|
Cash & Equivalents
|
8.98M | 6.85M | 5.47M | 4.79M | 4.32M | 7.51M | 6.77M | 3.60M | 2.28M | 3.38M | 2.93M | 3.31M | 29.03M | 19.11M | 59.71M | 142.85M | 138.35M | 132.51M | 103.99M | 96.45M | 87.25M | 81.21M | 62.17M | 50.30M | 43.62M | 85.37M | 102.11M | 61.72M | 38.38M | 24.84M | 11.53M | 69.81M | 28.00M | 30.13M | 189.77M | 161.64M | 188.33M | 221.80M | 461.03M | 256.70M | 219.32M | 143.58M | 139.92M | 372.40M | 326.00M | 184.43M | 39.26M | 86.41M | 139.44M | 108.00M | 202.25M | 134.96M | 105.33M | 110.89M | 58.22M | 127.70M | 69.40M | 102.69M | 53.90M | 185.71M | 129.80M | 226.55M |
|
Short-term Investments
|
| | | | 1.18M | 0.63M | 0.07M | 0.08M | 0.11M | 0.11M | 0.06M | | 4.06M | 9.03M | 15.91M | 17.80M | 23.83M | 21.65M | 23.53M | 19.56M | 23.28M | 17.54M | 14.43M | 11.16M | 1.03M | | | 24.91M | 36.75M | 40.77M | 39.17M | 21.74M | 32.48M | 46.40M | 53.98M | 56.56M | 48.57M | 36.90M | 41.00M | 51.00M | 67.71M | 86.89M | 86.01M | 125.79M | 126.41M | 126.73M | 126.01M | 192.91M | 277.10M | 268.39M | 299.60M | 346.05M | 346.40M | 292.74M | 162.10M | 395.41M | 367.30M | 578.28M | 499.05M | 911.70M | 770.58M | 692.82M |
|
Cash & Current Investments
|
8.98M | 6.85M | 5.47M | 4.79M | 5.49M | 8.14M | 6.84M | 3.67M | 2.39M | 3.48M | 2.99M | 3.31M | 33.08M | 28.14M | 75.63M | 160.65M | 162.18M | 154.16M | 127.52M | 116.01M | 110.53M | 98.75M | 76.60M | 61.46M | 44.65M | 85.37M | 102.11M | 86.63M | 75.14M | 65.61M | 50.70M | 91.54M | 60.48M | 76.53M | 243.75M | 218.20M | 236.90M | 258.70M | 502.03M | 307.70M | 287.03M | 230.47M | 225.93M | 498.19M | 452.41M | 311.16M | 165.27M | 279.32M | 416.54M | 376.40M | 501.85M | 481.00M | 451.73M | 403.63M | 220.31M | 523.11M | 436.70M | 680.96M | 552.95M | 1,097.41M | 900.38M | 919.37M |
|
Receivables - Net
|
| 0.06M | | | | | | 0.02M | | 0.01M | 0.12M | | | 0.07M | 0.07M | | | | 0.13M | | | | | | | 0.07M | 0.06M | 0.58M | 0.94M | 0.07M | 0.15M | 0.02M | 0.01M | 0.33M | 3.17M | 13.42M | 2.04M | 0.66M | 1.35M | 1.27M | 21.69M | 0.85M | 9.00M | 0.95M | 0.67M | 10.26M | 0.15M | 1.32M | 0.24M | 1.41M | 39.57M | 70.00M | 1.54M | | | | | | 2.50M | 2.37M | 9.70M | 6.82M |
|
Receivables - Other
|
| 0.87M | | | 1.35M | 1.61M | 2.03M | 2.31M | 0.68M | 0.01M | 0.01M | | 0.27M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | 3.20M | 13.30M | 2.00M | 0.70M | 1.30M | 1.30M | 20.00M | 0.80M | 8.20M | 0.60M | 0.40M | 10.00M | 0.10M | 1.30M | | 4.80M | 25.00M | | 1.50M | | | | | | 2.50M | | | |
|
Receivables
|
| 0.93M | | | | | | 2.33M | | 0.02M | 0.12M | | | 0.08M | 0.10M | | | | 0.13M | | | | | | | 0.07M | 0.06M | 0.58M | 0.94M | 0.07M | 0.15M | 0.02M | 0.01M | 0.33M | 6.37M | 26.72M | 4.04M | 1.36M | 2.65M | 2.57M | 41.69M | 1.65M | 17.20M | 1.55M | 1.07M | 20.25M | 0.25M | 2.62M | 0.24M | 6.21M | 64.57M | 70.00M | 3.04M | | | | | | 5.00M | 2.37M | 9.70M | 6.82M |
|
Prepaid Assets
|
| 0.35M | | | 0.20M | 0.11M | 0.30M | 0.46M | 0.43M | 0.62M | 0.46M | 0.43M | 1.06M | 0.53M | 0.69M | 0.64M | 0.70M | 0.59M | 4.45M | 3.81M | 3.50M | 3.29M | 3.78M | 3.77M | 3.45M | 3.77M | 3.50M | 1.75M | 0.93M | 1.36M | 1.60M | 0.74M | 1.10M | 1.27M | 1.55M | 1.76M | 3.10M | 3.32M | 2.73M | 3.06M | 4.10M | 4.25M | 7.07M | 6.64M | 7.28M | 4.36M | 5.20M | 7.80M | 8.89M | 20.20M | 25.19M | 14.44M | 10.05M | 8.81M | 10.52M | 11.02M | 9.21M | 9.54M | 9.37M | 23.77M | 23.69M | 13.52M |
|
Current Assets
|
| 8.13M | | | 7.05M | 9.86M | 9.17M | 8.82M | 5.90M | 6.57M | 6.06M | 3.74M | 34.41M | 28.84M | 76.41M | 161.92M | 163.42M | 154.80M | 132.16M | 120.15M | 114.69M | 102.87M | 82.28M | 66.14M | 49.60M | 90.50M | 106.23M | 89.69M | 77.90M | 67.90M | 53.11M | 92.66M | 61.87M | 78.77M | 248.95M | 234.97M | 244.54M | 265.25M | 507.61M | 314.47M | 315.23M | 322.37M | 323.72M | 586.76M | 525.96M | 384.60M | 338.28M | 417.63M | 432.39M | 405.30M | 575.00M | 574.81M | 470.17M | 416.47M | 237.90M | 541.65M | 450.06M | 695.47M | 570.54M | 1,135.22M | 946.92M | 950.64M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 2.15M | 6.41M | 22.34M | 56.37M | 90.22M | 127.22M | 118.28M | 166.66M | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.14M | | | 0.03M | 0.03M | 6.93M | 6.75M | 5.37M | 4.90M | 4.43M | 4.01M | 3.79M | 3.51M | 3.19M | 3.29M | 3.67M | 3.87M | 4.12M | 4.13M | 4.11M | 4.53M | 4.67M | 4.38M | 12.27M | 15.39M | 16.17M | 15.71M | 16.13M | 15.51M | 14.93M | 14.58M | 14.03M | 13.94M | 13.92M | 13.38M | 17.07M | 23.21M | 26.43M | 29.36M | 30.39M | 30.88M | 33.73M | 39.40M | 47.79M | 48.67M | 52.30M | 54.89M | 71.90M | 110.30M | 147.31M | 185.23M | 231.37M | 290.26M | 333.41M | 359.25M | 375.91M | 386.03M | 387.07M | 384.80M | 381.05M | 382.51M |
|
Long-Term Investments
|
| 1.81M | | | 1.72M | 1.65M | 1.54M | 1.48M | 0.31M | 0.25M | 0.03M | 0.03M | 0.03M | 1.70M | | | 26.28M | 23.09M | 17.81M | 12.36M | 1.09M | | | | | | | | | | | | 17.67M | | 59.60M | 67.54M | 57.56M | 44.18M | 26.33M | 190.62M | 177.53M | 137.49M | 110.90M | 97.50M | 128.40M | 245.59M | 217.60M | 201.60M | 165.92M | 105.87M | 115.80M | 78.83M | 42.80M | | | | | | | | | |
|
Intangibles
|
| 1.97M | | | 1.79M | 1.73M | 2.75M | 2.68M | 4.69M | 4.78M | 4.71M | 4.64M | 3.25M | 3.24M | 3.23M | 3.21M | 3.20M | 1.01M | 1.00M | 25.70M | 25.26M | 24.82M | 24.39M | 23.96M | 23.53M | 22.16M | 21.74M | 21.31M | 20.89M | 20.46M | 20.04M | 19.61M | 19.19M | 18.76M | 18.34M | 17.91M | 17.49M | 17.06M | 16.64M | 16.21M | 15.79M | 15.36M | 14.94M | 14.51M | 14.09M | 13.66M | 13.24M | 12.81M | 12.39M | 11.96M | 11.54M | 11.11M | 10.69M | 10.26M | 9.84M | 9.41M | 8.99M | 8.56M | 8.14M | 7.71M | 7.29M | 6.86M |
|
Goodwill & Intangibles
|
| 1.97M | | | 1.79M | 1.73M | 2.75M | 2.68M | 4.69M | 4.78M | 4.71M | 4.64M | 3.25M | 3.24M | 3.23M | 3.21M | 3.20M | 1.01M | 1.00M | 25.70M | 25.26M | 24.82M | 24.39M | 23.96M | 23.53M | 22.16M | 21.74M | 21.31M | 20.89M | 20.46M | 20.04M | 19.61M | 19.19M | 18.76M | 18.34M | 17.91M | 17.49M | 17.06M | 16.64M | 16.21M | 15.79M | 15.36M | 14.94M | 14.51M | 14.09M | 13.66M | 13.24M | 12.81M | 12.39M | 11.96M | 11.54M | 11.11M | 10.69M | 10.26M | 9.84M | 9.41M | 8.99M | 8.56M | 8.14M | 7.71M | 7.29M | 6.86M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 40.90M | | | | 40.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 4.08M | | | 6.21M | 6.00M | 6.96M | 4.52M | 5.22M | 5.06M | 4.74M | 4.67M | 3.28M | 0.03M | 13.09M | 0.17M | 0.04M | 0.04M | 7.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.12M | 0.12M | 0.12M | 0.12M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.14M | 0.14M | 0.14M | 0.27M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.22M | 0.21M | 0.21M | 0.21M | 3.26M | 0.23M | 0.21M | 4.46M | 4.48M | 3.08M | 1.31M | 1.35M | 1.39M |
|
Non-Current Assets
|
| 4.22M | | | 6.24M | 6.03M | 13.89M | 11.26M | 10.58M | 9.96M | 9.17M | 8.68M | 7.08M | 8.49M | 16.28M | 40.72M | 33.20M | 28.02M | 29.97M | 42.23M | 30.50M | 29.40M | 29.10M | 28.46M | 35.93M | 37.67M | 38.03M | 37.18M | 37.18M | 36.12M | 35.11M | 34.34M | 51.03M | 32.84M | 92.00M | 98.97M | 92.29M | 84.60M | 79.99M | 246.60M | 240.50M | 200.13M | 175.53M | 170.04M | 208.97M | 325.55M | 300.26M | 285.94M | 319.39M | 286.64M | 316.49M | 316.50M | 325.69M | 349.08M | 388.39M | 413.50M | 433.70M | 444.33M | 443.16M | 438.28M | 433.69M | 434.66M |
|
Assets
|
| 12.35M | | | 13.29M | 15.89M | 23.06M | 20.08M | 16.49M | 16.53M | 15.23M | 12.42M | 41.49M | 37.33M | 92.69M | 202.64M | 196.62M | 182.82M | 162.14M | 162.38M | 145.19M | 132.27M | 111.38M | 94.61M | 85.53M | 128.18M | 144.26M | 126.87M | 115.08M | 104.02M | 88.22M | 127.00M | 112.90M | 111.61M | 340.95M | 333.94M | 336.83M | 349.85M | 587.60M | 561.08M | 555.73M | 522.50M | 499.25M | 756.79M | 734.93M | 710.15M | 638.54M | 703.58M | 751.78M | 691.94M | 891.49M | 891.31M | 795.86M | 765.55M | 626.29M | 955.15M | 883.76M | 1,139.80M | 1,013.69M | 1,573.50M | 1,380.61M | 1,385.30M |
|
Accounts Payables
|
| 0.68M | | | 0.50M | 0.58M | 0.71M | 0.80M | 0.99M | 0.88M | 0.81M | 0.87M | 1.06M | 1.20M | 0.59M | 2.51M | 2.16M | 2.58M | 5.99M | 4.94M | 4.86M | 5.03M | 5.29M | 7.54M | 5.95M | 12.23M | 3.70M | 2.60M | 3.23M | 4.08M | 5.71M | 1.81M | 2.17M | 2.81M | 3.94M | 4.06M | 4.63M | 7.65M | 12.20M | 13.42M | 4.07M | 6.83M | 4.83M | 5.30M | 10.04M | 9.46M | 4.07M | 10.60M | 5.89M | 2.87M | 0.80M | 9.56M | 7.87M | 35.87M | 4.46M | 8.52M | 26.55M | 11.39M | 14.46M | 9.98M | 33.05M | 17.67M |
|
Notes Payables
|
| 0.50M | | | | | | | | 0.10M | 0.94M | 0.88M | 0.93M | 0.97M | 1.05M | 1.05M | 0.05M | 0.05M | | | | | | | 0.14M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 2.30M | 2.70M | 2.70M | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.18M | | | 0.50M | 0.58M | 0.71M | 0.80M | 0.99M | 0.98M | 1.74M | 1.75M | 1.99M | 2.17M | 1.64M | 3.56M | 2.21M | 2.63M | 5.99M | 4.94M | 4.86M | 5.03M | 5.29M | 7.54M | 6.09M | 12.43M | 3.90M | 2.80M | 3.44M | 4.29M | 5.92M | 2.03M | 2.39M | 3.03M | 6.24M | 6.76M | 7.33M | 10.35M | 12.20M | 13.42M | 4.07M | 6.83M | 4.83M | 5.30M | 10.04M | 9.46M | 4.07M | 10.60M | 5.89M | 2.87M | 0.80M | 9.56M | 7.87M | 35.87M | 4.46M | 8.52M | 26.55M | 11.39M | 14.46M | 9.98M | 33.05M | 17.67M |
|
Accumulated Expenses
|
| 0.49M | | | 0.47M | 0.86M | 2.39M | 2.38M | 1.05M | 1.13M | 1.07M | 1.22M | 0.81M | 0.91M | 0.68M | 0.91M | 1.07M | 3.27M | 2.18M | 2.04M | 1.73M | 5.38M | 3.92M | 3.83M | 6.26M | 4.59M | 4.76M | 2.18M | 1.99M | 4.56M | 3.48M | 4.13M | 2.16M | 5.04M | 3.91M | 5.72M | 5.17M | 6.50M | 3.99M | 4.42M | 9.41M | 8.06M | 9.57M | 12.86M | 29.52M | 14.00M | 18.52M | 23.71M | 32.50M | 46.86M | 48.17M | 39.55M | 38.19M | 39.76M | 46.60M | 37.05M | 47.90M | 63.02M | 59.40M | 78.45M | 64.82M | 90.42M |
|
Other Accumulated Expenses
|
| | | | | | | 0.11M | 1.59M | 1.59M | 0.61M | 0.55M | 0.55M | 0.59M | 0.59M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | 0.43M | 0.46M | 0.57M | 0.42M | 0.43M | 0.44M | 0.45M | 7.38M | 10.81M |
|
Short term Debt
|
| 2.41M | | | 0.96M | 0.94M | 1.01M | 1.64M | 0.87M | 0.65M | 1.49M | 2.54M | 2.34M | 4.10M | 5.10M | 4.94M | | 4.17M | 1.79M | 1.62M | 1.72M | 1.30M | 1.33M | 0.96M | 1.07M | 1.60M | 0.12M | 0.15M | 0.08M | 0.70M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 65.00M | 40.00M | 40.00M |
|
Current Leases
|
| | | | | | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | 0.46M | 0.69M | 1.01M | 1.09M | 1.18M | 1.27M | 1.29M | 2.25M | 2.83M | 2.91M | 2.88M | 2.78M | 2.66M | 2.71M | 2.82M | 10.56M | 3.42M | 5.29M | 6.05M | 6.34M | 6.56M | 6.78M | 7.01M | 7.29M |
|
Current Deferred Revenue
|
| | | | | | 0.10M | 0.07M | 0.07M | 0.04M | 0.11M | 0.07M | 0.07M | 0.10M | 0.11M | 0.07M | 0.07M | 0.10M | 0.11M | 0.07M | 0.07M | 0.10M | 0.11M | 0.07M | 0.03M | 5.00M | 25.58M | 21.17M | 13.28M | 5.27M | 1.88M | 1.56M | 0.94M | 0.31M | 124.93M | 90.89M | 75.68M | 77.77M | 54.03M | 33.17M | 26.27M | 19.29M | 6.74M | 144.88M | 150.93M | 111.06M | 108.65M | 97.87M | 84.29M | 130.05M | 66.28M | 30.91M | 16.91M | 0.87M | | | | | | 43.27M | 22.98M | 2.40M |
|
Total Current Liabilities
|
| 4.28M | | | 2.16M | 2.58M | 5.06M | 6.38M | 5.82M | 5.33M | 6.08M | 7.16M | 6.68M | 8.73M | 9.02M | 10.48M | 8.25M | 11.85M | 11.50M | 13.21M | 9.53M | 15.90M | 12.33M | 14.06M | 14.84M | 25.64M | 37.00M | 27.55M | 20.32M | 18.70M | 13.72M | 9.12M | 7.13M | 12.36M | 134.61M | 101.81M | 87.09M | 97.07M | 73.70M | 53.33M | 42.78M | 40.68M | 25.09M | 167.19M | 195.43M | 146.54M | 137.03M | 138.86M | 128.21M | 138.85M | 122.01M | 87.15M | 70.23M | 105.46M | 63.72M | 65.17M | 96.71M | 103.17M | 93.76M | 220.54M | 194.53M | 195.49M |
|
Capital Leases
|
| | | | | | 1.44M | 1.39M | 1.34M | 1.28M | 1.23M | 1.17M | 1.12M | 1.06M | 1.01M | 0.87M | 0.81M | 0.76M | 0.71M | 0.65M | 0.60M | 0.54M | 0.49M | 0.43M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.56M | 0.61M | 0.70M | 0.75M | 0.79M | 0.84M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | 2.58M | 2.53M | 2.48M | 2.43M | 2.38M | 2.33M | 2.27M | 2.22M | 2.16M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | 393.18M | 407.79M | 208.93M | 200.33M | 214.88M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.14M | | | 2.24M | 2.50M | 5.18M | 2.10M | 2.02M | 1.93M | 1.83M | 1.74M | 1.66M | 1.70M | 33.17M | 29.73M | 22.26M | 5.04M | | | | | | 121.53M | 79.75M | 131.50M | 106.46M | 89.75M | 71.16M | 55.95M | 40.79M | 1.07M | | | | | | | | | | |
|
Minority Interest
|
| -0.97M | | | -0.06M | -0.23M | -0.42M | -0.67M | -0.92M | -1.20M | -1.37M | -1.55M | -1.65M | -1.76M | -1.82M | -1.86M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | | | | | | | | 20.25M | 19.82M | 19.33M | 18.33M | 17.16M | 15.82M | 13.31M | 11.61M | 8.43M | 5.62M | 3.49M | 0.90M | -2.51M | 37.36M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.38M | 14.18M | 20.36M | 20.04M | 19.68M | 22.53M | 22.85M | 23.30M | 22.49M | 22.70M | 81.11M | 78.80M | 82.13M | 82.78M | 82.73M | 104.61M | 118.58M | 118.92M | 118.09M | 111.03M | 115.86M | 114.31M | 112.70M | 111.40M |
|
Other Non-Current Liabilities
|
| | | | | 0.14M | 0.11M | | 0.09M | 0.17M | 0.27M | 0.27M | 0.34M | 1.60M | 1.76M | 1.76M | 4.02M | 3.97M | 3.97M | 3.97M | 3.97M | 5.86M | 5.86M | 5.86M | 5.86M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | 252.85M | 257.91M | 263.06M | 268.33M | 273.69M | 280.94M | 336.03M | 341.36M | 346.78M | 352.28M | 360.25M | 367.40M |
|
Total Non-Current Liabilities
|
| | | | 0.56M | 0.74M | 2.25M | 2.14M | 2.22M | 2.39M | 1.55M | 1.49M | 1.50M | 2.87M | 2.76M | 2.62M | 2.56M | 4.98M | 4.93M | 4.97M | 4.91M | 6.75M | 6.68M | 6.62M | 11.27M | 7.51M | 10.05M | 5.98M | 5.22M | 4.45M | 4.30M | 4.16M | 4.02M | 4.00M | 34.84M | 31.49M | 24.07M | 8.74M | 14.38M | 14.18M | 20.36M | 20.04M | 19.68M | 144.06M | 102.60M | 154.79M | 128.95M | 112.45M | 149.39M | 134.75M | 373.11M | 339.05M | 343.64M | 372.93M | 388.85M | 394.57M | 448.07M | 845.57M | 863.86M | 668.73M | 666.28M | 686.39M |
|
Total Debt
|
| 2.41M | | | 1.52M | 1.55M | 1.71M | 2.39M | 1.66M | 1.49M | 1.54M | 2.59M | 2.39M | 4.15M | 5.10M | 4.94M | | 4.17M | 1.79M | 1.62M | 1.72M | 1.30M | 1.33M | 0.96M | 3.65M | 4.14M | 2.60M | 2.58M | 2.46M | 3.02M | 2.29M | 2.22M | 2.16M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | 393.18M | 409.41M | 273.93M | 240.33M | 254.88M |
|
Common Equity
|
| 8.08M | | | 10.63M | 12.56M | 16.17M | 12.24M | 9.37M | 8.81M | 8.97M | 5.31M | 34.96M | 25.73M | 82.73M | 191.40M | 186.36M | 165.99M | 146.26M | 144.75M | 131.30M | 109.62M | 92.92M | 74.48M | 59.98M | 95.02M | 97.76M | 93.89M | 90.10M | 80.87M | 70.75M | 113.72M | 102.31M | 95.80M | 172.06M | 201.20M | 226.23M | 244.04M | 500.08M | 494.12M | 493.14M | 461.78M | 454.47M | 445.55M | 436.89M | 408.82M | 372.56M | 452.27M | 474.18M | 418.34M | 396.37M | 465.11M | 381.99M | 287.16M | 173.71M | 495.40M | 338.97M | 191.06M | 56.08M | 684.23M | 522.31M | 503.42M |
|
Shareholder's Equity
|
| 8.08M | | | 10.63M | 12.56M | 16.17M | 12.24M | 9.37M | 8.81M | 8.97M | 5.31M | 34.96M | 25.73M | 82.73M | 191.40M | 186.36M | 165.99M | 146.26M | 144.75M | 131.30M | 109.62M | 92.92M | 74.48M | 59.98M | 95.02M | 97.76M | 93.89M | 90.10M | 80.87M | 70.75M | 113.72M | 102.31M | 95.80M | 172.06M | 201.20M | 226.23M | 244.04M | 500.08M | 494.12M | 493.14M | 461.78M | 454.47M | 445.55M | 436.89M | 408.82M | 372.56M | 452.27M | 474.18M | 418.34M | 396.37M | 465.11M | 381.99M | 287.16M | 173.71M | 495.40M | 338.97M | 191.06M | 56.08M | 684.23M | 522.31M | 503.42M |
|
Liabilities and Shareholders Equity
|
| 12.35M | | | 13.29M | 15.89M | 23.06M | 20.08M | 16.49M | 16.53M | 15.23M | 12.42M | 41.49M | 37.33M | 92.69M | 202.64M | 196.62M | 182.82M | 162.14M | 162.38M | 145.19M | 132.27M | 111.38M | 94.61M | 85.53M | 128.18M | 144.26M | 126.87M | 115.08M | 104.02M | 88.22M | 127.00M | 112.90M | 111.61M | 340.95M | 333.94M | 336.83M | 349.85M | 587.60M | 561.08M | 555.73M | 522.50M | 499.25M | 756.79M | 734.93M | 710.15M | 638.54M | 703.58M | 751.78M | 691.94M | 891.49M | 891.31M | 795.86M | 765.55M | 626.29M | 955.15M | 883.76M | 1,139.80M | 1,013.69M | 1,573.50M | 1,380.61M | 1,385.30M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.47M | 0.47M | 0.51M | 0.54M | 0.95M | 0.95M | 0.93M | 0.92M | 1.37M | 1.37M | 1.36M | 0.81M | 2.23M | 3.12M | 3.11M | 3.10M | 3.30M | 3.30M | 2.97M | 2.31M | 2.05M | 2.05M | 2.06M | 1.82M | 3.37M | 3.33M | 3.52M | 3.15M | 3.85M | 3.85M | 3.83M | 3.58M | 4.47M | 4.47M | 4.07M | 3.96M | 4.33M | 4.32M | 4.24M | 4.58M | 5.09M | 5.03M | | 5.06M | 5.93M | 5.98M | 2.66M |
|
Retained Earnings
|
| -110.74M | | | -111.10M | -113.87M | -116.36M | -121.69M | -129.68M | -135.00M | -139.61M | -146.37M | -152.45M | -166.14M | -176.77M | -190.71M | -202.34M | -224.77M | -247.35M | -276.03M | -291.97M | -316.71M | -335.98M | -356.79M | -376.21M | -398.44M | -410.52M | -416.56M | -422.08M | -432.82M | -446.01M | -460.90M | -476.50M | -487.27M | -475.23M | -451.33M | -431.00M | -419.29M | -421.96M | -441.80M | -455.41M | -503.84M | -524.58M | -551.39M | -581.32M | -644.69M | -707.56M | -663.20M | -735.24M | -820.75M | -862.08M | -813.40M | -916.35M | -1026.03M | -1158.89M | -1284.19M | -1454.99M | -1625.52M | -1798.61M | -1428.16M | -1603.40M | -1627.15M |
|
Preferred Shares
|
| | | | | | 1.00 | | | | | | 10.00 | 10.00 | 51.00 | 21.00 | 21.00 | 18.00 | 18.00 | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |