|
Cash & Equivalents
|
17.55M | 20.48M | 53.39M | 77.88M | 25.37M | 48.46M | 45.09M | 51.28M | 53.35M | 52.99M | 49.50M | 48.08M | 33.50M | 41.06M | 23.66M | 32.13M | 73.89M | 62.35M | 145.82M | 35.35M | 140.56M | 183.52M | 140.21M | 99.50M | 99.92M | 26.84M | 25.14M | 26.75M | 33.38M | 25.33M | 40.58M | 17.36M | 117.95M | 79.75M | 31.36M | 24.05M | 48.66M | 40.98M | 58.32M | 18.89M | 50.35M | 33.88M | 23.97M | 18.11M | 31.15M | 29.82M | 30.61M | 3.77M | 51.38M | 227.12M | 141.18M | 159.47M | 108.20M | 174.62M | 110.32M | 157.81M | 197.47M | 270.05M | 260.51M | 240.38M | 232.83M | 271.99M | 293.15M | 270.17M | 321.56M | 377.03M | 361.08M |
|
Short-term Investments
|
5.82M | 8.32M | 10.82M | 13.32M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 3.47M | 8.47M | 8.47M | 1.03M | 11.16M | 28.07M | 29.53M | 1.27M | 0.10M | 0.05M | 33.43M | 1.18M | 1.18M | 1.18M | 0.95M | 1.04M | 22.20M | 7.79M | 7.79M | 2.46M | 1.57M | 1.58M | 7.73M | 6.30M | 6.30M | 6.68M | 0.28M | 0.39M | 0.40M | 4.86M | 2.87M | 2.86M | 1.34M | 2.03M | 1.42M | 9.10M | 6.63M | 7.98M | 11.43M | 7.85M | 5.74M | 8.94M | 9.98M | 11.71M | 11.26M | 18.35M | 17.28M | 15.74M | 8.64M | 8.67M | 8.80M | 8.87M | 7.86M | 0.81M | 29.62M | 0.60M | 0.59M | 0.58M |
|
Cash & Current Investments
|
23.37M | 28.80M | 64.21M | 91.20M | 26.20M | 49.28M | 45.92M | 52.10M | 54.17M | 56.46M | 57.97M | 56.55M | 34.53M | 52.23M | 51.73M | 61.66M | 75.16M | 62.45M | 145.88M | 68.78M | 141.74M | 184.69M | 141.39M | 100.45M | 100.96M | 49.04M | 32.94M | 34.54M | 35.84M | 26.90M | 42.16M | 25.09M | 124.25M | 86.05M | 38.04M | 24.33M | 49.05M | 41.38M | 63.18M | 21.76M | 53.22M | 35.22M | 26.00M | 19.53M | 40.24M | 36.45M | 38.59M | 15.19M | 59.23M | 232.85M | 150.12M | 169.45M | 119.91M | 185.89M | 128.67M | 175.10M | 213.21M | 278.69M | 269.17M | 249.18M | 241.70M | 279.84M | 293.96M | 299.79M | 322.16M | 377.62M | 361.66M |
|
Receivables - Net
|
0.78M | 0.48M | 0.23M | 0.60M | 0.84M | 1.20M | 0.93M | 0.94M | 2.69M | 3.93M | 5.95M | 4.83M | 3.65M | 4.48M | 8.23M | 7.78M | 9.02M | 22.51M | 15.53M | 16.91M | 11.85M | 10.99M | 8.32M | 13.33M | 17.28M | 13.05M | 12.65M | 4.00M | 5.30M | 4.64M | 7.49M | 10.02M | 8.09M | 8.68M | 10.55M | 0.64M | 11.77M | 11.05M | 10.80M | 15.93M | 9.69M | 10.43M | 7.50M | 12.79M | 11.83M | 11.96M | 11.60M | 19.96M | 20.36M | 20.90M | 29.17M | 26.76M | 39.20M | 41.80M | 50.11M | 78.02M | 43.55M | 31.46M | 38.33M | 42.24M | 43.15M | 40.89M | 27.18M | 33.40M | 32.19M | 21.30M | 31.89M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 98.18M | | | | | | 0.28M | | | | | | | | 19.64M | | | | 10.54M | | | | 28.56M | | | | 19.11M | | | | 35.98M | | | | 64.20M | | | | 41.40M | | | | | | 29.78M | | 36.62M | | | |
|
Receivables
|
0.78M | 0.48M | 0.23M | 0.60M | 0.84M | 1.20M | 0.93M | 0.94M | 2.69M | 3.93M | 5.95M | 4.83M | 3.65M | 4.48M | 8.23M | 7.78M | 9.02M | 120.69M | 15.53M | 16.91M | 11.85M | 10.99M | 8.32M | 13.60M | 17.28M | 13.05M | 12.65M | 4.00M | 5.30M | 4.64M | 7.49M | 29.66M | 8.09M | 8.68M | 10.55M | 11.19M | 11.77M | 11.05M | 10.80M | 44.49M | 9.69M | 10.43M | 7.50M | 31.89M | 11.83M | 11.96M | 11.60M | 55.94M | 20.36M | 20.90M | 29.17M | 90.97M | 39.20M | 41.80M | 50.11M | 119.42M | 43.55M | 31.46M | 38.33M | 42.24M | 43.15M | 70.67M | 27.18M | 70.02M | 32.19M | 21.30M | 31.89M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 1.17M | | | | 0.83M | | | | 1.16M | | | | 0.22M | | | | 0.54M | | | | 1.00M | | | | 4.46M | | | | 4.50M | | | | 21.07M | | | | 32.67M | | | | 37.57M | | | | 32.79M | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.11M | 0.19M | 0.26M | 0.78M | 2.32M | 2.29M | 2.45M | 2.57M | 2.56M | 2.29M | 2.05M | 2.18M | 0.40M | 0.40M | 0.73M | 0.59M | 0.58M | 0.56M | 0.26M | 1.66M | 33.37M | 0.42M | 0.33M | 1.47M | 1.42M | 0.99M | 0.72M | 1.30M | 2.05M | 1.68M | 1.72M | 1.60M | 2.28M | 1.46M | 1.88M | 0.05M | 3.09M | 2.38M | 2.52M | 1.90M | 2.24M | 7.70M | 7.95M | 4.53M | 11.94M | 12.77M | 13.75M | 8.08M | 19.64M | 28.21M | 49.54M | 33.12M | 43.66M | 61.59M | 65.50M | 60.30M | 61.46M | 59.70M | 61.36M | 61.34M | 62.25M | 59.71M | 52.13M | 60.89M | 58.17M | 58.97M | 61.26M |
|
Current Assets
|
24.26M | 29.48M | 64.70M | 92.58M | 29.35M | 52.77M | 49.30M | 55.61M | 59.42M | 62.68M | 65.97M | 63.56M | 38.58M | 57.11M | 60.69M | 70.03M | 84.76M | 86.25M | 162.63M | 54.48M | 186.96M | 196.11M | 150.05M | 115.20M | 119.66M | 63.08M | 46.31M | 39.84M | 43.19M | 33.22M | 75.77M | 56.35M | 154.62M | 134.09M | 78.03M | 21.37M | 80.10M | 137.93M | 89.35M | 111.11M | 96.85M | 76.02M | 66.97M | 29.45M | 70.91M | 67.63M | 67.14M | 60.78M | 96.38M | 281.96M | 219.89M | 226.34M | 208.55M | 292.73M | 239.89M | 310.42M | 318.22M | 363.86M | 383.21M | 399.75M | 443.33M | 448.77M | 472.86M | 442.99M | 443.34M | 500.79M | 476.32M |
|
Construction in Progress
|
| | | 2.50M | | | | | | | | | | | | | | 3.36M | 8.95M | 7.27M | | | 5.91M | 0.01M | -14.80M | | | | | | | | | -9.90M | | | -0.34M | | | | | | | | | | | | | 3.60M | 26.44M | 46.34M | 64.62M | 107.53M | 133.90M | 218.66M | 265.25M | 317.20M | 429.89M | 434.13M | 500.74M | 513.26M | 477.38M | 444.90M | | 265.89M | |
|
Property, Plant & Equipment (Net)
|
287.56M | 283.79M | 280.01M | 299.69M | 426.92M | 493.20M | 487.09M | 612.36M | 605.07M | 683.55M | 675.38M | 667.21M | 659.04M | 697.11M | 730.43M | 721.39M | 712.59M | 703.79M | 742.37M | 1,026.15M | 1,058.51M | 1,046.16M | 1,093.49M | 1,139.43M | 1,125.98M | 1,259.43M | 1,244.74M | 1,230.05M | 1,215.36M | 1,058.76M | 1,045.32M | 1,037.21M | 1,023.60M | 1,083.64M | 1,150.13M | 1,099.02M | 1,085.11M | 1,005.29M | 1,065.70M | 1,043.25M | 1,025.19M | 1,009.97M | 1,002.55M | 395.62M | 1,049.14M | 1,086.31M | 1,122.54M | 1,041.14M | 1,808.91M | 1,930.48M | 2,895.30M | 2,852.57M | 2,819.31M | 2,786.91M | 3,794.45M | 3,777.33M | 3,695.27M | 3,734.04M | 3,700.45M | 3,734.67M | 3,746.51M | 3,860.44M | 4,064.61M | 4,241.29M | 4,500.17M | 4,552.27M | 4,528.68M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | | 0.51M | 0.52M | 0.52M | -0.47M | 1.27M | 1.31M | -0.04M | 1.34M | 1.31M | 1.26M | 1.22M | | 41.31M | 52.12M | 67.62M | 69.24M | 71.18M | 66.30M | 66.31M | 66.48M | 67.84M | 25.73M | 26.70M | 25.99M | 25.61M | 26.16M | | | | | | | | | | | | 47.00M | 85.54M | 8.46M | 9.02M | 12.29M | 21.39M | 0.90M | 20.48M |
|
Intangibles
|
| 34.38M | 33.46M | 40.37M | 103.54M | 136.74M | 131.39M | 170.09M | 162.85M | 194.54M | 185.56M | 227.34M | 167.60M | 179.70M | 170.09M | 248.53M | 150.87M | 138.05M | 128.73M | 248.53M | 88.02M | 83.37M | 78.71M | 158.99M | 69.40M | 64.75M | 59.45M | 127.79M | 51.23M | 46.82M | 22.12M | 83.72M | 15.78M | 37.96M | 9.44M | 83.72M | 7.06M | 6.05M | 5.03M | 83.72M | 4.04M | 3.75M | 3.46M | 6.29M | 2.88M | 2.58M | 2.29M | 2.00M | 1.71M | 1.42M | 109.72M | 112.14M | 93.56M | 87.99M | 86.33M | 78.72M | 74.05M | 69.51M | 64.97M | 60.43M | 55.89M | 51.35M | 46.81M | 42.31M | 37.87M | 33.65M | 4.78M |
|
Goodwill & Intangibles
|
| 34.38M | 33.46M | 40.37M | 103.54M | 136.74M | 131.39M | 170.09M | 162.85M | 194.54M | 185.56M | 227.34M | 167.60M | 179.70M | 170.09M | 248.53M | 150.87M | 138.05M | 128.73M | 248.53M | 88.02M | 83.37M | 78.71M | 158.99M | 69.40M | 64.75M | 59.45M | 127.79M | 51.23M | 46.82M | 22.12M | 83.72M | 15.78M | 37.96M | 9.44M | 83.72M | 7.06M | 6.05M | 5.03M | 83.72M | 4.04M | 3.75M | 3.46M | 6.29M | 2.88M | 2.58M | 2.29M | 2.00M | 1.71M | 1.42M | 109.72M | 112.14M | 93.56M | 87.99M | 86.33M | 78.72M | 74.05M | 69.51M | 64.97M | 60.43M | 55.89M | 51.35M | 46.81M | 42.31M | 37.87M | 33.65M | 4.78M |
|
Other Non-Current Assets
|
2.05M | 1.99M | 1.92M | 1.43M | 1.91M | 2.25M | 2.15M | 2.58M | 2.46M | 2.74M | 2.60M | 2.47M | 2.33M | 2.20M | 3.13M | 29.53M | 3.53M | 4.78M | 4.91M | 34.61M | 7.96M | 7.46M | 7.83M | 8.75M | -0.01M | | -5.86M | 22.23M | -4.73M | 125.00M | -1.14M | 21.28M | 20.39M | 18.11M | 17.37M | 2.77M | 15.65M | 67.00M | 11.35M | 10.82M | 10.77M | 12.72M | 19.64M | 19.52M | 28.87M | 30.92M | 40.12M | 37.05M | 45.79M | 51.31M | 57.69M | 69.88M | 73.12M | 83.21M | 94.06M | 100.00M | 98.74M | 110.91M | 123.77M | 434.13M | 149.33M | 153.28M | 169.46M | 196.19M | 208.45M | 231.10M | 269.04M |
|
Non-Current Assets
|
290.09M | 320.50M | 315.62M | 344.18M | 532.73M | 632.51M | 620.91M | 785.27M | 770.58M | 881.01M | 863.68M | 846.37M | 829.50M | 879.41M | 903.98M | 884.92M | 867.05M | 948.41M | 936.32M | 1,195.60M | 1,155.68M | 1,140.75M | 1,193.19M | 1,223.51M | 1,221.06M | 1,342.55M | 1,329.70M | 1,310.46M | 1,290.67M | 1,255.14M | 1,225.01M | 1,212.23M | 1,129.40M | 1,193.46M | 1,261.35M | 245.44M | 1,254.05M | 1,169.38M | 1,239.27M | 1,203.02M | 1,188.79M | 1,183.81M | 1,188.45M | 430.85M | 1,156.71M | 1,179.97M | 1,230.58M | 1,146.49M | 1,897.83M | 2,053.98M | 3,392.81M | 3,396.96M | 3,375.85M | 3,386.45M | 4,534.64M | 4,585.28M | 4,517.57M | 4,601.70M | 4,672.66M | 4,747.82M | 4,780.88M | 4,900.26M | 5,075.67M | 5,230.25M | 5,289.71M | 5,383.77M | 5,446.89M |
|
Assets
|
314.34M | 349.97M | 380.33M | 436.76M | 562.08M | 685.28M | 670.21M | 840.88M | 830.00M | 943.68M | 929.65M | 909.92M | 868.08M | 936.52M | 964.66M | 954.95M | 951.81M | 1,034.66M | 1,098.95M | 1,250.08M | 1,342.64M | 1,336.85M | 1,343.23M | 1,338.71M | 1,340.72M | 1,405.62M | 1,376.01M | 1,350.29M | 1,333.86M | 1,288.36M | 1,300.77M | 1,268.58M | 1,284.02M | 1,327.55M | 1,339.38M | 1,305.30M | 1,334.15M | 1,307.31M | 1,328.62M | 1,314.13M | 1,285.64M | 1,259.84M | 1,255.41M | 460.30M | 1,227.62M | 1,247.60M | 1,297.71M | 1,207.27M | 1,994.21M | 2,335.94M | 3,612.70M | 3,623.30M | 3,584.40M | 3,679.18M | 4,774.53M | 4,895.70M | 4,835.79M | 4,965.56M | 5,055.87M | 5,147.57M | 5,224.21M | 5,349.03M | 5,548.53M | 5,673.24M | 5,733.06M | 5,884.55M | 5,923.21M |
|
Accounts Payables
|
0.88M | 0.58M | 0.64M | 0.52M | 1.04M | 0.65M | 0.88M | 1.08M | 1.79M | 1.68M | 2.26M | 2.02M | 1.64M | 1.57M | 1.99M | 2.09M | 2.37M | 2.36M | 4.93M | 3.17M | 3.61M | 3.05M | 2.54M | 3.82M | 4.06M | 4.34M | 2.59M | 2.71M | 2.60M | 2.78M | 2.68M | 3.28M | 7.71M | 4.21M | 5.22M | 0.58M | 4.16M | 3.72M | 4.02M | 4.84M | 4.22M | 4.08M | 5.22M | 2.34M | 7.73M | 5.99M | 6.53M | 6.30M | 9.73M | 9.34M | 22.82M | 21.06M | 25.11M | 29.49M | 31.49M | 27.12M | 22.19M | 19.14M | 17.44M | 25.49M | 16.89M | 18.36M | 17.77M | 17.76M | 12.47M | 18.63M | 14.59M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.88M | 0.58M | 0.64M | 0.52M | 1.04M | 0.65M | 0.88M | 1.08M | 1.79M | 1.68M | 2.26M | 2.02M | 1.64M | 1.57M | 1.99M | 2.09M | 2.37M | 2.36M | 4.93M | 3.17M | 3.61M | 3.05M | 2.54M | 3.81M | 4.04M | 4.34M | 2.59M | 2.71M | 2.60M | 2.78M | 2.68M | 3.28M | 7.71M | 4.21M | 5.22M | 0.58M | 4.16M | 3.72M | 4.02M | 4.84M | 4.22M | 4.08M | 5.22M | 2.34M | 7.73M | 5.99M | 6.53M | 6.30M | 9.73M | 9.34M | 22.82M | 21.06M | 25.11M | 29.49M | 31.49M | 27.12M | 22.19M | 19.14M | 17.44M | 25.49M | 16.89M | 18.36M | 17.77M | 17.76M | 12.47M | 18.63M | 14.59M |
|
Accumulated Expenses
|
1.27M | 1.94M | 2.32M | 1.84M | 1.73M | 3.81M | 2.24M | 1.94M | 2.20M | 2.38M | 2.42M | 2.99M | 2.84M | 3.97M | 3.18M | 3.60M | 2.47M | 3.78M | 3.12M | 3.88M | 3.87M | 3.27M | 2.94M | 3.62M | 2.96M | 4.24M | 2.23M | 2.52M | 2.58M | 2.07M | 1.91M | 4.45M | 5.34M | | 7.24M | 3.93M | 6.17M | 0.16M | 6.14M | 5.43M | 4.16M | 6.25M | 6.00M | 4.93M | 5.90M | 8.47M | 6.73M | 4.78M | 6.03M | 11.93M | 14.98M | 12.89M | 17.84M | 16.45M | 18.93M | 16.05M | 23.37M | 23.89M | 22.19M | 23.61M | 23.82M | 22.66M | 23.05M | 33.87M | 38.87M | 40.17M | 39.19M |
|
Other Accumulated Expenses
|
4.58M | 6.37M | 5.12M | 1.96M | 8.34M | 11.97M | 2.95M | 2.63M | 6.89M | 6.33M | 9.45M | 4.08M | 7.87M | 16.96M | 19.01M | 21.75M | 21.68M | 14.93M | 15.54M | 0.20M | 1.38M | 3.19M | 6.14M | 1.88M | 3.77M | 15.64M | 21.82M | 8.68M | 14.99M | 7.35M | 11.00M | 24.92M | | | | 27.66M | | 26.76M | | | | | | | 3.47M | 26.04M | 40.34M | 35.98M | 34.54M | 17.18M | 41.25M | 64.20M | | | 115.82M | 104.75M | 31.45M | | | 32.03M | | | | | 22.78M | 39.54M | 53.88M |
|
Short term Debt
|
| | | | | | | 29.20M | 29.20M | 31.70M | 31.70M | 36.70M | 9.65M | 16.95M | 27.43M | 23.73M | 4.70M | 2.47M | 2.97M | 5.36M | 5.36M | 7.21M | 0.91M | 16.43M | 15.99M | | 20.90M | 23.34M | 34.50M | 38.51M | 42.20M | 74.03M | 22.01M | 36.17M | 27.04M | 42.50M | 26.61M | 45.01M | 27.82M | 25.11M | 25.00M | 7.17M | 59.05M | 38.50M | 58.92M | 87.51M | 198.48M | 195.56M | 62.68M | 81.97M | 184.74M | 172.85M | 164.90M | 136.59M | 170.34M | 174.14M | 160.04M | 160.22M | 151.75M | 146.34M | 151.94M | 322.35M | 173.47M | 163.23M | 162.15M | 155.28M | 160.72M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.74M | 4.51M | 5.70M | 5.81M | 5.91M | 6.03M | 6.15M | 6.28M | 29.59M | 33.48M | 68.60M | 82.29M | 80.27M | 84.71M | 179.09M | 216.96M | 170.06M | 143.03M | 168.67M | 138.70M | 217.03M | 207.30M | 116.40M | 25.61M | 25.94M | 26.30M | 26.66M |
|
Current Deferred Revenue
|
22.82M | 21.13M | 19.44M | 17.75M | 16.06M | 14.37M | 12.68M | 10.57M | 9.30M | 9.70M | 9.83M | 15.15M | 10.32M | 11.14M | 8.53M | 9.11M | 5.24M | 2.72M | 1.73M | 3.00M | 2.77M | 3.16M | 3.21M | 4.31M | 4.72M | 4.15M | 3.65M | 4.29M | 2.88M | 4.86M | 31.72M | 17.20M | 25.59M | 22.57M | 19.52M | 15.14M | 15.57M | 15.94M | 16.09M | 15.26M | 11.52M | 10.16M | 6.46M | 4.50M | 3.30M | 6.06M | 4.07M | 3.19M | 6.97M | 10.19M | 19.50M | 23.92M | 19.12M | 24.16M | 30.67M | 50.14M | 51.03M | 59.29M | 63.08M | 63.31M | 64.33M | 61.65M | 62.91M | 66.21M | 72.93M | 64.13M | 65.11M |
|
Total Current Liabilities
|
15.23M | 17.25M | 16.24M | 13.35M | 20.41M | 25.72M | 14.74M | 45.42M | 49.33M | 51.80M | 55.65M | 56.70M | 32.32M | 50.59M | 60.13M | 60.28M | 36.46M | 26.26M | 28.29M | 15.61M | 16.99M | 19.89M | 27.75M | 30.07M | 31.50M | 49.25M | 51.20M | 41.53M | 57.56M | 55.57M | 64.04M | 98.95M | 51.24M | 68.64M | 56.30M | 49.56M | 52.51M | 71.77M | 54.08M | 52.33M | 46.65M | 32.17M | 83.44M | 71.40M | 86.30M | 141.21M | 277.07M | 253.25M | 150.75M | 168.14M | 403.09M | 395.50M | 325.75M | 310.12M | 597.87M | 617.74M | 492.47M | 440.77M | 461.72M | 459.60M | 497.60M | 650.33M | 418.86M | 409.67M | 439.31M | 459.04M | 463.02M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.12M | 21.66M | 45.03M | 64.26M | 82.79M | 61.26M | 59.71M | 58.11M | 56.48M | 205.35M | 227.11M | 492.40M | 465.63M | 449.15M | 413.79M | 814.94M | 864.66M | 889.71M | 858.04M | 828.43M | 824.65M | 736.27M | 753.53M | 853.83M | 0.33M | 321.67M | | 0.35M |
|
Non-Current Debt
|
195.00M | 195.00M | 195.00M | 195.00M | 236.50M | 271.50M | 271.50M | 292.30M | 285.00M | 310.20M | 302.27M | 289.35M | 281.43M | 273.50M | 298.41M | 275.98M | 239.09M | 342.56M | 341.69M | 527.97M | 526.62M | 523.43M | 544.38M | 559.54M | 513.72M | 587.62M | 582.39M | 574.74M | 542.63M | 516.50M | 512.26M | 449.75M | 402.48M | 438.85M | 473.54M | 76.53M | 460.20M | 449.45M | 483.85M | 458.56M | 452.26M | 428.35M | 326.26M | 129.06M | 349.97M | 334.93M | 242.93M | 228.54M | 403.55M | 452.96M | 679.49M | 640.94M | 625.52M | 652.25M | 752.21M | 689.69M | 650.71M | 763.41M | 782.21M | 751.78M | 814.23M | 684.03M | 938.58M | 917.10M | 918.64M | 985.00M | 1,061.69M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 586.74M | 0.54M | | 611.86M | 605.86M | 584.08M | | | 528.10M | 443.15M | | | 0.12M | | | | 0.22M | | | | | | | | | | | | | | | | 1.96M | 1.89M | | 1.96M | 1.88M | 1.94M | | 2.10M | 2.15M | 2,165.63M | | 2.25M |
|
Non-Current Deffered Revenue
|
| | | | | | | 10.99M | | | | 4.23M | | | | | | | | | | | | | | | | 1.81M | | | | 28.57M | | | | 16.47M | | | | 4.37M | | | | 3.31M | | | | | | | | 3.50M | | | | 50.14M | | | | 63.91M | | | | 55.53M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.43M | 13.15M | 12.88M | 12.59M | 12.29M | 11.98M | 11.67M | 41.60M | 230.23M | 225.51M | 220.88M | 216.14M | 280.44M | 271.26M | 263.23M | 255.67M | 247.92M | 240.60M | 234.42M | 228.10M | 221.61M | 215.00M | 208.48M | 201.80M | 194.95M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.68M | | | | 16.47M | | 10.47M | | | | | | | | | | | | | | | | 33.27M | 44.19M | 11.34M | 7.74M | 7.74M | 7.74M | 8.59M | 10.25M | 12.52M | 14.96M | 8.44M | 10.34M | 14.91M | 8.44M |
|
Total Non-Current Liabilities
|
221.99M | 219.79M | 217.60M | 215.41M | 254.73M | 287.54M | 285.35M | 303.96M | 294.47M | 317.81M | 308.20M | 293.58M | 284.01M | 274.40M | 298.41M | 275.98M | 239.09M | 342.56M | 341.69M | 527.97M | 526.62M | 523.43M | 544.38M | 559.54M | 513.72M | 587.62M | 582.39M | 576.55M | 543.88M | 517.17M | 554.98M | 489.42M | 428.06M | 461.42M | 493.06M | 76.53M | 473.69M | 459.92M | 491.26M | 485.05M | 478.09M | 477.26M | 407.55M | 198.93M | 427.14M | 409.98M | 315.79M | 299.19M | 846.97M | 905.76M | 1,556.87M | 1,458.07M | 1,404.76M | 1,398.51M | 1,950.45M | 1,935.00M | 1,902.74M | 1,973.44M | 1,954.55M | 1,917.51M | 1,884.34M | 1,761.50M | 2,106.25M | 2,156.95M | 2,158.67M | 2,235.53M | 2,225.47M |
|
Total Liabilities
|
237.21M | 237.05M | 233.84M | 228.77M | 275.13M | 313.26M | 300.09M | 349.38M | 343.80M | 369.61M | 363.84M | 350.29M | 316.33M | 324.98M | 358.54M | 336.26M | 275.54M | 368.82M | 369.98M | 543.57M | 543.61M | 543.32M | 572.13M | 589.61M | 545.22M | 636.87M | 633.59M | 618.08M | 601.43M | 572.75M | 619.02M | 588.37M | 479.31M | 530.05M | 549.35M | 126.09M | 526.20M | 531.69M | 545.34M | 537.38M | 524.74M | 509.43M | 490.99M | 270.32M | 513.44M | 551.19M | 592.87M | 552.44M | 997.72M | 1,073.90M | 1,959.97M | 1,853.57M | 1,730.51M | 1,708.63M | 2,548.32M | 2,552.74M | 2,395.20M | 2,414.21M | 2,416.27M | 2,377.11M | 2,381.94M | 2,411.83M | 2,525.11M | 2,566.61M | 2,597.98M | 2,694.57M | 2,688.48M |
|
Total Debt
|
195.00M | 195.00M | 195.00M | 195.00M | 236.50M | 271.50M | 271.50M | 321.50M | 314.20M | 341.90M | 333.98M | 326.05M | 291.07M | 290.45M | 325.84M | 299.71M | 243.78M | 345.03M | 344.66M | 533.32M | 531.98M | 530.64M | 545.28M | 575.97M | 529.72M | 587.62M | 603.29M | 598.08M | 577.13M | 555.01M | 554.46M | 523.78M | 424.49M | 475.02M | 500.58M | 119.03M | 486.81M | 494.46M | 511.67M | 483.67M | 477.27M | 435.52M | 385.30M | 167.56M | 408.89M | 422.44M | 441.41M | 424.10M | 466.23M | 534.93M | 864.23M | 813.78M | 790.42M | 788.84M | 922.55M | 863.83M | 810.75M | 923.63M | 933.96M | 898.12M | 966.16M | 1,006.38M | 1,112.05M | 1,080.33M | 1,080.79M | 1,140.28M | 1,222.41M |
|
Common Equity
|
77.13M | 112.92M | 146.48M | 207.99M | 286.95M | 372.02M | 370.12M | 491.50M | 486.20M | 574.07M | 565.81M | 559.64M | 551.75M | 611.54M | 606.12M | 618.69M | 676.27M | 665.84M | 728.97M | 706.51M | 799.03M | 793.54M | 771.11M | 749.10M | 795.50M | 768.76M | 742.42M | 732.22M | 732.42M | 715.62M | 681.75M | 680.21M | 804.71M | 797.50M | 790.03M | 767.71M | 807.95M | 775.62M | 783.29M | 776.75M | 760.90M | 750.41M | 764.43M | 189.98M | 714.17M | 696.41M | 704.85M | 654.83M | 996.49M | 1,262.04M | 1,652.73M | 1,769.72M | 1,853.89M | 1,970.55M | 2,226.21M | 2,342.96M | 2,440.59M | 2,551.36M | 2,639.60M | 2,770.45M | 2,842.27M | 2,937.20M | 3,023.43M | 3,106.63M | 3,135.07M | 3,189.98M | 3,234.73M |
|
Shareholder's Equity
|
| | | 207.99M | | | | 491.50M | | | | 559.64M | | | | 618.69M | | | | 706.51M | | | | 749.10M | | | | 732.22M | | | | 680.21M | | | | 767.71M | | | | 776.75M | | | | 728.02M | | | | | | | | 1,769.72M | | | | 2,342.96M | | | | 2,770.45M | | | | 3,106.63M | | | |
|
Liabilities and Shareholders Equity
|
314.34M | 349.97M | 380.33M | 436.76M | 562.08M | 685.28M | 670.21M | 840.88M | 830.00M | 943.68M | 929.65M | 909.92M | 868.08M | 936.52M | 964.66M | 954.95M | 951.81M | 1,034.66M | 1,098.95M | 1,250.08M | 1,342.64M | 1,336.85M | 1,343.23M | 1,338.71M | 1,340.72M | 1,405.62M | 1,376.01M | 1,350.29M | 1,333.86M | 1,288.36M | 1,300.77M | 1,268.58M | 1,284.02M | 1,327.55M | 1,339.38M | 1,305.30M | 1,334.15M | 1,307.31M | 1,328.62M | 1,314.13M | 1,285.64M | 1,259.84M | 1,255.41M | 460.30M | 1,227.62M | 1,247.60M | 1,297.71M | 1,207.27M | 1,994.21M | 2,335.94M | 3,612.70M | 3,623.30M | 3,584.40M | 3,679.18M | 4,774.53M | 4,895.70M | 4,835.79M | 4,965.56M | 5,055.87M | 5,147.57M | 5,224.21M | 5,349.03M | 5,548.53M | 5,673.24M | 5,733.06M | 5,884.55M | 5,923.21M |
|
Retained Earnings
|
| | | | | | | 1.69M | | | | 1.98M | | | | 2.09M | | | | 4.03M | | | | 5.02M | | | | 4.17M | | | | 3.13M | | | | 5.46M | | | | 5.80M | | | | 4.30M | | | | | | | | 26.01M | | | | 37.47M | | | | 46.02M | | | | | -1.77M | -2.31M | -2.42M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.09M | | | | 0.04M | | | | 0.00M | | | | | | | | | | | |