|
Cash & Equivalents
|
0.03M | 1.00M | 0.98M | 4.00M | 36.40M | 6.40M | 0.10M | 1.20M | 0.60M | 1.80M | 1.20M | 2.30M | 1.60M | 0.50M | 2.10M | 2.70M | 1.70M | 2.30M | 1.40M | 31.00M | 5.60M | 4.50M | 14.60M | 13.40M | 11.10M | 13.20M | 14.10M |
|
Cash & Current Investments
|
0.03M | 1.00M | 0.98M | 4.00M | 36.40M | 6.40M | 0.10M | 1.20M | 0.60M | 1.80M | 1.20M | 2.30M | 1.60M | 0.50M | 2.10M | 2.70M | 1.70M | 2.30M | 1.40M | 31.00M | 5.60M | 4.50M | 14.60M | 13.40M | 11.10M | 13.20M | 14.10M |
|
Receivables - Net
|
| | | 101.20M | 123.80M | 120.00M | 122.80M | 137.80M | 144.00M | 154.90M | 168.20M | 182.70M | 189.30M | 211.20M | 213.40M | 232.80M | 228.30M | 226.70M | 259.10M | 249.30M | 239.40M | 251.90M | 217.40M | 199.70M | 207.80M | 205.30M | 216.00M |
|
Receivables
|
| | | 101.20M | 123.80M | 120.00M | 122.80M | 137.80M | 144.00M | 154.90M | 168.20M | 182.70M | 189.30M | 211.20M | 213.40M | 232.80M | 228.30M | 226.70M | 259.10M | 249.30M | 239.40M | 251.90M | 217.40M | 199.70M | 207.80M | 205.30M | 216.00M |
|
Inventory
|
| | | 139.10M | 218.60M | 216.70M | 224.20M | 231.90M | 226.50M | 228.10M | 208.70M | 242.70M | 295.50M | 302.00M | 344.60M | 404.90M | 474.70M | 504.70M | 501.30M | 538.30M | 561.90M | 555.50M | 574.30M | 545.30M | 555.80M | 497.20M | 515.30M |
|
Prepaid Assets
|
| 0.17M | 0.15M | 5.70M | 9.80M | 10.00M | 13.20M | 13.60M | 13.30M | 21.80M | 21.60M | 24.40M | 22.80M | 30.40M | 27.90M | 28.10M | 30.40M | 32.50M | 31.00M | 27.00M | 23.60M | 32.20M | 29.20M | 25.50M | 28.30M | 36.10M | 37.20M |
|
Current Assets
|
0.03M | 1.17M | 1.13M | 244.10M | 379.00M | 343.10M | 357.20M | 381.60M | 381.30M | 403.40M | 395.90M | 448.60M | 504.70M | 538.70M | 581.90M | 663.30M | 729.50M | 759.50M | 784.30M | 838.00M | 822.30M | 835.90M | 826.40M | 774.50M | 791.80M | 739.10M | 771.90M |
|
Property, Plant & Equipment (Net)
|
| | | 196.50M | 261.20M | 280.30M | 293.70M | 311.90M | 310.80M | 327.00M | 338.30M | 344.50M | 337.00M | 346.70M | 367.30M | 377.80M | 398.90M | 425.90M | 447.60M | 73.40M | 477.00M | 485.40M | 85.00M | 81.60M | 84.80M | 81.40M | 79.50M |
|
Long-Term Investments
|
| 144.61M | 145.40M | 146.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 8.60M | 30.30M | 21.70M | 22.80M | 24.30M | 20.60M | 24.40M | 25.20M | 41.90M | 43.50M | 44.10M | 53.80M | 69.20M | 70.50M | 70.40M | 71.10M | 76.70M | 76.00M | 78.10M | 81.10M | 77.50M | 78.00M | 78.60M | 77.30M |
|
Intangibles
|
| | 5.00M | 6.50M | 6.50M | 19.20M | 26.90M | 30.00M | 30.00M | 32.30M | 32.40M | 50.50M | 50.50M | 50.50M | 44.10M | 73.70M | 73.70M | 73.70M | 73.70M | 88.20M | 88.40M | 88.30M | 87.60M | 86.70M | 86.70M | 87.30M | 87.10M |
|
Goodwill & Intangibles
|
| | 5.00M | 15.10M | 36.80M | 40.90M | 49.70M | 54.30M | 50.60M | 56.70M | 57.60M | 92.40M | 94.00M | 94.60M | 97.90M | 142.90M | 144.20M | 144.10M | 144.80M | 164.90M | 164.40M | 166.40M | 168.70M | 164.20M | 164.70M | 165.90M | 164.40M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.50M | | | | | | | | | | | | 0.20M | | | | 6.90M | | | |
|
Other Non-Current Assets
|
0.37M | | | 13.60M | 34.70M | 40.90M | 48.90M | 52.70M | 52.90M | 52.70M | 53.20M | 86.90M | 87.00M | 87.50M | 89.40M | 6.00M | 137.00M | 9.20M | 17.00M | 14.20M | 14.00M | 20.60M | 4.40M | 20.30M | 22.70M | 19.90M | 3.30M |
|
Non-Current Assets
|
0.37M | 144.61M | 145.40M | 210.10M | 295.90M | 321.20M | 342.60M | 364.60M | 363.70M | 379.70M | 391.50M | 534.00M | 525.90M | 532.40M | 560.70M | 627.30M | 647.30M | 720.90M | 696.10M | 732.90M | 741.00M | 755.40M | 722.70M | 705.90M | 712.70M | 696.90M | 659.10M |
|
Assets
|
0.40M | 145.78M | 146.53M | 454.20M | 674.90M | 664.30M | 699.80M | 746.20M | 745.00M | 783.10M | 787.40M | 982.60M | 1,030.60M | 1,071.10M | 1,142.60M | 1,290.60M | 1,376.80M | 1,480.40M | 1,480.40M | 1,570.90M | 1,563.30M | 1,591.30M | 1,549.10M | 1,480.40M | 1,504.50M | 1,436.00M | 1,431.00M |
|
Accounts Payables
|
0.34M | 0.06M | 0.28M | 31.10M | 45.20M | 49.30M | 62.80M | 58.90M | 55.50M | 67.50M | 52.60M | 73.50M | 63.60M | 77.40M | 86.10M | 90.80M | 88.10M | 79.10M | 89.60M | 97.00M | 98.60M | 93.80M | 93.70M | 91.50M | 94.50M | 96.30M | 93.20M |
|
Notes Payables
|
0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.41M | 0.06M | 0.28M | 31.10M | 45.20M | 49.30M | 62.80M | 58.90M | 55.50M | 67.50M | 52.60M | 73.50M | 63.60M | 77.40M | 86.10M | 90.80M | 88.10M | 79.10M | 89.60M | 97.00M | 98.60M | 93.80M | 93.70M | 91.50M | 94.50M | 96.30M | 93.20M |
|
Accumulated Expenses
|
| | | 16.00M | 20.70M | 21.50M | 26.80M | 30.10M | 28.80M | 34.40M | 41.20M | 39.30M | 46.50M | 41.30M | 53.10M | 55.10M | 56.70M | 51.50M | 53.40M | 59.70M | 52.00M | 52.50M | 65.10M | 51.20M | 63.70M | 48.40M | 55.30M |
|
Other Accumulated Expenses
|
| | | 9.30M | 9.20M | 15.20M | 13.30M | 12.20M | 12.30M | 15.80M | 20.30M | 3.90M | 22.00M | 25.00M | 7.00M | 7.50M | 9.60M | 10.00M | 10.90M | 23.90M | 26.70M | 7.20M | 6.90M | 6.60M | 5.60M | 4.80M | 3.90M |
|
Short term Debt
|
| | | 72.50M | 7.80M | 109.30M | 139.00M | 157.70M | 169.60M | 31.30M | 45.40M | 2.60M | 113.90M | 123.60M | 3.60M | 4.20M | 4.70M | 5.50M | 6.60M | 7.70M | 8.50M | 9.40M | 10.10M | 10.50M | 11.20M | 11.30M | 11.00M |
|
Current Leases
|
| | | | | | | 15.20M | | | | 16.20M | 16.40M | 16.30M | 17.80M | 14.80M | 15.20M | 15.30M | 15.40M | 15.90M | 15.60M | 15.50M | 15.10M | 15.10M | 14.80M | 14.90M | 14.80M |
|
Current Taxes
|
| 0.16M | 0.28M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 9.60M | | | | 15.20M | 18.80M | | 19.50M | 14.10M | 12.60M | 12.20M | 14.50M | 16.20M | 14.30M | 14.60M | 12.30M | 13.00M | 11.80M | 12.60M | 11.30M |
|
Total Current Liabilities
|
| | | 343.40M | 383.20M | 375.40M | 411.40M | 434.30M | 439.60M | 320.20M | 324.50M | 322.20M | 470.70M | 506.60M | 415.20M | 471.20M | 525.80M | 541.30M | 569.80M | 635.10M | 631.10M | 610.40M | 612.30M | 577.20M | 583.90M | 531.00M | 542.70M |
|
Capital Leases
|
| | | 2.20M | 1.20M | 1.00M | 0.80M | 0.60M | 0.40M | 0.30M | 0.20M | 9.00M | 9.70M | 11.90M | 13.40M | 15.40M | 17.70M | 21.10M | 26.20M | 31.10M | 33.20M | 35.70M | 36.60M | 35.50M | 37.10M | 34.60M | 30.80M |
|
Non-Current Debt
|
| | | 86.50M | 133.50M | 137.90M | 136.40M | 135.00M | 133.50M | 309.30M | 309.70M | 310.00M | 310.20M | 310.40M | 310.80M | 311.20M | 311.30M | 311.60M | 312.00M | 315.90M | 328.60M | 477.40M | 478.70M | 480.00M | 480.80M | 481.80M | 483.10M |
|
Non-Current Deffered Revenue
|
| | | | | | | 4.90M | | | | 4.20M | 3.80M | 3.60M | 3.90M | 4.90M | 4.90M | 4.90M | 4.40M | 4.20M | 4.00M | 4.10M | 4.20M | 4.30M | 4.60M | 5.10M | 5.10M |
|
Preferred Stock Liabilities
|
| 140.52M | 140.90M | 139.86M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 5.80M | 17.50M | 15.60M | | | | | 6.90M | 6.90M | 6.90M | 6.90M | 6.40M | 6.30M | 6.40M | 7.70M | 7.70M | 7.60M | 10.80M | 11.20M | 10.80M | 11.20M | 10.10M | 22.20M |
|
Operating Leases
|
| | | 3.70M | 5.00M | 4.60M | 4.10M | 89.40M | 3.40M | 3.10M | 3.20M | 88.40M | 88.30M | 84.90M | 89.40M | 101.90M | 100.00M | 97.60M | 95.00M | 99.60M | 99.30M | 99.70M | 99.20M | 103.50M | 103.40M | 102.80M | 102.10M |
|
Other Non-Current Liabilities
|
| | | 29.60M | 4.10M | 6.70M | 10.00M | 6.90M | 9.90M | 9.30M | 9.50M | 3.60M | 3.30M | 3.40M | 1.90M | 17.60M | 12.70M | 12.30M | 11.40M | 15.30M | 10.00M | 13.80M | 13.90M | 11.70M | 10.40M | 10.50M | 10.40M |
|
Total Non-Current Liabilities
|
| | | 447.80M | 542.00M | 543.40M | 575.10M | 582.40M | 583.60M | 637.80M | 642.00M | 844.30M | 894.30M | 928.50M | 1,000.00M | 1,133.20M | 1,226.00M | 1,276.50M | 1,321.50M | 1,405.90M | 1,416.40M | 1,452.30M | 1,439.50M | 1,391.10M | 1,438.10M | 1,381.60M | 1,417.70M |
|
Total Liabilities
|
0.41M | 0.25M | 0.63M | 477.40M | 546.10M | 550.10M | 585.10M | 589.30M | 593.50M | 647.10M | 651.50M | 847.90M | 897.60M | 931.90M | 1,001.90M | 1,150.80M | 1,238.70M | 1,288.80M | 1,332.90M | 1,421.20M | 1,426.40M | 1,466.10M | 1,453.40M | 1,402.80M | 1,448.50M | 1,392.10M | 1,428.10M |
|
Total Debt
|
| | | 159.00M | 141.30M | 247.20M | 275.40M | 292.70M | 303.10M | 340.60M | 355.10M | 312.60M | 424.10M | 434.00M | 314.40M | 315.40M | 316.00M | 317.10M | 318.60M | 323.60M | 337.10M | 486.80M | 488.80M | 490.50M | 492.00M | 493.10M | 494.10M |
|
Common Equity
|
-0.01M | 5.00M | 5.00M | -23.20M | 128.80M | 114.20M | 114.70M | 156.90M | 151.50M | 136.00M | 135.90M | 134.70M | 133.00M | 139.20M | 140.70M | 139.80M | 138.10M | 141.40M | 147.50M | 149.70M | 136.90M | 125.20M | 95.70M | 77.60M | 56.00M | 43.90M | 2.90M |
|
Shareholder's Equity
|
-0.01M | 5.00M | 5.00M | -23.20M | 128.80M | 114.20M | 114.70M | 156.90M | 151.50M | 136.00M | 135.90M | 134.70M | 133.00M | 139.20M | 140.70M | 139.80M | 138.10M | 141.40M | 147.50M | 149.70M | 136.90M | 125.20M | 95.70M | 77.60M | 56.00M | 43.90M | 2.90M |
|
Liabilities and Shareholders Equity
|
0.40M | 145.78M | 146.53M | 454.20M | 674.90M | 664.30M | 699.80M | 746.20M | 745.00M | 783.10M | 787.40M | 982.60M | 1,030.60M | 1,071.10M | 1,142.60M | 1,290.60M | 1,376.80M | 1,480.40M | 1,480.40M | 1,570.90M | 1,563.30M | 1,591.30M | 1,549.10M | 1,480.40M | 1,504.50M | 1,436.00M | 1,431.00M |
|
Treasury Shares
|
| | | 0.01M | | | 0.39M | 0.39M | 0.23M | 0.31M | 0.31M | 0.39M | 0.29M | 0.86M | 0.86M | 0.47M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 1.09M | 1.09M | 1.59M | 1.59M | 2.73M | 2.73M |
|
Retained Earnings
|
-0.01M | 0.58M | 1.04M | -23.20M | -47.10M | -63.30M | -63.00M | -53.40M | -59.10M | -74.80M | -75.30M | -76.80M | -78.80M | -73.40M | -70.80M | -74.20M | -76.40M | -0.90M | -71.80M | -76.40M | -91.00M | -105.60M | -136.00M | -149.30M | -172.80M | -181.60M | -223.90M |