|
Cash & Equivalents
|
68.09M | 56.82M | 51.99M | 46.72M | 48.87M | 48.96M | 44.27M | 48.01M | 74.06M | 97.69M | 92.97M | 96.37M | 78.73M | 81.64M | 78.25M | 75.10M | 93.29M | 101.73M | 110.45M | 101.21M | 88.89M | 107.86M | 101.81M | 126.27M | 95.97M | 80.87M | 76.62M | 90.86M | 77.81M | 82.05M | 109.48M | 197.94M | 228.94M | 235.09M | 226.39M | 245.85M | 263.59M | 83.08M | 263.53M | 267.82M | 257.50M | 235.81M | 279.23M | 335.65M | 368.62M | 407.13M | 439.75M | 334.94M | 472.15M | 495.58M | 561.84M | 584.33M | 578.66M | 568.77M | 522.22M | 510.37M | 518.45M | 531.57M | 715.40M | 771.55M | 981.24M | 1,008.77M | 1,111.15M | 691.82M | 715.49M | 800.07M | 1,081.25M |
|
Short-term Investments
|
| | | 102.06M | | | | 129.71M | | 65.64M | 67.86M | 77.83M | 102.20M | 103.01M | 107.28M | 85.52M | 81.76M | 87.88M | 93.90M | 125.13M | 139.75M | 133.01M | 126.85M | 112.45M | 137.79M | 150.17M | 153.05M | 144.10M | 173.69M | 161.82M | 149.58M | 155.52M | 201.81M | 206.56M | 195.17M | 216.33M | 231.24M | 230.43M | 216.75M | 204.58M | 177.25M | 169.46M | 213.51M | 282.44M | 334.39M | 355.84M | 372.08M | 260.17M | 420.45M | 450.08M | 515.95M | 535.82M | 512.91M | 469.01M | 419.84M | 449.27M | 428.60M | 433.53M | 621.12M | 580.63M | 798.12M | 756.77M | 762.00M | 171.13M | 389.31M | 358.69M | 188.23M |
|
Cash & Current Investments
|
68.09M | 56.82M | 51.99M | 148.78M | 48.87M | 48.96M | 44.27M | 177.72M | 74.06M | 163.33M | 160.83M | 174.20M | 180.93M | 184.66M | 185.53M | 160.62M | 175.04M | 189.62M | 204.35M | 226.34M | 228.63M | 240.88M | 228.66M | 238.72M | 233.76M | 231.03M | 229.66M | 234.96M | 251.50M | 243.86M | 259.06M | 353.46M | 430.76M | 441.65M | 421.56M | 462.18M | 494.83M | 313.50M | 480.28M | 472.40M | 434.75M | 405.27M | 492.74M | 618.09M | 703.01M | 762.98M | 811.83M | 595.11M | 892.61M | 945.66M | 1,077.78M | 1,120.15M | 1,091.57M | 1,037.79M | 942.06M | 959.64M | 947.05M | 965.10M | 1,336.53M | 1,352.18M | 1,779.36M | 1,765.55M | 1,873.15M | 862.95M | 1,104.80M | 1,158.77M | 1,269.48M |
|
Receivables - Net
|
| | | | | | | 18.35M | | 17.59M | 16.42M | 15.10M | 19.95M | 21.41M | 21.56M | 19.38M | 22.67M | 20.32M | 21.96M | 23.73M | 22.06M | 21.42M | 24.27M | 25.63M | 25.34M | 26.77M | 30.48M | 30.83M | 28.84M | 31.35M | 33.34M | 34.25M | 38.12M | 41.98M | 50.76M | 38.04M | 48.24M | 53.46M | 59.89M | 55.21M | 58.89M | 55.40M | 58.30M | 52.70M | 54.34M | 55.14M | 93.53M | 66.84M | 84.10M | 77.60M | 79.90M | 104.81M | 120.32M | 125.51M | 153.40M | 182.71M | 184.30M | 169.20M | 185.82M | 179.86M | 194.43M | 157.89M | 164.70M | 172.52M | 214.87M | 194.82M | 241.56M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.29M | 1.22M | 1.27M | 1.35M | 1.43M | 1.47M | 1.41M | 1.44M | 1.46M | 1.52M | 1.87M | 2.49M | 2.53M | 2.85M | 2.60M | 1.91M | 2.13M | 3.04M | 4.09M | 5.44M | 6.63M | 7.07M | 7.68M | | 3.54M | 4.42M | 3.69M | 50.00M | | | | 60.00M | | | |
|
Receivables
|
| | | | | | | 18.35M | | 17.59M | 16.42M | 15.10M | 19.95M | 21.41M | 21.56M | 19.38M | 22.67M | 20.32M | 21.96M | 23.73M | 22.06M | 21.42M | 24.27M | 25.63M | 25.34M | 26.77M | 30.48M | 30.83M | 28.84M | 31.35M | 33.34M | 35.21M | 39.41M | 43.20M | 52.02M | 39.39M | 49.67M | 54.93M | 61.30M | 56.66M | 60.35M | 56.92M | 60.17M | 55.19M | 56.87M | 57.98M | 96.14M | 68.76M | 86.23M | 80.64M | 83.99M | 110.25M | 126.95M | 132.58M | 161.08M | 182.71M | 187.84M | 173.62M | 189.51M | 229.86M | 194.43M | 157.89M | 164.70M | 232.52M | 214.87M | 194.82M | 241.56M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | 12.45M | | | | 7.30M | 8.85M | 12.56M | 16.84M | 14.91M | 12.15M | 14.42M | 13.52M | 14.60M | 15.64M | 20.15M | 18.86M | 20.57M | 25.93M | 34.28M | 41.68M | 43.02M | 43.14M | 42.28M | 27.00M | 22.87M | 32.50M | 24.45M | 24.10M | 25.50M | 26.05M | 18.72M | 17.25M | 29.48M | 36.55M | 53.48M | 83.31M | 126.76M | 131.37M | 126.61M | 126.84M | 118.92M | 108.42M | 93.44M | 70.57M | 91.85M | 85.66M | 79.44M | 77.25M |
|
Work In Process
|
| | | | | | | | | | | 11.60M | | 18.88M | 22.09M | 20.99M | 24.96M | 27.53M | 28.31M | 14.15M | 24.87M | 25.16M | 25.59M | 18.95M | 23.73M | 24.24M | 23.08M | 21.18M | 20.37M | 21.64M | 24.85M | 26.05M | 32.90M | 38.40M | 43.46M | 40.03M | 45.09M | 50.45M | 43.11M | 38.67M | 39.40M | 36.39M | 43.08M | 42.68M | 48.02M | 64.99M | 66.82M | 77.10M | 90.57M | 95.09M | 112.92M | 130.03M | 142.14M | 147.96M | 155.90M | 134.07M | 126.42M | 106.45M | 94.42M | 112.75M | 141.70M | 164.12M | 182.31M | 169.98M | 206.61M | 198.65M | 210.47M |
|
Finished Goods
|
| | | | | | | | | | | 8.51M | | 10.57M | 10.53M | 11.12M | 9.99M | 12.74M | 14.66M | 13.13M | 14.96M | 16.04M | 15.99M | 14.67M | 20.81M | 28.16M | 27.39M | 27.12M | 29.80M | 33.86M | 32.32M | 30.82M | 29.99M | 34.12M | 37.56M | 38.68M | 40.88M | 44.18M | 52.00M | 54.69M | 60.00M | 64.95M | 65.56M | 61.95M | 50.98M | 62.68M | 57.18M | 54.46M | 58.60M | 63.51M | 77.89M | 99.91M | 132.34M | 158.21M | 158.22M | 186.46M | 173.05M | 194.37M | 176.03M | 152.03M | 145.86M | 169.20M | 172.06M | 157.78M | 162.53M | 212.56M | 217.96M |
|
Inventory
|
| | | | | | | 25.79M | | 24.71M | 23.56M | 20.10M | 21.55M | 29.45M | 32.62M | 32.12M | 34.95M | 40.27M | 42.98M | 39.74M | 39.83M | 41.20M | 41.59M | 40.92M | 53.40M | 64.96M | 67.31M | 63.21M | 62.32M | 69.92M | 70.69M | 71.47M | 78.53M | 92.67M | 99.89M | 99.28M | 111.90M | 128.91M | 136.79M | 136.38M | 142.54M | 143.62M | 135.63M | 127.50M | 131.50M | 152.12M | 148.10M | 157.06M | 175.22M | 177.32M | 208.06M | 259.42M | 311.04M | 359.65M | 397.44M | 447.29M | 430.83M | 427.43M | 397.29M | 383.70M | 395.99M | 426.75M | 424.94M | 419.61M | 454.79M | 490.64M | 505.68M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.20M | | 0.45M | 0.32M | 0.42M | 0.65M | 0.65M | 0.64M | 0.00M | 0.01M | 0.01M | 0.02M | 0.29M | 0.29M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 2.31M | | 1.69M | 1.99M | 1.69M | 2.35M | 1.98M | 2.21M | 2.18M | 1.76M | 1.73M | 1.65M | 2.28M | 2.44M | 2.51M | 2.79M | 2.65M | 2.73M | 2.55M | 2.52M | 2.93M | 2.91M | 3.98M | 3.72M | 9.04M | 11.04M | 14.89M | 13.56M | 12.76M | 16.71M | 13.97M | 12.88M | 11.93M | 13.63M | 19.64M | 16.66M | 19.61M | 29.68M | 29.29M | 25.97M | 22.98M | 24.32M | 24.92M | 34.53M | 35.54M | 42.27M | 35.05M | 36.57M | 42.74M | 89.95M | 95.25M | 109.97M | 147.46M | 99.69M | 105.55M | 108.45M | 109.98M | 92.06M | 87.22M | 96.02M |
|
Current Assets
|
| | | | | | | 224.37M | | 207.77M | 203.13M | 211.50M | 225.42M | 238.15M | 242.57M | 214.30M | 234.43M | 251.95M | 270.95M | 292.09M | 293.26M | 306.30M | 297.31M | 307.91M | 315.22M | 325.32M | 329.97M | 331.93M | 345.56M | 349.11M | 366.81M | 382.98M | 406.34M | 427.21M | 463.80M | 449.17M | 484.10M | 509.85M | 557.40M | 580.81M | 574.09M | 585.14M | 629.29M | 655.21M | 704.78M | 748.86M | 819.14M | 842.00M | 922.43M | 950.08M | 1,064.49M | 1,124.85M | 1,247.14M | 1,332.09M | 1,323.46M | 1,410.62M | 1,622.63M | 1,632.35M | 1,735.38M | 1,819.50M | 1,976.49M | 1,997.43M | 2,160.45M | 1,565.05M | 1,788.39M | 1,918.76M | 2,112.74M |
|
Buildings
|
| | | | | | | | | | | 21.63M | | | | 28.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 37.26M | | 37.43M | 47.61M | 47.79M | 51.44M | 59.58M | 59.88M | 59.41M | 62.87M | 67.28M | 67.22M | 64.84M | 65.90M | 64.45M | 63.43M | 62.94M | 64.26M | 62.16M | 60.09M | 65.36M | 66.53M | 74.29M | 82.10M | 85.17M | 85.62M | 100.56M | 100.63M | 144.64M | 153.77M | 150.66M | 147.50M | 150.00M | 205.50M | 213.83M | 217.04M | 228.31M | 236.81M | 251.98M | 270.31M | 281.53M | 297.74M | 332.09M | 340.06M | 362.96M | 369.37M | 356.69M | 343.12M | 357.16M | 354.31M | 341.91M | 358.23M | 368.95M | 375.57M | 400.53M | 436.26M | 494.94M | 527.35M | 563.88M | 597.31M |
|
Long-Term Investments
|
| | | 6.30M | | | | 19.18M | | 17.22M | 15.72M | 13.68M | 13.66M | 11.71M | 11.76M | 11.76M | 0.03M | 11.70M | 9.85M | 9.86M | 9.84M | 9.85M | 9.79M | 6.08M | 8.39M | 8.77M | 8.97M | 13.98M | 15.32M | 16.22M | 17.40M | 20.29M | 22.00M | 23.15M | 24.32M | 28.08M | 29.31M | 29.22M | 30.43M | 31.97M | 34.86M | 35.96M | 36.40M | 38.86M | 35.55M | 39.46M | 41.40M | 46.15M | 48.14M | 50.81M | 50.64M | 53.17M | 51.76M | 48.13M | 47.52M | 63.02M | 67.77M | 71.90M | 70.90M | 78.38M | 83.05M | 84.97M | 89.32M | 92.59M | 91.81M | 97.83M | 101.91M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 27.31M | 26.08M | 26.08M | 25.94M | 25.94M | 25.94M | 25.94M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 7.18M | 7.48M | 7.48M | 6.08M | 7.48M | 7.48M | 7.48M | 7.48M | 7.48M | 7.48M | 7.48M | 7.48M | 1.46M | 7.48M | 7.48M | 0.50M | 7.48M | 7.48M | | | | | | | | | | | | | | | | | | | | | 9.52M | 10.51M | 10.22M | 9.94M | 9.65M | 9.36M | 9.08M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 13.75M | 14.05M | 14.05M | 12.65M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 14.05M | 8.04M | 14.05M | 14.05M | 7.08M | 14.05M | 14.05M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 6.57M | 36.83M | 36.59M | 36.30M | 35.88M | 35.59M | 35.31M | 35.02M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.04M | | 0.04M | 0.04M | 15.26M | 0.02M | 0.02M | 0.02M | 0.67M | 0.67M | 0.67M | 0.67M | 0.48M | 0.48M | 0.48M | 0.48M | 1.28M | 1.05M | 1.05M | 1.03M | 0.67M | 0.66M | 0.64M | 0.64M | 0.63M | 0.64M | 0.65M | 0.66M | 15.92M | 15.84M | 15.79M | 12.85M | 16.83M | 16.78M | 16.69M | 16.62M | 17.19M | 13.82M | 13.43M | 13.49M | 18.56M | 17.67M | 17.70M | 17.73M | 21.92M | 22.85M | 23.96M | 23.91M | 35.25M | 35.57M | 35.76M | 23.68M | 28.05M | 32.78M | 29.71M | 30.70M | 1,326.84M | 1,318.46M | 1,309.98M | 1,300.26M |
|
Other Non-Current Assets
|
| | | | | | | 0.75M | | 0.69M | 0.67M | 0.65M | 0.64M | 0.61M | 1.04M | 1.02M | 1.10M | 0.99M | 1.35M | 1.64M | 5.16M | 5.59M | 7.94M | 8.46M | 10.69M | 11.07M | 11.49M | 16.34M | 17.89M | 28.70M | 29.84M | 27.41M | 29.81M | 25.73M | 26.52M | 30.07M | 31.53M | 31.34M | 33.27M | 35.98M | 41.99M | 42.67M | 43.34M | 49.09M | 42.46M | 47.28M | 48.87M | 59.84M | 63.78M | 66.55M | 67.05M | 69.52M | 68.05M | 66.39M | 234.16M | 249.29M | 207.57M | 204.03M | 204.24M | 211.28M | 157.02M | 183.87M | 191.02M | 194.38M | 135.97M | 144.28M | 161.06M |
|
Non-Current Assets
|
| | | | | | | 57.23M | | 55.39M | 64.04M | 62.36M | 65.76M | 71.92M | 72.70M | 60.44M | 76.36M | 80.64M | 79.09M | 66.48M | 71.06M | 70.03M | 95.39M | 84.78M | 87.96M | 92.31M | 83.72M | 93.32M | 95.53M | 113.59M | 122.02M | 115.03M | 116.68M | 132.26M | 141.21M | 180.24M | 190.36M | 210.11M | 184.80M | 150.00M | 205.50M | 213.83M | 217.04M | 228.31M | 236.81M | 251.98M | 270.31M | 281.53M | 297.74M | 332.09M | 340.06M | 362.96M | 369.37M | 356.69M | 343.12M | 357.16M | 354.31M | 341.91M | 358.23M | 368.95M | 375.57M | 400.53M | 436.26M | 494.94M | 527.35M | 563.88M | 597.31M |
|
Assets
|
| | | | | | | 281.60M | | 263.16M | 267.16M | 273.87M | 291.18M | 310.07M | 315.27M | 287.16M | 310.79M | 332.59M | 350.04M | 368.91M | 374.63M | 386.65M | 392.70M | 399.37M | 409.63M | 417.62M | 420.08M | 431.29M | 447.11M | 468.64M | 494.86M | 511.13M | 536.80M | 568.05M | 605.01M | 652.57M | 697.77M | 719.95M | 763.16M | 793.43M | 848.21M | 868.11M | 916.13M | 956.38M | 1,007.50M | 1,071.15M | 1,161.29M | 1,208.49M | 1,308.19M | 1,372.99M | 1,495.90M | 1,585.83M | 1,713.98M | 1,785.69M | 1,931.22M | 2,058.89M | 2,226.65M | 2,220.62M | 2,328.09M | 2,434.35M | 2,578.70M | 2,648.13M | 2,854.74M | 3,617.10M | 3,805.76M | 3,972.21M | 4,206.39M |
|
Accounts Payables
|
8.36M | 10.28M | 8.87M | 7.79M | 11.68M | 11.00M | 17.75M | 8.98M | 10.51M | 10.93M | 9.52M | 8.90M | 14.57M | 17.70M | 11.40M | 9.86M | 13.26M | 14.95M | 10.41M | 10.69M | 11.75M | 13.76M | 14.79M | 13.14M | 19.90M | 16.60M | 15.66M | 13.49M | 15.73M | 19.14M | 17.33M | 17.43M | 22.64M | 25.23M | 21.83M | 22.81M | 27.51M | 26.69M | 27.60M | 22.68M | 27.26M | 26.54M | 30.32M | 27.27M | 37.75M | 45.17M | 48.14M | 38.17M | 57.23M | 58.88M | 72.09M | 83.03M | 71.57M | 77.92M | 78.67M | 61.46M | 58.00M | 70.61M | 64.71M | 62.96M | 103.47M | 99.89M | 115.86M | 102.53M | 127.31M | 129.92M | 141.69M |
|
Payables
|
8.36M | 10.28M | 8.87M | 7.79M | 11.68M | 11.00M | 17.75M | 8.98M | 10.51M | 10.93M | 9.52M | 8.90M | 14.57M | 17.70M | 11.40M | 9.86M | 13.26M | 14.95M | 10.41M | 10.69M | 11.75M | 13.76M | 14.79M | 13.14M | 19.90M | 16.60M | 15.66M | 13.49M | 15.73M | 19.14M | 17.33M | 17.43M | 22.64M | 25.23M | 21.83M | 22.81M | 27.51M | 26.69M | 27.60M | 22.68M | 27.26M | 26.54M | 30.32M | 27.27M | 37.75M | 45.17M | 48.14M | 38.17M | 57.23M | 58.88M | 72.09M | 83.03M | 71.57M | 77.92M | 78.67M | 61.46M | 58.00M | 70.61M | 64.71M | 62.96M | 103.47M | 99.89M | 115.86M | 102.53M | 127.31M | 129.92M | 141.69M |
|
Accumulated Expenses
|
| | | | | | | 8.79M | | 8.04M | 6.62M | 9.32M | 6.75M | 11.04M | 5.96M | 7.69M | 6.88M | 10.09M | 6.71M | 10.42M | 10.33M | 12.61M | 6.61M | 9.02M | 7.37M | 18.40M | 18.70M | 19.98M | 20.04M | 18.86M | 21.87M | 22.92M | 22.92M | 22.99M | 26.88M | 27.51M | 32.73M | 33.03M | 34.91M | 38.96M | 45.35M | 38.62M | 45.98M | 44.79M | 56.11M | 58.83M | 61.77M | 62.96M | 74.37M | 68.57M | 79.76M | 81.28M | 111.09M | 91.32M | 109.06M | 113.68M | 155.96M | 113.41M | 120.68M | 115.79M | 137.87M | 131.35M | 139.43M | 128.12M | 161.31M | 172.29M | 201.51M |
|
Other Accumulated Expenses
|
| | | 2.31M | | | | 11.20M | | 12.04M | 8.95M | 7.84M | 10.15M | 6.85M | 7.50M | 5.92M | 7.68M | 7.57M | 9.24M | 17.38M | 8.56M | 15.61M | 15.53M | 14.70M | 18.63M | 4.47M | 1.90M | 1.92M | 1.50M | 1.30M | 1.47M | 1.52M | 1.89M | 2.12M | 2.31M | 1.77M | 2.13M | 2.69M | 2.33M | 3.08M | 3.16M | 3.37M | 5.71M | 3.17M | 3.80M | 4.58M | 4.12M | 16.39M | 5.63M | 5.36M | 6.86M | 17.26M | 8.89M | 9.01M | 11.12M | 16.90M | 19.09M | 16.51M | 15.91M | 39.25M | 17.46M | 12.95M | 20.77M | 36.17M | 33.14M | 35.24M | 38.37M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.10M | 1.32M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.28M | 0.12M | 0.42M | 1.24M | 0.26M | 0.90M | 1.75M | 2.86M | 0.36M | 3.38M | 1.91M | 7.02M | 5.53M | 2.36M | 2.78M | 2.44M | | | | | | | | | | | | 15.60M | | | | 8.06M | 8.03M | 9.64M | 11.41M | 10.53M | 27.77M | 36.74M | 51.35M |
|
Current Deferred Revenue
|
| | | 2.11M | 1.98M | 4.10M | 3.47M | 3.20M | 3.10M | | | 3.60M | | 2.82M | | | | | | | | | | 3.91M | | 3.85M | 4.08M | 5.24M | 4.81M | 4.92M | 5.57M | 3.55M | 5.50M | 5.32M | | 4.74M | 2.92M | 3.24M | 1.82M | 2.52M | 2.93M | 3.20M | 4.16M | 3.41M | | | | | | | | | | | | | | | | 2.79M | | 5.56M | 6.32M | | | | |
|
Total Current Liabilities
|
| | | | | | | 28.97M | | 31.01M | 25.09M | 26.07M | 31.47M | 35.58M | 24.86M | 23.46M | 27.81M | 32.61M | 26.36M | 38.49M | 30.64M | 41.97M | 36.93M | 36.86M | 45.89M | 46.23M | 48.62M | 43.28M | 45.32M | 52.11M | 55.52M | 52.92M | 56.01M | 62.79M | 66.17M | 65.92M | 73.30M | 75.33M | 85.51M | 80.44M | 91.58M | 88.12M | 105.03M | 98.22M | 112.50M | 136.78M | 158.28M | 146.97M | 187.91M | 182.73M | 227.66M | 226.94M | 272.53M | 254.49M | 290.99M | 263.40M | 315.84M | 250.84M | 250.02M | 235.03M | 311.88M | 295.16M | 336.59M | 294.57M | 363.40M | 383.51M | 442.80M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 1.25M | 1.00M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 0.63M | 2.57M | 3.08M | 5.43M | 6.18M | 7.72M | 8.88M | 9.02M | 14.15M | 14.38M | 15.39M | 16.42M | 19.84M | 21.78M | 23.01M | 24.15M | 28.09M | 28.96M | 29.20M | 30.41M | 32.28M | 35.31M | 36.59M | 36.97M | 39.66M | | | | | | | | | | | | 64.86M | | | | 80.90M | 78.08M | 80.11M | 84.13M | 93.65M | 88.60M | 94.61M | 98.93M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 5.01M | | 5.02M | 5.02M | 4.92M | 4.93M | 5.25M | 5.34M | 5.41M | 5.42M | 5.02M | 5.04M | 5.54M | 5.65M | 5.76M | 4.75M | 5.88M | 6.02M | 3.02M | 3.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.89M | 1.19M | 1.10M | | | | | | | | | | | | 1.66M | | | | 5.57M | 5.92M | 13.04M | 13.48M | 12.97M | 14.47M | 15.94M | 15.08M |
|
Other Non-Current Liabilities
|
| | | | 50.25M | 105.94M | 171.78M | 0.72M | 44.47M | 96.10M | | | | 109.09M | | | | | | 1.48M | 3.67M | 4.30M | 9.36M | | 12.27M | 13.61M | 14.12M | 16.55M | 16.69M | 18.06M | 19.45M | 23.22M | 25.56M | 27.16M | 28.70M | 33.02M | 34.26M | 34.87M | 36.31M | 38.52M | 42.01M | 43.44M | 44.28M | 47.06M | 44.22M | 49.80M | 52.82M | 57.87M | 61.64M | 64.41M | 64.51M | 67.23M | 65.56M | 60.73M | 59.56M | 73.37M | 77.65M | 76.66M | 77.40M | 88.66M | 86.93M | 96.67M | 101.81M | 111.57M | 105.81M | 113.45M | 117.38M |
|
Total Non-Current Liabilities
|
| | | | -50.25M | -105.94M | -171.78M | 33.98M | -44.47M | -60.07M | | | | -68.26M | | | | | | 44.03M | 36.29M | 47.73M | 41.67M | | 51.91M | 49.25M | 51.85M | 46.22M | 48.44M | 55.44M | 59.11M | 56.79M | 60.12M | 67.09M | 70.80M | 97.54M | 105.20M | 106.06M | 116.68M | 114.81M | 125.95M | 120.52M | 137.43M | 135.82M | 150.09M | 172.41M | 193.90M | 184.03M | 224.97M | 221.23M | 268.68M | 274.61M | 322.31M | 301.84M | 340.95M | 316.91M | 372.74M | 304.87M | 305.82M | 295.76M | 378.22M | 355.60M | 401.24M | 359.76M | 432.94M | 456.69M | 521.07M |
|
Total Liabilities
|
| | | | | | | 34.71M | | 36.03M | 30.11M | 30.99M | 36.40M | 40.83M | 30.20M | 28.87M | 34.48M | 38.63M | 32.71M | 45.51M | 39.97M | 52.03M | 51.04M | 52.94M | 64.18M | 62.86M | 65.97M | 62.77M | 65.13M | 73.50M | 78.56M | 80.01M | 85.68M | 94.25M | 99.49M | 130.56M | 139.46M | 140.93M | 152.99M | 153.34M | 167.96M | 163.96M | 181.71M | 182.88M | 194.31M | 222.21M | 246.72M | 241.90M | 286.62M | 285.64M | 333.19M | 341.84M | 387.87M | 362.57M | 400.51M | 390.28M | 450.39M | 381.53M | 383.23M | 384.41M | 465.14M | 452.27M | 503.05M | 471.33M | 538.75M | 570.14M | 638.45M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 1.25M | 1.00M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 212.96M | | | | 246.90M | | 227.13M | 237.05M | 242.88M | 254.78M | 269.24M | 285.06M | 258.29M | 276.31M | 293.96M | 317.33M | 323.40M | 334.67M | 334.63M | 341.66M | 346.43M | 345.45M | 354.76M | 354.11M | 368.52M | 381.99M | 395.14M | 416.30M | 431.12M | 451.13M | 473.79M | 505.52M | 522.01M | 558.31M | 579.02M | 610.16M | 640.09M | 680.25M | 704.15M | 734.43M | 773.49M | 813.19M | 848.95M | 914.57M | 966.59M | 1,021.58M | 1,087.36M | 1,162.71M | 1,243.98M | 1,326.11M | 1,423.12M | 1,530.71M | 1,668.60M | 1,776.26M | 1,839.09M | 1,944.86M | 2,049.94M | 2,113.56M | 2,195.86M | 2,351.69M | 3,145.77M | 3,267.01M | 3,402.07M | 3,567.95M |
|
Shareholder's Equity
|
| | | 212.96M | 0.74M | | 586.00 | 246.90M | | 227.13M | 237.05M | 242.88M | 254.78M | 269.24M | 285.06M | 258.29M | 276.31M | 293.96M | 317.33M | 323.40M | 334.67M | 334.63M | 341.66M | 346.43M | 345.45M | 354.76M | 354.11M | 368.52M | 381.99M | 395.14M | 416.30M | 431.12M | 451.13M | 473.79M | 505.52M | 522.01M | 558.31M | 579.02M | 610.16M | 640.09M | 680.25M | 704.15M | 734.43M | 773.49M | 813.19M | 848.95M | 914.57M | 966.59M | 1,021.58M | 1,087.36M | 1,162.71M | 1,243.98M | 1,326.11M | 1,423.12M | 1,530.71M | 1,668.60M | 1,776.26M | 1,839.09M | 1,944.86M | 2,049.94M | 2,113.56M | 2,195.86M | 2,351.69M | 3,145.77M | 3,267.01M | 3,402.07M | 3,567.95M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 281.60M | | 263.16M | 267.16M | 273.87M | 291.18M | 310.07M | 315.27M | 287.16M | 310.79M | 332.59M | 350.04M | 368.91M | 374.63M | 386.65M | 392.70M | 399.37M | 409.63M | 417.62M | 420.08M | 431.29M | 447.11M | 468.64M | 494.86M | 511.13M | 536.80M | 568.05M | 605.01M | 652.57M | 697.77M | 719.95M | 763.16M | 793.43M | 848.21M | 868.11M | 916.13M | 956.38M | 1,007.50M | 1,071.15M | 1,161.29M | 1,208.49M | 1,308.19M | 1,372.99M | 1,495.90M | 1,585.83M | 1,713.98M | 1,785.69M | 1,931.22M | 2,058.89M | 2,226.65M | 2,220.62M | 2,328.09M | 2,434.35M | 2,578.70M | 2,648.13M | 2,854.74M | 3,617.10M | 3,805.76M | 3,972.21M | 4,206.39M |
|
Retained Earnings
|
| | | | | | | 66.65M | | 72.02M | 77.50M | 3.59M | 82.94M | 89.53M | 95.46M | 4.17M | 62.54M | 68.03M | 75.44M | 6.26M | 91.96M | 92.27M | 97.40M | 5.81M | 97.62M | 97.02M | 99.73M | 101.29M | 103.36M | 105.88M | 111.53M | 119.36M | 119.61M | 125.73M | 140.46M | 143.61M | 152.26M | 162.86M | 180.82M | 194.73M | 202.38M | 204.53M | 215.69M | 229.45M | 241.47M | 247.86M | 279.65M | 298.75M | 315.21M | 341.38M | 381.19M | 424.88M | 467.84M | 545.92M | 633.64M | 716.40M | 777.08M | 827.36M | 899.40M | 947.06M | 977.72M | 1,016.21M | 1,098.76M | 2,487.46M | 2,545.38M | 2,603.18M | 2,705.53M |
|
Treasury Shares
|
| | | 0.01M | | | | 0.96M | 0.07M | 4.39M | | 1.30M | | | | 1.63M | | | 0.27M | 3.58M | 0.32M | 4.01M | 4.15M | 4.05M | 4.19M | 4.09M | 0.60M | 4.23M | 4.40M | 4.33M | 4.44M | 4.27M | 4.42M | 4.42M | 4.30M | 4.14M | 4.30M | 1.62M | 4.05M | 4.63M | 4.45M | 4.39M | 4.26M | 4.05M | 3.33M | 3.21M | 3.27M | 3.10M | 3.02M | 2.85M | 2.68M | 2.51M | 2.73M | 2.58M | 2.43M | 2.66M | 2.63M | 2.42M | 2.15M | 2.09M | 1.71M | 1.78M | 1.70M | 1.70M | 1.92M | 1.92M | 1.92M |