|
Cash & Equivalents
|
31.31M | 61.43M | 21.28M | 36.96M | 21.36M | 213.46M | 54.71M | 16.14M | 70.09M | 257.42M | 309.97M | 62.90M | 948.78M | 687.99M | 282.13M | 166.07M | 245.79M | 62.51M | 87.90M | 143.39M | 348.46M | 273.74M | 270.30M | 107.92M | 150.81M | 147.20M | 217.51M | 286.18M | 125.48M | 82.49M | 113.13M |
|
Short-term Investments
|
| | | 46.68M | | 32.16M | 153.10M | 114.97M | 94.08M | 126.61M | 92.30M | 131.28M | 147.79M | 241.74M | 361.29M | 361.80M | 393.95M | 419.90M | 445.05M | 374.58M | 198.12M | 123.61M | 158.06M | 214.80M | 178.68M | 164.57M | 90.73M | 9.71M | 181.81M | 238.72M | 229.78M |
|
Cash & Current Investments
|
31.31M | 61.43M | 21.28M | 83.64M | 21.36M | 245.62M | 207.80M | 131.11M | 164.17M | 384.02M | 402.27M | 194.18M | 1,096.58M | 929.73M | 643.42M | 527.86M | 639.74M | 482.42M | 532.95M | 517.97M | 546.58M | 397.35M | 428.36M | 322.72M | 329.49M | 311.76M | 308.25M | 295.88M | 307.29M | 321.21M | 342.91M |
|
Receivables - Net
|
| | | 24.73M | | 28.54M | 33.91M | 37.14M | 43.02M | 58.33M | 42.59M | 50.26M | 52.36M | 56.06M | 54.23M | 64.62M | 73.72M | 68.22M | 72.91M | 89.58M | 85.34M | 78.30M | 98.62M | 120.50M | 107.52M | 113.88M | 116.80M | 115.99M | 119.03M | 117.32M | 109.18M |
|
Receivables - Other
|
| | | | | | | 0.27M | 0.30M | 0.32M | 0.40M | 0.39M | 0.29M | 0.21M | 0.18M | 0.09M | 0.06M | 0.03M | 0.03M | 0.02M | 0.37M | 0.19M | 0.41M | 0.62M | | | 1.12M | 1.07M | 0.45M | 2.04M | 0.83M |
|
Receivables
|
| | | 24.73M | | 28.54M | 33.91M | 37.41M | 43.32M | 58.65M | 43.00M | 50.65M | 52.65M | 56.27M | 54.41M | 64.71M | 73.77M | 68.25M | 72.94M | 89.60M | 85.72M | 78.49M | 99.03M | 121.12M | 107.52M | 113.88M | 117.92M | 117.06M | 119.49M | 119.36M | 110.02M |
|
Prepaid Assets
|
| | | 8.90M | | 12.19M | 14.22M | 10.99M | 12.14M | 12.97M | 14.77M | 16.73M | 18.41M | 22.22M | 22.23M | 32.16M | 23.62M | 29.04M | 31.32M | 28.93M | 29.72M | 29.50M | 24.48M | 20.45M | 23.21M | 25.31M | 28.01M | 28.32M | 26.24M | 26.14M | 27.69M |
|
Current Assets
|
| | | 117.27M | | 286.35M | 255.93M | 249.32M | 241.83M | 525.42M | 529.72M | 261.26M | 1,167.43M | 1,008.10M | 719.88M | 624.65M | 737.08M | 579.67M | 637.18M | 636.48M | 661.64M | 505.14M | 551.46M | 463.67M | 460.21M | 450.95M | 453.06M | 440.19M | 452.57M | 464.66M | 479.78M |
|
Property, Plant & Equipment (Net)
|
| | | 42.35M | | 55.61M | 56.64M | 60.04M | 69.07M | 65.84M | 83.50M | 95.98M | 98.61M | 116.47M | 147.73M | 166.96M | 174.55M | 173.95M | 179.08M | 180.38M | 179.92M | 179.04M | 171.91M | 176.61M | 177.57M | 177.06M | 180.29M | 179.10M | 177.88M | 181.77M | 182.90M |
|
Long-Term Investments
|
| | | | | | | | | | | 20.45M | | 173.23M | 429.49M | 528.91M | 394.46M | 284.95M | 186.07M | 165.10M | 117.52M | 78.04M | 32.28M | 6.09M | 1.74M | | | | | | |
|
Goodwill
|
0.38M | | | 0.36M | | 0.36M | 0.35M | 0.37M | 0.35M | 0.35M | 0.36M | 635.59M | 635.64M | 635.65M | 635.63M | 636.80M | 637.57M | 670.19M | 670.16M | 670.18M | 670.19M | 670.36M | 670.36M | 670.36M | 670.40M | 670.40M | 670.40M | 670.40M | 670.40M | 670.40M | 670.40M |
|
Intangibles
|
| | | 0.61M | | 1.20M | 1.16M | 1.12M | 1.09M | 2.86M | 2.79M | 121.74M | 116.38M | 113.22M | 107.91M | 102.60M | 97.29M | 93.98M | 88.48M | 82.90M | 77.72M | 72.55M | 67.38M | 62.48M | 57.58M | 52.68M | 47.78M | 42.88M | 37.98M | 32.81M | 28.05M |
|
Goodwill & Intangibles
|
0.38M | | | 0.97M | | 1.56M | 1.51M | 1.50M | 1.44M | 3.21M | 3.15M | 757.33M | 752.02M | 748.86M | 743.54M | 739.40M | 734.86M | 764.16M | 758.64M | 753.09M | 747.92M | 742.91M | 737.73M | 732.83M | 727.98M | 723.08M | 718.18M | 713.28M | 708.38M | 703.21M | 698.46M |
|
Other Non-Current Assets
|
0.09M | | | 2.16M | | 0.09M | 0.09M | 70.10M | 70.09M | 70.09M | 70.09M | 24.92M | 56.92M | 27.58M | 28.14M | 29.47M | 30.02M | 60.20M | 73.26M | 92.62M | 94.80M | 95.55M | 94.35M | 90.78M | 84.04M | 79.18M | 72.58M | 68.40M | 61.66M | 59.57M | 56.46M |
|
Non-Current Assets
|
| | | 45.49M | | 70.02M | 71.39M | 71.65M | 82.02M | 82.45M | 101.80M | 958.70M | 970.86M | 1,128.77M | 1,419.05M | 1,534.37M | 1,397.35M | 1,353.12M | 1,269.42M | 1,259.63M | 1,200.77M | 1,152.28M | 1,089.20M | 1,061.52M | 1,045.71M | 1,031.72M | 1,018.70M | 1,011.16M | 996.67M | 998.51M | 990.82M |
|
Assets
|
| | | 162.75M | | 356.38M | 327.32M | 320.97M | 323.85M | 607.86M | 631.52M | 1,219.95M | 2,138.29M | 2,136.87M | 2,138.93M | 2,159.02M | 2,134.42M | 1,932.80M | 1,906.60M | 1,896.11M | 1,862.41M | 1,657.42M | 1,640.66M | 1,525.19M | 1,505.92M | 1,482.67M | 1,471.75M | 1,451.36M | 1,449.24M | 1,463.18M | 1,470.60M |
|
Accounts Payables
|
| | | 2.33M | | 5.75M | 6.80M | 4.60M | 9.46M | 6.09M | 12.27M | 9.15M | 12.02M | 10.20M | 7.77M | 9.26M | 8.25M | 10.01M | 8.27M | 4.79M | 4.67M | 5.56M | 5.72M | 5.61M | 5.49M | 5.53M | 11.35M | 6.04M | 9.80M | 13.34M | 10.83M |
|
Payables
|
| | | 2.33M | | 5.75M | 6.80M | 4.60M | 9.46M | 6.09M | 12.27M | 9.15M | 12.02M | 10.20M | 7.77M | 9.26M | 8.25M | 10.01M | 8.27M | 4.79M | 4.67M | 5.56M | 5.72M | 5.61M | 5.49M | 5.53M | 11.35M | 6.04M | 9.80M | 13.34M | 10.83M |
|
Accumulated Expenses
|
| | | 15.54M | | 25.10M | 23.46M | 19.88M | 20.22M | 22.63M | 38.56M | 34.33M | 36.32M | 28.61M | 36.06M | 36.11M | 49.90M | 49.94M | 54.19M | 61.16M | 42.31M | 47.00M | 56.59M | 61.82M | 35.55M | 34.45M | 40.85M | 41.62M | 37.16M | 45.28M | 60.42M |
|
Other Accumulated Expenses
|
| | | 2.51M | | 1.59M | 1.61M | 8.17M | 5.43M | 4.40M | 9.55M | 19.68M | 19.04M | 29.73M | 24.76M | 45.11M | 36.57M | 33.70M | 33.42M | 34.39M | 32.94M | 36.23M | 40.23M | 40.54M | 44.63M | 35.75M | 33.26M | 29.31M | 38.44M | 42.37M | 45.76M |
|
Short term Debt
|
| | | 11.37M | | 32.82M | 13.51M | 4.47M | 5.29M | 5.19M | 6.06M | | | | | | | | | | | | | | | | | | 187.87M | 188.05M | 188.23M |
|
Current Leases
|
| | | 1.37M | | | | 4.47M | | | | 19.89M | 20.01M | 19.71M | 20.01M | 21.12M | 26.77M | 28.09M | 27.81M | 28.95M | 24.76M | 22.23M | 21.53M | 24.04M | 22.58M | 25.40M | 23.86M | 25.16M | 26.99M | 23.67M | 23.68M |
|
Total Current Liabilities
|
| | | 31.75M | | 65.27M | 45.38M | 37.12M | 40.40M | 38.31M | 66.45M | 94.09M | 98.30M | 103.03M | 107.27M | 131.87M | 140.17M | 140.99M | 144.60M | 152.32M | 125.20M | 131.60M | 143.34M | 147.69M | 120.23M | 109.30M | 114.21M | 104.46M | 300.88M | 312.80M | 328.92M |
|
Capital Leases
|
| | | 3.54M | | | | 5.08M | | | | 14.71M | 13.65M | 19.68M | 24.66M | 22.29M | 28.87M | 26.48M | 21.03M | 15.51M | 10.86M | 7.03M | 3.86M | 1.60M | 0.44M | | | | | | |
|
Non-Current Debt
|
| | | 39.44M | | 17.88M | 15.54M | 20.08M | 26.04M | 24.86M | 26.01M | | 930.29M | 931.38M | 932.30M | 933.21M | 934.12M | 703.38M | 704.04M | 704.71M | 705.38M | 472.37M | 472.82M | 343.51M | 343.84M | 344.17M | 344.50M | 337.61M | 149.87M | 149.88M | 149.89M |
|
Preferred Stock Liabilities
|
179.71M | 218.77M | 219.58M | 219.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 44.89M | 70.34M | 84.67M | 82.06M | 55.11M | 82.37M | 81.28M | 85.12M | 61.34M | 76.79M | 72.53M | 70.82M | 48.48M | 71.41M | 71.79M | 66.62M | 39.56M | 64.66M | 74.88M | 72.04M |
|
Other Non-Current Liabilities
|
0.30M | | | 0.65M | | 5.91M | 6.98M | 1.04M | 1.36M | 2.53M | 3.94M | 4.40M | 3.52M | 6.50M | 5.06M | 0.40M | 2.21M | 7.56M | 7.20M | 7.08M | 6.14M | 7.22M | 4.30M | 4.42M | 2.76M | 3.38M | 3.03M | 4.48M | 4.85M | 9.27M | 7.72M |
|
Total Non-Current Liabilities
|
-0.30M | | | 74.45M | | 83.14M | 60.92M | 62.28M | 66.44M | 63.17M | 92.45M | 153.69M | 1,089.74M | 1,101.28M | 1,118.30M | 1,144.67M | 1,155.49M | 931.50M | 932.42M | 933.88M | 897.71M | 662.45M | 667.79M | 541.29M | 511.36M | 498.10M | 499.27M | 481.63M | 487.37M | 511.26M | 525.91M |
|
Total Liabilities
|
| | | 75.10M | | 89.05M | 67.91M | 63.32M | 67.80M | 65.70M | 96.40M | 158.09M | 1,093.26M | 1,107.78M | 1,123.36M | 1,145.07M | 1,157.70M | 939.06M | 939.62M | 940.96M | 903.86M | 669.66M | 672.09M | 545.70M | 514.12M | 501.49M | 502.30M | 486.11M | 492.22M | 520.53M | 533.64M |
|
Total Debt
|
| | | 50.81M | | 50.70M | 29.05M | 24.55M | 31.33M | 30.05M | 32.07M | | 930.29M | 931.38M | 932.30M | 933.21M | 934.12M | 703.38M | 704.04M | 704.71M | 705.38M | 472.37M | 472.82M | 343.51M | 343.84M | 344.17M | 344.50M | 337.61M | 337.75M | 337.93M | 338.12M |
|
Common Equity
|
-107.01M | -119.51M | -126.61M | -131.93M | -133.60M | 267.32M | 259.42M | 257.65M | 255.80M | 541.91M | 534.87M | 1,061.87M | 1,045.03M | 1,029.09M | 1,015.58M | 1,013.95M | 976.72M | 993.74M | 966.98M | 955.16M | 958.55M | 987.75M | 968.57M | 979.49M | 991.81M | 981.19M | 969.45M | 965.25M | 957.02M | 942.65M | 936.97M |
|
Shareholder's Equity
|
-107.01M | -119.51M | -126.61M | -131.93M | -133.60M | 267.32M | 259.42M | 257.65M | 255.80M | 541.91M | 534.87M | 1,061.87M | 1,045.03M | 1,029.09M | 1,015.58M | 1,013.95M | 976.72M | 993.74M | 966.98M | 955.16M | 958.55M | 987.75M | 968.57M | 979.49M | 991.81M | 981.19M | 969.45M | 965.25M | 957.02M | 942.65M | 936.97M |
|
Liabilities and Shareholders Equity
|
| | | 162.75M | | 356.38M | 327.32M | 320.97M | 323.85M | 607.86M | 631.52M | 1,219.95M | 2,138.29M | 2,136.87M | 2,138.93M | 2,159.02M | 2,134.42M | 1,932.80M | 1,906.60M | 1,896.11M | 1,862.41M | 1,657.42M | 1,640.66M | 1,525.19M | 1,505.92M | 1,482.67M | 1,471.75M | 1,451.36M | 1,449.24M | 1,463.18M | 1,470.60M |
|
Treasury Shares
|
| | | | | | 0.86M | 1.64M | 2.70M | 0.20M | 0.20M | 4.52M | 4.38M | 0.20M | 0.20M | 5.29M | 5.68M | 0.30M | 0.30M | 11.99M | 11.80M | 13.31M | 12.30M | 11.24M | 11.08M | 13.66M | 13.76M | 11.98M | 12.13M | 15.59M | 15.24M |
|
Retained Earnings
|
| | | -146.19M | | -165.77M | -177.94M | -192.01M | -204.00M | -218.46M | -242.24M | -288.19M | -338.88M | -397.17M | -453.37M | -510.89M | -575.15M | -591.59M | -655.01M | -701.66M | -746.35M | -757.05M | -811.37M | -834.75M | -878.18M | -921.91M | -959.92M | -992.81M | -1031.96M | -1069.50M | -1098.98M |