|
Cash & Equivalents
|
8.33M | 15.16M | 9.79M | 14.20M | 7.47M | 10.50M | 11.17M | 12.79M | 15.88M | 18.39M | 29.21M | 28.57M | 37.33M | 42.24M | 39.83M | 49.21M | 33.76M | 35.91M | 35.36M | 31.21M | 40.01M | 48.08M | 54.09M | 53.21M | 172.62M | 157.65M | 122.23M | 129.66M | 142.21M | 159.67M | 173.76M | 173.88M | 175.61M | 190.30M | 193.82M | 196.13M | 208.89M | 513.45M | 528.39M | 529.52M | 560.36M | 553.30M | 717.29M | 711.32M | 734.33M | 621.10M | 603.81M | 584.64M | 596.51M | 573.36M | 523.46M | 516.61M | 603.66M | 630.78M | 751.32M | 780.62M | 809.15M | 783.96M | 757.64M | 697.23M | 708.86M | 748.75M |
|
Short-term Investments
|
| | | 35.42M | 36.11M | 39.32M | 15.42M | 15.11M | 12.50M | 11.92M | 10.85M | 19.34M | 20.81M | 20.75M | 21.79M | 21.55M | 16.27M | 18.17M | 23.09M | 23.26M | 23.15M | 20.79M | 17.68M | 16.48M | 9.18M | 21.06M | 19.55M | 12.18M | 2.74M | | | | | | | | | | | | | | | | | | | | | | 100.30M | 101.41M | | | | | | | 0.29M | | | |
|
Cash & Current Investments
|
8.33M | 15.16M | 9.79M | 49.63M | 43.57M | 49.82M | 26.59M | 27.90M | 28.38M | 30.31M | 40.06M | 47.91M | 58.15M | 62.99M | 61.62M | 70.76M | 50.03M | 54.08M | 58.45M | 54.47M | 63.17M | 68.87M | 71.77M | 69.69M | 181.80M | 178.71M | 141.78M | 141.84M | 144.95M | 159.67M | 173.76M | 173.88M | 175.61M | 190.30M | 193.82M | 196.13M | 208.89M | 513.45M | 528.39M | 529.52M | 560.36M | 553.30M | 717.29M | 711.32M | 734.33M | 621.10M | 603.81M | 584.64M | 596.51M | 573.36M | 623.76M | 618.02M | 603.66M | 630.78M | 751.32M | 780.62M | 809.15M | 783.96M | 757.93M | 697.23M | 708.86M | 748.75M |
|
Receivables - Net
|
| | | 1.26M | 2.52M | 4.02M | 2.83M | 4.25M | 7.81M | 7.64M | 4.16M | 6.91M | 4.87M | 6.32M | 4.95M | 5.04M | 9.00M | 7.05M | 7.76M | 14.69M | 14.42M | 10.32M | 11.30M | 12.57M | 11.07M | 15.15M | 15.19M | 17.71M | 22.11M | 29.48M | 27.59M | 29.35M | 31.71M | 30.78M | 33.02M | 39.34M | 43.05M | 41.97M | 43.07M | 44.73M | 48.80M | 55.83M | 71.39M | 90.21M | 102.66M | 122.05M | 117.42M | 122.44M | 121.05M | 117.64M | 116.25M | 133.49M | 120.30M | 106.16M | 124.16M | 115.77M | 123.25M | 129.03M | 134.12M | 147.41M | 156.95M | 148.97M |
|
Receivables - Other
|
| | | 2.51M | 2.77M | 2.79M | 3.21M | 3.08M | 3.58M | 3.96M | 9.13M | 3.85M | 5.31M | 6.60M | 6.73M | | 0.38M | 0.05M | 0.24M | 0.39M | 0.52M | 0.06M | 0.08M | 0.33M | 0.56M | 0.23M | 0.84M | 0.67M | 0.53M | 0.60M | 0.15M | 0.03M | 0.02M | 0.05M | 2.60M | 0.02M | 0.46M | 0.56M | 0.46M | 0.46M | 0.46M | 0.10M | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 3.77M | 5.29M | 6.81M | 6.03M | 7.33M | 11.39M | 11.60M | 13.29M | 10.76M | 10.18M | 12.92M | 11.68M | 5.04M | 9.38M | 7.11M | 8.00M | 15.09M | 14.94M | 10.38M | 11.38M | 12.90M | 11.64M | 15.38M | 16.03M | 18.38M | 22.65M | 30.08M | 27.74M | 29.38M | 31.73M | 30.83M | 35.62M | 39.36M | 43.51M | 42.52M | 43.52M | 45.18M | 49.26M | 55.92M | 71.52M | 90.21M | 102.66M | 122.05M | 117.42M | 122.44M | 121.05M | 117.64M | 116.25M | 133.49M | 120.30M | 106.16M | 124.16M | 115.77M | 123.25M | 129.03M | 134.12M | 147.41M | 156.95M | 148.97M |
|
Raw Materials
|
| | | | | | 3.56M | | 3.00M | 3.21M | 4.06M | 4.66M | 4.34M | 4.36M | 4.56M | 4.22M | 5.18M | 5.72M | 5.37M | 5.71M | 8.00M | 8.79M | 10.67M | 12.58M | 14.89M | 15.57M | 14.95M | 15.42M | 16.54M | 22.23M | 21.68M | 21.83M | 23.95M | 24.35M | | | | | | | | | 48.75M | | | 105.16M | 123.32M | 137.29M | 141.67M | 146.80M | 149.44M | 150.40M | 148.00M | 128.89M | 123.60M | 118.76M | 111.49M | 106.84M | 82.21M | 83.25M | 78.16M | 79.31M |
|
Work In Process
|
| | | | | | 5.94M | | 6.24M | 5.97M | 4.11M | 2.64M | 3.89M | 3.58M | 4.29M | 3.03M | 3.05M | 3.15M | 2.26M | 2.20M | 2.47M | 2.98M | 1.59M | 3.39M | 2.09M | 2.13M | 2.79M | 2.77M | 2.46M | 3.63M | 4.76M | 3.83M | 4.39M | 6.28M | | | | | | | | | 8.08M | | | 7.86M | 8.12M | 8.29M | 7.13M | 7.69M | 6.18M | 6.28M | 4.81M | 5.63M | 4.49M | 5.09M | 5.25M | 6.79M | 4.54M | 6.04M | 6.70M | 8.84M |
|
Finished Goods
|
| | | | | | 3.86M | | 2.26M | 1.59M | 2.97M | 2.97M | 2.33M | 2.12M | 2.96M | 4.18M | 4.60M | 4.47M | 4.75M | 4.33M | 3.83M | 4.12M | 5.74M | 5.36M | 6.21M | 6.77M | 6.95M | 5.77M | 7.09M | 12.79M | 12.57M | 14.47M | 12.61M | 11.66M | | | | | | | | | 38.20M | | | 43.15M | 53.05M | 68.19M | 90.32M | 88.20M | 82.66M | 88.03M | 88.06M | 76.85M | 74.23M | 74.18M | 73.79M | 68.83M | 56.21M | 63.82M | 71.00M | 72.17M |
|
Inventory
|
| | | 1.95M | 2.69M | 2.46M | 13.36M | 13.85M | 11.50M | 10.77M | 11.14M | 10.26M | 10.56M | 10.06M | 11.80M | 11.44M | 12.82M | 13.34M | 12.38M | 12.24M | 14.31M | 15.90M | 18.00M | 21.32M | 23.20M | 24.46M | 24.70M | 23.96M | 26.09M | 38.66M | 39.00M | 40.12M | 40.95M | 42.28M | 42.26M | 44.92M | 51.27M | 51.58M | 54.83M | 61.78M | 69.93M | 78.53M | 95.03M | 109.52M | 135.51M | 156.16M | 184.49M | 213.78M | 239.12M | 242.69M | 238.28M | 244.70M | 240.87M | 211.37M | 202.32M | 198.03M | 190.53M | 182.47M | 142.96M | 153.11M | 155.86M | 160.32M |
|
Current Deferred Tax Assets
|
| | | | | | 0.03M | | | | 0.42M | 0.42M | 0.42M | 0.42M | 0.00M | 0.00M | 0.04M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.21M | | | | 0.01M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.49M | 0.66M | 0.93M | 0.88M | 1.66M | 1.08M | 1.12M | 1.30M | 1.35M | 1.61M | 1.05M | 1.25M | 1.46M | 1.59M | 1.16M | 2.10M | 1.72M | 0.85M | 1.12M | 2.10M | 1.33M | 1.30M | 1.28M | 1.64M | 1.62M | 2.26M | 2.79M | 2.28M | 4.94M | 4.62M | 3.83M | 3.90M | 3.66M | 3.85M | 4.94M | 5.92M | 5.82M | 7.57M | 8.97M | 18.68M | 15.29M | 11.34M | 11.54M | 25.95M | 23.94M | 19.32M | 19.53M | 19.84M | 25.47M | 35.10M | 32.16M | 33.54M | 35.66M | 32.83M | 36.12M | 31.61M | 34.71M | 35.20M | 38.45M |
|
Current Assets
|
| | | 55.84M | 52.22M | 60.02M | 46.89M | 50.74M | 52.36M | 53.79M | 66.21M | 70.70M | 80.91M | 87.44M | 86.35M | 88.70M | 73.86M | 75.69M | 80.95M | 83.51M | 93.27M | 96.28M | 103.25M | 105.25M | 217.94M | 219.83M | 184.15M | 185.80M | 195.94M | 231.19M | 242.78M | 248.32M | 252.91M | 267.25M | 275.74M | 284.08M | 316.49M | 621.54M | 641.83M | 651.38M | 687.16M | 696.73M | 902.38M | 926.34M | 983.83M | 910.85M | 931.68M | 944.79M | 976.00M | 953.23M | 998.12M | 1,021.68M | 999.93M | 980.47M | 1,111.35M | 1,131.09M | 1,156.77M | 1,131.57M | 1,066.04M | 1,032.46M | 1,056.87M | 1,096.48M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.99M | 0.76M | 1.00M | 0.76M | 0.76M | 0.76M | 0.72M | 0.68M | 0.64M | 1.60M | 1.66M | 1.66M | 1.64M | 1.67M | 0.70M | 0.70M | 0.72M | 0.68M | 0.70M | 0.76M | 0.76M |
|
Construction in Progress
|
| | | | | | 0.28M | 0.37M | 0.19M | 0.29M | 0.34M | 0.38M | 1.04M | 3.38M | 0.02M | 0.04M | 0.30M | 1.60M | 3.85M | 0.05M | 0.08M | 0.23M | 0.42M | 0.28M | 0.62M | 1.38M | 2.10M | 1.14M | 1.60M | 3.29M | 2.58M | 3.05M | 4.53M | 10.09M | 12.91M | 6.83M | 7.34M | 5.72M | 6.71M | 4.70M | 7.57M | 6.42M | 14.93M | 19.35M | 7.94M | 14.72M | 38.45M | 54.34M | 77.81M | 53.45M | 31.55M | 30.89M | 31.08M | 37.68M | 47.09M | 53.07M | 54.33M | 40.24M | 28.21M | 25.49M | 25.94M | 25.15M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 0.95M | 0.88M | 0.82M | 1.00M | 1.01M | 0.98M | 0.95M | 0.99M | 0.85M | 0.83M | 0.89M | 0.82M | 0.86M | 0.92M | 0.91M |
|
Property, Plant & Equipment (Net)
|
| | | 2.16M | 1.96M | 1.77M | 10.74M | 10.66M | 9.87M | 10.12M | 9.95M | 9.69M | 9.84M | 12.29M | 12.51M | 12.45M | 12.55M | 13.19M | 14.53M | 14.61M | 14.46M | 13.97M | 13.80M | 13.61M | 13.71M | 14.94M | 14.96M | 15.37M | 16.00M | 22.06M | 22.42M | 22.67M | 23.99M | 29.36M | 32.18M | 34.53M | 38.12M | 43.03M | 48.45M | 50.37M | 52.45M | 55.35M | 66.87M | 72.24M | 85.49M | 99.65M | 124.96M | 147.63M | 168.37M | 174.25M | 190.67M | 192.69M | 202.56M | 201.62M | 207.44M | 205.72M | 204.60M | 202.58M | 197.74M | 195.52M | 193.49M | 188.93M |
|
Long-Term Investments
|
| | | 11.88M | 15.05M | 8.45M | 9.44M | 9.99M | 10.85M | 12.42M | 9.91M | 6.15M | 4.65M | 4.11M | 12.22M | 10.90M | 11.90M | 10.01M | 3.55M | 1.81M | 1.22M | 1.65M | 1.63M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 14.17M | 14.14M | 13.20M | 14.31M | 14.35M | 14.35M | 14.35M | 14.35M | 31.03M | 31.16M | 59.55M | 59.78M | 60.98M | 326.65M | 327.33M | 327.99M | 327.10M | 326.98M | 326.74M | 326.39M | 469.51M | 468.85M | 468.41M | 468.38M | 468.73M | 482.04M | 618.30M | 617.52M | 617.59M | 833.56M | 860.36M | 859.49M | 854.33M | 851.41M | 855.51M | 856.30M | 870.69M | 869.25M | 987.12M | 985.96M | 985.61M | 987.62M | 1,030.99M | 1,082.41M | 1,114.01M | 1,112.73M |
|
Intangibles
|
| | | 1.22M | 1.18M | 1.13M | 8.16M | 7.81M | 8.02M | 8.50M | 8.57M | 8.54M | 8.35M | 8.64M | 8.59M | 8.57M | 19.02M | 18.52M | 18.08M | 17.53M | 17.71M | 17.64M | 17.64M | 17.84M | 24.98M | 24.98M | 36.50M | 36.68M | 37.47M | 158.03M | 144.75M | 158.24M | 157.44M | 157.41M | 135.44M | 132.65M | 220.48M | 216.29M | 212.55M | 208.53M | 204.74M | 215.38M | 340.98M | 281.67M | 276.55M | 409.47M | 412.27M | 411.43M | 409.94M | 452.48M | 461.77M | 462.19M | 474.65M | 473.92M | 540.10M | 535.84M | 536.04M | 540.14M | 564.13M | 586.24M | 595.26M | 594.17M |
|
Goodwill & Intangibles
|
| | | 2.22M | 2.17M | 2.13M | 9.16M | 8.80M | 9.01M | 9.49M | 9.56M | 9.54M | 9.35M | 9.64M | 9.59M | 9.56M | 33.19M | 32.67M | 31.28M | 31.84M | 32.06M | 31.98M | 31.99M | 32.19M | 56.01M | 56.14M | 96.05M | 96.47M | 98.45M | 484.68M | 472.09M | 486.23M | 484.54M | 484.39M | 462.17M | 459.04M | 689.99M | 685.13M | 680.97M | 676.91M | 673.47M | 697.43M | 959.29M | 899.19M | 894.14M | 1,243.03M | 1,272.64M | 1,270.92M | 1,264.27M | 1,303.88M | 1,317.29M | 1,318.49M | 1,345.34M | 1,343.17M | 1,527.22M | 1,521.81M | 1,521.65M | 1,527.77M | 1,595.13M | 1,668.65M | 1,709.27M | 1,706.91M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 2.56M | 2.67M | 1.56M | 0.11M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | | 4.36M | 3.92M | 3.92M | 3.92M | 2.92M | 2.90M | 4.83M | 2.19M | 2.48M | 2.00M | 1.71M | 1.54M | 1.90M | 1.61M | 1.91M | 1.76M | 0.84M | 0.84M | 1.76M | 1.55M | 1.53M | 0.87M | 0.68M | 0.10M | 0.75M | 0.74M | 0.80M | 0.86M |
|
Other Non-Current Assets
|
| | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 6.38M | 6.47M | 6.23M | 1.99M | 1.90M | 2.01M | 0.17M | 0.17M | 8.93M | 8.97M | 9.02M | 9.04M | 0.31M | 0.41M | 0.57M | 0.53M | 0.61M | 0.62M | 0.61M | 0.63M | 0.77M | 0.80M | 0.81M | 1.19M | 1.66M | 1.44M | 1.28M | 1.02M | 1.02M | 0.75M | 0.87M | 2.11M | 2.57M | 5.11M |
|
Non-Current Assets
|
| | | 16.45M | 19.38M | 12.55M | 29.16M | 29.65M | 29.09M | 31.10M | 30.80M | 26.62M | 23.74M | 24.20M | 32.29M | 30.64M | 55.19M | 53.14M | 47.35M | 45.07M | 44.08M | 43.57M | 42.98M | 42.08M | 64.37M | 65.22M | 104.76M | 104.83M | 112.82M | 503.04M | 500.74M | 494.93M | 492.17M | 494.88M | 498.88M | 513.84M | 751.77M | 757.17M | 758.28M | 755.10M | 754.89M | 779.59M | 1,000.50M | 1,000.99M | 1,032.13M | 1,330.54M | 1,426.68M | 1,439.04M | 1,468.92M | 1,509.30M | 1,533.48M | 1,526.26M | 1,557.13M | 1,542.26M | 1,719.84M | 1,722.60M | 1,709.24M | 1,699.07M | 1,763.62M | 1,819.68M | 1,844.76M | 1,827.23M |
|
Assets
|
| | | 72.29M | 71.61M | 72.57M | 76.06M | 80.39M | 81.45M | 84.90M | 97.01M | 97.31M | 104.65M | 111.64M | 118.64M | 119.33M | 129.05M | 128.83M | 128.29M | 128.58M | 137.34M | 139.85M | 146.24M | 147.32M | 282.31M | 285.05M | 288.91M | 290.63M | 308.76M | 734.24M | 743.52M | 743.25M | 745.08M | 762.12M | 774.62M | 797.92M | 1,068.27M | 1,378.71M | 1,400.11M | 1,406.48M | 1,442.05M | 1,476.32M | 1,902.89M | 1,927.33M | 2,015.96M | 2,241.40M | 2,358.35M | 2,383.82M | 2,444.92M | 2,462.53M | 2,531.60M | 2,547.94M | 2,557.06M | 2,522.73M | 2,831.18M | 2,853.69M | 2,866.01M | 2,830.64M | 2,829.67M | 2,852.14M | 2,901.63M | 2,923.71M |
|
Accounts Payables
|
| | | 0.93M | 0.92M | 0.58M | 1.42M | 1.72M | 2.58M | 1.77M | 2.45M | 1.90M | 1.48M | 0.93M | 1.72M | 1.48M | 3.90M | 2.76M | 3.86M | 4.13M | 4.30M | 2.95M | 6.72M | 5.14M | 7.69M | 5.06M | 5.06M | 4.63M | 6.95M | 6.42M | 7.28M | 6.20M | 6.69M | 9.48M | 10.49M | 9.82M | 11.30M | 9.95M | 11.43M | 10.18M | 13.90M | 14.48M | 16.88M | 20.57M | 24.90M | 28.19M | 36.20M | 38.28M | 40.38M | 25.25M | 27.55M | 26.40M | 23.79M | 18.96M | 19.56M | 18.73M | 20.91M | 21.36M | 32.13M | 26.93M | 25.62M | 29.43M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.23M | | | 101.33M | 102.40M | 103.49M | 104.59M | 105.70M | | | | | | 243.74M | 246.56M | 249.42M | 252.32M | 255.26M | 283.27M | 283.71M | 284.17M | 284.62M | 285.07M | 285.52M | 285.96M | 69.45M | 69.48M | 69.48M | | | | | |
|
Payables
|
| | | 0.93M | 0.92M | 0.58M | 1.42M | 1.72M | 2.58M | 1.77M | 2.45M | 1.90M | 1.48M | 0.93M | 1.72M | 1.48M | 3.90M | 2.76M | 3.86M | 4.13M | 4.30M | 2.95M | 6.72M | 5.14M | 7.69M | 5.06M | 5.06M | 4.63M | 6.95M | 104.65M | 7.28M | 6.20M | 108.02M | 111.88M | 113.98M | 114.42M | 117.01M | 9.95M | 11.43M | 10.18M | 13.90M | 14.48M | 260.62M | 267.13M | 274.33M | 280.52M | 291.46M | 321.55M | 324.09M | 309.42M | 312.17M | 311.47M | 309.31M | 304.92M | 89.02M | 88.21M | 90.39M | 21.36M | 32.13M | 26.93M | 25.62M | 29.43M |
|
Accumulated Expenses
|
| | | 3.69M | 2.79M | 3.57M | 6.04M | 7.07M | 7.15M | 7.27M | 8.30M | 6.99M | 8.74M | 7.85M | 9.58M | 5.64M | 4.92M | 7.71M | 6.82M | 9.05M | 11.52M | 12.76M | 12.06M | 10.68M | 13.66M | 15.13M | 16.01M | 9.12M | 9.57M | 13.79M | 17.93M | 14.12M | 13.10M | 17.96M | 15.87M | 12.76M | 20.62M | 25.77M | 33.33M | 27.93M | 26.53M | 32.04M | 53.09M | 42.43M | 53.77M | 63.39M | 75.50M | 65.11M | 70.69M | 74.63M | 71.12M | 69.29M | 59.78M | 58.12M | 57.31M | 59.20M | 58.35M | 60.90M | 62.42M | 76.04M | 76.18M | 77.29M |
|
Other Accumulated Expenses
|
| | | | | | 0.72M | | 1.48M | 0.63M | 1.38M | | | 1.16M | 0.60M | 1.31M | 0.66M | 0.43M | 0.71M | 0.54M | 0.76M | 1.08M | 2.20M | 2.72M | 1.92M | 0.80M | 1.17M | 0.90M | 0.74M | 1.83M | 1.62M | 2.69M | 1.84M | 1.80M | | | | | | | | | 12.59M | | | 0.87M | 13.69M | 15.55M | 15.36M | 17.82M | 15.86M | 16.34M | 14.69M | 15.49M | 16.77M | 19.04M | 19.84M | 16.20M | 15.59M | 21.89M | 18.25M | 22.72M |
|
Short term Debt
|
| | | | | | | | | | | | | | 1.20M | | | 1.14M | 1.14M | 3.48M | 4.32M | 4.45M | 4.48M | 4.17M | 5.88M | 6.26M | 6.12M | | | | | | | | | | | | | | | | | | | | | 27.79M | 17.05M | 13.49M | 13.95M | 27.83M | 16.36M | 12.59M | 12.98M | 24.35M | 13.94M | 13.94M | 17.13M | 33.87M | 9.19M | 5.11M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.29M | 3.04M | 3.56M | 3.75M | 3.97M | 4.46M | 5.25M | 3.77M | 4.24M | 5.53M | 8.30M | 9.88M | 11.69M | 13.16M | 6.96M | 7.96M | 2.89M | 3.31M | 5.63M | 9.78M | 12.13M | 12.17M | 15.10M | 15.15M | 16.04M | 19.31M |
|
Current Taxes
|
| | | | | | 0.57M | | 0.41M | | 0.10M | | | 1.62M | 2.32M | 0.66M | 0.95M | 1.22M | 0.57M | 0.75M | 0.90M | 1.59M | 0.17M | 0.01M | 0.46M | 0.75M | 1.69M | 1.60M | 0.54M | 0.59M | 1.67M | 2.05M | 0.94M | 2.72M | | | | | | | | | 1.42M | | | 8.44M | 4.98M | 5.91M | 4.94M | 3.57M | 2.46M | 1.25M | 1.89M | 0.95M | 6.81M | 0.42M | 1.07M | 0.15M | 1.42M | 1.24M | 1.41M | 2.85M |
|
Current Deferred Revenue
|
| | | | | | 0.47M | | 0.48M | | 0.60M | | | 0.00M | 0.00M | | 0.14M | 0.28M | 0.13M | 0.22M | 0.61M | 0.52M | 0.26M | 0.41M | 0.20M | 0.64M | 0.41M | 0.44M | 0.86M | 1.30M | 0.96M | 1.55M | 1.18M | 1.23M | | | | | | | | | 15.32M | | | 16.34M | 14.68M | 20.08M | 22.16M | 19.46M | 19.28M | 31.11M | 31.56M | 27.95M | 17.07M | 19.21M | 14.00M | 16.45M | 13.24M | 21.21M | 20.81M | 15.68M |
|
Total Current Liabilities
|
| | | 4.62M | 3.72M | 4.15M | 7.46M | 8.79M | 9.73M | 9.04M | 10.75M | 8.89M | 10.22M | 8.78M | 11.30M | 7.12M | 8.82M | 10.47M | 10.68M | 13.18M | 15.83M | 15.71M | 18.78M | 15.82M | 21.35M | 20.19M | 21.07M | 13.75M | 16.52M | 118.45M | 25.21M | 20.32M | 121.12M | 129.85M | 129.84M | 130.28M | 140.91M | 38.77M | 48.31M | 41.85M | 44.40M | 50.98M | 318.96M | 313.33M | 332.34M | 349.44M | 375.26M | 424.33M | 423.52M | 410.70M | 404.20M | 416.56M | 388.35M | 378.94M | 164.94M | 181.55M | 174.81M | 108.37M | 126.79M | 152.00M | 123.01M | 131.14M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 93.38M | 94.32M | 95.27M | 96.24M | 97.23M | | 99.25M | 100.28M | | | | | | 230.18M | 232.77M | 235.46M | 238.18M | 240.94M | | | | | | | | | | | | | 510.14M | 513.92M | 517.73M | 521.61M | 525.57M | 529.61M | 533.73M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.14M | 0.25M | 0.24M | 0.26M | | | | | | | 0.01M | 0.09M | | | | | 0.45M | | 1.98M | 2.12M | 2.10M | 2.19M | 2.46M | 37.35M | 25.17M | 20.86M | 20.64M | 21.12M | 25.09M | 25.10M | 27.69M | 38.06M | 29.94M | 29.87M | 29.95M | 29.43M | 27.03M | 26.71M | 26.76M | 39.12M | 33.48M | 25.86M | 23.65M | 23.41M | 23.00M | 22.39M | 22.04M | 14.52M | 39.32M | 36.81M | 34.04M | 33.69M | 22.77M | 24.14M | 23.33M | 20.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 23.50M | 29.10M | 30.60M | 27.04M | 26.26M | 26.38M | 26.43M | 29.56M | 52.32M | 55.91M | 102.49M | 100.44M | 121.27M | 121.19M | 131.39M | 127.67M | 134.44M | 130.62M | 126.58M | 144.55M | 143.52M | 138.69M | 145.58M | 138.94M | 136.30M | 131.63M |
|
Other Non-Current Liabilities
|
| | | 0.58M | | | 2.47M | 2.68M | 2.74M | 1.90M | 2.13M | 1.01M | 1.98M | 2.70M | 3.46M | 3.36M | 4.66M | 3.69M | 5.88M | 3.47M | 3.30M | 2.69M | 4.71M | 2.62M | 1.88M | 1.89M | 1.70M | 1.66M | 1.62M | 1.57M | 2.34M | 4.61M | 4.66M | 4.67M | 4.12M | 0.43M | 0.49M | 0.53M | 2.33M | 2.51M | 3.22M | 3.71M | 1.32M | 1.51M | 1.47M | 79.96M | 94.24M | 64.04M | 67.90M | 69.14M | 51.56M | 38.91M | 44.28M | 13.76M | 14.07M | 11.28M | 11.48M | 11.61M | 36.79M | 17.08M | 16.87M | 17.32M |
|
Total Non-Current Liabilities
|
| | | 0.58M | 0.58M | 0.58M | -2.47M | -2.68M | -2.74M | -1.90M | -2.13M | -1.01M | -1.98M | -2.70M | -3.46M | -3.36M | -4.66M | -3.69M | -5.88M | -3.47M | -3.30M | -2.69M | -4.71M | -2.62M | -1.88M | -1.89M | -1.70M | -1.66M | -1.62M | -1.57M | 149.63M | -4.61M | -4.66M | -4.67M | 154.93M | 172.46M | 188.81M | 333.06M | 338.02M | 334.22M | 338.80M | 347.74M | 54.78M | 57.78M | 80.55M | 176.69M | 233.03M | 193.09M | 216.03M | 216.73M | 216.70M | 204.67M | 211.85M | 170.05M | 701.40M | 706.55M | 706.76M | 705.59M | 730.16M | 714.66M | 716.87M | 709.49M |
|
Total Liabilities
|
| | | 5.21M | 4.29M | 4.73M | | | | | | | | | | | | | | | | | | | | | | | | | 151.97M | | | | 159.05M | 172.90M | 189.30M | 333.59M | 340.35M | 336.72M | 342.02M | 351.45M | 373.74M | 371.11M | 412.90M | 526.13M | 608.29M | 617.42M | 639.55M | 627.42M | 620.90M | 621.23M | 600.20M | 548.99M | 866.34M | 888.10M | 881.57M | 813.96M | 856.95M | 866.66M | 839.89M | 840.62M |
|
Total Debt
|
| | | | | | | | | | | | | | 1.20M | | | 1.14M | 1.14M | 3.48M | 4.32M | 4.45M | 4.48M | 4.17M | 5.88M | 6.26M | 6.12M | | | | | | | | | | | | | | | | | | | | | 27.79M | 17.05M | 13.49M | 13.95M | 27.83M | 16.36M | 12.59M | 12.98M | 24.35M | 13.94M | 13.94M | 17.13M | 33.87M | 9.19M | 5.11M |
|
Common Equity
|
| | 67.09M | 67.09M | 67.31M | 67.83M | 65.99M | 68.67M | 68.73M | 73.70M | 84.12M | 87.41M | 92.45M | 100.16M | 84.12M | 108.85M | 115.56M | 114.59M | 111.73M | 111.93M | 118.22M | 121.45M | 122.75M | 128.89M | 163.72M | 166.52M | 168.76M | 176.79M | 190.94M | 576.87M | 591.55M | 597.18M | 598.66M | 606.49M | 615.57M | 625.02M | 878.97M | 1,045.12M | 1,059.77M | 1,069.76M | 1,100.03M | 1,124.87M | 1,529.15M | 1,556.22M | 1,603.07M | 1,715.27M | 1,750.07M | 1,766.40M | 1,805.36M | 1,835.11M | 1,910.70M | 1,926.71M | 1,956.86M | 1,973.74M | 1,964.85M | 1,965.59M | 1,984.44M | 2,016.69M | 1,972.72M | 1,985.48M | 2,061.74M | 2,083.09M |
|
Shareholder's Equity
|
| | 67.09M | 67.09M | 67.31M | 67.83M | 65.99M | 68.67M | 68.73M | 73.70M | 84.12M | 87.41M | 92.45M | 100.16M | 84.12M | 108.85M | 115.56M | 114.59M | 111.73M | 111.93M | 118.22M | 121.45M | 122.75M | 128.89M | 163.72M | 166.52M | 168.76M | 176.79M | 190.94M | 576.87M | 591.55M | 597.18M | 598.66M | 606.49M | 615.57M | 625.02M | 878.97M | 1,045.12M | 1,059.77M | 1,069.76M | 1,100.03M | 1,124.87M | 1,529.15M | 1,556.22M | 1,603.07M | 1,715.27M | 1,750.07M | 1,766.40M | 1,805.36M | 1,835.11M | 1,910.70M | 1,926.71M | 1,956.86M | 1,973.74M | 1,964.85M | 1,965.59M | 1,984.44M | 2,016.69M | 1,972.72M | 1,985.48M | 2,061.74M | 2,083.09M |
|
Liabilities and Shareholders Equity
|
| | | 72.29M | 71.61M | 72.57M | 76.06M | 80.39M | 81.45M | 84.90M | 97.01M | 97.31M | 104.65M | 111.64M | 118.64M | 119.33M | 129.05M | 128.83M | 128.29M | 128.58M | 137.34M | 139.85M | 146.24M | 147.32M | 282.31M | 285.05M | 288.91M | 290.63M | 308.76M | 734.24M | 743.52M | 743.25M | 745.08M | 762.12M | 774.62M | 797.92M | 1,068.27M | 1,378.71M | 1,400.11M | 1,406.48M | 1,442.05M | 1,476.32M | 1,902.89M | 1,927.33M | 2,015.96M | 2,241.40M | 2,358.35M | 2,383.82M | 2,444.92M | 2,462.53M | 2,531.60M | 2,547.94M | 2,557.06M | 2,522.73M | 2,831.18M | 2,853.69M | 2,866.01M | 2,830.64M | 2,829.67M | 2,852.14M | 2,901.63M | 2,923.71M |
|
Retained Earnings
|
| | | -117.96M | -118.02M | -117.14M | -119.31M | -118.07M | -116.51M | -114.69M | 2.00M | 1.86M | -98.27M | -92.38M | 2.00M | -84.78M | -81.95M | -80.49M | -80.89M | -77.96M | -74.35M | -71.81M | -71.54M | -69.92M | -66.05M | -64.89M | -59.86M | -56.79M | -48.35M | -43.69M | -31.51M | -28.74M | -26.00M | -21.21M | -0.68M | -13.78M | -15.05M | -21.79M | -15.03M | -20.61M | 31.52M | 46.07M | 65.77M | 95.22M | 131.45M | 164.95M | 194.06M | 258.28M | 308.14M | 348.54M | 397.27M | 412.61M | 432.39M | 449.32M | 432.87M | 436.16M | 441.88M | 441.22M | 407.35M | 413.18M | 428.05M | 442.96M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 186.35M | | | | 0.35M | 0.40M | 0.39M | 0.52M | 0.51M | 0.70M | 0.72M | 0.71M | 0.71M | 0.68M | 0.77M | 0.74M | 0.73M | 0.72M | 0.70M | 0.68M | 0.67M | 0.65M | 0.62M | 0.62M | 0.61M | 0.59M | 0.55M | 0.53M | 0.53M | 0.52M | 0.49M | 0.48M | 0.47M | 0.51M | 0.46M | 0.48M | 0.47M | 0.53M | 0.56M | 0.57M |