|
Cash & Equivalents
|
20.84M | 16.56M | 16.48M | 48.54M | 15.87M | 47.24M | 23.41M | 40.30M | 18.91M | 33.91M | 22.95M | 32.98M | 12.25M | 11.96M | 37.78M | 36.40M | 25.16M | 32.46M | 25.64M | 33.50M | 19.83M | 36.16M | 54.30M | 66.40M | 59.60M | 61.74M | 81.92M | 100.30M | 444.14M | 35.20M | 123.82M | 192.25M | 122.78M | 87.34M | 116.89M | 181.38M | 225.77M | 210.97M | 204.29M | 288.64M | 255.64M | 223.77M | 215.28M | 203.43M | 115.72M | 173.43M | 111.49M | 93.12M | 58.44M | 24.71M | 94.98M | 75.05M | 63.40M | 52.09M | 31.67M | 69.33M | 115.85M | 144.71M | 151.37M |
|
Short-term Investments
|
| | | | 21.51M | 29.15M | 37.26M | 48.21M | 50.98M | 68.72M | 64.29M | 49.21M | 46.62M | 35.31M | 34.78M | 37.94M | 39.68M | 37.33M | 32.06M | 28.69M | 25.43M | 24.06M | 26.02M | 23.72M | 27.53M | 31.23M | 32.63M | 39.74M | 45.59M | 139.21M | 156.41M | 163.77M | 170.16M | 171.22M | 179.81M | 165.69M | 175.10M | 163.84M | 147.66M | 133.89M | 135.46M | 186.07M | 228.57M | 136.25M | 196.49M | 187.36M | 280.30M | 368.21M | 170.13M | 126.95M | 105.20M | 179.82M | 234.34M | 295.10M | 371.54M | 384.28M | 347.74M | 377.88M | 129.79M |
|
Cash & Current Investments
|
20.84M | 16.56M | 16.48M | 48.54M | 37.38M | 76.39M | 60.67M | 88.51M | 69.89M | 102.63M | 87.24M | 82.19M | 58.87M | 47.27M | 72.56M | 74.34M | 64.84M | 69.79M | 57.70M | 62.19M | 45.26M | 60.21M | 80.33M | 90.12M | 87.13M | 92.97M | 114.55M | 140.04M | 489.73M | 174.41M | 280.23M | 356.02M | 292.94M | 258.57M | 296.70M | 347.07M | 400.87M | 374.81M | 351.95M | 422.53M | 391.10M | 409.84M | 443.85M | 339.68M | 312.20M | 360.79M | 391.79M | 461.33M | 228.57M | 151.66M | 200.19M | 254.87M | 297.74M | 347.19M | 403.21M | 453.61M | 463.59M | 522.60M | 281.16M |
|
Receivables - Net
|
| | | 0.13M | | | 0.50M | 0.01M | 1.65M | 0.54M | 7.21M | 5.05M | 9.72M | 10.85M | 15.30M | 17.27M | 19.27M | 17.90M | 23.60M | 25.91M | 30.65M | 34.28M | 36.22M | 41.53M | 38.88M | 51.16M | 56.17M | 65.59M | 67.86M | 74.84M | 77.75M | 102.92M | 79.95M | 84.56M | 86.70M | 87.33M | 119.19M | 126.56M | 133.11M | 140.88M | 127.06M | 137.28M | 133.68M | 148.93M | 145.15M | 158.06M | 164.09M | 165.50M | 143.57M | 136.56M | 141.76M | 144.16M | 147.73M | 152.49M | 145.41M | 142.08M | 145.64M | 140.83M | 171.25M |
|
Receivables - Other
|
| | | | | | | 0.66M | 0.67M | 0.79M | 0.98M | 0.48M | 0.64M | 0.50M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 5.40M | 6.30M |
|
Receivables
|
| | | 0.13M | | | 0.50M | 0.68M | 2.32M | 1.33M | 8.19M | 5.54M | 10.36M | 11.35M | 15.80M | 17.27M | 19.27M | 17.90M | 23.60M | 25.91M | 30.65M | 34.28M | 36.22M | 41.53M | 38.88M | 51.16M | 56.17M | 65.59M | 67.86M | 74.84M | 77.75M | 102.92M | 79.95M | 84.56M | 86.70M | 87.33M | 119.19M | 126.56M | 133.11M | 140.88M | 127.06M | 137.28M | 133.68M | 148.93M | 145.15M | 158.06M | 164.09M | 165.50M | 143.57M | 136.56M | 141.76M | 144.16M | 147.73M | 152.49M | 145.41M | 146.08M | 145.64M | 146.23M | 177.55M |
|
Raw Materials
|
| | | | | | | 1.15M | 2.98M | 3.39M | 1.48M | 3.90M | 4.19M | 4.80M | 4.50M | 2.49M | 3.13M | 2.36M | 3.60M | 2.89M | 2.37M | 2.94M | 2.78M | 2.09M | 4.31M | 2.97M | 2.18M | 3.00M | 1.77M | 2.91M | 3.92M | 5.74M | 5.38M | | | | | | | 22.21M | 25.99M | 28.16M | 9.71M | 7.33M | 9.24M | 7.46M | 11.01M | 24.82M | 22.92M | 28.16M | 21.56M | 16.27M | 18.80M | 15.90M | 11.57M | 11.13M | 8.66M | 8.42M | 56.99M |
|
Work In Process
|
| | | | | | | | | | 1.98M | 1.35M | 1.09M | 2.28M | 3.19M | 6.33M | 6.33M | 4.04M | 4.05M | 3.95M | 4.26M | 6.24M | 8.12M | 8.87M | 9.40M | 8.65M | 4.69M | 8.87M | 10.00M | 6.14M | 9.32M | 7.28M | 5.66M | | | | | | | 8.98M | 9.33M | 15.19M | 37.91M | 45.71M | 46.22M | 36.86M | 25.46M | 31.71M | 33.98M | 23.59M | 26.97M | 31.21M | 23.25M | 23.59M | 28.10M | 26.73M | 18.69M | 15.65M | 33.41M |
|
Finished Goods
|
| | | | | | | | 0.13M | 0.93M | 1.73M | 1.91M | 2.68M | 3.02M | 3.45M | 4.62M | 4.24M | 7.19M | 7.09M | 5.75M | 6.41M | 7.20M | 6.56M | 5.84M | 5.46M | 5.00M | 8.08M | 4.44M | 7.30M | 11.62M | 10.03M | 12.64M | 15.48M | | | | | | | 17.13M | 14.91M | 15.04M | 12.54M | 32.92M | 33.34M | 40.54M | 46.69M | 35.01M | 34.26M | 38.81M | 34.96M | 29.92M | 33.03M | 28.67M | 24.31M | 16.44M | 22.07M | 19.95M | 16.70M |
|
Inventory
|
| | | | | | 0.03M | 1.15M | 3.11M | 4.32M | 5.19M | 7.15M | 7.96M | 10.10M | 11.14M | 13.44M | 13.70M | 13.59M | 14.74M | 12.59M | 13.04M | 16.37M | 17.45M | 16.80M | 19.17M | 16.62M | 14.95M | 16.30M | 19.07M | 20.68M | 23.28M | 25.66M | 26.52M | 26.02M | 25.50M | 26.63M | 24.42M | 35.34M | 42.47M | 48.33M | 50.23M | 58.39M | 60.16M | 85.96M | 88.80M | 84.86M | 83.17M | 91.54M | 91.15M | 90.56M | 83.48M | 77.41M | 75.08M | 68.16M | 63.98M | 54.29M | 49.42M | 44.02M | 79.40M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.47M | 0.62M | 1.01M | 1.28M | 0.98M | 0.86M | 1.91M | 1.81M | 2.76M | 2.56M | 3.06M | 3.79M | 3.68M | 3.64M | 4.42M | 6.47M | 5.26M | 5.00M | 3.27M | 4.20M | 2.96M | 4.57M | 4.75M | 5.67M | 6.52M | 6.58M | 14.58M | 9.30M | 8.89M | 20.56M | 21.76M | 18.18M | 11.61M | 12.56M | 20.44M | 24.49M | 18.68M | 17.63M | 33.74M | 30.69M | 27.02M | 22.37M | 21.41M | 24.85M | 15.78M | 16.30M | 44.77M | 23.93M | 16.68M | 23.77M | 23.17M | 27.40M | 36.09M | 28.93M | 31.42M | 62.08M |
|
Current Assets
|
| | | 49.40M | 38.42M | 77.81M | 62.89M | 91.46M | 76.33M | 110.62M | 102.86M | 97.16M | 79.93M | 71.98M | 102.80M | 108.73M | 101.45M | 105.70M | 102.52M | 105.95M | 93.95M | 114.14M | 138.20M | 151.40M | 149.76M | 165.49M | 191.33M | 228.45M | 583.25M | 284.52M | 390.56M | 493.49M | 419.97M | 390.91M | 427.08M | 472.64M | 557.05M | 557.15M | 552.01M | 630.42M | 586.02M | 639.24M | 668.38M | 601.59M | 568.52M | 625.12M | 663.89M | 734.15M | 883.34M | 423.54M | 449.36M | 493.11M | 544.32M | 591.00M | 640.00M | 686.07M | 687.58M | 738.87M | 593.89M |
|
Property, Plant & Equipment (Net)
|
| | | 1.31M | 1.18M | 1.15M | 1.38M | 1.42M | 1.69M | 2.25M | 2.48M | 2.55M | 2.65M | 2.59M | 2.50M | 2.45M | 2.48M | 2.91M | 3.21M | 3.87M | 3.87M | 4.19M | 4.32M | 4.34M | 4.34M | 4.57M | 4.69M | 5.12M | 5.00M | 4.90M | 6.93M | 4.09M | 4.23M | 4.03M | 9.98M | 17.07M | 18.01M | 17.94M | 17.39M | 37.82M | 37.95M | 17.07M | 16.47M | 16.95M | 17.21M | 16.32M | 15.87M | 15.17M | 14.61M | 14.19M | 13.69M | 13.53M | 12.97M | 12.27M | 11.88M | 11.54M | 11.34M | 11.07M | 10.63M |
|
Long-Term Investments
|
| | | | | | 1.80M | | | 16.07M | 15.21M | 8.76M | 11.66M | 15.46M | 15.76M | 19.82M | 27.32M | 33.49M | 43.97M | 55.01M | 68.79M | 67.81M | 67.04M | 75.41M | 89.16M | 104.63M | 123.12M | 133.64M | 175.06M | 503.31M | 460.30M | 418.80M | 522.55M | 593.75M | 596.44M | 591.77M | 534.71M | 358.67M | 388.19M | 350.36M | 416.57M | 445.47M | 405.48M | 119.17M | 125.34M | 147.37M | 131.94M | 93.90M | 54.16M | 37.48M | 25.12M | 16.62M | 11.66M | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.09M | 89.14M | 77.91M | 77.91M | 77.96M | 77.96M | 117.52M | 115.41M | 115.41M | 117.38M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 117.02M | 119.08M |
|
Intangibles
|
| | | 2.29M | 0.85M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 0.82M | 1.16M | 2.16M | 3.08M | 4.13M | 5.43M | 0.17M | 0.11M | 16.63M | 0.98M | 16.11M | 15.79M | 15.53M | 36.35M | 29.45M | 28.99M | 37.16M | 36.02M | 34.86M | 33.79M | 32.57M | 31.37M | 30.06M | 28.79M | 26.10M | 24.84M | 23.58M | 408.27M | 402.26M | 364.34M | 358.74M | 352.63M | 346.62M | 784.69M | 764.05M | 743.40M | 722.76M | 702.46M | 682.50M | 662.39M | 641.15M | 599.89M | 579.75M | 559.64M | 540.16M | 521.91M | 502.13M | 481.31M | 623.48M |
|
Goodwill & Intangibles
|
| | | 2.29M | 0.85M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 0.82M | 1.16M | 2.16M | 3.08M | 4.13M | 5.43M | 0.17M | 0.11M | 16.63M | 0.98M | 16.11M | 15.79M | 15.53M | 36.35M | 29.45M | 28.99M | 37.16M | 36.02M | 34.86M | 33.79M | 32.57M | 31.37M | 30.06M | 28.79M | 26.10M | 24.84M | 23.58M | 496.37M | 491.41M | 442.25M | 436.65M | 430.59M | 424.58M | 902.21M | 879.46M | 858.82M | 840.14M | 819.48M | 799.52M | 779.41M | 758.17M | 716.91M | 696.77M | 676.66M | 657.17M | 638.93M | 619.14M | 598.33M | 742.56M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 42.26M | 41.73M | 37.86M | 30.45M | 28.81M | 20.84M | 26.25M | 25.53M | 31.37M | 29.68M | 27.97M | 25.98M | 27.95M | 32.06M | 34.07M | | | | | | | | | | | | | | | | | | | | | 6.18M | 8.79M |
|
Other Non-Current Assets
|
| | | 2.05M | 2.69M | 0.16M | 0.14M | 0.33M | 0.36M | 2.11M | 2.03M | 1.37M | 0.76M | 0.71M | 0.36M | 5.21M | 7.67M | 11.49M | 0.32M | 22.50M | 11.44M | 16.39M | 17.44M | 0.33M | 11.33M | 11.89M | 0.37M | 0.39M | 0.73M | 0.75M | 0.78M | 0.38M | 0.62M | 0.58M | 0.57M | 21.89M | 0.54M | 17.12M | 18.32M | 43.25M | 30.26M | 40.69M | 40.13M | 49.23M | 48.99M | 47.34M | 41.29M | 39.81M | 403.80M | 38.49M | 38.82M | 37.51M | 38.37M | 35.89M | | 31.53M | 29.22M | 27.96M | 62.43M |
|
Non-Current Assets
|
| | | 4.33M | 4.79M | 2.16M | 4.12M | 2.53M | 2.73M | 21.36M | 20.90M | 13.83M | 17.59M | 22.21M | 22.76M | 28.06M | 37.96M | 48.31M | 64.13M | 82.68M | 100.52M | 104.49M | 146.91M | 158.16M | 172.50M | 180.88M | 194.15M | 196.01M | 241.91M | 568.28M | 531.96M | 484.32M | 605.48M | 672.76M | 679.83M | 687.64M | 632.82M | 933.87M | 958.01M | 873.68M | 921.42M | 933.82M | 886.66M | 1,087.56M | 1,071.00M | 1,069.85M | 1,029.24M | 968.36M | 908.47M | 869.56M | 835.80M | 784.56M | 759.77M | 724.83M | 702.70M | 682.00M | 659.71M | 643.54M | 825.86M |
|
Assets
|
| | | 53.73M | 43.20M | 79.97M | 67.01M | 93.99M | 79.06M | 131.97M | 123.77M | 111.00M | 97.52M | 94.19M | 125.56M | 136.78M | 139.41M | 154.01M | 166.64M | 188.63M | 194.47M | 218.63M | 285.12M | 309.57M | 322.26M | 346.37M | 385.48M | 424.46M | 825.16M | 852.80M | 922.51M | 977.81M | 1,025.45M | 1,063.67M | 1,106.91M | 1,160.28M | 1,189.87M | 1,491.02M | 1,510.02M | 1,504.10M | 1,507.44M | 1,573.06M | 1,555.04M | 1,689.15M | 1,639.52M | 1,694.97M | 1,693.13M | 1,702.51M | 1,791.81M | 1,293.10M | 1,285.16M | 1,277.67M | 1,304.09M | 1,315.83M | 1,342.70M | 1,368.07M | 1,347.29M | 1,382.40M | 1,419.75M |
|
Accounts Payables
|
| | | 11.76M | 9.34M | 9.18M | 10.48M | 10.67M | 10.90M | 11.73M | 14.47M | 3.14M | 14.66M | 19.04M | 1.57M | 1.86M | 0.86M | 4.52M | 2.81M | 4.31M | 2.65M | 2.24M | 2.69M | 8.05M | 5.06M | 7.58M | 6.26M | 6.84M | 3.33M | 2.94M | 9.84M | 36.53M | 36.61M | 38.61M | 40.80M | 49.71M | 33.00M | 58.82M | 56.29M | 78.93M | 70.10M | 79.99M | 72.29M | 117.68M | 89.43M | 133.00M | 110.30M | 96.34M | 95.34M | 83.04M | 78.47M | 79.57M | 86.40M | 82.61M | 75.80M | 76.35M | 76.89M | 77.74M | 108.61M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.97M | 402.50M | | | | | | | | | | |
|
Payables
|
| | | 11.76M | 9.34M | 9.18M | 10.48M | 10.67M | 10.90M | 11.73M | 14.47M | 3.14M | 14.66M | 19.04M | 1.57M | 1.86M | 0.86M | 4.52M | 2.81M | 4.31M | 2.65M | 2.24M | 2.69M | 8.05M | 5.06M | 7.58M | 6.26M | 6.84M | 3.33M | 2.94M | 9.84M | 36.53M | 36.61M | 38.61M | 40.80M | 49.71M | 33.00M | 58.82M | 56.29M | 78.93M | 70.10M | 79.99M | 72.29M | 117.68M | 89.43M | 133.00M | 110.30M | 498.31M | 497.85M | 83.04M | 78.47M | 79.57M | 86.40M | 82.61M | 75.80M | 76.35M | 76.89M | 77.74M | 108.61M |
|
Accumulated Expenses
|
| | | 1.55M | 0.90M | 1.33M | 1.80M | | | | | 15.17M | | | 13.11M | 17.66M | 16.48M | 17.86M | 21.65M | 25.15M | 22.91M | 28.14M | 26.72M | 27.43M | 26.89M | 23.43M | 26.89M | 27.30M | 25.02M | 29.29M | 32.10M | 107.06M | 88.20M | 95.93M | 98.05M | 107.63M | 119.45M | 144.10M | 136.97M | 126.19M | 128.74M | 173.60M | 132.05M | 132.72M | 140.18M | 145.76M | 158.47M | 151.66M | 147.85M | 148.83M | 162.47M | 154.27M | 167.23M | 175.12M | 169.12M | 168.71M | 170.13M | 180.92M | 184.46M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 1.80M | | | 1.17M | 2.21M | 1.47M | 2.40M | 2.48M | 3.06M | 3.48M | 3.71M | 5.75M | 5.63M | 4.90M | 4.44M | 5.75M | 6.41M | 4.61M | 3.31M | 3.42M | 4.56M | 2.31M | | | 3.24M | | | | 9.08M | 10.46M | 6.32M | 6.81M | 20.13M | 8.05M | 8.63M | 8.19M | 16.86M | 7.49M | | 0.71M | 4.28M | 9.55M | 3.62M | | | 4.75M | 27.70M | 26.32M |
|
Short term Debt
|
| | | 6.78M | 9.17M | 10.75M | 11.49M | 11.81M | 12.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 82.90M | 30.90M | 31.52M | 23.54M | 23.57M | 44.84M | 46.89M | 400.91M | 401.44M | 21.12M | 78.36M | 20.72M | 45.88M | 52.07M | 51.38M | 47.30M | 46.58M | 47.34M | 30.00M | | 11.23M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | | 4.20M | 3.74M | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.68M | 1.61M | 6.49M | 15.94M | 16.27M | | 8.55M | 12.38M | 17.23M | 2.67M | 4.82M | 2.44M | 9.10M | 25.05M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.23M | 0.23M | 0.36M | 0.58M | 0.51M | 0.42M | 0.33M | 0.23M | 0.20M | 0.17M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 0.21M | 0.21M | 0.21M | 0.21M | 0.29M | 0.29M | 0.29M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 18.77M | 19.91M | 21.88M | 24.59M | 22.98M | 27.01M | 16.02M | 25.07M | 26.40M | 27.10M | 19.19M | 22.13M | 28.12M | 27.51M | 36.63M | 43.69M | 56.93M | 55.53M | 67.51M | 71.65M | 80.74M | 82.00M | 85.52M | 104.96M | 123.00M | 119.09M | 103.93M | 138.35M | 161.35M | 151.71M | 143.97M | 149.72M | 160.59M | 168.34M | 269.28M | 299.61M | 245.11M | 240.81M | 283.45M | 234.71M | 315.38M | 284.56M | 735.54M | 725.99M | 687.96M | 731.54M | 252.59M | 287.53M | 290.20M | 314.55M | 308.66M | 291.51M | 292.40M | 281.77M | 286.36M | 330.63M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.38M | 19.29M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 22.71M | 19.93M | 17.06M | 14.12M | 11.09M | 7.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.25M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 59.10M | 60.17M | 34.39M | 28.36M | 28.67M | 25.73M | 26.22M | 11.48M | 8.61M | 7.94M | 7.08M | 5.63M | 5.70M | 5.77M | 4.17M | 3.31M | 1.47M | | | 318.23M | 321.92M | 325.67M | 329.46M | 333.31M | 337.21M | 341.16M | 345.17M | 349.23M | 353.35M | 357.52M | 361.75M | 366.04M | 370.38M | 374.79M | 379.25M | 400.38M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.47M | 0.41M | 0.18M | 0.38M | 0.31M | 0.77M | 0.74M | 1.45M | 1.42M | 1.38M | 1.34M | 1.31M | 1.27M | 1.24M | 1.20M | 1.17M | 1.39M | 1.66M | 1.61M | 1.55M | 1.50M | 1.36M | 1.29M | 1.22M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.24M | 0.28M | 0.26M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | 37.29M | | 35.72M | 37.94M | 118.07M | 31.74M | 32.99M | 34.15M | 229.64M | 62.84M | 59.31M | 58.16M | 184.68M | 49.67M | 44.30M | 35.22M | 156.27M | 19.50M | 11.44M | 7.36M | 4.96M | 0.98M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.82M | 30.89M | 30.40M | 33.27M | 34.26M | 30.11M | 29.52M | 56.34M | 55.95M | 42.04M | 43.16M | 47.77M | 46.03M | 44.12M | 42.78M | 42.79M | 44.09M | 42.20M | 42.32M | 41.53M | 42.13M | 39.98M | 38.15M | 34.27M | 32.30M | 31.77M | 42.21M |
|
Other Non-Current Liabilities
|
| | | 1.40M | 1.38M | 1.43M | 1.56M | 1.79M | 1.86M | 18.06M | 22.21M | 12.64M | 9.56M | 8.83M | 7.26M | 6.56M | 2.69M | 3.35M | 3.81M | 4.33M | 4.39M | 4.32M | 4.20M | 4.00M | 3.94M | 4.50M | 4.94M | 10.58M | 11.61M | 12.59M | 13.26M | 11.40M | 10.63M | 10.96M | 11.21M | 28.66M | 9.74M | 92.20M | 33.00M | 45.80M | 46.20M | 68.97M | 69.05M | 80.48M | 56.14M | 56.88M | 57.37M | 54.97M | 53.32M | 54.11M | 53.65M | 53.45M | 52.35M | 48.00M | 46.98M | 47.34M | 30.00M | 7.76M | 11.45M |
|
Total Non-Current Liabilities
|
| | | 42.89M | 41.55M | 40.55M | 40.83M | 34.63M | 35.93M | 78.02M | 89.10M | 64.89M | 58.94M | 51.99M | 82.31M | 89.52M | 72.96M | 78.84M | 84.24M | 96.29M | 92.97M | 104.09M | 107.55M | 113.81M | 112.26M | 112.47M | 128.88M | 146.41M | 461.68M | 449.72M | 487.32M | 513.39M | 534.80M | 529.82M | 538.44M | 536.20M | 566.74M | 732.85M | 768.14M | 713.44M | 706.80M | 718.51M | 675.52M | 792.82M | 754.93M | 796.65M | 782.96M | 761.34M | 826.34M | 319.08M | 319.31M | 302.71M | 322.57M | 310.38M | 288.57M | 285.00M | 286.58M | 310.74M | 358.64M |
|
Total Liabilities
|
| | | 44.29M | 42.93M | 41.98M | 42.38M | 36.42M | 37.79M | 96.08M | 111.31M | 77.53M | 68.51M | 60.82M | 89.57M | 96.08M | 75.65M | 82.19M | 88.05M | 100.62M | 97.36M | 108.41M | 111.75M | 117.81M | 116.19M | 116.97M | 133.81M | 156.98M | 473.29M | 462.31M | 500.58M | 524.79M | 545.43M | 540.77M | 549.65M | 564.85M | 576.48M | 825.05M | 801.14M | 759.24M | 753.00M | 787.48M | 744.57M | 873.30M | 811.07M | 853.54M | 840.33M | 816.30M | 879.66M | 373.19M | 372.97M | 356.16M | 374.92M | 358.38M | 335.55M | 332.34M | 316.58M | 318.50M | 370.09M |
|
Total Debt
|
| | | 29.49M | 29.10M | 27.81M | 25.61M | 22.90M | 20.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.50M | 82.90M | 30.90M | 31.52M | 23.54M | 23.57M | 424.09M | 46.89M | 400.91M | 401.44M | 21.12M | 78.36M | 20.72M | 45.88M | 52.07M | 51.38M | 47.30M | 46.58M | 47.34M | 30.00M | | 11.23M |
|
Common Equity
|
| | | 9.44M | 0.27M | 37.98M | 24.63M | 57.57M | 41.27M | 35.89M | 12.45M | 33.46M | 29.01M | 33.37M | 35.99M | 40.70M | 63.75M | 71.82M | 78.59M | 88.01M | 97.11M | 110.22M | 173.37M | 191.75M | 206.06M | 229.40M | 251.66M | 269.80M | 351.87M | 390.49M | 421.94M | 453.02M | 480.02M | 522.90M | 557.26M | 595.43M | 613.38M | 665.97M | 708.88M | 744.86M | 754.44M | 785.58M | 810.47M | 815.85M | 828.45M | 841.43M | 852.80M | 886.20M | 912.15M | 919.91M | 912.19M | 921.52M | 929.17M | 957.45M | 1,007.15M | 1,035.73M | 1,030.70M | 1,063.90M | 1,049.67M |
|
Shareholder's Equity
|
| | | 9.44M | 0.27M | 37.98M | 24.63M | 57.57M | 41.27M | 35.89M | 12.45M | 33.46M | 29.01M | 33.37M | 35.99M | 40.70M | 63.75M | 71.82M | 78.59M | 88.01M | 97.11M | 110.22M | 173.37M | 191.75M | 206.06M | 229.40M | 251.66M | 269.80M | 351.87M | 390.49M | 421.94M | 453.02M | 480.02M | 522.90M | 557.26M | 595.43M | 613.38M | 665.97M | 708.88M | 744.86M | 754.44M | 785.58M | 810.47M | 815.85M | 828.45M | 841.43M | 852.80M | 886.20M | 912.15M | 919.91M | 912.19M | 921.52M | 929.17M | 957.45M | 1,007.15M | 1,035.73M | 1,030.70M | 1,063.90M | 1,049.67M |
|
Liabilities and Shareholders Equity
|
| | | 53.73M | 43.20M | 79.97M | 67.01M | 93.99M | 79.06M | 131.97M | 123.77M | 111.00M | 97.52M | 94.19M | 125.56M | 136.78M | 139.41M | 154.01M | 166.64M | 188.63M | 194.47M | 218.63M | 285.12M | 309.57M | 322.26M | 346.37M | 385.48M | 424.46M | 825.16M | 852.80M | 922.51M | 977.81M | 1,025.45M | 1,063.67M | 1,106.91M | 1,160.28M | 1,189.87M | 1,491.02M | 1,510.02M | 1,504.10M | 1,507.44M | 1,573.06M | 1,555.04M | 1,689.15M | 1,639.52M | 1,694.97M | 1,693.13M | 1,702.51M | 1,791.81M | 1,293.10M | 1,285.16M | 1,277.67M | 1,304.09M | 1,315.83M | 1,342.70M | 1,368.07M | 1,347.29M | 1,382.40M | 1,419.75M |
|
Retained Earnings
|
| | | -39.97M | -49.25M | -59.26M | -72.74M | -86.25M | -104.67M | -132.03M | -156.12M | -178.53M | -194.07M | -190.87M | -193.24M | -189.45M | -188.72M | -186.28M | -182.36M | -175.51M | -170.68M | -160.43M | -98.61M | -84.29M | -73.81M | -56.44M | -40.48M | -26.82M | -2.29M | 32.59M | 60.60M | 86.49M | 104.83M | 137.56M | 166.42M | 199.55M | 221.07M | 255.73M | 295.73M | 326.50M | 332.19M | 355.92M | 377.48M | 379.92M | 446.15M | 454.01M | 455.76M | 481.25M | 498.19M | 497.36M | 481.39M | 482.56M | 482.69M | 502.60M | 541.10M | 556.43M | 544.60M | 567.10M | 521.98M |
|
Preferred Shares
|
| | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.13M | 0.09M | 0.09M | 0.13M | 0.22M | 0.22M | 0.20M | 0.31M | 0.34M | 0.31M | 0.30M | 0.40M | 0.43M | 0.40M | 0.38M | 0.41M | 0.44M | 0.40M |