|
Cash & Equivalents
|
40.26M | 34.56M | 44.71M | 66.92M | 177.25M | 160.75M | 174.17M | 137.67M | 155.56M | 262.85M | 376.38M | 386.87M | 515.48M | 589.83M | 885.83M | 1,047.48M | 1,092.82M | 2,077.51M | 2,083.27M | 2,179.74M | 2,146.04M | 2,235.09M | 2,050.41M | 2,018.62M | 1,961.96M | 1,630.05M | 1,755.26M | 2,003.41M | 2,025.89M | 2,055.73M | 2,058.47M | 2,126.97M | 2,160.24M | 2,256.15M | 2,253.28M | 1,575.49M |
|
Short-term Investments
|
| | | | | | | 42.06M | 42.15M | 27.40M | 10.99M | 1.50M | | | 1.54M | | 0.43M | | | | | | | | | | | | | | | | | | | 726.88M |
|
Cash & Current Investments
|
40.26M | 34.56M | 44.71M | 66.92M | 177.25M | 160.75M | 174.17M | 179.73M | 197.71M | 290.25M | 387.36M | 388.36M | 515.48M | 589.83M | 887.36M | 1,047.48M | 1,093.25M | 2,077.51M | 2,083.27M | 2,179.74M | 2,146.04M | 2,235.09M | 2,050.41M | 2,018.62M | 1,961.96M | 1,630.05M | 1,755.26M | 2,003.41M | 2,025.89M | 2,055.73M | 2,058.47M | 2,126.97M | 2,160.24M | 2,256.15M | 2,253.28M | 2,302.37M |
|
Receivables - Net
|
| 95.69M | | 100.06M | 138.29M | 115.85M | 134.56M | 146.16M | 183.08M | 185.97M | 218.30M | 209.15M | 332.67M | 314.58M | 325.84M | 408.42M | 523.85M | 524.43M | 611.94M | 621.54M | 752.39M | 711.04M | 746.66M | 744.82M | 760.79M | 725.86M | 739.20M | 745.48M | 850.46M | 742.89M | 709.00M | 768.05M | 885.17M | 700.43M | 680.53M | 805.75M |
|
Receivables - Other
|
| 0.10M | | 0.15M | 0.50M | 3.94M | 4.75M | 3.04M | 0.75M | 2.35M | 3.10M | 4.79M | 3.59M | 4.75M | 5.34M | 6.81M | 7.43M | 28.68M | 37.72M | 47.67M | 46.95M | 61.68M | 53.58M | 39.74M | 42.62M | 39.21M | 41.87M | 37.34M | 17.96M | 4.47M | 3.47M | 7.37M | 1.69M | 1.34M | 1.74M | 1.59M |
|
Receivables
|
| 95.79M | | 100.21M | 138.79M | 119.80M | 139.31M | 149.20M | 183.83M | 188.32M | 221.40M | 213.94M | 336.26M | 319.33M | 331.18M | 415.23M | 531.28M | 553.11M | 649.65M | 669.22M | 799.35M | 772.72M | 800.24M | 784.56M | 803.41M | 765.06M | 781.07M | 782.82M | 868.43M | 747.36M | 712.47M | 775.43M | 886.85M | 701.77M | 682.27M | 807.34M |
|
Inventory
|
| 43.57M | | 35.45M | 32.74M | 38.06M | 39.43M | 68.80M | 35.59M | 33.40M | 39.44M | 73.53M | 49.71M | 43.98M | 45.00M | 62.61M | 53.90M | 41.25M | 48.00M | 75.94M | 50.28M | 72.86M | 76.08M | 119.25M | 106.75M | 109.24M | 93.21M | 105.37M | 92.13M | 94.53M | 96.35M | 191.21M | 158.27M | 135.30M | 112.69M | 140.68M |
|
Current Deferred Tax Assets
|
| 2.64M | | 2.45M | 3.01M | 1.36M | 1.44M | 1.50M | 1.19M | 0.64M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 4.98M | | 7.70M | 11.37M | 30.55M | 15.13M | 13.87M | 16.56M | 21.89M | 19.06M | 28.91M | 25.94M | 39.43M | 37.20M | 30.98M | 27.08M | 134.38M | 80.48M | 110.18M | 105.80M | 119.13M | 121.72M | 113.89M | 135.38M | 111.93M | 104.62M | 101.11M | 138.59M | 129.14M | 153.43M | 138.33M | 103.15M | 105.40M | 163.83M | 140.24M |
|
Current Assets
|
| 165.22M | | 197.51M | 344.92M | 336.81M | 353.78M | 397.80M | 432.94M | 520.37M | 649.95M | 686.89M | 925.66M | 968.60M | 1,276.29M | 1,533.10M | 1,697.64M | 2,749.39M | 2,799.23M | 2,961.78M | 3,054.51M | 3,102.79M | 2,962.82M | 2,970.94M | 2,964.88M | 2,595.35M | 2,701.49M | 2,971.00M | 3,072.94M | 2,996.13M | 2,977.39M | 3,186.43M | 3,234.16M | 3,147.04M | 3,158.27M | 3,328.69M |
|
Property, Plant & Equipment (Net)
|
| 9.53M | | 12.81M | 14.74M | 16.84M | 20.21M | 23.26M | 25.26M | 30.78M | 48.40M | 61.88M | 103.26M | 148.06M | 152.75M | 158.63M | 155.20M | 155.00M | 160.54M | 170.61M | 177.57M | 186.31M | 217.56M | 272.19M | 335.03M | 359.54M | 357.60M | 278.72M | 264.56M | 251.49M | 240.03M | 223.00M | 213.69M | 203.62M | 193.76M | 182.81M |
|
Goodwill
|
| | | 1.55M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 74.12M | 73.06M | 73.06M | 73.06M | 73.06M | 125.68M | 146.78M | 146.78M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 161.52M | 309.41M | 309.41M |
|
Intangibles
|
| | | 2.21M | 2.03M | 1.89M | 1.75M | 1.61M | 1.48M | 1.34M | 1.20M | 1.06M | 76.67M | 72.91M | 69.29M | 65.74M | 62.18M | 79.25M | 97.22M | 123.64M | 84.13M | 79.66M | 75.19M | 70.79M | 58.88M | 54.48M | 50.07M | 45.66M | 41.75M | 38.08M | 34.55M | 31.03M | 27.50M | 23.98M | 64.50M | 56.54M |
|
Goodwill & Intangibles
|
| | | 3.77M | 3.41M | 3.27M | 3.14M | 3.00M | 2.86M | 2.72M | 2.58M | 2.44M | 150.78M | 145.97M | 142.35M | 138.79M | 135.24M | 204.94M | 244.00M | 270.43M | 245.65M | 241.18M | 236.71M | 232.31M | 220.40M | 215.99M | 211.59M | 207.18M | 203.27M | 199.59M | 196.07M | 192.54M | 189.02M | 185.50M | 373.90M | 365.95M |
|
Other Non-Current Assets
|
| 3.81M | | 6.44M | 5.40M | 3.56M | 4.54M | 4.30M | 3.94M | 26.35M | 0.87M | 0.87M | 7.23M | 1.54M | 5.14M | 6.39M | 16.27M | 112.58M | 135.83M | 193.91M | 35.05M | 294.82M | 352.04M | 381.73M | 77.83M | 81.97M | 86.34M | 85.27M | 92.18M | 96.91M | 111.86M | 139.74M | 125.23M | 123.71M | 73.08M | 71.83M |
|
Non-Current Assets
|
| 13.86M | | 27.99M | 26.98M | 23.67M | 27.89M | 30.56M | 32.06M | 107.76M | 170.87M | 210.41M | 544.57M | 573.11M | 570.14M | 570.91M | 572.90M | 737.75M | 839.33M | 950.52M | 1,027.64M | 1,123.46M | 1,350.72M | 1,421.26M | 1,447.72M | 1,460.05M | 1,455.26M | 1,219.78M | 1,188.85M | 1,155.62M | 1,126.99M | 1,116.99M | 1,069.77M | 1,032.83M | 1,123.68M | 1,068.59M |
|
Assets
|
| 179.08M | | 225.50M | 371.90M | 360.48M | 381.67M | 428.36M | 465.00M | 628.13M | 820.83M | 897.30M | 1,470.23M | 1,541.71M | 1,846.42M | 2,104.01M | 2,270.54M | 3,487.14M | 3,638.56M | 3,912.30M | 4,082.14M | 4,226.25M | 4,313.53M | 4,392.20M | 4,412.60M | 4,055.40M | 4,156.75M | 4,190.78M | 4,261.79M | 4,151.76M | 4,104.37M | 4,303.42M | 4,303.93M | 4,179.87M | 4,281.95M | 4,397.28M |
|
Accounts Payables
|
| 31.40M | | 49.17M | 128.76M | 111.78M | 111.03M | 147.25M | 56.58M | 146.92M | 201.73M | 241.52M | 115.23M | 328.87M | 363.82M | 412.80M | 112.31M | 96.47M | 132.48M | 131.82M | 124.92M | 137.55M | 113.77M | 175.03M | 164.80M | 86.88M | 212.91M | 312.28M | 385.33M | 385.66M | 276.12M | 327.04M | 273.99M | 194.58M | 165.96M | 159.46M |
|
Payables
|
| 31.40M | | 49.17M | 128.76M | 111.78M | 111.03M | 147.25M | 56.58M | 146.92M | 201.73M | 241.52M | 115.23M | 328.87M | 363.82M | 412.80M | 112.31M | 96.47M | 132.48M | 131.82M | 124.92M | 137.55M | 113.77M | 175.03M | 164.80M | 86.88M | 212.91M | 312.28M | 385.33M | 385.66M | 276.12M | 327.04M | 273.99M | 194.58M | 165.96M | 159.46M |
|
Accumulated Expenses
|
| 46.16M | | 65.50M | 72.34M | 14.50M | 10.18M | 7.20M | 91.99M | 8.23M | 14.82M | 11.24M | 198.35M | 16.16M | 15.89M | 21.30M | 347.67M | 477.40M | 423.25M | 482.06M | 549.05M | 574.85M | 575.28M | 625.84M | 750.81M | 646.36M | 638.48M | 797.23M | 788.04M | 672.44M | 724.47M | 820.16M | 852.80M | 788.76M | 818.60M | 933.72M |
|
Other Accumulated Expenses
|
| 5.01M | | 8.62M | 5.84M | 6.40M | 5.91M | 7.19M | 6.09M | 7.01M | 9.71M | 6.12M | 37.58M | 13.88M | 9.51M | 11.85M | 41.67M | 64.42M | 59.43M | 72.47M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 15.00M | | | | | | | | | | | 4.87M | 4.75M | 4.87M | 4.87M | 4.87M | 6.12M | 7.38M | 8.63M | 9.88M | 88.65M | 84.93M | 82.46M | 79.98M | | | | | | | | | | | |
|
Current Taxes
|
| | | | 1.46M | 1.22M | 0.91M | 1.14M | 1.31M | 0.33M | 0.84M | 1.16M | 3.05M | 2.17M | 2.91M | 3.53M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 23.95M | | 30.82M | 34.50M | 33.95M | 39.15M | 38.54M | 45.44M | 41.94M | 36.54M | 35.91M | 39.86M | 38.46M | 43.94M | 48.00M | 55.47M | 48.12M | 48.23M | 45.56M | 45.76M | 80.06M | 78.09M | 86.37M | 115.89M | 122.58M | 127.17M | 120.79M | 126.73M | 125.14M | 119.44M | 116.67M | 130.77M | 140.96M | 148.82M | 150.35M |
|
Total Current Liabilities
|
| 116.50M | | 145.49M | 163.26M | 145.72M | 150.18M | 185.80M | 194.00M | 188.86M | 238.27M | 277.43M | 358.30M | 372.08M | 412.63M | 465.67M | 520.32M | 628.12M | 611.35M | 668.06M | 729.62M | 855.45M | 824.61M | 943.42M | 1,083.27M | 831.30M | 955.50M | 1,207.74M | 1,275.53M | 1,159.75M | 1,096.56M | 1,240.61M | 1,232.50M | 1,099.17M | 1,108.19M | 1,215.48M |
|
Non-Current Debt
|
| | | 23.04M | | | | | | | | | 94.74M | 162.63M | 92.31M | 91.09M | 89.87M | 87.40M | 84.93M | 82.46M | 79.98M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 29.08M | | 38.80M | 48.51M | 13.55M | 12.44M | 13.38M | 19.59M | 15.30M | 13.89M | 12.93M | 15.37M | 14.79M | 17.24M | 18.13M | 21.28M | 22.62M | 23.15M | 23.42M | 28.73M | 25.65M | 27.45M | 26.27M | 28.21M | 24.52M | 23.07M | 22.56M | 24.57M | 23.49M | 23.47M | 23.27M | 25.05M | 25.12M | 25.19M | 28.05M |
|
Preferred Stock Liabilities
|
| 213.18M | | 213.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 59.95M | 105.51M | 142.13M | 301.69M | 312.63M | 306.75M | 311.07M | 343.58M | 303.16M | 336.95M | 394.51M | 431.84M | 487.39M | 636.39M | 619.54M | 639.34M | 641.55M | 648.74M | 663.88M | 654.27M | 639.70M | 627.45M | 613.19M | 591.93M | 577.12M | 567.16M | 543.78M |
|
Other Non-Current Liabilities
|
| 4.14M | | 8.60M | 7.85M | 7.73M | 7.29M | 7.31M | 6.75M | 3.09M | 2.47M | 1.03M | 1.70M | 3.67M | 1.95M | 1.67M | 3.12M | 4.54M | 21.16M | 60.22M | 82.48M | 87.87M | 77.59M | 76.39M | 69.91M | 63.30M | 55.43M | 52.97M | 49.19M | 44.06M | 40.18M | 43.65M | 40.94M | 33.79M | 76.24M | 71.27M |
|
Total Non-Current Liabilities
|
| 155.58M | | 259.69M | 211.77M | 159.27M | 162.61M | 199.17M | 213.60M | 264.11M | 357.67M | 432.50M | 770.11M | 862.13M | 828.92M | 885.97M | 939.41M | 1,041.29M | 1,056.37M | 1,168.46M | 1,233.05M | 1,325.22M | 1,440.05M | 1,537.88M | 1,696.13M | 1,441.46M | 1,568.05M | 1,830.35M | 1,886.27M | 1,751.86M | 1,673.40M | 1,799.25M | 1,770.26M | 1,620.38M | 1,615.16M | 1,700.93M |
|
Total Liabilities
|
| 159.72M | | 268.30M | 219.62M | 167.00M | 169.90M | 206.48M | 220.35M | 267.20M | 360.14M | 433.53M | 771.81M | 865.80M | 830.87M | 887.63M | 942.53M | 1,045.83M | 1,077.53M | 1,228.67M | 1,315.54M | 1,413.08M | 1,517.64M | 1,614.28M | 1,766.05M | 1,504.76M | 1,623.48M | 1,883.31M | 1,935.46M | 1,795.93M | 1,713.59M | 1,842.91M | 1,811.20M | 1,654.16M | 1,691.40M | 1,772.20M |
|
Total Debt
|
| 15.00M | | 23.04M | | | | | | | | | 99.61M | 167.38M | 97.17M | 95.96M | 94.74M | 93.52M | 92.31M | 91.09M | 89.87M | 88.65M | 84.93M | 82.46M | 79.98M | | | | | | | | | | | |
|
Common Equity
|
| -193.82M | | -255.97M | 152.28M | 193.48M | 211.76M | 221.88M | 244.65M | 360.93M | 460.68M | 463.78M | 698.43M | 675.91M | 1,015.55M | 1,216.38M | 1,328.02M | 2,441.31M | 2,561.03M | 2,683.63M | 2,766.61M | 2,813.16M | 2,795.89M | 2,777.93M | 2,646.56M | 2,550.64M | 2,533.28M | 2,307.47M | 2,326.33M | 2,355.83M | 2,390.79M | 2,460.51M | 2,492.74M | 2,525.71M | 2,590.55M | 2,625.09M |
|
Shareholder's Equity
|
| -193.82M | | -255.97M | 152.28M | 193.48M | 211.76M | 221.88M | 244.65M | 360.93M | 460.68M | 463.78M | 698.43M | 675.91M | 1,015.55M | 1,216.38M | 1,328.02M | 2,441.31M | 2,561.03M | 2,683.63M | 2,766.61M | 2,813.16M | 2,795.89M | 2,777.93M | 2,646.56M | 2,550.64M | 2,533.28M | 2,307.47M | 2,326.33M | 2,355.83M | 2,390.79M | 2,460.51M | 2,492.74M | 2,525.71M | 2,590.55M | 2,625.09M |
|
Liabilities and Shareholders Equity
|
| 179.08M | | 225.50M | 371.90M | 360.48M | 381.67M | 428.36M | 465.00M | 628.13M | 820.83M | 897.30M | 1,470.23M | 1,541.71M | 1,846.42M | 2,104.01M | 2,270.54M | 3,487.14M | 3,638.56M | 3,912.30M | 4,082.14M | 4,226.25M | 4,313.53M | 4,392.20M | 4,412.60M | 4,055.40M | 4,156.75M | 4,190.78M | 4,261.79M | 4,151.76M | 4,104.37M | 4,303.42M | 4,303.93M | 4,179.87M | 4,281.95M | 4,397.28M |
|
Retained Earnings
|
| -219.83M | | -290.28M | -283.34M | -251.67M | -251.15M | -260.67M | -253.90M | -263.63M | -272.96M | -298.12M | -1.10M | -369.51M | -412.66M | -399.71M | -332.41M | -256.11M | -182.64M | -113.71M | -90.02M | -116.33M | -228.65M | -350.83M | -588.03M | -781.63M | -889.23M | -1219.30M | -1297.59M | -1348.44M | -1382.39M | -1391.42M | -1426.97M | -1454.40M | -1443.90M | -1469.09M |
|
Treasury Shares
|
| | | 0.09M | 0.09M | 0.49M | 1.20M | 3.25M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 4.61M | 4.37M | 4.65M | 4.36M | 3.99M | 3.67M | 3.62M | 3.29M | 6.55M | 6.47M | 8.91M | 8.58M | 7.98M | 8.05M | 10.38M | 8.67M | 7.72M | 6.99M | 10.02M | 8.66M | 7.55M | 6.20M | 0.57M |