|
Cash & Equivalents
|
41.05M | 78.71M | 41.05M | 41.05M | 76.19M | 81.33M | 61.46M | 66.00M | 76.11M | 81.61M | 102.19M | 97.89M | 79.84M | 106.72M | 126.51M | 115.67M | 124.36M | 114.25M | 102.41M | 113.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
41.05M | 78.71M | 41.05M | 41.05M | 76.19M | 81.33M | 61.46M | 66.00M | 76.11M | 81.61M | 102.19M | 97.89M | 79.84M | 106.72M | 126.51M | 115.67M | 124.36M | 114.25M | 102.41M | 113.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
19.63M | 0.06M | -0.30M | -0.24M | 22.25M | 24.24M | 29.48M | 34.98M | 44.95M | 51.47M | 53.50M | 52.95M | 82.52M | 53.68M | 66.20M | 96.57M | 123.10M | 86.02M | 94.43M | 110.98M | 100.65M | 79.89M | 86.31M | 104.39M | 76.38M | 64.89M | 70.80M | 69.39M | 69.12M | 55.39M | 60.08M | 71.80M | 63.71M | 62.95M | 63.70M | 73.61M | 63.62M | 66.17M | 78.41M | 85.49M | 81.03M | 85.85M | 86.49M | 93.83M | 72.78M | 76.43M | 75.78M | 73.53M | 69.11M | 71.93M | 82.07M | 85.84M | 94.29M | 84.87M | 96.37M | 111.85M | 95.84M | 131.28M | 119.75M | 129.40M | 153.66M | 134.14M | 131.78M | 140.29M | 119.81M | 124.01M | 127.61M | 146.73M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.72M | | | | 1.02M | | | | 0.91M | | | | 0.10M | | | | 8.98M | | | | 8.65M | | | | 10.97M | 12.88M | 14.49M | 15.73M | 11.22M | 15.95M | 16.70M | 18.74M | 13.94M | 17.10M | 17.30M | 16.80M | 12.91M | 17.00M | 20.10M | 21.80M | 17.13M | 20.60M | 24.40M | 26.80M | 19.76M | 29.50M | 32.10M | 33.00M | 22.32M | 30.10M | 30.80M | 35.00M | 24.60M | 31.10M | 30.30M | 33.20M |
|
Receivables
|
19.63M | 0.06M | -0.30M | -0.24M | 22.25M | 24.24M | 29.48M | 34.98M | 44.95M | 51.47M | 53.50M | 52.95M | 83.24M | 53.68M | 66.20M | 96.57M | 124.12M | 86.02M | 94.43M | 110.98M | 101.56M | 79.89M | 86.31M | 104.39M | 76.49M | 64.89M | 70.80M | 69.39M | 78.11M | 55.39M | 60.08M | 71.80M | 72.36M | 62.95M | 63.70M | 73.61M | 74.59M | 79.05M | 92.90M | 101.22M | 92.25M | 101.80M | 103.19M | 112.58M | 86.72M | 93.53M | 93.08M | 90.33M | 82.02M | 88.93M | 102.17M | 107.64M | 111.42M | 105.47M | 120.77M | 138.65M | 115.61M | 160.78M | 151.85M | 162.40M | 175.98M | 164.24M | 162.58M | 175.29M | 144.41M | 155.11M | 157.91M | 179.93M |
|
Raw Materials
|
94.98M | 26.40M | 58.85M | 91.81M | 119.51M | 35.06M | 69.01M | 111.04M | 140.98M | 41.91M | | | 76.07M | | 91.43M | 93.47M | 103.46M | 110.43M | 118.08M | 121.49M | 126.67M | | | | | | | | | | | | | | | | | | | | 72.76M | | | | 79.81M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | 6.61M | | 8.57M | 9.32M | 7.95M | 9.07M | 11.80M | 12.62M | 10.04M | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 1.71M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-34.84M | -24.25M | 35.24M | -6.39M | -61.24M | 352.68M | 419.94M | -57.12M | 429.84M | 463.51M | 622.47M | 738.35M | 748.05M | 823.20M | 938.27M | 1,048.00M | 929.22M | 1,001.23M | 1,105.82M | 1,175.66M | 1,075.98M | 1,116.98M | 1,137.70M | 1,062.12M | 879.44M | 880.06M | 877.82M | 813.84M | 680.48M | 684.83M | 682.05M | 607.63M | 478.27M | 484.09M | 517.46M | 529.76M | 472.47M | 518.17M | 547.06M | 525.28M | 491.09M | 568.26M | 629.25M | 624.22M | 597.39M | 583.43M | 570.68M | 532.75M | 418.46M | 415.66M | 427.11M | 412.67M | 421.76M | 494.17M | 556.38M | 630.38M | 703.94M | 854.15M | 979.43M | 1,071.09M | 1,303.03M | 1,429.76M | 1,527.76M | 1,413.09M | 1,108.67M | 1,099.39M | 1,140.00M | 1,010.73M |
|
Current Deferred Tax Assets
|
| | | | | | | | 3.25M | | 3.11M | 2.88M | 5.37M | 5.26M | 5.15M | 5.18M | 8.36M | 8.17M | 8.41M | 8.61M | 13.68M | 13.44M | 13.27M | 13.41M | 19.02M | 18.49M | 18.30M | 18.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.53M | 0.48M | 0.69M | 0.93M | 1.01M | 0.92M | 0.63M | 0.87M | 1.00M | 0.94M | 2.29M | 2.18M | 2.11M | 5.13M | 2.97M | 4.22M | 8.18M | 9.79M | 27.11M | 25.89M | 24.74M | 17.39M | 12.46M | 15.27M | 10.63M | 5.18M | 5.35M | 7.30M | 9.75M | 6.69M | 6.15M | 7.49M | 10.99M | 7.87M | 10.46M | 8.36M | 12.61M | 11.65M | 11.15M | 9.09M | 15.56M | 12.23M | 8.27M | 7.86M | 13.65M | 10.63M | 7.14M | 8.74M | 13.68M | 11.28M | 20.68M | 15.12M | 28.14M | 22.22M | 17.74M | 15.62M | 25.55M | 19.79M | 13.54M | 15.08M | 24.26M | 15.30M | 18.35M | 19.90M | 28.24M | 27.90M | 26.00M | 21.84M |
|
Current Assets
|
350.15M | 394.38M | 455.59M | 464.25M | 450.89M | 462.81M | 514.38M | 533.60M | 555.15M | 600.76M | 783.56M | 894.24M | 921.02M | 993.98M | 1,139.10M | 1,269.65M | 1,192.40M | 1,226.84M | 1,343.95M | 1,437.38M | 1,287.38M | 1,315.89M | 1,343.21M | 1,307.74M | 1,109.46M | 1,090.92M | 1,082.77M | 1,002.09M | 858.25M | 822.55M | 803.74M | 743.91M | 607.87M | 616.52M | 655.20M | 655.70M | 599.15M | 653.35M | 686.29M | 668.29M | 640.89M | 729.67M | 773.52M | 773.40M | 727.55M | 721.33M | 698.09M | 656.82M | 580.23M | 588.59M | 595.45M | 604.18M | 690.33M | 748.36M | 812.54M | 803.70M | 869.25M | 1,043.59M | 1,165.49M | 1,285.55M | 1,519.02M | 1,614.89M | 1,709.10M | 1,596.70M | 1,292.63M | 1,272.82M | 1,326.28M | 1,228.10M |
|
Property, Plant & Equipment (Net)
|
45.27M | 44.07M | 47.61M | 45.74M | 46.60M | 48.53M | 53.94M | 55.91M | 65.37M | 79.43M | 98.55M | 118.33M | 126.28M | 167.76M | 182.53M | 185.66M | 194.64M | 230.05M | 235.12M | 235.85M | 228.00M | 231.78M | 233.06M | 216.95M | 208.68M | 194.79M | 186.00M | 178.78M | 183.18M | 177.08M | 174.60M | 169.96M | 156.65M | 159.75M | 160.61M | 156.43M | 151.05M | 146.11M | 143.57M | 144.03M | 138.95M | 144.79M | 146.91M | 148.09M | 145.56M | 148.29M | 150.50M | 148.52M | 147.16M | 158.36M | 162.66M | 175.33M | 178.24M | 183.49M | 188.96M | 215.95M | 217.78M | 233.83M | 252.19M | 267.15M | 298.77M | 304.47M | 357.35M | 357.06M | 379.69M | 376.92M | 377.90M | 371.66M |
|
Goodwill
|
12.46M | 0.21M | 1.24M | 1.22M | 14.76M | 14.76M | 16.25M | 16.25M | 18.39M | 19.29M | 21.93M | 23.16M | 24.40M | 26.25M | 29.53M | 29.55M | 30.90M | 30.94M | 30.96M | 31.00M | 24.75M | 24.75M | 24.75M | 24.74M | | | | | | | | | | | | | 0.25M | | 0.80M | 1.01M | 1.16M | 1.63M | 1.65M | 2.29M | 2.33M | 2.31M | 2.82M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 8.95M | 9.54M | 9.54M | 32.02M | 30.62M | 30.69M | 31.16M | 31.14M | 64.11M | 62.98M | 62.93M | 63.87M | 61.25M | 61.61M | 63.94M | 63.91M |
|
Intangibles
|
0.37M | 0.35M | 0.33M | 0.31M | 0.29M | 0.43M | 0.41M | 0.39M | 4.73M | 6.68M | 8.15M | 9.76M | 10.79M | 11.46M | 12.63M | 12.48M | 14.09M | 14.20M | 14.02M | 13.87M | 11.75M | 11.58M | 11.42M | 11.21M | 5.46M | 5.36M | 5.27M | 5.19M | 5.13M | 5.09M | 5.04M | 5.03M | 5.00M | 4.98M | 4.96M | 4.94M | 5.19M | 5.37M | 5.36M | 7.29M | 7.25M | 7.34M | 7.35M | 9.06M | 8.37M | 8.32M | 8.57M | 7.76M | 7.79M | 7.70M | 6.56M | 6.54M | 10.62M | 11.51M | 11.48M | 16.85M | 18.41M | 18.33M | 18.35M | 18.27M | 53.36M | 51.30M | 51.37M | 52.07M | 48.31M | 48.30M | 48.98M | 48.45M |
|
Goodwill & Intangibles
|
12.83M | 0.56M | 1.57M | 1.53M | 15.06M | 15.19M | 16.66M | 16.63M | 28.32M | 25.96M | 35.55M | 38.84M | 40.77M | 48.71M | 53.17M | 53.15M | 57.03M | 57.59M | 57.74M | 57.70M | 49.27M | 48.97M | 48.69M | 48.08M | 7.47M | 12.01M | 11.76M | 12.80M | 1.32M | 5.09M | 5.04M | 5.03M | 1.36M | 4.98M | 4.96M | 4.94M | 1.20M | 5.37M | 6.16M | 8.30M | 1.18M | 8.97M | 9.00M | 11.35M | 1.11M | 10.63M | 11.39M | 9.20M | 9.22M | 9.13M | 7.99M | 7.97M | 19.58M | 21.04M | 21.02M | 48.87M | 49.03M | 49.02M | 49.51M | 49.41M | 117.46M | 114.28M | 114.30M | 115.94M | 109.55M | 109.91M | 112.92M | 112.35M |
|
Long-Term Deferred Tax
|
| | 0.13M | 0.13M | | | | | | | | | | | | | 9.10M | | | | 13.76M | | | | 26.92M | | | | | | | | 0.55M | 0.33M | 0.33M | 0.27M | 3.47M | 3.15M | 2.79M | 3.33M | 3.01M | 3.09M | 3.17M | 3.40M | 2.15M | 3.78M | 3.34M | 3.79M | 3.64M | 4.61M | 5.26M | 6.73M | 1.33M | 2.30M | 2.24M | 2.94M | 1.25M | 2.17M | 3.77M | 4.97M | 0.53M | 0.52M | 0.51M | 0.54M | 2.55M | 7.66M | 11.49M | 8.90M |
|
Other Non-Current Assets
|
2.00M | 0.50M | -0.02M | 0.56M | 0.62M | 0.02M | 0.84M | 0.87M | 2.79M | 0.01M | 2.61M | 2.79M | 2.78M | 7.85M | 7.54M | 7.64M | 8.53M | 8.54M | 7.89M | 6.96M | 7.67M | 7.55M | 7.62M | 7.17M | 15.31M | 14.95M | 11.25M | 11.78M | 189.63M | 1.32M | 1.43M | 1.39M | 163.55M | 1.35M | 1.31M | 0.95M | 161.16M | 1.44M | 1.43M | 1.25M | 151.55M | 1.17M | 1.16M | 1.16M | 1.11M | 1.13M | 1.13M | 1.13M | 1.09M | 1.08M | 1.08M | 1.07M | 1.04M | 1.03M | 1.22M | 1.21M | 1.18M | 1.81M | 1.82M | 1.82M | 1.78M | 1.65M | 1.65M | 1.65M | 1.58M | 1.16M | 1.14M | 0.67M |
|
Non-Current Assets
|
60.09M | -394.38M | -455.59M | -464.25M | 63.92M | -462.81M | -514.38M | -533.60M | 28.32M | -600.76M | 35.55M | 38.84M | 40.77M | 48.71M | 53.17M | 53.15M | 57.03M | 57.59M | 57.74M | 57.70M | 49.27M | 48.97M | 48.69M | 48.08M | 7.47M | 12.01M | 11.76M | 12.80M | 1.32M | 183.50M | 181.07M | 176.38M | 1.36M | 166.41M | 167.22M | 162.59M | 1.20M | 156.07M | 153.15M | 156.91M | 1.18M | 255.43M | 255.68M | 256.12M | 247.80M | 248.41M | 249.94M | 244.03M | 235.56M | 242.15M | 243.93M | 251.04M | 256.34M | 261.84M | 265.33M | 321.07M | 319.44M | 334.52M | 351.53M | 364.19M | 473.25M | 472.78M | 511.45M | 512.70M | 521.31M | 524.87M | 551.66M | 541.26M |
|
Assets
|
410.25M | | | | 514.81M | | | | 648.85M | | 917.65M | 1,051.42M | 1,088.07M | 1,210.44M | 1,374.81M | 1,508.45M | 1,444.07M | 1,514.48M | 1,636.81M | 1,730.93M | 1,564.65M | 1,596.64M | 1,624.96M | 1,572.77M | 1,325.61M | 1,297.72M | 1,280.53M | 1,193.67M | 1,047.88M | 1,006.04M | 984.81M | 920.30M | 771.42M | 782.93M | 822.42M | 818.29M | 760.31M | 809.41M | 839.45M | 825.21M | 792.44M | 985.11M | 1,029.20M | 1,029.52M | 975.34M | 969.74M | 948.02M | 900.86M | 815.79M | 830.74M | 839.37M | 855.22M | 946.67M | 1,010.20M | 1,077.87M | 1,124.77M | 1,188.69M | 1,378.11M | 1,517.02M | 1,649.74M | 1,992.26M | 2,087.67M | 2,220.55M | 2,109.40M | 1,813.94M | 1,797.69M | 1,877.94M | 1,769.36M |
|
Accounts Payables
|
18.65M | 15.89M | 14.69M | 14.60M | 12.35M | 17.40M | 15.31M | 16.31M | 15.96M | 26.73M | 24.71M | 39.09M | 28.42M | 37.32M | 31.02M | 34.60M | 28.28M | 33.87M | 39.72M | 34.29M | 23.71M | 26.14M | 23.18M | 26.68M | 17.66M | 17.54M | 18.36M | 23.18M | 16.86M | 18.32M | 16.27M | 22.89M | 17.33M | 20.12M | 16.33M | 19.57M | 15.14M | 16.29M | 18.72M | 21.16M | 16.61M | 26.04M | 18.93M | 24.44M | 16.98M | 23.12M | 20.73M | 23.43M | 20.05M | 24.62M | 20.65M | 24.31M | 25.64M | 26.82M | 28.34M | 43.34M | 40.83M | 43.20M | 41.25M | 38.02M | 43.85M | 47.63M | 40.43M | 44.69M | 37.17M | 49.27M | 41.50M | 46.29M |
|
Notes Payables
|
166.48M | 1.33M | 2.99M | 5.14M | 249.87M | 262.81M | 317.51M | 322.33M | 320.80M | 4.25M | 494.89M | 576.76M | 552.43M | 571.17M | 707.46M | 782.36M | 689.41M | 761.98M | 851.18M | 937.22M | 750.53M | 798.54M | 850.35M | 761.18M | 625.16M | 606.67M | 619.64M | 546.59M | 444.78M | 446.30M | 430.84M | 372.06M | 233.23M | 259.63M | 308.02M | 322.44M | 247.39M | 320.86M | 365.63M | 332.94M | 273.76M | 374.27M | 451.93M | 445.73M | 371.77M | 378.30M | 352.21M | 287.84M | 161.84M | 169.11M | 185.55M | 174.66M | 135.41M | 188.88M | 274.24M | 273.08M | 258.37M | 442.95M | 595.73M | 705.61M | 893.85M | 1,025.00M | 1,168.44M | 1,048.22M | 755.70M | 769.61M | 852.23M | 739.62M |
|
Payables
|
185.13M | 17.22M | 17.67M | 19.74M | 262.22M | 280.21M | 332.82M | 338.63M | 336.76M | 30.98M | 519.60M | 615.85M | 580.85M | 608.49M | 738.48M | 816.95M | 717.69M | 795.85M | 890.91M | 971.51M | 774.25M | 824.68M | 873.53M | 787.86M | 642.82M | 624.21M | 637.99M | 569.77M | 461.64M | 464.63M | 447.10M | 394.94M | 250.55M | 279.76M | 324.36M | 342.01M | 262.53M | 337.15M | 384.36M | 354.11M | 290.36M | 400.31M | 470.86M | 470.17M | 388.75M | 401.42M | 372.95M | 311.27M | 181.88M | 193.73M | 206.20M | 198.97M | 161.06M | 215.70M | 302.59M | 316.42M | 299.21M | 486.14M | 636.98M | 743.63M | 937.69M | 1,072.63M | 1,208.87M | 1,092.91M | 792.86M | 818.88M | 893.73M | 785.91M |
|
Accumulated Expenses
|
8.31M | 7.40M | 7.40M | 10.37M | 9.87M | 9.79M | 9.78M | 13.12M | 16.82M | 15.46M | 14.70M | 22.39M | 26.73M | 21.90M | 23.26M | 32.53M | 29.59M | 35.87M | 34.85M | 44.04M | 36.97M | 43.63M | 42.65M | 38.51M | 35.50M | 33.36M | 30.06M | 28.02M | 29.07M | 27.25M | 30.49M | 35.40M | 30.53M | 23.64M | 28.92M | 27.30M | 31.86M | 22.38M | 26.81M | 28.83M | 36.36M | 30.09M | 36.96M | 39.39M | 38.36M | 30.73M | 38.12M | 38.43M | 48.79M | 37.11M | 47.75M | 49.13M | 59.34M | 47.09M | 42.86M | 56.98M | 58.16M | 48.04M | 49.36M | 71.21M | 74.40M | 65.40M | 58.89M | 59.46M | 59.49M | 61.98M | 59.92M | 68.01M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 1.07M | | | | 2.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.79M | | | | 59.34M | | | | 62.00M | | | | 74.40M | | | | 59.49M | | | |
|
Short term Debt
|
7.62M | 7.62M | | | 7.22M | | | | 4.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.44M | 44.85M | 45.25M | 45.64M | | | | | | | 4.59M | | 5.46M | 5.67M | 5.88M | 6.27M | 6.65M | 6.89M | 7.24M | 7.48M | 11.17M | 11.59M | 13.71M | 13.89M | 9.94M | 9.50M | 10.92M | 11.35M | 11.43M | 21.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 12.18M | 12.00M | 12.26M | 12.32M | 12.16M | 12.37M | 11.77M | 10.62M | 10.76M | 9.92M | 9.60M | 9.48M | 9.46M | 9.67M | 9.86M | 9.89M | 9.53M | 9.39M | 10.75M | 10.92M | 7.91M | 8.18M | 5.75M | 5.88M | 4.36M | 4.21M |
|
Current Taxes
|
| -0.05M | -0.07M | -0.13M | | | 0.49M | 3.11M | 2.09M | 2.29M | 0.37M | 1.47M | | 0.23M | 1.38M | 5.02M | 0.31M | | 0.03M | 0.15M | 0.34M | 0.00M | | 0.05M | 3.53M | | | | 0.15M | 0.04M | 0.04M | | | | | | | | | | | | | | 0.05M | | | | 11.05M | 14.51M | 2.33M | 6.78M | 4.70M | 9.46M | 6.29M | 15.92M | 3.85M | 11.15M | 7.87M | 5.62M | | | | | | | | |
|
Current Deferred Revenue
|
15.16M | 15.48M | 9.52M | 9.94M | 12.97M | 8.52M | 6.93M | 9.28M | 28.18M | 37.07M | 30.51M | 19.24M | 49.54M | 25.25M | 12.16M | 25.06M | 46.77M | 31.26M | 26.72M | 27.99M | 61.29M | 36.38M | 21.05M | 20.89M | 35.09M | 26.25M | 15.44M | 11.65M | 31.16M | 16.77M | 14.03M | 16.21M | 26.37M | 23.62M | 20.77M | 15.11M | 32.32M | 32.87M | 22.73M | 16.91M | 46.41M | 35.39M | 30.54M | 12.88M | 40.97M | 29.16M | 22.72M | 14.71M | 59.42M | 49.11M | 37.98M | 35.21M | 134.15M | 129.50M | 91.82M | 56.81M | 119.84M | 97.53M | 63.08M | 43.96M | 115.85M | 84.90M | 57.80M | 41.98M | 91.93M | 57.83M | 41.70M | 24.13M |
|
Total Current Liabilities
|
216.22M | 249.98M | 302.29M | 308.26M | 292.29M | 305.24M | 358.82M | 373.40M | 388.05M | 444.04M | 568.94M | 660.87M | 661.88M | 660.44M | 779.89M | 889.69M | 804.93M | 873.12M | 969.03M | 1,053.61M | 875.04M | 940.69M | 972.96M | 884.78M | 727.52M | 710.04M | 692.39M | 613.72M | 523.42M | 522.01M | 507.28M | 462.02M | 308.83M | 328.38M | 375.52M | 385.94M | 328.29M | 394.04M | 480.31M | 448.51M | 420.45M | 526.20M | 553.86M | 547.72M | 494.16M | 477.42M | 449.87M | 381.21M | 317.50M | 310.20M | 310.47M | 305.68M | 374.72M | 417.50M | 459.67M | 462.70M | 498.15M | 660.24M | 778.00M | 885.40M | 1,152.40M | 1,247.74M | 1,343.42M | 1,212.03M | 960.96M | 955.92M | 1,011.13M | 904.05M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | | 44.89M | 44.28M | 44.57M | 39.64M |
|
Non-Current Debt
|
14.81M | 19.40M | 1.87M | 1.87M | 21.85M | 21.46M | 24.35M | 22.97M | 33.41M | 33.09M | 31.93M | 59.54M | 57.41M | 21.61M | 61.10M | 69.34M | 56.59M | 58.48M | 82.66M | 85.66M | 95.53M | 66.69M | 66.61M | 100.71M | 66.56M | 45.66M | 41.63M | 28.62M | 38.41M | 26.22M | 25.53M | 25.43M | 38.24M | 56.24M | 49.17M | 35.89M | 34.58M | 21.39M | 22.42M | 26.25M | 20.68M | 23.87M | 34.58M | 35.75M | 37.79M | 49.52M | 48.66M | 55.11M | 44.91M | 64.87M | 63.62M | 70.50M | 74.77M | 81.97M | 86.50M | 91.06M | 89.95M | 93.44M | 87.05M | 87.59M | 106.41M | 105.44M | 116.67M | 131.13M | 157.77M | 153.90M | 153.06M | 154.78M |
|
Convertible Debt
|
| | | | | | | | | | | | | 123.38M | 124.13M | 124.89M | 125.67M | 126.45M | 127.25M | 128.06M | 128.89M | 129.73M | 130.59M | 131.46M | 129.89M | 133.25M | 134.17M | 135.10M | 134.15M | 108.11M | 109.01M | 87.75M | 88.50M | 70.36M | 70.97M | 62.28M | 62.82M | 63.35M | | | 20.68M | 45.64M | | | 37.79M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 1.00M | 3.40M | 3.31M | 3.62M | 3.41M | 3.08M | 2.82M | 2.86M | 2.57M | 2.42M | 2.55M | 1.99M | 1.86M | 0.15M | 0.83M | 0.81M | 0.79M | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 1.54M | 2.53M | 2.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 9.01M | | 9.66M | 10.25M | 28.59M | 38.93M | 38.72M | 38.66M | 47.41M | 47.72M | 47.60M | 46.91M | 47.33M | 46.85M | 47.36M | 47.92M | 19.97M | 39.24M | 39.43M | 39.31M | 11.13M | 10.81M | 10.99M | 10.53M | 9.50M | 4.95M | 3.26M | 4.81M | 2.27M | 1.13M | 2.49M | 5.44M | 4.96M | 4.34M | 4.49M | 5.59M | 2.06M | 3.81M | 2.30M | 5.81M | 28.43M | | | | 27.16M | 2.00M | 1.99M | 1.97M | 30.92M | 9.57M | 9.57M | 9.56M | 43.39M | 21.74M | 21.66M | 19.70M | 8.82M | 8.96M | 9.32M | 7.38M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.51M | 105.43M | 102.06M | 88.39M | 96.82M | 95.50M | 93.16M | 73.57M | 79.65M | 77.43M | 69.19M | 55.59M | 62.77M | 60.46M | 60.41M | 48.51M | 45.77M | 42.17M | 38.69M | 50.96M | 47.69M | 35.41M | 34.81M | 25.59M | 26.59M | 46.08M | 45.80M |
|
Other Non-Current Liabilities
|
1.95M | 4.19M | 3.93M | 3.21M | 3.79M | 3.56M | 2.58M | 2.50M | 3.81M | 2.53M | 3.01M | 3.42M | 2.85M | 2.09M | 2.15M | 1.87M | 9.55M | 8.97M | 6.61M | 6.45M | 6.51M | 7.36M | 2.82M | 2.87M | 3.31M | 3.49M | 3.29M | 3.08M | 2.41M | 2.27M | 2.23M | 2.22M | 5.18M | 5.69M | 8.77M | 10.22M | 10.49M | 8.01M | 8.27M | 7.42M | 11.04M | 6.57M | 7.06M | 8.12M | 7.84M | 7.42M | 9.06M | 10.38M | 8.54M | 7.55M | 6.75M | 6.19M | 4.37M | 3.96M | 4.44M | 7.02M | 6.21M | 5.05M | 3.54M | 2.66M | 0.83M | 2.46M | 43.82M | 43.53M | 1.84M | 2.60M | 3.43M | 5.08M |
|
Total Non-Current Liabilities
|
20.26M | -4.19M | -3.93M | -3.21M | 32.00M | -3.56M | -2.58M | -2.50M | 46.23M | -2.53M | 44.61M | 73.21M | 88.85M | 186.00M | 226.10M | 234.76M | 239.22M | 241.62M | 264.12M | 267.07M | 278.27M | 250.63M | 247.38M | 282.96M | 219.74M | 221.64M | 218.52M | 206.12M | 186.10M | 147.41M | 147.76M | 125.93M | 141.42M | 137.25M | 132.18M | 113.19M | 110.16M | 93.89M | 33.18M | 39.12M | 36.67M | 130.16M | 139.38M | 139.53M | 136.08M | 145.24M | 143.37M | 152.08M | 127.01M | 141.45M | 137.05M | 135.96M | 136.75M | 141.22M | 143.93M | 150.79M | 154.24M | 153.83M | 142.33M | 138.50M | 182.22M | 177.33M | 217.56M | 229.18M | 238.91M | 236.32M | 256.47M | 252.68M |
|
Total Liabilities
|
236.48M | | | | 324.29M | | | | 434.29M | | 613.54M | 734.09M | 750.73M | 846.44M | 1,006.00M | 1,124.45M | 1,044.15M | 1,114.74M | 1,233.15M | 1,320.68M | 1,153.31M | 1,191.32M | 1,220.35M | 1,167.74M | 947.25M | 931.67M | 910.91M | 819.84M | 709.53M | 669.42M | 655.03M | 587.95M | 450.24M | 465.63M | 507.70M | 499.13M | 438.45M | 487.93M | 513.49M | 487.63M | 457.13M | 656.36M | 693.24M | 687.25M | 630.24M | 622.66M | 593.23M | 533.29M | 444.51M | 451.66M | 447.52M | 441.64M | 511.47M | 558.71M | 603.59M | 613.48M | 652.39M | 814.07M | 920.34M | 1,023.90M | 1,334.62M | 1,425.07M | 1,560.98M | 1,441.20M | 1,199.86M | 1,192.24M | 1,267.60M | 1,156.73M |
|
Total Debt
|
22.43M | 27.02M | 1.87M | 1.87M | 29.07M | 21.46M | 24.35M | 22.97M | 37.62M | 33.09M | 31.93M | 59.54M | 57.41M | 21.61M | 61.10M | 69.34M | 56.59M | 58.48M | 82.66M | 85.66M | 95.53M | 66.69M | 66.61M | 100.71M | 66.56M | 45.66M | 41.63M | 28.62M | 38.41M | 26.22M | 25.53M | 25.43M | 38.24M | 56.24M | 49.17M | 35.89M | 34.58M | 21.39M | 66.86M | 71.10M | 65.92M | 69.52M | 34.58M | 35.75M | 37.79M | 49.52M | 48.66M | 55.11M | 49.50M | 64.87M | 69.08M | 76.17M | 80.65M | 88.24M | 93.15M | 97.95M | 97.19M | 100.93M | 98.23M | 99.18M | 120.11M | 119.33M | 126.61M | 140.63M | 168.69M | 165.25M | 164.49M | 176.58M |
|
Common Equity
|
173.77M | | | | 190.52M | | | | 214.56M | | 304.11M | 317.33M | 337.34M | 364.01M | 368.81M | 384.00M | 399.92M | 399.73M | 403.66M | 410.25M | 411.34M | 405.32M | 404.61M | 405.03M | 378.36M | 366.05M | 369.61M | 373.83M | 338.35M | 336.63M | 329.77M | 332.34M | 321.18M | 317.30M | 314.73M | 319.15M | 321.86M | 321.48M | 325.95M | 337.58M | 335.31M | 328.74M | 335.96M | 342.28M | 345.10M | 347.08M | 354.79M | 367.57M | 371.28M | 379.08M | 391.85M | 413.58M | 435.20M | 451.48M | 474.28M | 511.29M | 536.31M | 564.03M | 596.68M | 625.83M | 657.64M | 662.60M | 659.57M | 668.20M | 614.08M | 605.44M | 610.34M | 612.63M |
|
Shareholder's Equity
|
173.77M | | | | 190.52M | | | | 214.56M | | 304.11M | 317.33M | 337.34M | 364.01M | 368.81M | 384.00M | 399.92M | 399.73M | 403.66M | 410.25M | 411.34M | 405.32M | 404.61M | 405.03M | 378.36M | 366.05M | 369.61M | 373.83M | 338.35M | 336.63M | 329.77M | 332.34M | 321.18M | 317.30M | 314.73M | 319.15M | 321.86M | 321.48M | 325.95M | 337.58M | 335.31M | 328.74M | 335.96M | 342.28M | 345.10M | 347.08M | 354.79M | 367.57M | 371.28M | 379.08M | 391.85M | 413.58M | 435.20M | 451.48M | 474.28M | 511.29M | 536.31M | 564.03M | 596.68M | 625.83M | 657.64M | 662.60M | 659.57M | 668.20M | 614.08M | 605.44M | 610.34M | 612.63M |
|
Liabilities and Shareholders Equity
|
410.25M | | | | 514.81M | | | | 648.85M | | 917.65M | 1,051.42M | 1,088.07M | 1,210.44M | 1,374.81M | 1,508.45M | 1,444.07M | 1,514.48M | 1,636.81M | 1,730.93M | 1,564.65M | 1,596.64M | 1,624.96M | 1,572.77M | 1,325.61M | 1,297.72M | 1,280.53M | 1,193.67M | 1,047.88M | 1,006.04M | 984.81M | 920.30M | 771.42M | 782.93M | 822.42M | 818.29M | 760.31M | 809.41M | 839.45M | 825.21M | 792.44M | 985.11M | 1,029.20M | 1,029.52M | 975.34M | 969.74M | 948.02M | 900.86M | 815.79M | 830.74M | 839.37M | 855.22M | 946.67M | 1,010.20M | 1,077.87M | 1,124.77M | 1,188.69M | 1,378.11M | 1,517.02M | 1,649.74M | 1,992.26M | 2,087.67M | 2,220.55M | 2,109.40M | 1,813.94M | 1,797.69M | 1,877.94M | 1,769.36M |
|
Retained Earnings
|
36.01M | 37.80M | 42.65M | 48.39M | 51.75M | 53.31M | 56.02M | 63.73M | 74.09M | 81.36M | 87.65M | 100.45M | 118.25M | 125.85M | 131.06M | 145.12M | 160.72M | 160.31M | 164.14M | 169.97M | 169.57M | 165.38M | 162.41M | 164.88M | 137.42M | 131.11M | 131.12M | 134.58M | 99.53M | 95.84M | 93.32M | 93.59M | -4.78M | 78.16M | 72.98M | 75.36M | -1.70M | 75.43M | 80.61M | 91.39M | -2.34M | 83.32M | 88.83M | 97.04M | -3.22M | 99.78M | 106.17M | 116.09M | 1.50M | 127.42M | 138.66M | 160.48M | -2.17M | 200.46M | 225.41M | 266.67M | -5.02M | 311.75M | 343.07M | 373.26M | 397.23M | 406.67M | 402.36M | 404.07M | 360.31M | 347.11M | 341.11M | 342.31M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.21M | | | | 0.26M | | | | 0.32M | | | | 0.38M | | | | 0.40M | | | | 0.51M | | | | | | | | 0.02M | | | | 0.03M | | | | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | | 0.05M | | | |