|
Cash & Equivalents
|
20.57M | 23.24M | 12.91M | 17.75M | 22.48M | 11.63M | 43.01M | 15.31M | 148.49M | 136.15M | 10.34M | 25.44M | 28.53M | 41.43M | 65.41M | 39.07M | 32.44M | 30.70M | 32.01M | 12.37M | 129.45M | 20.88M | 18.82M | 55.57M | 72.55M | 55.68M | 63.30M | 59.64M | 23.48M | 16.15M | 37.97M | 4.76M | 34.80M | 911.12M | 222.26M | 194.91M | 106.75M | 85.42M | 81.22M | 96.36M | 227.03M | 58.21M | 55.84M | 198.96M | 150.16M | 152.34M | 54.02M | 25.22M | 67.99M | 77.55M | 105.76M | 88.23M | 76.95M | 50.73M | 64.92M | 35.28M | 48.64M | 27.94M | 30.11M | 44.25M | 38.89M | 42.99M | 41.03M |
|
Short-term Investments
|
| | | 298.18M | 496.16M | 351.28M | 223.48M | 225.86M | 233.62M | | | 251.76M | 207.66M | 160.45M | 118.14M | 197.96M | 251.63M | 245.74M | 204.63M | 225.46M | 171.35M | 233.78M | 249.00M | 253.37M | 215.78M | 219.18M | 190.22M | 329.46M | 335.04M | 249.40M | 314.60M | 291.37M | 261.85M | 912.68M | 1,198.15M | 1,140.44M | 1,281.91M | 1,429.95M | 1,414.45M | 1,228.50M | 1,118.85M | 980.19M | 900.16M | 862.94M | 887.15M | 847.72M | 867.06M | 708.74M | 599.03M | 541.77M | 440.63M | 416.75M | 379.87M | 358.70M | 307.74M | 268.34M | 240.60M | 243.29M | 214.39M | 210.97M | 179.74M | 132.91M | 229.18M |
|
Cash & Current Investments
|
20.57M | 23.24M | 12.91M | 315.93M | 518.64M | 362.91M | 266.49M | 241.17M | 382.11M | 136.15M | 10.34M | 277.19M | 236.19M | 201.88M | 183.55M | 237.03M | 284.07M | 276.44M | 236.64M | 237.82M | 300.81M | 254.66M | 267.82M | 308.94M | 288.32M | 274.85M | 253.51M | 389.10M | 358.52M | 265.55M | 352.57M | 296.13M | 296.66M | 1,823.81M | 1,420.41M | 1,335.35M | 1,388.66M | 1,515.38M | 1,495.67M | 1,324.86M | 1,345.88M | 1,038.40M | 956.01M | 1,061.90M | 1,037.32M | 1,000.07M | 921.08M | 733.96M | 667.02M | 619.32M | 546.39M | 504.98M | 456.83M | 409.43M | 372.66M | 303.62M | 289.24M | 271.24M | 244.50M | 255.23M | 218.63M | 175.90M | 270.21M |
|
Receivables - Net
|
| | | 25.10M | 2.16M | 8.46M | 12.91M | 4.94M | 10.80M | 11.36M | 3.91M | 5.80M | 3.65M | 6.04M | 4.56M | 2.23M | 1.85M | 3.05M | 46.07M | 3.61M | 2.88M | 3.68M | 2.97M | 19.95M | 39.68M | 27.78M | 14.25M | 15.68M | 1.56M | 4.11M | 3.31M | 5.01M | 15.61M | 35.31M | 31.94M | 43.21M | 42.89M | 37.30M | 41.20M | 36.80M | 42.03M | 47.24M | 42.92M | 38.89M | 29.16M | 28.87M | 28.99M | 22.49M | 30.22M | 10.01M | 11.53M | 5.98M | 3.00M | 1.33M | 2.20M | 1.21M | 3.62M | 1.20M | | | | | 0.20M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 14.50M | 12.90M | | 6.50M | 6.20M | 6.10M | 5.40M | 5.10M | | | | 1.40M | | | | 0.70M | | | | 0.50M | | | | 1.10M | | | |
|
Receivables
|
| | | 25.10M | 2.16M | 8.46M | 12.91M | 4.94M | 10.80M | 11.36M | 3.91M | 5.80M | 3.65M | 6.04M | 4.56M | 2.23M | 1.85M | 3.05M | 46.07M | 3.61M | 2.88M | 3.68M | 2.97M | 19.95M | 39.68M | 27.78M | 14.25M | 15.68M | 1.56M | 4.11M | 3.31M | 5.01M | 15.61M | 35.31M | 31.94M | 67.41M | 57.39M | 50.20M | 41.20M | 43.30M | 48.23M | 53.34M | 48.33M | 43.99M | 29.16M | 28.87M | 28.99M | 23.89M | 30.22M | 10.01M | 11.53M | 6.68M | 3.00M | 1.33M | 2.20M | 1.71M | 3.62M | 1.20M | | | | | 0.20M |
|
Raw Materials
|
| | | 6.10M | | | | 6.66M | 10.83M | | | 7.49M | 8.13M | 7.01M | 4.91M | 3.95M | 3.05M | 1.72M | 1.73M | 2.20M | 2.40M | 2.39M | 1.78M | 3.24M | 3.05M | 2.63M | 2.39M | 2.06M | 1.88M | 1.54M | 1.75M | 1.80M | 1.74M | 1.81M | 1.80M | 1.85M | 1.69M | | | | | | | | | | | | | | | 2.58M | | | 1.92M | 1.86M | 1.94M | 1.72M | | | | | |
|
Work In Process
|
| | | | | | | 4.31M | 2.89M | | | 6.66M | 9.78M | 11.37M | 8.64M | 6.15M | 7.17M | 10.38M | 8.31M | 5.19M | 7.67M | 6.12M | 8.49M | 6.09M | 7.44M | 6.63M | 6.70M | 7.31M | 9.77M | 7.21M | 8.40M | 4.84M | 7.92M | 9.48M | 9.34M | 6.40M | 8.93M | | | | | | | | | | | | | | | 10.75M | | | 12.29M | 12.88M | 9.96M | 10.59M | | | | | |
|
Finished Goods
|
| | | 1.17M | | | | 1.68M | 0.38M | | | 4.12M | 0.48M | 2.10M | 1.52M | 3.36M | 2.65M | 2.01M | 1.66M | 5.57M | 2.44M | 1.61M | 0.08M | 2.02M | 0.76M | 1.00M | 1.67M | 1.74M | 1.37M | 2.26M | 3.50M | 4.09M | 1.01M | 0.59M | 2.15M | 3.13M | 1.16M | | | | | | | | | | | | | | | 5.88M | | | 0.92M | 1.36M | 4.34M | 2.16M | | | | | |
|
Inventory
|
| | | 7.27M | 11.71M | 9.80M | 10.65M | 12.66M | 14.11M | | | 18.27M | 18.38M | 20.48M | 15.08M | 13.45M | 12.87M | 14.11M | 11.70M | 12.95M | 12.51M | 10.12M | 10.35M | 11.35M | 11.25M | 10.26M | 10.75M | 11.11M | 13.02M | 11.01M | 13.65M | 10.73M | 10.68M | 11.88M | 13.30M | 11.38M | 11.78M | 13.19M | 13.72M | 12.66M | 14.32M | 12.58M | 12.89M | 15.29M | 16.81M | 14.62M | 15.33M | 15.80M | 15.38M | 16.97M | 19.06M | 19.20M | 20.23M | 20.69M | 15.13M | 16.10M | 16.24M | 14.46M | | | | | |
|
Prepaid Assets
|
| | | 5.68M | 6.86M | 7.93M | 7.57M | 17.94M | 13.63M | | 7.00M | 13.36M | 8.81M | 6.02M | 4.76M | 5.17M | 5.97M | 4.63M | 4.71M | 8.82M | 6.09M | 8.78M | 5.21M | 9.81M | 5.59M | 5.43M | 4.01M | 10.06M | 7.88M | 7.50M | 13.26M | 7.79M | 13.07M | 34.94M | 12.54M | 21.29M | 19.35M | 13.21M | 15.21M | 15.39M | 13.81M | 37.77M | 21.55M | 21.93M | 15.77M | 12.60M | 20.73M | 23.33M | 20.83M | 19.25M | 22.51M | 15.81M | 11.01M | 9.60M | 9.03M | 9.78M | 10.74M | 8.29M | 8.93M | 6.07M | 11.28M | 10.66M | 11.15M |
|
Current Assets
|
| | | 353.98M | 539.37M | 389.10M | 297.62M | 276.71M | 420.65M | | 346.94M | 314.63M | 267.04M | 234.42M | 207.94M | 257.88M | 304.77M | 298.22M | 324.12M | 288.20M | 347.29M | 302.25M | 286.35M | 350.05M | 344.85M | 318.32M | 282.52M | 425.95M | 380.99M | 288.17M | 382.80M | 326.82M | 336.01M | 1,905.95M | 1,505.18M | 1,437.69M | 1,490.11M | 1,596.82M | 1,578.82M | 1,421.55M | 1,429.32M | 1,151.97M | 1,043.86M | 1,138.01M | 1,099.05M | 1,056.15M | 986.13M | 795.58M | 733.46M | 665.54M | 599.48M | 545.97M | 491.07M | 441.06M | 399.02M | 330.70M | 319.84M | 295.19M | 286.48M | 261.29M | 229.91M | 186.57M | 281.36M |
|
Construction in Progress
|
| | | 2.56M | | | | 1.75M | | | | 2.77M | | | | 6.26M | | | | 16.31M | | | | 8.46M | | | | 3.46M | | | | 1.40M | | | | 5.09M | | | | 5.22M | | | | 4.70M | | | | 7.16M | | | | 2.53M | 0.81M | 0.46M | 0.49M | 0.74M | | 0.72M | 0.14M | 0.24M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 89.77M | 87.63M | 85.38M | 81.65M | 78.58M | 75.56M | | 73.26M | 72.22M | 70.11M | 67.85M | 65.08M | 66.97M | 72.97M | 71.07M | 69.28M | 70.37M | 69.27M | 72.16M | 72.53M | 71.34M | 69.85M | 67.77M | 65.55M | 65.60M | 66.64M | 64.93M | 62.40M | 47.46M | 46.33M | 45.00M | 44.88M | 48.85M | 58.16M | 65.45M | 64.61M | 65.67M | 62.31M | 61.37M | 60.19M | 59.66M | 58.51M | 58.60M | 58.83M | 60.51M | 60.98M | 39.79M | 36.80M | 32.45M | 27.08M | 22.55M | 19.95M | 18.86M | 17.48M | 15.19M | 3.60M | 3.41M | 3.16M | 2.99M | 2.83M |
|
Long-Term Investments
|
| | | | | 118.94M | 191.48M | 173.77M | 116.73M | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | | | | | | | | | | | 3.49M | 45.16M | 59.60M | 57.09M | 37.16M | 282.28M | 619.14M | 582.89M | 455.87M | 276.31M | 231.08M | 279.12M | 185.90M | 172.17M | 197.72M | 136.66M | 96.09M | 57.40M | 34.22M | 64.83M | 37.36M | 8.93M | | | | | | 25.82M | 36.78M | 19.41M | 4.54M | 13.87M | 7.76M | 5.37M | 4.84M |
|
Goodwill
|
| | | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.97M | 0.98M | 0.94M | 0.84M | 1.00M | 5.34M | | 9.73M | 9.44M | 9.25M | 9.04M | 8.51M | 8.17M | 7.77M | 7.34M | 7.01M | 6.55M | 6.15M | 5.76M | 13.86M | 0.75M | 0.68M | 0.50M | 0.52M | 0.82M | 0.86M | 1.10M | 0.77M | 0.99M | 0.79M | 3.36M | 3.39M | 4.24M | 2.37M | 2.40M | 2.38M | 0.34M | | 1.41M | 1.42M | 1.46M | 1.44M | 0.34M | 1.84M | 2.74M | 1.52M | 2.23M | 2.32M | 2.25M | 1.41M | 1.65M | 4.52M | 4.64M | 4.66M | 4.31M | 33.05M | 4.65M | 5.39M | 5.02M | 5.16M |
|
Non-Current Assets
|
| | | 167.25M | 165.10M | 281.76M | 350.47M | 329.84M | 274.13M | | 194.51M | 183.16M | 180.87M | 178.39M | 175.09M | 176.65M | 182.24M | 179.91M | 152.78M | 153.42M | 151.92M | 154.42M | 162.90M | 148.59M | 147.03M | 144.78M | 142.57M | 142.92M | 147.50M | 187.69M | 199.26M | 182.05M | 160.78M | 407.14M | 743.92M | 712.49M | 676.37M | 502.84M | 509.47M | 555.81M | 458.61M | 442.91M | 464.81M | 400.76M | 357.51M | 315.20M | 291.11M | 321.61M | 290.66M | 196.45M | 181.52M | 164.63M | 70.68M | 53.22M | 43.22M | 67.33M | 76.18M | 48.15M | 21.48M | 42.56M | 26.33M | 20.97M | 19.99M |
|
Assets
|
| | | 521.23M | 704.48M | 670.85M | 648.09M | 606.55M | 694.79M | | 541.45M | 497.79M | 447.90M | 412.81M | 383.04M | 434.53M | 487.01M | 478.14M | 476.90M | 441.62M | 499.21M | 456.67M | 449.25M | 498.64M | 491.88M | 463.10M | 425.10M | 568.87M | 528.49M | 475.86M | 582.05M | 508.87M | 496.79M | 2,313.09M | 2,249.10M | 2,150.17M | 2,166.48M | 2,099.65M | 2,088.29M | 1,977.36M | 1,887.93M | 1,594.88M | 1,508.67M | 1,538.77M | 1,456.56M | 1,371.35M | 1,277.24M | 1,117.19M | 1,024.12M | 861.99M | 781.01M | 710.60M | 561.74M | 494.28M | 442.24M | 398.03M | 396.01M | 343.33M | 307.97M | 303.85M | 256.24M | 207.53M | 301.35M |
|
Accounts Payables
|
| | | 7.19M | 3.48M | 3.24M | 2.17M | 3.02M | 1.76M | | 2.62M | 2.86M | 4.22M | 5.57M | 3.72M | 9.12M | 3.06M | 7.44M | 5.43M | 2.70M | 5.02M | 2.83M | 2.28M | 2.36M | 2.35M | 2.33M | 7.12M | 2.82M | 6.95M | 6.24M | 8.56M | 4.78M | 11.38M | 10.67M | 7.49M | 5.85M | 11.01M | 9.35M | 21.96M | 19.23M | 21.79M | 19.25M | 15.48M | 22.14M | 22.43M | 19.70M | 23.66M | 9.75M | 12.62M | 12.35M | 5.33M | 12.98M | 3.70M | 2.62M | 3.29M | 9.85M | 8.76M | 6.47M | 8.58M | 11.56M | 17.83M | 14.28M | 15.56M |
|
Payables
|
| | | 7.19M | 3.48M | 3.24M | 2.17M | 3.02M | 1.76M | | 2.62M | 2.86M | 4.22M | 5.57M | 3.72M | 9.12M | 3.06M | 7.44M | 5.43M | 2.70M | 5.02M | 2.83M | 2.28M | 2.36M | 2.35M | 2.33M | 7.12M | 2.82M | 6.95M | 6.24M | 8.56M | 4.78M | 11.38M | 10.67M | 7.49M | 5.85M | 11.01M | 9.35M | 21.96M | 19.23M | 21.79M | 19.25M | 15.48M | 22.14M | 22.43M | 19.70M | 23.66M | 9.75M | 12.62M | 12.35M | 5.33M | 12.98M | 3.70M | 2.62M | 3.29M | 9.85M | 8.76M | 6.47M | 8.58M | 11.56M | 17.83M | 14.28M | 15.56M |
|
Accumulated Expenses
|
| | | 12.14M | 13.65M | 13.83M | 13.61M | 12.81M | 12.73M | | 13.20M | 17.50M | 24.03M | 16.93M | 15.24M | 16.91M | 13.73M | 13.21M | 13.75M | 7.71M | 9.36M | 10.82M | 12.80M | 8.22M | 10.60M | 13.47M | 15.73M | 18.28M | 11.46M | 14.35M | 19.09M | 8.26M | 19.79M | 18.98M | 27.92M | 9.94M | 18.37M | 19.71M | 23.10M | 11.47M | 22.41M | 22.55M | 29.50M | 14.53M | 23.51M | 28.66M | 32.88M | 15.73M | 22.65M | 30.32M | 24.39M | 36.56M | 37.41M | 29.14M | 29.73M | 22.16M | 24.28M | 29.51M | 32.38M | 29.97M | 31.25M | 35.10M | 28.59M |
|
Other Accumulated Expenses
|
| | | 6.39M | 4.87M | 6.77M | 4.78M | 4.68M | 5.36M | | 11.87M | 9.41M | 12.67M | 16.30M | 12.80M | 10.59M | 19.57M | 14.83M | 16.17M | 6.42M | 10.53M | 13.21M | 16.56M | 10.13M | 10.51M | 7.83M | 6.76M | 7.41M | 6.58M | 6.68M | 9.30M | 6.22M | 10.68M | 14.99M | 24.22M | 9.09M | 14.62M | 13.83M | 11.39M | 12.34M | 11.84M | 11.42M | 9.63M | 20.99M | 14.83M | 16.40M | 19.97M | 15.47M | 17.01M | 13.04M | 15.30M | 7.00M | | | 6.95M | 10.12M | 8.31M | 11.06M | 17.92M | 14.45M | 11.82M | 15.45M | 12.08M |
|
Short term Debt
|
| | | | | | 214.96M | 214.96M | 214.96M | | | | | | | | | | | | | | 125.00M | | | | | | | | | | | | | | | | | 252.89M | 254.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | -2.43M | | | | | | | | 3.54M | | | | 4.51M | 5.41M | 5.64M | 5.88M | 4.76M | 4.78M | 3.62M | 2.37M | 2.91M | 2.91M | 2.71M | 2.48M | | | | | | 1.65M | 3.75M | 9.32M | 12.52M | 15.61M | 15.14M | 15.35M | 13.91M | 15.77M | 16.78M | 17.74M | 17.44M | 19.60M | 20.05M | 18.51M | 18.67M | 18.77M | 18.93M | 19.09M | 19.26M | 19.37M | 21.34M | 21.50M | 19.87M | 21.84M | 22.01M | 22.18M |
|
Current Deferred Revenue
|
| | | 20.58M | 19.97M | 19.87M | 19.98M | 19.64M | 20.01M | | 22.64M | 21.90M | 23.24M | 22.11M | 21.30M | 23.66M | 23.54M | 24.77M | 24.63M | 24.47M | 24.96M | 22.99M | 20.61M | 21.43M | 17.24M | 16.02M | 14.10M | 14.35M | 24.19M | 13.37M | 25.49M | 37.97M | 32.34M | 31.77M | 27.09M | 24.64M | 20.43M | 17.92M | 15.17M | 8.07M | 5.56M | 4.28M | 3.00M | 2.56M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 64.11M | 58.88M | 61.27M | 279.04M | 275.53M | 270.75M | | 69.47M | 78.54M | 83.22M | 90.28M | 80.91M | 98.22M | 79.31M | 84.36M | 80.55M | 64.05M | 75.44M | 81.08M | 208.10M | 61.25M | 65.94M | 79.28M | 76.31M | 72.22M | 78.52M | 72.61M | 92.54M | 56.16M | 80.70M | 96.90M | 108.08M | 82.00M | 99.72M | 113.37M | 125.35M | 353.89M | 377.47M | 123.96M | 126.50M | 115.78M | 123.63M | 131.02M | 139.97M | 85.20M | 105.28M | 104.98M | 83.99M | 68.20M | 59.88M | 50.69M | 52.11M | 51.27M | 52.41M | 57.33M | 67.58M | 61.40M | 70.93M | 71.39M | 66.34M |
|
Capital Leases
|
| | | 17.01M | 16.45M | 15.86M | 15.25M | 14.58M | 13.89M | | 12.41M | 11.61M | 10.77M | 9.90M | 9.01M | 8.05M | 7.05M | 6.03M | 5.34M | 4.14M | 9.80M | 8.50M | 7.20M | 1.07M | 8.10M | 6.40M | 4.50M | 2.22M | 4.50M | 3.80M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | | 241.70M | 242.13M | 242.57M | 243.00M | 243.46M | 243.90M | 244.34M | 244.77M | 245.21M | 245.64M | 246.08M | 246.51M | 246.95M | 247.39M | 247.82M | 248.26M | 250.00M | 254.80M | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 214.96M | 214.96M | 214.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 124.76M | 122.82M | 117.93M | 113.05M | 108.19M | 111.05M | | 101.76M | 96.55M | 97.92M | 93.52M | 82.23M | 82.38M | 76.55M | 88.92M | 82.90M | 76.91M | 78.42M | 73.96M | 68.94M | 62.43M | 59.59M | 60.13M | 57.09M | 51.89M | 51.67M | 48.98M | 56.23M | 19.02M | 12.81M | 13.78M | 11.41M | 10.74M | 9.34M | 8.03M | 6.80M | 2.55M | 2.55M | 2.52M | 2.49M | 2.46M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.02M | 98.57M | 154.42M | 142.73M | 142.30M | 141.63M | 139.02M | 136.37M | 134.56M | 131.66M | 128.72M | 125.74M | 122.64M | 119.42M | 116.14M | 112.83M | 109.39M | 105.82M | 102.19M | 98.52M | 94.71M | 90.76M | 86.76M | 82.70M | 78.50M | 74.14M | 69.73M |
|
Other Non-Current Liabilities
|
| | | 5.57M | 6.21M | 5.84M | 6.46M | 7.16M | 10.82M | | 10.73M | 10.81M | 9.02M | 8.62M | 9.22M | 19.26M | 17.78M | 17.77M | 15.40M | 14.72M | 17.10M | 16.67M | 10.67M | 9.74M | 6.54M | 6.02M | 5.51M | 7.22M | 4.12M | 3.59M | 5.96M | 5.99M | 6.51M | 7.05M | 7.57M | 9.99M | 0.67M | 0.64M | 0.64M | 0.77M | | 2.24M | 3.29M | 8.98M | 4.60M | 11.61M | 21.39M | 27.73M | 2.70M | 2.08M | 3.05M | 7.55M | 6.48M | 5.15M | 4.96M | 4.63M | 4.33M | 8.05M | 6.91M | 7.24M | 6.76M | 5.64M | 5.03M |
|
Total Non-Current Liabilities
|
| | | 424.99M | 417.04M | 413.74M | 410.83M | 401.58M | 521.48M | | 435.39M | 439.96M | 441.51M | 444.74M | 424.07M | 505.17M | 479.05M | 495.73M | 414.28M | 390.57M | 404.81M | 404.90M | 399.52M | 482.47M | 485.62M | 496.33M | 487.43M | 473.52M | 479.62M | 468.88M | 491.93M | 415.05M | 431.99M | 445.62M | 451.41M | 422.61M | 532.30M | 541.86M | 598.94M | 571.20M | | 336.40M | 334.39M | 452.49M | 457.46M | 454.77M | 454.32M | 409.95M | 413.52M | 401.18M | 365.73M | 336.41M | 314.40M | 292.17M | 277.92M | 262.41M | 264.97M | 255.59M | 252.17M | 235.87M | 235.75M | 226.11M | 211.24M |
|
Total Liabilities
|
| | | 430.56M | 423.24M | 419.58M | 417.30M | 408.74M | 532.30M | | 446.12M | 450.77M | 450.52M | 453.36M | 433.29M | 524.43M | 496.82M | 513.50M | 429.68M | 405.29M | 421.91M | 421.57M | 410.19M | 492.21M | 492.15M | 502.35M | 492.95M | 480.75M | 483.74M | 472.47M | 497.89M | 421.04M | 438.51M | 452.67M | 458.98M | 432.60M | 532.97M | 542.50M | 599.58M | 571.97M | 591.51M | 338.64M | 337.69M | 461.47M | 462.06M | 466.38M | 475.70M | 437.68M | 416.23M | 403.25M | 368.78M | 343.96M | 320.88M | 297.32M | 282.88M | 267.05M | 269.31M | 263.65M | 259.08M | 243.11M | 242.50M | 231.75M | 216.26M |
|
Total Debt
|
| | | | | | 214.96M | 214.96M | 214.96M | | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 241.70M | 242.13M | 242.57M | 243.00M | 243.46M | 243.90M | 244.34M | 244.77M | 245.21M | 245.64M | 246.08M | 246.51M | 246.95M | 247.39M | 247.82M | 248.26M | 502.89M | 508.94M | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 90.66M | 281.24M | 251.28M | 230.80M | 197.81M | 162.49M | | 95.33M | 47.02M | -2.62M | -40.55M | -50.25M | -89.90M | -9.81M | -35.36M | 47.22M | 36.33M | 77.31M | 35.10M | 39.05M | 6.43M | -0.28M | -39.25M | -67.85M | 88.12M | 44.75M | 3.39M | 84.16M | 87.83M | 58.28M | 1,860.41M | 1,790.12M | 1,717.58M | 1,633.51M | 1,557.15M | 1,488.71M | 1,405.39M | 1,296.43M | 1,256.24M | 1,170.98M | 1,077.30M | 994.51M | 904.98M | 801.54M | 679.51M | 607.89M | 458.73M | 412.22M | 366.64M | 240.87M | 196.96M | 159.37M | 130.99M | 126.70M | 79.69M | 48.88M | 60.74M | 13.74M | -24.21M | 85.09M |
|
Shareholder's Equity
|
| | | 90.66M | 281.24M | 251.28M | 230.80M | 197.81M | 162.49M | | 95.33M | 47.02M | -2.62M | -40.55M | -50.25M | -89.90M | -9.81M | -35.36M | 47.22M | 36.33M | 77.31M | 35.10M | 39.05M | 6.43M | -0.28M | -39.25M | -67.85M | 88.12M | 44.75M | 3.39M | 84.16M | 87.83M | 58.28M | 1,860.41M | 1,790.12M | 1,717.58M | 1,633.51M | 1,557.15M | 1,488.71M | 1,405.39M | 1,296.43M | 1,256.24M | 1,170.98M | 1,077.30M | 994.51M | 904.98M | 801.54M | 679.51M | 607.89M | 458.73M | 412.22M | 366.64M | 240.87M | 196.96M | 159.37M | 130.99M | 126.70M | 79.69M | 48.88M | 60.74M | 13.74M | -24.21M | 85.09M |
|
Liabilities and Shareholders Equity
|
| | | 521.23M | 704.48M | 670.85M | 648.09M | 606.55M | 694.79M | | 541.45M | 497.79M | 447.90M | 412.81M | 383.04M | 434.53M | 487.01M | 478.14M | 476.90M | 441.62M | 499.21M | 456.67M | 449.25M | 498.64M | 491.88M | 463.10M | 425.10M | 568.87M | 528.49M | 475.86M | 582.05M | 508.87M | 496.79M | 2,313.09M | 2,249.10M | 2,150.17M | 2,166.48M | 2,099.65M | 2,088.29M | 1,977.36M | 1,887.93M | 1,594.88M | 1,508.67M | 1,538.77M | 1,456.56M | 1,371.35M | 1,277.24M | 1,117.19M | 1,024.12M | 861.99M | 781.01M | 710.60M | 561.74M | 494.28M | 442.24M | 398.03M | 396.01M | 343.33M | 307.97M | 303.85M | 256.24M | 207.53M | 301.35M |
|
Treasury Shares
|
| | | 0.22M | | | | 0.14M | | | | 0.12M | | | | | | | | | | | | 1.31M | | | | 2.25M | | | | 2.58M | | | | 3.32M | | | | 4.93M | | | | 7.09M | | | | 9.93M | | | | 9.31M | | | | | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | |
|
Retained Earnings
|
| | | -1264.55M | -1300.58M | -1336.96M | -1361.03M | -1398.53M | -1439.62M | | -1517.45M | -1570.38M | -1625.44M | -1668.19M | -1684.73M | -1732.39M | -1778.59M | -1811.23M | -1740.63M | -1786.31M | -1752.49M | -1805.15M | -1813.35M | -1867.49M | -1886.98M | -1935.59M | -1978.81M | -2021.01M | -2085.11M | -2144.99M | -2084.11M | -2117.94M | -2201.16M | -1229.70M | -1325.84M | -1424.05M | -1542.56M | -1652.47M | -1751.28M | -1864.72M | -2003.37M | -2083.37M | -2191.95M | -2309.16M | -2432.12M | -2557.64M | -2687.35M | -2832.99M | -2923.39M | -3082.46M | -3141.51M | -3201.19M | -3338.21M | -3389.33M | -3435.17M | -3477.25M | -3514.05M | -3566.41M | -3603.47M | -3596.21M | -3647.09M | -3688.68M | -3724.21M |