|
Cash & Equivalents
|
67.18M | 60.07M | 71.29M | 55.93M | 55.93M | 52.44M | 47.84M | 56.28M | 225.34M | 227.25M | 224.05M | 238.21M | 232.29M | 237.23M | 232.06M | 304.87M | 234.96M | 237.34M | 304.77M | 304.87M | 263.75M | 349.83M | 311.78M | 287.79M | 260.05M | 224.49M | 207.29M | 203.59M | 196.05M | 154.97M | 148.15M | 274.32M | 263.20M | 256.49M | 250.76M | 247.01M | 236.03M | 276.09M | 284.56M | 276.09M | 399.42M | 399.42M | 396.27M | 399.42M | 375.12M | 417.03M | 393.29M | 371.30M | 237.98M | 373.96M | 354.95M | 328.62M | 311.77M | 349.85M | 323.66M | 275.91M | 234.42M | 243.95M | 166.07M | 113.78M | 163.27M | 426.24M | 316.09M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 52.40M | 37.80M | 54.70M | 61.70M | 50.30M | 51.70M | 57.60M | 38.80M | 45.80M | 37.30M | 31.80M |
|
Cash & Current Investments
|
67.18M | 60.07M | 71.29M | 55.93M | 55.93M | 52.44M | 47.84M | 56.28M | 225.34M | 227.25M | 224.05M | 238.21M | 232.29M | 237.23M | 232.06M | 304.87M | 234.96M | 237.34M | 304.77M | 304.87M | 263.75M | 349.83M | 311.78M | 287.79M | 260.05M | 224.49M | 207.29M | 203.59M | 196.05M | 154.97M | 148.15M | 274.32M | 263.20M | 256.49M | 250.76M | 247.01M | 236.03M | 276.09M | 284.56M | 276.09M | 399.42M | 399.42M | 396.27M | 399.42M | 375.12M | 417.03M | 393.29M | 371.30M | 237.98M | 373.96M | 354.95M | 348.62M | 364.17M | 387.65M | 378.36M | 337.61M | 284.72M | 295.65M | 223.67M | 152.58M | 209.07M | 463.54M | 347.89M |
|
Receivables - Net
|
| | | | | | | 23.70M | | 26.35M | 24.77M | 25.03M | 24.91M | 25.65M | 27.98M | 23.99M | 26.83M | 27.18M | 28.70M | 30.63M | 33.13M | 33.51M | 31.77M | 33.09M | 29.76M | 30.97M | 30.99M | 30.72M | 31.53M | 32.38M | 33.49M | 33.60M | 33.70M | 34.75M | 39.12M | 39.10M | 38.02M | 39.48M | 40.99M | 41.71M | 39.26M | 40.68M | 41.29M | 40.48M | 42.96M | 40.56M | 42.05M | 44.19M | 41.23M | 43.75M | 43.67M | 41.94M | 41.66M | 44.57M | 43.43M | 44.12M | 45.17M | 89.21M | 87.17M | 135.47M | 107.17M | 111.68M | 99.56M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.59M | 13.08M | 12.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 23.70M | | 26.35M | 24.77M | 25.03M | 24.91M | 25.65M | 27.98M | 23.99M | 26.83M | 27.18M | 28.70M | 30.63M | 33.13M | 33.51M | 31.77M | 33.09M | 29.76M | 30.97M | 30.99M | 30.72M | 31.53M | 32.38M | 33.49M | 33.60M | 33.70M | 34.75M | 39.12M | 39.10M | 50.22M | 52.07M | 54.08M | 54.64M | 39.26M | 40.68M | 41.29M | 40.48M | 42.96M | 40.56M | 42.05M | 44.19M | 41.23M | 43.75M | 43.67M | 41.94M | 41.66M | 44.57M | 43.43M | 44.12M | 45.17M | 89.21M | 87.17M | 135.47M | 107.17M | 111.68M | 99.56M |
|
Prepaid Assets
|
8.16M | 8.23M | 8.11M | 8.04M | 10.25M | 10.50M | 10.29M | 8.65M | 11.12M | 11.13M | 9.86M | 10.05M | 12.32M | 11.85M | 11.03M | 9.98M | 12.41M | 14.43M | 12.84M | 18.78M | 23.78M | 22.48M | 20.70M | 14.76M | 22.16M | 21.06M | 21.75M | 17.03M | 19.82M | 20.70M | 20.64M | 19.71M | 20.94M | 21.91M | 20.43M | 20.01M | 33.51M | 32.97M | 32.96M | 32.53M | 35.45M | 36.03M | 36.81M | 35.82M | 38.48M | 39.53M | 40.01M | 40.85M | 37.06M | 36.84M | 37.49M | 39.02M | 41.76M | 43.05M | 46.41M | 45.88M | 49.20M | 81.85M | 73.54M | 80.59M | 79.70M | 67.69M | 72.21M |
|
Current Assets
|
96.72M | 88.86M | 83.31M | 86.85M | 88.12M | 85.55M | 82.62M | 88.64M | 260.94M | 264.73M | 258.69M | 273.29M | 269.53M | 274.73M | 271.07M | 281.25M | 274.20M | 278.94M | 346.32M | 354.27M | 320.65M | 405.82M | 364.25M | 335.64M | 311.97M | 276.53M | 260.04M | 251.34M | 247.39M | 208.05M | 202.28M | 327.62M | 317.84M | 313.15M | 310.31M | 306.12M | 307.55M | 296.74M | 358.51M | 350.34M | 333.85M | 485.99M | 474.37M | 475.73M | 456.56M | 497.12M | 475.35M | 456.34M | 316.27M | 454.56M | 436.12M | 409.58M | 395.19M | 437.47M | 413.50M | 365.91M | 328.80M | 713.19M | 581.25M | 513.63M | 473.16M | 689.48M | 569.40M |
|
Buildings
|
| | | 1.59M | | | | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.14M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
246.41M | 258.23M | 267.36M | 263.78M | 263.45M | 267.40M | 281.45M | 280.45M | 300.68M | 312.15M | 308.94M | 307.98M | 311.12M | 304.82M | 306.63M | 311.18M | 328.08M | 328.70M | 331.76M | 341.19M | 346.19M | 353.66M | 357.70M | 360.76M | 10.00M | 347.55M | 357.16M | 360.14M | 366.48M | 370.57M | 370.75M | 361.64M | 368.94M | 376.87M | 381.01M | 381.28M | 385.77M | 382.73M | 381.00M | 375.32M | 375.35M | 375.94M | 370.82M | 368.93M | | | | 430.33M | 425.49M | 436.00M | 454.71M | 457.88M | 456.42M | 461.38M | 503.76M | 544.43M | 572.03M | 1,607.44M | 1,617.61M | 1,537.82M | 1,561.37M | 1,580.61M | 1,620.68M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.07M | 54.36M | 458.00M | 458.00M | 458.00M | 458.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.07M | 54.36M | 458.00M | 458.00M | 458.00M | 458.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 5.55M | | | | 50.86M | 49.71M | 50.12M | 49.17M | 52.97M | 48.09M | 47.45M | 45.04M | 45.14M | 42.86M | 39.55M | 36.72M | 42.24M | 38.91M | 35.66M | 32.67M | 17.62M | 11.24M | 9.04M | 6.33M | 261.01M | 0.16M | | 0.61M | 293.94M | 0.28M | | | 320.95M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 7.01M | | 11.01M | 10.47M | 16.39M | 16.64M | 15.66M | 15.18M | 8.56M | 13.96M | 13.73M | 14.17M | 8.78M | 8.70M | 13.18M | 13.33M | 5.55M | 10.56M | 10.86M | 10.67M | 6.20M | 8.36M | 8.21M | 7.88M | 6.39M | 6.99M | 6.76M | 5.87M | 5.57M | 11.89M | 11.72M | 11.48M | 11.46M | 14.34M | 14.88M | 13.94M | 14.01M | 13.38M | 13.84M | 13.91M | 14.14M | 13.84M | 15.12M | 14.26M | 15.41M | 30.29M | 37.80M | 54.72M | 52.13M | 50.28M | 51.59M | 56.41M | 38.69M | 44.84M | 41.82M | 36.90M |
|
Non-Current Assets
|
250.11M | 262.21M | 271.03M | 268.14M | 268.24M | 272.42M | 286.91M | 280.56M | 308.04M | 323.16M | 319.42M | 308.04M | 311.22M | 304.87M | 306.68M | 311.22M | 328.12M | 328.74M | 331.80M | 341.23M | 346.23M | 353.70M | 357.74M | 360.80M | 343.46M | 360.16M | 357.19M | 360.16M | 366.51M | 370.60M | 370.77M | 361.67M | 368.96M | 376.89M | 381.04M | 381.31M | 385.79M | 382.40M | 380.67M | 375.35M | 375.37M | 375.95M | 370.84M | 368.95M | 430.35M | 406.76M | 421.27M | 430.35M | 425.51M | 436.01M | 454.72M | 457.89M | 456.43M | 461.39M | 503.77M | 544.44M | 572.04M | 1,663.51M | 1,792.62M | 1,649.96M | 2,136.88M | 2,146.73M | 2,185.99M |
|
Assets
|
346.83M | 351.07M | 354.35M | 355.00M | 356.36M | 357.97M | 369.53M | 376.10M | 572.91M | 587.90M | 578.10M | 597.65M | 597.29M | 595.22M | 592.88M | 606.53M | 616.24M | 621.37M | 692.25M | 755.10M | 725.25M | 822.79M | 784.46M | 754.91M | 714.05M | 682.39M | 672.91M | 662.82M | 665.10M | 626.38M | 617.62M | 737.89M | 732.67M | 732.44M | 729.86M | 710.59M | 716.45M | 700.23M | 757.32M | 739.85M | 797.00M | 949.07M | 932.34M | 932.12M | 913.62M | 1,005.40M | 1,000.91M | 1,000.48M | 852.96M | 1,010.75M | 1,008.75M | 984.56M | 969.77M | 1,014.58M | 1,020.70M | 1,010.18M | 998.41M | 3,162.74M | 2,961.68M | 3,211.62M | 3,145.41M | 3,344.17M | 3,204.09M |
|
Accounts Payables
|
11.69M | 13.44M | 15.09M | 12.78M | 16.49M | 16.99M | 15.90M | 15.98M | 13.21M | 10.94M | 9.97M | 14.20M | 15.32M | 11.29M | 13.88M | 14.73M | 16.66M | 15.98M | 12.18M | 14.10M | 16.44M | 16.97M | 16.30M | 13.29M | 16.75M | 15.49M | 15.35M | 12.40M | 19.02M | 16.29M | 13.02M | 11.55M | 12.29M | 9.28M | 12.31M | 11.59M | 12.96M | 10.33M | 8.26M | 8.52M | 9.62M | 11.57M | 9.85M | 11.07M | 13.10M | 12.17M | 11.98M | 9.78M | 12.19M | 14.60M | 11.64M | 11.92M | 13.81M | 14.82M | 18.40M | 27.21M | 18.50M | 30.28M | 29.37M | 48.36M | 45.93M | 38.51M | 53.05M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 85.61M | 87.23M | 88.88M | 90.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.79M | | |
|
Payables
|
11.69M | 13.44M | 15.09M | 12.78M | 16.49M | 16.99M | 15.90M | 15.98M | 13.21M | 10.94M | 9.97M | 14.20M | 15.32M | 11.29M | 13.88M | 14.73M | 16.66M | 101.59M | 99.40M | 102.98M | 107.00M | 16.97M | 16.30M | 13.29M | 16.75M | 15.49M | 15.35M | 12.40M | 19.02M | 16.29M | 13.02M | 11.55M | 12.29M | 9.28M | 12.31M | 11.59M | 12.96M | 10.33M | 8.26M | 8.52M | 9.62M | 11.57M | 9.85M | 11.07M | 13.10M | 12.17M | 11.98M | 9.78M | 12.19M | 14.60M | 11.64M | 11.92M | 13.81M | 14.82M | 18.40M | 27.21M | 18.50M | 30.28M | 29.37M | 48.36M | 91.72M | 38.51M | 53.05M |
|
Accumulated Expenses
|
18.51M | 14.48M | 16.09M | 17.61M | 17.72M | 16.56M | 19.85M | 19.54M | 20.02M | 23.97M | 19.21M | 21.94M | 20.48M | 25.47M | 20.81M | 26.52M | 24.35M | 27.55M | 23.93M | 31.46M | 27.22M | 34.75M | 31.26M | 32.15M | 38.21M | 40.91M | 45.62M | 38.35M | 40.90M | 43.50M | 41.79M | 47.15M | 45.15M | 49.41M | 47.45M | 47.95M | 46.20M | 47.45M | 46.73M | 51.43M | 45.56M | 51.62M | 49.12M | 51.30M | 49.24M | 52.49M | 47.71M | 51.03M | 49.66M | 48.01M | 57.51M | 39.06M | 48.31M | 52.32M | 67.29M | 63.89M | 76.77M | 117.61M | 120.03M | 120.52M | 187.50M | 189.13M | 148.20M |
|
Other Accumulated Expenses
|
| | | | | | | 1.45M | | | | 1.21M | | | | | | | | | | | | | | | | | | | | 24.36M | | | | 25.28M | | | | 24.02M | | | | 23.70M | | | | 24.17M | | | | 16.36M | | | | 19.49M | | | | 41.82M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | 13.41M | | 1.03M | 2.59M | 4.60M | 6.00M | 7.09M | 7.82M | 8.31M | 8.75M | 8.62M | 8.28M | 8.69M | 8.69M | 9.08M | 9.06M | 9.12M | 9.37M | 8.29M | 6.79M | 328.78M | 3.32M | 1.85M | 0.79M | 0.22M | | | 33.60M | | | | | | | |
|
Current Leases
|
10.44M | 12.36M | 10.84M | 5.64M | 5.57M | 9.56M | 6.71M | 6.14M | 7.68M | 8.20M | 9.91M | 11.70M | 9.74M | 9.22M | 7.42M | 10.49M | 6.70M | 7.01M | 8.57M | 9.25M | 8.12M | 8.34M | 8.98M | 14.59M | 13.29M | 8.19M | 7.67M | 6.25M | 5.58M | 6.09M | 6.12M | 6.63M | 7.21M | 7.63M | 6.70M | 7.17M | 7.00M | 8.43M | 8.66M | 7.07M | 10.41M | 10.64M | 10.30M | 10.10M | 10.41M | 14.73M | 15.25M | 15.70M | 16.00M | 16.00M | 16.68M | 17.05M | 17.15M | 17.56M | 24.14M | 17.18M | 19.78M | 125.55M | 68.42M | 67.96M | 66.55M | 61.78M | 55.87M |
|
Current Deferred Revenue
|
| | | | | | | 3.89M | | | | 3.98M | | | | | | | | | | | | | | | | | | | | 4.33M | | | | 4.76M | | | | 4.50M | | | | 4.32M | | | | 4.65M | | | | 4.89M | | | | 4.91M | | | | 6.55M | | | |
|
Total Current Liabilities
|
40.64M | 40.27M | 42.02M | 36.03M | 39.78M | 43.11M | 42.46M | 41.66M | 40.90M | 43.11M | 39.10M | 47.84M | 45.54M | 45.97M | 42.10M | 51.74M | 47.71M | 136.16M | 131.91M | 143.69M | 142.35M | 60.06M | 56.54M | 60.03M | 68.25M | 64.59M | 68.64M | 68.90M | 78.91M | 65.88M | 61.96M | 67.91M | 69.25M | 72.33M | 73.55M | 74.53M | 74.47M | 74.95M | 72.27M | 75.31M | 81.55M | 90.22M | 86.22M | 89.69M | 90.14M | 100.06M | 95.25M | 94.44M | 422.71M | 93.73M | 99.00M | 81.01M | 91.61M | 96.88M | 121.61M | 120.28M | 127.42M | 415.82M | 355.66M | 373.32M | 420.61M | 312.96M | 280.63M |
|
Capital Leases
|
95.55M | 98.56M | 99.16M | 104.02M | 101.55M | 99.82M | 104.57M | 105.56M | 121.47M | 127.44M | 124.09M | 123.00M | 123.36M | 122.35M | 123.92M | 127.46M | 143.19M | 144.85M | 148.82M | 152.53M | 154.23M | 155.90M | 153.50M | 151.94M | 29.90M | 120.48M | 123.21M | 129.76M | 131.37M | 129.93M | 134.23M | 135.34M | 137.92M | 142.16M | 147.62M | 150.33M | 150.94M | 151.44M | 152.95M | 156.71M | 157.54M | 160.49M | 160.18M | 161.63M | 159.68M | 189.04M | 197.69M | 203.44M | 202.51M | 208.59M | 222.85M | 228.82M | 228.10M | 236.65M | 263.75M | 287.04M | 300.60M | 311.40M | 419.94M | 419.92M | 453.47M | 405.18M | 460.63M |
|
Non-Current Debt
|
| | | | | | | | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 245.71M | 245.42M | 245.13M | 244.84M | 244.53M | 196.18M | 250.00M | 250.00M | 250.00M | 248.75M | 248.79M | 248.84M | 248.88M | 373.20M | 373.28M | 373.36M | 373.43M | 373.51M | 373.59M | 373.67M | 443.62M | 443.71M | 443.80M | 443.90M | 443.99M | 444.09M | 444.19M | 444.29M | 444.39M | 444.49M | 406.70M | 497.02M | 497.17M | 497.31M | 386.42M | 497.60M | 497.74M | 497.89M | 498.04M | 498.19M | 498.35M | 498.50M | 498.65M | 739.50M | 740.30M |
|
Convertible Debt
|
| | | | | | | 71.22M | | 73.86M | 75.22M | 76.61M | 78.03M | 79.48M | 80.97M | 82.48M | 84.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.65M | | 424.51M | 388.27M | 471.50M | 436.50M | 406.33M | 382.99M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.33M | 83.46M | 85.33M | 86.69M | 88.33M | 99.15M | 101.45M | 111.32M | 109.38M | 115.95M | 115.06M | 111.79M | 111.66M | 110.73M | 99.44M | 94.59M | 91.92M | 581.26M | 399.41M | 330.10M | 387.45M | 370.83M | 270.93M |
|
Other Non-Current Liabilities
|
3.32M | 3.42M | 3.46M | 4.19M | 3.54M | 4.09M | 4.95M | 5.86M | 6.05M | 6.23M | 6.06M | 11.20M | 10.38M | 11.26M | 9.91M | 10.07M | 10.44M | 10.83M | 10.78M | 19.96M | 20.54M | 21.37M | 21.23M | 21.77M | 22.86M | 25.12M | 29.96M | 30.98M | 27.58M | 24.73M | 26.52M | 28.04M | 29.06M | 28.91M | 28.35M | 27.60M | 27.20M | 27.35M | 26.72M | 25.38M | 5.79M | 7.59M | 13.01M | 15.33M | 17.82M | 19.94M | 16.80M | 14.79M | 19.22M | 19.35M | 28.99M | 44.61M | 63.14M | 66.87M | 83.73M | 34.99M | 82.43M | 71.17M | 79.44M | 61.64M | 67.36M | 58.13M | 47.10M |
|
Total Non-Current Liabilities
|
199.02M | 202.78M | 206.28M | 206.32M | 208.79M | 211.62M | 216.97M | 218.44M | 409.90M | 419.41M | 413.41M | 422.45M | 421.93M | 422.81M | 421.99M | 436.69M | 449.94M | 456.01M | 526.44M | 541.64M | 541.71M | 660.80M | 654.57M | 649.35M | 636.94M | 635.07M | 641.84M | 644.11M | 655.90M | 631.04M | 631.59M | 763.10M | 767.23M | 774.73M | 781.63M | 785.54M | 786.31M | 787.51M | 856.45M | 863.47M | 955.44M | 1,118.07M | 1,109.83M | 1,120.48M | 1,118.04M | 1,221.01M | 1,244.81M | 1,278.85M | 1,141.30M | 1,327.54M | 3.10M | 1,313.05M | 30.30M | 37.80M | 54.70M | 1,493.82M | 50.30M | 51.60M | 56.40M | 38.70M | 44.80M | 35.50M | 29.90M |
|
Total Liabilities
|
202.34M | 206.20M | 209.74M | 210.51M | 212.34M | 215.71M | 221.91M | 224.30M | 415.95M | 425.64M | 419.46M | 433.65M | 432.30M | 434.07M | 431.90M | 446.75M | 460.38M | 466.83M | 537.22M | 561.61M | 562.25M | 682.16M | 675.80M | 671.12M | 659.79M | 660.20M | 671.80M | 675.09M | 683.48M | 655.77M | 658.11M | 791.15M | 796.29M | 803.64M | 809.98M | 813.13M | 813.51M | 814.87M | 883.16M | 888.85M | 961.23M | 1,125.65M | 1,122.85M | 1,135.80M | 1,135.85M | 1,240.95M | 1,261.61M | 1,293.64M | 1,160.52M | 1,346.89M | 1,365.52M | 1,357.65M | 1,378.38M | 1,454.77M | 1,512.47M | 1,528.81M | 1,546.96M | 2,623.54M | 2,519.55M | 2,602.06M | 2,644.77M | 2,928.65M | 2,880.54M |
|
Total Debt
|
| | | | | | | | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 245.71M | 245.42M | 245.13M | 244.84M | 244.53M | 196.18M | 250.00M | 250.00M | 250.00M | 260.65M | 262.20M | 248.84M | 249.91M | 375.79M | 377.88M | 379.36M | 380.52M | 381.33M | 381.90M | 382.42M | 452.24M | 451.99M | 452.49M | 452.59M | 453.07M | 453.15M | 453.31M | 453.66M | 452.68M | 451.28M | 735.48M | 500.35M | 499.01M | 498.09M | 386.64M | 497.60M | 497.74M | 531.49M | 498.04M | 498.19M | 498.35M | 498.50M | 498.65M | 739.50M | 740.30M |
|
Common Equity
|
144.50M | 144.87M | 144.61M | 144.48M | 144.02M | 142.26M | 147.62M | 151.80M | 156.95M | 162.25M | 158.64M | 164.00M | 164.99M | 161.15M | 160.98M | 159.78M | 155.86M | 154.54M | 155.03M | 193.49M | 163.00M | 140.62M | 108.66M | 83.79M | 54.25M | 22.19M | 1.10M | -12.27M | -18.38M | -29.39M | -40.49M | -53.25M | -63.61M | -71.20M | -80.12M | -102.54M | -97.06M | -114.64M | -125.84M | -149.00M | -164.23M | -176.59M | -190.50M | -203.68M | -222.22M | -235.55M | -260.69M | -293.17M | -307.56M | -336.14M | -356.77M | -373.10M | -408.61M | -440.18M | -491.76M | -518.63M | -548.55M | 539.20M | 442.13M | 609.56M | 500.64M | 415.52M | 323.55M |
|
Shareholder's Equity
|
| | | 144.48M | | | | 151.80M | | 162.25M | 158.64M | 164.00M | 164.99M | 161.15M | 160.98M | 159.78M | 155.86M | 154.54M | 155.03M | 193.49M | 163.00M | 140.62M | 108.66M | 83.79M | 54.25M | 22.19M | 1.10M | -12.27M | -18.38M | -29.39M | -40.49M | -53.25M | -63.61M | -71.20M | -80.12M | -102.54M | -97.06M | -114.64M | -125.84M | -149.00M | -164.23M | -176.59M | -190.50M | -203.68M | -222.22M | -235.55M | -260.69M | -293.17M | -307.56M | -336.14M | -356.77M | -373.10M | -408.61M | -440.18M | -491.76M | -518.63M | -548.55M | 539.20M | 442.13M | 609.56M | 500.64M | 415.52M | 323.55M |
|
Liabilities and Shareholders Equity
|
346.83M | 351.07M | 354.35M | 355.00M | 356.36M | 357.97M | 369.53M | 376.10M | 572.91M | 587.90M | 578.10M | 597.65M | 597.29M | 595.22M | 592.88M | 606.53M | 616.24M | 621.37M | 692.25M | 755.10M | 725.25M | 822.79M | 784.46M | 754.91M | 714.05M | 682.39M | 672.91M | 662.82M | 665.10M | 626.38M | 617.62M | 737.89M | 732.67M | 732.44M | 729.86M | 710.59M | 716.45M | 700.23M | 757.32M | 739.85M | 797.00M | 949.07M | 932.34M | 932.12M | 913.62M | 1,005.40M | 1,000.91M | 1,000.48M | 852.96M | 1,010.75M | 1,008.75M | 984.56M | 969.77M | 1,014.58M | 1,020.70M | 1,010.18M | 998.41M | 3,162.74M | 2,961.68M | 3,211.62M | 3,145.41M | 3,344.17M | 3,204.09M |
|
Retained Earnings
|
323.70M | 328.16M | -331.44M | -332.69M | -333.26M | -334.15M | 334.61M | -332.03M | -332.30M | -330.19M | -329.91M | -324.48M | -326.57M | -328.37M | -333.00M | -338.28M | -343.41M | -347.95M | -352.34M | -316.95M | -335.17M | -341.85M | -355.82M | -370.37M | -387.95M | -406.08M | -418.22M | -431.78M | -444.60M | -457.05M | -470.76M | -478.90M | -493.77M | -509.40M | -526.63M | -554.69M | -556.27M | -573.50M | -590.03M | -609.45M | -626.80M | -647.40M | -662.27M | -684.58M | -705.91M | -729.08M | -766.69M | -807.77M | -825.00M | -864.50M | -888.83M | -909.88M | -950.04M | -980.73M | -1031.46M | -1074.59M | -1113.75M | -34.80M | -136.65M | 17.14M | -94.52M | -174.29M | -284.61M |
|
Treasury Shares
|
| | | 0.10M | | | | 1.20M | | 1.00M | 0.20M | 0.20M | 0.70M | 0.10M | 0.10M | 0.10M | | 1.20M | 1.20M | 1.04M | 0.40M | 0.90M | 1.40M | 1.70M | 0.20M | 0.80M | 1.20M | 1.20M | 0.81M | 1.06M | 0.05M | 0.10M | 0.84M | 0.05M | 0.05M | 0.05M | | | | 0.15M | | | | 1.28M | | | 0.00M | 0.08M | 1.45M | | | 1.25M | | | 1.27M | 1.16M | 1.26M | 1.48M | 1.40M | 1.26M | 1.60M | 0.15M | 1.58M |