|
Cash & Equivalents
|
9.96M | 8.51M | 10.21M | 10.10M | 15.57M | 8.35M | 9.67M | 15.01M | 8.20M | 13.39M | 10.94M | 181.49M | 157.13M | 145.69M | 103.77M | 304.95M | 226.98M | 331.47M | 234.67M | 37.16M | 47.13M | 87.02M | 80.15M | 21.64M | 22.16M | 17.91M | 20.80M | 22.20M | 7.75M | 5.80M | 37.55M | 11.55M | 38.25M | 47.66M | 17.21M | 17.39M | 89.88M | 100.45M | 229.53M | 291.46M | 2,198.96M | 2,177.89M | 2,243.26M | 2,085.08M | 2,150.47M | 1,508.10M | 1,516.69M | 417.05M | 380.69M | 123.69M | 101.79M | 78.33M | 87.01M | 30.41M | 46.08M | 34.56M | 43.09M |
|
Short-term Investments
|
| 9.40M | | | 16.08M | 20.38M | 22.26M | 25.44M | 26.66M | 36.69M | 31.61M | 29.39M | 23.26M | 62.17M | 75.51M | 149.69M | 160.67M | 130.80M | 100.09M | 170.85M | 170.15M | 142.68M | 11.66M | 8.95M | 8.37M | 9.70M | 20.90M | 20.77M | 15.93M | 11.84M | 65.00M | 11.41M | 12.35M | 11.26M | 11.19M | 12.52M | 11.18M | 12.52M | 12.69M | 27.80M | 15.08M | 19.61M | 24.34M | 14.24M | 3.88M | 21.20M | 19.70M | 18.94M | 17.54M | 26.41M | 19.30M | 28.20M | 19.54M | 20.44M | 17.87M | 18.81M | 19.64M |
|
Cash & Current Investments
|
9.96M | 17.91M | 10.21M | 10.10M | 31.65M | 28.74M | 31.93M | 40.45M | 34.86M | 50.08M | 42.55M | 210.88M | 180.39M | 207.85M | 179.27M | 454.64M | 387.65M | 462.27M | 334.76M | 208.02M | 217.29M | 229.70M | 91.81M | 30.59M | 30.54M | 27.61M | 41.69M | 42.97M | 23.69M | 17.64M | 102.55M | 22.96M | 50.60M | 58.92M | 28.39M | 29.91M | 101.06M | 112.97M | 242.22M | 319.26M | 2,214.04M | 2,197.50M | 2,267.60M | 2,099.32M | 2,154.35M | 1,529.30M | 1,536.39M | 435.99M | 398.23M | 150.10M | 121.08M | 106.53M | 106.56M | 50.85M | 63.95M | 53.37M | 62.72M |
|
Receivables - Net
|
| 11.76M | | | 19.05M | 17.04M | 17.71M | 22.61M | 22.04M | 22.03M | 18.92M | 24.14M | 27.65M | 25.96M | 25.51M | 22.83M | 32.37M | 28.57M | 32.08M | 34.96M | 35.97M | 34.19M | 34.12M | 34.75M | 34.45M | 31.41M | 38.61M | 40.71M | 42.75M | 40.22M | 48.88M | 44.29M | 45.31M | 48.98M | 49.10M | 55.92M | 59.06M | 59.47M | 60.21M | 59.80M | 60.62M | 57.91M | 65.60M | 55.54M | 58.56M | 59.76M | 60.23M | 54.45M | 56.05M | 55.06M | 62.80M | 66.64M | 63.00M | 63.48M | 63.78M | 61.25M | 63.14M |
|
Receivables - Other
|
| | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 60.07M | 50.20M | | | | | | 6.60M | | | 16.56M | 4.00M | 17.76M | 10.26M | 8.69M | 8.34M | 4.76M | 6.04M | 5.90M | 8.22M | 8.72M | 7.70M | 13.11M | 12.67M | 12.20M | 14.45M | 6.74M |
|
Receivables
|
| 11.76M | | | 19.25M | 17.04M | 17.71M | 22.61M | 22.04M | 22.03M | 18.92M | 24.14M | 27.65M | 25.96M | 25.51M | 22.83M | 32.37M | 28.57M | 32.08M | 34.96M | 35.97M | 34.19M | 34.12M | 34.75M | 34.45M | 31.41M | 38.61M | 40.71M | 42.75M | 90.22M | 108.95M | 94.49M | 45.31M | 48.98M | 49.10M | 55.92M | 59.06M | 66.07M | 60.21M | 59.80M | 77.18M | 61.91M | 83.36M | 65.79M | 67.25M | 68.10M | 65.00M | 60.49M | 61.95M | 63.28M | 71.52M | 74.34M | 76.11M | 76.15M | 75.98M | 75.70M | 69.88M |
|
Inventory
|
| 245.88M | | | 333.82M | 353.33M | 365.72M | 406.68M | 448.15M | 453.85M | 483.53M | 547.10M | 610.50M | 559.30M | 601.74M | 707.52M | 760.85M | 725.39M | 763.05M | 807.39M | 776.59M | 752.30M | 683.98M | 608.05M | 557.35M | 527.03M | 530.66M | 551.34M | 566.12M | 531.95M | 530.19M | 480.69M | 429.19M | 438.70M | 494.26M | 487.64M | 497.08M | 544.23M | 593.95M | 645.99M | 633.59M | 734.29M | 817.33M | 859.08M | 819.30M | 801.84M | 766.30M | 737.66M | 718.96M | 754.13M | 802.21M | 917.33M | 978.55M | 1,019.59M | 1,007.84M | 956.95M | 874.91M |
|
Current Deferred Tax Assets
|
| 4.16M | | | 4.16M | 37.01M | 37.01M | 36.98M | 36.99M | 21.40M | 21.40M | 21.40M | 21.40M | 27.90M | 27.93M | 28.15M | 27.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 52.57M | | | 91.91M | 77.03M | 121.33M | 96.13M | 88.18M | 103.15M | 126.87M | 127.80M | 101.59M | 87.98M | 99.92M | 81.62M | 89.77M | 79.02M | 112.05M | 98.28M | 113.67M | 117.16M | 108.24M | 77.68M | 75.04M | 68.58M | 60.06M | 78.25M | 77.42M | 104.20M | 118.65M | 99.30M | 46.73M | 61.62M | 65.15M | 60.50M | 88.88M | 97.34M | 105.72M | 140.57M | 120.67M | 121.35M | 272.88M | 251.62M | 234.25M | 139.30M | 129.08M | 143.83M | 129.21M | 169.03M | 149.23M | 156.97M | 149.18M | 177.84M | 162.22M | 148.91M | 143.26M |
|
Current Assets
|
| 322.88M | | | 460.35M | 492.76M | 551.44M | 577.40M | 603.56M | 613.82M | 661.67M | 901.93M | 918.26M | 884.34M | 934.38M | 1,294.76M | 1,297.71M | 1,295.25M | 1,241.95M | 1,148.65M | 1,143.51M | 1,138.26M | 914.67M | 742.12M | 689.00M | 644.93M | 650.13M | 692.50M | 694.04M | 703.97M | 822.07M | 657.62M | 559.48M | 596.95M | 625.72M | 621.44M | 734.90M | 801.48M | 989.41M | 1,137.82M | 3,013.84M | 3,091.44M | 3,399.06M | 3,251.32M | 3,266.46M | 2,512.66M | 2,475.84M | 1,356.53M | 1,286.88M | 1,101.90M | 1,116.03M | 1,219.28M | 1,277.75M | 1,291.33M | 1,279.93M | 1,201.67M | 1,124.40M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.16M | 74.11M | 94.71M | 117.25M | 122.68M | 148.49M | 109.55M | 144.79M | 135.53M | 169.31M | 201.38M | 209.15M | 204.01M | 115.98M | 29.36M | 37.89M | 45.51M | 61.07M | 76.95M | 93.54M | 118.90M | 154.30M | 160.69M | 169.80M | 138.70M | 168.11M | 166.26M | 113.42M |
|
Property, Plant & Equipment (Net)
|
| 83.56M | | | 93.66M | 111.41M | 123.09M | 154.01M | 190.07M | 214.91M | 241.05M | 261.87M | 331.99M | 390.84M | 458.11M | 503.46M | 556.59M | 515.61M | 558.43M | 600.68M | 656.57M | 682.06M | 702.74M | 744.46M | 778.32M | 800.70M | 811.37M | 833.23M | 856.23M | 952.96M | 954.14M | 950.59M | 969.09M | 967.60M | 953.74M | 1,053.43M | 1,051.83M | 1,077.20M | 1,103.67M | 1,131.50M | 1,196.34M | 1,227.92M | 1,357.06M | 1,554.88M | 1,577.90M | 1,635.98M | 1,640.60M | 1,655.33M | 1,665.48M | 1,685.86M | 1,693.19M | 1,753.73M | 1,797.31M | 1,883.18M | 1,905.10M | 2,018.16M | 2,175.43M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 18.34M | 9.28M | | 2.00M | 22.05M | 10.86M | 9.10M | 21.06M | 33.21M | | | | | | | | | | | | | | 3.10M | 7.50M | 100.60M | 99.13M | 97.41M | 97.98M | 100.81M | 100.55M | 98.14M | 97.00M | 101.47M | 133.00M | 130.21M | 128.11M | 128.67M | 128.91M | 130.79M | 129.56M | 126.91M | 122.95M | 121.60M | 121.40M |
|
Goodwill
|
| 122.59M | | | 122.60M | 122.60M | 122.58M | 122.54M | 122.53M | 122.42M | 124.63M | 124.63M | 124.59M | 124.46M | 124.48M | 124.46M | 124.46M | 124.46M | 124.46M | 176.06M | 176.06M | 51.10M | 174.29M | 175.60M | 175.60M | 124.45M | 141.85M | 141.84M | 141.82M | 124.38M | 124.35M | 124.37M | 124.38M | 124.37M | 124.29M | 124.35M | 135.31M | 141.10M | 141.15M | 141.13M | 141.14M | 141.10M | 141.09M | 141.10M | 141.02M | 141.05M | 141.03M | 141.05M | 141.00M | 141.03M | 141.01M | 141.00M | 140.99M | 140.94M | 141.00M | 143.77M | 143.75M |
|
Intangibles
|
| 185.36M | | | 185.67M | 184.42M | 184.13M | 47.41M | 47.41M | 47.41M | 180.00M | 47.66M | 47.83M | 47.86M | 48.53M | 48.53M | 48.44M | 48.31M | 48.57M | 100.65M | 100.62M | 52.10M | 100.73M | 100.75M | 100.73M | 52.10M | 100.68M | 100.66M | 100.66M | 48.56M | 86.02M | 86.02M | 86.02M | 48.56M | 65.56M | 66.86M | 71.66M | 54.66M | 72.24M | 72.58M | 72.91M | 56.16M | 73.49M | 73.81M | 74.27M | 57.63M | 75.14M | 75.47M | 75.75M | 75.93M | 76.05M | 76.24M | 76.47M | 76.12M | 79.05M | 79.66M | 79.71M |
|
Goodwill & Intangibles
|
| 307.96M | | | 308.28M | 184.42M | 306.71M | 184.13M | 184.13M | 169.83M | 304.63M | 172.30M | 172.43M | 172.32M | 173.02M | 172.99M | 172.90M | 172.77M | 173.03M | 276.70M | 276.68M | 103.20M | 275.02M | 276.36M | 276.33M | 176.55M | 242.53M | 242.50M | 242.49M | 172.94M | 210.37M | 210.39M | 210.40M | 172.93M | 189.85M | 191.21M | 206.97M | 195.76M | 213.39M | 213.72M | 214.05M | 197.26M | 214.58M | 214.91M | 215.29M | 198.68M | 216.17M | 216.53M | 216.74M | 216.96M | 217.07M | 217.24M | 217.46M | 217.06M | 220.05M | 223.43M | 223.46M |
|
Long-Term Deferred Tax
|
| | | | | 6.87M | 6.87M | 19.99M | 19.74M | 16.98M | 16.98M | 18.07M | 17.70M | 36.59M | 8.65M | 8.36M | 3.63M | 36.74M | 36.98M | 25.43M | 25.65M | 28.47M | 28.82M | 29.39M | 29.21M | 23.31M | 30.01M | 29.44M | 29.05M | 311.75M | 35.75M | 35.95M | 36.51M | 312.98M | 38.88M | 39.01M | 38.84M | 339.52M | 49.87M | 50.05M | 49.87M | 56.84M | 63.26M | 63.26M | 63.10M | 167.04M | 150.54M | 123.41M | 126.09M | 143.99M | 143.98M | 143.97M | 138.57M | 147.72M | 147.90M | 147.95M | 147.94M |
|
Other Non-Current Assets
|
| 5.25M | | | 14.71M | 5.85M | 6.10M | 6.24M | 7.25M | 8.27M | 6.88M | 11.48M | 11.09M | 22.91M | 18.86M | 17.49M | 26.35M | 25.46M | 27.30M | 27.63M | 24.66M | 36.17M | 27.27M | 27.10M | 28.76M | 21.33M | 14.92M | 16.44M | 21.52M | 79.59M | 91.29M | 112.25M | 170.63M | 214.84M | 228.77M | 196.80M | 240.94M | 200.18M | 240.01M | 282.83M | 296.23M | 298.15M | 208.63M | 108.55M | 127.51M | 149.21M | 175.67M | 198.75M | 200.74M | 240.72M | 281.70M | 286.74M | 303.73M | 271.39M | 319.34M | 346.13M | 274.54M |
|
Non-Current Assets
|
| 263.93M | | | 281.89M | 296.86M | 308.18M | 351.96M | 388.54M | 411.29M | 438.29M | 464.80M | 534.06M | 641.66M | 667.92M | 702.23M | 761.40M | 772.70M | 806.57M | 939.48M | 1,004.50M | 1,054.26M | 1,033.72M | 1,077.29M | 1,112.57M | 1,087.94M | 1,098.83M | 1,121.61M | 1,149.29M | 1,719.05M | 1,723.77M | 1,730.19M | 1,802.53M | 1,848.74M | 1,804.17M | 1,884.97M | 1,944.35M | 2,096.83M | 2,247.91M | 2,329.34M | 2,406.19M | 2,449.03M | 2,488.88M | 2,580.13M | 2,617.26M | 2,446.03M | 2,843.99M | 2,856.30M | 2,953.74M | 2,672.97M | 3,070.51M | 3,157.11M | 3,186.47M | 2,879.95M | 3,370.32M | 3,495.36M | 3,669.34M |
|
Assets
|
| 586.81M | | | 742.23M | 789.61M | 859.62M | 929.36M | 992.10M | 1,025.10M | 1,099.96M | 1,366.73M | 1,452.32M | 1,526.00M | 1,602.30M | 1,996.99M | 2,059.11M | 2,067.94M | 2,048.52M | 2,088.13M | 2,148.01M | 2,192.52M | 1,948.39M | 1,819.41M | 1,801.57M | 1,732.87M | 1,748.96M | 1,814.11M | 1,843.33M | 2,423.02M | 2,545.83M | 2,387.81M | 2,362.01M | 2,445.69M | 2,429.89M | 2,506.41M | 2,679.25M | 2,898.31M | 3,237.32M | 3,467.15M | 5,420.02M | 5,540.47M | 5,887.94M | 5,831.45M | 5,883.72M | 5,309.29M | 5,319.83M | 4,212.83M | 4,240.62M | 4,143.90M | 4,186.54M | 4,376.40M | 4,464.22M | 4,554.69M | 4,650.26M | 4,697.02M | 4,793.74M |
|
Accounts Payables
|
| 105.69M | | | 156.38M | 145.35M | 179.42M | 205.55M | 209.23M | 206.78M | 215.38M | 248.34M | 262.38M | 235.16M | 240.42M | 291.38M | 300.89M | 262.28M | 246.48M | 222.30M | 222.79M | 226.98M | 233.40M | 271.84M | 252.57M | 318.76M | 264.17M | 284.94M | 306.86M | 320.50M | 289.15M | 289.71M | 288.94M | 330.31M | 284.98M | 340.27M | 368.55M | 424.42M | 389.41M | 426.79M | 395.15M | 442.38M | 428.95M | 376.13M | 389.96M | 374.95M | 321.74M | 357.48M | 399.73M | 366.58M | 407.49M | 495.96M | 411.83M | 413.41M | 398.33M | 380.53M | 376.63M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 53.00M | 53.00M | 53.00M | 53.00M | | | | 20.00M | 20.00M | 20.00M | 23.75M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Payables
|
| 105.69M | | | 156.38M | 145.35M | 179.42M | 205.55M | 209.23M | 206.78M | 215.38M | 248.34M | 262.38M | 235.16M | 240.42M | 291.38M | 300.89M | 262.28M | 246.48M | 222.30M | 222.79M | 226.98M | 233.40M | 271.84M | 252.57M | 318.76M | 264.17M | 284.94M | 306.86M | 320.50M | 289.15M | 289.71M | 318.94M | 383.31M | 337.98M | 393.27M | 421.55M | 424.42M | 389.41M | 426.79M | 415.15M | 462.38M | 448.95M | 399.88M | 414.96M | 399.95M | 346.74M | 382.48M | 424.73M | 391.58M | 432.49M | 520.96M | 436.83M | 438.41M | 423.33M | 405.53M | 401.63M |
|
Accumulated Expenses
|
| 21.17M | | | 14.51M | 16.62M | 22.39M | 22.46M | 26.70M | 29.50M | | 24.12M | 32.54M | 35.94M | 34.12M | 26.65M | 33.33M | 27.70M | 32.74M | 26.06M | 32.29M | 26.89M | 32.28M | 34.32M | 43.70M | 47.53M | 31.25M | 47.56M | 54.17M | 64.19M | 35.69M | 47.98M | 50.91M | 64.66M | 61.95M | 59.22M | 66.63M | 84.86M | 49.50M | 71.75M | 76.74M | 96.86M | 54.47M | 72.62M | 71.83M | 76.65M | 50.49M | 51.26M | 43.40M | 43.84M | 56.04M | 50.88M | 52.55M | 50.69M | 60.95M | 61.32M | 60.95M |
|
Other Accumulated Expenses
|
| 30.86M | | | 31.25M | 32.43M | 32.67M | 38.69M | 50.47M | 56.93M | 33.23M | 43.02M | 44.55M | 35.59M | 36.05M | 47.79M | 39.27M | 65.07M | 40.23M | 45.16M | 43.77M | 43.27M | 42.35M | 47.60M | 50.61M | 51.17M | 59.94M | 51.35M | 53.44M | 109.46M | 143.69M | 131.88M | 106.43M | 140.71M | 137.34M | 150.76M | 174.20M | 142.69M | 101.60M | 92.34M | 131.78M | 146.62M | 107.80M | 115.07M | 104.54M | 103.19M | 101.86M | 100.67M | 100.97M | 96.11M | 85.61M | 84.07M | 88.29M | 98.96M | 96.20M | 116.00M | 113.68M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 6.03M | 6.08M | 0.89M | 0.89M | 0.89M | 19.35M | 21.51M | 21.76M | 22.01M | 19.59M | 22.23M | 22.49M | 22.75M | 28.07M | 24.07M | 18.88M | 13.62M | 3.88M | 2.21M | 1.69M | 1.70M | 1.69M | | 41.81M | 41.84M | 41.86M | 41.89M | | 20.00M | 20.00M | | |
|
Current Leases
|
| 4.11M | | | | 2.92M | | | | 1.81M | 0.90M | 0.45M | 0.33M | 0.26M | 0.24M | | | 0.18M | 0.14M | 0.32M | 0.28M | | | | | | | | | 66.25M | 56.60M | 57.16M | 55.75M | 58.92M | 62.00M | 63.87M | 64.88M | 71.52M | 72.44M | 74.07M | 74.71M | 73.83M | 74.31M | 75.29M | 77.86M | 80.38M | 81.26M | 83.49M | 89.49M | 85.52M | 85.88M | 86.11M | 88.22M | 100.94M | 93.17M | 105.87M | 107.01M |
|
Current Taxes
|
| 8.47M | | | 10.47M | 12.78M | 15.87M | 12.60M | 12.91M | 22.25M | 0.16M | 15.77M | 17.38M | 21.24M | 16.77M | 18.48M | 17.06M | 27.84M | 14.65M | 15.35M | 14.76M | 14.91M | 16.71M | 15.68M | 15.52M | 19.52M | 17.67M | 17.35M | 18.89M | 18.35M | 19.90M | 18.74M | 19.90M | 19.62M | 16.79M | 21.33M | 36.15M | 49.54M | 89.31M | 27.16M | 27.02M | 31.36M | 26.73M | 21.48M | 21.75M | 21.95M | 24.87M | 24.25M | 25.43M | 26.82M | 28.21M | 28.92M | 28.56M | 27.68M | 31.25M | 31.58M | 35.22M |
|
Current Deferred Revenue
|
| 25.42M | | | 41.95M | 41.64M | 43.09M | 52.76M | 51.25M | 53.59M | 53.93M | 71.19M | 69.93M | 73.55M | 76.60M | 86.32M | 88.84M | 106.77M | 117.74M | 137.28M | 144.57M | 145.92M | 168.18M | 176.31M | 166.58M | 149.40M | 172.38M | 164.98M | 165.06M | 152.59M | 174.25M | 165.51M | 167.01M | 162.43M | 189.05M | 230.09M | 274.96M | 280.64M | 363.40M | 397.16M | 385.07M | 387.93M | 436.76M | 390.71M | 361.11M | 325.75M | 344.94M | 331.03M | 302.98M | 282.81M | 315.65M | 302.53M | 307.92M | 291.81M | 346.39M | 351.50M | 348.93M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | | 1.19M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 161.97M | | | 229.59M | 219.42M | 255.18M | 297.01M | 310.94M | 317.45M | 302.68M | 362.69M | 377.00M | 344.30M | 353.07M | 426.69M | 429.13M | 434.12M | 404.45M | 404.74M | 411.13M | 416.17M | 443.92M | 495.75M | 469.76M | 519.34M | 496.50M | 836.95M | 865.07M | 992.59M | 1,011.61M | 924.96M | 903.71M | 982.91M | 968.93M | 784.98M | 882.59M | 921.63M | 1,016.17M | 1,229.00M | 1,096.31M | 1,063.76M | 1,361.53M | 958.90M | 935.18M | 885.97M | 851.50M | 872.67M | 934.97M | 872.87M | 936.49M | 1,010.55M | 896.27M | 905.13M | 934.09M | 953.90M | 946.25M |
|
Capital Leases
|
| | | | | 1.60M | | 9.82M | 23.72M | 33.16M | 45.75M | 50.70M | 87.35M | 124.77M | 172.17M | 186.37M | 206.18M | 146.62M | 154.95M | 156.93M | 193.28M | 203.01M | 220.02M | 226.23M | 230.26M | 229.32M | 227.98M | 225.70M | 220.71M | 421.25M | 436.23M | 433.59M | 431.38M | 442.99M | 439.47M | 492.14M | 488.66M | 485.48M | 501.12M | 523.80M | 549.10M | 560.55M | 594.73M | 661.00M | 656.64M | 653.05M | 648.79M | 646.90M | 642.73M | 566.83M | 562.80M | 584.68M | 588.77M | 630.65M | 625.46M | 657.78M | 721.61M |
|
Non-Current Debt
|
| 107.50M | | | 172.70M | 82.50M | 113.99M | 87.58M | 108.25M | 85.42M | 149.15M | | | | | | | | | | | | | 459.36M | 420.47M | 279.47M | 298.53M | | 107.50M | 57.50M | 374.87M | 524.98M | 147.78M | 31.05M | 58.06M | 139.88M | 42.85M | 14.61M | 3.74M | 2.12M | 1,957.37M | 1,953.20M | 1,949.04M | 1,944.87M | 17.91M | 17.91M | 17.91M | 17.90M | 17.84M | 17.77M | 17.68M | 25.00M | 190.00M | 15.52M | 15.44M | 15.36M | 15.28M |
|
Convertible Debt
|
| | | | | | | | | | | 277.68M | 281.01M | 284.39M | 287.80M | 291.25M | 294.74M | 297.70M | 301.31M | 304.96M | 308.65M | 312.38M | 316.15M | 319.97M | 323.83M | 327.73M | 331.68M | 261.93M | 266.51M | 271.16M | 275.88M | 257.77M | 262.18M | 266.66M | 271.21M | 275.84M | 280.54M | 282.96M | 288.14M | 223.55M | 181.81M | 214.80M | 80.39M | 41.67M | 41.70M | 41.72M | 41.75M | 41.78M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 19.85M | | | 30.04M | 30.78M | 30.87M | 31.45M | 34.15M | 37.73M | 38.36M | 38.84M | 39.41M | 40.55M | 41.89M | 42.05M | 42.70M | 53.99M | 55.06M | 58.87M | 59.52M | 60.44M | 61.09M | 63.89M | 63.50M | 54.98M | 54.97M | 54.82M | 54.50M | -53.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 22.15M | | | 21.89M | | | | | | | 27.50M | 27.50M | 0.13M | | 4.95M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | 32.80M | | 32.80M | 276.15M | 32.80M | | | 267.98M | 22.30M | 22.30M | 22.30M | 289.59M | 22.30M | 22.30M | 22.30M | 326.67M | | | | 6.32M | 6.40M | 6.40M | 6.14M | 8.44M | 8.42M | 8.54M | 8.50M | 10.39M | 11.26M | 11.43M | 11.36M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.56M | 427.96M | 415.80M | 412.25M | 409.93M | 395.64M | 406.01M | 405.43M | 448.17M | 532.14M | 542.51M | 538.89M | 540.51M | 533.07M | 527.45M | 521.09M | 505.81M | 504.48M | 506.54M | 570.07M | 576.17M | 555.65M | 573.20M | 559.52M | 573.47M | 610.05M | 588.08M | 658.33M |
|
Other Non-Current Liabilities
|
| 10.07M | | | 5.95M | 5.29M | 4.53M | 13.96M | 29.85M | 6.07M | 67.54M | 73.27M | 116.55M | 28.94M | 28.86M | 29.33M | 29.27M | 29.35M | 29.33M | 41.82M | 41.38M | 44.68M | 44.30M | 56.65M | 70.39M | 76.37M | 73.25M | 47.85M | 52.07M | 32.51M | 31.68M | 30.15M | 28.69M | 28.52M | 28.02M | 3.02M | 3.14M | 31.59M | 15.83M | 15.46M | 11.35M | 8.71M | 7.73M | 7.77M | 7.15M | 8.87M | 8.16M | 8.12M | 9.30M | 10.64M | 11.18M | 11.66M | 11.14M | 11.95M | 12.92M | 13.93M | 14.52M |
|
Total Non-Current Liabilities
|
| 326.28M | | | 469.04M | 332.71M | 400.04M | 416.03M | 453.34M | 473.76M | 490.19M | 679.20M | 697.42M | 794.14M | 854.94M | 1,165.38M | 1,190.53M | 1,152.43M | 1,139.67M | 1,153.35M | 1,204.45M | 1,227.97M | 1,281.31M | 1,809.54M | 1,756.45M | 1,663.84M | 1,667.07M | 1,620.20M | 1,759.23M | 2,429.20M | 2,761.52M | 2,535.58M | 2,396.54M | 2,398.52M | 2,382.74M | 2,374.90M | 2,379.24M | 2,419.69M | 2,627.03M | 2,614.84M | 4,387.30M | 4,361.49M | 4,538.42M | 4,603.43M | 4,582.62M | 4,515.75M | 4,472.28M | 4,489.30M | 4,564.53M | 4,430.65M | 4,465.28M | 4,599.45M | 4,636.09M | 4,706.33M | 4,748.10M | 4,723.99M | 4,775.88M |
|
Total Liabilities
|
| 336.35M | | | 474.99M | 338.00M | 404.57M | 429.99M | 483.19M | 479.83M | 557.73M | 752.48M | 813.97M | 823.08M | 883.79M | 1,194.71M | 1,219.80M | 1,181.78M | 1,168.99M | 1,195.17M | 1,245.83M | 1,272.65M | 1,325.61M | 1,866.19M | 1,826.84M | 1,740.20M | 1,740.32M | 1,668.05M | 1,811.31M | 2,461.71M | 2,793.20M | 2,565.73M | 2,425.23M | 2,427.04M | 2,410.76M | 2,377.92M | 2,382.38M | 2,451.29M | 2,642.86M | 2,630.29M | 4,398.65M | 4,370.19M | 4,546.15M | 4,611.20M | 4,589.77M | 4,524.63M | 4,480.44M | 4,497.41M | 4,573.83M | 4,441.29M | 4,476.46M | 4,611.11M | 4,647.23M | 4,718.28M | 4,761.02M | 4,737.92M | 4,790.40M |
|
Total Debt
|
| 107.50M | | | 172.70M | 82.50M | 113.99M | 87.58M | 108.25M | 85.42M | 149.15M | | | | | | | | | | | | | 459.36M | 426.46M | 285.50M | 304.61M | 0.89M | 108.39M | 58.39M | 394.22M | 546.49M | 169.54M | 53.06M | 77.65M | 162.12M | 65.34M | 37.36M | 31.81M | 26.19M | 1,976.24M | 1,966.83M | 1,952.91M | 1,947.09M | 19.60M | 19.61M | 19.60M | 17.90M | 59.65M | 59.60M | 59.54M | 66.89M | 190.00M | 35.52M | 35.44M | 15.36M | 15.28M |
|
Common Equity
|
| 250.46M | | | 267.24M | 451.61M | 455.05M | 499.37M | 508.91M | 545.27M | 542.23M | 614.25M | 638.36M | 702.92M | 718.51M | 802.28M | 839.31M | 886.16M | 879.53M | 892.96M | 902.18M | 923.83M | 622.78M | -46.78M | -25.28M | -8.15M | 5.23M | 141.51M | 25.17M | -38.69M | -247.37M | -177.92M | -63.22M | 18.65M | 19.13M | 128.49M | 296.87M | 447.03M | 594.46M | 806.34M | 1,007.80M | 1,170.28M | 1,341.79M | 1,220.24M | 1,293.95M | 784.66M | 839.39M | -284.58M | -333.21M | -297.39M | -289.92M | -234.72M | -183.01M | -163.59M | -110.77M | -40.90M | 3.35M |
|
Shareholder's Equity
|
| 250.46M | | | 267.24M | 451.61M | 455.05M | 499.37M | 508.91M | 545.27M | 542.23M | 614.25M | 638.36M | 702.92M | 718.51M | 802.28M | 839.31M | 886.16M | 879.53M | 892.96M | 902.18M | 923.83M | 622.78M | -46.78M | -25.28M | -8.15M | 5.23M | 141.51M | 25.17M | -38.69M | -247.37M | -177.92M | -63.22M | 18.65M | 19.13M | 128.49M | 296.87M | 447.03M | 594.46M | 806.34M | 1,007.80M | 1,170.28M | 1,341.79M | 1,220.24M | 1,293.95M | 784.66M | 839.39M | -284.58M | -333.21M | -297.39M | -289.92M | -234.72M | -183.01M | -163.59M | -110.77M | -40.90M | 3.35M |
|
Liabilities and Shareholders Equity
|
| 586.81M | | | 742.23M | 789.61M | 859.62M | 929.36M | 992.10M | 1,025.10M | 1,099.96M | 1,366.73M | 1,452.32M | 1,526.00M | 1,602.30M | 1,996.99M | 2,059.11M | 2,067.94M | 2,048.52M | 2,088.13M | 2,148.01M | 2,192.52M | 1,948.39M | 1,819.41M | 1,801.57M | 1,732.87M | 1,748.96M | 1,814.11M | 1,843.33M | 2,423.02M | 2,545.83M | 2,387.81M | 2,362.01M | 2,445.69M | 2,429.89M | 2,506.41M | 2,679.25M | 2,898.31M | 3,237.32M | 3,467.15M | 5,420.02M | 5,540.47M | 5,887.94M | 5,831.45M | 5,883.72M | 5,309.29M | 5,319.83M | 4,212.83M | 4,240.62M | 4,143.90M | 4,186.54M | 4,376.40M | 4,464.22M | 4,554.69M | 4,650.26M | 4,697.02M | 4,793.74M |
|
Treasury Shares
|
| | | | 9.08M | 1.33M | 1.33M | 1.33M | 0.04M | 0.04M | 0.28M | 0.29M | 0.25M | 0.25M | | 0.00M | 0.00M | 0.00M | | 0.29M | | 0.29M | 7.80M | 12.40M | 20.22M | -20.22M | 20.22M | -0.00M | 21.38M | 2.00M | 2.20M | 2.20M | | 2.20M | -600.00 | 600.00 | 0.09M | | 0.09M | 0.11M | | 0.96M | 0.02M | 1.00M | 1.13M | 0.03M | 0.02M | 3.70M | 3.89M | 0.02M | | | | 0.01M | | | |
|
Retained Earnings
|
| -42.70M | | | -27.12M | -55.49M | -55.65M | -73.48M | -63.93M | -37.29M | -35.50M | -8.24M | 11.19M | 53.71M | 60.87M | 90.80M | 111.51M | 144.81M | 131.34M | 138.26M | 140.78M | 150.21M | 146.84M | 138.98M | 152.13M | 152.40M | 159.40M | 223.50M | 245.90M | -392.54M | -356.82M | -530.15M | -477.69M | -409.25M | -412.46M | -314.04M | -267.63M | -137.44M | -6.78M | 219.96M | 404.06M | 551.11M | 771.71M | 893.98M | 992.74M | 539.99M | 581.88M | -549.66M | -595.15M | -583.26M | -586.89M | -557.94M | -524.77M | -510.85M | -502.81M | -451.11M | -414.84M |