|
Cash & Equivalents
|
| 224.50M | 159.65M | 172.20M | 130.98M | 110.94M | 98.55M | 126.17M | 157.54M | 129.42M | 174.28M | 208.90M | 149.26M | 157.16M | 134.60M | 149.03M | 279.10M | 146.93M | 160.48M | 143.01M | 129.66M | 146.98M | 141.82M | 141.23M | 146.40M | 136.75M | 202.43M | 181.94M | 226.86M | 226.01M | 273.72M | 240.47M | 235.67M | 190.68M | 246.57M | 202.73M | 258.80M | 227.40M | 393.64M | 201.05M | 185.68M | 214.61M | 168.00M | 190.21M | 204.29M | 252.63M | 300.49M | 346.46M | 363.51M | 328.94M | 283.27M | 263.77M | 206.83M | 149.05M | 132.93M | 146.50M | 143.19M | 110.59M | 131.46M | 176.72M | 172.66M | 177.10M | 273.77M | 286.44M | 269.81M | 241.02M | 215.25M | 220.52M |
|
Short-term Investments
|
| | | 74.90M | 109.96M | | | 144.56M | | 148.47M | 146.78M | 144.80M | 220.16M | 203.27M | 227.82M | 227.84M | 143.31M | 141.17M | 140.93M | 105.14M | 110.61M | 95.75M | 100.83M | 115.89M | 101.00M | 76.16M | 61.42M | 96.32M | 106.45M | 126.66M | 129.30M | 125.51M | 125.57M | 114.85M | 126.21M | 126.93M | 127.44M | 128.24M | 136.17M | 73.32M | 26.97M | 3.70M | 3.92M | 5.50M | 5.42M | 5.92M | 6.33M | 6.86M | 7.14M | 6.38M | 8.93M | 7.74M | 56.96M | 101.09M | 100.27M | 80.92M | 96.02M | 96.48M | 96.59M | 106.93M | 116.77M | 117.23M | 121.97M | 122.25M | 122.12M | 122.45M | 122.90M | 113.13M |
|
Cash & Current Investments
|
| 224.50M | 159.65M | 247.10M | 240.95M | 110.94M | 98.55M | 270.74M | 157.54M | 277.90M | 321.06M | 353.69M | 369.42M | 360.43M | 362.42M | 376.88M | 422.41M | 288.10M | 301.42M | 248.15M | 240.26M | 242.73M | 242.65M | 257.13M | 247.41M | 212.91M | 263.85M | 278.27M | 333.30M | 352.67M | 403.02M | 365.98M | 361.24M | 305.52M | 372.79M | 329.65M | 386.24M | 355.64M | 529.81M | 274.36M | 212.65M | 218.31M | 171.92M | 195.71M | 209.71M | 258.55M | 306.82M | 353.32M | 370.66M | 335.32M | 292.19M | 271.52M | 263.79M | 250.14M | 233.20M | 227.43M | 239.21M | 207.07M | 228.04M | 283.65M | 289.42M | 294.34M | 395.73M | 408.69M | 391.93M | 363.47M | 338.15M | 333.65M |
|
Receivables - Net
|
10.29M | | | 162.85M | 12.71M | | | 241.63M | | 209.96M | 218.65M | 279.93M | 267.85M | 289.94M | 268.82M | 276.08M | 259.07M | 307.59M | 291.22M | 289.48M | 314.43M | 303.98M | 299.22M | 296.24M | 275.06M | 263.88M | 291.35M | 309.93M | 237.02M | 248.80M | 253.12M | 333.08M | 281.51M | 323.29M | 317.21M | 255.12M | 317.10M | 343.88M | 358.98M | 303.67M | 262.53M | 238.63M | 248.07M | 277.17M | 257.58M | 277.49M | 340.00M | 277.49M | 312.92M | 290.60M | 266.53M | 261.16M | 219.91M | 217.87M | 259.91M | 277.49M | 192.54M | 179.50M | 200.90M | 185.06M | 172.77M | 147.07M | 177.33M | 156.21M | 142.71M | 144.87M | 159.88M | 142.04M |
|
Receivables
|
10.29M | | | 162.85M | 12.71M | | | 241.63M | | 209.96M | 218.65M | 279.93M | 267.85M | 289.94M | 268.82M | 276.08M | 259.07M | 307.59M | 291.22M | 289.48M | 314.43M | 303.98M | 299.22M | 296.24M | 275.06M | 263.88M | 291.35M | 309.93M | 237.02M | 248.80M | 253.12M | 333.08M | 281.51M | 323.29M | 317.21M | 255.12M | 317.10M | 343.88M | 358.98M | 303.67M | 262.53M | 238.63M | 248.07M | 277.17M | 257.58M | 277.49M | 340.00M | 277.49M | 312.92M | 290.60M | 266.53M | 261.16M | 219.91M | 217.87M | 259.91M | 277.49M | 192.54M | 179.50M | 200.90M | 185.06M | 172.77M | 147.07M | 177.33M | 156.21M | 142.71M | 144.87M | 159.88M | 142.04M |
|
Raw Materials
|
| | | | | | | 1.59M | | | | 4.45M | 4.19M | 3.35M | 7.29M | 4.45M | | 6.07M | 6.87M | 8.68M | 6.59M | 4.79M | 3.83M | 3.62M | 3.40M | 3.34M | 2.38M | 4.29M | 6.16M | 6.37M | 6.59M | 4.60M | 4.03M | 3.69M | 5.17M | 4.46M | 3.98M | 2.85M | 2.07M | 3.43M | 5.65M | 44.17M | 45.23M | 28.87M | 23.42M | 14.75M | 11.15M | 7.76M | 6.85M | 10.81M | 12.12M | 12.27M | 12.88M | 9.16M | 7.81M | 4.55M | 4.73M | 10.92M | 10.47M | 19.95M | 21.71M | 21.75M | 16.84M | 13.44M | 17.44M | 11.54M | 10.71M | 8.83M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 5.10M | 4.81M | 6.23M | 5.24M | 3.76M | | 0.01M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 125.80M | | | | 170.46M | 130.12M | 149.47M | 151.26M | 170.46M | | 174.21M | 199.59M | 209.55M | 189.79M | 185.98M | 202.66M | 219.25M | 197.54M | 185.33M | 167.63M | 208.82M | 209.15M | 201.47M | 211.03M | 243.27M | 263.80M | 260.08M | 243.91M | 158.48M | 262.36M | 288.61M | 328.44M | 240.44M | 230.47M | 232.15M | 230.35M | 206.62M | 157.19M | 135.83M | 133.15M | 164.36M | 208.85M | 240.96M | 293.01M | 303.40M | 314.43M | 291.64M | 290.28M | 295.06M | 332.45M | 313.57M | 270.45M | 228.90M | 189.56M | 167.19M | 145.14M | 149.10M | 140.46M | 145.76M | 155.85M | 167.63M |
|
Inventory
|
20.22M | | | 23.23M | 109.93M | | | 127.39M | | 137.79M | 135.96M | 163.72M | 134.31M | 152.82M | 178.92M | 174.90M | 158.56M | 185.38M | 211.28M | 224.46M | 201.63M | 194.53M | 206.49M | 222.88M | 200.95M | 188.67M | 170.01M | 213.12M | 215.31M | 207.84M | 217.62M | 247.86M | 267.83M | 263.77M | 249.08M | 162.94M | 266.35M | 291.46M | 330.52M | 243.87M | 236.12M | 276.32M | 275.58M | 235.49M | 180.60M | 150.59M | 144.30M | 172.11M | 215.71M | 251.76M | 305.13M | 315.67M | 327.31M | 300.80M | 298.09M | 299.61M | 337.19M | 324.48M | 280.92M | 248.85M | 211.27M | 188.94M | 161.98M | 162.54M | 157.90M | 157.31M | 166.56M | 176.46M |
|
Current Deferred Tax Assets
|
0.09M | | | 13.35M | 0.51M | | | 19.33M | | 19.94M | 21.02M | 23.09M | 22.91M | 22.48M | 22.70M | 22.69M | 24.05M | 25.23M | 25.45M | 27.24M | 28.52M | 27.02M | 27.89M | 29.04M | 28.70M | 26.48M | 29.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.94M | | | 20.84M | 19.94M | | | 23.85M | | 36.31M | 29.92M | 32.41M | 29.17M | 36.23M | 38.17M | 33.72M | 34.77M | 41.71M | 38.48M | 33.78M | 37.05M | 40.95M | 40.06M | 38.23M | 38.08M | 39.13M | 31.02M | 39.12M | 35.43M | 36.36M | 30.52M | 35.10M | 29.96M | 27.70M | 27.71M | 24.83M | 29.85M | 44.88M | 39.01M | 36.00M | 34.79M | 38.69M | 31.15M | 35.74M | 29.75M | 35.06M | 31.59M | 30.70M | 31.59M | 34.11M | 36.15M | 34.75M | 27.13M | 30.70M | 38.85M | 29.77M | 30.49M | 26.83M | 30.71M | 30.42M | 30.18M | 27.23M | 34.30M | 30.59M | 31.22M | 33.02M | 29.12M | 31.75M |
|
Current Assets
|
| | | 534.73M | 534.64M | | | 668.04M | | 681.90M | 726.61M | 834.23M | 805.03M | 843.73M | 851.08M | 864.21M | 877.69M | 828.90M | 846.59M | 800.11M | 798.70M | 788.13M | 795.67M | 822.97M | 769.88M | 713.68M | 768.48M | 821.14M | 802.46M | 827.43M | 885.07M | 962.78M | 924.27M | 901.59M | 945.17M | 1,015.66M | 999.53M | 1,035.86M | 1,258.32M | 857.90M | 746.10M | 771.95M | 726.72M | 744.11M | 677.65M | 721.69M | 822.71M | 893.18M | 930.88M | 911.79M | 900.00M | 883.09M | 838.14M | 799.50M | 830.05M | 834.29M | 799.42M | 733.64M | 740.58M | 747.98M | 703.64M | 657.57M | 769.34M | 758.03M | 723.75M | 698.67M | 681.94M | 673.28M |
|
Construction in Progress
|
| 0.08M | 0.43M | 0.41M | 0.60M | 0.81M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 17.49M | 17.33M | 16.89M | 16.16M | 16.48M | 17.09M | 17.50M | 17.06M | 16.64M | 16.08M | 15.88M | 14.72M | 17.28M | 18.93M | 19.02M | 18.39M | 26.40M | 25.45M | 27.19M | 26.00M | 28.15M | 27.63M | 29.69M | 27.85M | 25.59M | 23.95M | 22.38M | 20.69M | 19.27M | 19.48M | 18.15M | 19.35M | 18.83M | 20.23M | 17.35M | 19.78M | 29.14M | 56.65M | 20.18M | 20.64M | 21.07M | 19.67M | 17.68M | 16.38M | 15.54M | 15.31M | 16.08M | 14.90M | 14.22M | 14.73M | 13.34M | 11.98M | 11.59M | 10.23M | 9.22M | 8.27M | 8.04M | 8.27M | 8.27M | 9.35M | 11.04M | 10.64M | 11.29M | 11.30M | 13.68M | 23.14M | 26.00M |
|
Long-Term Investments
|
| | | | | | | 3.01M | | | | 3.01M | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | | | | 2.89M | | | | 8.15M | 3.87M | 9.87M | 9.06M | 8.39M | 8.69M | 10.05M | 7.92M | 7.58M | 7.58M | 7.77M | 7.75M | 7.88M | 7.86M | 8.07M | 8.24M | 2.30M | 8.27M | 8.34M | 8.49M | 8.38M | 8.48M | 8.70M | 8.72M | 8.73M |
|
Goodwill
|
| | | 64.91M | 74.37M | | | 74.20M | 74.20M | 85.94M | 85.94M | 85.94M | 85.94M | 88.98M | 100.88M | 100.88M | 100.88M | 155.41M | 155.92M | 155.92M | 155.92M | 155.92M | 155.92M | 81.72M | 81.72M | 81.72M | 81.72M | 81.72M | 81.72M | 81.72M | 81.72M | 64.31M | 85.46M | 85.46M | 85.46M | 64.31M | 85.46M | 85.46M | 101.97M | 44.40M | 80.72M | 80.72M | 80.72M | 44.40M | 80.72M | 80.72M | 80.72M | 80.72M | 80.72M | 80.72M | 80.72M | 80.72M | | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 45.79M | 45.80M | 45.02M |
|
Intangibles
|
| | | 21.80M | 9.00M | | | 24.97M | | 23.20M | 22.03M | 20.96M | 19.98M | 23.09M | 27.70M | 27.62M | 26.08M | 95.15M | 88.63M | 84.12M | 79.65M | 75.18M | 70.70M | 66.23M | 61.76M | 57.43M | 53.19M | 48.95M | 44.70M | 40.46M | 36.22M | 37.90M | 33.44M | 30.21M | 27.53M | 20.64M | 22.45M | 20.02M | 22.34M | 17.15M | 15.06M | 13.30M | 11.70M | 10.10M | 8.51M | 6.92M | 5.39M | 3.90M | 2.41M | 2.18M | 1.99M | 1.86M | 1.72M | 1.59M | 1.46M | 1.33M | 1.20M | 1.07M | | | | | | | | 4.36M | 4.08M | 38.48M |
|
Goodwill & Intangibles
|
| | | 86.71M | 83.37M | | | 99.17M | 74.20M | 109.14M | 107.98M | 106.90M | 105.92M | 112.07M | 128.58M | 128.50M | 126.96M | 250.55M | 244.55M | 240.03M | 235.56M | 231.10M | 226.62M | 147.95M | 143.48M | 139.16M | 134.91M | 130.67M | 126.42M | 122.18M | 117.94M | 102.21M | 118.90M | 115.68M | 112.99M | 84.95M | 107.91M | 105.49M | 124.31M | 61.55M | 95.78M | 94.02M | 92.42M | 54.50M | 89.23M | 87.64M | 86.11M | 84.62M | 83.13M | 82.91M | 82.71M | 82.58M | 1.72M | 37.87M | 37.74M | 37.61M | 37.48M | 37.35M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 36.28M | 50.15M | 49.88M | 83.50M |
|
Long-Term Deferred Tax
|
| | | 18.01M | | | | 7.11M | | | | 7.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.56M | | | | 58.93M | 57.84M | 56.06M | 57.38M | 68.32M | 65.51M | 61.22M | 63.48M | 63.80M | 71.42M | 74.67M | 77.69M | 85.70M | 90.28M | 93.50M | 3.45M | 3.34M | 3.25M | 2.80M | 3.12M | 2.33M | 2.50M | 2.46M | 2.55M | 2.39M |
|
Other Non-Current Assets
|
| | | 8.30M | 8.20M | | | 14.34M | | 13.10M | 13.62M | 14.36M | 14.90M | 15.06M | 20.05M | 22.83M | 22.28M | 22.88M | 24.61M | 26.59M | 29.82M | 30.62M | 31.40M | 48.08M | 48.65M | 48.35M | 47.41M | 76.37M | 75.68M | 71.89M | 74.27M | 78.84M | 79.62M | 79.49M | 82.77M | 284.25M | 85.95M | 86.15M | 94.05M | 67.43M | 71.24M | 71.40M | 72.64M | 74.28M | 68.54M | 72.34M | 72.95M | 82.75M | 80.77M | 77.50M | 76.49M | 76.35M | 83.91M | 86.87M | 89.83M | 97.79M | 103.03M | 107.10M | 17.56M | 17.33M | 17.29M | 15.80M | 15.62M | 16.59M | 17.05M | 17.89M | 17.16M | 16.77M |
|
Non-Current Assets
|
| | | 98.40M | 107.73M | | | 112.28M | | 138.87M | 137.67M | 137.14M | 135.53M | 144.41M | 167.56M | 170.36M | 167.63M | 299.83M | 294.61M | 293.82M | 291.39M | 289.86M | 285.65M | 225.72M | 219.98M | 213.10M | 206.27M | 229.43M | 222.79M | 213.34M | 211.68M | 221.67M | 217.87M | 214.00M | 215.99M | 192.90M | 213.64M | 220.77M | 275.00M | 20.18M | 224.28M | 220.56M | 216.34M | 46.60M | 43.95M | 47.31M | 46.49M | 45.49M | 42.64M | 40.02M | 39.89M | 36.51M | 54.00M | 51.30M | 47.60M | 50.09M | 48.17M | 48.41M | 48.05M | 45.56M | 44.07M | 44.44M | 41.40M | 39.34M | 37.12M | 36.84M | 61.83M | 62.72M |
|
Assets
|
| | 556.97M | 633.12M | 642.36M | 642.87M | 681.37M | 780.32M | 773.45M | 820.77M | 864.29M | 971.37M | 940.56M | 988.14M | 1,018.64M | 1,034.57M | 1,045.32M | 1,128.74M | 1,141.19M | 1,093.93M | 1,090.10M | 1,077.99M | 1,081.32M | 1,048.69M | 989.86M | 926.78M | 974.75M | 1,050.57M | 1,025.25M | 1,040.77M | 1,096.75M | 1,184.46M | 1,142.14M | 1,115.59M | 1,161.16M | 1,208.56M | 1,213.18M | 1,256.63M | 1,533.32M | 1,043.38M | 970.38M | 992.51M | 943.06M | 955.81M | 879.37M | 928.97M | 1,028.27M | 1,106.04M | 1,137.41M | 1,112.21M | 1,099.09M | 1,078.53M | 1,014.04M | 975.53M | 1,005.22M | 1,019.78M | 988.11M | 926.51M | 842.47M | 847.14M | 801.28M | 754.09M | 862.64M | 850.23M | 814.20M | 803.55M | 810.81M | 836.27M |
|
Accounts Payables
|
| | | | | | | 89.16M | | 72.38M | 75.67M | 117.28M | 79.53M | 101.18M | 91.07M | 87.31M | 82.41M | 129.53M | 119.27M | 114.53M | 96.28M | 101.40M | 92.09M | 106.36M | 66.65M | 71.22M | 98.17M | 90.55M | 75.13M | 80.71M | 95.99M | 112.44M | 89.77M | 72.89M | 92.86M | 91.20M | 96.37M | 107.70M | 168.16M | 139.75M | 69.28M | 108.44M | 83.91M | 80.53M | 39.21M | 76.09M | 87.75M | 90.90M | 87.35M | 70.38M | 75.11M | 73.73M | 64.80M | 69.81M | 87.43M | 85.55M | 79.64M | 35.90M | 47.13M | 46.85M | 38.45M | 40.13M | 52.03M | 58.48M | 54.65M | 58.90M | 58.20M | 43.75M |
|
Payables
|
| | | | | | | 89.16M | | 72.38M | 75.67M | 117.28M | 79.53M | 101.18M | 91.07M | 87.31M | 82.41M | 129.53M | 119.27M | 114.53M | 96.28M | 101.40M | 92.09M | 106.36M | 66.65M | 71.22M | 98.17M | 90.55M | 75.13M | 80.71M | 95.99M | 112.44M | 89.77M | 72.89M | 92.86M | 91.20M | 96.37M | 107.70M | 168.16M | 139.75M | 69.28M | 108.44M | 83.91M | 80.53M | 39.21M | 76.09M | 87.75M | 90.90M | 87.35M | 70.38M | 75.11M | 73.73M | 64.80M | 69.81M | 87.43M | 85.55M | 79.64M | 35.90M | 47.13M | 46.85M | 38.45M | 40.13M | 52.03M | 58.48M | 54.65M | 58.90M | 58.20M | 43.75M |
|
Accumulated Expenses
|
| | | | | | | 110.41M | | 102.29M | 107.83M | 120.48M | 116.00M | 120.52M | 120.83M | 126.25M | 119.59M | 134.88M | 136.71M | 143.22M | 141.05M | 128.85M | 133.66M | 143.74M | 122.17M | 123.85M | 132.91M | 166.28M | 148.02M | 132.12M | 142.75M | 170.67M | 149.28M | 173.71M | 187.53M | 149.82M | 239.26M | 265.99M | 282.41M | 199.47M | 177.63M | 171.87M | 163.33M | 189.55M | 172.91M | 163.08M | 196.30M | 218.38M | 220.32M | 222.90M | 230.18M | 224.58M | 212.27M | 194.10M | 202.21M | 213.48M | 190.28M | 177.87M | 167.71M | 168.08M | 154.57M | 159.59M | 155.19M | 148.08M | 128.03M | 127.36M | 124.63M | 144.03M |
|
Other Accumulated Expenses
|
| | | 0.97M | | | | 25.71M | | | | 23.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.61M | | | | 25.78M | 28.46M | 29.09M | 30.06M | 34.57M | 38.61M | 35.77M | 40.95M | 38.96M | 43.54M | 39.59M | 42.43M | 45.27M | 42.03M | 38.88M | 35.25M | 37.28M | 33.32M | 47.58M | 35.56M | 36.23M | 31.16M | 31.62M | 32.83M | 29.71M |
|
Current Leases
|
| | | 13.35M | | | | 19.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.36M | 8.70M | 8.90M | 8.85M | 9.15M | 8.98M | 8.89M | 8.89M | 9.22M | 9.03M | 9.34M | 9.86M | 11.01M | 12.46M | 12.50M | 11.38M | 11.87M | 11.31M | 11.93M | 11.53M | 10.84M | 10.29M | 9.43M | 3.59M | 9.93M |
|
Current Taxes
|
| | | | | | | 3.49M | | | | 4.21M | 5.17M | | 1.83M | 1.38M | 4.67M | | 3.54M | 1.29M | 1.74M | | 1.89M | 2.41M | 4.89M | | 5.26M | 1.95M | 3.63M | | 1.87M | 5.15M | 9.86M | | 5.80M | 7.01M | 9.87M | 1.36M | 6.85M | 2.02M | 2.90M | 1.14M | 1.31M | 1.84M | 1.20M | 0.81M | 1.30M | 7.32M | 11.88M | 1.72M | 1.78M | 1.53M | 1.64M | 1.09M | 1.09M | 1.69M | 3.70M | 5.20M | 0.77M | 1.04M | 0.71M | 0.67M | 14.57M | 9.97M | 10.08M | 0.76M | 0.84M | 0.81M |
|
Current Deferred Revenue
|
-2.13M | | | 22.11M | -6.19M | | | 27.54M | | 22.84M | 23.93M | 40.09M | 25.16M | 25.48M | 28.20M | 27.64M | 27.00M | 31.84M | 26.23M | 24.50M | 30.10M | 33.38M | 33.94M | 30.02M | 23.75M | 28.41M | 30.72M | 29.12M | 26.40M | 29.26M | 26.52M | 35.30M | 32.51M | 36.53M | 45.63M | 21.21M | 30.98M | 30.67M | 35.48M | 11.09M | 11.75M | 10.09M | 5.81M | 6.45M | 6.67M | 8.17M | 10.88M | 21.13M | 15.13M | 15.62M | 15.73M | 16.50M | 17.86M | 18.40M | 19.29M | 21.13M | 22.44M | 23.21M | 25.09M | 27.09M | 28.39M | 28.68M | 29.60M | 30.26M | 30.24M | 28.88M | 27.94M | 26.90M |
|
Total Current Liabilities
|
| | | 195.61M | 182.11M | | | 254.72M | | 217.19M | 230.62M | 308.96M | 243.63M | 266.33M | 263.05M | 260.93M | 247.76M | 312.53M | 302.93M | 300.08M | 287.71M | 283.32M | 282.15M | 304.12M | 237.37M | 242.06M | 288.48M | 315.77M | 274.75M | 273.32M | 291.15M | 356.65M | 301.92M | 307.15M | 352.33M | 424.44M | 402.16M | 444.55M | 524.07M | 383.99M | 280.01M | 314.99M | 272.47M | 298.39M | 234.20M | 270.28M | 326.00M | 365.07M | 361.33M | 343.35M | 345.17M | 341.05M | 317.53M | 305.16M | 330.40M | 345.97M | 317.76M | 264.43M | 259.88M | 264.35M | 244.32M | 253.03M | 271.36M | 270.08M | 241.96M | 243.14M | 239.16M | 250.22M |
|
Non-Current Deffered Revenue
|
| | | 2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.11M | 39.51M | 36.94M | 25.43M | 24.25M | 27.75M | 27.39M | 25.51M | 24.05M | 21.89M | 20.63M | 18.57M | 36.89M | 34.23M | 31.58M | 34.09M | 32.37M | 32.41M | 32.33M | 29.70M | 26.74M | 24.75M | 22.02M | 19.80M | 18.04M | 16.30M | 42.99M | 41.02M |
|
Other Non-Current Liabilities
|
| | | 17.48M | 18.81M | | | 19.72M | | 20.76M | 18.68M | 18.66M | 19.17M | 16.82M | 17.52M | 13.73M | 13.19M | 12.97M | 13.31M | 13.80M | 13.92M | 14.43M | 15.17M | 15.25M | 14.89M | 15.55M | 14.40M | 14.44M | 14.69M | 14.91M | 15.61M | 15.87M | 16.46M | 16.80M | 17.68M | 31.54M | 32.09M | 32.20M | 53.50M | 19.60M | 18.14M | 18.28M | 13.22M | 15.31M | 15.12M | 15.51M | 18.29M | 19.17M | 20.91M | 20.37M | 20.74M | 18.99M | 19.15M | 16.71M | 16.74M | 14.97M | 15.21M | 12.45M | 12.76M | 12.70M | 11.88M | 8.84M | 10.42M | 11.70M | 12.11M | 12.60M | 13.28M | 40.03M |
|
Total Non-Current Liabilities
|
| | | 201.49M | 187.88M | | | 260.17M | | 222.38M | 235.77M | 313.96M | 248.47M | 271.77M | 268.33M | 266.22M | 254.75M | 319.19M | 309.30M | 306.34M | 293.76M | 289.10M | 289.59M | 311.87M | 245.15M | 251.34M | 298.89M | 327.42M | 286.19M | 285.06M | 303.94M | 371.77M | 317.66M | 322.87M | 366.96M | 446.54M | 425.37M | 468.70M | 545.34M | 396.22M | 319.32M | 352.16M | 307.70M | 331.81M | 266.45M | 307.32M | 363.71M | 397.48M | 392.09M | 368.84M | 369.49M | 362.73M | 357.87M | 342.59M | 365.55M | 383.96M | 354.33M | 301.33M | 296.92M | 298.95M | 278.03M | 285.85M | 301.88M | 297.46M | 267.84M | 267.79M | 290.68M | 298.41M |
|
Total Liabilities
|
| | | 218.97M | 206.69M | | | 279.88M | | 243.14M | 254.46M | 332.61M | 267.64M | 288.59M | 285.86M | 279.96M | 267.94M | 332.16M | 322.61M | 320.15M | 307.68M | 303.53M | 304.76M | 327.12M | 260.04M | 266.89M | 313.29M | 341.86M | 300.89M | 299.97M | 319.55M | 387.64M | 334.11M | 339.67M | 384.64M | 478.08M | 457.46M | 500.89M | 598.84M | 415.82M | 337.47M | 370.44M | 320.92M | 347.12M | 281.58M | 322.82M | 382.00M | 416.65M | 412.99M | 389.21M | 390.23M | 381.72M | 377.02M | 359.30M | 382.29M | 398.93M | 369.55M | 313.77M | 309.68M | 311.65M | 289.92M | 294.69M | 312.31M | 309.16M | 279.95M | 280.39M | 303.96M | 338.45M |
|
Common Equity
|
| | | 414.15M | 435.68M | | | 500.44M | | 577.63M | 609.83M | 638.76M | 672.92M | 699.55M | 732.78M | 754.61M | 777.38M | 796.58M | 818.58M | 773.78M | 782.41M | 774.47M | 776.55M | 721.57M | 729.82M | 659.89M | 661.46M | 708.71M | 724.37M | 740.80M | 777.20M | 796.82M | 0.40M | -4.81M | 776.51M | 730.49M | 755.72M | 755.74M | 934.48M | 627.55M | 632.91M | 622.07M | 622.14M | 608.69M | 597.79M | 606.15M | 646.27M | 689.38M | 724.42M | 723.00M | 708.86M | 696.82M | 637.02M | 616.23M | 622.93M | 620.86M | 618.56M | 612.74M | 532.79M | 535.50M | 511.36M | 459.40M | 550.33M | 541.07M | 534.24M | 523.16M | 506.85M | 497.82M |
|
Shareholder's Equity
|
| | | 414.15M | | | | 500.44M | | 577.63M | 609.83M | 638.76M | 672.92M | 699.55M | 732.78M | 754.61M | 777.38M | 796.58M | 818.58M | 773.78M | 782.41M | 774.47M | 776.55M | 721.57M | 729.82M | 659.89M | 661.46M | 708.71M | 724.37M | 740.80M | 777.20M | 796.82M | 0.40M | -4.81M | 776.51M | 730.49M | 755.72M | 755.74M | 934.48M | 627.55M | 632.91M | 622.07M | 622.14M | 608.69M | 597.79M | 606.15M | 646.27M | 689.38M | 724.42M | 723.00M | 708.86M | 696.82M | 637.02M | 616.23M | 622.93M | 620.86M | 618.56M | 612.74M | 532.79M | 535.50M | 511.36M | 459.40M | 550.33M | 541.07M | 534.24M | 523.16M | 506.85M | 497.82M |
|
Liabilities and Shareholders Equity
|
| | 556.97M | 633.12M | 642.36M | 642.87M | 681.37M | 780.32M | 773.45M | 820.77M | 864.29M | 971.37M | 940.56M | 988.14M | 1,018.64M | 1,034.57M | 1,045.32M | 1,128.74M | 1,141.19M | 1,093.93M | 1,090.10M | 1,077.99M | 1,081.32M | 1,048.69M | 989.86M | 926.78M | 974.75M | 1,050.57M | 1,025.25M | 1,040.77M | 1,096.75M | 1,184.46M | 1,142.14M | 1,115.59M | 1,161.16M | 1,208.56M | 1,213.18M | 1,256.63M | 1,533.32M | 1,043.38M | 970.38M | 992.51M | 943.06M | 955.81M | 879.37M | 928.97M | 1,028.27M | 1,106.04M | 1,137.41M | 1,112.21M | 1,099.09M | 1,078.53M | 1,014.04M | 975.53M | 1,005.22M | 1,019.78M | 988.11M | 926.51M | 842.47M | 847.14M | 801.28M | 754.09M | 862.64M | 850.23M | 814.20M | 803.55M | 810.81M | 836.27M |
|
Retained Earnings
|
| | | 133.84M | 147.00M | | | 184.01M | | 224.90M | 251.65M | 0.02M | 299.00M | 320.31M | 344.10M | 0.00M | 375.15M | 388.99M | 403.44M | 0.07M | 350.28M | 336.27M | 330.72M | 0.04M | 266.79M | -0.06M | -0.04M | 0.00M | -0.48M | 0.06M | 0.24M | 1.94M | 230.73M | 196.60M | 187.03M | 128.17M | 140.08M | 129.95M | 124.49M | -166.05M | -171.55M | -190.00M | -199.84M | -222.72M | -243.25M | -247.03M | -222.64M | -193.32M | -172.32M | -183.44M | -207.86M | -226.59M | -294.44M | -320.29M | -318.64M | -324.76M | -334.59M | -345.17M | -430.60M | -432.32M | -462.87M | -520.60M | -437.43M | -457.12M | -475.79M | -494.27M | -521.14M | -538.95M |
|
Treasury Shares
|
| | | 0.29M | | | | 0.20M | | | | 0.18M | 0.14M | 0.12M | 0.12M | 0.11M | 0.09M | 0.60M | 0.73M | 0.73M | 0.73M | 0.95M | 0.94M | 0.86M | 0.80M | 0.97M | 0.96M | 0.96M | 1.25M | 1.04M | 1.02M | 1.00M | 0.94M | 1.15M | 1.11M | 1.13M | 1.62M | 1.57M | 1.60M | 1.63M | 1.39M | 1.56M | 1.68M | 1.59M | 1.46M | 1.73M | 1.60M | 0.14M | 1.45M | 1.47M | 1.58M | 0.29M | 1.42M | 1.79M | 1.60M | 0.43M | 1.53M | 1.73M | 1.58M | 0.42M | 1.90M | 2.25M | 2.14M | 2.55M | 2.34M | 2.21M | 2.42M | 2.29M |