|
Cash & Equivalents
|
26.94M | 25.22M | 29.98M | 38.76M | 38.76M | 9.45M | 38.76M | 8.06M | 8.06M | 13.09M | 14.32M | 14.10M | 13.87M | 15.33M | 10.74M | 17.40M | 9.02M | 2.57M | 122.49M | 119.47M | 109.92M | 103.86M | 34.47M | 32.34M | 215.05M | 167.38M | 138.14M | 93.11M | 132.22M | 89.39M | 119.95M | 144.35M | 95.85M | 75.79M | 104.25M | 106.31M | 113.40M | 88.47M | 56.50M | 70.15M | 97.71M | 72.00M | 71.17M | 78.82M | 179.88M | 424.39M | 334.17M | 553.40M | 1,995.48M | 2,074.88M | 1,937.00M | 1,515.12M | 1,570.95M | 1,375.59M | 1,280.58M | 1,336.88M | 624.95M | 505.91M | 651.10M | 568.50M | 480.60M | 680.20M | 573.63M | 530.23M | 263.34M | 253.74M | 268.02M |
|
Short-term Investments
|
| | | 4.19M | 18.31M | 17.34M | 20.65M | 23.61M | 15.56M | 9.23M | 5.29M | 4.21M | 6.85M | 11.20M | 17.67M | 26.71M | 35.26M | 38.02M | 23.92M | 13.60M | 2.91M | | | 135.72M | 112.69M | 147.55M | 152.04M | 137.55M | 301.64M | 276.97M | 180.34M | 91.13M | 115.33M | 111.52M | 68.32M | 51.00M | 30.36M | 78.64M | 70.61M | 21.98M | 2.48M | | | | 57.47M | 77.90M | 169.86M | 157.65M | 2.25M | | | | | | | | | | | | | 369.43M | 335.90M | 392.89M | 468.14M | 358.60M | 494.90M |
|
Cash & Current Investments
|
26.94M | 25.22M | 29.98M | 42.95M | 57.07M | 26.79M | 59.41M | 31.68M | 23.63M | 22.32M | 19.60M | 18.31M | 20.72M | 26.54M | 28.41M | 44.11M | 44.28M | 40.60M | 146.41M | 133.07M | 112.83M | 103.86M | 34.47M | 168.06M | 327.74M | 314.94M | 290.19M | 230.66M | 433.87M | 366.36M | 300.28M | 235.48M | 211.18M | 187.31M | 172.57M | 157.30M | 143.76M | 167.11M | 127.11M | 92.13M | 100.19M | 72.00M | 71.17M | 78.82M | 237.35M | 502.30M | 504.03M | 711.05M | 1,997.73M | 2,074.88M | 1,937.00M | 1,515.12M | 1,570.95M | 1,375.59M | 1,280.58M | 1,336.88M | 624.95M | 505.91M | 651.10M | 568.50M | 480.60M | 1,049.63M | 909.53M | 923.12M | 731.48M | 612.34M | 762.92M |
|
Receivables - Net
|
0.22M | 0.24M | 0.10M | 0.03M | 0.23M | -0.10M | -0.34M | 0.05M | 2.52M | 1.83M | 0.02M | 1.97M | 1.73M | 1.50M | 2.47M | 1.01M | 2.60M | 0.91M | 1.91M | 1.91M | 4.47M | 3.72M | 2.86M | 7.51M | 6.67M | 2.34M | 2.20M | 2.32M | 0.41M | 0.36M | 0.59M | 0.23M | | | | | | | | | | | | 7.50M | | | 12.36M | 262.01M | 56.90M | 49.99M | 75.28M | 454.99M | 478.16M | 194.53M | 111.64M | 96.21M | 112.85M | 402.56M | 131.33M | 304.92M | 21.38M | 39.78M | 102.64M | 115.96M | 52.19M | 226.40M | 34.17M |
|
Receivables - Other
|
| | | | | | | | 0.83M | 2.02M | 3.85M | 1.84M | 1.41M | 4.23M | 1.73M | 1.57M | 1.57M | 1.81M | 3.19M | 4.99M | 6.11M | 4.84M | 4.23M | 3.10M | 4.20M | 2.50M | 2.14M | 0.90M | 0.90M | | | | | | | | | | | | | | | | | | 3.83M | | 45.30M | 21.37M | 34.68M | 35.30M | 52.30M | 29.00M | 68.00M | 28.60M | 42.70M | 60.50M | 52.60M | 10.80M | 0.20M | 2.30M | 6.20M | 5.40M | 6.10M | 5.30M | 5.20M |
|
Receivables
|
0.22M | 0.24M | 0.10M | 0.03M | 0.23M | -0.10M | -0.34M | 0.05M | 3.35M | 3.85M | 3.87M | 3.80M | 3.13M | 5.73M | 4.19M | 2.58M | 4.17M | 2.72M | 5.11M | 6.90M | 10.58M | 8.56M | 7.09M | 10.61M | 10.87M | 4.84M | 4.33M | 3.22M | 1.31M | 0.36M | 0.59M | 0.23M | | | | | | | | | | | | 7.50M | | | 16.18M | 262.01M | 102.19M | 71.36M | 109.96M | 490.29M | 530.46M | 223.53M | 179.65M | 124.81M | 155.55M | 463.06M | 183.93M | 315.72M | 21.58M | 42.08M | 108.84M | 121.36M | 58.28M | 231.70M | 39.37M |
|
Inventory
|
-0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | 106.65M | 256.30M | 82.43M | 36.68M | 34.19M | 23.49M | 69.59M | 41.70M | 15.78M | 9.17M | 8.64M | 8.75M | 10.26M | 10.24M | 13.51M |
|
Prepaid Assets
|
-0.15M | -0.04M | 0.37M | 1.29M | 0.60M | 0.84M | 0.35M | 1.34M | 1.70M | 2.24M | 2.39M | 2.44M | 2.41M | 2.45M | 2.81M | 2.56M | 2.17M | 2.02M | 3.02M | 3.62M | 4.63M | | | 9.20M | 11.49M | 13.20M | 15.58M | 19.32M | 20.70M | 19.94M | 21.51M | 22.04M | 19.95M | 19.19M | 21.01M | 17.77M | 17.73M | 17.09M | 15.85M | 16.30M | 16.57M | 11.63M | 13.50M | 7.98M | 10.98M | 27.32M | 83.85M | 181.26M | 114.73M | 162.35M | 119.05M | 164.65M | 180.16M | 299.31M | 274.52M | 237.15M | 188.71M | 192.90M | 152.02M | 226.02M | 198.92M | 102.01M | 80.00M | 78.16M | 71.09M | 59.82M | 45.53M |
|
Current Assets
|
26.64M | | 34.94M | 44.50M | 33.82M | 27.59M | 37.81M | 33.34M | 28.98M | 28.42M | 26.25M | 26.11M | 26.44M | 34.98M | 36.48M | 50.41M | 51.72M | 45.37M | 155.02M | 145.00M | 128.87M | | | 188.16M | 350.09M | 332.98M | 310.10M | 287.26M | 484.60M | 419.98M | 353.90M | 287.83M | 258.45M | 236.68M | 226.00M | 203.31M | 181.03M | 194.34M | 160.54M | 119.28M | 123.39M | 110.22M | 89.02M | 97.25M | 255.23M | 636.38M | 671.22M | 1,248.20M | 2,246.78M | 2,354.99M | 2,174.18M | 2,155.12M | 2,347.41M | 2,136.00M | 1,759.96M | 1,703.39M | 971.03M | 1,127.55M | 1,006.76M | 1,143.89M | 727.12M | 1,203.37M | 1,103.68M | 1,128.94M | 868.03M | 919.51M | 974.59M |
|
Property, Plant & Equipment (Net)
|
8.02M | | 7.64M | 7.80M | 8.26M | 8.05M | 8.20M | 8.21M | 7.86M | 7.63M | 7.53M | 6.86M | 7.95M | 7.75M | 9.81M | 11.46M | 11.62M | 13.32M | 13.97M | 14.25M | 14.27M | | | 19.74M | 23.97M | 26.13M | 29.42M | 32.34M | 36.56M | 39.67M | 40.95M | 40.18M | 39.44M | 38.53M | 37.30M | 35.99M | 32.42M | 30.83M | 29.34M | 28.43M | 26.97M | 12.99M | 12.24M | 11.45M | 10.79M | 115.38M | 131.83M | 179.95M | 192.04M | 213.19M | 214.75M | 225.74M | 247.21M | 254.53M | 255.53M | 294.25M | 307.41M | 299.95M | 300.98M | 305.77M | 291.09M | 288.56M | 285.72M | 138.41M | 133.54M | 129.64M | 49.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 6.23M | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
33.14M | | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 58.76M | 58.71M | 58.62M | | | 54.61M | 52.66M | 53.31M | 53.06M | 53.06M | 53.77M | 52.94M | 52.69M | 51.67M | 51.94M | 52.99M | 53.75M | 53.56M | 53.29M | 51.98M | 52.07M | 51.97M | 51.24M | 51.28M | 50.30M | 51.15M | 49.99M | 118.85M | 126.93M | 135.38M | 130.88M | 134.29M | 131.99M | 131.48M | 130.76M | 123.47M | 117.53M | 126.33M | 129.83M | 128.37M | 123.78M | 127.45M | 123.18M | 123.38M | 126.77M | 107.48M | 112.03M | 112.96M | 113.08M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 16.41M | 16.25M | 15.92M | | | 12.58M | 11.20M | 11.36M | 11.01M | 10.79M | 10.96M | 10.30M | 9.96M | 9.22M | 9.16M | 9.47M | 8.14M | 7.87M | 7.58M | 6.90M | 6.75M | 6.54M | 6.11M | 5.96M | 5.47M | 5.58M | 5.05M | 5.25M | 5.33M | 5.72M | 5.27M | 5.28M | 5.03M | 4.77M | 4.54M | 4.03M | 8.46M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
33.14M | | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 33.14M | 75.16M | 74.96M | 74.54M | | | 67.19M | 63.86M | 64.67M | 64.07M | 63.86M | 64.73M | 63.24M | 62.65M | 60.90M | 61.10M | 62.47M | 61.88M | 61.44M | 60.86M | 58.88M | 58.83M | 58.51M | 57.36M | 57.24M | 55.77M | 56.73M | 55.04M | 124.10M | 132.26M | 141.10M | 136.15M | 139.57M | 137.02M | 136.25M | 135.29M | 127.50M | 125.99M | 126.33M | 129.83M | 128.37M | 123.78M | 127.45M | 123.18M | 123.38M | 126.77M | 107.48M | 112.03M | 112.96M | 113.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | | | 2.51M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.16M | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.47M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.92M | 0.76M | | | 0.92M | 0.92M | 0.92M | 1.04M | 2.42M | 6.49M | 1.70M | 1.70M | 4.59M | 1.71M | 17.18M | 8.02M | 0.89M | 0.89M | 0.95M | 0.95M | 5.81M | 11.73M | 7.74M | 7.36M | 7.12M | 6.59M | 55.96M | 8.29M | 13.22M | 31.93M | 40.37M | 38.34M | 24.29M | 18.61M | 19.20M | 17.41M | 28.47M | 30.51M | 33.43M | 34.89M | 35.16M | 30.97M | 33.83M | 30.55M | 24.00M | 21.90M | 21.39M | 107.66M |
|
Non-Current Assets
|
41.32M | | 40.95M | 41.10M | 41.56M | 41.35M | 41.50M | 41.51M | 41.16M | 40.93M | 40.83M | 40.47M | 42.20M | 42.00M | 44.06M | 51.94M | 46.98M | 47.55M | 90.05M | 90.12M | 89.73M | | | 87.84M | 88.75M | 91.72M | 94.53M | 98.78M | 107.91M | 105.02M | 105.72M | 106.47M | 103.06M | 119.02M | 108.08M | 99.18M | 95.03M | 91.47M | 89.94M | 88.70M | 97.92M | 79.17M | 75.79M | 75.71M | 72.84M | 295.85M | 272.80M | 334.28M | 361.58M | 394.60M | 391.76M | 421.63M | 487.47M | 486.99M | 507.47M | 555.29M | 571.67M | 557.49M | 650.39M | 653.60M | 626.41M | 615.28M | 608.80M | 431.48M | 424.96M | 417.04M | 205.30M |
|
Assets
|
67.96M | 73.22M | 75.88M | 85.61M | 75.38M | 68.94M | 79.31M | 74.84M | 70.14M | 69.35M | 67.08M | 66.58M | 68.64M | 76.98M | 80.55M | 102.34M | 98.70M | 92.92M | 245.07M | 235.12M | 218.60M | | | 276.00M | 438.84M | 424.70M | 404.63M | 386.04M | 592.51M | 525.00M | 459.63M | 394.30M | 361.50M | 355.71M | 334.08M | 302.49M | 276.07M | 285.81M | 250.48M | 207.98M | 221.32M | 189.39M | 164.81M | 172.96M | 328.07M | 932.23M | 944.02M | 1,582.48M | 2,608.37M | 2,749.59M | 2,565.94M | 2,576.75M | 2,834.88M | 2,622.99M | 2,267.44M | 2,258.68M | 1,542.70M | 1,685.05M | 1,657.16M | 1,797.49M | 1,353.53M | 1,818.65M | 1,712.48M | 1,560.42M | 1,292.99M | 1,336.55M | 1,179.89M |
|
Accounts Payables
|
1.02M | | 1.54M | 2.10M | 5.47M | 3.43M | 3.35M | 3.57M | 3.36M | 2.96M | 2.40M | 2.65M | 2.96M | 3.38M | 2.20M | 3.23M | 2.17M | 2.95M | 3.34M | 5.99M | 4.02M | | | 12.91M | 9.74M | 7.12M | 8.20M | 11.89M | 11.24M | 15.99M | 16.23M | 5.68M | 3.79M | 8.02M | 5.24M | 5.61M | 5.77M | 6.69M | 6.79M | 9.30M | 6.15M | 4.30M | 4.21M | 2.91M | 2.52M | 9.24M | 15.10M | 54.33M | 113.61M | 74.00M | 59.56M | 127.05M | 135.13M | 386.49M | 145.00M | 216.52M | 124.80M | 87.25M | 101.91M | 132.61M | 57.72M | 79.96M | 57.52M | 41.58M | 34.16M | 50.59M | 15.23M |
|
Notes Payables
|
0.39M | | 0.28M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M | 0.01M | | 0.16M | 0.16M | 0.39M | 0.57M | 0.60M | 0.88M | 0.85M | | | 0.60M | 0.58M | 0.53M | 0.49M | 0.40M | 0.25M | 0.15M | 0.04M | | | | | | | | | | | | | | | | | | | | | | 323.81M | 324.17M | 324.52M | 324.88M | | | | | | | | | | | |
|
Payables
|
1.41M | | 1.82M | 2.18M | 5.55M | 3.51M | 3.43M | 3.65M | 3.44M | 3.02M | 2.44M | 2.67M | 2.97M | 3.38M | 2.36M | 3.38M | 2.56M | 3.52M | 3.94M | 6.86M | 4.87M | | | 13.51M | 10.32M | 7.65M | 8.69M | 12.28M | 11.49M | 16.14M | 16.28M | 5.68M | 3.79M | 8.02M | 5.24M | 5.61M | 5.77M | 6.69M | 6.79M | 9.30M | 6.15M | 4.30M | 4.21M | 2.91M | 2.52M | 9.24M | 15.10M | 54.33M | 113.61M | 74.00M | 59.56M | 127.05M | 458.94M | 710.66M | 469.52M | 541.40M | 124.80M | 87.25M | 101.91M | 132.61M | 57.72M | 79.96M | 57.52M | 41.58M | 34.16M | 50.59M | 15.23M |
|
Accumulated Expenses
|
3.21M | | 3.54M | 5.42M | 3.33M | 4.64M | 5.76M | 6.27M | 4.83M | 3.11M | 3.93M | 4.53M | 4.48M | 5.63M | 6.03M | 7.28M | 5.84M | 7.22M | 9.55M | 10.41M | 8.21M | | | 19.40M | 15.59M | 16.52M | 13.27M | 26.73M | 27.15M | 26.52M | 26.10M | 24.51M | 24.65M | 22.30M | 28.15M | 29.61M | 19.23M | 22.04M | 20.96M | 19.55M | 13.88M | 13.91M | 11.55M | 14.87M | 10.00M | 38.69M | 78.81M | 137.39M | 148.61M | 249.18M | 323.87M | 673.73M | 559.88M | 585.65M | 551.07M | 591.16M | 518.71M | 458.40M | 311.20M | 394.67M | 257.37M | 159.22M | 218.67M | 211.16M | 132.16M | 86.70M | 115.59M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.38M | | | | 0.07M | 1.70M | 1.70M | 1.70M | 3.01M | 0.07M | 0.07M | 0.06M | 1.06M | 1.35M | 1.36M | 1.39M | 7.75M | 1.50M | 1.53M | 1.57M | 1.60M | 3.49M | 1.14M | 1.19M | 1.26M | 1.32M | 1.47M | 5.60M | 8.86M | 2.39M | 9.89M | 3.64M | 36.06M | 31.27M | 34.16M | 160.50M | 930.05M | 858.38M | 749.19M | 861.96M | 861.41M | 242.10M | 242.81M | 281.71M | 219.60M | 142.03M | 132.53M | 138.33M |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.77M | 0.27M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.12M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | 55.86M | 109.64M | 121.14M | 98.38M | 103.99M | 161.52M | 116.68M | 124.26M | 82.09M | 44.06M | 1.21M | 0.95M | 1.33M | 28.12M | 6.29M | 9.43M | 9.68M | 7.01M | 5.48M | 5.55M | 5.04M |
|
Current Deferred Revenue
|
| | 0.20M | 0.15M | -0.09M | 0.05M | 0.01M | 0.34M | 2.50M | 2.50M | 0.38M | 0.39M | 0.40M | 0.41M | 0.80M | 0.43M | 0.44M | 0.46M | 0.47M | 0.47M | 0.47M | | | 1.14M | 1.16M | 1.19M | 1.21M | 34.47M | 28.91M | 32.81M | 30.16M | 30.08M | 24.68M | 30.03M | 31.46M | 25.62M | 16.38M | 7.68M | 15.37M | 10.01M | 5.94M | 4.19M | 2.59M | 1.70M | 3.11M | 158.85M | 81.81M | 300.00M | 822.81M | 1,220.07M | 1,300.00M | 1,595.47M | 1,100.00M | 701.52M | 404.80M | 549.55M | 689.83M | 907.41M | 801.03M | 863.52M | 1,100.00M | 1,200.00M | 1,128.79M | 1,121.89M | 517.89M | 513.03M | 501.36M |
|
Total Current Liabilities
|
26.83M | | 5.65M | 8.03M | 9.23M | 8.52M | 9.53M | 10.27M | 11.13M | 8.99M | 6.74M | 7.58M | 7.84M | 9.42M | 10.44M | 11.68M | 9.25M | 11.26M | 14.26M | 18.12M | 13.71M | | | 34.12M | 28.78M | 27.05M | 24.87M | 76.49M | 71.05M | 81.88M | 75.68M | 66.41M | 56.50M | 66.79M | 68.28M | 73.67M | 44.90M | 43.02M | 46.72M | 45.54M | 31.50M | 41.49M | 21.57M | 25.80M | 18.98M | 213.33M | 239.22M | 579.67M | 1,208.56M | 1,651.52M | 1,753.41M | 2,390.32M | 2,261.01M | 2,156.24M | 1,667.96M | 2,459.94M | 1,918.86M | 1,596.26M | 1,468.59M | 1,635.14M | 804.38M | 1,157.81M | 1,181.00M | 1,154.42M | 422.17M | 389.14M | 429.87M |
|
Capital Leases
|
| | | | | | | | | | | | | | 0.25M | 0.24M | 0.22M | 0.21M | 0.22M | 0.20M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | 63.10M | 40.08M | 16.70M | 9.19M | | | | | 31.47M | 31.24M | 30.99M | 30.74M | 53.16M | 55.92M | 54.61M | 54.97M | 54.37M | 53.73M | 53.05M | 52.37M | 2.27M |
|
Non-Current Debt
|
0.47M | | | 0.41M | 0.38M | 0.36M | 0.34M | 0.32M | 0.30M | 0.30M | 0.30M | 0.30M | 0.40M | 0.40M | 0.79M | 0.75M | 1.29M | 1.65M | 1.65M | 1.00M | 0.86M | | | 0.40M | 0.25M | 0.15M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.27M | 315.63M | 315.98M | 316.34M | 316.69M | 317.05M | 317.41M | 317.76M | 318.12M | 318.48M | 318.83M | 319.19M | 319.54M | 319.90M | 320.25M | 320.61M | 320.97M | 321.32M | 321.68M | 322.04M | 322.39M | 322.75M | 323.10M | 323.46M | 323.81M | 324.17M | 324.52M | 166.47M | 166.86M | 167.25M | 167.62M | 168.02M | 168.43M | 168.85M | 169.26M | 169.68M | 170.13M | 170.57M | 243.84M |
|
Non-Current Deffered Revenue
|
2.87M | -0.14M | -0.21M | -0.28M | -0.07M | 2.54M | -0.21M | 2.37M | 2.27M | 2.17M | 2.50M | 2.50M | 3.31M | 3.21M | 5.18M | 6.94M | 7.87M | 8.08M | 8.29M | 8.50M | 8.71M | | | 7.73M | 7.52M | 7.32M | 7.11M | 4.17M | 9.41M | 11.55M | 12.24M | 2.50M | 2.50M | 15.48M | 6.11M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 3.40M | 2.74M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | 172.50M | 441.75M | 814.63M | 1,035.42M | 179.41M | 274.06M | 606.94M | 608.84M | 622.21M | 841.47M | 533.43M | 515.37M | 446.82M | 409.56M | 399.26M | 397.11M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.82M | 199.82M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.44M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | | | 2.51M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.20M | | | | 39.12M | | | | 81.32M | | | | 84.50M | | | | 76.68M | | | |
|
Other Non-Current Liabilities
|
| | | 4.51M | | | | 2.84M | 2.91M | 1.60M | 0.87M | 0.37M | 0.27M | 0.37M | | | | | 1.58M | 1.76M | 1.56M | | | 1.64M | 0.09M | 0.07M | 3.09M | 12.70M | 3.25M | 3.33M | 3.43M | 14.60M | 14.91M | 15.45M | 16.43M | 10.29M | 9.91M | 9.52M | 9.11M | 8.69M | 17.46M | 10.75M | 10.32M | 12.57M | 9.59M | 10.72M | 11.26M | 13.48M | 21.60M | 20.57M | 28.09M | 42.12M | 66.80M | 69.08M | 98.57M | 55.70M | 47.51M | 38.38M | 37.30M | 33.13M | 351.72M | 335.29M | 318.92M | 359.61M | 313.73M | 287.58M | 263.48M |
|
Total Non-Current Liabilities
|
| | 0.43M | 11.14M | | | | 12.95M | 13.70M | 11.47M | 11.62M | 12.36M | 14.05M | 15.53M | | | | | 26.92M | 30.13M | 25.98M | | | 44.74M | 39.04M | 37.02M | 34.52M | 80.67M | 403.83M | 411.56M | 406.41M | 385.25M | 375.69M | 399.32M | 391.79M | 393.94M | 365.52M | 363.99M | 368.05M | 367.23M | 354.44M | 364.13M | 344.33M | 346.41M | 342.45M | 537.15M | 626.50M | 941.79M | 1,547.64M | 1,983.45M | 2,076.52M | 2,886.30M | 2,702.75M | 2,970.87M | 2,734.85M | 2,837.06M | 2,390.77M | 2,401.18M | 2,298.21M | 2,481.29M | 1,868.90M | 1,915.06M | 1,920.00M | 1,824.64M | 1,054.91M | 1,011.34M | 1,073.08M |
|
Total Liabilities
|
30.17M | | 8.86M | 15.65M | 12.24M | 11.42M | 12.32M | 15.79M | 16.61M | 13.07M | 12.49M | 12.73M | 14.31M | 15.90M | 19.17M | 22.11M | 21.14M | 23.69M | 28.50M | 31.89M | 27.54M | | | 46.38M | 39.13M | 37.09M | 37.62M | 93.37M | 407.07M | 414.89M | 409.84M | 399.85M | 390.60M | 414.77M | 408.23M | 404.23M | 375.44M | 373.51M | 377.16M | 375.91M | 371.90M | 374.88M | 354.65M | 358.97M | 352.04M | 547.88M | 637.76M | 955.27M | 1,569.24M | 2,004.03M | 2,104.61M | 2,928.43M | 2,769.55M | 3,039.94M | 2,833.42M | 2,892.76M | 2,438.28M | 2,439.57M | 2,335.51M | 2,514.42M | 2,220.62M | 2,250.35M | 2,238.92M | 2,184.26M | 1,368.63M | 1,298.92M | 1,336.56M |
|
Total Debt
|
0.47M | | | 0.41M | 0.38M | 0.36M | 0.34M | 0.32M | 0.30M | 0.30M | 0.30M | 0.30M | 0.40M | 0.40M | 1.56M | 1.02M | 1.56M | 1.65M | 1.65M | 1.00M | 0.86M | | | 0.40M | 0.25M | 0.15M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
37.79M | | 67.02M | 69.95M | 63.14M | 57.52M | 66.99M | 59.05M | 53.53M | 56.27M | 54.60M | 53.85M | 54.32M | 61.08M | 61.38M | 80.24M | 77.57M | 69.23M | 216.57M | 203.23M | 191.06M | | | 229.62M | 399.71M | 387.60M | 367.02M | 292.67M | 185.43M | 110.12M | 49.78M | -5.55M | -29.10M | -59.06M | -74.15M | -101.73M | -99.37M | -87.71M | -126.68M | -167.94M | -150.58M | -185.49M | -189.84M | -186.02M | -23.97M | 184.53M | 106.44M | 627.21M | 1,039.13M | 745.56M | 461.34M | -351.67M | 65.32M | -416.95M | -565.99M | -634.08M | -895.58M | -754.52M | -678.35M | -716.93M | -867.08M | -431.71M | -526.44M | -623.84M | -75.64M | 37.62M | -156.67M |
|
Shareholder's Equity
|
| | | 69.95M | | | | 59.05M | | 56.27M | 54.60M | 53.85M | 54.32M | 61.08M | 61.38M | 80.24M | 77.57M | 69.23M | 216.57M | 203.23M | 191.06M | | | 229.62M | 399.71M | 387.60M | 367.02M | 292.67M | 185.43M | 110.12M | 49.78M | -5.55M | -29.10M | -59.06M | -74.15M | -101.73M | -99.37M | -87.71M | -126.68M | -167.94M | -150.58M | -185.49M | -189.84M | -186.02M | -23.97M | 184.53M | 106.44M | 627.21M | 1,039.13M | 745.56M | 461.34M | -351.67M | 65.32M | -416.95M | -565.99M | -634.08M | -895.58M | -754.52M | -678.35M | -716.93M | -867.08M | -431.71M | -526.44M | -623.84M | -75.64M | 37.62M | -156.67M |
|
Liabilities and Shareholders Equity
|
67.96M | 73.22M | 75.88M | 85.61M | 75.38M | 68.94M | 79.31M | 74.84M | 70.14M | 69.35M | 67.08M | 66.58M | 68.64M | 76.98M | 80.55M | 102.34M | 98.70M | 92.92M | 245.07M | 235.12M | 218.60M | | | 276.00M | 438.84M | 424.70M | 404.63M | 386.04M | 592.51M | 525.00M | 459.63M | 394.30M | 361.50M | 355.71M | 334.08M | 302.49M | 276.07M | 285.81M | 250.48M | 207.98M | 221.32M | 189.39M | 164.81M | 172.96M | 328.07M | 932.23M | 944.02M | 1,582.48M | 2,608.37M | 2,749.59M | 2,565.94M | 2,576.75M | 2,834.88M | 2,622.99M | 2,267.44M | 2,258.68M | 1,542.70M | 1,685.05M | 1,657.16M | 1,797.49M | 1,353.53M | 1,818.65M | 1,712.48M | 1,560.42M | 1,292.99M | 1,336.55M | 1,179.89M |
|
Treasury Shares
|
| | | | | | | 0.46M | | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.05M | 0.03M | 0.46M | 0.03M | 0.03M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.01M | 0.01M | | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.02M | 0.46M | 0.46M | 0.46M | 0.46M | | | | 0.46M | 0.02M | 0.05M | 1.10M | 0.05M | 0.05M | 0.39M | 0.40M | 0.41M | 0.42M | 0.56M | 0.59M | 0.60M | 0.61M | 0.73M | 0.77M | 0.85M | 0.88M | 0.91M | 1.00M | 1.33M | 1.38M | 1.41M | 1.52M | 2.25M | 2.32M | 2.35M |
|
Retained Earnings
|
-244.12M | | -260.19M | -274.58M | -285.56M | -294.99M | -305.34M | -310.29M | -317.75M | -322.74M | -325.95M | -329.66M | -336.99M | -342.91M | -350.13M | -358.16M | -368.16M | -380.79M | -396.09M | -410.15M | -423.96M | | | -493.09M | -517.46M | -538.10M | -571.22M | -650.03M | -727.28M | -806.63M | -872.89M | -930.00M | -974.44M | -1018.91M | -1063.52M | -1114.36M | -1160.71M | -1205.20M | -1249.77M | -1299.11M | -1342.33M | -1381.93M | -1399.97M | -1431.80M | -1457.66M | -1499.33M | -1696.63M | -1874.20M | -2096.92M | -2449.24M | -2771.67M | -3617.95M | -3414.54M | -3925.03M | -4093.64M | -4275.89M | -4569.79M | -4511.79M | -4642.56M | -4820.95M | -4968.50M | -4806.12M | -4927.42M | -5008.45M | -4489.80M | -4383.30M | -4585.68M |