|
Cash & Equivalents
|
156.16M | 99.21M | 157.16M | 224.13M | 264.75M | 285.49M | 241.81M | 263.31M | 279.80M | 315.17M | 12.63M | 7.84M | 2.97M | 2.25M | 2.53M | 1.78M | 27.14M | 27.33M | 54.00M | 32.65M | 41.98M | 4.79M | 4.54M | 12.37M | 7.99M | 13.46M | 8.07M | 3.33M | 5.56M | 7.31M | 6.94M | 6.16M | 5.46M | 4.41M | 4.95M | 6.28M | 6.42M | 4.78M | 8.36M | 7.95M | 12.37M | 11.42M | 7.82M | 3.32M | 16.75M | 7.43M | 17.91M | 5.20M | 28.37M | 14.64M | 12.00M |
|
Cash & Current Investments
|
156.16M | 99.21M | 157.16M | 224.13M | 264.75M | 285.49M | 241.81M | 263.31M | 279.80M | 315.17M | 12.63M | 7.84M | 2.97M | 2.25M | 2.53M | 1.78M | 27.14M | 27.33M | 54.00M | 32.65M | 41.98M | 4.79M | 4.54M | 12.37M | 7.99M | 13.46M | 8.07M | 3.33M | 5.56M | 7.31M | 6.94M | 6.16M | 5.46M | 4.41M | 4.95M | 6.28M | 6.42M | 4.78M | 8.36M | 7.95M | 12.37M | 11.42M | 7.82M | 3.32M | 16.75M | 7.43M | 17.91M | 5.20M | 28.37M | 14.64M | 12.00M |
|
Receivables - Net
|
| | | 181.50M | 182.21M | 196.88M | 207.24M | 164.30M | 130.18M | 112.39M | 64.73M | 62.59M | 64.30M | 73.40M | 69.23M | 56.94M | 54.62M | 60.70M | 63.76M | 68.16M | 62.20M | 77.09M | 86.47M | 70.60M | 73.76M | 90.99M | 107.03M | 99.75M | 92.12M | 85.80M | 93.02M | 90.06M | 88.24M | 114.57M | 108.44M | 115.22M | 124.83M | 135.16M | 122.58M | 120.05M | 123.33M | 140.45M | 154.13M | 143.42M | 131.67M | 124.57M | 106.92M | 89.25M | 93.83M | 104.70M | 105.39M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M |
|
Receivables
|
| | | 181.50M | 182.21M | 196.88M | 207.24M | 164.30M | 130.18M | 112.39M | 64.73M | 62.59M | 64.30M | 73.40M | 69.23M | 56.94M | 54.62M | 60.70M | 63.76M | 68.16M | 62.20M | 77.09M | 86.47M | 70.60M | 73.76M | 90.99M | 107.03M | 99.75M | 92.12M | 85.80M | 93.02M | 90.06M | 88.24M | 114.57M | 108.44M | 115.22M | 124.83M | 135.16M | 122.58M | 120.05M | 123.33M | 140.45M | 154.13M | 143.42M | 131.67M | 124.57M | 106.92M | 89.25M | 93.83M | 104.70M | 108.92M |
|
Raw Materials
|
| | | 11.91M | 9.63M | 7.19M | 6.70M | 5.62M | 3.99M | 3.79M | 3.34M | 2.52M | 2.56M | 2.45M | 1.60M | 1.41M | 1.31M | 1.34M | 1.60M | 0.94M | 1.05M | 1.10M | 0.99M | 0.91M | 1.01M | 1.10M | 1.13M | 1.08M | 1.10M | 1.18M | 1.22M | 1.09M | 1.17M | 1.29M | 1.17M | 1.10M | 1.21M | 1.41M | 1.40M | 1.37M | 1.39M | 1.39M | 1.32M | 1.33M | 1.33M | 1.52M | 1.65M | 1.40M | 1.40M | 1.58M | 1.61M |
|
Work In Process
|
| | | 14.33M | 9.30M | 9.57M | 4.84M | 4.79M | 3.32M | 0.14M | 0.21M | 1.26M | 0.59M | 0.47M | 0.06M | 0.00M | 0.34M | 0.54M | 0.88M | 4.10M | 1.70M | 1.04M | 2.62M | 0.94M | 0.92M | 0.83M | 1.96M | 0.81M | 0.92M | 2.02M | 0.02M | 0.04M | 0.56M | 0.34M | 0.04M | 0.03M | 0.17M | 0.36M | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 3.57M | 3.82M | 3.85M | 3.36M | 2.81M | 2.52M | 2.32M | 2.05M | 1.85M | 2.01M | 2.01M | 1.91M | 1.70M | 1.96M | 2.03M | 2.37M | 2.21M | 2.19M | 2.58M | 2.93M | 2.46M | 2.35M | 2.49M | 3.74M | 3.98M | 4.04M | 4.49M | 4.54M | 5.05M | 4.94M | 5.33M | 4.88M | 5.35M | 5.89M | 5.61M | 5.59M | 5.54M | 5.99M | 5.78M | 4.96M | 5.65M | 5.91M | 6.83M | 7.12M | 6.13M | 4.34M | 4.24M | 4.19M |
|
Inventory
|
| | | 29.82M | 22.74M | 20.61M | 14.90M | 13.23M | 9.84M | 6.25M | 5.61M | 5.63M | 5.16M | 4.93M | 3.56M | 3.11M | 3.60M | 3.90M | 4.86M | 7.25M | 4.93M | 4.72M | 6.54M | 4.31M | 4.28M | 4.42M | 6.82M | 5.88M | 6.05M | 7.68M | 5.78M | 6.18M | 6.68M | 6.96M | 6.09M | 6.47M | 7.27M | 7.38M | 6.98M | 6.91M | 7.38M | 7.17M | 6.27M | 6.98M | 7.23M | 8.35M | 8.77M | 7.54M | 5.74M | 5.82M | 5.81M |
|
Prepaid Assets
|
| | | 7.96M | 11.98M | 29.82M | 29.31M | 20.67M | 30.35M | 30.59M | 20.40M | 11.71M | 15.89M | 17.90M | 9.49M | 15.43M | 14.54M | 17.78M | 10.28M | 14.48M | 11.33M | 16.38M | 15.69M | 7.04M | 5.57M | 9.54M | 8.48M | 7.90M | 11.38M | 9.91M | 9.37M | 7.02M | 4.43M | 9.98M | 12.57M | 10.95M | 7.97M | 6.28M | 9.49M | 7.20M | 5.14M | 6.17M | 11.16M | 8.44M | 6.09M | 9.09M | 10.90M | 7.46M | 5.47M | 12.95M | 14.64M |
|
Current Assets
|
| | | 439.74M | 481.69M | 527.83M | 489.35M | 463.96M | 456.88M | 478.11M | 118.45M | 89.96M | 92.12M | 101.73M | 90.39M | 82.57M | 105.27M | 115.24M | 138.20M | 132.21M | 129.70M | 130.19M | 138.24M | 107.80M | 103.11M | 130.56M | 144.19M | 131.44M | 126.19M | 117.94M | 122.57M | 119.21M | 108.66M | 143.28M | 158.02M | 157.19M | 161.85M | 169.72M | 164.72M | 153.55M | 158.62M | 175.88M | 190.63M | 175.25M | 168.87M | 151.59M | 145.51M | 110.45M | 134.44M | 139.21M | 140.13M |
|
Property, Plant & Equipment (Net)
|
| | | 1,325.87M | 1,350.87M | 1,414.55M | 1,364.92M | 1,248.43M | 1,128.16M | 1,105.51M | 950.64M | 931.91M | 946.06M | 906.32M | 26.60M | 789.71M | 782.14M | 766.26M | | 693.83M | | 734.24M | 708.46M | 658.90M | 650.92M | 0.50M | 599.95M | 590.31M | 43.50M | 486.81M | 481.39M | 486.93M | 43.50M | 2.40M | 399.96M | 390.00M | 386.02M | 349.09M | 309.75M | 7.70M | 284.37M | 275.56M | 263.44M | 270.56M | 3.80M | 236.84M | 233.86M | 204.90M | 195.62M | 265.14M | 251.31M |
|
Goodwill
|
| | | 261.06M | 267.46M | 271.88M | 255.28M | 45.26M | 44.55M | 44.98M | | | | | | | | | | | | 117.31M | 119.44M | 114.21M | 119.16M | 121.67M | 128.08M | 110.17M | | 7.78M | 8.09M | 8.73M | | 8.47M | 8.12M | 8.20M | 8.47M | 7.80M | 7.32M | 7.67M | 7.57M | 7.52M | 7.29M | 7.69M | 7.36M | 7.54M | 7.81M | 7.00M | 7.05M | 7.41M | 7.43M |
|
Intangibles
|
| | | 95.63M | 76.59M | 66.16M | 59.59M | 89.35M | 45.07M | 43.54M | 35.76M | 80.26M | 35.22M | 32.36M | 31.50M | 78.89M | 27.74M | 26.06M | 24.70M | 22.75M | 29.15M | 200.21M | 130.50M | 119.41M | 111.54M | 108.96M | 111.89M | 111.84M | 98.94M | 100.42M | 98.91M | 99.75M | 99.27M | 98.97M | 94.68M | 93.64M | 93.54M | 88.94M | 82.00M | 81.75M | 80.37M | 80.64M | 77.55M | 78.00M | 74.69M | 72.71M | 72.43M | 66.50M | 65.29M | 73.44M | 70.75M |
|
Goodwill & Intangibles
|
| | | 356.69M | 344.05M | 338.04M | 314.87M | 134.61M | 89.62M | 88.52M | 35.76M | 80.26M | 35.22M | 32.36M | 31.50M | 78.89M | 27.74M | 26.06M | 24.70M | 22.75M | 29.15M | 317.51M | 249.94M | 233.62M | 230.70M | 230.64M | 239.97M | 222.01M | 98.94M | 108.20M | 106.99M | 108.48M | 99.27M | 107.44M | 102.81M | 101.85M | 102.01M | 96.73M | 89.32M | 89.42M | 87.93M | 88.16M | 84.84M | 85.69M | 82.05M | 80.25M | 80.24M | 73.50M | 72.34M | 80.85M | 78.18M |
|
Other Non-Current Assets
|
| | | 20.89M | 20.24M | 33.21M | 18.98M | 20.63M | 8.70M | 24.58M | 12.95M | 9.35M | 9.88M | 11.12M | 11.35M | 10.13M | 9.88M | 4.20M | 4.20M | 4.80M | 9.06M | 12.52M | 12.32M | 10.30M | 8.06M | 8.23M | 8.13M | 7.59M | 6.33M | 0.56M | 1.55M | 3.91M | 2.35M | 2.71M | 15.53M | 11.76M | 10.80M | 11.43M | 13.76M | 8.65M | 8.18M | 8.20M | 8.19M | 5.87M | 3.80M | 2.85M | 7.04M | 6.82M | 8.06M | 9.06M | 8.00M |
|
Non-Current Assets
|
| | | 1,673.70M | 1,715.16M | 1,660.29M | 1,698.77M | 1.36M | 1,237.92M | 1,218.62M | 999.35M | 979.98M | 991.15M | 949.80M | 887.66M | 826.76M | 819.76M | 801.35M | 791.55M | 717.50M | 677.27M | 987.75M | 960.39M | 893.88M | 904.89M | 889.84M | 866.63M | 838.47M | 593.34M | 616.64M | 610.36M | 621.64M | 601.52M | 574.41M | 526.02M | 515.54M | 511.25M | 467.67M | 418.61M | 412.63M | 392.54M | 383.08M | 365.96M | 372.82M | 344.20M | 331.64M | 332.13M | 294.62M | 289.31M | 369.63M | 350.94M |
|
Assets
|
2,166.92M | 1,981.44M | 2,097.28M | 2,123.24M | 2,196.84M | 2,188.12M | 2,188.12M | 1,829.16M | 1,694.80M | 1,696.72M | 1,117.80M | 1,066.53M | 1,083.28M | 1,051.53M | 978.05M | 910.45M | 925.03M | 916.59M | 929.75M | 853.91M | 806.97M | 1,117.95M | 1,098.64M | 1,001.68M | 1,008.00M | 1,020.40M | 1,010.82M | 969.91M | 719.52M | 734.58M | 732.94M | 740.85M | 710.18M | 717.69M | 684.04M | 672.73M | 673.09M | 637.40M | 583.33M | 566.18M | 551.16M | 558.96M | 556.59M | 548.06M | 513.07M | 483.23M | 477.64M | 405.07M | 423.75M | 508.84M | 491.07M |
|
Accounts Payables
|
| | | 45.38M | 54.81M | 60.55M | 50.27M | 36.28M | 27.75M | 25.00M | 30.55M | 24.61M | 28.48M | 33.24M | 27.75M | 20.68M | 21.24M | 20.39M | 23.89M | 27.81M | 26.34M | 29.80M | 32.79M | 28.33M | 30.05M | 30.80M | 35.27M | 36.97M | 43.26M | 35.17M | 37.12M | 42.06M | 42.34M | 43.96M | 45.19M | 49.32M | 47.20M | 45.36M | 46.23M | 51.09M | 47.82M | 47.76M | 53.12M | 58.70M | 48.64M | 47.15M | 48.50M | 39.97M | 38.70M | 44.70M | 43.94M |
|
Payables
|
| | | 45.38M | 54.81M | 60.55M | 50.27M | 36.28M | 27.75M | 25.00M | 30.55M | 24.61M | 28.48M | 33.24M | 27.75M | 20.68M | 21.24M | 20.39M | 23.89M | 27.81M | 26.34M | 29.80M | 32.79M | 28.33M | 30.05M | 30.80M | 35.27M | 36.97M | 43.26M | 35.17M | 37.12M | 42.06M | 42.34M | 43.96M | 45.19M | 49.32M | 47.20M | 45.36M | 46.23M | 51.09M | 47.82M | 47.76M | 53.12M | 58.70M | 48.64M | 47.15M | 48.50M | 39.97M | 38.70M | 44.70M | 43.94M |
|
Accumulated Expenses
|
| | | 26.87M | 25.56M | 27.39M | 22.88M | 22.51M | 16.39M | 15.86M | 17.04M | 14.83M | 12.57M | 12.47M | 16.16M | 14.82M | 10.36M | 11.71M | 19.43M | 22.21M | 12.42M | 17.27M | 20.06M | 15.96M | 13.37M | 14.69M | 19.36M | 21.75M | 16.16M | 16.91M | 22.23M | 27.35M | 20.80M | 23.98M | 31.08M | 33.56M | 22.80M | 28.29M | 32.43M | 39.21M | 21.31M | 27.52M | 48.69M | 40.52M | 26.13M | 32.21M | 36.48M | 34.93M | 26.08M | 39.40M | 33.68M |
|
Other Accumulated Expenses
|
| | | 2.47M | 4.93M | 2.41M | 2.39M | 21.68M | 21.66M | 21.66M | 8.24M | 2.13M | 1.98M | 1.99M | 4.63M | 2.57M | 2.08M | 1.90M | 1.62M | 1.84M | 2.36M | 4.52M | 4.41M | 5.72M | 9.41M | 9.00M | 9.10M | 8.74M | 5.79M | 5.48M | 6.35M | 5.76M | 6.35M | 6.00M | 5.72M | 4.81M | 4.44M | 8.49M | 8.90M | 8.34M | 8.39M | 9.53M | 9.28M | 6.33M | 6.17M | 4.86M | 5.04M | 4.39M | 4.91M | 5.21M | 5.11M |
|
Short term Debt
|
| | | | | | 9.69M | 19.38M | 29.06M | 38.75M | 18.20M | 17.46M | 15.96M | 15.93M | 15.82M | 15.47M | 15.57M | 16.01M | 16.67M | 16.60M | 16.18M | 27.64M | 28.15M | 33.33M | 34.07M | 34.83M | 34.37M | 35.08M | 32.14M | 33.51M | 32.98M | 34.59M | 35.05M | 35.59M | 30.47M | 30.58M | 30.87M | 29.88M | 27.96M | 28.45M | 21.48M | 14.66M | 7.14M | | | | | | | | |
|
Current Taxes
|
| | | 2.76M | 1.28M | 0.02M | 0.02M | 0.06M | | 0.02M | 0.00M | 1.10M | 1.10M | 0.04M | 0.06M | 0.11M | 0.49M | 0.04M | 0.41M | 1.73M | 0.33M | 1.57M | 0.51M | 0.31M | 0.57M | 0.56M | 0.91M | 0.33M | 0.45M | 0.57M | 0.38M | 0.20M | 0.26M | 0.23M | 0.26M | 0.17M | 0.23M | 0.07M | 0.11M | 0.18M | 0.22M | 0.10M | 0.17M | 3.83M | 7.43M | 9.69M | 14.03M | 10.85M | 8.89M | 0.08M | 0.13M |
|
Current Deferred Revenue
|
| | | 19.57M | 20.68M | 24.03M | 24.15M | 18.54M | 12.24M | 13.08M | 9.87M | 7.75M | 7.12M | 14.05M | 10.27M | 6.79M | 5.05M | 2.70M | 4.02M | 5.44M | 3.49M | 3.12M | 4.42M | 3.04M | 3.60M | 2.62M | 4.44M | 7.17M | 8.25M | 7.85M | 7.80M | 6.81M | 5.98M | 21.49M | 24.22M | 18.48M | 13.61M | 7.26M | 2.09M | 0.99M | 6.96M | 6.33M | 14.87M | 12.92M | 11.60M | 10.98M | 9.15M | 7.60M | 7.12M | 6.98M | 6.18M |
|
Total Current Liabilities
|
| | | 97.05M | 107.27M | 114.40M | 109.41M | 118.44M | 107.10M | 114.36M | 83.92M | 66.25M | 65.91M | 76.04M | 70.27M | 60.44M | 54.66M | 52.75M | 66.04M | 75.63M | 60.51M | 83.92M | 90.32M | 86.68M | 91.07M | 92.51M | 103.44M | 110.04M | 106.05M | 99.50M | 106.86M | 116.77M | 110.78M | 131.24M | 136.95M | 136.92M | 119.15M | 119.35M | 117.72M | 128.26M | 103.22M | 102.68M | 125.29M | 114.24M | 92.85M | 98.08M | 106.84M | 92.65M | 81.15M | 92.24M | 85.53M |
|
Non-Current Debt
|
| | | 335.17M | 322.51M | 775.00M | 765.31M | 755.62M | 745.94M | 736.25M | 397.88M | 379.42M | 394.00M | 375.18M | 358.05M | 337.80M | 296.44M | 300.18M | 307.52M | 277.99M | 302.21M | 399.52M | 392.16M | 342.91M | 346.84M | 368.25M | 356.70M | 321.79M | 280.94M | 264.52M | 236.88M | 214.00M | 200.76M | 189.23M | 162.69M | 142.60M | 145.04M | 123.02M | 96.73M | 102.50M | 120.44M | 121.00M | 95.85M | 65.55M | 78.60M | 47.49M | 50.08M | 43.30M | 87.37M | 168.67M | 187.94M |
|
Minority Interest
|
| | | 1.71M | 2.00M | 1.93M | 2.18M | 2.11M | 2.17M | 0.73M | 0.40M | 0.53M | 0.72M | 0.84M | 0.97M | 0.52M | 0.12M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | | | | | 0.66M | 0.55M | 0.62M | 0.64M | 0.67M | 0.65M | 0.59M | 1.03M | 1.61M | 2.08M | 2.58M | 2.89M | 3.56M | 3.47M | 3.17M | 3.24M | 2.87M | 2.73M | 1.96M | 1.78M | 0.62M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 90.36M | 81.32M | 78.02M | 63.75M | 55.50M | 53.38M | 52.99M | 32.57M | 25.39M | 23.03M | 22.27M | 2.58M | 9.19M | 6.56M | 2.40M | | | | 29.00M | 22.88M | 61.09M | 13.84M | 10.94M | 6.08M | 94.74M | | | | 88.29M | | | | 81.52M | 2.49M | 4.00M | 7.34M | 67.41M | 5.87M | 8.63M | 7.02M | 58.04M | 9.05M | 7.18M | 5.24M | 3.56M | 3.07M | 5.81M | 4.34M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.42M | 23.61M | 26.86M | 26.77M | 18.53M | 18.54M | 18.04M | 24.27M | 18.94M | 18.00M | 16.38M | 19.67M | 14.91M | 13.44M | 11.67M | 16.56M | 12.01M | 11.45M | 10.36M | 12.86M | 9.45M | 8.57M | 7.92M | 6.66M | 10.04M | 11.07M | 10.09M |
|
Other Non-Current Liabilities
|
| | | 18.53M | 20.52M | 29.16M | 25.25M | 39.49M | 37.46M | 37.78M | 33.83M | 31.70M | 32.79M | 32.38M | 32.40M | 27.02M | 28.64M | 29.19M | 30.36M | 23.93M | 24.66M | 30.04M | 30.04M | 18.22M | 16.40M | 20.80M | 18.08M | 16.59M | 17.07M | 17.78M | 17.56M | 14.90M | 15.57M | 15.82M | 15.24M | 13.78M | 18.53M | 14.07M | 13.67M | 14.17M | 17.45M | 19.87M | 24.11M | 24.17M | 23.02M | 22.52M | 23.62M | 21.92M | 21.39M | 21.61M | 20.64M |
|
Total Non-Current Liabilities
|
| | | 511.96M | 511.11M | 967.41M | 938.47M | 929.57M | 906.42M | 903.61M | 514.37M | 471.06M | 482.93M | 473.49M | 430.89M | 407.44M | 357.66M | 355.33M | 373.56M | 353.62M | 362.72M | 512.44M | 505.36M | 448.03M | 470.28M | 489.56M | 487.22M | 462.51M | 405.51M | 382.56M | 361.77M | 350.60M | 330.47M | 338.46M | 316.02M | 295.85M | 281.59M | 259.81M | 233.46M | 248.31M | 241.54M | 243.75M | 238.52M | 200.86M | 189.94M | 161.32M | 170.07M | 146.16M | 181.62M | 277.79M | 287.89M |
|
Total Liabilities
|
| 522.57M | 553.95M | 530.49M | 531.62M | 996.57M | 963.72M | 969.05M | 943.88M | 941.38M | 548.20M | 502.76M | 515.72M | 505.86M | 463.30M | 434.46M | 386.30M | 384.52M | 403.92M | 377.55M | 387.38M | 542.48M | 535.39M | 466.25M | 486.68M | 510.36M | 505.31M | 479.11M | 422.58M | 400.34M | 379.32M | 365.50M | 346.04M | 354.28M | 331.26M | 309.62M | 300.12M | 273.88M | 247.13M | 262.48M | 258.99M | 263.63M | 262.63M | 225.02M | 212.96M | 183.85M | 193.69M | 168.07M | 203.01M | 299.40M | 308.52M |
|
Total Debt
|
| | | 335.17M | 322.51M | 775.00M | 775.00M | 775.00M | 775.00M | 775.00M | 416.08M | 396.88M | 409.96M | 391.12M | 373.86M | 353.27M | 312.00M | 316.19M | 324.19M | 294.59M | 318.39M | 427.16M | 420.31M | 376.24M | 380.91M | 403.08M | 391.08M | 356.87M | 313.08M | 298.03M | 269.85M | 248.59M | 235.80M | 224.82M | 193.16M | 173.18M | 175.91M | 152.90M | 124.69M | 130.95M | 141.93M | 135.66M | 103.00M | 65.55M | 78.60M | 47.49M | 50.08M | 43.30M | 87.37M | 168.67M | 187.94M |
|
Common Equity
|
| 1,458.88M | 1,543.33M | 1,592.74M | 1,665.22M | 1,317.06M | 1,224.40M | 860.11M | 1,301.76M | 755.34M | 569.60M | 563.77M | 567.56M | 545.67M | 514.75M | 475.99M | 538.73M | 532.07M | 525.83M | 476.37M | 419.59M | 575.47M | 563.24M | 535.42M | 521.32M | 510.05M | 505.52M | 490.81M | 296.94M | 334.24M | 353.61M | 375.36M | 364.14M | 363.40M | 352.79M | 363.11M | 372.97M | 363.52M | 336.20M | 303.70M | 292.18M | 295.33M | 293.96M | 323.04M | 300.11M | 299.39M | 283.94M | 237.00M | 220.74M | 209.44M | 182.55M |
|
Shareholder's Equity
|
| 1,458.88M | 1,543.33M | 1,592.74M | 1,665.22M | 1,317.06M | 1,224.40M | 860.11M | 1,301.76M | 755.34M | 569.60M | 563.77M | 567.56M | 545.67M | 514.75M | 475.99M | 538.73M | 532.07M | 525.83M | 476.37M | 419.59M | 575.47M | 563.24M | 535.42M | 521.32M | 510.05M | 505.52M | 490.81M | 296.94M | 334.24M | 353.61M | 375.36M | 364.14M | 363.40M | 352.79M | 363.11M | 372.97M | 363.52M | 336.20M | 303.70M | 292.18M | 295.33M | 293.96M | 323.04M | 300.11M | 299.39M | 283.94M | 237.00M | 220.74M | 209.44M | 182.55M |
|
Liabilities and Shareholders Equity
|
2,166.92M | 1,981.44M | 2,097.28M | 2,123.24M | 2,196.84M | 2,188.12M | 2,188.12M | 1,829.16M | 1,694.80M | 1,696.72M | 1,117.80M | 1,066.53M | 1,083.28M | 1,051.53M | 978.05M | 910.45M | 925.03M | 916.59M | 929.75M | 853.91M | 806.97M | 1,117.95M | 1,098.64M | 1,001.68M | 1,008.00M | 1,020.40M | 1,010.82M | 969.91M | 719.52M | 734.58M | 732.94M | 740.85M | 710.18M | 717.69M | 684.04M | 672.73M | 673.09M | 637.40M | 583.33M | 566.18M | 551.16M | 558.96M | 556.59M | 548.06M | 513.07M | 483.23M | 477.64M | 405.07M | 423.75M | 508.84M | 491.07M |
|
Treasury Shares
|
| | | 0.57M | | | | 0.58M | 0.03M | 0.04M | | 1.80M | 0.06M | 0.07M | 0.07M | 6.27M | 0.16M | 0.17M | 0.17M | 0.38M | 0.35M | 0.36M | 0.36M | 0.31M | 2.10M | 2.10M | 2.10M | 0.31M | 3.12M | 3.16M | 3.16M | 0.46M | 0.32M | 0.32M | 0.32M | 0.62M | 0.37M | 0.37M | 0.37M | 0.66M | 0.17M | 0.37M | 0.44M | 0.37M | | | | 0.41M | | | |
|
Retained Earnings
|
| | | -59.98M | -46.90M | 8.51M | -118.69M | -244.62M | -309.33M | -291.09M | -369.95M | -376.38M | -403.20M | -414.68M | -456.81M | -472.76M | -494.39M | -509.20M | -531.53M | -579.11M | -634.18M | -682.50M | -696.75M | -710.55M | -728.75M | -744.06M | -739.53M | -771.59M | -918.13M | -911.99M | -905.48M | -907.73M | -917.69M | -918.16M | -918.54M | -912.95M | -912.04M | -903.49M | -911.93M | -930.12M | -940.25M | -939.98M | -935.94M | -919.02M | -931.13M | -933.35M | -956.54M | -980.72M | -997.40M | -1020.24M | -1047.42M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 55.30M | 55.79M | 56.28M | 56.74M | 57.20M | 57.66M | 58.13M | 58.60M | 59.07M | 59.54M | 60.02M | 60.49M | 60.97M | 61.46M | 61.94M | 62.43M | 62.92M | 63.41M | | | | | | | | | | | | |