|
Cash & Equivalents
|
17.67M | 22.32M | 87.18M | 80.35M | 62.24M | 196.19M | 28.95M | 33.98M | 16.56M | 25.32M | 15.26M | 9.09M | 7.14M | 11.21M | 12.62M | 33.67M | 12.31M | 34.53M | 46.41M | 34.28M | 29.93M | 51.61M | 61.93M | 74.14M | 77.32M | 209.35M | 48.85M | 65.13M | 62.81M | 95.10M | 84.61M | 158.53M | 91.38M | 57.13M | 466.09M | 403.15M | 381.11M | 668.71M | 642.10M | 813.82M | 796.80M | 892.84M | 945.59M | 973.80M | 1,000.02M | 1,041.44M |
|
Short-term Investments
|
| | | | | 26.39M | 201.59M | 196.60M | 198.65M | 157.72M | 130.86M | 106.69M | 94.99M | 135.02M | 106.25M | 80.02M | 70.90M | 130.89M | 107.46M | 93.81M | 208.05M | 186.70M | 379.06M | 331.70M | 493.90M | 600.21M | 688.61M | 588.45M | 517.43M | 928.60M | 829.90M | 593.70M | 547.40M | 464.11M | 432.30M | 408.90M | 354.83M | 267.85M | 236.88M | 69.12M | 90.30M | 29.50M | 22.69M | 17.83M | 16.00M | 1.00M |
|
Cash & Current Investments
|
17.67M | 22.32M | 87.18M | 80.35M | 62.24M | 222.58M | 230.53M | 230.58M | 215.20M | 183.04M | 146.12M | 115.78M | 102.13M | 146.23M | 118.87M | 113.70M | 83.21M | 165.43M | 153.87M | 128.09M | 237.98M | 238.31M | 440.99M | 405.84M | 571.22M | 809.56M | 737.46M | 653.57M | 580.24M | 1,023.70M | 914.51M | 752.23M | 638.78M | 521.24M | 898.39M | 812.05M | 735.94M | 936.56M | 878.98M | 882.94M | 887.10M | 922.34M | 968.28M | 991.63M | 1,016.02M | 1,042.44M |
|
Receivables - Net
|
| | 5.94M | | 5.27M | 5.82M | 5.86M | 6.11M | 6.17M | 9.41M | 13.40M | 7.48M | 7.11M | 7.34M | 44.09M | 50.33M | 57.00M | 60.40M | 62.22M | 60.29M | 2.50M | 2.50M | 53.35M | 61.58M | 58.71M | 70.67M | 78.56M | 87.56M | 100.13M | 110.42M | 122.07M | 5.00M | 208.31M | 236.36M | 244.38M | 246.78M | 260.06M | 255.15M | 278.29M | 288.75M | 335.94M | 306.88M | 314.17M | 318.23M | 309.22M | 286.38M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 1.00M | | | | |
|
Receivables
|
| | 5.94M | | 5.27M | 5.82M | 5.86M | 6.11M | 6.17M | 9.41M | 13.40M | 7.48M | 7.11M | 7.34M | 44.09M | 50.33M | 57.00M | 60.40M | 62.22M | 60.29M | 2.50M | 2.50M | 53.35M | 61.58M | 58.71M | 70.67M | 78.56M | 87.56M | 100.13M | 110.42M | 122.07M | 5.00M | 208.31M | 236.36M | 244.38M | 246.78M | 260.06M | 255.15M | 278.29M | 288.75M | 340.44M | 307.88M | 314.17M | 318.23M | 309.22M | 286.38M |
|
Inventory
|
| | 11.54M | | 14.63M | 12.72M | 8.09M | 6.69M | 8.89M | 9.25M | 6.41M | 8.22M | 7.36M | 9.19M | 9.00M | 11.91M | 12.32M | 12.24M | 13.63M | 13.75M | 15.24M | 12.51M | 12.39M | 14.16M | 18.03M | 20.38M | 20.03M | 23.68M | 28.41M | 28.02M | 26.91M | 25.05M | 30.46M | 40.43M | 35.41M | 40.68M | 42.69M | 42.08M | 40.76M | 43.02M | 40.98M | 48.72M | 44.74M | 50.37M | 54.27M | 64.64M |
|
Prepaid Assets
|
| | 1.31M | | 3.54M | 4.98M | 5.34M | 3.93M | 5.63M | 9.39M | 7.10M | 7.91M | 5.75M | 6.44M | 8.61M | 5.92M | 7.22M | 6.40M | 6.20M | 5.55M | 5.72M | 13.95M | 16.38M | 15.59M | 15.54M | 15.23M | 26.61M | 26.43M | 30.88M | 28.86M | 29.64M | 35.13M | 24.04M | 31.60M | 33.63M | 29.99M | 26.82M | 33.50M | 60.52M | 46.73M | 37.80M | 44.63M | 48.63M | 56.19M | 52.10M | 53.86M |
|
Current Assets
|
| | 106.48M | | 85.83M | 246.29M | 250.73M | 248.62M | 237.18M | 212.28M | 174.12M | 140.16M | 123.10M | 169.24M | 180.62M | 187.52M | 165.37M | 248.69M | 240.52M | 208.08M | 321.97M | 323.74M | 523.17M | 497.21M | 663.50M | 916.01M | 862.66M | 791.40M | 739.89M | 1,191.22M | 1,093.14M | 980.23M | 901.55M | 829.63M | 1,211.82M | 1,129.47M | 1,065.51M | 1,267.28M | 1,258.55M | 1,261.44M | 1,301.82M | 1,322.57M | 1,375.82M | 1,416.38M | 1,431.60M | 1,447.32M |
|
Property, Plant & Equipment (Net)
|
| | 14.57M | | 15.05M | 13.99M | 12.71M | 15.10M | 19.10M | 25.62M | 32.29M | 31.75M | 31.27M | 30.42M | 29.67M | 26.88M | 25.31M | 24.83M | 24.34M | 23.30M | 22.04M | 19.03M | 23.28M | 26.72M | 25.93M | 28.25M | 33.35M | 40.18M | 48.88M | 59.29M | 65.52M | 78.36M | 81.77M | 87.49M | 92.45M | 100.59M | 102.92M | 104.83M | 111.21M | 125.79M | 133.28M | 142.17M | 162.05M | 180.45M | 189.22M | 206.50M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M |
|
Other Non-Current Assets
|
| | 1.76M | | 4.45M | 1.43M | 1.12M | 1.68M | 4.65M | 4.15M | 3.93M | 3.77M | 3.71M | 4.06M | 3.98M | 3.91M | 3.34M | 3.45M | 3.32M | 2.80M | 13.09M | 12.68M | 12.48M | 12.09M | 12.36M | 12.16M | 14.74M | 12.41M | 12.85M | 13.20M | 18.82M | 21.68M | 21.50M | 18.21M | 18.33M | 19.29M | 17.52M | 16.21M | 15.40M | 26.42M | 29.31M | 38.36M | 36.72M | 40.90M | 41.12M | 70.67M |
|
Non-Current Assets
|
| | 17.15M | | 20.92M | 16.07M | 14.51M | 17.12M | 24.09M | 30.11M | 36.56M | 35.86M | 35.32M | 34.82M | 33.99M | 31.13M | 28.99M | 28.62M | 27.65M | 53.36M | 61.36M | 56.51M | 59.49M | 61.43M | 59.76M | 60.70M | 69.49M | 102.11M | 110.07M | 120.15M | 143.35M | 164.44M | 165.42M | 179.48M | 182.66M | 189.41M | 182.38M | 179.24M | 183.15M | 206.76M | 215.17M | 268.38M | 284.92M | 315.98M | 325.47M | 374.16M |
|
Assets
|
| | 123.62M | | 106.75M | 262.37M | 265.24M | 265.75M | 261.27M | 242.38M | 210.68M | 176.02M | 158.43M | 204.06M | 214.61M | 218.66M | 194.36M | 277.31M | 268.17M | 261.44M | 383.33M | 380.25M | 582.66M | 558.64M | 723.26M | 976.71M | 932.15M | 893.51M | 849.96M | 1,311.37M | 1,236.49M | 1,144.66M | 1,066.98M | 1,009.11M | 1,394.47M | 1,318.88M | 1,247.89M | 1,446.52M | 1,441.70M | 1,468.20M | 1,516.99M | 1,590.95M | 1,660.73M | 1,732.37M | 1,757.07M | 1,821.48M |
|
Accounts Payables
|
| | 8.87M | | 8.95M | 6.07M | 7.33M | 8.98M | 9.19M | 8.81M | 11.48M | 6.61M | 10.39M | 3.75M | 8.53M | 8.61M | 7.69M | 9.88M | 14.59M | 8.92M | 8.32M | 9.24M | 8.60M | 8.37M | 3.45M | 9.25M | 8.10M | 4.68M | 20.31M | 8.18M | 27.21M | 18.07M | 28.19M | 34.23M | 31.15M | 36.12M | 21.11M | 21.32M | 15.00M | 26.04M | 33.10M | 27.83M | 34.92M | 39.24M | 36.88M | 46.50M |
|
Notes Payables
|
| | | | | | 42.09M | 42.20M | 49.33M | 49.47M | 49.62M | 49.81M | 50.02M | 50.10M | 50.11M | 50.12M | 50.13M | 50.13M | 50.15M | 50.15M | 50.15M | 50.13M | 50.12M | 50.10M | 50.10M | 50.10M | 50.05M | 50.10M | 50.05M | 50.05M | 50.05M | 50.10M | 50.10M | 50.15M | 80.35M | 80.40M | 80.42M | 80.44M | 80.40M | 80.40M | 80.40M | 80.47M | 80.36M | 80.34M | 80.34M | 80.34M |
|
Payables
|
| | 8.87M | | 8.95M | 6.07M | 49.42M | 51.19M | 58.52M | 58.28M | 61.10M | 56.42M | 60.41M | 53.85M | 58.64M | 58.73M | 57.82M | 60.02M | 64.74M | 59.07M | 58.47M | 59.37M | 58.73M | 58.47M | 53.55M | 59.35M | 58.15M | 54.78M | 70.36M | 58.23M | 77.26M | 68.17M | 78.29M | 84.37M | 111.50M | 116.52M | 101.53M | 101.76M | 95.40M | 106.44M | 113.50M | 108.30M | 115.28M | 119.58M | 117.22M | 126.84M |
|
Accumulated Expenses
|
| | 10.34M | | 14.02M | 17.49M | 18.71M | 20.71M | 23.59M | 23.35M | 19.88M | 23.93M | 25.61M | 23.02M | 33.26M | 31.52M | 30.52M | 31.07M | 32.44M | 37.84M | 39.16M | 38.70M | 49.04M | 50.39M | 53.08M | 62.89M | 30.37M | 77.30M | 86.14M | 96.49M | 40.94M | 32.40M | 32.96M | 42.23M | 44.01M | 39.23M | 34.17M | 39.41M | 45.86M | 39.58M | 41.49M | 49.05M | 62.11M | 47.09M | 55.02M | 77.44M |
|
Other Accumulated Expenses
|
| | 0.61M | | 0.70M | 0.86M | 4.34M | 2.92M | 2.28M | 2.42M | 4.52M | 3.33M | 3.82M | 3.47M | 2.17M | 3.33M | 2.05M | 2.86M | 2.59M | 4.07M | 2.40M | 5.08M | 2.76M | 5.03M | 3.15M | 5.96M | 60.41M | 9.27M | 6.32M | 9.63M | 93.35M | 116.64M | 124.37M | 132.75M | 144.21M | 118.64M | 125.51M | 133.74M | 149.41M | 142.23M | 141.23M | 126.18M | 146.89M | 178.45M | 191.03M | 215.95M |
|
Short term Debt
|
| | 2.34M | | 2.34M | | 42.09M | 42.20M | 49.33M | 49.47M | 49.62M | 49.81M | 50.02M | 50.10M | 50.11M | 50.12M | 50.13M | 50.13M | 50.15M | 50.15M | 50.15M | 50.13M | 50.12M | 50.10M | 50.10M | 50.10M | 50.05M | 50.10M | 50.05M | 50.05M | 50.05M | 50.10M | 50.10M | 50.15M | 80.35M | 80.40M | 80.42M | 80.44M | 80.40M | 80.40M | 80.40M | 80.47M | 80.36M | 80.34M | 80.34M | 80.34M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 5.74M | 5.95M | | | 7.30M | 6.05M | 6.33M | 6.92M | 5.75M | 5.24M | 5.64M | 6.14M | 7.64M | 9.31M | 10.44M | 11.04M | 11.62M | 11.96M | | 9.76M | 10.17M | 12.20M | 13.06M | |
|
Current Taxes
|
| | 0.37M | | 0.18M | 0.25M | 0.35M | 0.47M | 0.21M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.11M | | 0.03M | 0.10M | 0.14M | 0.21M | 0.33M | 0.58M | 0.57M | 0.59M | 0.67M | 1.04M | 1.42M | 1.44M | 1.17M | 1.16M | 4.13M | 4.93M | 19.15M | 25.67M | 56.02M | 51.84M | 52.39M | 51.23M | 50.12M | 9.07M | 10.65M | 9.67M | 7.40M | 13.91M | 16.01M | 7.93M | 10.78M | 16.58M | 15.64M | 15.01M | 16.61M | 17.70M | 18.37M | 17.89M | 19.75M | 20.56M | 21.56M | 21.79M |
|
Total Current Liabilities
|
| | 29.87M | | 38.52M | 35.03M | 80.47M | 84.15M | 95.49M | 95.98M | 96.42M | 93.02M | 98.27M | 91.53M | 105.56M | 104.38M | 98.13M | 101.83M | 113.98M | 112.66M | 126.92M | 137.97M | 179.87M | 176.64M | 175.56M | 195.87M | 199.05M | 166.97M | 197.99M | 199.71M | 218.96M | 231.07M | 251.62M | 267.28M | 310.50M | 290.97M | 276.86M | 289.92M | 307.27M | 305.95M | 314.57M | 301.42M | 344.05M | 365.68M | 384.84M | 442.02M |
|
Non-Current Debt
|
| | 3.51M | | 2.34M | | | | | | | | | 73.20M | 73.06M | 73.14M | 73.21M | 73.28M | 73.36M | 73.43M | 73.51M | 73.58M | 73.66M | 72.88M | 197.48M | 199.96M | 202.49M | 279.47M | 279.78M | 280.08M | 280.39M | 280.71M | 281.02M | 281.34M | 281.65M | 281.97M | 282.30M | 282.62M | 282.94M | 283.27M | 283.60M | 286.55M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | 1.96M | 6.09M | 7.79M | 9.34M | 9.25M | 9.14M | 9.24M | 35.46M | 36.13M | 36.85M | 40.06M | 39.70M | 60.53M | 56.17M | 23.81M | 25.15M | 22.53M | 23.13M | 22.80M | 23.82M | 23.56M | 22.71M | 21.32M | 20.54M | 20.72M | 20.41M | 20.00M | 21.51M | 21.50M | 21.03M | 19.13M | 20.71M | 21.07M | 25.50M | 24.68M | 23.96M | 23.31M | 22.90M |
|
Preferred Stock Liabilities
|
| | 240.61M | | 240.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 30.67M | 29.27M | 27.82M | 26.30M | 24.73M | 23.11M | 21.44M | 21.25M | 50.81M | 49.52M | 48.39M | 61.04M | 67.48M | 65.42M | 78.47M | 76.58M | 73.85M | 71.09M | 68.29M | 67.03M | 64.16M | 61.23M | 98.95M | 96.59M | 103.06M | 102.74M | 104.38M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 1.33M | | | | | | | | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | | | 1.46M | 1.48M | 2.53M | 3.62M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 24.47M | | 25.43M | 21.28M | | | | | | | | | 187.87M | | | | | | | | 303.63M | 299.40M | 418.68M | 440.40M | 445.60M | | | 550.89M | 581.70M | 599.80M | 618.78M | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 54.35M | | 63.94M | 56.30M | 80.47M | 84.15M | 97.45M | 102.07M | 104.20M | 102.35M | 107.52M | 173.87M | 189.20M | 222.53M | 216.40M | 220.74M | 236.01M | 256.46M | 290.24M | 295.56M | 303.94M | 299.71M | 418.99M | 440.71M | 445.92M | 521.07M | 550.85M | 552.36M | 583.18M | 602.33M | 622.39M | 647.49M | 688.73M | 668.31M | 651.75M | 661.86M | 676.37M | 674.09M | 680.47M | 712.42M | 465.31M | 492.69M | 510.88M | 569.29M |
|
Total Debt
|
| | 5.85M | | 4.68M | | 42.09M | 42.20M | 49.33M | 49.47M | 49.62M | 49.81M | 50.02M | 123.30M | 123.18M | 123.26M | 123.34M | 123.42M | 123.51M | 123.58M | 123.66M | 123.71M | 123.78M | 122.98M | 247.58M | 250.06M | 252.55M | 329.57M | 329.83M | 330.13M | 330.45M | 330.81M | 331.12M | 331.48M | 362.00M | 362.37M | 362.71M | 363.05M | 363.35M | 363.67M | 364.00M | 367.02M | 80.36M | 80.34M | 80.34M | 80.34M |
|
Common Equity
|
| | -171.34M | | -197.77M | 206.06M | 226.43M | 181.59M | 163.81M | 140.31M | 143.58M | 73.67M | 50.91M | 30.18M | 25.42M | -3.88M | -22.04M | 56.57M | 32.16M | 4.99M | 93.09M | 84.69M | 278.71M | 258.93M | 304.27M | 536.00M | 486.24M | 372.44M | 299.11M | 759.02M | 653.30M | 542.34M | 444.58M | 361.62M | 705.74M | 650.57M | 596.15M | 784.66M | 765.33M | 794.11M | 836.52M | 878.52M | 1,195.42M | 1,239.67M | 1,246.18M | 1,252.19M |
|
Shareholder's Equity
|
| | -171.34M | | -197.77M | 206.06M | 226.43M | 181.59M | 163.81M | 140.31M | 143.58M | 73.67M | 50.91M | 30.18M | 25.42M | -3.88M | -22.04M | 56.57M | 32.16M | 4.99M | 93.09M | 84.69M | 278.71M | 258.93M | 304.27M | 536.00M | 486.24M | 372.44M | 299.11M | 759.02M | 653.30M | 542.34M | 444.58M | 361.62M | 705.74M | 650.57M | 596.15M | 784.66M | 765.33M | 794.11M | 836.52M | 878.52M | 1,195.42M | 1,239.67M | 1,246.18M | 1,252.19M |
|
Liabilities and Shareholders Equity
|
| | 123.62M | | 106.75M | 262.37M | 265.24M | 265.75M | 261.27M | 242.38M | 210.68M | 176.02M | 158.43M | 204.06M | 214.61M | 218.66M | 194.36M | 277.31M | 268.17M | 261.44M | 383.33M | 380.25M | 582.66M | 558.64M | 723.26M | 976.71M | 932.15M | 893.51M | 849.96M | 1,311.37M | 1,236.49M | 1,144.66M | 1,066.98M | 1,009.11M | 1,394.47M | 1,318.88M | 1,247.89M | 1,446.52M | 1,441.70M | 1,468.20M | 1,516.99M | 1,590.95M | 1,660.73M | 1,732.37M | 1,757.07M | 1,821.48M |
|
Retained Earnings
|
| | -179.81M | | -209.49M | -227.12M | -250.08M | -258.77M | -281.92M | -307.94M | -345.85M | -381.81M | -409.54M | -436.66M | -446.38M | -479.25M | -513.07M | -542.69M | -574.53M | -608.43M | -640.85M | -663.99M | -699.17M | -734.95M | -794.60M | -852.91M | -929.32M | -987.00M | -1103.00M | -1300.00M | -2.29M | -13.90M | -16.40M | -19.61M | -16.36M | -11.80M | -9.20M | -5.40M | -3.08M | -2.19M | -1.36M | -0.77M | -2567.86M | -2634.80M | -2735.74M | -2823.28M |
|
Treasury Shares
|
| | | | | | | | 0.19M | 0.17M | 159.00 | 0.14M | 0.38M | 0.38M | 389.00 | 1.01M | 1.02M | 1.09M | 0.00M | 2.08M | 2.33M | 2.27M | 0.00M | 4.14M | 4.06M | 3.90M | 0.00M | 4.66M | 3.99M | 3.78M | 0.00M | 7.49M | 7.60M | 7.24M | 0.01M | 10.36M | 9.66M | 9.44M | 0.01M | 11.90M | 11.34M | 10.86M | 10.59M | 9.97M | 9.50M | 8.89M |