|
Cash & Equivalents
|
185.16M | 178.62M | 175.63M | 181.26M | 179.30M | 191.76M | 201.42M | 54.07M | 54.82M | 62.31M | 69.82M | 87.33M | 116.19M | 104.53M | 107.56M | 126.38M | 104.19M | 125.89M | 139.55M | 88.03M | 57.76M | 82.22M | 53.49M | 41.03M | 47.29M | 54.49M | 46.35M | 26.94M | 7.47M | 32.42M | 43.77M | 46.17M | 44.17M | 67.19M | 77.24M | 87.50M | 137.30M | 127.21M | 104.08M | 133.58M | 629.17M | 485.93M | 548.05M | 614.24M | 481.55M | 349.05M | 265.01M | 244.95M | 266.40M | 330.36M | 340.41M | 399.46M | 446.84M | 468.00M | 512.36M | 556.78M | 570.63M | 369.20M | 386.83M | 399.00M | 180.10M |
|
Short-term Investments
|
| | 8.07M | | 8.10M | 8.11M | 8.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 29.79M | 30.89M | 32.79M | 32.40M | 31.48M | 29.98M | 29.72M | 29.06M | 30.15M | 41.52M | 46.39M | 44.41M | 43.80M | 46.12M | | | | | | | | | |
|
Cash & Current Investments
|
185.16M | 178.62M | 183.71M | 181.26M | 187.40M | 199.87M | 209.54M | 54.07M | 54.82M | 62.31M | 69.82M | 87.33M | 116.19M | 104.53M | 107.56M | 126.38M | 104.19M | 125.89M | 139.55M | 88.03M | 57.76M | 82.22M | 53.49M | 41.03M | 47.29M | 54.49M | 46.35M | 26.94M | 7.47M | 32.42M | 43.77M | 46.17M | 44.17M | 67.19M | 77.24M | 87.50M | 137.30M | 156.73M | 133.87M | 164.48M | 661.96M | 518.33M | 579.53M | 644.22M | 511.26M | 378.11M | 295.16M | 286.47M | 312.80M | 374.77M | 384.21M | 445.58M | 446.84M | 468.00M | 512.36M | 556.78M | 570.63M | 369.20M | 386.83M | 399.00M | 180.10M |
|
Receivables - Net
|
| | 42.73M | 43.10M | 45.99M | 38.66M | 38.97M | 46.39M | 53.11M | 55.12M | 65.70M | 63.84M | 64.00M | 58.60M | 75.50M | 82.56M | 95.17M | 82.76M | 88.11M | 117.31M | 115.68M | 107.96M | 153.20M | 159.45M | 177.02M | 150.30M | 131.43M | 151.01M | 171.87M | 190.05M | 190.68M | 174.57M | 206.22M | 196.24M | 203.49M | 205.35M | 203.39M | 218.36M | 233.07M | 188.92M | 188.10M | 190.12M | 205.66M | 209.95M | 233.73M | 240.89M | 290.47M | 310.52M | 354.10M | 299.47M | 322.07M | 273.90M | 272.58M | 252.03M | 248.51M | 241.13M | 251.76M | 256.40M | 251.60M | 232.68M | 245.72M |
|
Receivables - Other
|
| 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.06M | 15.74M | 18.18M | 25.05M | 25.67M | 20.13M | 24.30M | 12.79M | 23.97M | 24.39M | 25.73M | 23.72M | 31.10M | 14.86M | 15.07M | 32.34M | 35.29M | 33.66M | 16.18M | 42.17M | 40.51M | 13.49M | 15.13M | 13.16M | 34.37M | 33.02M | 9.90M | 42.89M | 40.79M | 40.12M | 5.75M | 49.77M |
|
Receivables
|
| | 42.73M | 43.10M | 45.99M | 38.66M | 38.97M | 46.39M | 53.11M | 55.12M | 65.70M | 63.84M | 64.00M | 58.60M | 75.50M | 82.56M | 95.17M | 82.76M | 88.11M | 117.31M | 115.68M | 107.96M | 153.20M | 159.45M | 177.02M | 150.30M | 131.43M | 151.01M | 171.87M | 204.11M | 206.41M | 192.75M | 231.27M | 221.91M | 223.62M | 229.65M | 216.19M | 242.33M | 257.45M | 214.65M | 211.82M | 221.22M | 220.51M | 225.03M | 266.07M | 276.19M | 324.13M | 326.70M | 396.27M | 339.98M | 335.56M | 289.03M | 285.74M | 286.40M | 281.53M | 251.03M | 294.66M | 297.19M | 291.72M | 238.43M | 295.49M |
|
Raw Materials
|
| | | | | 7.67M | | | 9.29M | 9.99M | 9.35M | | | | | | | 8.25M | | 10.72M | 11.03M | 11.58M | 17.62M | 18.34M | 14.73M | 14.32M | 25.10M | 16.96M | 20.74M | 31.27M | | 32.05M | 32.53M | 32.51M | 34.55M | 34.87M | 31.78M | 31.33M | 33.95M | 32.10M | 29.99M | 28.20M | 30.33M | 31.62M | 40.84M | 48.22M | 60.24M | 65.45M | 73.22M | 75.85M | 67.15M | 62.76M | 56.57M | 51.44M | 48.02M | 39.16M | 37.64M | 33.50M | 34.42M | 31.32M | 29.09M |
|
Work In Process
|
| | | | | 0.01M | | | 0.53M | 0.39M | 0.56M | | | | | | | 0.06M | | 2.55M | 2.24M | 1.65M | 7.06M | 6.61M | 9.33M | 7.80M | 9.96M | 7.83M | 10.77M | 8.72M | | 13.03M | 9.93M | 8.73M | 8.88M | 7.87M | 8.72M | 7.62M | 11.96M | 7.83M | 7.06M | 7.97M | 6.96M | 8.59M | 7.59M | 11.01M | 9.48M | 11.26M | 8.97M | 9.28M | 10.77M | 1.33M | 2.74M | 1.33M | 4.69M | 2.08M | 2.53M | 1.51M | 2.25M | 2.14M | 2.26M |
|
Finished Goods
|
| | | | | 10.43M | | | 16.58M | 16.52M | 16.21M | | | | | | | 23.24M | | 32.75M | 36.20M | 33.36M | 47.23M | 48.77M | 50.06M | 47.17M | 66.81M | 56.73M | 60.73M | 56.14M | | 58.66M | 56.77M | 59.63M | 60.48M | 61.17M | 65.31M | 69.06M | 66.88M | 74.31M | 66.05M | 60.12M | 58.92M | 60.98M | 55.82M | 60.70M | 67.33M | 73.75M | 64.91M | 62.41M | 63.23M | 66.49M | 56.84M | 57.33M | 50.75M | 52.02M | 54.89M | 53.64M | 54.47M | 72.33M | 76.08M |
|
Inventory
|
| | 9.79M | 17.38M | 17.06M | 18.11M | 16.99M | 25.17M | 26.40M | 26.90M | 26.12M | 26.36M | 30.70M | 31.46M | 30.98M | 31.54M | 31.85M | 31.55M | 33.19M | 46.03M | 49.46M | 46.59M | 71.91M | 73.72M | 74.12M | 69.30M | 101.87M | 81.52M | 92.24M | 96.14M | 101.87M | 103.73M | 99.23M | 100.87M | 103.91M | 103.91M | 105.81M | 108.01M | 112.78M | 114.25M | 103.10M | 96.30M | 96.21M | 101.19M | 104.26M | 119.92M | 137.06M | 150.46M | 147.10M | 147.55M | 141.16M | 130.58M | 116.14M | 110.10M | 103.47M | 93.26M | 95.06M | 88.66M | 91.14M | 105.78M | 107.43M |
|
Current Deferred Tax Assets
|
| | 9.17M | 13.05M | 13.05M | 10.35M | 10.35M | 11.20M | 11.20M | 11.86M | 11.86M | 11.86M | 11.86M | 12.63M | 12.64M | 12.64M | 12.68M | 12.45M | 12.44M | 12.49M | 12.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 11.96M | 10.57M | 10.64M | 10.49M | 9.90M | 11.61M | 13.95M | 15.39M | 16.05M | 15.93M | 17.05M | 18.88M | 16.38M | 16.74M | 18.22M | 23.52M | 16.81M | 15.40M | 17.70M | 19.59M | 21.86M | 28.69M | 29.62M | 28.65M | 27.77M | 26.00M | 28.04M | 20.39M | 21.16M | 18.27M | 19.62M | 20.70M | 17.05M | 19.68M | 18.73M | 15.18M | 14.23M | 15.12M | 22.63M | 41.04M | 36.96M | 41.47M | 44.42M | 48.33M | 58.84M | 60.98M | 56.67M | 77.36M | 103.36M | 53.91M | 50.24M | 71.51M | 98.99M | 82.28M | 64.93M | 75.29M | 83.35M | 78.28M | 96.17M |
|
Current Assets
|
| | 264.62M | 271.31M | 280.66M | 283.59M | 291.81M | 155.60M | 166.52M | 180.76M | 197.09M | 213.22M | 247.86M | 233.78M | 250.84M | 275.90M | 268.37M | 283.38M | 296.32M | 285.32M | 259.89M | 264.13M | 310.31M | 311.92M | 337.07M | 315.41M | 294.38M | 295.98M | 315.38M | 352.27M | 372.23M | 358.86M | 379.12M | 397.13M | 413.71M | 429.84M | 477.08M | 483.24M | 478.32M | 465.17M | 963.40M | 829.41M | 904.00M | 984.29M | 888.72M | 780.70M | 775.60M | 787.77M | 849.13M | 881.81M | 934.97M | 881.36M | 913.75M | 927.57M | 989.92M | 995.67M | 1,011.26M | 815.49M | 839.67M | 844.78M | 659.62M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | 1.54M | | 3.98M | 4.90M | 3.65M | 5.41M | 5.93M | 7.47M | 7.21M | 7.62M | 9.29M | 8.08M | 9.81M | 11.33M | 12.49M | 11.43M | 10.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 14.35M | 16.32M | 16.89M | 17.31M | 17.11M | 28.96M | 32.19M | 34.11M | 34.70M | 34.11M | 33.49M | 35.25M | 35.18M | 37.26M | 37.69M | 36.18M | 34.37M | 34.77M | 34.03M | 32.31M | 42.21M | 40.50M | 41.03M | 42.01M | 41.00M | 40.71M | 40.22M | 42.59M | 48.29M | 50.88M | 50.48M | 51.50M | 52.04M | 52.85M | 54.88M | 54.25M | 53.00M | 57.87M | 57.56M | 59.07M | 60.54M | 62.32M | 64.95M | 71.14M | 77.06M | 81.83M | 88.36M | 93.96M | 98.37M | 103.21M | 106.88M | 108.60M | 109.03M | 110.98M | 111.74M | 112.69M | 115.79M | 118.95M | 119.61M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75M | 19.99M | 20.96M | 22.51M | 22.16M | 21.25M | 19.61M | 19.19M | 18.39M | 19.05M | 29.21M | 33.81M | 32.92M | 32.74M | 35.04M | | | | | | | | | |
|
Goodwill
|
| | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 113.03M | 112.68M | 111.41M | 111.34M | 111.34M | 111.34M | 111.34M | 111.34M | 111.34M | 123.09M | 122.72M | 122.22M | 149.65M | 148.73M | 147.91M | 312.51M | 311.17M | 311.42M | 327.72M | 328.22M | 333.00M | 334.78M | 337.75M | 338.95M | 336.55M | 336.52M | 335.89M | 336.12M | 335.70M | 334.52M | 336.54M | 334.84M | 335.03M | 336.46M | 499.31M | 499.06M | 499.27M | 616.39M | 738.90M | 740.43M | 734.49M | 731.29M | 734.27M | 734.89M | 735.52M | 734.33M | 735.81M | 735.36M | 735.35M | 737.17M | 734.73M | 735.96M | 738.49M | 737.87M |
|
Intangibles
|
| | 4.67M | 4.41M | 4.32M | 8.08M | 4.16M | 87.24M | 90.05M | 85.55M | 84.53M | 83.47M | 82.53M | 81.60M | 80.57M | 79.56M | 84.08M | 82.67M | 81.28M | 94.28M | 92.04M | 89.67M | 206.26M | 196.47M | 187.57M | 190.28M | 184.13M | 180.21M | 174.23M | 168.11M | 162.46M | 155.75M | 149.97M | 143.69M | 138.89M | 134.10M | 129.16M | 124.87M | 120.06M | 115.71M | 111.59M | 168.21M | 161.82M | 155.78M | 218.96M | 277.62M | 269.43M | 260.16M | 251.00M | 242.91M | 234.69M | 226.71M | 218.86M | 211.17M | 205.12M | 199.43M | 193.97M | 188.27M | 182.55M | 177.35M | 172.04M |
|
Goodwill & Intangibles
|
| | 33.22M | 32.96M | 32.86M | 36.62M | 32.70M | 200.28M | 202.74M | 196.96M | 195.87M | 194.81M | 193.87M | 192.94M | 191.92M | 190.90M | 207.16M | 205.39M | 203.50M | 243.94M | 240.77M | 237.57M | 518.77M | 507.64M | 498.99M | 518.01M | 512.34M | 513.20M | 509.01M | 505.86M | 501.41M | 492.30M | 486.49M | 479.57M | 475.01M | 469.80M | 463.68M | 461.41M | 454.90M | 450.74M | 448.04M | 667.52M | 660.88M | 655.04M | 835.34M | 1,016.52M | 1,009.85M | 994.65M | 982.30M | 977.18M | 969.58M | 962.23M | 953.19M | 946.98M | 940.47M | 934.78M | 931.14M | 922.99M | 918.51M | 915.84M | 909.92M |
|
Long-Term Deferred Tax
|
| | 13.44M | 10.06M | 9.84M | 11.68M | 11.80M | | | 26.80M | 1.13M | 0.98M | 1.29M | 24.66M | 1.16M | 1.10M | 0.97M | 24.15M | 1.33M | 1.40M | 1.51M | 2.36M | 2.64M | 2.92M | 2.96M | 4.04M | 5.62M | 5.63M | 5.63M | 9.45M | 9.46M | 9.45M | 9.45M | 15.20M | 32.04M | 31.20M | 30.61M | 14.14M | 14.14M | 14.15M | 14.98M | 15.02M | 15.38M | 15.56M | 15.87M | 15.88M | 16.05M | 16.13M | 16.62M | 22.33M | 29.56M | 32.76M | 35.96M | 32.90M | 37.38M | 40.55M | 42.09M | 57.47M | 61.36M | 59.80M | 56.39M |
|
Other Non-Current Assets
|
| | 8.37M | 9.90M | 9.44M | 9.72M | 9.15M | 9.96M | 13.75M | 15.78M | 15.63M | 15.78M | 17.07M | 17.94M | 19.66M | 21.22M | 22.29M | 23.27M | 24.96M | 25.38M | 26.97M | 27.89M | 28.81M | 30.73M | 32.61M | 35.05M | 37.25M | 36.95M | 37.60M | 49.32M | 53.49M | 59.66M | 68.95M | 74.61M | 77.27M | 86.17M | 92.26M | 103.04M | 110.93M | 116.20M | 115.71M | 119.29M | 118.44M | 119.74M | 120.48M | 127.52M | 122.12M | 117.86M | 110.35M | 105.02M | 100.47M | 96.79M | 90.77M | 90.47M | 86.32M | 83.05M | 81.73M | 79.31M | 76.56M | 72.03M | 70.09M |
|
Non-Current Assets
|
| | 78.60M | 78.15M | 77.85M | 80.26M | 82.12M | 249.03M | 255.48M | 261.06M | 260.27M | 258.91M | 258.12M | 258.72M | 259.56M | 261.36M | 278.94M | 276.83M | 274.60M | 315.70M | 316.84M | 314.62M | 613.46M | 601.51M | 594.35M | 619.70M | 615.38M | 613.92M | 608.44M | 664.09M | 668.72M | 667.62M | 673.26M | 684.11M | 763.35M | 767.14M | 767.19M | 757.57M | 753.32M | 757.28M | 755.87M | 995.09M | 982.62M | 976.71M | 1,162.76M | 1,361.79M | 1,346.98M | 1,343.69M | 1,330.55M | 1,328.95M | 1,315.87M | 1,312.51M | 1,307.82M | 1,299.31M | 1,293.84M | 1,295.99M | 1,292.33M | 1,305.47M | 1,311.80M | 1,300.72M | 1,288.98M |
|
Assets
|
| | 343.22M | 349.45M | 358.51M | 363.85M | 373.93M | 404.63M | 422.00M | 441.82M | 457.36M | 472.13M | 505.98M | 492.50M | 510.40M | 537.25M | 547.31M | 560.21M | 570.93M | 601.02M | 576.72M | 578.75M | 923.77M | 913.43M | 931.41M | 935.10M | 909.76M | 909.90M | 923.82M | 1,016.36M | 1,040.95M | 1,026.47M | 1,052.38M | 1,081.24M | 1,177.06M | 1,196.98M | 1,244.27M | 1,240.81M | 1,231.65M | 1,222.45M | 1,719.28M | 1,824.50M | 1,886.62M | 1,960.99M | 2,051.47M | 2,142.50M | 2,122.59M | 2,131.46M | 2,179.68M | 2,210.76M | 2,250.84M | 2,193.87M | 2,221.57M | 2,226.88M | 2,283.76M | 2,291.66M | 2,303.59M | 2,120.96M | 2,151.47M | 2,145.50M | 1,948.60M |
|
Accounts Payables
|
| | 13.24M | 14.38M | 14.42M | 11.00M | 10.61M | 15.69M | 18.64M | 18.25M | 18.38M | 17.46M | 24.72M | 16.47M | 20.15M | 18.96M | 23.20M | 19.43M | 21.81M | 26.09M | 24.69M | 22.65M | 32.14M | 37.37M | 36.72M | 27.07M | 38.47M | 53.29M | 51.18M | 48.29M | 37.86M | 35.26M | 38.37M | 38.04M | 38.47M | 40.18M | 48.45M | 46.38M | 46.79M | 34.59M | 37.20M | 40.31M | 50.76M | 56.20M | 74.66M | 71.51M | 71.64M | 68.40M | 73.52M | 63.39M | 63.41M | 47.19M | 49.92M | 45.03M | 43.15M | 49.75M | 47.81M | 51.78M | 53.27M | 62.41M | 62.49M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.15M | 564.27M | | | | | | | | | | 572.00M | 174.32M | 174.56M | 174.80M | |
|
Payables
|
| | 13.24M | 14.38M | 14.42M | 11.00M | 10.61M | 15.69M | 18.64M | 18.25M | 18.38M | 17.46M | 24.72M | 16.47M | 20.15M | 18.96M | 23.20M | 19.43M | 21.81M | 26.09M | 24.69M | 22.65M | 32.14M | 37.37M | 36.72M | 27.07M | 38.47M | 53.29M | 51.18M | 48.29M | 37.86M | 35.26M | 38.37M | 38.04M | 38.47M | 40.18M | 48.45M | 46.38M | 46.79M | 34.59M | 37.20M | 40.31M | 50.76M | 56.20M | 74.66M | 559.66M | 635.91M | 68.40M | 73.52M | 63.39M | 63.41M | 47.19M | 49.92M | 45.03M | 43.15M | 49.75M | 619.81M | 226.11M | 227.83M | 237.22M | 62.49M |
|
Accumulated Expenses
|
| | 8.68M | 8.12M | 7.79M | 8.90M | 8.25M | 13.32M | 12.21M | 11.99M | 12.53M | 14.05M | 14.02M | 19.60M | 13.49M | 16.17M | 17.07M | 19.87M | 22.11M | 33.42M | 29.38M | 30.13M | 34.90M | 32.67M | 32.81M | 31.20M | 31.41M | 31.25M | 33.06M | 35.69M | 40.52M | 31.72M | 35.78M | 43.05M | 53.00M | 54.57M | 58.02M | 55.57M | 58.06M | 52.98M | 59.25M | 80.31M | 84.08M | 91.12M | 104.24M | 133.17M | 139.83M | 136.52M | 146.44M | 172.66M | 198.98M | 145.89M | 150.38M | 149.28M | 167.19M | 158.12M | 144.25M | 167.90M | 173.63M | 151.88M | 165.34M |
|
Other Accumulated Expenses
|
| | | | | 0.40M | | | 2.42M | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 10.91M | 13.41M | 15.21M | 17.71M | 17.71M | 17.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 0.93M | | | 0.85M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 3.39M | | | 3.00M | 2.83M | | | | 22.63M | | | | 25.17M | 23.30M | 23.53M | 26.17M | 53.66M | 92.27M | 84.85M | 93.12M | 87.52M | 90.52M | 85.37M | 80.84M | 89.40M | 104.52M | 94.73M | 98.41M | 92.42M | 100.41M | 92.67M | 96.18M | 98.00M | 114.62M | 114.04M | 106.80M | 105.73M | 127.47M | 133.18M | 128.87M | 132.40M | 152.03M | 132.77M | 148.44M | 156.33M | 185.74M | 173.35M | 180.04M | 180.36M | 229.78M | 218.25M | 222.18M | 217.49M | 238.37M | 234.04M | 245.50M |
|
Total Current Liabilities
|
| | 58.16M | 58.74M | 61.07M | 60.63M | 62.30M | 73.23M | 78.55M | 83.08M | 85.61M | 88.53M | 99.06M | 92.40M | 92.10M | 103.29M | 111.56M | 112.33M | 108.62M | 138.28M | 122.64M | 124.63M | 199.65M | 191.31M | 198.17M | 180.91M | 197.48M | 211.71M | 205.87M | 205.21M | 221.43M | 201.63M | 212.58M | 204.58M | 210.62M | 211.38M | 228.17M | 237.00M | 248.44M | 236.56M | 233.88M | 276.42M | 292.27M | 317.11M | 338.66M | 876.16M | 951.01M | 373.51M | 376.68M | 428.45M | 453.97M | 370.16M | 369.36M | 367.79M | 416.36M | 407.12M | 961.52M | 595.68M | 607.53M | 594.39M | 456.59M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 219.05M | 216.94M | 214.83M | 245.73M | 206.13M | 183.53M | 178.92M | 194.92M | 190.49M | 181.06M | 167.13M | 135.42M | 96.99M | 76.56M | 77.14M | 50.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.12M | 467.20M | 472.35M | 477.55M | 482.82M | | | 565.03M | 565.80M | 566.57M | 567.34M | 568.11M | 568.89M | 569.66M | 570.44M | 571.22M | | 166.40M | 166.70M | 166.99M | 167.29M |
|
Non-Current Deffered Revenue
|
| | 19.17M | 18.86M | 18.45M | 18.97M | 19.00M | 18.47M | 19.65M | 19.89M | 19.46M | 18.60M | 17.66M | 17.76M | 19.77M | 21.31M | 20.37M | 20.31M | 19.84M | 19.06M | 18.44M | 18.00M | 17.82M | 17.50M | 17.10M | 17.10M | 15.99M | 16.33M | 16.38M | 10.62M | | 8.96M | 10.63M | 10.60M | 10.30M | 9.70M | 8.00M | 7.10M | 6.02M | 6.10M | 5.20M | 5.70M | 7.90M | 11.90M | 14.14M | 20.20M | 24.04M | 24.20M | 34.52M | 37.38M | 42.44M | 48.80M | 55.10M | 58.62M | 65.19M | 67.93M | 69.81M | 76.12M | 78.37M | 80.45M | 66.72M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 22.12M | 21.57M | 26.49M | 25.55M | 26.23M | 26.05M | 28.16M | 27.93M | 29.02M | 30.47M | 30.45M | 31.00M | 32.72M | 32.32M | 21.82M | 64.98M | 62.43M | 61.58M | 51.59M | 42.50M | 38.95M | 40.53M | 62.28M | 36.32M | 34.79M | 32.59M | 67.37M | 61.41M | 61.29M | 60.92M | 82.56M | 37.81M | 29.56M | 35.58M | 88.14M | 39.13M | 40.63M | 53.31M | 110.28M | 28.17M | 23.91M | 16.14M | 98.94M | 1.56M | 1.51M | 1.56M | 86.26M | 1.49M | 1.33M | 1.41M | 1.11M | 1.17M | 1.31M | 1.26M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.84M | 65.52M | 63.02M | 50.67M | 58.84M | 57.15M | 55.00M | 48.90M | 57.67M | 54.88M | 53.45M | 39.91M | 49.08M | 55.26M | 52.52M | 39.41M | 47.73M | 46.46M | 43.46M | 33.91M | 45.12M | 44.20M | 42.14M | 31.12M | 44.56M | 42.62M | 39.49M |
|
Other Non-Current Liabilities
|
| | 0.68M | 0.62M | 1.01M | 1.34M | 1.73M | 3.28M | 5.71M | 4.81M | 4.94M | 5.04M | 5.42M | 5.17M | 5.43M | 6.00M | 6.01M | 7.02M | 6.01M | 11.62M | 11.78M | 11.93M | 11.77M | 12.07M | 12.17M | 8.21M | 8.72M | 9.88M | 9.62M | 9.83M | 9.41M | 11.39M | 10.19M | 9.56M | 9.79M | 9.60M | 9.80M | 11.72M | 12.03M | 16.07M | 19.77M | 19.17M | 18.54M | 18.74M | 10.76M | 7.84M | 7.35M | 8.81M | 9.29M | 6.72M | 6.14M | 6.26M | 6.43M | 6.32M | 7.10M | 7.51M | 8.00M | 7.22M | 7.58M | 7.97M | 8.23M |
|
Total Non-Current Liabilities
|
| | 77.33M | 77.60M | 79.52M | 79.60M | 81.31M | 113.83M | 119.78M | 129.46M | 130.62M | 133.36M | 142.78M | 138.33M | 139.80M | 153.63M | 162.40M | 163.09M | 159.46M | 190.05M | 173.40M | 164.43M | 501.50M | 488.15M | 491.68M | 495.29M | 462.10M | 450.52M | 441.70M | 452.19M | 457.04M | 426.44M | 422.94M | 392.06M | 436.79M | 414.13M | 426.94M | 383.84M | 341.12M | 318.92M | 781.10M | 837.83M | 857.07M | 889.68M | 929.37M | 987.97M | 1,040.49M | 1,030.01M | 1,035.01M | 1,073.90M | 1,102.16M | 1,024.04M | 1,027.71M | 1,031.61M | 1,088.06M | 1,081.34M | 1,064.26M | 870.43M | 886.79M | 873.91M | 719.47M |
|
Total Liabilities
|
| | 78.01M | 78.22M | 80.53M | 80.94M | 83.04M | 117.11M | 125.49M | 134.27M | 135.56M | 138.40M | 148.20M | 143.50M | 145.23M | 159.63M | 168.41M | 170.12M | 165.48M | 201.67M | 185.18M | 176.36M | 513.27M | 500.23M | 503.85M | 503.50M | 470.82M | 460.40M | 451.32M | 462.02M | 466.45M | 437.83M | 433.14M | 401.62M | 446.57M | 423.74M | 436.74M | 395.56M | 353.15M | 334.99M | 800.88M | 857.00M | 875.61M | 908.42M | 940.13M | 995.81M | 1,047.85M | 1,038.82M | 1,044.29M | 1,080.62M | 1,108.30M | 1,030.31M | 1,034.14M | 1,037.92M | 1,095.16M | 1,088.85M | 1,072.26M | 877.65M | 894.37M | 881.88M | 727.70M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 227.46M | 225.35M | 223.24M | 254.14M | 214.54M | 194.44M | 192.33M | 210.12M | 208.20M | 198.77M | 184.84M | 135.42M | 96.99M | 76.56M | 77.14M | 50.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 265.21M | 271.23M | 277.98M | 282.91M | 290.89M | 287.52M | 296.51M | 307.55M | 321.79M | 333.73M | 357.79M | 349.00M | 365.18M | 377.62M | 378.90M | 390.10M | 405.45M | 399.35M | 391.54M | 420.46M | -3.06M | -7.52M | -8.03M | 458.84M | -9.84M | -8.77M | -7.38M | 554.34M | 574.50M | 588.64M | 619.24M | 679.62M | 730.49M | 773.24M | 807.53M | 845.25M | 878.50M | 887.46M | 918.40M | 967.50M | 1,011.01M | 1,052.57M | 1,111.34M | 1,146.69M | 1,074.74M | 1,092.64M | 1,135.39M | 1,130.14M | 1,142.54M | 1,163.57M | 1,187.44M | 1,188.95M | 1,188.60M | 1,202.81M | 1,231.33M | 1,243.31M | 1,257.10M | 1,263.62M | 1,220.90M |
|
Shareholder's Equity
|
| | 265.21M | 271.23M | 277.98M | 282.91M | 290.89M | 287.52M | 296.51M | 307.55M | 321.79M | 333.73M | 357.79M | 349.00M | 365.18M | 377.62M | 378.90M | 390.10M | 405.45M | 399.35M | 391.54M | 420.46M | -3.06M | -7.52M | -8.03M | 458.84M | -9.84M | -8.77M | -7.38M | 554.34M | 574.50M | 588.64M | 619.24M | 679.62M | 730.49M | 773.24M | 807.53M | 845.25M | 878.50M | 887.46M | 918.40M | 967.50M | 1,011.01M | 1,052.57M | 1,111.34M | 1,146.69M | 1,074.74M | 1,092.64M | 1,135.39M | 1,130.14M | 1,142.54M | 1,163.57M | 1,187.44M | 1,188.95M | 1,188.60M | 1,202.81M | 1,231.33M | 1,243.31M | 1,257.10M | 1,263.62M | 1,220.90M |
|
Liabilities and Shareholders Equity
|
| | 343.22M | 349.45M | 358.51M | 363.85M | 373.93M | 404.63M | 422.00M | 441.82M | 457.36M | 472.13M | 505.98M | 492.50M | 510.40M | 537.25M | 547.31M | 560.21M | 570.93M | 601.02M | 576.72M | 578.75M | 923.77M | 913.43M | 931.41M | 935.10M | 909.76M | 909.90M | 923.82M | 1,016.36M | 1,040.95M | 1,026.47M | 1,052.38M | 1,081.24M | 1,177.06M | 1,196.98M | 1,244.27M | 1,240.81M | 1,231.65M | 1,222.45M | 1,719.28M | 1,824.50M | 1,886.62M | 1,960.99M | 2,051.47M | 2,142.50M | 2,122.59M | 2,131.46M | 2,179.68M | 2,210.76M | 2,250.84M | 2,193.87M | 2,221.57M | 2,226.88M | 2,283.76M | 2,291.66M | 2,303.59M | 2,120.96M | 2,151.47M | 2,145.50M | 1,948.60M |
|
Treasury Shares
|
| | 4.12M | 0.56M | 0.74M | 5.05M | | 0.51M | 0.90M | 5.95M | 0.45M | 0.25M | 0.51M | 6.84M | 1.03M | 1.03M | 1.61M | 7.72M | 7.72M | 0.68M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.14M | 9.89M | 9.89M | 9.89M | 9.89M | 9.89M | 9.89M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.82M | 12.81M |
|
Retained Earnings
|
| | -12.03M | | | -1.64M | | | | 14.54M | | | | 38.52M | | | | 69.03M | 66.29M | 84.10M | 92.14M | 99.79M | 99.42M | 98.26M | 100.24M | 100.40M | 91.23M | 92.06M | 98.29M | 159.72M | 162.44M | 169.03M | 182.66M | 197.45M | 200.74M | 216.71M | 236.70M | 258.79M | 269.84M | 265.54M | 274.35M | 290.72M | 304.85M | 325.27M | 354.59M | 368.57M | 393.29M | 402.36M | 419.14M | 390.73M | 375.73M | 379.18M | 384.73M | 370.36M | 354.68M | 358.42M | 367.05M | 382.89M | 375.87M | 381.50M | 386.97M |