|
Cash & Equivalents
|
0.36M | 0.38M | 0.35M | 0.45M | 0.45M | 0.39M | 0.57M | 0.56M | 0.57M | 0.55M | 0.53M | 0.64M | 0.45M | 51.45M | 84.11M | 27.04M | 289.93M | 134.42M | 271.13M | 307.77M | 354.05M | 366.09M | 330.08M | 139.44M | 31.83M | 6.18M | 7.69M | 9.79M | 5.03M | 4.17M | 61.63M | 34.38M | 57.43M | 138.06M | 180.77M | 187.67M | 186.93M | 176.88M | 204.48M |
|
Short-term Investments
|
| | | 2.47M | 2.02M | 1.22M | 1.02M | 0.71M | 1.26M | 1.54M | 1.67M | 1.08M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.36M | 0.38M | 0.35M | 2.92M | 2.46M | 1.60M | 1.59M | 1.27M | 1.83M | 2.09M | 2.20M | 1.72M | 0.45M | 51.45M | 84.11M | 27.06M | 289.93M | 134.42M | 271.13M | 307.77M | 354.05M | 366.09M | 330.08M | 139.44M | 31.83M | 6.18M | 7.69M | 9.79M | 5.03M | 4.17M | 61.63M | 34.38M | 57.43M | 138.06M | 180.77M | 187.67M | 186.93M | 176.88M | 204.48M |
|
Receivables - Net
|
| | | 34.53M | 33.38M | 38.50M | 48.62M | 54.04M | 38.27M | 41.34M | 55.67M | 67.53M | 66.10M | 35.64M | 45.28M | 19.30M | 50.56M | 54.12M | 55.29M | 50.43M | 60.00M | 72.80M | 81.48M | 81.46M | 97.75M | 97.50M | 102.58M | 94.73M | 87.99M | 88.20M | 97.73M | 99.51M | 100.95M | 109.33M | 104.35M | 101.49M | 100.42M | 105.39M | 157.71M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | |
|
Receivables
|
| | | 34.53M | 33.38M | 38.50M | 48.62M | 54.04M | 38.27M | 41.34M | 55.67M | 67.53M | 66.10M | 35.64M | 45.28M | 19.30M | 50.56M | 54.12M | 55.29M | 50.43M | 60.00M | 72.80M | 81.48M | 81.46M | 97.75M | 97.50M | 102.58M | 94.73M | 87.99M | 88.20M | 97.73M | 99.51M | 100.95M | 109.33M | 104.35M | 109.29M | 100.42M | 105.39M | 157.71M |
|
Inventory
|
| | | 293.70M | 316.54M | 367.47M | 395.62M | 427.95M | 426.72M | 432.45M | 403.77M | 471.01M | 437.50M | 446.40M | 483.96M | 581.87M | 588.94M | 594.27M | 598.46M | 654.00M | 607.65M | 683.81M | 833.12M | 1,008.15M | 1,149.53M | 1,344.14M | 1,320.46M | 1,292.34M | 1,181.15M | 1,172.49M | 1,105.45M | 1,106.15M | 1,032.13M | 1,037.28M | 1,046.01M | 1,132.60M | 1,189.32M | 1,211.43M | 1,164.16M |
|
Prepaid Assets
|
| | | 7.53M | 9.52M | 7.65M | 7.53M | 8.19M | 11.10M | 12.11M | 16.55M | 15.95M | 23.34M | 27.69M | 21.11M | 20.41M | 21.56M | 19.20M | 23.37M | 28.26M | 40.17M | 42.73M | 49.52M | 40.78M | 43.37M | 49.27M | 56.50M | 53.30M | 54.30M | 56.59M | 55.13M | 48.73M | 49.75M | 53.41M | 54.42M | 48.90M | 49.75M | 52.03M | 55.93M |
|
Current Assets
|
| | | 336.21M | 359.88M | 416.09M | 456.31M | 503.21M | 486.42M | 502.31M | 486.76M | 559.46M | 527.40M | 564.01M | 643.71M | 701.49M | 951.00M | 829.98M | 973.97M | 1,040.46M | 1,061.88M | 1,165.44M | 1,294.21M | 1,273.35M | 1,322.48M | 1,511.27M | 1,497.09M | 1,457.48M | 1,328.47M | 1,335.53M | 1,336.10M | 1,316.64M | 1,256.08M | 1,342.20M | 1,388.87M | 1,492.38M | 1,531.50M | 1,553.16M | 1,594.20M |
|
Property, Plant & Equipment (Net)
|
| | | 150.47M | 163.81M | 183.65M | 200.40M | 220.95M | 245.41M | 271.50M | 300.28M | 328.37M | 338.89M | 382.65M | 425.50M | 456.29M | 473.08M | 481.77M | 506.79M | 579.36M | 611.31M | 727.11M | 836.31M | 929.08M | 1,007.94M | 1,085.78M | 1,164.12M | 1,258.06M | 1,344.99M | 1,443.50M | 1,562.62M | 1,629.92M | 1,651.37M | 1,700.79M | 1,763.98M | 1,786.59M | 1,797.36M | 1,820.21M | 1,853.16M |
|
Long-Term Investments
|
| | | 2.47M | 2.02M | 1.22M | 1.02M | 0.71M | 1.26M | 1.54M | 1.67M | 1.07M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 227.45M | 255.47M | 255.47M | 255.47M | 255.47M | 255.47M | 255.47M | 255.47M | 255.47M | 258.86M | 257.94M | 257.94M | 257.94M | 257.94M | 257.94M | 257.94M | 257.94M | 257.94M | 257.94M |
|
Intangibles
|
| | | 109.39M | 109.39M | 109.38M | 109.37M | 109.36M | 109.35M | 109.35M | 109.34M | 109.33M | 109.32M | 109.31M | 109.31M | 109.30M | 109.29M | 109.28M | 109.28M | 109.27M | 109.27M | 153.42M | 152.68M | 151.94M | 151.80M | 151.62M | 150.85M | 152.35M | 151.59M | 155.73M | 154.79M | 153.87M | 152.95M | 152.04M | 151.12M | 150.20M | 149.29M | 148.37M | 147.45M |
|
Goodwill & Intangibles
|
| | | 336.84M | 336.83M | 336.82M | 336.82M | 336.81M | 336.80M | 336.79M | 336.79M | 336.78M | 336.77M | 336.76M | 336.75M | 336.75M | 336.74M | 336.73M | 336.72M | 336.72M | 336.72M | 408.89M | 408.15M | 407.41M | 407.27M | 407.09M | 406.32M | 407.83M | 407.06M | 414.59M | 412.73M | 411.81M | 410.89M | 409.98M | 409.06M | 408.14M | 407.23M | 406.31M | 405.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.00M | 8.09M | 8.02M | 11.27M | 14.07M | 15.66M | 12.45M | 14.23M | 15.41M | 15.24M | 16.64M | 17.08M | 17.25M | 18.66M | 18.40M |
|
Other Non-Current Assets
|
| | | 7.64M | 7.82M | 7.66M | 7.41M | 7.02M | 7.26M | 7.81M | 8.04M | 9.49M | 11.18M | 7.69M | 7.39M | 7.53M | 7.55M | 7.13M | 6.77M | 7.57M | 7.37M | 7.61M | 7.41M | 7.28M | 10.18M | 9.46M | 11.76M | 10.97M | 9.09M | 8.50M | 7.72M | 7.33M | 7.21M | 7.51M | 7.04M | 15.04M | 19.59M | 25.34M | 35.35M |
|
Non-Current Assets
|
| | | 494.95M | 508.47M | 528.13M | 544.62M | 564.78M | 589.46M | 616.10M | 645.11M | 674.63M | 1,345.95M | 1,447.11M | 1,513.16M | 1,622.82M | 1,682.88M | 1,698.75M | 1,740.43M | 1,839.97M | 1,902.85M | 2,198.85M | 2,333.90M | 2,457.35M | 2,570.91M | 2,688.11M | 2,747.58M | 2,893.76M | 3,006.72M | 3,139.94M | 3,301.98M | 3,345.91M | 3,402.58M | 3,475.86M | 3,543.36M | 3,558.09M | 3,836.77M | 3,858.08M | 3,926.55M |
|
Assets
|
| | | 831.17M | 868.35M | 944.22M | 1,000.93M | 1,067.99M | 1,075.88M | 1,118.41M | 1,131.87M | 1,234.09M | 1,873.35M | 2,011.12M | 2,156.87M | 2,324.31M | 2,633.88M | 2,528.73M | 2,714.40M | 2,880.43M | 2,964.72M | 3,364.30M | 3,628.11M | 3,730.70M | 3,893.39M | 4,199.38M | 4,244.67M | 4,351.24M | 4,335.19M | 4,475.47M | 4,638.08M | 4,662.55M | 4,658.66M | 4,818.06M | 4,932.23M | 5,050.48M | 5,368.26M | 5,411.25M | 5,520.76M |
|
Accounts Payables
|
| | | 158.47M | 205.94M | 243.58M | 249.25M | 258.73M | 255.01M | 264.99M | 237.78M | 313.50M | 229.50M | 272.69M | 318.35M | 368.46M | 319.81M | 326.03M | 362.46M | 417.90M | 402.13M | 529.22M | 634.34M | 661.88M | 688.49M | 770.20M | 642.14M | 590.88M | 572.48M | 664.68M | 706.33M | 679.26M | 641.18M | 698.72M | 737.85M | 794.86M | 814.42M | 777.08M | 724.63M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 3.37M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 158.47M | 205.94M | 243.58M | 249.25M | 258.73M | 255.01M | 264.99M | 237.78M | 313.50M | 229.50M | 272.69M | 318.35M | 368.46M | 319.81M | 326.03M | 362.46M | 417.90M | 402.13M | 532.59M | 634.34M | 661.88M | 688.49M | 770.20M | 642.14M | 590.88M | 572.48M | 664.68M | 706.33M | 679.26M | 641.18M | 698.72M | 737.85M | 794.86M | 814.42M | 777.08M | 724.63M |
|
Accumulated Expenses
|
| | | 61.51M | 56.36M | 53.83M | 65.88M | 74.55M | 68.83M | 62.16M | 77.83M | 82.04M | 76.39M | 97.02M | 112.14M | 102.81M | 100.42M | 106.17M | 150.05M | 162.28M | 160.41M | 212.47M | 255.11M | 248.94M | 254.75M | 292.30M | 294.02M | 298.02M | 285.56M | 316.06M | 327.22M | 332.94M | 287.01M | 302.27M | 305.97M | 295.43M | 277.30M | 295.63M | 364.89M |
|
Other Accumulated Expenses
|
| | | 33.06M | | | | 41.77M | | | | 30.66M | | | | 35.45M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | | | 1.81M | 2.56M | 2.75M | 1.65M | 2.10M | 5.47M | 1.58M | 2.10M | 1.58M | 1.58M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M |
|
Current Leases
|
| | | | | | | | | | | | 73.61M | 44.46M | 53.12M | 74.59M | 67.59M | 90.54M | 92.81M | 94.50M | 79.04M | 86.11M | 98.24M | 104.60M | 109.67M | 112.99M | 107.26M | 105.69M | 113.80M | 118.96M | 125.35M | 126.43M | 129.15M | 132.77M | 134.63M | 138.65M | 145.09M | 148.87M | 150.56M |
|
Current Taxes
|
| | | 5.79M | 6.49M | | | 9.17M | | | | 12.05M | 8.77M | | | | 9.67M | | | 12.39M | 13.63M | 3.85M | 1.55M | | 16.81M | | | | 18.18M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 14.46M | 20.93M | 21.52M | 25.60M | -7.80M | 3.74M | 4.68M | 5.05M | 5.24M | 6.58M | 6.97M | 8.82M | 15.50M | 7.19M | 8.39M | 23.60M | 24.80M | 32.40M | 42.40M | 43.00M | 40.20M | 52.80M | 57.10M | 58.90M | 57.00M | 64.90M | 68.10M | 70.20M | 24.00M | 72.60M | 73.30M | 73.00M | 20.20M | 22.30M | 21.30M | 81.40M |
|
Total Current Liabilities
|
| | | 243.71M | 293.21M | 322.43M | 344.22M | 359.30M | 331.08M | 335.33M | 324.16M | 404.29M | 398.35M | 424.64M | 492.43M | 552.54M | 506.50M | 533.69M | 618.92M | 698.84M | 672.98M | 860.21M | 1,011.99M | 1,032.02M | 1,093.32M | 1,197.28M | 1,061.43M | 1,006.76M | 1,006.53M | 1,116.18M | 1,174.38M | 1,152.01M | 1,073.64M | 1,149.19M | 1,193.02M | 1,244.19M | 1,253.50M | 1,237.78M | 1,255.16M |
|
Non-Current Debt
|
| | | 337.24M | 336.71M | 146.53M | 145.82M | 144.56M | 143.00M | 143.20M | 142.52M | 145.50M | 141.15M | 140.47M | 143.29M | 142.61M | 275.00M | 206.98M | 206.79M | 207.16M | 195.55M | 195.44M | 195.87M | 195.76M | 195.66M | 195.56M | 195.45M | 210.20M | 195.25M | 195.15M | 195.04M | 194.94M | 194.84M | 194.73M | 194.63M | 194.53M | 194.42M | 194.32M | 194.22M |
|
Non-Current Deffered Revenue
|
| | | 16.75M | 19.59M | 22.61M | 22.02M | 25.57M | 28.45M | 30.65M | 32.84M | 36.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 28.27M | 33.55M | 35.38M | 37.30M | 27.22M | 29.92M | 30.70M | 30.53M | 26.84M | 25.67M | 25.17M | 20.00M | 268.19M | 13.63M | 38.93M | 40.55M | 320.15M | 32.45M | 34.51M | 33.59M | 377.51M | 40.82M | 42.89M | 42.58M | 417.90M | 36.82M | 32.09M | 46.92M | 468.94M | 60.48M | 53.97M | 53.37M | 67.83M | 62.80M | 53.87M | 45.20M |
|
Operating Leases
|
| | | | | | | | | | | | 683.67M | 747.60M | 775.84M | 918.86M | 889.02M | 987.17M | 1,007.51M | 1,035.63M | 1,054.23M | 1,163.57M | 1,205.05M | 1,225.59M | 1,261.62M | 1,304.21M | 1,284.67M | 1,227.51M | 1,365.37M | 1,395.89M | 1,450.57M | 1,301.75M | 1,466.91M | 1,494.91M | 1,503.14M | 1,351.28M | 1,756.94M | 1,755.42M | 1,789.04M |
|
Other Non-Current Liabilities
|
| | | 0.59M | 0.62M | 0.65M | 0.68M | 0.70M | 3.16M | 2.60M | 2.68M | 2.55M | 2.45M | 2.36M | 2.27M | 2.18M | 2.11M | 2.01M | 1.93M | 7.93M | 7.84M | 17.07M | 14.95M | 17.77M | 9.22M | 9.54M | 8.77M | 12.73M | 10.12M | 10.34M | 11.04M | 15.67M | 11.15M | 11.44M | 11.64M | 22.49M | 23.92M | 24.39M | 25.54M |
|
Total Non-Current Liabilities
|
| | | 453.17M | 429.03M | 260.64M | 268.54M | 265.83M | 257.20M | 248.40M | 244.03M | 245.50M | 855.04M | 915.60M | 941.40M | 1,007.43M | 1,318.09M | 1,144.54M | 1,163.97M | 1,184.20M | 1,211.03M | 1,324.48M | 1,351.21M | 1,375.48M | 1,397.65M | 1,507.81M | 1,600.62M | 1,687.31M | 1,600.25M | 1,549.51M | 1,578.22M | 1,579.55M | 1,604.22M | 1,622.28M | 1,628.15M | 1,636.13M | 1,893.00M | 1,879.12M | 1,903.44M |
|
Total Liabilities
|
| | | 696.88M | 722.25M | 583.08M | 612.76M | 625.13M | 588.28M | 583.74M | 568.19M | 649.78M | 1,253.39M | 1,340.24M | 1,433.83M | 1,559.97M | 1,824.59M | 1,678.23M | 1,782.89M | 1,883.04M | 1,884.00M | 2,184.69M | 2,363.20M | 2,407.50M | 2,490.97M | 2,705.09M | 2,662.05M | 2,694.07M | 2,606.78M | 2,665.69M | 2,752.61M | 2,731.56M | 2,677.86M | 2,771.47M | 2,821.17M | 2,880.32M | 3,146.50M | 3,116.91M | 3,158.61M |
|
Total Debt
|
| | | 340.74M | 340.21M | 150.03M | 149.32M | 148.06M | 146.50M | 146.70M | 146.02M | 149.00M | 144.65M | 143.97M | 143.29M | 142.61M | 276.81M | 209.53M | 209.54M | 208.80M | 197.65M | 200.91M | 197.44M | 197.87M | 197.24M | 197.13M | 197.56M | 212.30M | 197.35M | 197.25M | 197.15M | 197.04M | 196.94M | 196.84M | 196.73M | 196.63M | 196.53M | 196.42M | 196.32M |
|
Common Equity
|
| | | 134.28M | 146.11M | 361.14M | 388.17M | 442.86M | 487.60M | 534.67M | 563.68M | 584.31M | 619.96M | 670.89M | 723.04M | 764.34M | 809.29M | 850.50M | 931.50M | 997.39M | 1,080.72M | 1,179.60M | 1,264.91M | 1,323.20M | 1,402.42M | 1,494.29M | 1,582.62M | 1,657.18M | 1,728.42M | 1,809.78M | 1,885.48M | 1,930.99M | 1,980.80M | 2,046.59M | 2,111.05M | 2,170.16M | 2,221.76M | 2,294.34M | 2,362.15M |
|
Shareholder's Equity
|
| | | 134.28M | 146.11M | 361.14M | 388.17M | 442.86M | 487.60M | 534.67M | 563.68M | 584.31M | 619.96M | 670.89M | 723.04M | 764.34M | 809.29M | 850.50M | 931.50M | 997.39M | 1,080.72M | 1,179.60M | 1,264.91M | 1,323.20M | 1,402.42M | 1,494.29M | 1,582.62M | 1,657.18M | 1,728.42M | 1,809.78M | 1,885.48M | 1,930.99M | 1,980.80M | 2,046.59M | 2,111.05M | 2,170.16M | 2,221.76M | 2,294.34M | 2,362.15M |
|
Liabilities and Shareholders Equity
|
| | | 831.17M | 868.35M | 944.22M | 1,000.93M | 1,067.99M | 1,075.88M | 1,118.41M | 1,131.87M | 1,234.09M | 1,873.35M | 2,011.12M | 2,156.87M | 2,324.31M | 2,633.88M | 2,528.73M | 2,714.40M | 2,880.43M | 2,964.72M | 3,364.30M | 3,628.11M | 3,730.70M | 3,893.39M | 4,199.38M | 4,244.67M | 4,351.24M | 4,335.19M | 4,475.47M | 4,638.08M | 4,662.55M | 4,658.66M | 4,818.06M | 4,932.23M | 5,050.48M | 5,368.26M | 5,411.25M | 5,520.76M |
|
Retained Earnings
|
| | | 16.75M | 27.88M | 48.32M | 71.57M | 7.80M | 159.25M | 199.09M | 225.66M | 243.56M | 274.10M | 317.70M | 358.67M | 394.01M | 431.08M | 463.08M | 531.86M | 589.00M | 664.79M | 747.71M | 822.35M | 872.23M | 943.18M | 1,025.01M | 1,101.18M | 1,170.42M | 1,241.94M | 1,313.40M | 1,379.32M | 1,416.40M | 1,466.43M | 1,523.10M | 1,574.79M | 1,622.27M | 1,671.15M | 1,734.33M | 1,791.59M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.04M | | 0.16M | 0.16M | 0.16M | 0.20M | 0.21M | 0.21M | 0.21M | 0.42M | 0.42M | 0.43M | 0.41M | 0.92M | 0.89M | 0.87M | 0.61M | 0.92M | 0.91M | 0.89M | 0.59M | 0.61M | 0.62M | 0.61M |