|
Cash & Equivalents
|
0.20M | 9.05M | 2.58M | 2.24M | 2.06M | 3.25M | 4.40M | 7.09M | 9.16M | 26.79M | 30.84M | 35.13M | 45.05M | 18.24M | 22.45M | 53.15M | 20.52M | 20.59M | 22.69M | 113.21M | 90.00M | 76.66M | 109.65M | 81.60M | 75.11M | 59.10M | 79.42M | 65.05M | 41.35M | 48.41M | 35.18M | 90.78M | 77.03M | 52.09M | 116.67M | 123.30M | 86.06M | 133.49M | 184.36M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | 0.17M |
|
Cash & Current Investments
|
0.20M | 9.05M | 2.58M | 2.24M | 2.06M | 3.25M | 4.40M | 7.09M | 9.16M | 26.79M | 30.84M | 35.13M | 45.05M | 18.24M | 22.45M | 53.15M | 20.52M | 20.59M | 22.69M | 113.21M | 90.00M | 76.66M | 109.65M | 81.60M | 75.11M | 59.10M | 79.42M | 65.05M | 41.35M | 48.41M | 35.18M | 90.78M | 77.03M | 52.09M | 116.67M | 124.31M | 86.06M | 133.49M | 184.54M |
|
Receivables - Net
|
| 0.57M | 1.01M | 1.30M | 0.74M | 1.22M | 1.36M | 2.84M | 4.99M | 5.92M | 10.66M | 11.25M | 10.26M | 8.19M | 5.72M | 4.61M | 3.75M | 3.32M | 3.26M | 124.56M | 2.37M | 1.77M | 2.09M | 122.78M | 130.87M | 136.84M | 136.03M | 137.50M | 143.74M | 145.66M | 169.48M | 185.38M | 215.88M | 201.03M | 203.67M | 211.10M | 222.66M | 224.07M | 188.60M |
|
Receivables - Other
|
| | | | | | | | | | | 6.74M | 7.95M | 6.57M | 4.94M | 3.80M | 3.42M | 3.34M | 3.55M | 87.08M | 1.15M | 1.03M | 1.16M | 94.93M | 101.95M | 101.04M | 120.40M | 121.98M | 122.21M | 122.38M | 134.56M | 148.28M | 176.39M | 166.01M | 168.34M | 166.97M | 177.53M | 177.52M | 168.99M |
|
Receivables
|
| 0.57M | 1.01M | 1.30M | 0.74M | 1.22M | 1.36M | 2.84M | 4.99M | 5.92M | 10.66M | 17.99M | 18.21M | 14.76M | 10.67M | 8.41M | 7.18M | 6.66M | 6.81M | 211.63M | 3.52M | 2.80M | 3.24M | 217.71M | 232.82M | 237.88M | 256.42M | 259.49M | 265.95M | 268.05M | 304.04M | 333.66M | 392.27M | 367.04M | 372.01M | 378.07M | 400.18M | 401.60M | 357.60M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M | | | 20.24M |
|
Prepaid Assets
|
0.23M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.92M | | | 3.17M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 75.31M | | | | 209.90M | 211.72M | 212.71M | 254.89M | 231.61M | 3.33M | 3.33M | 3.33M | 234.94M | 234.94M | 234.94M | 234.94M | 234.94M | 234.94M | 234.94M | 234.94M |
|
Intangibles
|
| 0.39M | 6.87M | 19.67M | 23.16M | 36.11M | 37.63M | 44.82M | 43.92M | 45.70M | 64.09M | 74.72M | 61.12M | 65.63M | 73.42M | 74.02M | 78.24M | 73.36M | 68.64M | 154.69M | 59.91M | 57.25M | 54.75M | 248.87M | 241.14M | 234.91M | 237.97M | 236.28M | 219.28M | 210.64M | 196.88M | 180.47M | 187.81M | 179.46M | 177.80M | 161.47M | 156.43M | 155.89M | 181.37M |
|
Goodwill & Intangibles
|
| 0.39M | 6.87M | 19.67M | 23.16M | 36.11M | 37.63M | 44.82M | 43.92M | 45.70M | 64.09M | 74.72M | 61.12M | 65.63M | 73.42M | 74.02M | 78.24M | 73.36M | 68.64M | 230.00M | 59.91M | 57.25M | 54.75M | 458.77M | 452.87M | 447.63M | 492.86M | 467.89M | 222.61M | 213.97M | 200.22M | 415.41M | 422.76M | 414.40M | 412.75M | 396.42M | 391.37M | 390.83M | 416.31M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M |
|
Other Non-Current Assets
|
| 0.15M | 1.25M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.16M | 0.18M | 37.57M | 0.22M | 0.29M | 0.42M | 36.73M | 0.35M | 0.71M | 0.71M | 38.98M | 39.71M | 41.39M | 41.64M | 43.89M | 44.05M | 45.08M | 44.88M | 46.85M | 46.88M | 45.34M | 46.98M | 47.34M | 47.51M | 45.52M | 48.82M | 135.34M | 140.52M | 135.90M | 149.71M |
|
Assets
|
0.43M | 15.34M | 65.66M | 142.76M | 217.98M | 349.47M | 371.51M | 480.15M | 503.64M | 573.42M | 756.72M | 896.37M | 934.45M | 956.59M | 1,037.62M | 1,068.33M | 1,128.73M | 1,122.99M | 1,111.49M | 3,234.94M | 1,086.64M | 1,075.78M | 1,063.90M | 4,580.34M | 4,556.19M | 4,523.90M | 4,758.65M | 4,786.70M | 4,747.68M | 4,666.38M | 4,588.92M | 4,577.93M | 4,703.43M | 4,644.61M | 4,677.01M | 4,488.06M | 4,464.05M | 4,506.65M | 4,770.29M |
|
Accounts Payables
|
0.04M | 0.69M | 2.67M | 5.43M | 9.49M | 14.16M | 17.05M | 19.43M | 22.00M | 22.96M | 29.57M | 32.40M | 33.89M | 34.04M | 34.81M | 32.03M | 31.00M | 27.99M | 27.44M | 186.65M | 21.93M | 22.93M | 21.90M | 187.25M | 170.76M | 174.18M | 235.51M | 243.83M | 231.47M | 223.56M | 233.93M | 242.91M | 257.28M | 253.66M | 269.78M | 258.32M | 272.27M | 273.70M | 298.05M |
|
Payables
|
0.04M | 0.69M | 2.67M | 5.43M | 9.49M | 14.16M | 17.05M | 19.43M | 22.00M | 22.96M | 29.57M | 32.40M | 33.89M | 34.04M | 34.81M | 32.03M | 31.00M | 27.99M | 27.44M | 186.65M | 21.93M | 22.93M | 21.90M | 187.25M | 170.76M | 174.18M | 235.51M | 243.83M | 231.47M | 223.56M | 233.93M | 242.91M | 257.28M | 253.66M | 269.78M | 258.32M | 272.27M | 273.70M | 298.05M |
|
Non-Current Debt
|
0.31M | 2.73M | 3.85M | 3.96M | 3.90M | 11.69M | 11.64M | 11.57M | 11.48M | 17.09M | 16.99M | 16.89M | 16.79M | 26.37M | 26.23M | 792.87M | 18.23M | 18.10M | 17.97M | 810.48M | 912.88M | 917.12M | 1,073.70M | 1,095.59M | 1,103.01M | 1,134.06M | 1,159.16M | 1,229.85M | 1,233.74M | 1,237.57M | 1,221.24M | 1,302.40M | 1,228.43M | 1,228.60M | 1,282.85M | 982.07M | 1,000.49M | 983.51M | 971.40M |
|
Minority Interest
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.00M | 1.00M | 1.00M | 1.28M | 1.37M | 1.52M | 1.51M | 1.51M | 44.10M | 2.58M | 2.62M | 2.70M | 40.34M | 40.38M | 40.17M | 40.17M | 72.72M | 75.27M | 75.34M | 85.87M | 81.60M | 59.88M | 59.87M | 59.96M | 33.84M | 11.64M | 0.22M | 0.22M | 42.71M | 42.07M | 41.65M | 41.75M |
|
Operating Leases
|
| | 0.25M | 1.06M | 1.48M | 1.41M | 1.82M | 1.74M | 1.65M | 1.57M | 1.49M | 1.63M | 5.36M | 8.93M | 8.96M | 9.86M | 9.89M | 9.93M | 9.97M | 193.63M | 9.94M | 9.97M | 10.02M | 145.49M | 142.62M | 104.19M | 260.38M | 273.07M | 268.59M | 262.72M | 231.15M | 225.50M | 219.77M | 178.59M | 174.21M | 165.24M | 153.59M | 148.22M | 141.28M |
|
Other Non-Current Liabilities
|
| | 0.10M | 0.62M | 0.81M | 1.03M | 0.79M | 0.98M | 1.69M | 1.75M | 2.51M | 2.83M | 4.83M | 7.92M | 9.25M | 9.41M | 13.57M | 13.35M | 12.34M | 10.39M | 9.66M | 8.15M | 6.30M | | | | | | | | | | | | | 0.91M | | | 1.28M |
|
Total Non-Current Liabilities
|
| | 22.60M | 49.88M | 58.09M | 106.38M | 64.58M | 124.95M | 105.58M | 124.25M | 256.40M | 334.50M | 308.08M | 340.22M | 429.96M | 467.38M | 534.75M | 538.01M | 537.23M | 2,149.73M | 533.26M | 535.58M | 539.67M | | | | | | | | | | | | | 2,182.99M | | | 2,049.08M |
|
Total Liabilities
|
0.34M | 3.42M | 22.70M | 50.50M | 58.90M | 107.41M | 65.36M | 125.93M | 107.27M | 126.00M | 258.91M | 337.33M | 312.91M | 348.13M | 439.21M | 476.79M | 548.32M | 551.37M | 549.58M | 2,160.11M | 542.92M | 543.73M | 545.97M | 2,750.77M | 2,750.10M | 2,758.80M | 3,033.27M | 3,137.34M | 3,160.81M | 3,110.11M | 3,055.25M | 3,118.76M | 2,560.63M | 2,540.50M | 2,419.83M | 2,183.89M | 2,159.34M | 2,044.01M | 2,050.36M |
|
Total Debt
|
0.31M | 2.73M | 3.85M | 3.96M | 3.90M | 11.69M | 11.64M | 11.57M | 11.48M | 17.09M | 16.99M | 16.89M | 16.79M | 26.37M | 26.23M | 792.87M | 18.23M | 18.10M | 17.97M | 810.48M | 912.88M | 917.12M | 1,073.70M | 1,095.59M | 1,103.01M | 1,134.06M | 1,159.16M | 1,229.85M | 1,233.74M | 1,237.57M | 1,221.24M | 1,302.40M | 1,228.43M | 1,228.60M | 1,282.85M | 982.07M | 1,000.49M | 983.51M | 971.40M |
|
Common Equity
|
0.08M | 11.91M | 42.95M | 99.49M | 168.50M | 254.36M | 322.55M | 353.22M | 427.23M | 486.79M | 547.22M | 1,218.63M | 707.46M | 606.95M | 596.90M | 1,058.66M | 577.83M | 569.00M | 559.22M | 1,034.48M | 1,018.07M | 1,006.47M | 983.43M | 1,756.85M | 1,730.82M | 1,689.76M | 1,639.51M | 1,567.77M | 1,526.99M | 1,496.40M | 1,473.71M | 1,425.34M | 2,131.16M | 2,103.89M | 2,256.96M | 2,303.94M | 2,304.49M | 2,462.64M | 2,719.93M |
|
Shareholder's Equity
|
0.08M | 11.91M | 42.95M | 99.49M | 168.50M | 254.36M | 322.55M | 353.22M | 427.23M | 486.79M | 547.22M | 1,218.63M | 707.46M | 606.95M | 596.90M | 1,058.66M | 577.83M | 569.00M | 559.22M | 1,034.48M | 1,018.07M | 1,006.47M | 983.43M | 1,756.85M | 1,730.82M | 1,689.76M | 1,639.51M | 1,567.77M | 1,526.99M | 1,496.40M | 1,473.71M | 1,425.34M | 2,131.16M | 2,103.89M | 2,256.96M | 2,303.94M | 2,304.49M | 2,462.64M | 2,719.93M |
|
Liabilities and Shareholders Equity
|
0.43M | 15.34M | 65.66M | 142.76M | 217.98M | 349.47M | 371.51M | 480.15M | 503.64M | 573.42M | 756.72M | 896.37M | 934.45M | 956.59M | 1,037.62M | 1,068.33M | 1,128.73M | 1,122.99M | 1,111.49M | 3,234.94M | 1,086.64M | 1,075.78M | 1,063.90M | 4,580.34M | 4,556.19M | 4,523.90M | 4,758.65M | 4,786.70M | 4,747.68M | 4,666.38M | 4,588.92M | 4,577.93M | 4,703.43M | 4,644.61M | 4,677.01M | 4,488.06M | 4,464.05M | 4,506.65M | 4,770.29M |
|
Retained Earnings
|
-0.15M | -0.85M | -3.45M | -7.35M | -9.61M | -12.59M | -16.77M | -23.48M | -32.34M | -40.92M | -51.29M | -64.78M | -88.23M | -105.92M | -119.85M | -130.61M | -150.40M | -159.37M | -172.44M | -864.27M | -196.84M | -208.76M | -222.78M | -951.30M | -980.61M | -1024.33M | -1064.27M | -1138.30M | -1180.74M | -1209.58M | -1232.18M | -1276.22M | -1313.19M | -1344.29M | -1386.79M | -1458.09M | -1504.86M | -1536.30M | -1523.34M |
|
Treasury Shares
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.08M | 0.04M | 0.12M | 0.24M | 0.35M | 0.13M | 0.36M | 0.67M | 9.53M | | 0.51M | 0.58M | 0.56M | | | | 0.22M | 0.11M | 0.29M | 0.44M | 0.56M | 0.00M | 0.00M | 0.00M | 0.23M | 431.00 | 1.09M | 1.09M | 1.00M | 0.87M | 0.81M | 0.82M |