|
Cash & Equivalents
|
52.00M | 60.42M | 64.48M | 59.82M | 58.25M | 119.00M | 126.30M | 114.41M | 112.25M | 86.71M | 88.40M | 97.26M | 79.34M | 82.17M | 95.20M | 91.86M | 104.04M | 92.41M | 96.00M | 102.53M | 110.63M | 117.79M | 117.83M | 120.65M | 112.93M | 106.08M | 72.87M | 81.86M | 78.92M | 87.77M | 118.77M | 122.79M | 116.15M | 115.71M | 180.16M | 146.21M | 125.21M | 131.53M | 113.17M | 146.63M | 139.14M | 121.89M | 103.14M | 107.25M | 110.22M | 158.54M | 154.70M | 180.97M | 192.11M | 202.41M | 252.45M | 269.31M | 323.13M | 314.35M | 316.12M | 287.81M | 265.95M | 195.19M | 193.58M | 162.27M | 174.39M | 175.13M | 176.01M | 182.59M | 169.36M | 153.08M | 223.51M |
|
Short-term Investments
|
| 0.20M | | | | 0.71M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
52.00M | 60.62M | 64.48M | 59.82M | 58.25M | 119.71M | 126.37M | 114.49M | 112.33M | 86.71M | 88.40M | 97.26M | 79.34M | 82.17M | 95.20M | 91.86M | 104.04M | 92.41M | 96.00M | 102.53M | 110.63M | 117.79M | 117.83M | 120.65M | 112.93M | 106.08M | 72.87M | 81.86M | 78.92M | 87.77M | 118.77M | 122.79M | 116.15M | 115.71M | 180.16M | 146.21M | 125.21M | 131.53M | 113.17M | 146.63M | 139.14M | 121.89M | 103.14M | 107.25M | 110.22M | 158.54M | 154.70M | 180.97M | 192.11M | 202.41M | 252.45M | 269.31M | 323.13M | 314.35M | 316.12M | 287.81M | 265.95M | 195.19M | 193.58M | 162.27M | 174.39M | 175.13M | 176.01M | 182.59M | 169.36M | 153.08M | 223.51M |
|
Receivables - Net
|
| | | | | | | | | 61.77M | 25.43M | 34.80M | 39.01M | 55.86M | 46.62M | 62.91M | 45.55M | 52.20M | 54.55M | 54.10M | 50.73M | 51.13M | 50.66M | 43.21M | 48.18M | 58.25M | 54.63M | 42.49M | 48.90M | 43.32M | 46.10M | 42.11M | 41.16M | 48.04M | 45.74M | 45.44M | 49.61M | 52.69M | 55.29M | 52.47M | 51.26M | 48.40M | 62.97M | 58.86M | 50.01M | 43.39M | 57.88M | 47.99M | 52.09M | 48.23M | 53.02M | 45.48M | 52.36M | 84.44M | 77.80M | 82.29M | 54.27M | 62.43M | 73.27M | 77.46M | 62.56M | 54.27M | 66.91M | 67.00M | 74.78M | 75.60M | 75.85M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | 0.55M | 0.67M | 0.39M | 0.14M | 0.04M | 0.38M | 0.02M | 0.08M | | 0.07M | | | 0.07M | 2.21M | 2.21M | 25.03M | 15.20M | 0.74M | 0.72M | 1.57M | 1.58M | 1.14M | 1.60M | 0.69M | 0.42M | 2.70M | 2.69M | 1.50M | 0.97M | 1.70M | 1.63M |
|
Receivables
|
| | | | | | | | | 61.77M | 25.43M | 34.80M | 39.01M | 55.86M | 46.62M | 62.91M | 45.55M | 52.20M | 54.55M | 54.10M | 50.73M | 51.13M | 50.66M | 43.21M | 48.18M | 58.25M | 54.63M | 42.49M | 48.90M | 43.32M | 46.10M | 42.11M | 41.16M | 48.66M | 45.74M | 45.44M | 50.16M | 53.36M | 55.68M | 52.60M | 51.30M | 48.78M | 62.99M | 58.94M | 50.01M | 43.46M | 57.88M | 47.99M | 52.16M | 50.44M | 55.22M | 70.52M | 67.56M | 85.19M | 78.52M | 83.86M | 55.85M | 63.56M | 74.87M | 78.16M | 62.98M | 56.96M | 69.60M | 68.51M | 75.76M | 77.30M | 77.48M |
|
Raw Materials
|
| | | | | | | | | 30.71M | | | | 27.86M | 27.11M | 23.82M | 15.34M | 17.25M | 20.22M | 17.45M | 17.03M | 19.00M | 18.54M | 18.94M | 20.15M | 19.42M | 20.24M | 18.92M | 22.99M | 23.98M | 26.35M | 25.62M | 29.02M | 32.12M | 33.72M | 39.20M | 45.30M | 47.10M | 51.85M | 54.19M | 57.09M | 59.08M | 61.63M | 58.45M | 56.75M | 55.38M | 54.95M | 58.90M | 63.17M | 68.90M | 71.88M | 46.05M | 54.44M | 67.96M | 73.08M | 81.28M | 86.49M | 86.62M | 89.90M | 86.16M | 83.53M | 78.06M | 77.87M | 79.70M | 80.81M | 81.34M | 80.52M |
|
Work In Process
|
| | | | | | | | | 20.51M | | | | 28.19M | 33.50M | 36.93M | 40.37M | 38.62M | 38.23M | 36.16M | 35.93M | 36.00M | 38.64M | 34.46M | 33.63M | 31.27M | 31.59M | 33.02M | 36.36M | 32.45M | 31.34M | 34.37M | 35.70M | 36.08M | 37.08M | 34.99M | 36.25M | 35.24M | 39.30M | 39.31M | 38.95M | 38.21M | 44.23M | 47.82M | 55.61M | 61.86M | 67.03M | 65.68M | 62.73M | 68.82M | 72.97M | 63.36M | 67.13M | 80.72M | 78.61M | 67.19M | 69.91M | 69.43M | 72.58M | 80.12M | 88.81M | 87.90M | 84.04M | 83.73M | 90.16M | 91.59M | 96.37M |
|
Finished Goods
|
| | | | | | | | | 14.03M | | | | 9.73M | 10.44M | 10.74M | 11.39M | 12.47M | 9.97M | 9.16M | 6.84M | 11.56M | 11.23M | 16.57M | 12.53M | 13.48M | 10.13M | 9.17M | 8.56M | 12.42M | 12.32M | 10.25M | 8.63M | 8.05M | 8.39M | 11.48M | 8.93M | 7.84M | 6.90M | 9.47M | 11.88M | 14.35M | 12.70M | 11.32M | 15.04M | 18.29M | 15.72M | 19.72M | 19.21M | 16.57M | 18.59M | 19.68M | 21.97M | 9.36M | 13.25M | 15.35M | 23.39M | 27.20M | 25.28M | 25.42M | 25.75M | 29.79M | 23.06M | 20.30M | 17.16M | 16.75M | 19.26M |
|
Inventory
|
14.70M | 22.80M | | | 26.05M | 28.32M | 30.44M | 44.52M | 53.65M | 65.25M | 53.31M | 46.13M | 53.19M | 65.78M | 71.06M | 71.49M | 67.09M | 68.34M | 68.42M | 62.77M | 59.80M | 66.56M | 68.41M | 69.98M | 66.31M | 64.17M | 61.96M | 61.10M | 67.91M | 68.85M | 70.02M | 70.24M | 73.35M | 76.25M | 79.19M | 85.67M | 90.47M | 90.18M | 98.05M | 102.96M | 107.93M | 111.64M | 118.56M | 117.59M | 127.39M | 135.53M | 137.70M | 144.31M | 145.11M | 154.29M | 163.44M | 129.08M | 143.54M | 158.04M | 164.95M | 163.82M | 179.78M | 183.25M | 187.75M | 191.71M | 198.10M | 195.75M | 184.97M | 183.73M | 188.13M | 189.68M | 196.16M |
|
Current Deferred Tax Assets
|
| 1.22M | | | 2.28M | 2.30M | 2.41M | 10.52M | 10.87M | 1.77M | 1.83M | 1.82M | 1.81M | 2.79M | 2.80M | 2.83M | 2.71M | 3.03M | 1.60M | 2.19M | 1.70M | 2.84M | 1.42M | 2.91M | 2.93M | 0.39M | 2.42M | 2.40M | 2.96M | 0.50M | | | | 0.42M | | | | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.95M | | | 5.28M | 3.08M | 3.60M | 2.13M | 3.90M | 5.06M | 3.67M | 2.20M | 3.23M | 3.96M | 2.69M | 3.75M | 4.88M | 3.58M | 4.04M | 3.38M | 3.74M | 3.81M | 3.87M | 3.70M | 3.43M | 4.28M | 4.17M | 3.22M | 5.77M | 4.53M | 5.31M | 5.76M | 4.95M | 4.88M | 6.42M | 8.94M | 17.11M | 29.55M | 32.76M | 34.27M | 37.10M | 37.10M | 33.09M | 34.40M | 34.52M | 8.81M | 10.48M | 10.83M | 11.18M | 14.60M | 17.52M | 11.31M | 11.70M | 11.22M | 11.03M | 12.00M | 9.97M | 22.67M | 23.99M | 20.51M | 8.60M | 14.16M | 13.91M | 15.43M | 13.26M | 18.21M | 17.69M |
|
Current Assets
|
| 106.08M | | | 112.39M | 181.74M | 192.26M | 203.18M | 209.53M | 201.34M | 172.68M | 182.30M | 176.66M | 193.78M | 201.36M | 213.27M | 208.74M | 205.85M | 211.25M | 210.07M | 213.23M | 227.78M | 226.97M | 224.14M | 216.99M | 213.69M | 178.82M | 174.87M | 187.95M | 187.93M | 221.39M | 223.60M | 217.08M | 225.48M | 292.21M | 265.30M | 261.96M | 285.21M | 281.27M | 317.98M | 312.85M | 295.30M | 294.40M | 295.32M | 291.93M | 318.33M | 331.47M | 361.27M | 382.36M | 407.32M | 473.07M | 466.71M | 517.81M | 549.59M | 548.14M | 517.14M | 475.35M | 423.94M | 439.93M | 406.62M | 394.55M | 398.00M | 402.74M | 410.29M | 399.39M | 396.16M | 531.28M |
|
Construction in Progress
|
| | | | | | | | | 20.22M | | | | 11.41M | 11.94M | 10.20M | 9.89M | 7.15M | 7.53M | 6.80M | 8.51M | 10.90M | 12.04M | 11.16M | 11.45M | 18.68M | 10.85M | 7.56M | 12.71M | 16.19M | 20.40M | 23.87M | 19.03M | 40.78M | 51.95M | 74.39M | 139.96M | 198.85M | 198.44M | 204.70M | 187.12M | 197.50M | 42.32M | 47.37M | 44.52M | 48.59M | 36.39M | 39.75M | 38.12M | 37.67M | 47.72M | 44.57M | 88.01M | 129.98M | 144.66M | 150.86M | 146.69M | 75.72M | 74.56M | 72.13M | 68.30M | 23.12M | 23.39M | 23.99M | 31.47M | 28.04M | 26.27M |
|
Property, Plant & Equipment (Net)
|
| 28.25M | -2.58M | | 33.49M | 44.16M | 49.19M | 106.04M | 115.90M | 127.84M | 131.73M | 131.08M | 157.77M | 158.54M | 157.01M | 151.16M | 142.94M | 138.11M | 132.98M | 127.51M | 123.69M | 123.25M | 120.90M | 118.60M | 115.82M | 119.58M | 117.43M | 112.06M | 112.50M | 116.08M | 123.05M | 122.69M | 117.33M | 148.19M | 158.97M | 193.25M | 258.80M | 331.66M | 368.55M | 380.78M | 391.64M | 409.74M | 404.00M | 416.06M | 412.32M | 412.34M | 421.64M | 430.81M | 432.57M | 436.98M | 441.28M | 196.74M | 245.77M | 318.67M | 339.47M | 350.95M | 358.16M | 357.83M | 354.23M | 349.05M | 339.51M | 336.62M | 327.61M | 317.79M | 316.24M | 314.10M | 309.68M |
|
Long-Term Investments
|
| 19.40M | | | 24.31M | 25.69M | 26.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.06M | 379.82M | 378.38M | 375.91M | 365.12M | 368.04M | 366.62M | 357.88M | 356.14M | 359.24M | 356.04M | 354.35M | 357.94M | 354.40M | 279.12M | 140.82M |
|
Goodwill
|
| | | | | | | | | | | | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.30M | | | | 0.30M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Intangibles
|
| 5.12M | | | 4.06M | 3.82M | 3.48M | 4.49M | 4.07M | 1.60M | 1.46M | 1.31M | 1.17M | 1.03M | 0.89M | 0.74M | 0.60M | 0.50M | 0.39M | 0.30M | 0.21M | 0.23M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | 8.74M | 8.80M | 8.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 5.12M | | | 4.06M | 3.82M | 3.48M | 4.49M | 4.07M | 1.60M | 1.46M | 1.31M | 1.44M | 1.30M | 1.15M | 1.01M | 0.87M | 0.77M | 0.66M | 0.56M | 0.48M | 0.50M | 0.34M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 0.30M | | | 8.74M | 0.28M | 13.00M | 14.60M | 16.62M | 16.59M | 16.57M | 16.94M | 16.91M | 16.88M | 16.85M | 16.83M | 16.80M | 16.77M | 15.93M | 15.09M | 14.25M | 13.41M | 12.57M | 11.73M | 10.89M | 10.05M | 9.21M | 8.39M | 7.58M | 6.76M | 5.95M | 5.14M | 4.33M | 3.52M | 2.70M | 1.89M | 1.08M | 0.27M | 1.38M |
|
Long-Term Deferred Tax
|
| 1.22M | | | 2.28M | 0.67M | 2.41M | | | 12.26M | 8.96M | 8.87M | 8.65M | 14.68M | 10.23M | 10.43M | 10.57M | 17.20M | 10.69M | 10.77M | 10.75M | 16.30M | 10.93M | 10.95M | 10.94M | 16.20M | 10.48M | 10.32M | 10.19M | 16.79M | 5.49M | 5.50M | 5.54M | 9.95M | 4.57M | 4.60M | 4.64M | 15.01M | 4.92M | 4.94M | 4.98M | 16.69M | 4.81M | 4.77M | 4.75M | 24.90M | 4.77M | 4.85M | 5.01M | 26.88M | 5.22M | 0.44M | 0.44M | 25.94M | 0.55M | 0.57M | 0.56M | 22.33M | 0.52M | 0.52M | 0.50M | 23.79M | 0.55M | 0.54M | 0.52M | 0.60M | 7.98M |
|
Other Non-Current Assets
|
-0.41M | 0.30M | | | 0.47M | 0.46M | 0.47M | 5.48M | 5.47M | 7.61M | 6.62M | 8.17M | 0.82M | 2.48M | 0.97M | 0.83M | 0.96M | 0.77M | 0.84M | 1.26M | 1.62M | 1.96M | 2.28M | 1.77M | 3.28M | 2.30M | 1.52M | 2.24M | 2.97M | 2.36M | 10.64M | 10.24M | 21.52M | 19.86M | 14.89M | 42.80M | 52.83M | 28.70M | 13.70M | 13.54M | 12.26M | 10.62M | 8.52M | 9.50M | 6.78M | 1.98M | 4.30M | 4.61M | 5.04M | 2.17M | 23.94M | 37.93M | 29.46M | 17.68M | 13.90M | 20.01M | 20.66M | 19.70M | 21.28M | 33.46M | 31.49M | 25.24M | 24.91M | 22.17M | 22.68M | 22.77M | 22.19M |
|
Non-Current Assets
|
| 54.29M | | | 64.61M | 76.43M | 82.06M | 126.53M | 136.31M | 146.09M | 148.77M | 149.43M | 168.69M | 172.38M | 169.37M | 163.43M | 155.34M | 150.47M | 145.17M | 140.10M | 136.54M | 136.57M | 134.45M | 131.61M | 130.32M | 134.22M | 129.72M | 124.90M | 125.95M | 130.57M | 139.18M | 138.43M | 153.13M | 172.93M | 200.38M | 255.25M | 332.89M | 381.84M | 403.73M | 416.21M | 427.87M | 444.10M | 471.52M | 483.53M | 475.36M | 474.61M | 480.28M | 491.89M | 492.04M | 511.25M | 518.61M | 645.17M | 691.36M | 749.04M | 763.30M | 768.50M | 777.96M | 775.80M | 766.44M | 769.73M | 759.50M | 747.01M | 734.89M | 723.65M | 716.98M | 638.14M | 506.26M |
|
Assets
|
| 160.37M | | | 177.01M | 258.17M | 274.33M | 329.70M | 345.83M | 347.44M | 321.45M | 331.73M | 345.35M | 366.16M | 370.73M | 376.70M | 364.08M | 356.32M | 356.42M | 350.18M | 349.76M | 364.35M | 361.42M | 355.75M | 347.31M | 347.90M | 308.54M | 299.77M | 313.89M | 318.50M | 360.57M | 362.03M | 370.21M | 398.41M | 492.58M | 520.55M | 594.85M | 667.05M | 685.00M | 734.19M | 740.72M | 739.39M | 765.92M | 778.85M | 767.29M | 792.94M | 811.75M | 853.16M | 874.39M | 918.57M | 991.68M | 1,111.88M | 1,209.17M | 1,298.63M | 1,311.44M | 1,285.64M | 1,253.31M | 1,199.74M | 1,206.37M | 1,176.35M | 1,154.05M | 1,145.01M | 1,137.62M | 1,133.94M | 1,116.37M | 1,034.30M | 1,037.55M |
|
Accounts Payables
|
| | | | | | | | | 64.68M | 37.77M | 35.30M | 38.80M | 35.65M | 32.60M | 32.99M | 36.15M | 31.74M | 32.79M | 25.78M | 27.95M | 38.76M | 40.49M | 33.73M | 34.40M | 44.08M | 37.69M | 33.88M | 47.04M | 42.72M | 38.64M | 38.01M | 44.99M | 63.13M | 60.14M | 70.52M | 78.08M | 92.66M | 96.30M | 102.62M | 92.25M | 94.38M | 92.91M | 89.74M | 87.97M | 86.18M | 87.60M | 83.86M | 81.86M | 80.70M | 81.68M | 62.17M | 69.76M | 87.38M | 80.10M | 65.80M | 54.69M | 50.77M | 52.27M | 45.16M | 42.51M | 45.08M | 41.85M | 40.82M | 51.01M | 60.04M | 49.14M |
|
Notes Payables
|
| 0.64M | | | | | | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.03M | | | | 25.56M | | | | 11.43M | | | | 11.63M | | | | 11.85M | |
|
Payables
|
| 0.64M | | | | | | 1.07M | | 64.68M | 37.77M | 35.30M | 38.80M | 35.65M | 32.60M | 32.99M | 36.15M | 31.74M | 32.79M | 25.78M | 27.95M | 38.76M | 40.49M | 33.73M | 34.40M | 44.08M | 37.69M | 33.88M | 47.04M | 42.72M | 38.64M | 38.01M | 44.99M | 63.13M | 60.14M | 70.52M | 78.08M | 92.66M | 96.30M | 102.62M | 92.25M | 94.38M | 92.91M | 89.74M | 87.97M | 86.18M | 87.60M | 83.86M | 81.86M | 138.73M | 81.68M | 62.17M | 69.76M | 112.94M | 80.10M | 65.80M | 54.69M | 62.21M | 52.27M | 45.16M | 42.51M | 56.72M | 41.85M | 40.82M | 51.01M | 71.90M | 49.14M |
|
Accumulated Expenses
|
| | | | | | | | | 15.12M | 11.43M | 13.50M | 18.53M | 21.03M | 18.57M | 19.18M | 15.12M | 14.57M | 15.52M | 15.37M | 16.91M | 17.38M | 17.28M | 18.56M | 17.68M | 19.23M | 21.23M | 20.10M | 22.01M | 22.59M | 25.98M | 25.10M | 23.67M | 28.39M | 37.32M | 51.24M | 61.62M | 49.84M | 56.05M | 59.01M | 40.74M | 44.08M | 49.40M | 52.69M | 50.57M | 54.99M | 55.88M | 60.48M | 62.68M | 69.49M | 92.21M | 95.21M | 91.33M | 116.89M | 108.35M | 98.11M | 90.03M | 79.53M | 83.95M | 77.68M | 73.59M | 72.37M | 71.44M | 71.39M | 64.39M | 59.03M | 68.18M |
|
Other Accumulated Expenses
|
| 1.36M | | | | | | 5.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 8.61M | | | | 3.68M | 4.40M | 13.94M | 13.24M | | 4.00M | 10.70M | 12.10M | 3.57M | 3.57M | 2.86M | 3.57M | 3.82M | 3.11M | 3.11M | 3.11M | 13.82M | 7.86M | 7.14M | 6.43M | | | | | | | | | | | | 2.13M | 3.81M | 8.25M | 22.80M | 26.57M | 26.61M | 28.75M | 21.03M | 32.81M | 30.11M | 32.75M | 43.57M | 43.28M | 58.03M | 57.95M | 8.96M | 11.33M | 25.56M | 26.74M | 25.05M | 24.88M | 11.43M | 11.48M | 11.53M | 11.58M | 11.63M | 11.69M | 11.74M | 11.80M | 11.85M | 2.92M |
|
Current Leases
|
| 1.41M | | | 1.14M | | 0.87M | | | 0.31M | 0.16M | 0.01M | 0.01M | 0.96M | 0.95M | 0.96M | 0.97M | 1.27M | 0.93M | 0.69M | 0.45M | 1.06M | 1.05M | 0.97M | 0.98M | 0.94M | 0.71M | 0.48M | 0.26M | 0.82M | 0.80M | 0.81M | 0.82M | 0.83M | 0.84M | 0.85M | 0.86M | 4.49M | 5.89M | 7.43M | 9.59M | 11.36M | 13.06M | 15.44M | 15.22M | 1.00M | 15.84M | 16.54M | 16.46M | 16.72M | 16.72M | 4.29M | 4.30M | 3.85M | 4.12M | 4.55M | 4.46M | 4.38M | 4.98M | 4.96M | 4.91M | 5.14M | 5.25M | 5.03M | 4.93M | 4.98M | 5.78M |
|
Current Taxes
|
| | | | | | | | | 2.38M | 1.22M | 1.54M | 0.72M | 2.35M | 2.69M | 2.45M | 3.01M | 1.47M | 1.22M | 1.51M | 1.66M | 1.93M | 2.38M | 1.39M | 1.82M | 1.37M | 1.75M | 1.71M | 1.72M | 2.36M | 2.67M | 2.58M | 2.88M | 1.75M | 2.39M | 1.28M | 0.18M | 2.21M | 2.22M | 1.77M | 2.10M | 1.54M | 1.57M | 1.97M | 0.42M | 1.36M | 2.10M | 2.17M | 2.43M | 2.60M | 3.00M | 7.34M | 6.73M | 4.25M | 4.69M | 5.62M | 6.65M | 5.55M | 4.69M | 4.68M | 4.49M | 2.80M | 3.37M | 2.94M | 2.66M | 1.79M | 13.12M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.49M | 0.38M | 0.34M | 0.35M | 0.37M | 0.39M | 0.47M | 0.47M | 0.62M | 0.62M | 0.61M | 0.63M | 0.67M | 0.74M | 0.65M | 0.70M | 0.72M | 0.71M | 0.76M | 0.81M | 1.00M | 1.00M | 0.95M | 0.71M | 0.81M | 0.94M | 1.39M | 1.53M | 1.67M | | | | | | | | | | | | | | | | | | | 14.37M | 8.07M | 9.18M | 3.71M | 7.66M | 2.59M | | | | | |
|
Total Current Liabilities
|
| 55.84M | | | 50.87M | 67.64M | 73.24M | 92.23M | 96.22M | 82.98M | 54.96M | 61.39M | 70.51M | 63.92M | 58.77M | 58.91M | 59.31M | 53.49M | 54.19M | 47.07M | 50.70M | 73.62M | 69.80M | 62.44M | 62.00M | 66.34M | 62.09M | 56.93M | 71.84M | 69.48M | 69.09M | 67.46M | 73.08M | 94.91M | 101.63M | 125.27M | 144.40M | 154.68M | 168.71M | 193.62M | 171.25M | 177.96M | 189.45M | 184.15M | 190.83M | 192.06M | 198.26M | 211.51M | 211.92M | 233.23M | 257.11M | 177.98M | 199.49M | 267.72M | 244.33M | 221.53M | 214.32M | 172.56M | 187.55M | 161.60M | 159.94M | 154.23M | 151.74M | 151.03M | 155.42M | 154.51M | 161.32M |
|
Capital Leases
|
| 1.02M | | | 0.58M | 0.57M | 0.58M | 0.59M | 0.45M | 0.44M | 0.13M | 0.13M | 0.12M | 2.05M | 0.85M | 0.61M | 0.35M | 1.46M | 0.20M | 0.10M | 0.08M | 2.07M | 0.78M | 0.55M | 0.30M | 1.00M | 0.06M | 0.06M | 0.04M | 2.51M | 1.50M | 1.30M | 1.07M | 1.69M | 0.66M | 0.45M | 0.21M | 61.28M | 58.82M | 58.61M | 57.97M | 43.38M | 38.05M | 34.88M | 30.58M | 26.84M | 23.91M | 20.82M | 16.61M | 12.70M | 8.52M | | 3.83M | 3.93M | 3.87M | 3.66M | 3.44M | 3.22M | 2.99M | 2.76M | 2.52M | 2.28M | 2.04M | 1.79M | 1.53M | 1.27M | 1.01M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 16.43M | 15.96M | 15.25M | 14.54M | 13.57M | 12.86M | 12.14M | 11.43M | | | | | | | | | 1.70M | | | | 0.87M | | | 10.88M | 56.79M | 38.80M | 36.73M | 62.50M | 59.38M | 56.36M | 76.31M | 74.20M | 99.78M | 99.97M | 93.10M | 90.87M | 77.99M | 75.99M | 13.71M | 53.89M | 42.49M | 46.95M | 44.10M | 41.24M | 38.36M | 35.47M | 32.57M | 29.65M | 26.72M | 23.78M | 20.83M | 17.86M | 14.87M | 2.88M |
|
Non-Current Deffered Revenue
|
| | | | | 0.67M | 0.75M | 0.82M | 0.90M | 0.97M | 1.04M | 1.11M | 1.18M | 1.24M | 1.29M | 1.34M | 1.39M | 1.31M | 1.27M | 1.23M | 1.19M | 1.14M | | | | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 50.17M | | | 50.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 32.00M | 29.77M | 28.83M | 27.78M | 113.65M | 113.54M | 155.90M | 147.57M | 141.25M | 161.24M | 159.05M | 152.26M | 146.43M | 144.28M | 139.85M | 138.20M | 140.11M | 142.94M | 141.49M | 143.12M | 141.12M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.10M | | | 0.09M | 0.03M | 0.06M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.03M | 0.59M | 1.09M | 1.62M | 1.53M | 2.61M | 1.42M | 2.21M | 2.16M | 0.15M | 1.95M | 3.22M | 3.55M | 2.31M | 3.97M | 3.72M | 3.91M | 2.97M | 2.97M | 2.92M | 2.94M | 2.66M | 2.74M | 0.44M | 2.07M | 0.71M | 1.06M | 1.13M | 1.32M | 0.47M | 0.42M | 0.26M | 0.48M | 0.50M | 0.52M | 0.86M | 1.47M | 2.45M | 3.14M | 27.74M | 29.19M | 28.16M | 28.57M | 27.14M | 27.76M | 26.75M | 26.08M | 26.39M | 26.34M | 25.87M | 26.20M | 26.75M | 25.74M | 13.19M | 12.31M |
|
Operating Leases
|
| | | | | | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 18.84M | 34.09M | 30.25M | 33.91M | 36.00M | 34.96M | 30.44M | 34.88M | 23.72M | 26.42M | 20.88M | 24.87M | 24.27M | 23.79M | 20.54M | 27.13M | 26.18M | 25.01M | 20.50M | 25.52M | 23.88M | 22.61M | 16.93M | 24.93M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 3.08M | 3.14M | 3.15M | 3.25M | 3.51M | 3.63M | 3.63M | 3.48M | 3.69M | 3.50M | 3.37M | 2.38M | 2.31M | 2.34M | 2.36M | 1.62M | 1.60M | 1.61M | 1.63M | 1.58M | 1.58M | 1.59M | 1.61M | 0.98M | 0.92M | 0.93M | 0.94M | 0.75M | 0.99M | 0.94M | 6.04M | 10.99M | 13.92M | 11.26M | 10.81M | 10.36M | 10.72M | 9.13M | 20.20M | 36.06M | 44.12M | 74.27M | 77.68M | 72.38M | 78.60M | 79.30M | 67.61M | 57.70M | 51.04M | 43.97M | 34.34M | 23.58M | 19.66M | 14.66M | 8.39M | 8.05M | 7.00M | 4.28M |
|
Total Non-Current Liabilities
|
| 9.72M | | | 0.67M | 1.13M | 1.10M | 0.99M | 1.07M | 84.11M | 56.15M | 62.66M | 71.83M | 83.25M | 77.96M | 77.72M | 77.11M | 71.18M | 69.93M | 62.75M | 65.57M | 79.00M | 73.63M | 67.27M | 66.85M | 69.66M | 67.03M | 61.57M | 76.59M | 74.89M | 74.24M | 72.30M | 77.65M | 98.94M | 105.49M | 126.56M | 157.90M | 239.89M | 262.39M | 283.62M | 284.24M | 282.18M | 301.10M | 312.18M | 327.21M | 350.33M | 353.39M | 358.31M | 351.56M | 358.12M | 375.42M | 240.20M | 309.88M | 365.93M | 346.67M | 318.36M | 308.35M | 264.78M | 277.12M | 247.44M | 241.53M | 233.75M | 227.69M | 222.97M | 222.02M | 204.97M | 199.17M |
|
Total Liabilities
|
| 160.37M | | | 51.53M | 258.17M | 274.33M | 329.70M | 345.83M | 87.19M | 59.29M | 65.81M | 75.08M | 86.76M | 81.58M | 81.35M | 80.59M | 74.87M | 73.43M | 66.12M | 67.95M | 81.31M | 75.96M | 69.62M | 68.47M | 71.27M | 68.64M | 63.20M | 78.17M | 76.47M | 75.83M | 73.91M | 78.64M | 99.86M | 106.42M | 127.50M | 158.65M | 240.89M | 263.32M | 289.66M | 295.23M | 296.11M | 312.36M | 322.99M | 337.57M | 361.05M | 362.53M | 378.51M | 387.61M | 402.25M | 449.69M | 317.88M | 382.27M | 444.54M | 425.97M | 385.97M | 366.05M | 315.82M | 321.09M | 281.79M | 265.11M | 253.41M | 242.35M | 231.36M | 230.08M | 211.97M | 203.44M |
|
Total Debt
|
| 8.61M | | | | 3.68M | 4.40M | 13.94M | 13.24M | | 4.00M | 10.70M | 12.10M | 20.00M | 19.54M | 18.11M | 18.11M | 17.39M | 15.96M | 15.25M | 14.54M | 13.82M | 7.86M | 7.14M | 6.43M | | | | | 1.70M | | | | 0.87M | | | 13.01M | 60.60M | 47.05M | 59.53M | 89.07M | 85.99M | 85.11M | 97.34M | 107.02M | 129.89M | 132.72M | 136.67M | 134.15M | 136.02M | 133.95M | 22.67M | 65.22M | 68.05M | 73.69M | 69.15M | 66.11M | 49.79M | 46.95M | 44.10M | 41.24M | 38.36M | 35.47M | 32.57M | 29.65M | 26.72M | 5.80M |
|
Common Equity
|
| 94.50M | | | 125.47M | 189.45M | 199.99M | 236.49M | 248.55M | 260.25M | 262.15M | 265.92M | 270.27M | 279.39M | 289.14M | 295.35M | 283.49M | 281.60M | 282.99M | 284.05M | 281.81M | 283.39M | 285.46M | 286.12M | 278.84M | 276.64M | 239.90M | 236.57M | 235.72M | 242.04M | 284.73M | 288.12M | 291.58M | 298.55M | 386.16M | 393.05M | 436.19M | 426.16M | 421.67M | 444.53M | 445.49M | 443.29M | 437.55M | 440.15M | 429.73M | 431.89M | 449.22M | 474.66M | 486.78M | 373.20M | 400.87M | 793.99M | 826.90M | 854.09M | 885.47M | 899.67M | 887.26M | 883.92M | 885.28M | 894.56M | 888.94M | 891.61M | 895.27M | 902.58M | 886.29M | 822.33M | 834.10M |
|
Shareholder's Equity
|
| 94.50M | 104.84M | 115.19M | 125.47M | 189.45M | 199.99M | 236.49M | 248.55M | 260.25M | 262.15M | 265.92M | 270.27M | 279.39M | 289.14M | 295.35M | 283.49M | 281.60M | 282.99M | 284.05M | 281.81M | 283.39M | 285.46M | 286.12M | 278.84M | 276.64M | 239.90M | 236.57M | 235.72M | 242.04M | 284.73M | 288.12M | 291.58M | 298.55M | 386.16M | 393.05M | 436.19M | 426.16M | 421.67M | 444.53M | 445.49M | 443.29M | 437.55M | 440.15M | 429.73M | 431.89M | 449.22M | 474.66M | 486.78M | 373.20M | 400.87M | 793.99M | 826.90M | 854.09M | 885.47M | 899.67M | 887.26M | 883.92M | 885.28M | 894.56M | 888.94M | 891.61M | 895.27M | 902.58M | 886.29M | 822.33M | 834.10M |
|
Liabilities and Shareholders Equity
|
| 160.37M | | | 177.01M | 258.17M | 274.33M | 329.70M | 345.83M | 347.44M | 321.45M | 331.73M | 345.35M | 366.16M | 370.73M | 376.70M | 364.08M | 356.32M | 356.42M | 350.18M | 349.76M | 364.35M | 361.42M | 355.75M | 347.31M | 347.90M | 308.54M | 299.77M | 313.89M | 318.50M | 360.57M | 362.03M | 370.21M | 398.41M | 492.58M | 520.55M | 594.85M | 667.05M | 685.00M | 734.19M | 740.72M | 739.39M | 765.92M | 778.85M | 767.29M | 792.94M | 811.75M | 853.16M | 874.39M | 918.57M | 991.68M | 1,111.88M | 1,209.17M | 1,298.63M | 1,311.44M | 1,285.64M | 1,253.31M | 1,199.74M | 1,206.37M | 1,176.35M | 1,154.05M | 1,145.01M | 1,137.62M | 1,133.94M | 1,116.37M | 1,034.30M | 1,037.55M |
|
Treasury Shares
|
| | | | | | | | | 0.21M | 0.24M | 0.24M | 0.24M | 0.45M | 0.24M | 0.24M | 0.24M | 0.55M | 0.24M | 0.24M | 0.22M | 0.66M | 0.36M | 0.36M | 0.81M | 1.00M | 4.96M | 5.52M | 5.72M | 5.65M | 5.72M | 5.72M | 5.72M | 5.61M | 5.72M | 6.07M | 6.47M | 6.54M | 6.78M | 6.78M | 6.78M | 6.65M | 6.78M | 6.78M | 6.78M | 6.64M | 6.78M | 6.78M | 6.78M | 6.62M | 6.78M | 6.78M | 6.78M | 6.62M | 6.62M | 6.78M | 6.72M | 0.55M | 7.16M | 7.15M | 7.14M | 7.14M | 7.14M | 7.13M | 7.12M | 7.12M | 7.12M |
|
Retained Earnings
|
| 30.01M | | | 58.66M | 67.60M | 76.50M | 86.43M | 96.45M | 106.96M | 109.09M | 110.57M | 113.17M | 119.87M | 127.71M | 131.43M | 118.21M | 114.14M | 114.45M | 114.57M | 111.23M | 0.35M | 111.32M | 109.99M | 105.81M | 103.23M | 100.73M | 99.08M | 98.22M | 100.07M | 103.37M | 106.28M | 109.79M | 113.91M | 113.24M | 120.02M | 121.62M | 122.64M | 126.08M | 124.54M | 122.94M | 125.48M | 126.48M | 125.48M | 118.94M | 118.83M | 128.39M | 141.29M | 157.36M | 176.90M | 200.31M | 583.30M | 614.91M | 629.99M | 656.03M | 662.36M | 643.40M | 642.29M | 648.08M | 645.13M | 633.80M | 631.06M | 628.56M | 621.93M | 610.99M | 533.93M | 531.80M |