|
Cash & Equivalents
|
172.27M | 181.83M | 199.52M | 149.07M | 195.74M | 152.20M | 80.97M | 107.65M | 138.57M | 118.50M | 134.82M | 108.18M | 94.96M | 98.04M | 173.75M | 125.50M | 105.43M | 79.26M | 193.47M | 116.54M | 95.80M | 128.32M | 93.29M | 111.70M | 141.71M | 112.71M | 125.05M | 135.64M | 114.08M | 126.69M | 101.33M | 148.19M | 141.11M | 225.40M | 210.62M | 236.46M | 269.37M | 342.27M | 194.86M | 225.33M | 197.04M | 231.14M | 189.55M | 237.06M | 227.15M | 615.77M | 277.66M | 230.36M | 202.72M | 205.22M | 303.08M | 1,362.41M | 1,074.62M | 765.91M | 504.85M | 483.28M | 499.92M | 716.38M | 234.81M | 159.93M | 227.50M | 191.49M | 240.83M | 303.08M | 281.61M | 324.88M | 314.46M | 341.40M |
|
Short-term Investments
|
101.27M | | 113.20M | 228.94M | 214.49M | 268.33M | 272.41M | 238.34M | 227.29M | 203.78M | 198.77M | 174.91M | 212.53M | 235.30M | 138.15M | 148.57M | 176.56M | 229.81M | 151.42M | 153.86M | 179.59M | 194.76M | 235.65M | 216.97M | 193.49M | 148.79M | 147.56M | 112.67M | 128.90M | 126.82M | 142.33M | 131.14M | 153.96M | 396.33M | 451.11M | 482.40M | 494.66M | 417.87M | 347.42M | 376.60M | 416.78M | 382.71M | 452.26M | 457.88M | 498.82M | 442.49M | 445.69M | 491.43M | 521.96M | 367.71M | 314.18M | 1,364.10M | 964.58M | 1,167.81M | 972.85M | 893.13M | 692.02M | 435.70M | 271.06M | 257.16M | 211.72M | 141.20M | 98.34M | 66.60M | 100.55M | 99.93M | 101.08M | 97.62M |
|
Cash & Current Investments
|
273.54M | 181.83M | 312.72M | 378.01M | 410.22M | 420.53M | 353.38M | 345.99M | 365.86M | 322.28M | 333.59M | 283.10M | 307.49M | 333.34M | 311.90M | 274.08M | 281.99M | 309.07M | 344.89M | 270.40M | 275.39M | 323.09M | 328.94M | 328.68M | 335.19M | 261.50M | 272.61M | 248.31M | 242.99M | 253.51M | 243.66M | 279.33M | 295.07M | 621.73M | 661.73M | 718.86M | 764.02M | 760.14M | 542.28M | 601.93M | 613.82M | 613.85M | 641.81M | 694.93M | 725.97M | 1,058.26M | 723.34M | 721.79M | 724.68M | 572.93M | 617.27M | 2,726.51M | 2,039.20M | 1,933.72M | 1,477.69M | 1,376.41M | 1,191.94M | 1,152.08M | 505.88M | 417.08M | 439.22M | 332.69M | 339.17M | 369.68M | 382.16M | 424.81M | 415.54M | 439.02M |
|
Receivables - Net
|
19.62M | 8.17M | -26.42M | -25.02M | 56.13M | -0.80M | 76.32M | 63.80M | 45.03M | 58.49M | 70.35M | 58.37M | 55.35M | 61.42M | 72.67M | 75.75M | 78.02M | 72.77M | 68.64M | 68.50M | 72.12M | 64.67M | 69.04M | 71.36M | 70.37M | 66.56M | 71.40M | 61.03M | 74.27M | 74.59M | 71.99M | 84.92M | 75.03M | 75.85M | 75.49M | 76.19M | 72.00M | 75.12M | 93.83M | 74.61M | 73.83M | 69.87M | 72.30M | 76.17M | 75.64M | 74.62M | 70.49M | 80.46M | 95.17M | 103.70M | 99.55M | 72.60M | 98.31M | 79.23M | 72.11M | 76.67M | 71.44M | 87.69M | 98.26M | 102.14M | 29.30M | 32.62M | 41.21M | 48.88M | 54.48M | 52.07M | 56.50M | 67.31M |
|
Receivables
|
19.62M | 8.17M | -26.42M | -25.02M | 56.13M | -0.80M | 76.32M | 63.80M | 45.03M | 58.49M | 70.35M | 58.37M | 55.35M | 61.42M | 72.67M | 75.75M | 78.02M | 72.77M | 68.64M | 68.50M | 72.12M | 64.67M | 69.04M | 71.36M | 70.37M | 66.56M | 71.40M | 61.03M | 74.27M | 74.59M | 71.99M | 84.92M | 75.03M | 75.85M | 75.49M | 76.19M | 72.00M | 75.12M | 93.83M | 74.61M | 73.83M | 69.87M | 72.30M | 76.17M | 75.64M | 74.62M | 70.49M | 80.46M | 95.17M | 103.70M | 99.55M | 72.60M | 98.31M | 79.23M | 72.11M | 76.67M | 71.44M | 87.69M | 98.26M | 102.14M | 29.30M | 32.62M | 41.21M | 48.88M | 54.48M | 52.07M | 56.50M | 67.31M |
|
Work In Process
|
| | | | | | | | 32.98M | | 33.92M | 32.41M | 28.02M | 28.59M | 29.55M | 35.99M | 42.10M | 44.73M | 37.40M | 34.94M | 34.50M | 34.71M | 34.46M | 35.51M | 40.64M | 45.82M | 46.14M | 38.11M | 36.77M | 34.69M | 38.93M | 39.80M | 40.76M | 42.49M | 47.05M | 53.37M | 46.70M | 52.57M | 57.57M | 51.00M | 50.98M | 47.00M | 48.99M | 49.49M | 52.35M | 47.27M | 48.78M | 50.54M | 41.75M | 68.75M | 45.31M | 50.55M | 36.08M | 43.41M | 53.74M | 65.16M | 75.11M | 104.55M | 120.88M | 150.25M | 173.80M | | | | | | | |
|
Finished Goods
|
| | | | | | | | 6.47M | | 4.17M | 5.99M | 6.75M | 5.70M | 6.43M | 6.54M | 7.48M | 12.22M | 13.26M | 9.88M | 10.77M | 9.62M | 11.10M | 11.51M | 11.99M | 15.26M | 14.61M | 13.85M | 17.12M | 14.23M | 17.45M | 15.25M | 18.82M | 18.82M | 20.37M | 19.53M | 26.43M | 23.94M | 29.59M | 26.56M | 23.99M | 23.49M | 24.88M | 21.96M | 20.71M | 20.89M | 21.25M | 15.62M | 6.11M | 10.50M | 6.96M | 8.57M | 13.23M | 12.10M | 20.28M | 23.29M | 25.30M | 28.69M | 24.64M | 17.33M | 20.49M | | | | | | | |
|
Inventory
|
28.29M | 4.78M | 1.66M | -5.26M | 31.51M | 3.83M | 29.10M | 38.14M | 39.45M | 41.06M | 38.10M | 38.40M | 34.78M | 34.30M | 35.98M | 42.52M | 49.58M | 56.95M | 50.66M | 44.82M | 45.27M | 44.33M | 45.56M | 47.02M | 52.63M | 61.08M | 60.75M | 51.96M | 53.90M | 48.92M | 56.39M | 55.05M | 59.58M | 61.31M | 67.43M | 72.89M | 73.13M | 76.50M | 87.16M | 77.56M | 74.97M | 70.49M | 73.86M | 71.45M | 73.06M | 68.16M | 70.02M | 66.16M | 47.86M | 79.24M | 52.27M | 59.11M | 49.31M | 55.52M | 74.03M | 88.45M | 100.42M | 133.24M | 145.52M | 167.58M | 194.29M | 198.21M | 166.08M | 139.49M | 105.64M | 83.40M | 80.87M | 82.19M |
|
Current Deferred Tax Assets
|
| | | | 7.62M | | 9.07M | 10.32M | 9.14M | 9.46M | 10.27M | 10.62M | 11.56M | 4.94M | 6.17M | 15.87M | 16.65M | 15.41M | 16.39M | 17.36M | 18.88M | 15.20M | 17.66M | 18.06M | 21.17M | 17.36M | 17.82M | 19.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
18.30M | | 20.09M | 17.87M | 18.52M | 21.16M | 20.45M | 29.96M | 34.45M | 39.92M | 34.50M | 36.28M | 43.87M | 47.53M | 48.15M | 36.73M | 41.44M | 48.51M | 46.36M | 51.10M | 47.65M | 40.21M | 47.78M | 39.76M | 49.17M | 51.30M | 59.02M | 48.90M | 52.66M | 44.22M | 53.33M | 49.09M | 61.80M | 54.36M | 46.86M | 37.56M | 39.12M | 64.56M | 52.64M | 46.95M | 64.65M | 60.27M | 59.66M | 52.61M | 69.19M | 46.99M | 53.58M | 69.24M | 87.10M | 105.06M | 94.38M | 61.94M | 51.75M | 54.93M | 86.14M | 84.11M | 97.57M | 87.73M | 71.32M | 86.73M | 75.12M | 82.61M | 53.59M | 56.09M | 59.75M | 58.40M | 64.84M | 64.04M |
|
Current Assets
|
362.71M | | 428.96M | 498.31M | 524.00M | 534.18M | 488.31M | 488.21M | 493.93M | 471.21M | 486.81M | 426.77M | 453.05M | 481.52M | 474.87M | 444.95M | 467.68M | 502.71M | 526.93M | 452.17M | 459.32M | 487.51M | 508.98M | 504.87M | 528.54M | 457.81M | 481.60M | 429.36M | 423.14M | 421.25M | 425.36M | 468.39M | 490.85M | 813.25M | 851.51M | 905.50M | 947.64M | 976.32M | 775.91M | 801.05M | 826.64M | 814.49M | 847.64M | 895.17M | 943.86M | 1,248.04M | 917.44M | 937.65M | 975.82M | 860.93M | 1,161.00M | 2,920.15M | 2,238.57M | 2,123.40M | 1,709.96M | 1,625.64M | 1,461.36M | 1,460.74M | 820.98M | 773.53M | 737.93M | 646.12M | 600.05M | 614.14M | 602.03M | 618.67M | 617.75M | 652.56M |
|
Buildings
|
0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
30.50M | | 28.74M | 28.70M | 27.79M | 26.65M | 25.36M | 25.91M | 29.95M | 29.46M | 28.40M | 27.37M | 25.14M | 24.01M | 23.47M | 136.32M | 135.27M | 135.76M | 135.01M | 134.40M | 132.44M | 130.83M | 129.36M | 128.43M | 132.82M | 131.31M | 130.99M | 130.28M | 131.13M | 130.10M | 130.50M | 130.32M | 129.56M | 130.63M | 130.91M | 129.07M | 127.68M | 129.89M | 132.02M | 135.57M | 139.05M | 138.82M | 137.64M | 136.60M | 135.94M | 136.39M | 140.20M | 139.67M | 135.80M | 141.00M | 139.36M | 143.34M | 146.52M | 147.94M | 149.45M | 151.61M | 152.02M | 152.11M | 152.36M | 150.84M | 145.89M | 142.16M | 139.40M | 135.32M | 132.14M | 129.71M | 131.28M | 128.32M |
|
Long-Term Investments
|
51.82M | | 23.14M | 25.34M | 24.68M | 25.99M | 26.17M | 19.31M | 17.50M | 16.96M | 17.20M | 17.84M | 17.48M | 17.73M | 11.03M | 11.42M | 11.37M | 11.19M | 10.20M | 10.67M | 10.63M | 11.00M | 10.99M | 11.51M | 7.42M | 7.40M | 7.18M | 7.24M | 7.13M | 6.84M | 6.92M | 6.98M | 5.20M | 5.26M | 5.38M | 5.47M | | | | | | | | | | | | | 76.67M | | | | 77.84M | 87.41M | 83.81M | 91.01M | 94.75M | 93.81M | 97.07M | 108.56M | 123.31M | 126.04M | 86.78M | 81.46M | 75.62M | 73.67M | 67.93M | 70.37M |
|
Goodwill
|
105.52M | | 104.61M | 105.11M | 105.11M | 105.11M | 109.22M | 109.22M | 112.30M | 117.22M | 117.22M | 115.49M | 115.49M | 115.49M | 115.49M | 130.07M | 130.26M | 130.26M | 130.26M | 227.29M | 228.78M | 228.78M | 228.78M | 228.78M | 228.78M | 264.69M | 263.93M | 263.93M | 272.72M | 272.72M | 272.72M | 272.72M | 276.13M | 288.63M | 288.63M | 288.63M | 288.23M | 288.23M | 396.69M | 396.69M | 397.34M | 397.34M | 397.34M | 397.34M | 237.29M | 398.40M | 631.93M | 631.93M | 376.39M | 631.93M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M |
|
Intangibles
|
49.73M | | 45.78M | 43.80M | 41.89M | 40.04M | 47.97M | 46.16M | 80.05M | 68.84M | 66.28M | 63.79M | 60.01M | 57.73M | 55.45M | 94.61M | 122.24M | 87.91M | 85.11M | 136.05M | 176.65M | 128.45M | 124.11M | 119.85M | 115.02M | 135.05M | 128.20M | 121.21M | 121.35M | 113.80M | 106.25M | 100.32M | 103.56M | 103.64M | 96.82M | 89.86M | 193.86M | 76.72M | 192.60M | 181.61M | 296.46M | 160.51M | 150.36M | 140.94M | 134.28M | 124.60M | 189.92M | 178.08M | 163.48M | 154.38M | 140.58M | 129.51M | 277.01M | 108.63M | 99.78M | 91.65M | 212.13M | 78.40M | 72.00M | 65.74M | 59.53M | 53.45M | 47.37M | 41.94M | 36.50M | 31.06M | 27.72M | 25.43M |
|
Goodwill & Intangibles
|
155.24M | | 150.39M | 148.91M | 147.00M | 145.15M | 157.19M | 155.38M | 192.34M | 186.05M | 183.50M | 179.28M | 175.49M | 173.21M | 170.94M | 224.68M | 252.50M | 218.18M | 215.38M | 363.34M | 405.43M | 357.23M | 352.89M | 348.63M | 343.80M | 399.74M | 392.12M | 385.13M | 394.08M | 386.52M | 378.97M | 373.04M | 379.69M | 392.27M | 385.45M | 378.49M | 482.09M | 364.94M | 589.29M | 578.30M | 693.81M | 557.86M | 547.70M | 538.28M | 371.57M | 523.01M | 821.86M | 810.01M | 539.87M | 786.31M | 516.97M | 505.90M | 653.40M | 485.02M | 476.17M | 468.04M | 588.52M | 454.79M | 448.39M | 442.13M | 435.92M | 429.84M | 423.76M | 418.32M | 412.89M | 407.45M | 404.11M | 401.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | | | | | | | | | | | |
|
Other Non-Current Assets
|
23.97M | | 19.83M | 16.89M | 19.38M | 20.40M | 23.46M | 21.33M | 20.75M | 29.82M | 28.36M | 26.09M | 34.83M | 36.33M | 40.98M | 37.67M | 36.63M | 28.80M | 25.51M | 39.15M | 28.38M | 23.48M | 22.25M | 21.48M | 29.98M | 24.96M | 24.04M | 26.04M | 55.99M | 53.57M | 50.84M | 51.48M | 81.74M | 58.02M | 61.09M | 59.25M | 88.39M | 94.84M | 95.39M | 89.37M | 90.49M | 110.76M | 69.95M | 67.13M | 62.37M | 63.65M | 44.22M | 55.74M | 265.32M | 82.38M | 297.54M | 70.11M | 53.76M | | | | 67.28M | | | | 123.31M | | | | | | | |
|
Non-Current Assets
|
261.53M | | -428.96M | -498.31M | 218.84M | -534.18M | 232.19M | 221.93M | 233.73M | 262.30M | 257.45M | 250.58M | 252.94M | 251.28M | 246.41M | 410.09M | 404.28M | 393.92M | 386.09M | 547.56M | 531.83M | 522.54M | 515.49M | 510.05M | 514.02M | 563.41M | 554.34M | 548.70M | 588.32M | 577.03M | 567.22M | 561.82M | 590.99M | 586.18M | 582.82M | 572.28M | 587.44M | 589.67M | 816.70M | 803.24M | 797.72M | 807.44M | 755.30M | 742.01M | 730.99M | 723.04M | 1,006.27M | 1,005.43M | 1,017.67M | 1,009.69M | 735.00M | 719.35M | 719.72M | 720.36M | 709.43M | 710.66M | 708.07M | 700.71M | 697.82M | 701.53M | 705.12M | 698.03M | 649.94M | 635.11M | 620.64M | 610.83M | 603.32M | 600.51M |
|
Assets
|
624.25M | | | | 742.84M | | 720.50M | 710.14M | 727.66M | 733.51M | 744.26M | 677.35M | 705.99M | 732.81M | 721.27M | 855.04M | 871.97M | 896.63M | 913.02M | 999.73M | 991.15M | 1,010.05M | 1,024.46M | 1,014.92M | 1,042.56M | 1,021.23M | 1,035.93M | 978.05M | 1,011.46M | 998.28M | 992.59M | 1,030.22M | 1,081.84M | 1,399.43M | 1,434.33M | 1,477.79M | 1,535.08M | 1,565.99M | 1,592.61M | 1,604.29M | 1,624.35M | 1,621.93M | 1,602.94M | 1,637.18M | 1,674.85M | 1,971.08M | 1,923.71M | 1,943.08M | 1,993.49M | 1,870.62M | 1,896.00M | 3,639.50M | 2,958.30M | 2,843.76M | 2,419.40M | 2,336.30M | 2,169.43M | 2,161.45M | 1,518.80M | 1,475.06M | 1,443.06M | 1,344.15M | 1,249.99M | 1,249.24M | 1,222.67M | 1,229.50M | 1,221.07M | 1,253.07M |
|
Accounts Payables
|
| | | | 28.76M | | 29.48M | 26.84M | 24.43M | 20.37M | 26.06M | 25.72M | 26.35M | 29.96M | 36.38M | 35.48M | 29.62M | 31.28M | 25.95M | 24.89M | 22.13M | 22.71M | 24.75M | 28.36M | 38.92M | 39.30M | 34.55M | 30.31M | 42.13M | 42.58M | 41.15M | 39.59M | 39.58M | 43.78M | 39.99M | 38.86M | 38.85M | 50.07M | 40.32M | 43.65M | 41.17M | 41.54M | 41.59M | 38.72M | 38.90M | 42.15M | 40.24M | 46.23M | 54.95M | 69.00M | 70.82M | 57.98M | 47.33M | 64.39M | 95.36M | 81.68M | 89.86M | 71.44M | 55.10M | 48.09M | 57.50M | 44.58M | 39.30M | 44.65M | 42.45M | 53.82M | 58.16M | 55.65M |
|
Payables
|
| | | | 28.76M | | 29.48M | 26.84M | 24.43M | 20.37M | 26.06M | 25.72M | 26.35M | 29.96M | 36.38M | 35.48M | 29.62M | 31.28M | 25.95M | 24.89M | 22.13M | 22.71M | 24.75M | 28.36M | 38.92M | 39.30M | 34.55M | 30.31M | 42.13M | 42.58M | 41.15M | 39.59M | 39.58M | 43.78M | 39.99M | 38.86M | 38.85M | 50.07M | 40.32M | 43.65M | 41.17M | 41.54M | 41.59M | 38.72M | 38.90M | 42.15M | 40.24M | 46.23M | 54.95M | 69.00M | 70.82M | 57.98M | 47.33M | 64.39M | 95.36M | 81.68M | 89.86M | 71.44M | 55.10M | 48.09M | 57.50M | 44.58M | 39.30M | 44.65M | 42.45M | 53.82M | 58.16M | 55.65M |
|
Accumulated Expenses
|
0.01M | | | | 25.40M | | 23.53M | 27.75M | 25.60M | 26.49M | 26.94M | 31.84M | 30.86M | 30.81M | 30.95M | 41.44M | 40.41M | 36.89M | 36.01M | 42.64M | 45.98M | 67.75M | 65.67M | 74.73M | 73.65M | 45.39M | 49.33M | 50.08M | 52.13M | 58.39M | 47.00M | 51.56M | 28.78M | 47.42M | 50.80M | 60.38M | 33.63M | | | | 37.11M | | | | 41.14M | | | | 46.63M | | | | 42.01M | | | | 43.74M | | | | 16.89M | | | | | | | |
|
Other Accumulated Expenses
|
3.10M | | | | 2.50M | | | | 10.49M | | | | 12.91M | | | | 18.11M | | | | 21.08M | | | | 25.19M | | | | 24.83M | | | | 54.55M | | | | 73.36M | 69.31M | 74.25M | 77.82M | 81.18M | 69.24M | 68.19M | 71.48M | 79.55M | 71.22M | 68.40M | 82.59M | 81.65M | 68.35M | 70.55M | 389.07M | 157.05M | 160.18M | 126.06M | 112.32M | 89.14M | 80.54M | 72.34M | 61.99M | 58.95M | 62.86M | 57.49M | 65.18M | 52.36M | 59.42M | 58.66M | 81.22M |
|
Short term Debt
|
| | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 7.50M | 8.75M | 10.00M | 11.25M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | 310.00M | | | 134.48M | | | | 450.60M | | | | | 530.10M | 80.00M | 45.00M | 45.00M | | | | | | | |
|
Current Leases
|
18.36M | | | | -6.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | | | | 56.02M | | | | -2.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 6.01M | | 1.23M | 0.30M | 3.69M | 3.92M | 1.10M | 0.81M | 0.67M | 1.30M | 0.71M | 3.34M | 1.09M | 0.98M | 0.93M | 1.46M | 2.69M | 1.33M | 0.90M | 1.32M | 2.08M | 1.34M | 0.94M | 1.07M | 2.62M | 3.08M | 3.57M | 5.64M | 4.45M | 4.40M | 3.54M | 4.06M | | | | | | | | | | | | | 5.80M | | | | 73.77M | | | | 11.47M | | | | 6.13M | | | | | | | |
|
Current Deferred Revenue
|
21.60M | 0.45M | 5.24M | 31.97M | 28.47M | 28.42M | 28.95M | 33.19M | 26.13M | 28.90M | 32.03M | 28.37M | 24.96M | 28.27M | 26.33M | 30.90M | 30.26M | 29.66M | 30.55M | 29.88M | 30.85M | 32.59M | 33.44M | 37.07M | 38.66M | 38.80M | 38.57M | 37.88M | 35.45M | 41.04M | 39.26M | 47.06M | 45.57M | 49.70M | 48.91M | 56.70M | 50.12M | 25.43M | 24.50M | 25.88M | 22.49M | 23.97M | 21.27M | 21.83M | 19.25M | 23.36M | 26.36M | 22.32M | 12.99M | 13.45M | 12.81M | 11.33M | 13.85M | 21.64M | 10.70M | 11.71M | 6.78M | 11.26M | 11.11M | 10.07M | 2.12M | 3.92M | 3.32M | 8.48M | 3.07M | 6.48M | 3.86M | 8.45M |
|
Total Current Liabilities
|
73.00M | | 74.31M | 88.98M | 88.64M | 82.41M | 83.19M | 88.08M | 79.86M | 79.68M | 86.14M | 86.74M | 82.84M | 90.35M | 94.38M | 116.16M | 106.38M | 103.80M | 98.44M | 103.86M | 109.15M | 133.12M | 134.75M | 152.73M | 163.31M | 134.82M | 133.40M | 129.34M | 142.32M | 155.10M | 140.98M | 143.85M | 139.69M | 145.29M | 143.24M | 159.99M | 162.32M | 144.80M | 139.08M | 147.35M | 144.84M | 134.75M | 131.04M | 132.04M | 137.70M | 446.73M | 135.00M | 151.15M | 284.50M | 150.80M | 154.88M | 458.38M | 668.83M | 246.21M | 232.12M | 205.70M | 185.78M | 693.33M | 218.55M | 165.14M | 163.57M | 111.36M | 100.11M | 118.31M | 97.88M | 119.72M | 120.67M | 145.31M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 95.00M | 95.00M | 92.50M | 91.25M | 91.25M | 87.50M | 85.00M | 82.50M | 80.00M | 77.50M | 77.15M | 74.56M | 70.00M | 67.50M | 65.00M | 62.50M | 72.50M | 72.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.50M | 335.64M | 338.72M | 341.88M | 345.05M | 348.23M | 351.46M | 354.77M | 358.09M | 361.43M | 364.80M | 368.26M | 371.99M | 571.77M | 561.68M | 428.94M | 434.29M | 439.65M | 445.11M | | 528.09M | 528.56M | 529.06M | 529.57M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | 0.70M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.26M | | | | 13.74M | | | | 13.12M | | | | 10.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 11.79M | | | | 11.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.01M | | | | 19.83M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 11.77M | | 4.97M | | 24.21M | | | 22.66M | 20.61M | 19.42M | 17.98M | 70.34M | 55.94M | 30.74M | 29.61M | 32.22M | 43.69M | 45.82M | 41.76M | 37.23M | 40.53M | 28.74M | 27.96M | 26.24M | 42.69M | 42.80M | 43.24M | 36.25M | 77.86M | 75.57M | 76.83M | 57.78M | 57.45M | 71.60M | 59.20M | 56.59M | 53.84M | 52.75M | 59.29M | 60.20M | 79.75M | 78.56M | 73.71M | 88.43M | 77.04M | 61.81M | 53.37M | 49.89M | 49.07M | 48.66M | 41.36M | 50.00M | 70.80M | 67.23M | 56.84M | 49.55M | 44.77M | 41.36M | 39.31M | 37.04M |
|
Total Non-Current Liabilities
|
48.79M | | 49.61M | 50.51M | 24.40M | 24.33M | 23.83M | 21.66M | 22.37M | 23.54M | 21.52M | 19.28M | 24.21M | 19.05M | 9.70M | 211.16M | 201.38M | 196.30M | 189.69M | 195.11M | 196.65M | 218.12M | 217.25M | 232.73M | 240.81M | 211.97M | 207.96M | 199.34M | 209.82M | 220.10M | 203.48M | 216.35M | 212.19M | 477.80M | 478.88M | 498.71M | 504.20M | 489.85M | 487.31M | 498.81M | 499.62M | 492.85M | 492.47M | 496.84M | 505.96M | 818.73M | 706.77M | 712.82M | 713.89M | 585.09M | 594.54M | 903.49M | 668.83M | 774.29M | 760.68M | 734.76M | 715.35M | 693.33M | 218.55M | 165.14M | 163.57M | 111.36M | 100.11M | 118.31M | 97.88M | 119.72M | 120.67M | 145.31M |
|
Total Liabilities
|
121.78M | | 123.92M | 139.50M | 113.04M | 106.74M | 107.02M | 109.74M | 102.23M | 103.22M | 107.67M | 106.02M | 107.05M | 109.40M | 104.08M | 233.82M | 221.99M | 215.72M | 207.67M | 265.45M | 252.59M | 248.86M | 246.86M | 264.95M | 284.50M | 257.79M | 249.72M | 236.57M | 250.35M | 248.84M | 231.44M | 242.59M | 254.89M | 520.59M | 522.12M | 534.95M | 582.07M | 565.42M | 564.14M | 556.58M | 557.06M | 564.45M | 551.67M | 553.42M | 559.80M | 871.48M | 766.06M | 773.02M | 793.65M | 663.64M | 668.25M | 991.92M | 745.87M | 836.11M | 814.05M | 784.65M | 764.42M | 741.99M | 259.90M | 215.14M | 234.37M | 178.59M | 156.96M | 167.86M | 142.65M | 161.08M | 159.99M | 182.35M |
|
Total Debt
|
| | | | | | | | | | | | | | | 100.00M | 100.00M | 97.50M | 96.25M | 96.25M | 95.00M | 93.75M | 92.50M | 91.25M | 87.50M | 87.15M | 84.56M | 80.00M | 77.50M | 75.00M | 72.50M | 72.50M | 72.50M | | | | | | | | | | | | | 310.00M | | | 134.48M | | | | 450.60M | | | | | 530.10M | 80.00M | 45.00M | 45.00M | | | | | | | |
|
Common Equity
|
502.46M | | 527.14M | 578.66M | 629.80M | 645.64M | 613.48M | 600.40M | 625.43M | 630.29M | 636.59M | 571.32M | 598.94M | 623.41M | 617.20M | 621.22M | 649.97M | 680.91M | 705.35M | 734.28M | 738.56M | 761.20M | 777.61M | 749.97M | 758.06M | 763.44M | 786.21M | 741.48M | 761.11M | 749.45M | 761.15M | 787.63M | 826.96M | 878.83M | 912.21M | 942.83M | 953.02M | 1,000.58M | 1,028.47M | 1,047.71M | 1,067.29M | 1,057.48M | 1,051.27M | 1,083.75M | 1,115.05M | 1,099.60M | 1,157.65M | 1,170.05M | 1,199.84M | 1,206.98M | 1,227.75M | 2,647.58M | 2,212.42M | 2,007.65M | 1,605.34M | 1,551.64M | 1,405.01M | 1,419.45M | 1,258.90M | 1,259.92M | 1,208.68M | 1,165.56M | 1,093.03M | 1,081.39M | 1,080.02M | 1,068.42M | 1,061.08M | 1,070.71M |
|
Shareholder's Equity
|
502.46M | 50.80M | 48.42M | 49.47M | 629.80M | 49.44M | 613.48M | 600.40M | 625.43M | 630.29M | 636.59M | 571.32M | 598.94M | 623.41M | 617.20M | 621.22M | 649.97M | 680.91M | 705.35M | 734.28M | 738.56M | 761.20M | 777.61M | 749.97M | 758.06M | 763.44M | 786.21M | 741.48M | 761.11M | 749.45M | 761.15M | 787.63M | 826.96M | 878.83M | 912.21M | 942.83M | 953.02M | 1,000.58M | 1,028.47M | 1,047.71M | 1,067.29M | 1,057.48M | 1,051.27M | 1,083.75M | 1,115.05M | 1,099.60M | 1,157.65M | 1,170.05M | 1,199.84M | 1,206.98M | 1,227.75M | 2,647.58M | 2,212.42M | 2,007.65M | 1,605.34M | 1,551.64M | 1,405.01M | 1,419.45M | 1,258.90M | 1,259.92M | 1,208.68M | 1,165.56M | 1,093.03M | 1,081.39M | 1,080.02M | 1,068.42M | 1,061.08M | 1,070.71M |
|
Liabilities and Shareholders Equity
|
624.25M | | | | 742.84M | | 720.50M | 710.14M | 727.66M | 733.51M | 744.26M | 677.35M | 705.99M | 732.81M | 721.27M | 855.04M | 871.97M | 896.63M | 913.02M | 999.73M | 991.15M | 1,010.05M | 1,024.46M | 1,014.92M | 1,042.56M | 1,021.23M | 1,035.93M | 978.05M | 1,011.46M | 998.28M | 992.59M | 1,030.22M | 1,081.84M | 1,399.43M | 1,434.33M | 1,477.79M | 1,535.08M | 1,565.99M | 1,592.61M | 1,604.29M | 1,624.35M | 1,621.93M | 1,602.94M | 1,637.18M | 1,674.85M | 1,971.08M | 1,923.71M | 1,943.08M | 1,993.49M | 1,870.62M | 1,896.00M | 3,639.50M | 2,958.30M | 2,843.76M | 2,419.40M | 2,336.30M | 2,169.43M | 2,161.45M | 1,518.80M | 1,475.06M | 1,443.06M | 1,344.15M | 1,249.99M | 1,249.24M | 1,222.67M | 1,229.50M | 1,221.07M | 1,253.07M |
|
Retained Earnings
|
-6.05M | | 443.19M | 465.63M | -4.36M | 526.96M | 548.01M | 566.24M | -3.65M | 577.17M | 590.54M | 573.85M | -2.47M | 600.97M | 618.84M | 622.10M | -0.95M | 660.83M | 673.44M | 679.97M | 690.61M | 698.72M | 713.00M | 718.61M | 728.63M | 735.01M | 742.59M | 742.09M | 747.75M | 750.26M | 761.87M | 781.89M | 802.00M | 819.64M | 836.21M | 856.16M | 851.31M | 904.16M | 918.44M | 946.20M | 961.34M | 966.74M | 950.71M | 970.89M | 980.61M | 983.38M | 981.55M | 984.72M | 993.66M | 1,007.17M | 1,027.11M | 2,648.19M | 2,214.84M | 2,018.12M | 1,619.40M | 1,568.11M | 1,415.69M | 1,425.91M | 1,262.98M | 1,262.52M | 1,192.73M | 1,136.20M | 1,054.05M | 1,025.54M | 1,001.72M | 971.25M | 949.43M | 939.50M |
|
Treasury Shares
|
| | | | | | | | 2.21M | | | | 1.99M | | | | 1.71M | | | | 1.83M | | | | 1.78M | | | | 1.55M | | | | 1.69M | | | | 1.52M | | | | 1.22M | | | | 0.30M | | | | 0.21M | | 142.00 | 4.39M | 6.52M | 1.42M | 4.56M | 5.27M | 6.90M | 0.10M | 1.41M | 1.52M | 1.52M | | | | 0.97M | | | |