71M | 1.64M | 1.64M | 10.31M | 9.65M | 9.20M | 10.01M | 10.51M | 10.54M |
|
Other Non-Current Assets
|
| | 2.31M | | 5.78M | 3.59M | 3.50M | 3.51M | 3.61M | 2.19M | 2.17M | 2.30M | 5.76M | 8.81M | 16.90M | 20.60M | 21.82M | 26.09M | 32.12M | 36.40M | 37.25M | 36.63M | 36.15M | 35.48M | 34.99M | 69.79M | 34.84M | 71.23M | 70.71M | 73.77M | 31.12M | 31.75M | 33.04M | 32.95M | 33.04M |
|
Non-Current Assets
|
| | 98.55M | | 96.36M | 89.90M | 83.53M | 75.54M | 77.52M | 82.50M | 185.32M | 175.15M | 157.60M | 155.67M | 165.94M | 168.13M | 172.40M | 181.29M | 212.38M | 215.52M | 319.77M | 321.00M | 324.82M | 322.41M | 357.14M | 342.61M | 351.10M | 342.71M | 356.65M | 365.23M | 351.08M | 339.15M | 331.26M | 319.24M | 307.64M |
|
Assets
|
| | 400.02M | | 401.35M | 587.50M | 635.79M | 554.34M | 643.92M | 761.61M | 873.93M | 639.17M | 644.63M | 816.05M | 1,066.86M | 1,048.29M | 1,084.10M | 1,138.80M | 1,372.74M | 1,226.23M | 1,243.23M | 1,188.39M | 1,206.88M | 1,059.25M | 1,065.22M | 1,002.24M | 1,109.99M | 925.62M | 961.11M | 916.31M | 963.61M | 792.18M | 834.40M | 823.28M | 947.88M |
|
Accounts Payables
|
| | 114.49M | | 117.22M | 195.16M | 149.20M | 86.07M | 153.48M | 251.94M | 191.36M | 82.11M | 106.52M | 250.33M | 239.76M | 203.59M | 198.50M | 215.00M | 341.34M | 271.00M | 308.03M | 335.76M | 236.04M | 183.65M | 148.90M | 187.98M | 176.37M | 121.50M | 179.33M | 194.59M | 162.08M | 117.95M | 143.99M | 184.11M | 203.81M |
|
Payables
|
| | 114.49M | | 117.22M | 195.16M | 149.20M | 86.07M | 153.48M | 251.94M | 191.36M | 82.11M | 106.52M | 250.33M | 239.76M | 203.59M | 198.50M | 215.00M | 341.34M | 271.00M | 308.03M | 335.76M | 236.04M | 183.65M | 148.90M | 187.98M | 176.37M | 121.50M | 179.33M | 194.59M | 162.08M | 117.95M | 143.99M | 184.11M | 203.81M |
|
Accumulated Expenses
|
| | 57.35M | | 29.60M | 38.69M | 59.87M | 31.95M | 46.56M | 69.86M | 90.82M | 43.04M | 51.01M | 45.05M | 96.43M | 61.66M | 77.01M | 108.03M | 164.50M | 100.34M | 107.99M | 109.29M | 138.34M | 76.39M | 91.91M | 89.72M | 97.99M | 72.24M | 88.96M | 87.78M | 108.87M | 73.53M | 75.87M | 79.09M | 87.69M |
|
Other Accumulated Expenses
|
6.54M | | 8.50M | | 9.35M | 10.86M | 22.78M | 17.91M | 16.15M | 17.55M | 40.55M | 36.73M | 29.35M | 31.15M | 48.83M | 40.77M | 42.47M | 39.54M | 47.17M | 41.58M | 43.61M | 39.65M | 57.27M | 41.87M | 38.60M | 34.25M | 52.68M | 50.32M | 44.74M | 46.28M | 52.08M | 50.79M | 47.46M | 46.11M | 52.67M |
|
Short term Debt
|
| | | | | 6.67M | 8.33M | 10.00M | 11.67M | 8.33M | 9.44M | 8.33M | 8.33M | 6.67M | 24.94M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 10.72M | | 9.92M | 10.25M | 10.53M | 10.83M | 10.95M | 5.09M | 1.15M | 1.74M | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 16.94M | | 13.71M | 12.88M | 7.08M | 52.73M | 5.08M | 15.98M | 11.41M | 28.36M | | | | | | | | |
|
Current Deferred Revenue
|
36.16M | 42.81M | 45.57M | | 55.79M | 50.97M | 55.45M | 55.23M | 56.11M | 56.45M | 61.65M | 60.34M | 60.37M | 62.39M | 68.84M | 70.89M | 70.39M | 89.50M | 75.58M | 76.63M | 75.82M | 83.47M | 81.98M | 81.73M | 82.27M | 80.84M | 85.91M | 83.31M | 82.99M | 82.88M | 82.22M | 81.49M | 82.97M | 81.22M | 83.54M |
|
Total Current Liabilities
|
| | 223.27M | | 201.02M | 296.36M | 271.59M | 185.79M | 275.50M | 402.47M | 375.12M | 213.20M | 257.69M | 393.01M | 455.76M | 371.07M | 400.92M | 476.13M | 599.26M | 463.74M | 505.22M | 535.64M | 477.64M | 352.16M | 344.50M | 354.22M | 376.00M | 303.22M | 366.88M | 366.15M | 372.51M | 289.59M | 315.60M | 352.41M | 388.17M |
|
Non-Current Debt
|
| | 39.60M | | 39.69M | 33.10M | 31.45M | 29.80M | 28.15M | 24.84M | 23.19M | 21.55M | 19.90M | 18.25M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 34.65M | | 38.55M | 39.35M | 42.83M | 42.32M | 42.76M | 42.80M | 47.04M | 45.75M | 45.63M | 47.09M | 52.46M | 52.50M | 53.48M | 53.63M | 57.76M | 58.20M | 57.49M | 56.15M | 62.42M | 61.96M | 62.24M | 60.65M | 64.96M | 62.62M | 62.19M | 61.08M | 61.24M | 60.28M | 61.10M | 59.45M | 61.26M |
|
Preferred Stock Liabilities
|
90.34M | | 90.34M | | 90.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 5.09M | | | | 19.25M | 2.43M | 2.39M | 2.39M | 2.39M | 2.39M | 2.39M | 10.79M | 9.64M | 10.41M | 11.85M | 12.07M | 33.87M | 10.19M | 9.97M | 10.73M | 17.60M | 0.18M | 0.31M | 0.51M | 0.13M | 0.13M |
|
Operating Leases
|
| | | | | | | | | | 69.38M | 68.12M | 64.64M | 50.36M | 42.27M | 39.36M | 36.50M | 33.96M | 32.81M | 29.34M | 26.12M | 25.60M | 22.32M | 19.61M | 53.27M | 54.96M | 60.62M | 51.98M | 53.05M | 56.59M | 56.79M | 56.44M | 55.15M | 53.29M | 52.10M |
|
Other Non-Current Liabilities
|
| | 12.14M | | 10.85M | 10.33M | 9.89M | 9.56M | 9.08M | 10.57M | 2.71M | 2.68M | 7.19M | 7.07M | 3.73M | 3.69M | 3.68M | 3.65M | 0.91M | 0.88M | 0.88M | 0.85M | 0.73M | 0.76M | 2.94M | 3.91M | 3.80M | 3.82M | 3.86M | 3.82M | 3.76M | 2.70M | 2.74M | 2.77M | 2.89M |
|
Total Non-Current Liabilities
|
| | 297.51M | | 279.25M | 368.81M | 345.87M | 257.91M | 346.41M | 470.11M | 503.94M | 336.69M | 376.24M | 511.14M | 552.92M | 465.32M | 493.29M | 566.12M | 692.23M | 553.67M | 599.61M | 627.03M | 572.79M | 445.57M | 472.07M | 479.67M | 511.78M | 427.79M | 492.86M | 483.88M | 490.72M | 406.62M | 432.36M | 465.28M | 501.65M |
|
Total Liabilities
|
28.79M | | 309.65M | | 290.10M | 379.14M | 355.76M | 267.47M | 355.49M | 480.68M | 506.65M | 339.37M | 383.43M | 518.21M | 556.65M | 469.02M | 496.97M | 569.76M | 693.14M | 554.55M | 600.49M | 627.88M | 573.52M | 446.34M | 475.01M | 483.58M | 515.58M | 431.61M | 496.71M | 487.69M | 494.48M | 409.32M | 435.10M | 468.05M | 504.55M |
|
Total Debt
|
| | 39.60M | | 39.69M | 39.76M | 39.78M | 39.80M | 39.82M | 33.17M | 32.63M | 29.88M | 28.23M | 24.92M | 24.94M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-28.79M | | 0.03M | | 20.90M | 208.36M | 280.03M | 286.87M | 288.43M | 280.93M | 367.28M | 299.80M | 261.20M | 297.84M | 510.21M | 579.27M | 587.13M | 569.04M | 679.61M | 671.68M | 642.74M | 560.51M | 633.35M | 612.91M | 590.21M | 518.66M | 594.41M | 494.00M | 464.39M | 428.62M | 469.13M | 382.86M | 399.31M | 355.23M | 443.33M |
|
Shareholder's Equity
|
-28.79M | | 0.03M | | 20.90M | 208.36M | 280.03M | 286.87M | 288.43M | 280.93M | 367.28M | 299.80M | 261.20M | 297.84M | 510.21M | 579.27M | 587.13M | 569.04M | 679.61M | 671.68M | 642.74M | 560.51M | 633.35M | 612.91M | 590.21M | 518.66M | 594.41M | 494.00M | 464.39M | 428.62M | 469.13M | 382.86M | 399.31M | 355.23M | 443.33M |
|
Liabilities and Shareholders Equity
|
| | 400.02M | | 401.35M | 587.50M | 635.79M | 554.34M | 643.92M | 761.61M | 873.93M | 639.17M | 644.63M | 816.05M | 1,066.86M | 1,048.29M | 1,084.10M | 1,138.80M | 1,372.74M | 1,226.23M | 1,243.23M | 1,188.39M | 1,206.88M | 1,059.25M | 1,065.22M | 1,002.24M | 1,109.99M | 925.62M | 961.11M | 916.31M | 963.61M | 792.18M | 834.40M | 823.28M | 947.88M |
|
Treasury Shares
|
0.01M | | 0.74M | 0.05M | 0.06M | 0.06M | 0.58M | 0.05M | 0.03M | 0.21M | 0.23M | 2.31M | 0.22M | 3.79M | 0.31M | 0.39M | -0.62M | 1.87M | 1.03M | 1.61M | 2.01M | 3.15M | -2.18M | 2.09M | 2.55M | 5.29M | 2.67M | 4.75M | 7.78M | 1.28M | 3.40M | 3.69M | 10.09M | 8.78M | 1.49M |
|
Retained Earnings
|
| | -188.01M | | -201.89M | -203.61M | -141.94M | -164.77M | -178.78M | -208.38M | -137.60M | -189.92M | -246.90M | -228.49M | -96.20M | -78.98M | -61.15M | -69.90M | 53.58M | 62.15M | 61.55M | -3.60M | 72.67M | 42.02M | 18.45M | -12.79M | 68.16M | -4.42M | -3.74M | -50.93M | -2.92M | -70.84M | -74.22M | -112.08M | -18.28M |