|
Cash & Equivalents
|
105.20M | 119.21M | 132.48M | 144.35M | 169.52M | 172.89M | 172.86M | 191.39M | 217.17M | 251.01M | 216.74M | 254.01M | 297.09M | 318.13M | 351.99M | 395.30M | 433.96M | 458.82M | 462.17M | 475.53M | 457.73M | 373.54M | 364.57M | 314.95M | 337.67M | 350.47M | 327.20M | 316.40M | 288.11M | 302.25M | 321.79M | 316.41M | 329.49M | 349.52M | 363.33M | 314.49M | 330.78M | 351.91M | 353.18M | 327.40M | 327.99M | 320.82M | 377.62M | 272.02M | 288.08M | 345.43M | 383.15M | 377.57M | 397.24M | 359.15M | 295.81M | 233.69M | 267.51M | | | | 287.78M | 274.59M | 283.29M | 284.31M | 312.75M | 287.87M | 303.07M | 243.57M | 302.10M | 363.23M | 1,063.56M |
|
Short-term Investments
|
| | | -4.29M | 5.04M | 7.54M | 5.94M | 2.15M | 1.15M | 3.15M | 3.15M | 3.15M | 3.15M | 1.95M | 1.95M | 1.95M | 1.95M | | 22.98M | 24.98M | 24.98M | 24.97M | 49.97M | 49.96M | 49.94M | 60.88M | 72.81M | 84.71M | 99.07M | 107.93M | 117.83M | 120.75M | 120.69M | 131.47M | 131.26M | 130.99M | 131.64M | 109.75M | 130.92M | 130.54M | 130.34M | 130.32M | 97.62M | 64.99M | 43.65M | 10.85M | 10.85M | 10.85M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
105.20M | 119.21M | 132.48M | 140.06M | 174.56M | 180.43M | 178.80M | 193.54M | 218.32M | 254.16M | 219.89M | 257.15M | 300.23M | 320.08M | 353.93M | 397.25M | 435.91M | 458.82M | 485.15M | 500.51M | 482.71M | 398.52M | 414.54M | 364.90M | 387.61M | 411.35M | 400.01M | 401.11M | 387.18M | 410.18M | 439.63M | 437.16M | 450.18M | 480.99M | 494.59M | 445.49M | 462.42M | 461.67M | 484.10M | 457.94M | 458.33M | 451.15M | 475.24M | 337.01M | 331.73M | 356.28M | 394.00M | 388.41M | 397.24M | 359.15M | 295.81M | 233.69M | 267.51M | | | | 287.78M | 274.59M | 283.29M | 284.31M | 312.75M | 287.87M | 303.07M | 243.57M | 302.10M | 363.23M | 1,063.56M |
|
Receivables - Net
|
-3.89M | 3.17M | -1.08M | -5.06M | 58.05M | 45.55M | 52.28M | 65.65M | 73.89M | 59.79M | 69.14M | 64.60M | 67.79M | 56.52M | 69.29M | 71.42M | 85.03M | 75.22M | 86.78M | 106.21M | 118.53M | 100.92M | 101.08M | 114.25M | 117.72M | 93.14M | 86.37M | 114.59M | 113.43M | 100.69M | 105.68M | 115.85M | 140.08M | 131.36M | 129.70M | 146.75M | 162.12M | 151.28M | 137.34M | 170.50M | 176.84M | 137.63M | 127.59M | 161.63M | 146.99M | 149.78M | 138.96M | 190.65M | 188.13M | 158.86M | 166.27M | 213.04M | 194.24M | 181.53M | 170.17M | 215.46M | 210.44M | 176.51M | 196.43M | 223.71M | 222.68M | 203.18M | 194.88M | 271.36M | 252.00M | 255.45M | 234.81M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.37M | 6.28M | 5.50M | 5.29M | 9.90M | 10.43M | 12.32M | 13.55M | 15.27M | 14.26M | 14.40M | 15.95M | 17.13M | 21.30M | 21.24M | 21.33M | 19.14M | 19.95M | 17.66M | 16.64M | 17.06M | 19.99M | 20.75M | 20.40M | 21.70M | 21.86M | 25.30M | 26.14M | 25.73M | 26.01M | 27.06M | 30.78M | 29.59M | 36.07M | 39.42M |
|
Receivables
|
-3.89M | 3.17M | -1.08M | -5.06M | 58.05M | 45.55M | 52.28M | 65.65M | 73.89M | 59.79M | 69.14M | 64.60M | 67.79M | 56.52M | 69.29M | 71.42M | 85.03M | 75.22M | 86.78M | 106.21M | 118.53M | 100.92M | 101.08M | 114.25M | 117.72M | 93.14M | 86.37M | 114.59M | 113.43M | 100.69M | 105.68M | 115.85M | 147.46M | 137.64M | 135.20M | 152.04M | 172.02M | 161.71M | 149.66M | 184.04M | 192.10M | 151.88M | 141.99M | 177.58M | 164.12M | 171.08M | 160.19M | 211.98M | 207.27M | 178.82M | 183.93M | 229.68M | 211.29M | 201.53M | 190.92M | 235.87M | 232.15M | 198.38M | 221.74M | 249.85M | 248.41M | 229.19M | 221.94M | 302.14M | 281.59M | 291.52M | 274.23M |
|
Current Deferred Tax Assets
|
| | | | 16.69M | 16.64M | 16.44M | 16.49M | 12.04M | 12.53M | 12.79M | 13.58M | 14.72M | 14.63M | 13.64M | 13.92M | 19.33M | 21.13M | 21.70M | 21.33M | 17.97M | 18.07M | 18.12M | 16.25M | 16.14M | 16.70M | 17.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.78M | 3.97M | 5.81M | 5.84M | 4.61M | 6.63M | 6.99M | 5.79M | 8.48M | 9.81M | 9.39M | 10.15M | 12.61M | 11.84M | 11.83M | 15.26M | 15.22M | 12.03M | 13.15M | 8.46M | 11.33M | 10.81M | 16.65M | 19.03M | 20.08M | 23.40M | 19.75M | 17.05M | 16.77M | 19.80M | 20.67M | 15.75M | 15.79M | 24.50M | 28.94M | 24.18M | 22.25M | 20.72M | 21.03M | 18.54M | 19.84M | 23.76M | 21.92M | 18.77M | 26.97M | 27.41M | 26.04M | 27.57M | 22.24M | 23.87M | 20.65M | 20.31M | 22.34M | 24.79M | 23.23M | 17.75M | 14.02M | 18.65M | 21.56M | 19.83M | 21.01M | 22.39M | 30.23M | 27.02M | 46.19M | 48.45M | 54.60M |
|
Current Assets
|
166.15M | 178.67M | 198.24M | 218.47M | 253.91M | 249.25M | 254.51M | 281.47M | 312.73M | 336.28M | 311.21M | 345.49M | 395.35M | 403.08M | 448.70M | 497.84M | 555.50M | 567.20M | 606.79M | 636.51M | 630.53M | 528.33M | 550.40M | 514.43M | 525.41M | 544.59M | 524.01M | 532.75M | 517.38M | 530.67M | 565.97M | 568.76M | 606.06M | 636.84M | 653.23M | 616.42M | 646.79M | 633.67M | 642.47M | 646.98M | 655.00M | 612.54M | 624.75M | 525.41M | 513.69M | 533.47M | 558.99M | 606.63M | 607.60M | 541.88M | 482.73M | 467.04M | 484.08M | 465.03M | 455.88M | 506.68M | 550.91M | 508.44M | 539.96M | 566.53M | 595.13M | 551.11M | 562.96M | 576.73M | 635.06M | 667.13M | 1,352.96M |
|
Buildings
|
3.37M | | | | 4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | 5.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.28M | 6.45M | 6.40M | -2.35M | 6.36M | 6.17M | 6.58M | 6.52M | 6.40M | 6.86M | 7.52M | 7.82M | 9.14M | 9.55M | 10.16M | 11.15M | 21.11M | 35.46M | 50.92M | 68.68M | 88.90M | 105.11M | 121.19M | 134.85M | 140.21M | 139.24M | 138.06M | 137.21M | 135.90M | 134.42M | 133.05M | 132.86M | 132.32M | 131.21M | 129.71M | 129.63M | 128.61M | 128.79M | 126.29M | 124.19M | 122.72M | 120.63M | 118.02M | 115.97M | 114.52M | 113.66M | 113.01M | 113.08M | 112.78M | 111.78M | 109.56M | 108.12M | 106.51M | 104.60M | 102.56M | 100.90M | 8.29M | 8.21M | 7.47M | 7.93M | 7.96M | 8.48M | 8.28M | 7.27M | 8.29M | 9.83M | 9.74M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.58M | 4.49M | 4.33M | 4.04M | 3.62M | 3.66M | 3.50M | 3.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 127.78M | 127.78M | 127.78M | 127.78M | 127.78M | 127.78M | 127.78M | 127.78M | 127.78M | 150.07M | 150.07M | 186.41M | 185.25M | 185.25M | 210.32M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.17M | 46.35M | 43.52M | | | | | | | 3.54M | 3.23M | 2.92M | 2.60M | 2.29M | 1.98M | 1.67M | 1.35M | 1.04M | 5.77M | 5.20M | 21.91M | 20.74M | 19.67M | 22.23M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.61M | 158.78M | 155.96M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 112.44M | 131.32M | 131.01M | 130.70M | 130.38M | 130.07M | 129.76M | 129.45M | 129.13M | 128.82M | 155.84M | 155.27M | 208.32M | 205.99M | 204.92M | 232.54M |
|
Long-Term Deferred Tax
|
33.46M | 32.13M | 31.73M | 30.85M | 24.48M | 23.68M | 24.02M | 23.87M | 21.74M | 21.61M | 21.72M | 20.59M | 23.86M | 23.51M | 22.14M | 22.55M | 40.49M | 23.14M | 23.76M | 23.26M | 46.70M | 29.16M | 28.93M | 26.52M | 48.28M | 26.09M | 27.80M | 49.12M | 49.98M | 54.43M | 57.03M | 57.96M | 50.23M | 51.40M | 52.87M | | | | | | | | | | | | | | | | | | | | | | | | | | 111.18M | 115.98M | 119.97M | 117.58M | 133.38M | 130.14M | 151.94M |
|
Other Non-Current Assets
|
1.09M | 0.29M | 0.22M | 0.20M | 1.26M | 1.47M | 1.68M | 1.65M | 1.63M | 2.13M | 4.10M | 4.72M | 4.34M | 4.55M | 6.99M | 6.88M | 7.08M | 6.95M | 6.84M | 6.69M | 7.21M | 8.13M | 7.87M | 7.61M | 6.80M | 7.63M | 6.99M | 6.91M | 6.74M | 6.29M | 6.08M | 6.10M | 7.27M | 7.75M | 8.18M | 8.51M | 33.09M | 32.73M | 32.29M | 32.74M | 33.62M | 32.49M | 31.36M | 31.99M | 31.39M | 32.93M | 32.73M | 35.31M | 38.44M | 40.35M | 42.35M | 46.49M | 52.97M | 52.77M | 52.30M | 57.58M | 59.61M | 58.85M | 58.85M | 61.13M | 62.84M | 63.58M | 65.93M | 67.84M | 79.31M | 82.87M | 85.16M |
|
Non-Current Assets
|
40.84M | 39.44M | 39.08M | 37.91M | 32.10M | 31.32M | 32.28M | 32.03M | 29.77M | 30.59M | 33.34M | 33.13M | 37.34M | 37.60M | 39.30M | 40.57M | 49.36M | 65.55M | 81.53M | 98.63M | 124.85M | 142.41M | 157.98M | 168.97M | 188.06M | 172.96M | 172.85M | 197.81M | 197.20M | 199.64M | 200.50M | 200.95M | 223.82M | 223.97M | 224.71M | 172.86M | 171.85M | 170.79M | 167.56M | 167.71M | 167.45M | 180.79M | 177.01M | 337.15M | 331.39M | 332.37M | 292.99M | 298.94M | 296.57M | 297.51M | 297.02M | 301.52M | 332.00M | 327.69M | 323.91M | 323.26M | 231.66M | 233.30M | 232.73M | 237.54M | 348.79M | 383.82M | 395.52M | 447.02M | 483.21M | 509.31M | 563.97M |
|
Assets
|
206.99M | 218.11M | 237.32M | 256.38M | 286.01M | 280.56M | 286.79M | 313.50M | 342.50M | 366.88M | 344.55M | 378.61M | 432.69M | 440.68M | 487.99M | 538.41M | 604.85M | 632.74M | 688.31M | 735.14M | 755.38M | 670.73M | 708.38M | 683.41M | 713.47M | 717.55M | 696.86M | 730.56M | 714.57M | 730.30M | 766.48M | 769.72M | 829.88M | 860.81M | 877.95M | 789.27M | 818.64M | 804.46M | 810.03M | 814.69M | 822.45M | 793.32M | 801.77M | 862.57M | 845.08M | 865.84M | 851.98M | 905.58M | 904.17M | 839.39M | 779.75M | 768.56M | 816.08M | 792.72M | 779.79M | 829.94M | 782.57M | 741.73M | 772.69M | 804.07M | 943.91M | 934.93M | 958.48M | 1,023.76M | 1,118.27M | 1,176.44M | 1,916.93M |
|
Accounts Payables
|
| | | | 1.89M | 2.72M | 2.01M | 1.76M | 1.66M | 2.19M | 2.17M | 2.83M | 1.85M | 2.21M | 2.37M | 2.69M | 3.86M | 5.58M | 4.13M | 3.02M | 1.22M | 1.42M | 1.32M | 1.21M | 0.86M | 0.52M | 1.18M | 0.76M | 0.31M | 0.16M | 0.10M | 0.14M | 0.12M | 0.45M | 0.18M | 0.19M | 0.76M | 0.36M | 0.35M | 1.35M | 2.19M | 0.97M | 1.74M | 1.07M | 0.31M | 0.15M | 0.25M | 0.62M | 0.37M | 0.14M | 0.18M | 0.25M | 0.43M | 0.88M | 0.20M | 0.46M | 0.11M | 0.28M | 0.14M | 0.21M | 0.30M | 0.43M | 0.09M | 0.09M | 0.37M | 0.05M | 0.36M |
|
Payables
|
| | | | 1.89M | 2.72M | 2.01M | 1.76M | 1.66M | 2.19M | 2.17M | 2.83M | 1.85M | 2.21M | 2.37M | 2.69M | 3.86M | 5.58M | 4.13M | 3.02M | 1.22M | 1.42M | 1.32M | 1.21M | 0.86M | 0.52M | 1.18M | 0.76M | 0.31M | 0.16M | 0.10M | 0.14M | 0.12M | 0.45M | 0.18M | 0.19M | 0.76M | 0.36M | 0.35M | 1.35M | 2.19M | 0.97M | 1.74M | 1.07M | 0.31M | 0.15M | 0.25M | 0.62M | 0.37M | 0.14M | 0.18M | 0.25M | 0.43M | 0.88M | 0.20M | 0.46M | 0.11M | 0.28M | 0.14M | 0.21M | 0.30M | 0.43M | 0.09M | 0.09M | 0.37M | 0.05M | 0.36M |
|
Accumulated Expenses
|
| | | | 25.73M | 21.42M | 24.01M | 28.34M | 33.48M | 34.49M | 35.06M | 37.08M | 45.89M | 35.58M | 42.32M | 46.54M | 55.58M | 44.13M | 54.84M | 62.84M | 76.17M | 60.81M | 65.30M | 71.42M | 72.76M | 57.93M | 62.99M | 69.98M | 69.68M | 66.57M | 71.58M | 75.97M | 78.70M | 69.23M | 63.16M | 79.18M | 82.30M | 79.47M | 71.43M | 87.40M | 85.72M | 76.11M | 83.60M | 89.47M | 87.05M | 81.24M | 79.11M | 102.92M | 112.15M | 87.14M | 85.60M | 106.38M | 121.84M | 86.40M | 86.25M | 104.08M | 97.89M | 78.09M | 93.79M | 101.91M | 117.24M | 94.31M | 107.64M | 128.96M | 147.13M | 107.22M | 106.49M |
|
Current Leases
|
0.06M | 65.49M | 70.14M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 7.83M | 7.73M | 7.70M | 7.13M | 7.56M | 8.35M | 7.47M | 7.26M | 6.46M | 5.62M | 4.78M | 4.11M | 3.93M | 4.03M | 4.52M | 4.76M | 4.85M | 5.18M | 4.93M | 4.67M | 5.31M | 4.97M | 4.61M | 5.56M | 5.52M |
|
Current Deferred Revenue
|
| | | | 83.11M | 83.39M | 87.27M | 90.83M | 98.22M | 103.07M | 107.05M | 110.62M | 125.31M | 119.69M | 128.63M | 134.88M | 184.27M | 156.56M | 191.22M | 192.84M | 209.57M | 213.89M | 218.80M | 222.38M | 229.74M | 231.68M | 224.45M | 230.36M | 244.87M | 247.91M | 252.43M | 254.81M | 209.10M | 217.54M | 216.76M | 227.53M | 241.11M | 234.11M | 223.19M | 228.94M | 238.44M | 235.22M | 226.93M | 235.51M | 233.50M | 234.29M | 227.78M | 247.54M | 253.21M | 252.74M | 247.58M | 253.53M | 267.02M | 264.53M | 259.01M | 282.61M | 307.56M | 302.63M | 304.98M | 325.50M | 362.45M | 347.13M | 355.27M | 377.72M | 402.93M | 423.16M | 422.95M |
|
Total Current Liabilities
|
81.56M | 86.03M | 92.06M | 96.84M | 110.73M | 107.53M | 113.29M | 120.94M | 133.35M | 139.75M | 144.28M | 150.52M | 173.05M | 157.48M | 173.32M | 184.11M | 212.40M | 206.27M | 216.07M | 222.85M | 243.53M | 234.01M | 238.59M | 245.13M | 257.93M | 242.95M | 243.80M | 255.18M | 264.96M | 260.54M | 264.87M | 267.17M | 287.92M | 287.22M | 280.09M | 306.90M | 324.17M | 313.94M | 294.97M | 317.69M | 326.35M | 320.20M | 320.11M | 333.79M | 328.55M | 322.81M | 314.70M | 359.44M | 373.20M | 347.28M | 339.81M | 365.77M | 394.06M | 355.92M | 349.40M | 391.18M | 410.08M | 385.76M | 403.75M | 432.81M | 484.93M | 446.54M | 468.32M | 511.74M | 555.05M | 535.98M | 535.32M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.93M |
|
Non-Current Deffered Revenue
|
7.76M | 7.62M | 8.49M | 8.43M | 9.14M | 8.66M | 10.41M | 12.33M | 14.70M | 15.04M | 17.32M | 20.14M | 22.06M | 24.33M | 26.01M | 26.74M | 31.30M | 32.64M | 34.12M | 35.85M | 43.43M | 42.11M | 46.83M | 49.87M | 45.42M | 47.18M | 44.81M | 45.92M | 49.89M | 54.11M | 59.24M | 63.76M | 70.80M | 75.00M | 78.92M | 80.03M | 84.66M | 88.14M | 92.51M | 96.45M | 99.26M | 96.63M | 94.41M | 97.73M | 92.72M | 95.56M | 97.51M | 108.28M | 119.23M | 120.92M | 124.83M | 134.86M | 150.18M | 151.95M | 151.97M | 166.08M | 174.39M | 172.22M | 174.06M | 184.25M | 168.47M | 192.67M | 198.09M | 210.53M | 223.28M | 241.71M | 252.61M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.43M | 2.48M | 2.30M | 2.45M | 15.46M | 2.60M | 2.23M | 1.73M | 23.39M | 0.77M | 0.74M | 0.81M | 10.79M | 0.76M | 0.76M | 0.75M | 12.64M | 0.80M | 0.73M | 0.73M | 10.16M | 0.52M | 0.49M | 0.74M | 16.09M | 3.25M | 3.40M | 3.34M | 1.38M | 1.50M | 1.50M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.51M | 18.32M | 16.95M | 8.81M | 7.79M | 12.57M | 17.56M | 15.42M | 14.35M | 13.01M | 12.15M | 11.27M | 9.80M | 8.74M | 8.15M | 8.26M | 7.58M | 9.19M | 7.95M | 7.16M | 7.08M | 7.19M | 6.63M | 6.34M | 24.06M | 24.04M |
|
Other Non-Current Liabilities
|
6.38M | 0.19M | 0.40M | 7.31M | 7.84M | 6.67M | 7.17M | 7.22M | 6.32M | 6.71M | 7.47M | 7.91M | 7.60M | 7.58M | 7.75M | 7.90M | 7.13M | 7.11M | 7.20M | 7.11M | 5.85M | 4.27M | 4.27M | 3.08M | 3.10M | 3.22M | 3.90M | 3.89M | 3.45M | 4.09M | 3.83M | 3.60M | 4.23M | 3.59M | 3.65M | 3.75M | 3.31M | 3.18M | 3.10M | 3.08M | 2.95M | 2.46M | 2.42M | 2.47M | 2.24M | 4.67M | 6.98M | 5.42M | 1.53M | 1.54M | 1.56M | 1.57M | 3.93M | 3.77M | 3.69M | 3.78M | 3.61M | 3.63M | 3.67M | 3.73M | 3.56M | 3.58M | 3.69M | 3.66M | 7.09M | 8.44M | 14.08M |
|
Total Non-Current Liabilities
|
-6.38M | -0.19M | -0.40M | -7.31M | -7.84M | -6.67M | -7.17M | -7.22M | -6.32M | -6.71M | -7.47M | -7.91M | -7.60M | -7.58M | -7.75M | -7.90M | -7.13M | -7.11M | -7.20M | -7.11M | -5.85M | -4.27M | -4.27M | -3.08M | -3.10M | -3.22M | -3.90M | -3.89M | -3.45M | -4.09M | -3.83M | -3.60M | -4.23M | -3.59M | -3.65M | -3.75M | -3.31M | -3.18M | -3.10M | -3.08M | -2.95M | -2.46M | -2.42M | -2.47M | -2.24M | -4.67M | -6.98M | -5.42M | -1.53M | -1.54M | -1.56M | -1.57M | -3.93M | -3.77M | -3.69M | -3.78M | -3.61M | -3.63M | -3.67M | -3.73M | -3.56M | -3.58M | -3.69M | -3.66M | -7.09M | -8.44M | -14.08M |
|
Common Equity
|
111.29M | | | | 158.30M | 157.70M | 155.92M | 173.01M | 188.13M | 205.39M | 175.47M | 200.04M | 229.98M | 251.29M | 280.91M | 319.67M | 354.02M | 386.72M | 430.92M | 469.33M | 462.58M | 390.35M | 418.69M | 385.32M | 430.77M | 424.20M | 404.36M | 425.57M | 421.61M | 411.56M | 438.54M | 435.19M | 466.93M | 495.00M | 515.28M | 396.08M | 404.06M | 396.71M | 417.14M | 395.03M | 391.30M | 359.82M | 372.11M | 417.63M | 411.90M | 434.24M | 419.48M | 414.07M | 394.03M | 354.54M | 299.78M | 253.46M | 255.83M | 270.48M | 265.26M | 260.02M | 186.10M | 172.02M | 181.52M | 174.60M | 278.08M | 281.81M | 277.79M | 287.85M | 325.12M | 364.74M | 210.46M |
|
Shareholder's Equity
|
111.29M | 117.44M | 129.59M | 143.81M | 158.30M | 157.70M | 155.92M | 173.01M | 188.13M | 205.39M | 175.47M | 200.04M | 229.98M | 251.29M | 280.91M | 319.67M | 354.02M | 386.72M | 430.92M | 469.33M | 462.58M | 390.35M | 418.69M | 385.32M | 430.77M | 424.20M | 404.36M | 425.57M | 421.61M | 411.56M | 438.54M | 435.19M | 466.93M | 495.00M | 515.28M | 396.08M | 404.06M | 396.71M | 417.14M | 395.03M | 391.30M | 359.82M | 372.11M | 417.63M | 411.90M | 434.24M | 419.48M | 414.07M | 394.03M | 354.54M | 299.78M | 253.46M | 255.83M | 270.48M | 265.26M | 260.02M | 186.10M | 172.02M | 181.52M | 174.60M | 278.08M | 281.81M | 277.79M | 287.85M | 325.12M | 364.74M | 210.46M |
|
Liabilities and Shareholders Equity
|
206.99M | 218.11M | 237.32M | 256.38M | 286.01M | 280.56M | 286.79M | 313.50M | 342.50M | 366.88M | 344.55M | 378.61M | 432.69M | 440.68M | 487.99M | 538.41M | 604.85M | 632.74M | 688.31M | 735.14M | 755.38M | 670.73M | 708.38M | 683.41M | 713.47M | 717.55M | 696.86M | 730.56M | 714.57M | 730.30M | 766.48M | 769.72M | 829.88M | 860.81M | 877.95M | 789.27M | 818.64M | 804.46M | 810.03M | 814.69M | 822.45M | 793.32M | 801.77M | 862.57M | 845.08M | 865.84M | 851.98M | 905.58M | 904.17M | 839.39M | 779.75M | 768.56M | 816.08M | 792.72M | 779.79M | 829.94M | 782.57M | 741.73M | 772.69M | 804.07M | 943.91M | 934.93M | 958.48M | 1,023.76M | 1,118.27M | 1,176.44M | 1,916.93M |
|
Retained Earnings
|
-99.40M | -96.96M | -92.24M | -86.80M | -81.03M | -87.42M | -96.33M | -89.07M | -84.24M | -77.20M | -108.14M | -100.98M | -91.14M | -81.01M | -67.11M | -54.91M | -37.93M | -24.47M | -7.11M | 10.48M | -18.06M | -95.88M | -89.38M | -128.85M | -125.50M | -126.80M | -162.14M | -158.68M | -197.96M | -200.01M | -200.57M | -221.98M | -215.68M | -216.23M | -227.02M | -354.26M | -373.68M | -404.37M | -415.14M | -448.35M | -485.49M | -525.42M | -532.50M | -533.15M | -553.79M | -551.59M | -592.76M | -618.07M | -665.77M | -730.88M | -808.75M | -872.26M | -898.70M | -911.32M | -940.40M | -967.50M | -1062.90M | -1094.34M | -1108.74M | -1136.58M | -1056.01M | -1084.70M | -1117.78M | -1136.86M | -1134.06M | -1124.88M | -1234.59M |
|
Treasury Shares
|
0.99M | | | | 1.01M | -0.62M | -1.56M | -1.56M | 1.01M | 0.98M | 0.93M | 1.18M | 1.11M | 1.03M | 0.99M | 1.27M | 1.20M | 1.12M | 1.04M | 1.29M | 1.20M | 2.14M | 2.14M | 3.17M | 1.41M | 1.32M | 1.32M | 2.36M | 2.21M | 2.53M | 2.44M | 2.54M | 2.40M | 2.44M | 0.19M | 1.69M | 2.17M | 0.37M | 0.57M | 1.50M | 2.12M | 0.83M | 0.83M | 0.83M | 1.70M | | | 0.70M | 1.64M | 1.25M | 2.41M | 3.71M | 4.31M | 0.31M | 1.01M | 1.52M | 2.95M | 0.78M | 1.22M | 1.93M | 2.42M | 0.47M | 0.83M | 1.03M | 1.81M | 0.08M | 0.82M |