|
Cash & Equivalents
|
97.29M | 96.21M | 91.20M | 76.01M | 73.83M | 46.46M | 59.25M | 51.26M | 46.27M | 28.97M | 51.34M | 68.98M | 76.73M | 73.83M | 80.11M | 99.12M | 104.46M | 105.03M | 106.98M | 67.95M | 53.69M | 46.23M | 32.92M | 33.87M | 34.50M | 29.53M | 22.59M | 12.96M | 8.66M | 13.98M | 10.31M | 10.87M | 10.23M | 6.12M | 10.93M | 10.79M | 10.81M | 6.00M | 7.54M | 6.44M | 23.31M | 12.52M | 11.63M | 27.43M | 19.10M | 22.76M | 4.00M | 5.21M | 26.53M | 25.70M | 26.03M | 25.96M | 25.46M | 25.57M | 24.38M | 25.69M | 17.29M | 16.72M | 20.38M | 16.46M | 37.40M | 14.67M |
|
Cash & Current Investments
|
97.29M | 96.21M | 91.20M | 76.01M | 73.83M | 46.46M | 59.25M | 51.26M | 46.27M | 28.97M | 51.34M | 68.98M | 76.73M | 73.83M | 80.11M | 99.12M | 104.46M | 105.03M | 106.98M | 67.95M | 53.69M | 46.23M | 32.92M | 33.87M | 34.50M | 29.53M | 22.59M | 12.96M | 8.66M | 13.98M | 10.31M | 10.87M | 10.23M | 6.12M | 10.93M | 10.79M | 10.81M | 6.00M | 7.54M | 6.44M | 23.31M | 12.52M | 11.63M | 27.43M | 19.10M | 22.76M | 4.00M | 5.21M | 26.53M | 25.70M | 26.03M | 25.96M | 25.46M | 25.57M | 24.38M | 25.69M | 17.29M | 16.72M | 20.38M | 16.46M | 37.40M | 14.67M |
|
Receivables - Net
|
| | | 114.97M | 96.83M | 108.64M | 115.11M | 110.84M | 86.86M | 99.56M | 115.99M | 96.83M | 86.97M | 87.10M | 105.12M | 101.61M | 90.47M | 92.88M | 110.63M | 124.16M | 97.33M | 92.26M | 101.27M | 105.96M | 90.53M | 107.91M | 107.48M | 101.95M | 97.51M | 99.23M | 96.16M | 96.35M | 81.43M | 76.30M | 79.57M | 86.83M | 67.33M | 71.39M | 74.88M | 70.37M | 49.34M | 62.71M | 69.44M | 73.10M | 57.90M | 63.10M | 66.07M | 69.35M | 64.91M | 61.31M | 72.91M | 72.46M | 66.25M | 51.53M | 60.02M | 67.79M | 61.36M | 51.07M | 61.37M | 52.50M | 48.45M | 43.93M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 8.95M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 114.97M | 96.83M | 108.64M | 115.11M | 110.84M | 86.86M | 99.56M | 115.99M | 96.83M | 86.97M | 87.10M | 105.12M | 101.61M | 90.47M | 92.88M | 110.63M | 124.16M | 97.33M | 92.26M | 101.27M | 105.96M | 90.53M | 107.91M | 107.48M | 101.95M | 97.51M | 99.23M | 96.16M | 96.35M | 81.43M | 76.30M | 79.57M | 95.78M | 76.28M | 71.39M | 74.88M | 70.37M | 49.34M | 62.71M | 69.44M | 73.10M | 57.90M | 63.10M | 66.07M | 69.35M | 64.91M | 61.31M | 72.91M | 72.46M | 66.25M | 51.53M | 60.02M | 67.79M | 61.36M | 51.07M | 61.37M | 52.50M | 48.45M | 43.93M |
|
Raw Materials
|
| | | 45.04M | 43.58M | 42.70M | 41.04M | | | | | | | | | | | | | | | | | | | | | | | | | 11.56M | | | | 6.83M | 9.97M | | | 11.90M | | | | 9.70M | 12.05M | 14.05M | 17.81M | 16.39M | 18.77M | 10.61M | 16.50M | 11.18M | 11.08M | 11.20M | 10.53M | 9.91M | 9.46M | 8.95M | 7.72M | 9.48M | 9.54M | 9.49M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.11M | 1.01M | | | 1.00M | | | | 2.07M | 2.42M | 3.65M | 2.82M | 2.55M | 2.07M | 1.62M | 2.27M | 1.30M | 1.54M | 0.96M | 0.83M | 0.77M | 0.61M | 0.67M | 1.40M | 0.38M | 1.08M | 1.52M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.09M | | | | 11.51M | 13.45M | | | 16.29M | | | | 12.69M | 13.20M | 11.15M | 13.28M | 14.61M | 11.80M | 11.44M | 13.64M | 6.96M | 7.39M | 9.22M | 9.05M | 7.07M | 8.40M | 9.35M | 9.74M | 10.47M | 7.88M | 6.99M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.43M | | 18.93M |
|
Current Deferred Tax Assets
|
| | | 6.27M | 6.22M | 6.36M | 6.38M | 5.29M | 4.89M | 4.95M | 4.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 11.27M | 11.54M | 10.91M | 10.36M | 14.73M | 12.06M | 8.92M | 8.64M | 11.83M | 12.76M | 10.75M | 11.06M | 10.16M | 10.88M | 10.38M | 10.17M | 11.94M | 12.18M | 12.09M | 11.58M | 8.01M | 7.11M | 6.97M | 8.93M | 9.18M | 9.76M | 9.58M | 8.34M | 13.56M | 11.35M | 11.29M | 7.88M | 18.09M | 18.30M | 9.84M | 8.45M | 8.49M | 8.77M | 8.33M | 7.95M | 3.89M | 11.95M | 11.45M | 14.08M | 7.85M | 10.71M | 9.24M | 7.49M | 5.51M | 6.44M | 5.39M | 7.22M | 8.41M | 8.96M | 9.20M | 8.54M | 8.53M | 8.66M | 7.42M |
|
Current Assets
|
| | | 303.55M | 282.67M | 268.52M | 295.00M | 281.22M | 256.05M | 238.33M | 273.19M | 269.11M | 262.73M | 254.84M | 270.31M | 274.10M | 266.47M | 271.81M | 293.12M | 281.58M | 239.77M | 230.88M | 204.47M | 212.65M | 191.76M | 203.87M | 192.62M | 183.16M | 175.41M | 180.48M | 172.38M | 178.44M | 154.28M | 139.15M | 133.59M | 154.29M | 141.08M | 129.04M | 135.87M | 135.83M | 133.31M | 143.44M | 146.64M | 156.07M | 140.70M | 150.17M | 140.93M | 145.20M | 164.75M | 150.44M | 172.07M | 153.06M | 149.65M | 134.08M | 141.39M | 131.78M | 118.73M | 108.85M | 113.83M | 102.81M | 118.44M | 90.13M |
|
Property, Plant & Equipment (Net)
|
| | | 24.98M | 25.36M | 25.03M | 24.82M | 25.44M | 25.29M | 25.95M | 24.05M | 21.46M | 20.22M | 19.44M | 18.46M | 17.57M | 17.26M | 16.26M | 15.29M | 14.65M | 14.40M | 14.70M | 13.89M | 12.94M | 12.17M | 12.35M | 11.59M | 10.88M | 10.14M | 10.42M | 10.23M | 9.70M | 9.36M | 8.93M | 8.77M | 8.44M | 8.00M | 8.61M | 8.55M | 9.05M | 9.98M | 9.65M | 9.86M | 10.05M | 9.07M | 12.29M | 13.02M | 12.85M | 14.09M | 15.97M | 16.79M | 16.55M | 15.58M | 14.62M | 13.25M | 12.03M | 10.99M | 11.33M | 11.27M | 11.38M | 11.03M | 10.70M |
|
Goodwill
|
| | | 46.77M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | 55.61M | | | | | | | | | | | | | | | | | | | | 3.45M | 3.47M | 3.47M | 10.26M | 10.26M | 12.97M | 12.97M | 12.97M | 12.97M | 13.00M | 12.97M | 13.00M | 13.00M | 12.97M | 13.00M | 13.00M | 12.97M | 13.00M | 13.00M | 13.00M |
|
Intangibles
|
| | | 44.71M | 40.58M | 35.18M | 30.45M | 26.11M | 21.14M | 17.45M | 14.88M | 12.81M | 10.59M | 8.36M | 6.14M | 3.91M | 1.68M | 1.05M | 0.89M | 0.73M | 0.59M | 0.55M | 0.50M | 0.45M | 0.40M | 0.35M | 0.31M | 0.28M | 0.24M | 0.20M | 0.16M | 0.14M | 0.11M | 0.09M | 0.06M | 0.03M | | | | | | | 5.50M | 5.04M | 4.57M | 9.13M | 10.74M | 9.58M | 8.42M | 7.25M | 6.50M | 4.94M | 3.80M | 2.82M | 1.99M | 1.67M | 1.21M | 0.74M | 0.51M | 0.28M | 0.05M | |
|
Goodwill & Intangibles
|
| | | 91.48M | 96.19M | 90.80M | 86.07M | 81.72M | 76.76M | 73.07M | 70.49M | 68.43M | 66.20M | 63.98M | 61.75M | 59.52M | 57.29M | 56.66M | 56.50M | 56.34M | 56.21M | 56.16M | 56.11M | 0.45M | 0.40M | 0.35M | 0.31M | 0.28M | 0.24M | 0.20M | 0.16M | 0.14M | 0.11M | 0.09M | 0.06M | 0.03M | | | | | | | 8.95M | 8.50M | 8.04M | 19.39M | 21.00M | 22.55M | 21.39M | 20.21M | 19.47M | 17.94M | 16.77M | 15.82M | 14.99M | 14.64M | 14.21M | 13.74M | 13.48M | 13.28M | 13.05M | 13.00M |
|
Long-Term Deferred Tax
|
| | | | | | | 75.81M | | | | 55.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 10.95M | 10.32M | 9.50M | 8.96M | 6.96M | 6.09M | 8.08M | 10.05M | 9.89M | 9.26M | 9.54M | 9.75M | 10.61M | 10.19M | 9.45M | 9.03M | 4.58M | 4.25M | 3.65M | 3.73M | 4.57M | 4.41M | 4.32M | 20.00M | 20.00M | 20.00M | 20.00M | 12.00M | 5.00M | 8.50M | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.92M | 6.81M | 8.68M | 9.20M | 9.93M | 10.80M | 12.48M | 13.60M | 15.85M | 18.46M | 20.47M | 19.99M | 19.74M | 19.85M | 20.08M | 20.81M | 19.39M | 18.35M | 15.91M |
|
Non-Current Assets
|
| | | 127.41M | 132.22M | 125.67M | 120.20M | 114.13M | 108.48M | 107.44M | 104.76M | 99.77M | 95.68M | 92.95M | 89.96M | 87.70M | 84.74M | 82.38M | 80.83M | 75.57M | 74.85M | 74.50M | 73.74M | 17.95M | 16.99M | 17.03M | 37.04M | 36.70M | 35.45M | 36.08M | 31.05M | 24.20M | 22.97M | 15.04M | 21.41M | 18.58M | 31.02M | 29.22M | 29.43M | 30.17M | 31.63M | 29.84M | 39.15M | 38.86M | 37.48M | 48.29M | 46.70M | 56.44M | 56.92M | 59.24M | 60.33M | 60.60M | 60.83M | 60.73M | 57.82M | 55.83M | 54.36M | 54.29M | 54.23M | 52.60M | 50.71M | 47.56M |
|
Assets
|
| | | 430.96M | 414.89M | 394.19M | 415.20M | 395.35M | 364.53M | 345.77M | 377.95M | 368.88M | 358.41M | 347.80M | 360.27M | 361.80M | 351.22M | 354.18M | 373.95M | 357.16M | 314.62M | 305.38M | 278.20M | 230.60M | 208.75M | 220.90M | 229.66M | 221.24M | 212.09M | 217.65M | 203.43M | 202.64M | 177.26M | 154.19M | 154.99M | 172.87M | 172.10M | 158.26M | 165.30M | 166.00M | 164.94M | 173.28M | 185.78M | 194.92M | 178.18M | 198.46M | 187.64M | 201.63M | 221.67M | 209.68M | 232.40M | 213.66M | 210.48M | 194.80M | 199.21M | 187.62M | 173.09M | 163.15M | 168.06M | 155.40M | 169.15M | 137.70M |
|
Accounts Payables
|
| | | 52.20M | 50.85M | 53.39M | 59.24M | 56.30M | 47.37M | 42.93M | 46.54M | 47.63M | 35.27M | 33.42M | 38.99M | 41.79M | 38.78M | 42.16M | 51.08M | 54.37M | 35.85M | 56.71M | 41.67M | 46.14M | 37.59M | 50.86M | 49.27M | 40.83M | 44.49M | 48.49M | 57.14M | 62.65M | 51.60M | 45.02M | 38.77M | 37.40M | 39.99M | 39.35M | 44.64M | 36.95M | 26.96M | 37.83M | 30.03M | 35.24M | 31.95M | 36.99M | 42.04M | 34.22M | 33.87M | 34.26M | 41.79M | 35.72M | 30.56M | 26.95M | 22.43M | 26.09M | 31.51M | 30.79M | 34.70M | 31.46M | 26.82M | 24.19M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 83.34M | | | | | | | | 62.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 52.20M | 50.85M | 53.39M | 59.24M | 56.30M | 47.37M | 42.93M | 46.54M | 47.63M | 35.27M | 33.42M | 38.99M | 41.79M | 38.78M | 42.16M | 51.08M | 137.71M | 35.85M | 56.71M | 41.67M | 46.14M | 37.59M | 50.86M | 49.27M | 103.65M | 44.49M | 48.49M | 57.14M | 62.65M | 51.60M | 45.02M | 38.77M | 37.40M | 39.99M | 39.35M | 44.64M | 36.95M | 26.96M | 37.83M | 30.03M | 35.24M | 31.95M | 36.99M | 42.04M | 34.22M | 33.87M | 34.26M | 41.79M | 35.72M | 30.56M | 26.95M | 22.43M | 26.09M | 31.51M | 30.79M | 34.70M | 31.46M | 26.82M | 24.19M |
|
Accumulated Expenses
|
| | | 7.03M | 7.16M | 7.11M | 7.08M | 7.59M | 7.80M | 7.90M | 7.75M | 7.52M | 7.01M | 6.49M | 6.13M | 6.12M | 5.90M | 5.29M | 4.79M | 4.22M | 3.60M | 3.47M | 3.42M | 3.43M | 3.44M | 3.37M | 21.34M | 23.79M | 21.22M | 22.25M | 20.14M | 19.46M | 23.11M | 15.56M | 14.71M | 29.02M | 29.67M | 15.01M | 14.77M | 17.54M | 14.09M | 17.88M | 19.23M | 19.21M | 16.63M | 18.75M | 16.19M | 16.56M | 14.53M | 14.50M | 15.85M | 15.71M | 14.89M | 13.75M | 15.29M | 18.21M | 25.04M | 16.50M | 19.11M | 17.98M | 18.51M | 17.59M |
|
Other Accumulated Expenses
|
| | | 21.42M | 18.71M | 19.96M | 19.28M | 19.00M | 18.60M | 19.02M | 17.48M | 14.57M | 18.84M | 21.77M | 13.58M | 15.17M | 15.26M | 18.94M | 13.90M | 20.74M | 15.73M | 14.22M | 13.32M | 13.81M | 10.79M | 11.51M | 11.71M | 13.00M | 13.31M | 16.56M | | 17.64M | | 29.15M | 25.30M | 29.02M | 29.67M | 18.82M | 16.34M | 17.54M | 15.77M | 14.75M | 18.45M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 1.07M | 1.02M | 0.71M | 0.71M | | | | | | | | | | | | 133.74M | | 83.50M | 17.54M | | 3.00M | 0.30M | | 64.22M | 62.83M | 62.93M | 57.03M | | 7.50M | | 127.51M | 1.50M | 1.65M | 1.65M | 1.65M | 1.65M | 7.32M | 0.93M | 1.39M | 1.85M | 1.85M | 11.85M | 3.12M | 3.75M | 18.24M | 10.65M | 7.56M | 7.56M | 7.99M | 17.80M | 82.68M | 82.59M | 82.50M | 5.00M | 19.60M | 98.61M | 96.49M | 96.71M | 99.63M |
|
Current Taxes
|
| | | 1.17M | 1.48M | 1.39M | 1.54M | 1.13M | 0.62M | 0.35M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 87.49M | 81.25M | 81.86M | 84.54M | 93.44M | 86.13M | 82.52M | 86.03M | 91.11M | 88.32M | 84.27M | 88.97M | 98.10M | 93.43M | 88.09M | 89.97M | 95.90M | 89.39M | 85.31M | 86.42M | 88.92M | 86.64M | 82.42M | 80.73M | 92.33M | 90.46M | 88.50M | 87.39M | 96.87M | 94.06M | 89.02M | 84.88M | 90.41M | 119.98M | 111.56M | 109.97M | 81.49M | 110.75M | 106.35M | 110.01M | 84.03M | 113.85M | 118.87M | 119.31M | 126.92M | 74.13M | 69.50M | 70.88M | 115.30M | 76.69M | 106.03M | 110.52M | 116.69M | 70.13M | 65.50M | 66.76M | 113.92M | 106.25M | 101.90M |
|
Total Current Liabilities
|
| | | 205.66M | 192.37M | 192.40M | 206.14M | 210.05M | 193.23M | 181.88M | 195.24M | 194.82M | 182.17M | 175.38M | 180.56M | 190.56M | 183.34M | 184.77M | 327.88M | 297.84M | 265.20M | 203.70M | 171.26M | 179.66M | 164.55M | 173.75M | 231.86M | 237.61M | 239.32M | 235.21M | 188.78M | 207.28M | 195.64M | 310.70M | 169.10M | 178.47M | 168.20M | 151.71M | 152.02M | 158.25M | 134.21M | 144.95M | 144.99M | 159.09M | 153.25M | 152.43M | 156.15M | 176.66M | 152.34M | 144.02M | 156.60M | 157.89M | 166.11M | 231.30M | 241.24M | 249.94M | 150.94M | 130.73M | 302.39M | 257.61M | 223.75M | 241.75M |
|
Non-Current Debt
|
| | | 103.27M | 98.05M | 68.11M | 67.93M | 49.49M | 49.49M | 49.49M | | | | | | | | | | | | | | 62.71M | | | | 66.68M | 61.73M | 76.49M | | 115.99M | 9.00M | 127.51M | 137.07M | 145.62M | 146.12M | | | 146.85M | | | | 90.89M | | | | 89.45M | 69.19M | 21.50M | 27.74M | 66.35M | 77.81M | | | | 65.13M | 94.75M | | | | |
|
Convertible Debt
|
| | | 135.00M | 135.00M | 135.00M | 135.00M | 135.00M | 135.00M | 135.00M | 205.00M | 205.00M | 205.00M | 205.00M | 205.00M | 203.74M | 203.74M | 203.74M | 70.00M | 68.79M | 68.91M | 135.14M | 69.14M | 69.25M | 69.37M | 69.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 34.28M | 33.49M | 34.36M | 34.53M | 36.43M | 36.39M | 36.29M | 39.19M | 38.39M | 39.01M | 38.78M | 39.35M | 40.05M | 38.28M | 38.20M | 39.25M | 39.53M | 37.36M | 33.69M | 34.18M | 35.43M | 33.28M | 32.76M | 34.34M | 38.90M | 38.15M | 36.77M | 35.82M | 38.59M | 36.52M | 34.58M | 34.36M | 36.73M | 38.77M | 34.98M | 35.35M | 37.44M | 34.74M | 33.25M | 34.56M | 36.13M | 35.51M | 40.77M | 41.19M | 39.79M | 37.39M | 36.48M | 36.22M | 35.49M | 35.69M | 35.34M | 37.28M | 38.18M | 40.51M | 38.73M | 40.07M | 38.85M | 36.58M | 35.14M |
|
Non-Current Deferred Tax Liability
|
| | | 6.82M | 6.27M | 6.17M | 6.13M | 75.08M | 4.53M | 4.48M | 4.43M | 54.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.93M | 13.05M | 13.17M | 13.89M | 13.48M | 11.83M | 11.31M | 10.59M | 9.66M | 8.91M | 3.85M | 11.62M | 9.93M | 10.31M | 10.35M | 11.53M | 10.00M | 11.20M | 11.05M | 10.88M | 10.81M | 10.74M | 9.07M | 9.79M | 9.58M | 9.30M |
|
Other Non-Current Liabilities
|
| | | 7.05M | 7.17M | 7.28M | 7.20M | 16.25M | 6.44M | 6.31M | 6.16M | 11.30M | 9.54M | 9.43M | 14.99M | 10.83M | 10.41M | 10.10M | 10.42M | 10.44M | 10.26M | 10.35M | 10.74M | 8.32M | 8.21M | 7.34M | 7.21M | 12.97M | 10.40M | 11.04M | 11.13M | 11.60M | 11.82M | 10.56M | 10.70M | 11.83M | 11.60M | 11.23M | 10.94M | 11.15M | 11.39M | 11.20M | 13.42M | 13.06M | 13.76M | 13.07M | 12.44M | 11.85M | 12.01M | 11.65M | 12.15M | 11.37M | 12.19M | 12.52M | 12.73M | 11.37M | 11.58M | 12.37M | 13.15M | 14.38M | 14.42M | 23.89M |
|
Total Non-Current Liabilities
|
| | | 286.42M | 279.98M | 250.92M | 250.79M | 237.18M | 231.85M | 231.58M | 254.79M | 256.43M | 253.55M | 253.21M | 259.34M | 258.64M | 256.47M | 255.61M | 122.73M | 119.76M | 117.41M | 180.15M | 183.81M | 176.83M | 173.26M | 170.57M | 114.35M | 110.67M | 102.20M | 112.07M | 345.01M | 364.50M | 346.85M | 345.28M | 340.53M | 360.82M | 363.02M | 350.14M | 349.83M | 353.37M | 349.06M | 358.32M | 366.33M | 294.11M | 277.35M | 301.38M | 297.98M | 333.52M | 286.16M | 280.56M | 298.21M | 286.66M | 289.61M | 276.71M | 288.40M | 297.74M | 301.84M | 301.88M | 351.53M | 305.39M | 269.12M | 274.30M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 360.54M | 353.65M | 363.13M | 356.13M | 376.11M | 358.67M | 355.84M | 351.23M | 372.65M | 374.62M | 361.37M | 360.77M | 364.52M | 360.44M | 369.52M | 379.76M | 307.17M | 291.11M | 314.45M | 310.42M | 345.37M | 298.17M | 292.22M | 310.36M | 298.03M | 301.81M | 289.24M | 301.14M | 309.11M | 313.42M | 314.25M | 364.68M | 319.77M | 283.54M | 298.20M |
|
Total Debt
|
| | | 104.33M | 99.07M | 68.81M | 68.64M | 49.49M | 49.49M | 49.49M | | | | | | | | | 133.74M | | 83.50M | 17.54M | | 65.71M | 0.30M | | 64.22M | 129.50M | 124.66M | 133.53M | | 123.49M | 9.00M | 255.03M | 138.57M | 147.27M | 147.77M | 1.65M | 1.65M | 154.17M | 0.93M | 1.39M | 1.85M | 92.74M | 11.85M | 3.12M | 3.75M | 107.69M | 79.85M | 29.06M | 35.30M | 74.34M | 95.61M | 82.68M | 82.59M | 82.50M | 70.13M | 114.35M | 98.61M | 96.49M | 96.71M | 99.63M |
|
Common Equity
|
| | | -61.69M | -57.45M | -49.13M | -41.74M | -47.70M | -60.55M | -67.69M | -72.08M | -82.36M | -77.31M | -80.79M | -79.63M | -84.96M | -88.59M | -86.20M | -76.67M | -57.67M | -67.99M | -78.46M | -76.87M | -125.89M | -129.06M | -123.42M | -116.55M | -139.30M | -141.56M | -145.48M | -152.70M | -173.47M | -181.41M | -201.65M | -196.24M | -199.78M | -202.52M | -203.11M | -195.47M | -198.53M | -195.50M | -196.24M | -193.98M | -112.25M | -112.93M | -115.99M | -122.78M | -143.74M | -76.50M | -82.53M | -77.96M | -84.37M | -91.32M | -94.43M | -101.93M | -121.50M | -140.33M | -151.10M | -196.62M | -164.37M | -114.39M | -160.50M |
|
Shareholder's Equity
|
| | | -61.69M | -57.45M | -49.13M | -41.74M | -47.70M | -60.55M | -67.69M | -72.08M | -82.36M | -77.31M | -80.79M | -79.63M | -84.96M | -88.59M | -86.20M | -76.67M | -57.67M | -67.99M | -78.46M | -76.87M | -125.89M | -129.06M | -123.42M | -116.55M | -139.30M | -141.56M | -145.48M | -152.70M | -173.47M | -181.41M | -201.65M | -196.24M | -199.78M | -202.52M | -203.11M | -195.47M | -198.53M | -195.50M | -196.24M | -193.98M | -112.25M | -112.93M | -115.99M | -122.78M | -143.74M | -76.50M | -82.53M | -77.96M | -84.37M | -91.32M | -94.43M | -101.93M | -121.50M | -140.33M | -151.10M | -196.62M | -164.37M | -114.39M | -160.50M |
|
Liabilities and Shareholders Equity
|
| | | 430.96M | 414.89M | 394.19M | 415.20M | 395.35M | 364.53M | 345.77M | 377.95M | 368.88M | 358.41M | 347.80M | 360.27M | 361.80M | 351.22M | 354.18M | 373.95M | 357.16M | 314.62M | 305.38M | 278.20M | 230.60M | 208.75M | 220.90M | 229.66M | 221.24M | 212.09M | 217.65M | 203.43M | 202.64M | 177.26M | 154.19M | 154.99M | 172.87M | 172.10M | 158.26M | 165.30M | 166.00M | 164.94M | 173.28M | 185.78M | 194.92M | 178.18M | 198.46M | 187.64M | 201.63M | 221.67M | 209.68M | 232.40M | 213.66M | 210.48M | 194.80M | 199.21M | 187.62M | 173.09M | 163.15M | 168.06M | 155.40M | 169.15M | 137.70M |
|
Retained Earnings
|
| | | -456.59M | -461.81M | -458.25M | -454.34M | -467.70M | -482.89M | -495.16M | -503.31M | -518.60M | -516.62M | -524.58M | -527.00M | -540.07M | -544.39M | -543.15M | -536.22M | -523.31M | -534.07M | -545.29M | -545.59M | -596.94M | -601.79M | -597.96M | -591.38M | -611.81M | -615.93M | -621.03M | -631.22M | -655.16M | -662.64M | -684.26M | -688.54M | -697.95M | -701.76M | -704.08M | -699.33M | -703.16M | -713.90M | -718.49M | -721.16M | -738.62M | -742.78M | -752.03M | -763.09M | -767.73M | -768.60M | -776.03M | -775.91M | -786.09M | -795.24M | -798.57M | -808.44M | -827.38M | -847.28M | -859.43M | -934.73M | -942.47M | -959.68M | -1006.13M |
|
Treasury Shares
|
| | | 6.64M | | | | 8.86M | 8.57M | 10.74M | 10.51M | 9.89M | 9.45M | 12.47M | 12.36M | 12.11M | 11.91M | 15.88M | 16.08M | 13.79M | 13.59M | 14.10M | 13.35M | 1.39M | 11.55M | 13.56M | 13.70M | 1.26M | 1.77M | 2.12M | | 1.84M | | | | 1.31M | 1.49M | | | 1.94M | | | | 2.71M | | | | 3.86M | | | | 4.49M | | | | 0.15M | | | | 0.33M | | |