|
Cash & Equivalents
|
-37.01M | -72.49M | 265.84M | -31.40M | 72.40M | 71.18M | 351.51M | -44.67M | -37.95M | 49.62M | 301.63M | -18.14M | -24.23M | 89.22M | 179.58M | 43.57M | -55.01M | 59.23M | 77.82M | -7.44M | 107.77M | 107.77M | 77.82M | -9.92M | 77.82M | -3.75M | 77.05M | 3.12M | 4.41M | 0.33M | 83.92M | 1.81M | 10.88M | 79.75M | -1.80M | -18.41M | -13.69M | 57.05M | 48.07M | -18.60M | -7.51M | 34.97M | 38.00M | 34.22M | 13.56M | 53.80M | -1.82M | 54.52M | -6.30M | 50.00M | -3.61M | 43.91M | -3.94M |
|
Short-term Investments
|
-5.61M | 24.45M | -6.95M | 5.10M | 9.25M | 12.00M | -12.58M | 3.19M | 5.71M | 7.29M | -8.37M | -1.36M | 1.77M | 2.27M | 2.27M | | -0.08M | -0.08M | -0.08M | | | | 2.30M | | | | | | | | 0.48M | | -3.37M | 3.14M | | 9.50M | 8.60M | 8.83M | 8.16M | -0.04M | -41.00 | 2.10M | 11.26M | 2.10M | 8.94M | 10.08M | 8.42M | 9.86M | 8.84M | 7.12M | 6.99M | 0.17M | 6.68M |
|
Cash & Current Investments
|
-42.62M | -48.05M | 258.90M | -26.30M | 81.65M | 83.19M | 338.92M | -41.48M | -32.24M | 56.91M | 293.26M | -19.50M | -22.47M | 91.49M | 181.85M | 43.57M | -55.09M | 59.15M | 77.74M | -7.44M | 107.77M | 107.77M | 80.12M | -9.92M | 77.82M | -3.75M | 77.05M | 3.12M | 4.41M | 0.33M | 84.40M | 1.81M | 7.51M | 82.89M | -1.80M | -8.91M | -5.10M | 65.88M | 56.23M | -18.64M | -7.51M | 37.06M | 49.26M | 36.32M | 22.50M | 63.88M | 6.60M | 64.38M | 2.54M | 57.12M | 3.38M | 44.08M | 2.74M |
|
Receivables - Net
|
96.27M | 108.95M | 123.31M | 8.46M | -9.93M | -8.69M | 30.05M | 3.54M | 4.76M | 5.36M | 20.17M | -0.91M | 12.82M | 12.35M | 15.00M | 3.84M | 13.90M | 14.72M | 23.26M | -1.05M | 19.42M | 14.72M | 16.69M | 20.79M | 12.94M | 14.10M | 17.94M | 16.45M | 13.38M | 5.03M | 18.33M | 12.03M | 14.59M | 16.91M | | 35.02M | 98.55M | 60.67M | 78.77M | 85.27M | 87.52M | 84.34M | 64.16M | 49.62M | 37.38M | 27.45M | 20.51M | 11.87M | 8.23M | 8.38M | 6.92M | 4.85M | 5.29M |
|
Receivables - Other
|
5.57M | 4.47M | | | | | | | | | 8.50M | | | | 12.10M | | | | 19.00M | | | | 1.60M | | | | | | | | | | | | | | | | | | | 1.00M | | 1.40M | | 2.00M | | 2.10M | | 2.30M | | 2.80M | |
|
Receivables
|
101.84M | 113.42M | 123.31M | 8.46M | -9.93M | -8.69M | 30.05M | 3.54M | 4.76M | 5.36M | 28.67M | -0.91M | 12.82M | 12.35M | 27.10M | 3.84M | 13.90M | 14.72M | 42.26M | -1.05M | 19.42M | 14.72M | 18.29M | 20.79M | 12.94M | 14.10M | 17.94M | 16.45M | 13.38M | 5.03M | 18.33M | 12.03M | 14.59M | 16.91M | | 35.02M | 98.55M | 60.67M | 78.77M | 85.27M | 87.52M | 85.34M | 64.16M | 51.02M | 37.38M | 29.45M | 20.51M | 13.97M | 8.23M | 10.68M | 6.92M | 7.65M | 5.29M |
|
Raw Materials
|
| | | | | | | | | | 9.33M | | | | 3.83M | | | | 3.23M | | | | | | | | 6.89M | | | | 3.82M | | | 3.61M | | | | 1.67M | | | | 2.36M | | 3.33M | | 0.56M | | 0.06M | | 0.12M | | 0.84M | |
|
Work In Process
|
| | | | | | | | | | 1.72M | | | | 2.57M | | | | 1.34M | | | | | | | | 1.81M | | | | 3.36M | | | 2.67M | | | | 2.99M | | | | 1.28M | | 1.77M | | 0.04M | | 0.01M | | 0.09M | | 0.59M | |
|
Finished Goods
|
| | | | | | | | | | 23.21M | | | | 19.62M | | | | 18.79M | | | | | | | | 8.77M | | | | 15.39M | | | 10.86M | | | | 21.73M | | | | 2.50M | | 1.60M | | 0.94M | | 1.20M | | 0.59M | | 0.51M | |
|
Inventory
|
187.60M | 167.45M | 72.30M | | 59.09M | | 48.40M | 50.90M | 45.98M | 42.07M | 34.26M | | | | 26.03M | | | | 23.36M | | | | | | | | 17.47M | | | | 22.58M | | | 17.14M | | | | 26.39M | | | | 6.14M | | 6.70M | | 1.54M | | 1.27M | | 0.80M | | 1.94M | |
|
Current Deferred Tax Assets
|
102.89M | 114.86M | 130.45M | | 102.23M | | 111.18M | 119.54M | 120.74M | 105.23M | 103.22M | 37.36M | 28.30M | 24.95M | 125.47M | 18.27M | 14.98M | 10.88M | 86.72M | 6.68M | 4.48M | 2.24M | 4.96M | 3.52M | 1.95M | 0.90M | 25.50M | 0.32M | 0.30M | 0.29M | 19.32M | 0.27M | 0.28M | 23.55M | | -1.77M | -1.61M | 0.45M | | | | 0.51M | | 0.01M | | 0.02M | | 0.05M | | 0.09M | | 0.27M | |
|
Prepaid Assets
|
76.44M | 59.92M | 49.33M | | 56.97M | | 46.94M | 37.84M | 33.97M | 32.09M | 29.24M | 42.24M | 38.51M | 52.89M | 27.15M | 36.43M | 34.81M | 34.95M | 21.55M | 30.39M | 30.36M | 28.74M | 33.07M | 32.94M | 32.69M | 27.94M | 11.39M | 22.05M | 19.48M | 19.47M | 7.00M | 20.07M | 20.65M | 14.23M | | 24.34M | 13.54M | 6.78M | 20.62M | 21.44M | 6.03M | 5.52M | 4.16M | 5.11M | 4.72M | 4.81M | 3.75M | 4.09M | 4.27M | 3.75M | 4.07M | 4.45M | 4.05M |
|
Current Assets
|
725.19M | 663.19M | 587.76M | | 593.65M | | 604.59M | 569.64M | 561.05M | 520.38M | 503.80M | 495.49M | 458.43M | 407.33M | 387.34M | 335.21M | 315.52M | 289.74M | 272.49M | 253.93M | 238.18M | 221.51M | 205.80M | 188.40M | 175.90M | 161.28M | 161.61M | 170.00M | 169.31M | 150.09M | 163.02M | 158.01M | 159.41M | 166.81M | | 192.52M | 192.00M | 160.16M | 168.75M | 166.34M | 147.03M | 137.08M | 119.87M | 109.91M | 106.75M | 97.79M | 86.74M | 81.80M | 71.51M | 70.60M | 65.66M | 63.07M | 58.58M |
|
Property, Plant & Equipment (Net)
|
-1.34M | -1.65M | 130.61M | 0.47M | -1.83M | 2.62M | 4.82M | 0.91M | -6.08M | -9.71M | 12.20M | 2.45M | -2.95M | 5.17M | 8.87M | 1.84M | 2.33M | 2.99M | 4.77M | -0.01M | -0.54M | -1.19M | -1.30M | -0.38M | -0.81M | -0.88M | 1.51M | 1.19M | -0.62M | -0.75M | 1.61M | -0.13M | -0.33M | 1.71M | -0.25M | -221.00 | -221.00 | 1.26M | -0.30M | -0.30M | 1.22M | 1.09M | -0.09M | 0.62M | -0.14M | 0.60M | -0.08M | 0.60M | -0.18M | 0.61M | -0.11M | 0.48M | -0.05M |
|
Long-Term Investments
|
12.40M | 8.40M | 8.40M | | 9.06M | | 11.27M | 11.84M | 19.02M | 19.23M | 19.23M | | | | 62.44M | | | | 74.59M | | | | | | | | 19.52M | | | | 7.75M | | | 5.86M | | | | 5.22M | | | | 3.13M | | 2.10M | | 82.70M | | 72.12M | | 66.12M | | 59.90M | |
|
Goodwill
|
33.82M | 22.64M | | 12.01M | 9.59M | 8.29M | 13.82M | 13.82M | 13.82M | 13.82M | 13.82M | 13.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 4.86M | | | | 3.62M | | | | 5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
33.82M | 22.64M | | 12.01M | 9.59M | 8.29M | 4.86M | 4.55M | 4.24M | 4.04M | 3.62M | 3.37M | | | 5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
11.60M | 10.80M | 4.82M | | 5.60M | | 1.74M | 1.66M | 1.53M | 1.42M | 1.82M | | | | 0.28M | | | | 0.59M | | | | | | | | 11.19M | | | | 2.05M | | | 3.01M | | | | 2.31M | | | | 2.77M | | 4.27M | | 2.13M | | 0.84M | | 0.55M | | 0.38M | |
|
Other Non-Current Assets
|
61.09M | 62.38M | 12.54M | -0.60M | -9.47M | 12.79M | 132.59M | 9.21M | 9.15M | 10.69M | 39.74M | -1.36M | 0.99M | 63.07M | 20.56M | 2.36M | 84.22M | 82.48M | 8.54M | -0.70M | 79.88M | 76.02M | 65.27M | 63.59M | 49.55M | 45.34M | 4.22M | 42.90M | 43.16M | 42.16M | 3.32M | 20.37M | 15.83M | 8.84M | | 11.13M | 11.03M | 7.82M | 8.17M | 8.21M | 8.20M | 3.63M | 6.61M | 2.10M | 4.85M | 2.40M | 2.68M | 2.50M | 1.34M | 2.60M | 1.02M | 2.41M | 0.87M |
|
Non-Current Assets
|
-725.19M | -663.19M | -587.76M | | -593.65M | | 179.70M | -569.64M | -561.05M | -520.38M | 97.14M | -495.49M | -458.43M | -407.33M | 100.75M | -335.21M | -315.52M | -289.74M | 94.48M | -253.93M | -238.18M | -221.51M | 73.27M | 69.80M | 53.85M | 48.13M | 43.27M | 44.41M | 44.81M | 44.31M | 15.69M | 22.11M | 17.59M | 20.23M | | 19.43M | 20.00M | 17.28M | 19.80M | 15.89M | 15.00M | 14.22M | 13.70M | 8.82M | 13.89M | 10.49M | 10.50M | 7.43M | 7.02M | 6.88M | 6.10M | 5.13M | 4.32M |
|
Assets
|
| | | | | | 784.28M | | | | 600.94M | | | | 488.09M | | | | 366.97M | | | | | | | | 198.38M | | | | 178.70M | | | 187.04M | | | | 177.44M | | | | 151.30M | | 118.72M | | 108.28M | | 89.23M | | 77.48M | | 68.20M | |
|
Accounts Payables
|
119.41M | -132.00M | -127.70M | -16.86M | 25.34M | 32.45M | 36.36M | -5.02M | -8.46M | -7.26M | 23.53M | 3.96M | 4.37M | 3.84M | 24.99M | 5.20M | 23.03M | 23.50M | 24.95M | -0.01M | 23.30M | 26.09M | 29.77M | 20.48M | 18.52M | 14.28M | 16.40M | 26.21M | 24.32M | 18.66M | 22.48M | 20.82M | 21.66M | 27.45M | | 65.89M | 75.39M | 50.76M | 58.35M | 54.48M | 36.84M | 30.88M | 28.19M | 25.12M | 23.61M | 19.03M | 14.95M | 12.97M | 7.25M | 7.96M | 7.00M | 7.01M | 5.60M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 4.62M | | | | | | | | | | | |
|
Payables
|
119.41M | -132.00M | -127.70M | -16.86M | 25.34M | 32.45M | 36.36M | -5.02M | -8.46M | -7.26M | 23.53M | 3.96M | 4.37M | 3.84M | 24.99M | 5.20M | 23.03M | 23.50M | 24.95M | -0.01M | 23.30M | 26.09M | 29.77M | 20.48M | 18.52M | 14.28M | 16.40M | 26.21M | 24.32M | 18.66M | 22.48M | 20.82M | 21.66M | 27.45M | | 65.89M | 75.39M | 50.76M | 58.35M | 54.48M | 41.46M | 35.50M | 28.19M | 25.12M | 23.61M | 19.03M | 14.95M | 12.97M | 7.25M | 7.96M | 7.00M | 7.01M | 5.60M |
|
Accumulated Expenses
|
| | | | 26.63M | | | | | | 13.41M | | | | 7.34M | | | | 8.14M | | | | | | | | 5.35M | | | | 5.90M | | | 7.04M | | | | 5.22M | | | | 2.85M | | 2.92M | | 2.51M | | 2.21M | | 2.50M | | 1.51M | |
|
Other Accumulated Expenses
|
-0.50M | 147.63M | 142.89M | 0.81M | 0.97M | -0.64M | 87.49M | 0.14M | 0.37M | 0.59M | 50.32M | 0.12M | 0.14M | 0.08M | 26.20M | 0.17M | 0.17M | 32.60M | 22.43M | 28.52M | 24.51M | 23.70M | 23.58M | 24.19M | 26.74M | 25.69M | 13.76M | 26.19M | 24.58M | 21.78M | 16.72M | 19.15M | 23.96M | 23.75M | | 29.27M | 23.92M | 5.29M | 18.13M | 14.40M | 14.29M | 4.75M | 6.60M | 4.04M | 6.05M | 3.37M | 6.12M | 3.89M | 4.74M | 2.94M | 4.25M | 2.83M | 4.07M |
|
Current Leases
|
| | 9.96M | | | | 3.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.91M | 0.89M | 1.59M | 1.70M | 1.22M | 1.26M | 1.41M | 1.50M | 1.23M | 1.03M | 1.18M | 1.16M | 1.20M | 1.08M |
|
Current Taxes
|
2.18M | 2.40M | 1.13M | -0.54M | 0.75M | 0.19M | -3.12M | 0.60M | 4.26M | 3.11M | 0.79M | 0.97M | 1.73M | 2.29M | 8.73M | 1.34M | | | 11.83M | -2.99M | | | | | | | 9.91M | | | | 8.14M | | | 7.95M | | | | 7.00M | | | | 7.48M | 7.20M | 5.93M | 8.71M | 8.79M | 9.30M | 8.35M | 8.76M | 8.51M | 8.57M | 8.16M | 8.30M |
|
Current Deferred Revenue
|
33.61M | 41.12M | 120.36M | 8.98M | 27.31M | -63.18M | 182.96M | 9.66M | 16.02M | -12.71M | 5.30M | 2.35M | -1.53M | 5.18M | 89.36M | 2.67M | 90.89M | 76.21M | 75.67M | 73.58M | 67.25M | 58.26M | 49.24M | 49.88M | 32.95M | 28.65M | 30.98M | 30.68M | 34.14M | 26.92M | 29.05M | 24.25M | 24.28M | 7.29M | | 6.23M | 4.70M | 0.97M | 1.11M | 1.18M | 0.84M | 1.32M | 0.22M | 0.41M | 0.54M | 0.08M | 0.17M | 0.08M | 0.88M | 0.07M | 0.24M | 0.06M | 0.51M |
|
Curent Deferred Tax Liability
|
11.64M | 11.64M | 3.89M | | 3.89M | | 1.44M | 1.44M | 1.44M | 1.44M | 1.57M | | | | 0.22M | | | | 0.58M | | | | | | | | 9.78M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
551.64M | 505.98M | 493.17M | | 441.10M | | 390.85M | 348.56M | 321.42M | 256.50M | 223.79M | 222.90M | 192.98M | 191.82M | 190.97M | 182.83M | 184.85M | 161.68M | 164.55M | 156.04M | 144.47M | 136.14M | 129.41M | 117.95M | 97.88M | 86.06M | 97.79M | 97.96M | 97.14M | 80.97M | 87.17M | 75.43M | 76.90M | 88.26M | | 105.68M | 105.78M | 69.79M | 79.43M | 72.09M | 58.05M | 49.03M | 45.11M | 40.04M | 40.28M | 35.43M | 32.10M | 28.85M | 22.75M | 23.39M | 21.29M | 21.53M | 19.61M |
|
Non-Current Deffered Revenue
|
195.90M | 182.61M | 160.93M | | 108.23M | | 122.24M | 117.04M | 112.02M | 95.37M | 83.23M | | | | 59.53M | | | | 35.25M | | | | | | | | 8.55M | | | | 3.81M | | | 4.13M | | | | 2.98M | | | | 0.37M | | 0.03M | | 0.03M | | 0.02M | | 0.03M | | | |
|
Minority Interest
|
0.79M | 0.78M | 0.79M | | 0.78M | | 8.01M | 7.80M | 7.46M | 7.00M | 6.40M | | | | 0.81M | | | | | | | | | | | -0.08M | | | | | -0.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
199.50M | 270.01M | 386.34M | 80.85M | 154.01M | 215.41M | 0.02M | 0.03M | 0.04M | 0.04M | 0.96M | 0.04M | 0.04M | 0.04M | 0.13M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.06M | 0.04M | 0.02M | 0.01M | 0.03M | -0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 1.20M | 0.93M | 1.36M | 0.59M | 0.26M | 3.83M | 3.50M | 2.73M | 1.89M | 1.46M | 1.66M | 1.07M | 0.40M | 0.03M |
|
Other Non-Current Liabilities
|
8.74M | 18.43M | 18.86M | | 26.93M | | 22.25M | 22.47M | 23.54M | 23.55M | 22.89M | 105.21M | 92.17M | 87.47M | 20.94M | 74.06M | 64.72M | 55.65M | 16.79M | 46.76M | 41.75M | 37.20M | 34.32M | 31.82M | 22.02M | 19.27M | 8.26M | 25.11M | 20.76M | 18.72M | 4.98M | 6.37M | 6.42M | 3.65M | | 6.02M | 5.59M | 2.50M | 5.41M | 4.06M | 2.68M | 1.35M | 1.41M | 1.00M | 0.89M | 0.98M | 1.03M | 1.00M | 1.02M | 1.02M | 1.04M | 1.04M | 1.05M |
|
Total Non-Current Liabilities
|
747.53M | 688.59M | 654.10M | | 549.33M | | 513.09M | 465.60M | 433.43M | 351.87M | 307.01M | 222.90M | 192.98M | 191.82M | 250.50M | 182.83M | 184.85M | 161.68M | 199.80M | 156.04M | 144.47M | 136.14M | 129.41M | 117.95M | 97.88M | 86.06M | 106.34M | 97.96M | 97.14M | 80.97M | 90.98M | 75.43M | 76.90M | 92.40M | | 105.68M | 105.78M | 72.77M | 81.05M | 73.29M | 58.98M | 50.77M | 45.70M | 40.32M | 44.11M | 38.95M | 34.83M | 30.77M | 24.21M | 25.08M | 22.35M | 21.93M | 19.64M |
|
Total Liabilities
|
756.27M | 707.02M | 672.96M | | 576.26M | | 535.34M | 488.07M | 456.97M | 375.42M | 329.90M | 328.11M | 285.15M | 279.29M | 271.44M | 256.90M | 249.57M | 217.33M | 216.59M | 202.79M | 186.22M | 173.34M | 163.73M | 149.77M | 119.90M | 105.33M | 114.60M | 123.06M | 117.91M | 99.69M | 95.96M | 81.81M | 83.32M | 96.05M | | 111.70M | 111.37M | 75.27M | 86.46M | 77.35M | 61.65M | 52.12M | 47.11M | 41.32M | 45.00M | 39.93M | 35.86M | 31.77M | 25.23M | 26.10M | 23.40M | 22.97M | 20.69M |
|
Common Equity
|
323.93M | 297.06M | 256.15M | | 237.04M | | 248.94M | 238.24M | 250.56M | 265.93M | 271.04M | 262.17M | 253.28M | 226.64M | 216.66M | 178.40M | 173.04M | 173.32M | 150.38M | 143.11M | 140.35M | 130.22M | 115.33M | 108.43M | 109.85M | 104.17M | 83.78M | 91.34M | 96.22M | 94.70M | 82.74M | 98.32M | 93.69M | 90.99M | | 100.25M | 100.63M | 102.17M | 102.09M | 104.88M | 100.38M | 99.19M | 86.46M | 77.40M | 75.64M | 68.35M | 61.38M | 57.46M | 53.30M | 51.38M | 48.37M | 45.23M | 42.21M |
|
Shareholder's Equity
|
| | 256.15M | | | | 248.94M | | | | 271.04M | | | | 216.66M | | | | 150.38M | | | | 115.33M | | | | 83.78M | | | | 82.74M | | | 90.99M | | | | 102.17M | | | | 99.19M | | 77.40M | | 68.35M | | 57.46M | | 51.38M | | 45.23M | |
|
Liabilities and Shareholders Equity
|
| | | | | | 784.28M | | | | 600.94M | | | | 488.09M | | | | 366.97M | | | | | | | | 198.38M | | | | 178.70M | | | 187.04M | | | | 177.44M | | | | 151.30M | | 118.72M | | 108.28M | | 89.23M | | 77.48M | | 68.20M | |
|
Treasury Shares
|
| | | | | | 0.52M | | | | 0.90M | | | | 4.17M | | | | | | | | | | | | | | | | 2.05M | | | 0.07M | | | | 0.62M | | | | 0.33M | | 0.20M | | 0.06M | | 0.02M | | 1.26M | | 1.26M | |
|
Retained Earnings
|
-993.20M | -1027.78M | -1067.17M | | -1092.10M | | -1132.30M | -1142.61M | -1131.00M | -1122.99M | -1118.92M | | | | -1153.30M | | | | -1176.02M | | | | | | | | -1233.44M | | | | -1233.15M | | | -1226.17M | | | | -1212.79M | | | | -1216.70M | | -1240.40M | | -1246.21M | | -1251.21M | | -1255.10M | | -1259.43M | |