|
Cash & Equivalents
|
5.70M | 1.77M | 41.29M | 14.50M | 17.68M | 7.25M | 56.08M | 36.72M | 21.09M | 5.55M | 50.18M | 17.82M | 25.55M | 5.29M | 63.19M | 52.39M | 60.92M | 18.08M | 53.08M | 25.77M | 67.11M | 53.54M | 76.09M | 65.24M | 74.76M | 54.92M | 112.67M | 84.40M | 133.26M | 103.26M | 251.75M | 220.78M | 178.80M | 77.50M | 202.49M | 69.76M | 160.34M | 117.05M | 268.78M | 84.17M | 126.19M | 86.75M | 64.97M | 120.50M | 155.10M | 44.23M | 332.32M | 335.29M | 334.54M | 162.93M | 179.75M | 96.31M | 209.04M | 169.70M | 331.72M | 427.46M | 562.75M | 350.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 46.34M | 55.85M | 28.93M | 9.91M | 77.79M | 113.78M | 92.72M | 56.68M | 131.96M | 189.80M | 131.44M | 85.03M | 85.41M | 67.88M | 90.33M | 54.07M | 59.23M | 69.22M | 41.67M | 96.75M | 140.93M | 299.29M | 286.93M | 224.56M | 277.14M | 189.14M | 117.31M | 72.72M | 66.84M | 88.24M | 101.81M | | 280.34M | 273.34M | 118.68M | 46.94M | 197.07M | 196.53M | 107.42M | 173.51M |
|
Cash & Current Investments
|
5.70M | 1.77M | 41.29M | 14.50M | 17.68M | 7.25M | 56.08M | 36.72M | 21.09M | 5.55M | 50.18M | 17.82M | 25.55M | 5.29M | 63.19M | 52.39M | 60.92M | 18.08M | 99.42M | 81.62M | 96.04M | 63.45M | 153.88M | 179.01M | 167.48M | 111.59M | 244.63M | 274.20M | 264.70M | 188.29M | 337.16M | 288.65M | 269.12M | 131.57M | 261.72M | 138.98M | 202.01M | 213.79M | 409.71M | 383.46M | 413.12M | 311.32M | 342.11M | 309.64M | 272.42M | 116.95M | 399.17M | 423.53M | 436.36M | 162.93M | 460.09M | 369.65M | 327.72M | 216.64M | 528.79M | 623.99M | 670.16M | 524.50M |
|
Inventory
|
43.01M | 57.57M | 38.79M | 51.53M | 63.63M | 84.40M | 60.83M | 75.34M | 83.47M | 115.48M | 89.38M | 98.58M | 106.75M | 167.17M | 115.65M | 119.82M | 123.85M | 213.63M | 148.37M | 156.30M | 154.81M | 228.18M | 154.45M | 180.00M | 184.52M | 271.69M | 187.04M | 215.38M | 228.11M | 339.90M | 243.64M | 268.44M | 272.69M | 419.34M | 324.03M | 367.52M | 294.06M | 430.20M | 281.27M | 326.71M | 347.30M | 521.11M | 455.10M | 504.18M | 569.20M | 701.56M | 527.72M | 534.39M | 543.62M | 763.35M | 584.63M | 629.98M | 639.88M | 817.83M | 659.50M | 702.05M | 799.60M | 1,112.26M |
|
Current Deferred Tax Assets
|
2.93M | 3.03M | 4.86M | 4.91M | | | 1.29M | 1.44M | 1.81M | 2.06M | 4.59M | 4.76M | 5.14M | 5.20M | 8.62M | 8.71M | 8.96M | 9.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.41M | 7.93M | 7.30M | 10.71M | 12.15M | 12.25M | 11.43M | 10.48M | 14.18M | 17.29M | 15.26M | 16.61M | 19.91M | 20.42M | 18.18M | 16.74M | 24.35M | 24.70M | 15.62M | 21.62M | 24.91M | 33.20M | 29.91M | 29.33M | 34.88M | 41.89M | 45.43M | 37.38M | 50.21M | 59.50M | 60.12M | 47.17M | 52.44M | 58.67M | 75.90M | 54.56M | 58.97M | 50.19M | 58.09M | 55.17M | 69.50M | 77.48M | 96.20M | 87.28M | 107.77M | 113.15M | 130.59M | 116.69M | 121.42M | 140.82M | 153.99M | 146.00M | 136.90M | 157.40M | 158.43M | 142.43M | 110.50M | 110.83M |
|
Current Assets
|
59.04M | 70.30M | 92.25M | 89.05M | 104.04M | 113.84M | 129.68M | 124.60M | 121.38M | 146.06M | 160.90M | 143.74M | 159.60M | 204.30M | 198.96M | 195.89M | 215.81M | 266.74M | 264.75M | 263.96M | 278.94M | 330.61M | 339.79M | 389.58M | 390.57M | 430.06M | 479.36M | 529.12M | 550.37M | 599.13M | 642.26M | 605.77M | 605.10M | 625.97M | 665.71M | 573.03M | 570.53M | 712.28M | 755.41M | 767.59M | 839.34M | 933.92M | 904.74M | 905.61M | 963.76M | 957.05M | 1,066.38M | 1,083.50M | 1,111.93M | 1,091.00M | 1,203.54M | 1,150.47M | 1,118.64M | 1,212.22M | 1,351.37M | 1,473.12M | 1,584.92M | 1,760.12M |
|
Property, Plant & Equipment (Net)
|
36.67M | 40.19M | 42.04M | 44.44M | 49.04M | 54.09M | 59.04M | 61.61M | 65.56M | 69.56M | 70.38M | 78.05M | 82.90M | 84.21M | 87.00M | 98.13M | 113.20M | 119.97M | 119.78M | 123.77M | 132.50M | 135.94M | 138.38M | 148.56M | 159.72M | 177.90M | 180.35M | 195.88M | 214.92M | 245.63M | 301.30M | 319.22M | 337.19M | 400.13M | 439.09M | 475.65M | 505.30M | 522.21M | 565.35M | 624.77M | 677.18M | 728.32M | 777.50M | 799.76M | 842.00M | 880.47M | 925.53M | 944.38M | 1,013.69M | 1,075.28M | 1,134.31M | 1,190.87M | 1,246.88M | 1,259.77M | 1,261.73M | 1,260.80M | 1,253.81M | 1,252.21M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 10.51M | 6.67M | | 23.18M | 27.70M | 2.93M | 1.40M | | | | 1.04M | | | | | | | 8.68M | 1.10M | | 37.72M | 10.18M | | | | | | | 7.79M | | | | | | | 11.26M |
|
Long-Term Deferred Tax
|
0.44M | 0.16M | | | | | -0.26M | | | | 4.82M | 0.56M | 1.28M | 1.62M | 7.88M | 8.53M | 9.98M | 10.35M | 8.51M | 8.72M | 8.84M | 9.04M | 11.04M | 10.49M | 9.65M | 10.51M | 6.68M | 5.46M | 3.95M | 3.24M | 6.13M | 4.80M | 2.92M | 2.28M | | 4.39M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.17M | 0.22M | 0.24M | 0.45M | 1.12M | 1.08M | 0.94M | 0.88M | 0.60M | 0.60M | 0.54M | 0.30M | 0.29M | 0.28M | 0.28M | 0.29M | 0.32M | 0.32M | 0.26M | 0.28M | 0.80M | 1.31M | 0.82M | 1.63M | 1.64M | 1.66M | 1.62M | 1.65M | 1.69M | 1.73M | 2.58M | 3.33M | 3.83M | 11.02M | 10.87M | 12.36M | 12.79M | 12.27M | 18.14M | 18.79M | 18.92M | 9.59M | 9.11M | 12.97M | 13.15M | 13.76M | 13.87M | 16.04M | 16.32M | 16.07M | 16.98M | 18.54M | 20.14M | 20.35M | 19.94M | 21.97M | 21.56M | 21.86M |
|
Non-Current Assets
|
37.28M | 40.58M | 42.28M | 44.89M | 50.16M | 55.17M | 59.98M | 62.49M | 66.16M | 70.16M | 71.16M | 78.90M | 84.48M | 86.10M | 95.16M | 106.96M | 123.50M | 130.64M | 128.55M | 132.76M | 142.13M | 146.30M | 160.75M | 167.34M | 171.01M | 213.25M | 216.35M | 205.91M | 221.96M | 250.60M | 310.01M | 986.50M | 1,054.32M | 1,207.78M | 1,292.95M | 1,359.69M | 1,429.72M | 1,463.22M | 1,559.36M | 1,676.14M | 1,783.59M | 1,889.54M | 1,975.72M | 2,055.17M | 2,122.47M | 2,206.67M | 2,258.53M | 2,297.01M | 2,437.48M | 2,566.44M | 2,668.49M | 2,796.84M | 2,894.51M | 2,973.10M | 2,988.21M | 2,979.68M | 3,021.62M | 3,029.20M |
|
Assets
|
96.32M | 110.88M | 134.53M | 133.94M | 154.19M | 169.01M | 189.66M | 187.09M | 187.54M | 216.22M | 232.05M | 222.63M | 244.08M | 290.40M | 294.12M | 302.85M | 339.30M | 397.38M | 393.29M | 396.72M | 421.07M | 476.91M | 500.54M | 556.93M | 561.58M | 643.32M | 695.71M | 735.04M | 772.34M | 849.74M | 952.26M | 1,592.28M | 1,659.42M | 1,833.75M | 1,958.66M | 1,932.72M | 2,000.25M | 2,175.50M | 2,314.77M | 2,443.73M | 2,622.93M | 2,823.45M | 2,880.46M | 2,960.78M | 3,086.23M | 3,163.72M | 3,324.91M | 3,380.51M | 3,549.41M | 3,657.44M | 3,872.04M | 3,947.30M | 4,013.14M | 4,185.32M | 4,339.57M | 4,452.80M | 4,606.54M | 4,789.32M |
|
Accounts Payables
|
18.52M | 27.77M | 23.59M | 22.50M | 28.06M | 40.25M | 27.95M | 27.97M | 32.17M | 52.42M | 34.01M | 35.52M | 46.53M | 82.86M | 39.22M | 42.15M | 66.56M | 110.14M | 58.23M | 57.78M | 59.56M | 104.68M | 51.18M | 77.99M | 76.88M | 124.19M | 73.03M | 95.08M | 103.89M | 155.99M | 103.69M | 112.46M | 108.67M | 188.06M | 130.24M | 137.48M | 121.37M | 237.65M | 138.62M | 169.39M | 167.70M | 253.82M | 196.46M | 230.28M | 266.11M | 279.84M | 221.12M | 234.49M | 249.09M | 349.34M | 256.27M | 221.79M | 255.97M | 352.18M | 260.34M | 276.50M | 371.80M | 519.65M |
|
Notes Payables
|
0.25M | 0.25M | 0.25M | | 1.00M | | 19.50M | 19.50M | 19.50M | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
18.77M | 28.02M | 23.84M | 22.50M | 29.06M | 40.25M | 47.45M | 47.47M | 51.67M | 71.92M | 34.01M | 35.52M | 46.53M | 82.86M | 39.22M | 42.15M | 66.56M | 110.14M | 58.23M | 57.78M | 59.56M | 104.68M | 51.18M | 77.99M | 76.88M | 124.19M | 73.03M | 95.08M | 103.89M | 155.99M | 103.69M | 112.46M | 108.67M | 188.06M | 130.24M | 137.48M | 121.37M | 237.65M | 138.62M | 169.39M | 167.70M | 253.82M | 196.46M | 230.28M | 266.11M | 279.84M | 221.12M | 234.49M | 249.09M | 349.34M | 256.27M | 221.79M | 255.97M | 352.18M | 260.34M | 276.50M | 371.80M | 519.65M |
|
Accumulated Expenses
|
9.08M | 10.74M | 9.25M | 11.23M | 11.50M | 11.47M | 14.54M | 13.57M | 14.40M | 15.59M | 17.55M | 20.21M | 19.28M | 22.66M | 20.46M | 30.46M | 28.38M | 34.50M | 24.37M | 28.78M | 34.56M | 32.05M | 30.65M | 41.69M | 44.77M | 55.15M | 43.25M | 51.50M | 66.93M | 72.02M | 104.20M | 72.42M | 83.88M | 91.30M | 81.25M | 85.38M | 90.12M | 99.49M | 108.50M | 114.25M | 141.52M | 167.47M | 145.27M | 140.85M | 159.98M | 152.26M | 136.32M | 135.46M | 162.92M | 158.27M | 146.89M | 150.34M | 164.23M | 143.39M | 149.50M | 176.75M | 204.93M | 184.53M |
|
Other Accumulated Expenses
|
| | 5.08M | | | | 11.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 15.00M | 15.00M | | | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.34M | 98.51M | 105.83M | 110.47M | 126.67M | 134.94M | 136.51M | 143.07M | 147.18M | 150.04M | 162.81M | 163.54M | 174.40M | 184.45M | 193.61M | 199.78M | 207.46M | 211.18M | 231.20M | 240.96M | 292.05M | 252.44M | 351.06M | 274.86M | 304.95M | 311.37M | 335.09M |
|
Current Taxes
|
1.72M | 1.73M | 9.14M | 1.02M | | | 7.08M | 0.56M | 1.91M | 0.04M | 6.01M | 0.01M | 1.75M | 0.54M | 14.44M | 0.25M | 0.48M | 0.24M | 11.94M | 0.80M | 0.67M | 0.13M | 23.94M | 27.65M | 3.27M | 0.06M | 25.27M | 28.15M | 0.41M | 0.28M | 20.63M | 19.26M | 0.59M | 0.83M | 9.51M | 9.05M | 0.78M | 1.03M | 2.02M | 7.83M | 0.93M | 0.81M | 28.10M | 35.77M | | | 19.93M | 27.75M | | | 41.77M | 51.55M | | | 52.00M | 72.36M | | 0.08M |
|
Current Deferred Revenue
|
| | 1.75M | | | | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | 1.04M | 1.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
31.15M | 41.78M | 49.94M | 36.19M | 44.44M | 55.12M | 68.78M | 59.82M | 50.53M | 72.17M | 79.74M | 59.83M | 70.92M | 111.19M | 79.40M | 77.45M | 99.44M | 151.05M | 102.20M | 93.03M | 100.11M | 145.54M | 116.56M | 154.98M | 133.47M | 194.17M | 164.46M | 180.66M | 184.74M | 239.43M | 253.10M | 320.88M | 305.86M | 397.80M | 351.35M | 363.79M | 366.19M | 496.84M | 435.67M | 465.59M | 501.85M | 613.60M | 586.90M | 594.39M | 630.52M | 639.85M | 602.56M | 618.55M | 649.47M | 758.17M | 715.93M | 741.63M | 685.21M | 875.39M | 756.44M | 861.75M | 924.62M | 1,096.93M |
|
Non-Current Debt
|
| | | 0.25M | 33.75M | 34.50M | 19.50M | 19.50M | 19.50M | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
17.69M | 20.78M | 20.93M | 22.26M | 26.29M | 27.77M | 29.08M | 31.19M | 33.89M | 34.40M | | | | | 40.12M | | | | 46.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.31M | 5.71M | 2.95M | 2.22M | 17.23M | 1.43M | 1.65M | 1.06M | 17.80M | | | | 0.74M | 0.17M | | | | | | | | | | | | | | | | | | | 271.80M | | 0.01M | 4.41M | 334.67M | 31.68M | 35.78M | 37.41M | 407.29M | 37.86M | 41.41M | 41.38M | 470.51M | 59.56M | 60.17M | 61.36M | 528.85M | 66.62M | 69.48M | 68.15M | 59.89M | 54.77M | 57.12M | 54.28M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.40M | 701.62M | 789.31M | 837.62M | 877.50M | 908.55M | 922.78M | 967.25M | 1,014.77M | 1,081.56M | 1,137.66M | 1,135.46M | 1,209.79M | 1,247.63M | 1,293.69M | 1,296.97M | 1,310.46M | 1,394.70M | 1,455.36M | 1,497.59M | 1,546.16M | 1,642.06M | 1,616.96M | 1,706.70M | 1,975.12M | 2,018.63M | 2,014.19M |
|
Other Non-Current Liabilities
|
| | | | | | 0.18M | | | | | | | | 0.33M | | | | 0.23M | | | | | | | | | | | | | | | | 1.20M | | | | 1.05M | | | | 1.66M | | | | 4.30M | | | | 6.83M | | | | 8.21M | | | |
|
Total Non-Current Liabilities
|
| | 72.43M | | | | 118.73M | | | | | | | | 119.52M | | | | 148.58M | | | | | | | | | | | | 337.17M | | | | 1,197.68M | | | | 1,431.84M | | | | 1,758.51M | | | | 1,958.69M | | | | 2,280.26M | | | | 2,523.04M | | | |
|
Total Liabilities
|
49.09M | 62.81M | 72.43M | 64.40M | 107.43M | 119.61M | 118.92M | 111.94M | 105.57M | 127.13M | 115.18M | 99.39M | 111.36M | 151.54M | 119.85M | 121.11M | 146.86M | 197.90M | 148.81M | 142.40M | 151.37M | 198.76M | 169.13M | 212.74M | 195.06M | 262.00M | 237.15M | 257.12M | 264.38M | 324.67M | 337.17M | 956.28M | 1,007.48M | 1,188.36M | 1,198.88M | 1,242.96M | 1,276.29M | 1,425.95M | 1,432.88M | 1,513.09M | 1,620.47M | 1,790.20M | 1,760.18M | 1,845.84M | 1,923.64M | 1,979.23M | 1,962.98M | 1,993.21M | 2,109.26M | 2,279.51M | 2,287.08M | 2,362.64M | 2,405.40M | 2,569.47M | 2,531.25M | 2,594.74M | 2,699.29M | 2,839.08M |
|
Total Debt
|
| | | 0.25M | 33.75M | 34.50M | 34.50M | 34.50M | 19.50M | 19.50M | 19.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-144.63M | -143.78M | -129.76M | -122.32M | 46.77M | 49.40M | 70.74M | 75.15M | 81.97M | 89.08M | 116.87M | 123.25M | 132.72M | 138.85M | 174.27M | 181.74M | 192.44M | 199.49M | 244.48M | 254.32M | 269.70M | 278.15M | 331.40M | 344.19M | 366.51M | 381.31M | 458.56M | 477.92M | 507.96M | 525.07M | 615.09M | 636.00M | 651.94M | 645.39M | 759.78M | 689.76M | 723.96M | 749.54M | 881.89M | 930.64M | 1,002.46M | 1,033.25M | 1,120.28M | 1,114.94M | 1,162.58M | 1,184.49M | 1,361.93M | 1,387.30M | 1,440.15M | 1,377.92M | 1,584.96M | 1,584.66M | 1,607.74M | 1,615.85M | 1,808.33M | 1,858.06M | 1,907.25M | 1,950.24M |
|
Shareholder's Equity
|
-144.63M | -143.78M | -129.76M | -122.32M | 46.77M | 49.40M | 70.74M | 75.15M | 81.97M | 89.08M | 116.87M | 123.25M | 132.72M | 138.85M | 174.27M | 181.74M | 192.44M | 199.49M | 244.48M | 254.32M | 269.70M | 278.15M | 331.40M | 344.19M | 366.51M | 381.31M | 458.56M | 477.92M | 507.96M | 525.07M | 615.09M | 636.00M | 651.94M | 645.39M | 759.78M | 689.76M | 723.96M | 749.54M | 881.89M | 930.64M | 1,002.46M | 1,033.25M | 1,120.28M | 1,114.94M | 1,162.58M | 1,184.49M | 1,361.93M | 1,387.30M | 1,440.15M | 1,377.92M | 1,584.96M | 1,584.66M | 1,607.74M | 1,615.85M | 1,808.33M | 1,858.06M | 1,907.25M | 1,950.24M |
|
Liabilities and Shareholders Equity
|
96.32M | 110.88M | 134.53M | 133.94M | 154.19M | 169.01M | 189.66M | 187.09M | 187.54M | 216.22M | 232.05M | 222.63M | 244.08M | 290.40M | 294.12M | 302.85M | 339.30M | 397.38M | 393.29M | 396.72M | 421.07M | 476.91M | 500.54M | 556.93M | 561.58M | 643.32M | 695.71M | 735.04M | 772.34M | 849.74M | 952.26M | 1,592.28M | 1,659.42M | 1,833.75M | 1,958.66M | 1,932.72M | 2,000.25M | 2,175.50M | 2,314.77M | 2,443.73M | 2,622.93M | 2,823.45M | 2,880.46M | 2,960.78M | 3,086.23M | 3,163.72M | 3,324.91M | 3,380.51M | 3,549.41M | 3,657.44M | 3,872.04M | 3,947.30M | 4,013.14M | 4,185.32M | 4,339.57M | 4,452.80M | 4,606.54M | 4,789.32M |
|
Retained Earnings
|
-146.48M | -146.04M | -133.61M | -134.77M | -220.37M | -219.64M | -200.43M | -198.86M | -194.79M | -193.12M | -168.29M | -165.21M | -156.89M | -153.58M | -120.27M | -115.99M | -108.93M | -104.59M | -62.59M | -55.83M | -45.98M | -40.53M | 9.25M | 17.64M | 34.45M | 44.33M | 111.70M | 133.99M | 159.06M | 172.57M | 261.83M | 287.50M | 316.33M | 326.52M | 436.89M | 386.31M | 415.89M | 436.31M | 560.25M | 609.85M | 674.69M | 698.87M | 839.06M | 871.78M | 913.12M | 929.27M | 1,100.59M | 1,138.07M | 1,184.90M | 1,199.50M | 1,401.70M | 1,433.16M | 1,466.16M | 1,467.85M | 1,655.31M | 1,696.45M | 1,739.22M | 1,775.72M |
|
Preferred Shares
|
191.85M | 191.85M | 191.85M | 191.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.14M | | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | | 87.00 | 0.16M | 0.16M | 0.39M | 0.48M | 0.48M | 0.48M | 0.48M | 0.53M | 0.53M | 0.52M | 0.50M | 0.48M | 0.50M | 0.50M | 0.50M | 101.93M | 8.22M | 1.50M | 0.42M | 0.08M | 0.08M | 0.08M | 0.36M | 0.05M | 0.05M | 0.05M | 0.30M | 0.03M | 0.04M | 0.04M | 0.35M | 0.03M | 0.03M | 0.03M | 0.46M | 0.08M | 0.08M | 0.08M | 0.50M | 0.39M | 0.49M | 0.47M | 0.46M | 0.62M | 0.50M | 0.49M |