|
Cash & Equivalents
|
125.68M | 149.97M | 152.48M | 155.96M | 187.89M | 70.52M | 96.53M | 59.67M | 70.37M | 75.23M | 90.98M | 81.02M | 92.45M | 103.23M | 96.67M | 118.46M | 83.20M | 93.33M | 90.33M | 69.19M | 59.17M | 42.03M | 73.03M | 79.66M | 76.05M | 61.57M | 126.19M | 56.99M | 51.52M | 44.74M | 57.42M | 57.13M | 52.88M | 50.04M | 57.02M | 52.05M | 54.10M | 61.65M | 65.99M | 69.92M | 58.06M | 66.69M | 93.06M | 71.71M | 77.74M | 70.82M | 98.64M | 100.78M | 115.18M | 128.43M | 133.43M | 100.74M | 121.82M | 105.28M | 89.59M | 90.88M | 71.03M | 75.62M | 84.27M | 84.31M | 45.85M | 58.17M | 101.46M | 148.71M | 123.92M | 127.38M |
|
Short-term Investments
|
| | 118.59M | | 90.03M | 39.59M | 23.84M | 57.61M | 63.93M | 65.65M | 70.82M | | | 88.68M | 104.47M | 109.75M | 78.48M | | | | | | | | | | | | | | 0.73M | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | 2.83M | 0.33M | 0.33M | 0.33M | 0.36M | |
|
Cash & Current Investments
|
125.68M | 149.97M | 271.07M | 155.96M | 277.92M | 110.12M | 120.37M | 117.29M | 134.30M | 140.88M | 161.80M | 81.02M | 92.45M | 191.92M | 201.14M | 228.22M | 161.69M | 93.33M | 90.33M | 69.19M | 59.17M | 42.03M | 73.03M | 79.66M | 76.05M | 61.57M | 126.19M | 56.99M | 51.52M | 44.74M | 58.15M | 57.13M | 52.88M | 50.84M | 57.02M | 52.05M | 54.10M | 61.65M | 65.99M | 69.92M | 58.06M | 66.69M | 93.06M | 71.71M | 77.74M | 70.82M | 98.64M | 100.78M | 115.18M | 128.43M | 133.43M | 100.74M | 121.82M | 105.28M | 89.59M | 90.88M | 71.03M | 81.93M | 84.27M | 84.31M | 48.68M | 58.50M | 101.79M | 149.04M | 124.27M | 127.38M |
|
Receivables - Net
|
| | 64.84M | | 71.36M | 92.44M | 107.55M | 111.93M | 117.86M | 116.43M | 118.14M | 119.32M | 112.15M | 103.15M | 95.52M | 105.50M | 95.59M | 94.28M | 83.27M | 84.42M | 87.63M | 81.99M | 81.20M | 80.97M | 80.10M | 67.30M | 73.86M | 103.68M | 107.56M | 103.51M | 91.60M | 77.18M | 66.89M | 77.32M | 74.47M | 79.35M | 86.25M | 81.06M | 85.29M | 61.34M | 73.35M | 103.46M | 91.51M | 95.72M | 77.16M | 84.24M | 68.30M | 87.96M | 103.73M | 77.96M | 91.38M | 119.41M | 109.27M | 108.30M | 110.58M | 90.09M | 121.61M | 113.03M | 144.73M | 108.97M | 124.07M | 176.16M | 178.01M | 100.56M | 122.44M | 104.54M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98M | 2.70M | 3.66M | 3.83M | 3.71M | 4.00M | 6.77M | 13.97M | 0.50M | 4.29M | 4.07M | 9.80M | 11.07M | 13.92M | 11.69M | 8.10M | 4.72M | 4.74M | 5.43M | 5.58M | 5.03M | 5.49M | 4.40M | 4.77M | 4.38M | 3.70M | 4.36M | 4.29M | 5.78M | 4.24M | 4.35M |
|
Receivables
|
| | 64.84M | | 71.36M | 92.44M | 107.55M | 111.93M | 117.86M | 116.43M | 118.14M | 119.32M | 112.15M | 103.15M | 95.52M | 105.50M | 95.59M | 94.28M | 83.27M | 84.42M | 87.63M | 81.99M | 81.20M | 80.97M | 80.10M | 67.30M | 73.86M | 103.68M | 107.56M | 103.51M | 91.60M | 77.18M | 66.89M | 77.32M | 74.47M | 84.33M | 88.96M | 84.72M | 89.13M | 65.05M | 77.35M | 110.23M | 105.48M | 96.22M | 81.45M | 88.31M | 78.09M | 99.03M | 117.65M | 89.65M | 99.48M | 124.13M | 114.00M | 113.73M | 116.16M | 95.12M | 127.10M | 117.42M | 149.50M | 113.35M | 127.77M | 180.52M | 182.30M | 106.33M | 126.68M | 108.89M |
|
Raw Materials
|
| | | | | | 10.38M | | | | 14.10M | 13.71M | 12.89M | 10.71M | 10.73M | 4.58M | 3.70M | 3.19M | 2.39M | 2.17M | 1.84M | 1.80M | 1.42M | 1.84M | 1.60M | 2.40M | 11.62M | 8.15M | 11.97M | 11.69M | 11.21M | 11.88M | 12.52M | 12.49M | 12.03M | 11.91M | 11.39M | 11.15M | 10.68M | 10.19M | 10.10M | 10.05M | 9.15M | 8.91M | 8.32M | 8.27M | 8.04M | | | | 22.25M | | | | 46.08M | | | | 27.81M | | | | 14.21M | | | 10.32M |
|
Work In Process
|
| | | | | | 2.32M | | | | 4.25M | 3.35M | 4.30M | 5.18M | 4.35M | 2.85M | 0.99M | 1.38M | 0.98M | 1.17M | 0.72M | 1.78M | 1.25M | 1.44M | 1.32M | 1.53M | 1.95M | 1.84M | 1.19M | 1.33M | 2.32M | 2.86M | 1.79M | 1.29M | 0.93M | 0.82M | 0.76M | 0.85M | 0.99M | 0.83M | 1.05M | 1.33M | 1.63M | 2.22M | 1.46M | 1.95M | 1.69M | | | | 3.99M | | | | 3.25M | | | | 5.06M | | | | 2.95M | | | 4.42M |
|
Finished Goods
|
| | | | | | 45.36M | | | | 52.30M | 48.48M | 50.81M | 52.38M | 49.19M | 38.96M | 39.69M | 35.80M | 33.56M | 26.96M | 27.62M | 28.93M | 30.07M | 28.23M | 29.57M | 35.95M | 19.83M | 32.42M | 15.64M | 13.40M | 17.78M | 14.68M | 11.64M | 14.15M | 10.13M | 9.64M | 8.87M | 9.97M | 12.27M | 15.77M | 15.31M | 16.38M | 14.08M | 18.84M | 18.55M | 21.78M | 22.78M | | | | 37.55M | | | | 65.31M | | | | 43.99M | | | | 37.63M | | | 45.00M |
|
Inventory
|
| | 35.07M | | 42.82M | 57.18M | 58.06M | 58.82M | 61.06M | 65.16M | 70.65M | 65.55M | 68.01M | 68.27M | 64.27M | 46.38M | 44.38M | 40.37M | 36.93M | 30.30M | 30.17M | 32.51M | 32.75M | 14.20M | 32.50M | 39.87M | 38.82M | 42.41M | 36.62M | 35.83M | 41.19M | 39.92M | 35.13M | 31.75M | 25.98M | 25.07M | 22.99M | 23.33M | 25.64M | 29.32M | 27.66M | 28.97M | 29.04M | 34.85M | 32.10M | 36.80M | 35.03M | 35.54M | 43.03M | 51.86M | 71.19M | 81.82M | 82.64M | 99.02M | 120.95M | 131.64M | 113.59M | 103.75M | 83.98M | 86.63M | 84.13M | 73.86M | 64.00M | 62.05M | 71.14M | 68.60M |
|
Current Deferred Tax Assets
|
| | 26.50M | | 26.50M | 39.92M | 39.85M | 39.85M | 39.85M | 39.85M | 28.03M | 29.90M | 29.90M | 29.90M | 21.87M | 20.14M | 20.14M | 20.14M | 24.65M | 25.83M | 6.75M | 2.63M | 3.38M | 3.38M | 3.38M | 3.38M | | | | | | | | | | | | | 3.67M | | | | 2.63M | 3.89M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 28.61M | | | | 21.47M | 18.89M | 24.05M | 19.18M | 23.64M | 28.98M | 19.73M | 14.76M | 21.52M | 28.22M | 23.77M | 26.85M | 17.54M | 30.53M | 28.86M | 31.71M | 25.00M | 42.32M | 43.32M | 38.52M | 26.32M | 27.37M | 24.32M | 22.68M | 18.93M | 29.97M | 19.38M | 24.23M | 23.28M | 22.90M | 29.21M | 40.32M | 40.76M | 32.00M | 23.25M | 25.07M | 38.13M | 38.65M | 42.31M | 35.44M | 29.97M | 27.25M | 27.62M | 26.80M | 26.34M | 27.45M | 27.70M | 33.12M | 20.95M | 24.02M | 31.74M | 30.27M | 22.60M | 31.03M | 26.78M | 26.51M |
|
Current Assets
|
| | 418.30M | | 443.84M | 324.53M | 348.55M | 356.10M | 379.47M | 384.45M | 391.88M | 394.55M | 402.50M | 403.96M | 396.87M | 419.45M | 332.18M | 329.63M | 328.73M | 309.61M | 275.03M | 234.81M | 232.68M | 243.14M | 245.90M | 226.65M | 286.13M | 256.44M | 247.88M | 226.10M | 216.84M | 192.35M | 172.76M | 176.06M | 171.78M | 181.85M | 179.10M | 187.20M | 196.70M | 181.07M | 185.50M | 236.89M | 251.36M | 231.62M | 207.88M | 214.04M | 238.03M | 260.67M | 301.12M | 291.18M | 323.13M | 325.40M | 338.43M | 336.68M | 345.30M | 338.11M | 331.52M | 329.14M | 330.73M | 300.81M | 284.55M | 336.37M | 366.08M | 340.69M | 342.86M | 327.03M |
|
Property, Plant & Equipment (Net)
|
| | 25.94M | | 42.96M | 38.75M | 39.83M | 39.60M | 39.68M | 39.38M | 40.47M | 40.44M | 39.57M | 39.12M | 38.12M | 37.20M | 37.44M | 35.55M | 34.95M | 34.10M | 32.78M | 30.81M | 27.22M | 27.14M | 27.09M | 26.62M | 27.01M | 36.78M | 36.52M | 35.15M | 32.16M | 31.73M | 31.62M | 30.73M | 29.27M | 27.70M | 25.63M | 24.15M | 22.32M | 20.98M | 19.31M | 18.90M | 22.93M | 37.09M | 41.34M | 41.91M | 43.14M | 43.14M | 44.37M | 43.85M | 42.72M | 42.58M | 41.60M | 40.43M | 39.81M | 38.94M | 37.63M | 36.96M | 36.68M | 35.24M | 29.60M | 28.40M | 26.82M | 26.64M | 28.03M | 27.77M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.59M | | | 3.60M | | | | 3.59M | 3.59M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 63.95M | | 64.60M | 212.47M | 211.88M | 212.21M | 212.21M | 212.44M | 212.42M | 212.49M | 212.44M | 212.52M | 212.52M | 197.82M | 197.86M | 197.96M | 198.02M | 198.04M | 198.10M | 198.01M | 197.88M | 197.78M | 197.90M | 197.82M | 197.78M | 237.90M | 235.37M | 239.88M | 237.28M | 237.91M | 240.57M | 241.93M | 242.83M | 243.81M | 241.18M | 241.51M | 240.62M | 239.85M | 240.34M | 238.73M | 239.78M | 238.61M | 239.82M | 241.43M | 243.67M | 241.85M | 242.25M | 241.30M | 240.21M | 239.63M | 236.93M | 233.87M | 237.74M | 238.43M | 238.71M | 237.16M | 239.15M | 238.29M | 237.88M | 239.60M | 236.88M | 238.20M | 241.72M | 241.77M |
|
Intangibles
|
| | 25.27M | | 20.03M | 125.46M | 118.07M | 110.70M | 102.98M | 95.30M | 221.70M | 80.11M | 72.87M | 228.23M | 58.45M | 221.70M | 221.70M | 37.88M | 31.12M | 24.45M | 18.25M | 12.74M | 10.60M | 8.69M | 7.16M | 5.63M | 4.10M | 46.04M | 39.64M | 33.12M | 29.23M | 27.21M | 25.32M | 85.61M | 21.28M | 85.97M | 17.01M | 14.94M | 85.59M | 10.70M | 8.64M | 6.52M | 4.46M | 85.35M | 1.99M | 1.26M | 0.51M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 89.22M | | 84.64M | 337.94M | 329.95M | 322.91M | 315.19M | 307.75M | 434.12M | 292.60M | 285.31M | 440.75M | 270.96M | 419.52M | 419.56M | 235.83M | 229.14M | 222.49M | 216.35M | 210.75M | 208.48M | 206.47M | 205.06M | 203.45M | 201.88M | 283.94M | 275.01M | 273.00M | 266.51M | 265.12M | 265.89M | 327.54M | 264.11M | 329.78M | 258.19M | 256.45M | 326.21M | 250.55M | 248.97M | 245.25M | 244.24M | 323.97M | 241.81M | 242.68M | 244.18M | 241.85M | 242.25M | 241.30M | 240.21M | 239.63M | 236.93M | 233.87M | 237.74M | 238.43M | 238.71M | 237.16M | 239.15M | 238.29M | 237.88M | 239.60M | 236.88M | 238.20M | 241.72M | 241.77M |
|
Long-Term Deferred Tax
|
| | 55.02M | | | | 55.63M | | | | 50.61M | | | | 48.77M | | | | 46.53M | | | | 6.66M | | | | 15.06M | | | | | | | | 10.46M | 10.46M | | | 8.70M | | | | 10.57M | 10.22M | | | | | | | | | | | 11.78M | | | | 104.71M | 108.42M | 112.91M | 107.38M | 121.03M | 120.47M | 121.36M | 115.45M |
|
Other Non-Current Assets
|
| | 22.85M | | 23.74M | 1.99M | 2.06M | 1.99M | 2.02M | 1.87M | 1.75M | 2.47M | 2.35M | 2.25M | 11.57M | 9.26M | 14.87M | 16.13M | 13.27M | 8.55M | 8.28M | 13.35M | 12.13M | 10.10M | 11.17M | 10.19M | 3.20M | 33.53M | 28.64M | 31.22M | 38.56M | 41.50M | 37.74M | 39.93M | 42.91M | 43.65M | 42.86M | 38.62M | 38.38M | 39.96M | 42.55M | 39.47M | 41.30M | 39.88M | 41.20M | 36.25M | 39.12M | 38.31M | 33.32M | 38.33M | 56.66M | 63.28M | 54.31M | 61.62M | 49.92M | 63.99M | 59.36M | 48.95M | 36.12M | 38.50M | 33.51M | 34.65M | 33.29M | 34.84M | 37.56M | 34.43M |
|
Non-Current Assets
|
| | 138.01M | | 151.34M | 378.68M | 371.83M | 364.50M | 356.89M | 348.99M | 342.29M | 335.51M | 327.23M | 319.54M | 320.66M | 295.69M | 294.81M | 287.52M | 277.35M | 265.14M | 257.41M | 254.91M | 247.83M | 243.71M | 243.32M | 240.26M | 238.83M | 354.25M | 340.16M | 339.36M | 337.23M | 338.35M | 335.26M | 335.90M | 336.28M | 334.39M | 326.68M | 319.23M | 314.13M | 333.11M | 341.22M | 331.32M | 335.96M | 344.65M | 349.64M | 345.38M | 353.49M | 349.04M | 350.12M | 352.69M | 370.56M | 375.05M | 360.03M | 361.19M | 364.72M | 365.71M | 358.84M | 344.67M | 437.47M | 439.86M | 429.14M | 423.49M | 430.43M | 433.06M | 440.49M | 431.56M |
|
Assets
|
| | 556.30M | | 595.18M | 703.21M | 720.39M | 720.60M | 736.36M | 733.44M | 734.17M | 730.05M | 729.74M | 723.50M | 717.53M | 715.14M | 626.99M | 617.15M | 606.08M | 574.75M | 532.44M | 489.72M | 480.52M | 486.85M | 489.22M | 466.91M | 524.96M | 610.69M | 588.04M | 565.46M | 554.07M | 530.70M | 508.02M | 511.96M | 508.06M | 516.23M | 505.78M | 506.42M | 510.83M | 514.18M | 526.72M | 568.21M | 587.33M | 576.27M | 557.52M | 559.42M | 591.52M | 609.71M | 651.24M | 643.87M | 693.69M | 700.45M | 698.46M | 697.87M | 710.02M | 703.82M | 690.35M | 673.81M | 768.21M | 740.67M | 713.70M | 759.86M | 796.51M | 773.75M | 783.35M | 758.60M |
|
Accounts Payables
|
| | 22.07M | | 28.69M | 28.46M | 26.30M | 22.20M | 30.59M | 30.92M | 30.54M | 31.48M | 29.86M | 30.91M | 25.45M | 22.82M | 22.85M | 19.99M | 22.38M | 19.85M | 24.63M | 21.38M | 15.32M | 18.50M | 21.29M | 16.63M | 19.36M | 31.77M | 35.79M | 31.41M | 28.89M | 22.34M | 31.32M | 31.84M | 33.11M | 27.57M | 28.99M | 29.35M | 33.78M | 25.44M | 31.85M | 31.23M | 40.93M | 45.16M | 27.23M | 31.55M | 23.54M | 36.15M | 37.62M | 32.35M | 64.43M | 52.52M | 38.52M | 60.89M | 67.45M | 55.40M | 37.11M | 47.12M | 38.56M | 43.84M | 30.02M | 42.48M | 35.25M | 27.33M | 40.67M | 23.27M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | | | 4.53M | 5.02M | 3.70M | | | 4.64M | | | | 3.56M | | | | | | | | | | | | | | | | 4.92M | | 8.35M | 5.29M | 4.94M | 5.11M | 5.56M | 5.76M |
|
Payables
|
| | 22.07M | | 28.69M | 28.46M | 26.30M | 22.20M | 30.59M | 30.92M | 30.54M | 31.48M | 29.86M | 30.91M | 25.45M | 22.82M | 22.85M | 19.99M | 22.38M | 19.85M | 24.63M | 21.38M | 15.32M | 18.50M | 21.29M | 16.63M | 19.36M | 31.77M | 35.79M | 31.41M | 33.43M | 22.34M | 31.32M | 36.37M | 38.13M | 31.27M | 28.99M | 29.35M | 38.42M | 25.44M | 31.85M | 31.23M | 44.49M | 45.16M | 27.23M | 31.55M | 23.54M | 36.15M | 37.62M | 32.35M | 64.43M | 52.52M | 38.52M | 60.89M | 67.45M | 55.40M | 37.11M | 47.12M | 43.48M | 43.84M | 38.37M | 47.77M | 40.19M | 32.44M | 46.23M | 29.03M |
|
Accumulated Expenses
|
| | 37.58M | | 30.72M | 40.05M | 51.28M | 39.38M | 39.49M | 39.76M | 46.90M | 39.05M | 40.25M | 39.92M | 42.41M | 42.29M | 38.93M | 33.12M | 35.35M | 31.85M | 33.68M | 31.04M | 35.12M | 29.25M | 29.98M | 29.14M | 31.35M | 61.19M | 52.35M | 50.37M | 55.15M | 52.06M | 50.27M | 52.83M | 48.70M | 49.20M | 51.22M | 50.73M | 52.76M | 53.24M | 56.76M | 59.26M | 62.53M | 52.08M | 55.37M | 51.29M | | | | | | | | | | | | | | | | | 25.05M | | | 21.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 22.51M | | | | 19.83M | | | | | | | | | | | | | | | | 15.65M | | | 16.91M | 13.70M | 16.44M | | | 14.22M | | | | 54.88M | 13.69M | | | 50.33M | 43.99M | 67.83M | 64.96M | 53.64M | 53.07M | 59.62M | 54.38M | 66.72M | 59.27M | 58.46M | 45.79M | 61.02M | 53.05M | 53.28M | 55.09M | 72.44M | 73.57M | 66.31M | 69.65M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.83M | 6.83M | 7.28M | 6.80M | 7.13M | 7.43M | 7.61M | 7.55M | 1.72M | 7.68M | 7.17M | 7.12M | 1.38M | 6.96M | 43.38M | 44.01M | 7.86M | 11.40M | 11.77M | 36.14M | 5.68M | 36.59M | 36.82M | 37.52M | 37.59M | 37.66M | 113.98M | 114.20M | 114.43M | 114.65M | 114.88M | 115.11M | 0.94M | 1.94M | 2.19M | 2.44M | 2.69M | 2.94M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.88M | 8.58M | | | 7.35M | 7.03M | 6.85M | 6.70M | 7.35M | 7.36M | 6.95M | 6.59M | 6.77M | 6.73M | 6.62M | 6.51M | 6.79M | 6.51M | 6.17M | 5.97M | 5.67M | 5.68M | 5.79M | 5.96M |
|
Current Taxes
|
| | 0.61M | | 2.58M | 2.81M | 6.79M | 0.78M | 0.13M | 0.66M | 2.29M | 0.87M | 0.53M | 1.12M | 1.80M | | 0.50M | 0.58M | 0.33M | 0.10M | 0.66M | 0.31M | 0.89M | 0.32M | 0.11M | 0.18M | 0.31M | 0.31M | 0.14M | 0.55M | 1.17M | 1.15M | 1.35M | 1.41M | 0.23M | 0.48M | 0.56M | 0.83M | 1.10M | 0.88M | 0.99M | 1.13M | 1.23M | 0.42M | 1.02M | 0.83M | | | | | | | | | | | | | | | | | 11.73M | | | 0.98M |
|
Current Deferred Revenue
|
| | 32.85M | | 40.05M | 41.41M | 46.28M | 49.81M | 47.62M | 37.12M | 33.09M | 35.80M | 37.14M | 34.66M | 33.23M | 31.57M | 32.98M | 34.12M | 27.02M | 33.53M | 38.02M | 35.09M | 38.60M | 48.12M | 46.92M | 43.35M | 33.86M | 59.75M | 62.68M | 54.32M | 52.41M | 59.07M | 55.16M | 52.81M | 52.43M | 57.63M | 56.28M | 48.68M | 41.59M | 47.42M | 47.33M | 47.87M | 37.12M | 48.72M | 47.60M | 42.73M | 63.53M | 63.85M | 68.39M | 58.11M | 78.17M | 96.51M | 94.20M | 76.56M | 80.47M | 82.25M | 81.75M | 71.12M | 59.70M | 64.69M | 65.76M | 61.83M | 57.27M | 60.57M | 59.99M | 58.97M |
|
Total Current Liabilities
|
| | 93.11M | | 102.05M | 112.73M | 130.65M | 112.17M | 117.82M | 108.46M | 112.82M | 107.20M | 107.78M | 106.62M | 102.89M | 96.68M | 95.25M | 87.80M | 85.08M | 85.32M | 96.99M | 87.82M | 89.93M | 96.19M | 98.31M | 89.29M | 84.88M | 161.87M | 158.79M | 143.47M | 144.90M | 141.43M | 145.24M | 146.32M | 142.09M | 142.44M | 138.77M | 137.27M | 136.41M | 134.10M | 138.31M | 146.45M | 191.90M | 196.73M | 145.40M | 145.77M | 147.29M | 192.56M | 186.37M | 203.74M | 224.46M | 230.86M | 221.98M | 221.94M | 322.07M | 305.90M | 287.69M | 275.22M | 272.39M | 274.82M | 151.90M | 161.66M | 167.57M | 165.22M | 172.21M | 157.10M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.33M | 2.06M | 1.86M | 1.63M | 1.46M | | 1.10M | | 0.56M | 0.37M | 0.16M | 0.14M | 0.10M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | 16.19M | 15.95M | 13.91M | 13.77M | 9.29M | 15.44M | 15.34M | 15.42M | 14.32M | 13.15M | 12.68M | 12.40M | 16.70M | 10.38M | 17.22M | 10.05M | 13.99M | 9.71M | 21.86M | 15.41M | 13.95M | 13.54M | 17.98M | 12.74M | 11.06M | 10.10M | 15.92M | 11.35M | 10.54M | 9.99M | 10.49M | 10.27M | 113.81M | 112.82M | 112.08M | 111.35M | 110.61M | 109.88M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 98.30M | 99.48M | 100.71M | 101.96M | 103.26M | 104.58M | 105.94M | 107.32M | 108.75M | 110.20M | 111.70M | 113.23M | 114.81M | 116.41M | 118.07M | 130.22M | 88.63M | 89.83M | 126.55M | 128.02M | 129.51M | 94.88M | 132.57M | 97.56M | 98.94M | 113.32M | 113.54M | 113.76M | 113.98M | 114.20M | 114.43M | 114.65M | 114.88M | 115.11M | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | | | | 6.33M | 7.13M | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 1.78M | | 0.08M | | 1.60M | | 1.11M | 0.88M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.33M | | | 15.63M | 30.56M | 15.63M | 15.63M | 12.57M | 0.66M | 1.26M | 3.85M | 4.15M | | | | | 10.55M | | | | 4.95M | 3.10M | 3.10M | 3.10M | | 1.25M | 0.96M | 2.16M | | | 0.26M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.77M | 25.33M | | | 26.07M | 24.55M | 29.02M | 28.05M | 29.12M | 27.69M | 25.89M | 24.13M | 24.11M | 22.87M | 21.56M | 20.02M | 18.96M | 17.71M | 16.59M | 15.65M | 14.73M | 15.00M | 14.16M | 13.97M |
|
Other Non-Current Liabilities
|
| | 43.95M | | 39.88M | 41.77M | 48.88M | 48.14M | 48.62M | 49.85M | 47.31M | 47.81M | 46.49M | 46.97M | 49.31M | 50.67M | 50.55M | 12.15M | 15.16M | 15.35M | 17.91M | 17.55M | 10.71M | 11.01M | 11.68M | 10.36M | 9.73M | 16.42M | 15.34M | 17.60M | 18.43M | 16.56M | 16.72M | 21.37M | 22.63M | 21.27M | 19.17M | 18.99M | 18.23M | 30.23M | 41.31M | 39.84M | 15.67M | 41.39M | 41.11M | 41.20M | 20.26M | 20.96M | 22.00M | 26.18M | 31.38M | 31.18M | 29.15M | 27.32M | 28.17M | 27.91M | 27.77M | 27.78M | 29.48M | 28.72M | 33.34M | 31.34M | 28.17M | 27.06M | 27.83M | 26.58M |
|
Total Non-Current Liabilities
|
| | 104.88M | | 128.60M | 132.84M | 151.30M | 135.71M | 141.31M | 129.53M | 122.54M | 118.12M | 122.20M | 123.22M | 114.81M | 108.42M | 106.93M | 99.49M | 96.75M | 96.92M | 109.72M | 92.02M | 97.99M | 104.32M | 106.32M | 96.68M | 187.06M | 283.00M | 280.63M | 266.40M | 265.00M | 262.73M | 263.72M | 270.00M | 267.09M | 268.99M | 265.88M | 264.41M | 264.36M | 263.38M | 273.34M | 287.32M | 316.81M | 296.79M | 286.13M | 283.68M | 312.96M | 327.41M | 361.92M | 342.89M | 365.51M | 384.61M | 372.47M | 369.93M | 357.34M | 340.12M | 319.79M | 305.23M | 301.85M | 302.80M | 287.55M | 299.59M | 303.07M | 300.56M | 309.12M | 289.00M |
|
Total Liabilities
|
| | 148.83M | | 168.48M | 174.60M | 200.18M | 183.85M | 189.93M | 179.39M | 169.85M | 165.93M | 168.70M | 170.19M | 164.12M | 159.09M | 157.47M | 111.65M | 111.92M | 112.27M | 127.63M | 109.58M | 108.70M | 115.32M | 118.00M | 107.04M | 196.79M | 299.42M | 295.97M | 284.01M | 283.43M | 279.29M | 280.44M | 291.36M | 289.72M | 290.26M | 285.05M | 283.39M | 282.58M | 293.62M | 314.65M | 327.16M | 332.47M | 338.18M | 327.24M | 324.88M | 333.22M | 348.38M | 383.92M | 369.07M | 396.89M | 415.79M | 401.62M | 397.25M | 385.51M | 368.03M | 347.55M | 333.01M | 331.33M | 331.52M | 320.89M | 330.92M | 331.25M | 327.62M | 336.94M | 315.58M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.46M | 24.02M | 22.77M | 21.19M | 20.57M | 16.42M | 22.87M | 22.95M | 22.98M | 16.04M | 20.83M | 19.86M | 19.53M | 18.08M | 17.35M | 60.60M | 54.06M | 21.85M | 21.11M | 33.63M | 51.56M | 19.63M | 50.13M | 54.80M | 50.26M | 48.65M | 47.75M | 129.90M | 125.55M | 124.97M | 124.65M | 125.38M | 125.38M | 114.75M | 114.76M | 114.28M | 113.79M | 113.31M | 112.82M |
|
Common Equity
|
| | 407.47M | | 426.70M | 528.60M | 520.20M | 536.75M | 546.43M | 554.05M | 564.32M | 564.12M | 561.04M | 553.31M | 553.41M | 556.06M | 469.52M | 505.51M | 494.17M | 462.48M | 404.81M | 380.15M | 371.81M | 371.52M | 371.22M | 359.87M | 328.17M | 311.27M | 292.08M | 281.45M | 270.64M | 251.41M | 227.58M | 220.60M | 218.34M | 225.97M | 220.74M | 223.03M | 229.65M | 220.56M | 212.07M | 241.05M | 252.45M | 236.32M | 230.28M | 234.46M | 258.30M | 259.77M | 267.32M | 273.68M | 295.91M | 284.65M | 296.84M | 300.62M | 324.51M | 335.79M | 342.80M | 340.80M | 436.87M | 409.15M | 392.81M | 428.94M | 465.26M | 446.13M | 446.40M | 443.01M |
|
Shareholder's Equity
|
| | 407.47M | | 426.70M | 528.60M | 520.20M | 536.75M | 546.43M | 554.05M | 564.32M | 564.12M | 561.04M | 553.31M | 553.41M | 556.06M | 469.52M | 505.51M | 494.17M | 462.48M | 404.81M | 380.15M | 371.81M | 371.52M | 371.22M | 359.87M | 328.17M | 311.27M | 292.08M | 281.45M | 270.64M | 251.41M | 227.58M | 220.60M | 218.34M | 225.97M | 220.74M | 223.03M | 229.65M | 220.56M | 212.07M | 241.05M | 252.45M | 236.32M | 230.28M | 234.46M | 258.30M | 259.77M | 267.32M | 273.68M | 295.91M | 284.65M | 296.84M | 300.62M | 324.51M | 335.79M | 342.80M | 340.80M | 436.87M | 409.15M | 392.81M | 428.94M | 465.26M | 446.13M | 446.40M | 443.01M |
|
Liabilities and Shareholders Equity
|
| | 556.30M | | 595.18M | 703.21M | 720.39M | 720.60M | 736.36M | 733.44M | 734.17M | 730.05M | 729.74M | 723.50M | 717.53M | 715.14M | 626.99M | 617.15M | 606.08M | 574.75M | 532.44M | 489.72M | 480.52M | 486.85M | 489.22M | 466.91M | 524.96M | 610.69M | 588.04M | 565.46M | 554.07M | 530.70M | 508.02M | 511.96M | 508.06M | 516.23M | 505.78M | 506.42M | 510.83M | 514.18M | 526.72M | 568.21M | 587.33M | 576.27M | 557.52M | 559.42M | 591.52M | 609.71M | 651.24M | 643.87M | 693.69M | 700.45M | 698.46M | 697.87M | 710.02M | 703.82M | 690.35M | 673.81M | 768.21M | 740.67M | 713.70M | 759.86M | 796.51M | 773.75M | 783.35M | 758.60M |
|
Retained Earnings
|
| | -0.04M | | -1862.77M | -1863.13M | -1876.87M | -1876.35M | -1875.96M | -1872.42M | -1868.09M | -1875.62M | -1875.60M | -1883.83M | -1879.03M | -1872.61M | -1876.40M | -1839.64M | -1842.00M | -1847.41M | -1884.47M | -1883.39M | -1888.25M | -1890.90M | -1891.90M | -1896.71M | -1903.91M | -1929.09M | -1949.77M | -1965.78M | -1976.22M | -1998.88M | -2030.38M | -2045.97M | -2057.81M | -2060.07M | -2062.99M | -2070.75M | -2067.42M | -2077.32M | -2089.17M | -2077.51M | -2071.94M | -2093.89M | -2109.30M | -2114.68M | -2101.21M | -2107.34M | -2109.34M | -2107.81M | -2087.97M | -2073.29M | -2061.32M | -2052.70M | -2046.57M | -2041.48M | -2039.92M | -2046.42M | -1962.58M | -1992.34M | -2013.33M | -1991.62M | -1953.49M | -1983.87M | -1995.19M | -2008.21M |
|
Treasury Shares
|
| | | | | | 4.51M | | 4.51M | 4.06M | 3.71M | 4.75M | 4.46M | 3.25M | 5.11M | 3.92M | 3.75M | 3.23M | 18.26M | 3.23M | 2.93M | 2.55M | 13.89M | 2.57M | 2.43M | 2.42M | 14.54M | 2.29M | 2.21M | 3.66M | 3.86M | 3.98M | 3.89M | 3.38M | 2.90M | 3.00M | 3.79M | 3.58M | 3.40M | 2.10M | 4.26M | 3.88M | 3.60M | 3.47M | 4.01M | 3.62M | 3.27M | | | | 3.88M | 3.64M | 4.14M | 3.76M | 3.50M | 2.99M | 3.69M | 3.45M | 3.24M | 3.29M | 2.98M | 3.69M | 3.45M | 3.14M | 3.53M | 4.37M |