|
Cash & Equivalents
|
37.25M | 47.55M | 36.42M | 65.00M | 63.00M | 394.00M | 192.00M | 156.00M | 62.00M | 44.00M | 30.00M | 168.00M | 332.00M | 105.00M | 137.00M | 901.00M |
|
Short-term Investments
|
114.06M | 125.57M | 182.40M | 324.14M | 350.38M | 24.00M | | | | | | | | | | |
|
Cash & Current Investments
|
151.31M | 173.12M | 218.82M | 389.14M | 413.38M | 418.00M | 192.00M | 156.00M | 62.00M | 44.00M | 30.00M | 168.00M | 332.00M | 105.00M | 137.00M | 901.00M |
|
Receivables - Net
|
150.99M | 131.60M | 27.58M | 169.40M | 177.37M | 672.00M | 677.00M | 628.00M | 479.00M | 520.00M | 613.00M | 508.00M | 752.00M | 768.00M | 521.00M | 692.00M |
|
Receivables - Other
|
| | | | | | | | | 5.00M | 8.00M | 10.00M | 10.00M | 16.00M | 16.00M | 11.00M |
|
Receivables
|
150.99M | 131.60M | 27.58M | 169.40M | 177.37M | 672.00M | 677.00M | 628.00M | 479.00M | 525.00M | 621.00M | 518.00M | 762.00M | 784.00M | 537.00M | 703.00M |
|
Inventory
|
79.93M | 122.81M | 148.00M | 137.01M | 133.58M | 394.00M | 397.00M | 345.00M | 458.00M | 520.00M | 474.00M | 511.00M | 491.00M | 860.00M | 804.00M | 693.00M |
|
Current Deferred Tax Assets
|
10.79M | 15.67M | 13.93M | 13.48M | 19.81M | 123.00M | | | | | | | | | | |
|
Prepaid Assets
|
9.77M | 11.51M | 22.92M | 16.41M | 15.52M | 53.00M | 70.00M | 64.00M | 24.00M | 54.00M | 46.00M | 70.00M | 106.00M | 124.00M | 147.00M | 134.00M |
|
Current Assets
|
410.94M | 591.58M | 584.87M | 710.86M | 754.10M | 1,672.00M | 1,334.00M | 1,222.00M | 1,063.00M | 1,162.00M | 1,195.00M | 1,273.00M | 1,689.00M | 1,883.00M | 1,672.00M | 2,440.00M |
|
Property, Plant & Equipment (Net)
|
77.59M | 87.09M | 97.82M | 101.35M | 109.59M | 255.00M | 298.00M | 292.00M | 264.00M | 249.00M | 259.00M | 274.00M | 272.00M | 278.00M | 309.00M | 305.00M |
|
Long-Term Investments
|
91.99M | 85.48M | 107.88M | 9.20M | 21.24M | 31.76M | | | | | | | | | | |
|
Goodwill
|
153.22M | 180.73M | 79.70M | 94.94M | 156.00M | 2,490.00M | 2,490.00M | 2,458.00M | 2,465.00M | 2,495.00M | 2,622.00M | 2,988.00M | 3,265.00M | 3,899.00M | 3,895.00M | 3,891.00M |
|
Intangibles
|
55.98M | 9.76M | 12.67M | 69.04M | 106.24M | 1,029.00M | 757.00M | 480.00M | 299.00M | 232.00M | 275.00M | 402.00M | 469.00M | 630.00M | 527.00M | 422.00M |
|
Goodwill & Intangibles
|
209.21M | 190.49M | 92.37M | 163.98M | 262.24M | 3,519.00M | 3,247.00M | 2,938.00M | 2,764.00M | 2,727.00M | 2,897.00M | 3,390.00M | 3,734.00M | 4,529.00M | 4,422.00M | 4,313.00M |
|
Long-Term Deferred Tax
|
35.84M | 21.25M | 11.87M | 2.60M | | 238.00M | 70.00M | 113.00M | 119.00M | 114.00M | 127.00M | 139.00M | 192.00M | 407.00M | 438.00M | 512.00M |
|
Other Non-Current Assets
|
4.92M | 148.17M | 4.20M | 13.65M | 31.35M | 93.00M | 91.00M | 67.00M | 65.00M | 87.00M | 126.00M | 164.00M | 197.00M | 276.00M | 296.00M | 231.00M |
|
Non-Current Assets
|
75.07M | 87.09M | 97.82M | 101.35M | 109.59M | 255.09M | 3,706.00M | 3,410.00M | 3,212.00M | 3,177.00M | 3,516.00M | 4,102.00M | 4,526.00M | 5,646.00M | 5,634.00M | 5,528.00M |
|
Assets
|
830.48M | 878.86M | 899.01M | 967.75M | 1,119.81M | 5,539.00M | 5,040.00M | 4,632.00M | 4,275.00M | 4,339.00M | 4,711.00M | 5,375.00M | 6,215.00M | 7,529.00M | 7,306.00M | 7,968.00M |
|
Accounts Payables
|
28.14M | 34.58M | 33.27M | 23.05M | 34.69M | 327.00M | 289.00M | 413.00M | 424.00M | 552.00M | 552.00M | 601.00M | 700.00M | 811.00M | 456.00M | 633.00M |
|
Payables
|
28.14M | 34.58M | 33.27M | 23.05M | 34.69M | 327.00M | 289.00M | 413.00M | 424.00M | 552.00M | 552.00M | 601.00M | 700.00M | 811.00M | 456.00M | 633.00M |
|
Accumulated Expenses
|
52.59M | 65.16M | 64.61M | 57.23M | 61.96M | 421.00M | 367.00M | 323.00M | 296.00M | 322.00M | 379.00M | 559.00M | 639.00M | 744.00M | 504.00M | 503.00M |
|
Other Accumulated Expenses
|
| | | | 15.14M | 181.81M | | | | | | | | | | |
|
Short term Debt
|
| | | | 2.74M | 4.00M | | | 51.00M | 157.00M | 197.00M | 364.00M | 69.00M | 214.00M | 173.00M | 79.00M |
|
Current Taxes
|
| 5.90M | | 1.61M | 6.90M | 5.00M | 42.00M | 22.00M | 43.00M | 60.00M | 38.00M | 19.00M | 12.00M | 138.00M | 7.00M | 36.00M |
|
Current Deferred Revenue
|
24.08M | 8.97M | 11.09M | 13.33M | 15.51M | 196.00M | 197.00M | 191.00M | 186.00M | 382.00M | 459.00M | 581.00M | 695.00M | 758.00M | 770.00M | 757.00M |
|
Total Current Liabilities
|
104.81M | 136.43M | 108.97M | 95.21M | 119.05M | 953.00M | 895.00M | 949.00M | 1,000.00M | 1,301.00M | 1,404.00M | 1,851.00M | 1,800.00M | 2,332.00M | 1,598.00M | 1,704.00M |
|
Non-Current Debt
|
| | | | | 3,156.00M | 3,012.00M | 2,648.00M | 2,176.00M | 1,434.00M | 1,080.00M | 881.00M | 922.00M | 1,809.00M | 2,047.00M | 2,092.00M |
|
Non-Current Deffered Revenue
|
4.11M | 2.21M | 1.59M | 1.30M | 10.65M | 116.00M | 124.00M | 124.00M | 148.00M | 172.00M | 221.00M | 273.00M | 315.00M | 333.00M | 312.00M | 304.00M |
|
Liabilities from Discontinued Operations
|
| 21.83M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 25.49M | 200.00M | 1.00M | 166.00M | 277.00M | 416.00M | 64.00M | 69.00M | 108.00M | 168.00M | 140.00M | 57.00M |
|
Operating Leases
|
| | | | | | | | | | 100.00M | 129.00M | 121.00M | 139.00M | 152.00M | 155.00M |
|
Other Non-Current Liabilities
|
9.43M | 10.19M | 11.52M | 14.23M | 7.57M | 74.00M | 115.00M | 116.00M | 117.00M | 89.00M | 67.00M | 97.00M | 67.00M | 108.00M | 94.00M | 70.00M |
|
Total Non-Current Liabilities
|
108.92M | 138.64M | 110.57M | 96.52M | 153.58M | 4,425.00M | 4,032.00M | 3,724.00M | 3,324.00M | 2,915.00M | 2,805.00M | 3,134.00M | 3,164.00M | 4,688.00M | 4,176.00M | 4,312.00M |
|
Total Liabilities
|
118.35M | 148.83M | 122.08M | 110.75M | 161.15M | 4,499.00M | 4,147.00M | 3,840.00M | 3,441.00M | 3,004.00M | 2,872.00M | 3,231.00M | 3,231.00M | 4,796.00M | 4,270.00M | 4,382.00M |
|
Total Debt
|
| | | | 2.74M | 3,160.00M | 3,012.00M | 2,648.00M | 2,227.00M | 1,591.00M | 1,277.00M | 1,245.00M | 991.00M | 2,023.00M | 2,220.00M | 2,171.00M |
|
Common Equity
|
712.13M | 730.03M | 776.92M | 857.00M | 959.00M | 1,040.00M | 893.00M | 792.00M | 834.00M | 1,335.00M | 1,839.00M | 2,144.00M | 2,984.00M | 2,733.00M | 3,036.00M | 3,586.00M |
|
Shareholder's Equity
|
712.13M | 730.03M | 776.92M | 857.00M | 959.00M | 1,040.00M | 893.00M | 792.00M | 834.00M | 1,335.00M | 1,839.00M | 2,144.00M | 2,984.00M | 2,733.00M | 3,036.00M | 3,586.00M |
|
Liabilities and Shareholders Equity
|
830.48M | 878.86M | 899.01M | 967.75M | 1,119.81M | 5,539.00M | 5,040.00M | 4,632.00M | 4,275.00M | 4,339.00M | 4,711.00M | 5,375.00M | 6,215.00M | 7,529.00M | 7,306.00M | 7,968.00M |
|
Treasury Shares
|
0.41M | 0.59M | 0.53M | 0.44M | 0.44M | 0.69M | 0.57M | 0.62M | 0.63M | 0.66M | 0.43M | 0.32M | 0.15M | 2.03M | 20.77M | 20.65M |
|
Retained Earnings
|
969.20M | -9.35M | -4.21M | -10.00M | -9.00M | 1,535.00M | 1,377.00M | 1,240.00M | 1,248.00M | 1,688.00M | 2,232.00M | 2,736.00M | 3,573.00M | 4,036.00M | 4,332.00M | 4,860.00M |