|
Cash & Equivalents
|
13.37M | 25.16M | 27.45M | 17.87M | 208.51M | 58.08M | 85.53M | 87.51M | 97.75M | 261.01M | 208.51M | 239.60M | 490.63M | 438.42M | 643.49M | 712.94M | 764.49M | 918.95M | 856.85M | 618.01M | 1,957.10M | 1,345.01M | 1,464.47M | 1,381.95M | 1,901.82M | 1,776.45M | 1,383.31M | 4,375.68M | 4,347.16M | 4,531.14M | 4,197.13M | 3,869.56M | 3,538.64M | 3,410.37M | 3,067.34M | 3,171.80M | 2,793.37M | 2,592.66M | 2,701.93M | 2,627.41M | 2,516.41M | 2,756.06M | 4,036.87M |
|
Short-term Investments
|
| | | 82.62M | 38.72M | 168.53M | 118.09M | 280.66M | 229.73M | 146.42M | 548.92M | 597.91M | 973.38M | 931.21M | 1,390.28M | 1,068.51M | 849.17M | 618.80M | 375.77M | 364.73M | 1,417.10M | 1,807.74M | 3,254.30M | 3,268.72M | 2,910.47M | 2,605.45M | 2,533.62M | 2,241.96M | 1,897.78M | 1,172.55M | 872.00M | 665.25M | 294.06M | 105.69M | 106.99M | 2.60M | | | | | | | |
|
Cash & Current Investments
|
13.37M | 25.16M | 27.45M | 100.49M | 247.23M | 226.62M | 203.62M | 368.17M | 327.48M | 407.43M | 757.43M | 837.52M | 1,464.02M | 1,369.63M | 2,033.76M | 1,781.45M | 1,613.66M | 1,537.75M | 1,232.62M | 982.74M | 3,374.20M | 3,152.76M | 4,718.77M | 4,650.68M | 4,812.29M | 4,381.90M | 3,916.93M | 6,617.64M | 6,244.94M | 5,703.69M | 5,069.13M | 4,534.81M | 3,832.70M | 3,516.06M | 3,174.32M | 3,174.40M | 2,793.37M | 2,592.66M | 2,701.93M | 2,627.41M | 2,516.41M | 2,756.06M | 4,036.87M |
|
Receivables - Net
|
| | | | | | | | | | 10.52M | 29.43M | 23.48M | 33.17M | 37.37M | 41.06M | 58.98M | 58.11M | 55.91M | 70.88M | 65.62M | 61.66M | 60.27M | 60.40M | 84.01M | 73.79M | 129.58M | 483.11M | 190.80M | 172.26M | 189.17M | 173.17M | 309.63M | 299.28M | 309.08M | 358.03M | 435.29M | 529.45M | 569.05M | 676.28M | 717.24M | 770.78M | 863.28M |
|
Receivables - Other
|
| | | | | | | | | | 170.95M | 1.56M | 23.86M | 12.70M | 4.88M | 8.61M | 6.11M | 3.37M | 1.72M | 1.93M | 6.41M | 3.64M | 5.79M | 12.65M | 6.28M | 6.92M | 7.22M | 5.05M | 5.30M | 2.61M | 2.20M | 3.04M | 1.33M | 1.99M | 1.63M | 1.74M | | | | | | | |
|
Receivables
|
| | | | | | | | | | 181.47M | 30.98M | 47.35M | 45.87M | 42.25M | 49.67M | 65.09M | 61.48M | 57.64M | 72.81M | 72.03M | 65.30M | 66.06M | 73.05M | 90.29M | 80.70M | 136.81M | 488.17M | 196.10M | 174.87M | 191.37M | 176.21M | 310.96M | 301.27M | 310.71M | 359.76M | 435.29M | 529.45M | 569.05M | 676.28M | 717.24M | 770.78M | 863.28M |
|
Finished Goods
|
| | | | | | | | | | 5.71M | 10.93M | 7.50M | 6.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | 5.71M | 10.93M | 7.50M | 6.32M | 19.70M | 16.24M | 13.14M | 49.05M | 37.51M | 28.55M | 28.77M | 33.23M | 35.52M | 89.29M | 72.97M | 117.59M | 150.98M | 242.63M | 245.63M | 262.21M | 290.91M | 282.35M | 297.00M | 321.33M | 316.93M | 416.12M | 447.35M | 443.26M | 431.68M | 494.99M | 494.66M | 502.87M | 531.69M |
|
Prepaid Assets
|
| | | 5.78M | 4.56M | 6.13M | 6.33M | 6.22M | 8.70M | 11.26M | 17.71M | 35.62M | 49.38M | 63.29M | 69.92M | 90.55M | 89.94M | 96.21M | 95.94M | 90.24M | 126.31M | 144.47M | 150.88M | 160.01M | 171.40M | 225.46M | 235.01M | 270.17M | 266.44M | 207.38M | 199.77M | 1,354.30M | 264.83M | 255.05M | 241.66M | 257.46M | 231.74M | 273.66M | 209.08M | 192.92M | 168.18M | 280.52M | 232.64M |
|
Current Assets
|
| | | 106.27M | 251.78M | 232.75M | 209.95M | 374.40M | 336.18M | 418.69M | 962.33M | 913.50M | 1,585.70M | 1,516.71M | 2,180.20M | 1,943.84M | 1,796.73M | 1,755.68M | 1,435.55M | 1,172.70M | 3,595.19M | 3,392.40M | 4,965.74M | 4,960.69M | 5,140.98M | 4,799.04M | 4,432.84M | 7,613.88M | 6,948.14M | 6,345.88M | 5,749.17M | 3,096.62M | 4,704.32M | 4,401.42M | 4,053.54M | 4,203.41M | 3,907.75M | 3,839.02M | 3,911.74M | 3,991.59M | 3,896.49M | 4,310.22M | 5,664.48M |
|
Construction in Progress
|
| | | | 0.20M | 2.35M | 8.62M | 15.05M | 18.47M | 21.42M | 24.02M | 26.12M | | | | | | | 43.20M | 20.95M | | | | 85.78M | 70.77M | 78.86M | 129.36M | 186.84M | 153.66M | | 222.19M | 293.63M | 376.90M | 484.31M | 631.07M | 740.62M | 782.86M | 863.42M | 625.64M | 654.02M | 589.99M | 353.66M | 129.12M |
|
Property, Plant & Equipment (Net)
|
| | | 6.61M | 7.70M | 9.75M | 16.55M | 25.98M | 30.72M | 33.77M | 55.32M | 62.57M | 76.99M | 90.51M | 111.26M | 157.06M | 197.81M | 212.67M | 226.50M | 242.40M | 240.33M | 258.11M | 291.22M | 357.69M | 373.95M | 395.17M | 450.79M | 587.61M | 624.67M | 633.10M | 681.91M | 229.63M | 925.40M | 1,031.94M | 1,178.04M | 1,324.15M | 1,417.99M | 1,516.49M | 1,562.96M | 1,578.42M | 1,598.59M | 1,615.79M | 1,628.11M |
|
Goodwill
|
| | | | | | | | | | 1.98M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 12.25M | 7.25M | 12.86M | 12.13M | 11.63M | 45.06M | 6.84M | 6.51M | 6.18M | 5.85M | 5.56M | 5.38M | 5.19M | 5.00M | 4.81M | 12.01M | 14.10M | 46.68M | 45.81M | 43.33M | 40.85M | 40.62M | 39.73M | 46.90M | 53.66M | 57.14M | 55.17M | 53.72M | 53.94M | 51.09M | 50.14M | 64.89M | 63.58M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 14.23M | 7.36M | 12.97M | 12.24M | 11.74M | 45.17M | 6.95M | 6.62M | 6.29M | 5.85M | 5.56M | 5.38M | 5.19M | 5.00M | 4.81M | 12.01M | 14.10M | 46.68M | 45.81M | 43.33M | 40.85M | 40.62M | 39.73M | 46.90M | 53.66M | 57.14M | 55.17M | 53.72M | 53.94M | 51.09M | 50.14M | 64.89M | 63.58M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.77M | 2.93M | 4.83M | 7.68M | 7.67M | 11.99M | 16.07M | 16.47M | 29.54M | 30.53M | 31.39M | 42.15M | 37.89M | 37.94M | 39.80M | 48.01M | 65.96M | 78.22M | 79.75M | 106.84M | | 115.76M | 103.43M | | 2,079.81M | | | | 2,030.25M | | | | | | | |
|
Other Non-Current Assets
|
| | | 3.88M | 5.74M | 8.72M | 8.92M | | 6.90M | 16.69M | | | | | 52.75M | 13.23M | 8.99M | 9.16M | 30.40M | 2.48M | 2.44M | 4.60M | 4.95M | 7.75M | 8.28M | 9.93M | 6.06M | 163.05M | 6.96M | 3.94M | 140.55M | 75.12M | 173.37M | 147.55M | 140.90M | 125.36M | 199.02M | 199.32M | 201.17M | 160.49M | 149.89M | 161.72M | 136.20M |
|
Non-Current Assets
|
| | | 10.49M | 13.45M | 18.48M | 25.47M | 31.41M | 40.55M | 55.28M | 86.73M | 132.98M | 123.22M | 137.15M | 228.43M | 305.84M | 375.50M | 394.64M | 445.52M | 439.59M | 472.02M | 510.89M | 600.65M | 640.07M | 680.02M | 725.08M | 853.50M | 921.64M | 1,073.25M | 1,032.33M | 976.85M | 1,172.21M | 1,252.46M | 1,327.32M | 1,471.34M | 1,601.86M | 1,759.93M | 1,873.16M | 1,919.12M | 1,929.32M | 1,945.03M | 1,988.17M | 1,968.11M |
|
Assets
|
| | | 116.76M | 265.23M | 251.23M | 235.43M | 405.81M | 376.73M | 473.98M | 1,049.06M | 1,046.48M | 1,708.93M | 1,653.86M | 2,408.63M | 2,249.68M | 2,172.23M | 2,150.32M | 1,881.07M | 1,612.29M | 4,067.21M | 3,903.29M | 5,566.39M | 5,600.76M | 5,821.00M | 5,524.12M | 5,286.33M | 8,535.52M | 8,021.39M | 7,378.21M | 6,726.01M | 5,481.18M | 5,956.77M | 5,728.74M | 5,524.88M | 5,805.27M | 5,667.68M | 5,712.18M | 5,830.86M | 5,920.91M | 5,841.53M | 6,298.39M | 7,632.59M |
|
Accounts Payables
|
| | | 8.98M | 3.82M | 6.07M | 7.31M | 11.96M | 20.48M | 24.42M | 35.17M | 69.78M | 52.72M | 85.88M | 85.55M | 113.28M | 105.32M | 148.54M | 133.02M | 122.49M | 98.36M | 157.17M | 146.26M | 231.96M | 146.92M | 168.83M | 206.20M | 262.40M | 236.91M | 234.35M | 252.07M | 294.78M | 241.36M | 266.98M | 341.86M | 315.11M | 356.57M | 333.02M | 307.53M | 405.00M | 364.50M | 360.78M | 383.68M |
|
Notes Payables
|
| | | | | | | | 2.47M | | | | | | | | | | | | | | | 335.01M | | | | | | | | | | | | | | | | 851.53M | | | 813.30M |
|
Payables
|
| | | 8.98M | 3.82M | 6.07M | 7.31M | 11.96M | 22.95M | 24.42M | 35.17M | 69.78M | 52.72M | 85.88M | 85.55M | 113.28M | 105.32M | 148.54M | 133.02M | 122.49M | 98.36M | 157.17M | 146.26M | 566.97M | 146.92M | 168.83M | 206.20M | 262.40M | 236.91M | 234.35M | 252.07M | 294.78M | 241.36M | 266.98M | 341.86M | 315.11M | 356.57M | 333.02M | 307.53M | 1,256.53M | 364.50M | 360.78M | 1,196.97M |
|
Accumulated Expenses
|
| | | 8.35M | 11.58M | 14.23M | 21.71M | 22.30M | 24.46M | 22.43M | 46.99M | 49.60M | 55.71M | 75.04M | 75.88M | 100.41M | | | | 163.56M | 179.33M | 207.92M | 279.32M | 346.14M | 312.13M | 398.86M | 389.87M | 558.05M | 385.98M | 454.18M | 410.25M | 619.49M | 417.92M | 454.95M | 505.82M | 693.73M | 569.44M | 646.54M | 717.34M | 803.71M | 692.18M | 908.88M | 1,001.66M |
|
Short term Debt
|
| | | 14.60M | | | | | 2.47M | | 9.02M | 9.22M | 9.56M | 9.07M | 8.74M | 8.73M | 8.94M | 8.74M | 0.70M | | 11.30M | 26.06M | 15.69M | 335.01M | 405.05M | 434.80M | 442.37M | 427.56M | 407.39M | 380.73M | 441.27M | 297.87M | 281.81M | 421.05M | 328.56M | 688.37M | 826.97M | 851.66M | 863.80M | 851.53M | 763.47M | 808.39M | 813.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 9.45M | 9.17M | 10.67M | 10.81M | 14.60M | 12.89M | 13.28M | 13.89M | 13.99M | 16.55M | 18.64M | 21.93M | 22.89M | 24.79M | 24.34M | 24.04M | 24.55M | 23.51M | 23.25M | 21.95M | 19.40M | 17.66M | 17.71M | 17.58M | 18.30M | 17.25M | 15.73M |
|
Current Taxes
|
| | | | 0.03M | 0.17M | 0.29M | 0.80M | 2.57M | 3.11M | 2.85M | 9.16M | 9.89M | 1.15M | 1.55M | 5.89M | 6.86M | 2.17M | 9.06M | 13.45M | 19.54M | 10.45M | 9.24M | 20.38M | 27.46M | 13.86M | 20.88M | 21.39M | 38.51M | 15.56M | 22.66M | 25.19M | 33.93M | 17.07M | 20.16M | 22.95M | 27.32M | 5.28M | 14.88M | 25.93M | 34.14M | 5.54M | 11.22M |
|
Current Deferred Revenue
|
| | | 1.07M | 0.39M | | | | | | 9.13M | 12.23M | 14.01M | 15.30M | 16.70M | 18.14M | 17.50M | | | | | | | | 71.65M | 63.60M | 72.63M | 300.00M | 163.66M | 163.40M | 144.98M | 213.86M | 185.48M | 159.03M | | | | | | | | | |
|
Total Current Liabilities
|
| | | 35.17M | 15.83M | 20.46M | 29.32M | 35.06M | 49.98M | 49.95M | 103.16M | 149.99M | 141.90M | 186.44M | 188.42M | 246.45M | 238.81M | 271.68M | 265.73M | 310.31M | 451.80M | 551.20M | 645.72M | 1,075.20M | 1,112.54M | 1,242.31M | 1,304.43M | 1,599.56M | 1,376.31M | 1,398.41M | 1,411.31M | 917.35M | 1,254.55M | 1,405.11M | 1,283.30M | 1,810.11M | 1,881.69M | 1,938.77M | 2,025.33M | 2,214.90M | 1,983.72M | 2,209.84M | 2,368.43M |
|
Non-Current Debt
|
| | | 6.19M | 6.21M | 10.55M | 18.03M | 17.28M | 17.43M | 135.03M | 140.31M | 146.27M | 154.55M | 149.22M | 146.41M | 148.89M | 155.17M | 154.32M | 150.76M | 157.38M | 157.28M | 160.16M | 151.55M | 183.64M | 193.02M | 194.86M | 200.91M | 202.11M | 201.60M | 185.21M | 208.06M | 209.15M | 206.30M | 207.43M | 202.49M | 197.62M | 199.03M | 185.27M | 187.51M | 166.48M | 160.16M | 146.09M | 832.75M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 29.48M | 24.81M | 21.29M | 18.30M | 14.66M | 9.84M | 8.24M | | | | | | | | 78.59M | 75.27M | 52.27M | 220.29M | 204.37M | 167.57M | 149.90M | 42.03M | 37.34M | 24.28M | 0.30M | 0.30M | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 176.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | 14.42M | 14.35M | 14.42M | 14.34M | 13.47M | 12.98M | 14.45M | 13.91M | 17.39M | 15.76M | 16.15M | 14.84M | 10.19M | 9.02M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.01M | | | 1.86M | 0.37M | | | | | 11.33M | 11.80M | 10.68M | 7.48M | 10.37M | 11.38M | 11.88M | 10.79M | 10.79M | 12.27M | 13.27M | 14.17M | 14.22M | 14.74M | 15.25M | 24.58M | 16.06M | 15.65M | 16.36M | 20.11M | 16.44M | 15.94M | 15.94M | 42.01M | 43.11M | 44.09M | 47.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 29.00M | 27.83M | 29.52M | 36.65M | 32.97M | 31.16M | 28.68M | 43.31M | 26.57M | 34.17M | 37.61M | 64.97M | 39.99M | 41.92M | 36.90M | 58.56M | 32.54M | 25.82M | 25.47M | 44.20M | 17.72M | 35.40M | 32.45M | 44.28M | 54.90M | 53.94M | 51.39M |
|
Other Non-Current Liabilities
|
| | | 0.79M | 0.09M | 0.17M | 0.25M | 0.56M | 0.89M | 1.12M | 0.74M | 31.96M | 22.90M | 21.77M | 34.88M | 48.77M | 38.97M | 38.10M | 36.58M | 46.56M | 45.30M | 46.51M | 47.89M | 57.43M | 55.32M | 55.33M | 54.61M | 54.23M | 51.83M | 48.43M | 45.17M | 180.47M | 45.62M | 43.12M | 41.99M | 50.81M | 48.90M | 51.53M | 50.57M | 66.73M | 65.63M | 63.08M | 64.06M |
|
Total Non-Current Liabilities
|
| | | 7.27M | 6.30M | 10.72M | 18.28M | 17.85M | 18.33M | 153.85M | 181.41M | 212.26M | 208.31M | 240.75M | 236.77M | 249.59M | 310.74M | 307.38M | 321.10M | 323.62M | 788.36M | 805.60M | 624.15M | 656.32M | 704.88M | 675.03M | 624.83M | 803.41M | 759.58M | 677.25M | 659.53M | 527.41M | 544.92M | 525.07M | 478.35M | 457.83M | 425.63M | 407.16M | 369.45M | 373.79M | 358.29M | 318.08M | 1,134.84M |
|
Total Liabilities
|
| | | 42.45M | 22.13M | 31.18M | 47.59M | 52.91M | 68.31M | 203.80M | 284.57M | 362.25M | 350.20M | 427.19M | 425.20M | 496.04M | 549.55M | 579.05M | 586.83M | 633.93M | 1,240.16M | 1,356.80M | 1,269.88M | 1,731.51M | 1,817.42M | 1,917.34M | 1,929.26M | 2,402.96M | 2,135.89M | 2,075.66M | 2,070.84M | 1,097.83M | 1,799.47M | 1,930.18M | 1,761.64M | 2,267.95M | 2,307.32M | 2,345.92M | 2,394.79M | 2,588.69M | 2,342.01M | 2,527.92M | 3,503.26M |
|
Total Debt
|
| | | 20.79M | 6.21M | 10.55M | 18.03M | 17.28M | 19.90M | 135.03M | 149.33M | 155.49M | 164.12M | 158.28M | 155.15M | 157.62M | 164.11M | 163.06M | 151.46M | 157.38M | 168.58M | 186.22M | 167.24M | 518.65M | 598.06M | 629.66M | 643.28M | 629.68M | 608.99M | 565.94M | 649.33M | 507.02M | 488.11M | 628.48M | 531.05M | 885.98M | 1,025.99M | 1,036.93M | 1,051.32M | 1,018.01M | 923.63M | 954.49M | 1,646.05M |
|
Common Equity
|
| | | -101.77M | 243.10M | 220.05M | 187.83M | 352.91M | 308.42M | 270.17M | 764.49M | 684.23M | 1,358.72M | 1,226.67M | 1,983.43M | 1,753.65M | 1,622.68M | 1,571.26M | 1,294.24M | 978.36M | 2,827.06M | 2,546.49M | 4,296.51M | 3,869.24M | 4,003.59M | 3,606.78M | 3,357.07M | 6,132.56M | 5,774.15M | 5,196.92M | 4,655.17M | 4,383.35M | 4,157.31M | 3,798.56M | 3,763.23M | 3,537.33M | 3,360.36M | 3,366.26M | 3,436.07M | 3,332.22M | 3,499.51M | 3,770.47M | 4,129.33M |
|
Shareholder's Equity
|
| | | -101.77M | 243.10M | 220.05M | 187.83M | 352.91M | 308.42M | 270.17M | 764.49M | 684.23M | 1,358.72M | 1,226.67M | 1,983.43M | 1,753.65M | 1,622.68M | 1,571.26M | 1,294.24M | 978.36M | 2,827.06M | 2,546.49M | 4,296.51M | 3,869.24M | 4,003.59M | 3,606.78M | 3,357.07M | 6,132.56M | 5,774.15M | 5,196.92M | 4,655.17M | 4,383.35M | 4,157.31M | 3,798.56M | 3,763.23M | 3,537.33M | 3,360.36M | 3,366.26M | 3,436.07M | 3,332.22M | 3,499.51M | 3,770.47M | 4,129.33M |
|
Liabilities and Shareholders Equity
|
| | | 116.76M | 265.23M | 251.23M | 235.43M | 405.81M | 376.73M | 473.98M | 1,049.06M | 1,046.48M | 1,708.93M | 1,653.86M | 2,408.63M | 2,249.68M | 2,172.23M | 2,150.32M | 1,881.07M | 1,612.29M | 4,067.21M | 3,903.29M | 5,566.39M | 5,600.76M | 5,821.00M | 5,524.12M | 5,286.33M | 8,535.52M | 8,021.39M | 7,378.21M | 6,726.01M | 5,481.18M | 5,956.77M | 5,728.74M | 5,524.88M | 5,805.27M | 5,667.68M | 5,712.18M | 5,830.86M | 5,920.91M | 5,841.53M | 6,298.39M | 7,632.59M |
|
Retained Earnings
|
| | | -118.19M | -140.19M | -164.32M | -199.81M | -237.41M | -288.04M | -348.58M | -231.19M | -330.52M | -438.04M | -594.93M | -738.96M | -1007.22M | -1174.86M | -1260.42M | -1567.78M | -1955.84M | -2319.58M | -2654.78M | -3080.00M | -3552.75M | -3486.25M | -3966.59M | -4380.45M | -5076.53M | -5400.38M | -5971.83M | -6635.01M | -7080.34M | -7428.77M | -7809.91M | -7594.50M | -7962.05M | -8213.20M | -8333.60M | -8454.95M | -8606.84M | -8605.57M | -8511.25M | -8386.41M |
|
Treasury Shares
|
| | | 0.04M | | | | 1.07M | | | 1.21M | 1.47M | 4.12M | 10.53M | | 14.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |