|
Cash & Equivalents
|
215.79M | 149.29M | 105.25M | 98.59M | 46.04M | 100.12M | 70.05M | 86.20M | 85.02M | 55.26M | 65.48M | 56.39M | 85.64M | 84.56M | 124.48M | 107.65M | 296.54M | 256.41M | 159.97M | 161.78M | 94.08M | 73.22M | 143.00M | 148.35M | 119.49M | 126.59M | 128.80M | 93.34M | 112.53M | 84.28M | 84.69M | 114.22M | 132.99M | 159.18M | 129.63M | 227.50M | 805.49M | 479.89M | 278.82M | 375.81M | 272.52M | 247.94M | 683.29M | 486.19M | 530.18M | 633.06M | 397.66M | 414.15M | 565.12M | 632.95M | 869.19M | 542.51M | 521.92M | 314.99M | 276.47M | 309.03M | 424.79M | 352.06M | 399.27M | 348.89M | 293.99M | 334.61M | 242.08M | 264.19M | 297.30M | 338.34M |
|
Short-term Investments
|
| | 469.06M | | 475.99M | 397.78M | 402.30M | 340.62M | 310.16M | 309.50M | 278.19M | 277.55M | 250.38M | 259.01M | 249.96M | 264.26M | 294.21M | 414.49M | 496.79M | 469.51M | 496.75M | 518.77M | 585.83M | 546.71M | 635.45M | 685.60M | 650.39M | 610.47M | 551.56M | 603.57M | 580.54M | 746.06M | 722.72M | 851.62M | 893.09M | 807.80M | 1,174.96M | 1,479.10M | 1,805.25M | 1,877.94M | 1,989.51M | 1,972.89M | 1,816.26M | 1,897.89M | 1,818.43M | 1,696.14M | 1,494.71M | 1,405.84M | 1,494.15M | 1,354.15M | 1,245.78M | 1,509.88M | 1,499.91M | 1,666.67M | 1,710.40M | 2,037.75M | 1,960.60M | 1,883.52M | 1,931.93M | 1,857.33M | 1,784.69M | 2,148.67M | 2,055.58M | 1,880.96M | 1,992.68M | 1,901.83M |
|
Cash & Current Investments
|
215.79M | 149.29M | 574.31M | 98.59M | 522.03M | 497.90M | 472.35M | 426.82M | 395.18M | 364.76M | 343.66M | 333.94M | 336.03M | 343.57M | 374.45M | 371.91M | 590.75M | 670.90M | 656.76M | 631.29M | 590.84M | 591.99M | 728.83M | 695.05M | 754.93M | 812.19M | 779.18M | 703.80M | 664.09M | 687.85M | 665.22M | 860.28M | 855.71M | 1,010.81M | 1,022.72M | 1,035.30M | 1,980.45M | 1,958.99M | 2,084.07M | 2,253.75M | 2,262.03M | 2,220.83M | 2,499.54M | 2,384.09M | 2,348.62M | 2,329.20M | 1,892.38M | 1,819.99M | 2,059.27M | 1,987.10M | 2,114.97M | 2,052.39M | 2,021.83M | 1,981.66M | 1,986.87M | 2,346.78M | 2,385.39M | 2,235.58M | 2,331.20M | 2,206.22M | 2,078.69M | 2,483.28M | 2,297.66M | 2,145.15M | 2,289.98M | 2,240.17M |
|
Receivables - Other
|
| | 10.90M | | 5.04M | 1.34M | 1.24M | 0.59M | 5.67M | 1.86M | 6.92M | 1.38M | 1.56M | 3.48M | 0.52M | 1.17M | 2.02M | 12.64M | 11.10M | 9.82M | 41.94M | 26.31M | 3.90M | 26.93M | 3.26M | 1.83M | 11.36M | 16.48M | 0.75M | 8.54M | 108.04M | 69.36M | 50.62M | 42.92M | 62.95M | 36.86M | 16.76M | 14.73M | 12.76M | 10.45M | 31.61M | 49.08M | 63.03M | 28.61M | 27.83M | 38.98M | 76.20M | 23.40M | 24.00M | 9.07M | 61.90M | 26.12M | 6.75M | 6.64M | 25.54M | 13.91M | 27.96M | 142.36M | 97.78M | 5.14M | 27.26M | 17.93M | 92.19M | 39.71M | 52.58M | 24.61M |
|
Raw Materials
|
| | 2.77M | | 2.79M | 2.00M | 2.48M | 2.61M | 2.25M | 2.92M | 4.14M | 4.87M | 7.11M | 6.74M | 6.12M | 5.81M | 8.31M | 7.38M | 8.03M | 7.54M | 7.78M | 7.08M | 6.29M | 6.84M | 6.78M | 6.58M | 6.90M | 6.52M | 7.67M | 9.32M | 7.49M | 6.80M | 6.50M | 8.45M | 9.98M | 9.06M | 9.07M | | 8.50M | | | | 15.88M | 19.64M | 19.51M | 17.88M | 16.71M | 18.20M | 21.59M | 16.14M | 18.65M | 17.93M | 15.57M | 16.62M | 19.76M | 20.14M | 23.25M | 22.81M | 1.81M | 24.02M | 24.62M | 21.74M | 5.56M | 0.64M | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.65M | 3.47M | 3.35M | 2.25M | 2.10M | 0.95M | 6.18M | 5.77M | 5.64M | 3.93M | 3.74M | 2.11M | 1.84M | 2.09M | 2.65M | 5.48M | 6.04M | 3.61M | 6.65M | 6.68M | 8.74M | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.26M | 0.60M | 0.74M | 0.95M | 3.00M | 1.91M | 1.56M | 0.61M | 0.39M | 0.47M | 0.31M | 0.29M | 0.16M | 0.22M | 0.20M | 0.18M | 0.15M | 0.20M | 0.49M | 0.06M | 0.28M | 2.12M | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | | | 8.38M | 8.58M | 11.06M | 18.50M | 19.40M | 18.18M | 22.90M | 23.72M | 22.20M | 21.96M | 22.20M | 24.10M | 22.93M | 24.81M | 24.03M | 19.81M | 20.64M | 22.03M | 22.20M | 25.54M | 25.63M | 7.44M | 30.26M | 28.72M | 28.45M | 12.51M | 11.50M | 8.48M | 10.47M |
|
Prepaid Assets
|
| | 8.15M | | 7.02M | 6.31M | 7.06M | 7.38M | 7.61M | 7.55M | 5.42M | 7.42M | 5.72M | 7.80M | 8.73M | 8.07M | 5.79M | 7.37M | 7.52M | 9.81M | 8.57M | 8.35M | 15.69M | 13.15M | 29.87M | 29.07M | 14.77M | 17.40M | 17.25M | 15.24M | 17.18M | 25.93M | 51.53M | 48.93M | 73.08M | 62.06M | 76.99M | 97.12M | 102.47M | 98.69M | 102.07M | 118.81M | 139.84M | 122.47M | 131.01M | 146.63M | 140.16M | 123.83M | 131.04M | 136.64M | 143.37M | 150.58M | 142.76M | 143.17M | 168.25M | 159.72M | 177.87M | 181.07M | 205.43M | 174.06M | 194.72M | 184.19M | 217.93M | 222.57M | 226.11M | 243.74M |
|
Current Assets
|
| | 596.13M | | 536.88M | 507.55M | 483.14M | 437.39M | 410.72M | 377.09M | 360.14M | 347.61M | 350.42M | 361.59M | 423.44M | 431.83M | 669.06M | 763.30M | 735.51M | 722.05M | 705.80M | 681.16M | 836.60M | 835.43M | 855.45M | 868.26M | 837.00M | 763.91M | 697.97M | 730.33M | 797.93M | 962.37M | 964.36M | 1,111.11M | 1,168.73M | 1,143.28M | 2,083.27M | 2,079.22M | 2,207.89M | 2,373.95M | 2,414.22M | 2,408.09M | 2,720.60M | 2,558.05M | 2,531.19M | 2,536.98M | 2,130.71M | 1,989.42M | 2,238.42M | 2,155.74M | 2,345.05M | 2,253.12M | 2,191.15M | 2,152.13M | 2,202.69M | 2,542.62M | 2,616.75M | 2,584.65M | 2,641.85M | 2,415.68M | 2,329.38M | 2,713.85M | 2,620.29M | 2,418.93M | 2,577.15M | 2,518.99M |
|
Land & Improvements
|
| | | | | | | | | | 10.20M | | | | 10.20M | | | | 10.20M | | | | 10.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 27.34M | | 36.07M | 35.55M | 35.70M | 37.68M | 88.01M | 98.02M | 96.61M | 95.13M | 94.01M | 92.60M | 91.08M | 89.69M | 88.31M | 87.27M | 86.20M | 86.64M | 86.32M | 88.07M | 88.96M | 89.05M | 89.69M | 89.24M | 90.23M | 90.36M | 90.60M | 90.97M | 92.84M | 95.44M | 99.68M | 116.62M | 121.91M | 123.19M | 127.94M | 132.00M | 132.16M | 133.52M | 135.35M | 148.72M | 153.65M | 163.95M | 172.62M | 181.52M | 181.08M | 180.41M | 179.32M | 180.14M | 178.07M | 177.72M | 177.01M | 180.81M | 74.29M | 85.16M | 91.63M | 70.93M | 71.04M | 72.80M | 75.90M | 82.50M | 94.25M | 102.92M | 111.95M | 106.12M |
|
Long-Term Investments
|
| | | | -4.07M | -5.00M | -0.87M | -1.73M | -2.76M | -3.15M | -4.42M | -5.40M | -5.56M | -5.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 15.91M | | 16.15M | 16.21M | 15.82M | 15.77M | 16.44M | 16.99M | 16.26M | 17.07M | 17.70M | 18.18M | 18.65M | 19.60M | 20.15M | 20.81M | 15.52M | 16.38M | 16.73M | 16.88M | 17.19M | 17.91M | 19.06M | 19.49M | 19.32M | 20.14M | 21.15M | 20.93M | 20.36M | 21.18M | 21.36M | 21.91M | 22.00M | 22.91M | 23.45M | 24.03M | 24.03M | 25.22M | 26.06M | 26.98M | 25.67M | 26.75M | 27.70M | 28.27M | 27.94M | 28.80M | 29.37M | 30.04M | 29.00M | 29.30M | 29.05M | 29.61M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 15.91M | | 16.15M | 16.21M | 15.82M | 15.77M | 16.44M | 16.99M | 16.26M | 17.07M | 17.70M | 18.18M | 18.65M | 19.60M | 20.15M | 20.81M | 15.52M | 16.38M | 16.73M | 16.88M | 17.19M | 17.91M | 19.06M | 19.49M | 19.32M | 20.14M | 21.15M | 20.93M | 20.36M | 21.18M | 21.36M | 21.91M | 22.00M | 22.91M | 23.45M | 24.03M | 24.03M | 25.22M | 26.06M | 26.98M | 25.67M | 26.75M | 27.70M | 28.27M | 27.94M | 28.80M | 29.37M | 30.04M | 29.00M | 29.30M | 29.05M | 29.61M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 343.51M | | | | 367.76M | | | | | | | | | | | | | | | | | | | | 290.80M | 277.25M | 276.36M | 285.00M | 305.56M | 309.61M | 305.98M | 307.74M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 3.27M | | 3.79M | 3.66M | 3.53M | 3.40M | 3.27M | 3.12M | 2.85M | 2.57M | 2.46M | 6.13M | 5.94M | 5.82M | 5.60M | 5.48M | 5.36M | 5.44M | 5.30M | 4.53M | 13.07M | 10.82M | 10.30M | 9.73M | 1.35M | 1.40M | 1.38M | 1.36M | 1.32M | 5.01M | 5.43M | 2.92M | 10.13M | 10.18M | 12.65M | 12.66M | 12.91M | 25.95M | 25.78M | 26.20M | 27.63M | 32.55M | 41.47M | 41.19M | 50.03M | 49.92M | 49.96M | 48.97M | 70.60M | 58.95M | 58.92M | 59.43M | 75.34M | 78.30M | 86.03M | 104.08M | 105.28M | 106.03M | 118.90M | 120.32M | 127.28M | 131.82M | 132.10M | 165.99M |
|
Non-Current Assets
|
| | 61.06M | | 69.47M | 68.31M | 67.34M | 68.55M | 118.85M | 128.70M | 124.75M | 123.19M | 121.97M | 124.09M | 122.25M | 121.13M | 119.59M | 118.61M | 111.65M | 112.56M | 111.98M | 112.64M | 119.21M | 120.01M | 120.81M | 119.74M | 110.90M | 111.91M | 113.14M | 113.26M | 114.53M | 121.62M | 126.47M | 141.45M | 154.04M | 156.28M | 164.04M | 168.69M | 459.90M | 461.94M | 463.54M | 486.90M | 512.51M | 532.87M | 547.76M | 558.72M | 259.05M | 259.13M | 258.65M | 259.15M | 266.64M | 265.97M | 264.99M | 269.85M | 331.18M | 342.60M | 354.38M | 349.32M | 348.22M | 348.25M | 361.75M | 367.25M | 383.38M | 394.02M | 407.98M | 514.10M |
|
Assets
|
| | 657.18M | | 606.35M | 575.86M | 550.48M | 505.94M | 529.57M | 505.79M | 484.89M | 470.81M | 472.39M | 485.68M | 545.69M | 552.96M | 788.65M | 881.92M | 847.16M | 834.62M | 817.78M | 793.80M | 955.81M | 955.43M | 976.26M | 988.00M | 947.90M | 875.82M | 811.11M | 843.59M | 912.47M | 1,084.00M | 1,090.83M | 1,252.56M | 1,322.77M | 1,299.56M | 2,247.32M | 2,247.91M | 2,667.78M | 2,835.89M | 2,877.76M | 2,894.99M | 3,233.11M | 3,090.91M | 3,078.95M | 3,095.70M | 2,389.76M | 2,248.55M | 2,497.07M | 2,414.89M | 2,611.69M | 2,519.09M | 2,456.13M | 2,421.97M | 2,533.88M | 2,885.22M | 2,971.13M | 2,933.97M | 2,990.07M | 2,763.93M | 2,691.13M | 3,081.10M | 3,003.68M | 2,812.95M | 2,985.13M | 3,033.09M |
|
Accounts Payables
|
| | 4.70M | | 5.36M | 3.39M | 6.52M | 4.65M | 3.07M | 6.65M | 8.30M | 5.34M | 6.19M | 5.26M | 10.24M | 5.38M | 9.46M | 8.78M | 11.01M | 9.87M | 13.45M | 15.63M | 17.98M | 16.49M | 10.95M | 19.29M | 28.36M | 19.46M | 17.58M | 15.68M | 21.12M | 23.24M | 13.27M | 23.52M | 24.89M | 13.83M | 13.29M | 13.58M | 28.66M | 13.33M | 15.63M | 13.15M | 16.07M | 21.17M | 7.41M | 16.22M | 17.20M | 9.51M | 14.66M | 8.36M | 11.90M | 16.12M | 10.35M | 20.55M | 17.92M | 10.50M | 24.02M | 5.62M | 26.03M | 13.08M | 9.24M | 9.05M | 42.96M | 17.46M | 22.80M | 14.33M |
|
Payables
|
| | 4.70M | | 5.36M | 3.39M | 6.52M | 4.65M | 3.07M | 6.65M | 8.30M | 5.34M | 6.19M | 5.26M | 10.24M | 5.38M | 9.46M | 8.78M | 11.01M | 9.87M | 13.45M | 15.63M | 17.98M | 16.49M | 10.95M | 19.29M | 28.36M | 19.46M | 17.58M | 15.68M | 21.12M | 23.24M | 13.27M | 23.52M | 24.89M | 13.83M | 13.29M | 13.58M | 28.66M | 13.33M | 15.63M | 13.15M | 16.07M | 21.17M | 7.41M | 16.22M | 17.20M | 9.51M | 14.66M | 8.36M | 11.90M | 16.12M | 10.35M | 20.55M | 17.92M | 10.50M | 24.02M | 5.62M | 26.03M | 13.08M | 9.24M | 9.05M | 42.96M | 17.46M | 22.80M | 14.33M |
|
Accumulated Expenses
|
| | 12.34M | | 13.30M | 10.29M | 12.39M | 8.13M | 10.87M | 15.07M | 18.66M | 15.60M | 15.62M | 11.90M | 15.40M | 17.76M | 16.51M | 22.28M | 22.09M | 27.90M | 25.17M | 29.14M | 30.45M | 23.75M | 23.75M | 24.49M | 28.11M | 26.17M | 18.98M | 23.62M | 36.01M | 30.87M | 35.88M | 33.96M | 66.62M | 66.47M | 58.49M | 50.79M | 47.50M | 45.13M | 49.68M | 52.62M | 66.77M | 62.51M | 67.80M | 80.75M | 90.16M | 78.77M | 75.15M | 75.68M | 88.56M | 99.26M | 134.34M | 128.00M | 140.10M | 112.70M | 104.75M | 118.97M | 147.89M | 106.05M | 114.33M | 124.40M | 108.44M | 102.73M | 98.96M | 99.31M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | | | | 16.48M | | | | 13.08M | | | | 26.00M | | | | 30.86M | | | | 12.31M | | | 13.05M | 12.20M | 9.60M | 10.89M | 13.62M | 29.60M | 18.94M | 17.13M | 22.06M | 19.46M | 22.30M | 22.81M | 24.80M |
|
Short term Debt
|
| | 4.27M | | 4.98M | 5.14M | 5.64M | 5.14M | 4.91M | 4.16M | 3.39M | 2.94M | 5.31M | 5.18M | 4.88M | 4.51M | 4.85M | 4.65M | 4.41M | 4.31M | 4.21M | 3.67M | 2.88M | 2.06M | 1.23M | 0.77M | 9.03M | 8.83M | 8.61M | 0.05M | 1.19M | 0.06M | 21.48M | 0.06M | 1.62M | 0.05M | 1.16M | 14.47M | 13.75M | 14.50M | 14.43M | 2.06M | 2.03M | 4.15M | 4.97M | 5.85M | 308.81M | 61.82M | 61.88M | 61.94M | 3.53M | 4.21M | 4.73M | 4.97M | | | | | 44.33M | 44.38M | 44.42M | 44.47M | | | 630.12M | 630.91M |
|
Current Taxes
|
| | 7.32M | | | | | | | | | | | | | 3.58M | 8.73M | 4.93M | | | | | | | | | | | | | | | | | | | | | 0.86M | 18.40M | 4.04M | 1.95M | 32.51M | 32.95M | 27.94M | 8.93M | 1.32M | 1.33M | 1.88M | 0.45M | 0.04M | 0.90M | 0.01M | 0.02M | 6.25M | 17.29M | 24.73M | 31.07M | 2.15M | 2.21M | 0.28M | 0.04M | 0.03M | 0.13M | 0.08M | 0.10M |
|
Current Deferred Revenue
|
| | 75.68M | | 77.27M | 77.27M | 74.50M | 73.39M | 68.72M | 52.43M | 36.58M | 34.32M | 23.00M | 23.43M | 35.92M | 35.24M | 40.41M | 55.98M | 48.13M | 54.43M | 51.56M | 51.73M | 51.71M | 52.59M | 58.28M | 68.14M | 67.32M | 63.70M | 58.47M | 56.54M | 51.28M | 108.15M | 110.84M | 104.91M | 125.34M | 120.13M | 160.59M | 157.15M | 160.26M | 144.85M | 137.39M | 137.61M | 118.27M | 120.81M | 100.40M | 104.43M | 108.38M | 106.74M | 102.07M | 97.92M | 97.71M | 91.44M | 93.39M | 99.51M | 90.58M | 92.33M | 96.25M | 204.82M | 151.13M | 130.41M | 94.07M | 76.02M | 78.99M | 81.10M | 75.91M | 76.99M |
|
Total Current Liabilities
|
| | 111.44M | | 105.21M | 100.92M | 105.89M | 94.40M | 91.98M | 83.54M | 76.11M | 61.71M | 55.06M | 51.60M | 74.32M | 70.30M | 87.00M | 103.28M | 97.81M | 100.84M | 100.82M | 107.33M | 115.33M | 100.29M | 102.13M | 122.20M | 148.88M | 124.50M | 111.08M | 106.89M | 133.78M | 170.58M | 191.76M | 177.65M | 243.61M | 212.64M | 248.62M | 260.24M | 280.29M | 252.47M | 241.21M | 231.78M | 273.00M | 258.02M | 231.34M | 244.57M | 598.90M | 295.11M | 293.82M | 279.78M | 240.55M | 228.45M | 267.81M | 283.45M | 311.56M | 259.22M | 287.98M | 404.21M | 448.09M | 327.65M | 306.16M | 304.57M | 309.32M | 250.29M | 897.24M | 903.46M |
|
Capital Leases
|
| | | | | | 0.77M | | | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 11.48M | | 5.62M | 4.30M | 5.72M | 4.94M | 5.46M | 4.72M | 4.12M | 3.60M | 9.50M | 8.40M | 7.40M | 6.50M | 7.38M | 6.38M | 6.54M | 5.52M | 4.51M | 4.04M | 7.67M | 7.51M | 7.39M | 7.31M | 2.34M | 2.37M | 2.42M | 14.89M | 15.05M | 15.04M | 15.10M | 59.75M | 59.77M | 59.79M | 59.81M | 59.83M | 59.84M | 59.86M | 59.88M | 59.90M | 59.91M | 59.93M | 59.95M | 59.97M | 59.98M | 60.00M | 60.02M | 59.95M | 59.71M | 59.46M | 59.22M | 58.98M | 15.97M | 8.81M | | | 41.84M | | | | 51.92M | | | |
|
Convertible Debt
|
| | 125.10M | | 128.91M | 130.88M | 132.90M | 134.96M | 137.07M | 139.24M | 141.45M | 143.72M | 146.03M | 142.50M | 143.99M | 145.53M | 147.10M | 148.71M | 150.33M | 152.00M | 153.70M | 155.44M | 327.49M | 332.27M | 337.16M | 342.14M | 339.85M | 345.26M | 350.80M | 356.44M | 500.51M | 508.41M | 516.54M | 524.74M | 533.11M | 541.63M | 550.33M | 559.18M | 568.22M | 577.41M | 586.80M | 596.36M | 434.71M | 440.00M | 445.15M | 450.39M | 540.14M | 540.68M | 617.40M | 618.34M | 619.12M | 619.90M | 620.68M | 621.46M | 622.24M | 623.02M | 623.81M | 624.59M | 625.38M | 626.17M | 626.96M | 627.75M | 628.53M | 629.33M | 566.42M | 567.12M |
|
Non-Current Deffered Revenue
|
| | 107.10M | | 90.16M | 70.90M | 50.41M | 32.06M | 21.36M | 19.41M | 17.47M | 35.47M | 31.71M | 36.96M | 66.66M | 58.82M | 75.18M | 151.01M | 142.79M | 130.75M | 120.39M | 110.61M | 127.80M | 119.08M | 108.13M | 149.10M | 134.31M | 123.08M | 112.44M | 101.83M | 91.20M | 115.76M | 100.84M | 79.66M | 108.03M | 85.45M | 556.59M | 523.38M | 567.36M | 542.42M | 516.58M | 492.98M | 490.06M | 467.84M | 448.58M | 429.93M | 424.05M | 401.97M | 379.87M | 362.89M | 351.88M | 333.14M | 315.20M | 294.66M | 287.77M | 272.97M | 254.40M | 249.27M | 241.18M | 215.09M | 188.70M | 173.78M | 156.50M | 140.68M | 125.09M | 107.91M |
|
Minority Interest
|
| | 10.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.70M | 84.27M | 85.71M | 121.18M | 129.59M | 139.08M | 179.77M | 187.82M | 161.67M | 213.45M | 210.17M | 217.62M | 223.24M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.43M | | | | 178.94M | 177.00M | 175.02M | 173.04M | 170.88M | 168.67M | 166.44M | 168.37M | 161.81M | 159.39M | 164.38M | 262.67M |
|
Other Non-Current Liabilities
|
| | | | 10.15M | 10.15M | 10.15M | 10.15M | 58.72M | 68.89M | 69.88M | 70.04M | 70.20M | 70.38M | 70.55M | 70.73M | 70.91M | 71.10M | 71.29M | 71.39M | 71.50M | 71.62M | 71.73M | 71.85M | 71.97M | 72.09M | 72.22M | 72.25M | 72.29M | 72.32M | 72.36M | 72.40M | 51.02M | | | | | | | | | | | | | | | | | | 6.95M | | | | | 505.08M | 510.17M | 512.70M | 513.74M | 525.07M | 533.75M | 538.10M | 51.92M | 55.67M | 59.07M | 28.79M |
|
Total Non-Current Liabilities
|
| | | | 333.98M | 312.00M | 295.79M | 268.09M | 258.63M | 250.06M | 243.58M | 249.90M | 247.88M | 245.03M | 292.37M | 281.14M | 316.66M | 409.37M | 397.48M | 389.12M | 379.41M | 377.42M | 626.30M | 607.73M | 603.97M | 670.50M | 674.89M | 645.41M | 627.61M | 631.62M | 740.54M | 809.79M | 824.24M | | | | | | | | | | | | | | | | | | 1,833.01M | | | | | 1,893.57M | 2,032.66M | 2,105.81M | 2,089.65M | 1,942.34M | 1,893.68M | 1,880.53M | 2,363.40M | 2,281.55M | 2,294.34M | 2,386.34M |
|
Total Liabilities
|
| | 355.12M | | 344.12M | 322.15M | 305.94M | 278.24M | 317.36M | 318.96M | 313.46M | 319.94M | 318.08M | 315.40M | 362.92M | 351.87M | 387.57M | 480.47M | 468.77M | 460.51M | 450.92M | 449.03M | 698.03M | 679.58M | 675.94M | 742.59M | 747.11M | 717.66M | 699.90M | 703.95M | 812.90M | 882.19M | 875.26M | 854.89M | 957.49M | 912.46M | 1,429.88M | 1,407.77M | 1,480.62M | 1,448.47M | 1,420.56M | 1,397.02M | 1,548.57M | 1,520.50M | 1,484.15M | 1,489.32M | 1,646.47M | 1,567.99M | 1,914.39M | 1,884.36M | 1,839.95M | 1,809.52M | 1,831.41M | 1,827.61M | 1,960.99M | 2,398.65M | 2,542.83M | 2,618.51M | 2,603.39M | 2,467.41M | 2,427.43M | 2,418.63M | 2,415.32M | 2,337.22M | 2,353.41M | 2,415.12M |
|
Total Debt
|
| | 15.75M | | 10.60M | 9.44M | 11.37M | 10.08M | 10.38M | 8.88M | 7.51M | 6.54M | 14.82M | 13.59M | 12.28M | 11.01M | 12.23M | 11.03M | 10.95M | 9.83M | 8.72M | 7.71M | 10.55M | 9.57M | 8.62M | 8.09M | 11.37M | 11.20M | 11.03M | 14.94M | 16.23M | 15.10M | 36.57M | 59.81M | 61.39M | 59.84M | 60.97M | 74.30M | 73.59M | 74.36M | 74.31M | 61.96M | 61.94M | 64.08M | 64.91M | 65.81M | 368.79M | 121.82M | 121.89M | 121.89M | 63.24M | 63.67M | 63.95M | 63.95M | 15.97M | 8.81M | | | 86.17M | 44.38M | 44.42M | 44.47M | 51.92M | | 630.12M | 630.91M |
|
Common Equity
|
| | 302.06M | | 262.23M | 253.71M | 244.54M | 227.70M | 212.22M | 186.82M | 171.43M | 150.87M | 154.31M | 170.28M | 12.48M | 201.09M | 401.08M | 401.45M | 378.39M | 374.10M | 24.72M | 16.89M | 257.78M | 47.11M | 18.41M | -17.96M | 200.79M | -16.11M | -26.85M | -26.50M | 39.61M | -30.46M | -30.37M | -30.20M | 365.28M | 387.10M | 817.44M | 840.14M | 1,187.16M | 1,387.42M | 1,457.20M | 1,497.97M | 1,684.55M | 1,570.41M | 1,594.80M | 1,606.38M | 743.28M | 680.56M | 582.67M | 530.54M | 771.74M | 709.57M | 624.73M | 594.36M | 572.89M | 486.57M | 428.30M | 315.46M | 386.69M | 296.51M | 263.70M | 662.47M | 588.35M | 475.73M | 631.72M | 617.97M |
|
Shareholder's Equity
|
| | 302.06M | | 262.23M | 253.71M | 244.54M | 227.70M | 212.22M | 186.82M | 171.43M | 150.87M | 154.31M | 170.28M | 12.48M | 201.09M | 401.08M | 401.45M | 378.39M | 374.10M | 24.72M | 16.89M | 257.78M | 47.11M | 18.41M | -17.96M | 200.79M | -16.11M | -26.85M | -26.50M | 39.61M | -30.46M | -30.37M | -30.20M | 365.28M | 387.10M | 817.44M | 840.14M | 1,187.16M | 1,387.42M | 1,457.20M | 1,497.97M | 1,684.55M | 1,570.41M | 1,594.80M | 1,606.38M | 743.28M | 680.56M | 582.67M | 530.54M | 771.74M | 709.57M | 624.73M | 594.36M | 572.89M | 486.57M | 428.30M | 315.46M | 386.69M | 296.51M | 263.70M | 662.47M | 588.35M | 475.73M | 631.72M | 617.97M |
|
Liabilities and Shareholders Equity
|
| | 657.18M | | 606.35M | 575.86M | 550.48M | 505.94M | 529.57M | 505.79M | 484.89M | 470.81M | 472.39M | 485.68M | 545.69M | 552.96M | 788.65M | 881.92M | 847.16M | 834.62M | 817.78M | 793.80M | 955.81M | 955.43M | 976.26M | 988.00M | 947.90M | 875.82M | 811.11M | 843.59M | 912.47M | 1,084.00M | 1,090.83M | 1,252.56M | 1,322.77M | 1,299.56M | 2,247.32M | 2,247.91M | 2,667.78M | 2,835.89M | 2,877.76M | 2,894.99M | 3,233.11M | 3,090.91M | 3,078.95M | 3,095.70M | 2,389.76M | 2,248.55M | 2,497.07M | 2,414.89M | 2,611.69M | 2,519.09M | 2,456.13M | 2,421.97M | 2,533.88M | 2,885.22M | 2,971.13M | 2,933.97M | 2,990.07M | 2,763.93M | 2,691.13M | 3,081.10M | 3,003.68M | 2,812.95M | 2,985.13M | 3,033.09M |
|
Retained Earnings
|
| | -696.15M | | -730.25M | -742.70M | 0.95M | -776.68M | -794.57M | -821.45M | -0.77M | -0.24M | 0.97M | 0.85M | 12.48M | 17.78M | 26.99M | 29.02M | 21.08M | 29.00M | -1010.97M | -1037.65M | -1006.59M | -1023.31M | -987.66M | -1023.44M | -1094.87M | -1157.79M | -1214.64M | -1207.29M | -1181.43M | -1177.96M | -1189.17M | -1190.14M | -1241.03M | -1242.45M | -1282.81M | -1287.37M | -967.29M | -882.85M | -883.73M | -857.56M | -707.53M | -846.31M | -878.15M | -909.10M | -1131.31M | -1221.17M | -1302.05M | -1384.52M | -1159.90M | -1225.07M | -1330.20M | -1377.19M | -1429.62M | -1553.95M | -1639.24M | -1786.65M | -1795.91M | -1938.71M | -2004.98M | -2145.46M | -2249.81M | -2396.75M | -2273.20M | -2401.80M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.19M | | | | 0.42M | | | | 0.64M | | | | 0.75M | | | | 0.78M | | | | 0.86M | | | | 1.25M | | | | 0.54M | 1.50M | | | 2.37M | | | | 2.62M | | | | 2.77M | | | | 3.24M | | | | 3.83M | | | |