|
Cash & Equivalents
|
30.52M | 51.52M | 31.90M | 66.97M | 41.72M | 45.29M | 36.43M | 33.98M | 31.78M | 38.19M | 39.94M | 37.62M | 44.54M | 42.03M | 27.13M | 31.89M | 22.49M | 28.45M | 13.02M | 8.24M | 24.11M | 17.76M | 29.95M | 30.95M | 28.88M | 29.14M | 53.26M | 58.47M | 116.16M | 106.24M | 78.09M | 205.96M | 203.05M | 251.41M | 549.14M | 607.25M | 661.79M | 679.38M | 1,489.01M | 1,312.26M | 885.55M | 119.32M | 251.85M | 495.47M | 337.58M | 473.24M | 286.05M | 278.68M | 290.07M | 288.75M | 253.65M | 252.10M | 256.32M | 369.11M | 350.08M | 370.54M | 401.88M | 474.32M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.58M | 897.34M | 811.62M | 752.33M | 1,079.71M | 1,139.60M | 1,492.35M | 1,521.82M | 1,493.81M | 1,406.29M | 1,375.94M | 1,394.30M | 1,510.30M | 1,253.48M | 1,116.78M | 1,159.65M | 1,076.04M | 1,038.54M |
|
Cash & Current Investments
|
30.52M | 51.52M | 31.90M | 66.97M | 41.72M | 45.29M | 36.43M | 33.98M | 31.78M | 38.19M | 39.94M | 37.62M | 44.54M | 42.03M | 27.13M | 31.89M | 22.49M | 28.45M | 13.02M | 8.24M | 24.11M | 17.76M | 29.95M | 30.95M | 28.88M | 29.14M | 53.26M | 58.47M | 116.16M | 106.24M | 78.09M | 205.96M | 203.05M | 251.41M | 549.14M | 607.25M | 661.79M | 679.38M | 1,489.01M | 1,312.26M | 1,394.12M | 1,016.65M | 1,063.47M | 1,247.80M | 1,417.30M | 1,612.84M | 1,778.40M | 1,800.49M | 1,783.88M | 1,695.03M | 1,629.59M | 1,646.40M | 1,766.62M | 1,622.59M | 1,466.86M | 1,530.18M | 1,477.92M | 1,512.85M |
|
Receivables - Net
|
| 17.77M | 13.45M | 9.96M | 32.73M | 27.74M | 24.91M | 32.10M | 34.74M | 32.08M | 28.45M | 46.54M | 49.27M | 45.12M | 45.87M | 67.31M | 75.32M | 46.10M | 47.06M | 48.97M | 59.48M | 61.02M | 48.90M | 56.40M | 68.87M | 65.35M | 55.62M | 58.70M | 54.12M | 78.94M | 81.72M | 97.54M | 136.00M | 145.41M | 95.48M | 89.80M | 122.39M | 182.16M | 236.09M | 281.15M | 273.01M | 333.63M | 358.31M | 312.45M | 367.65M | 440.90M | 516.11M | 520.31M | 560.29M | 445.96M | 364.36M | 277.48M | 232.22M | 223.75M | 225.62M | 223.22M | 265.51M | 229.88M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 47.66M | 46.81M | 45.84M | 47.66M | 48.28M | 50.32M | 51.38M | 57.14M | 61.29M | 63.38M | 65.77M | 69.86M | 76.74M | 84.89M | 89.84M | 93.09M | 98.01M | 104.68M | 116.55M | 133.12M | 148.23M | 161.06M | 165.49M | 164.43M | 162.55M | 161.38M | 160.04M | 152.96M | 150.50M | 147.60M | 146.93M | 151.04M |
|
Receivables
|
| 17.77M | 13.45M | 9.96M | 32.73M | 27.74M | 24.91M | 32.10M | 34.74M | 32.08M | 28.45M | 46.54M | 49.27M | 45.12M | 45.87M | 67.31M | 75.32M | 46.10M | 47.06M | 48.97M | 59.48M | 61.02M | 48.90M | 56.40M | 68.87M | 65.35M | 103.28M | 105.50M | 99.96M | 126.60M | 129.99M | 147.85M | 187.38M | 202.56M | 156.77M | 153.18M | 188.15M | 252.03M | 312.83M | 366.04M | 362.85M | 426.72M | 456.32M | 417.13M | 484.19M | 574.02M | 664.34M | 681.36M | 725.78M | 610.39M | 526.91M | 438.86M | 392.26M | 376.70M | 376.13M | 370.81M | 412.44M | 380.92M |
|
Raw Materials
|
| | | | | | | | | | | | | 3.43M | 4.18M | | | | | | | | | | | 2.34M | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 18.16M | 30.57M | | | | | | | | | | | 23.66M | 16.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 11.23M | 25.66M | | | 19.84M | 22.31M | 17.91M | 24.39M | 16.58M | 14.11M | 15.72M | 15.49M | 21.59M | 34.75M | 34.05M | 36.72M | 40.80M | 45.58M | 39.30M | 39.10M | 31.96M | 33.81M | 20.84M | 25.32M | 26.00M | 18.54M | 17.47M | 17.89M | 16.27M | 12.97M | 20.09M | 30.23M | 32.06M | 34.62M | 31.19M | 37.53M | 41.76M | 34.88M | 37.76M | 65.41M | 74.40M | 96.44M | 130.27M | 146.45M | 149.71M | 150.56M | 166.11M | 174.11M | 213.59M | 207.89M | 176.07M | 158.84M | 165.00M | 144.03M | 173.02M | 188.65M | 288.05M |
|
Prepaid Assets
|
| 1.26M | 2.31M | | | 2.12M | 2.49M | 2.71M | 3.15M | 3.65M | 4.28M | 5.59M | 5.19M | 6.16M | 7.09M | 8.08M | 7.08M | 6.42M | 7.24M | 7.92M | 7.19M | 7.12M | 10.13M | 13.31M | 13.25M | 9.96M | 20.43M | 20.74M | 21.63M | 20.86M | 22.67M | 26.26M | 24.55M | 26.08M | 27.75M | 29.26M | 28.52M | 29.76M | 31.39M | 34.75M | 35.54M | 37.78M | 40.57M | 45.47M | 51.27M | 60.82M | 67.57M | 73.88M | 80.35M | 88.93M | 100.72M | 141.70M | 203.19M | 220.74M | 295.73M | 362.52M | 459.70M | 576.08M |
|
Current Assets
|
| 81.79M | 73.32M | | | 95.00M | 86.14M | 86.69M | 94.07M | 90.51M | 86.78M | 105.47M | 114.49M | 114.90M | 114.83M | 141.33M | 141.61M | 121.77M | 112.89M | 104.44M | 129.88M | 117.86M | 122.80M | 121.50M | 136.32M | 130.45M | 147.85M | 155.38M | 209.80M | 222.30M | 195.44M | 349.85M | 391.52M | 499.66M | 751.70M | 757.20M | 850.23M | 933.06M | 1,791.36M | 1,665.92M | 1,768.08M | 1,462.46M | 1,558.78M | 1,735.99M | 1,982.66M | 2,264.27M | 2,512.63M | 2,560.79M | 2,598.63M | 2,443.52M | 2,302.57M | 2,241.65M | 2,360.88M | 2,327.08M | 2,197.24M | 2,288.94M | 2,391.79M | 2,606.86M |
|
Property, Plant & Equipment (Net)
|
| 18.41M | 22.74M | | | 25.54M | 25.28M | 25.14M | 24.82M | 24.85M | 24.81M | 25.13M | 28.82M | 30.82M | 31.20M | 31.63M | 31.24M | 32.12M | 32.96M | 34.59M | 32.45M | 31.44M | 30.91M | 29.35M | 28.19M | 26.48M | 24.93M | 23.10M | 20.33M | 21.00M | 20.18M | 21.53M | 23.53M | 28.94M | 30.50M | 32.97M | 35.19M | 42.98M | 53.65M | 63.21M | 73.44M | 82.17M | 85.07M | 86.78M | 91.80M | 111.37M | 133.27M | 151.66M | 173.00M | 168.24M | 158.30M | 152.07M | 148.44M | 147.51M | 142.22M | 136.90M | 131.32M | 136.80M |
|
Goodwill
|
| | | | | | | | | | | | | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 24.78M | 11.80M | 61.32M | 61.04M | 181.25M | 195.64M | 197.00M | 195.51M | 213.56M | 213.88M | 214.29M | 213.19M | 214.56M | 213.62M | 213.24M | 214.29M | 211.57M | 212.36M | 214.89M | 214.41M | 214.76M |
|
Intangibles
|
| | | | | | | | | 0.29M | | | | 1.81M | 1.70M | 1.60M | 1.49M | 2.22M | 2.04M | 1.85M | 1.67M | 0.94M | 0.81M | 0.67M | 0.59M | 0.52M | 0.44M | 0.36M | 36.08M | 35.31M | 34.12M | 32.94M | 31.76M | 30.58M | 29.33M | 28.09M | 26.84M | 28.81M | 47.92M | 45.41M | 43.15M | 97.76M | 103.17M | 96.89M | 90.92M | 99.54M | 92.76M | 85.96M | 79.15M | 68.54M | 62.62M | 56.72M | 51.15M | 42.40M | 37.41M | 32.38M | 27.33M | 22.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.29M | | | | 5.56M | 5.45M | 5.34M | 5.23M | 5.96M | 5.78M | 5.60M | 5.41M | 4.61M | 4.47M | 4.33M | 4.25M | 4.18M | 4.10M | 4.03M | 60.86M | 60.09M | 58.91M | 57.73M | 56.54M | 55.36M | 54.12M | 52.87M | 51.62M | 53.59M | 59.72M | 106.73M | 104.18M | 279.01M | 298.81M | 293.89M | 286.43M | 313.10M | 306.64M | 300.25M | 292.34M | 283.10M | 276.25M | 269.95M | 265.44M | 253.97M | 249.77M | 247.27M | 241.74M | 237.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.53M | 86.81M | 93.87M | 88.81M | 92.90M | 132.23M | 130.57M | 133.16M | 122.47M | 180.29M | 174.31M | 178.37M | 204.87M | 222.53M | 234.95M | 253.53M | 252.37M | 261.86M | 279.31M | 275.85M | 315.57M | 305.41M | 312.25M | 320.90M | 306.40M |
|
Other Non-Current Assets
|
| 6.04M | 7.32M | | | 1.75M | 1.64M | 1.51M | 1.42M | 1.02M | 1.57M | 1.49M | 1.41M | 0.92M | 2.01M | 2.99M | 4.88M | 5.68M | 6.89M | 7.88M | 8.68M | 9.66M | 9.33M | 8.49M | 8.32M | | 35.24M | 36.03M | 35.52M | | | 40.10M | 40.67M | 44.70M | 47.88M | 49.55M | 52.00M | 59.88M | 91.31M | 118.53M | 136.11M | 118.73M | 120.88M | 129.15M | 140.44M | 169.29M | 184.14M | 195.28M | 215.28M | 215.90M | 214.12M | 204.20M | 185.45M | 205.54M | 211.45M | 193.43M | 234.75M | 222.68M |
|
Non-Current Assets
|
| 24.45M | 30.06M | | | 27.29M | 26.92M | 26.65M | 26.24M | 26.16M | 26.38M | 26.61M | 30.23M | 37.30M | 38.66M | 39.97M | 41.35M | 43.76M | 45.63M | 48.07M | 46.55M | 45.71M | 44.71M | 42.18M | 40.76M | 38.70M | 64.27M | 63.16M | 116.71M | 117.64M | 123.81M | 131.67M | 132.15M | 213.57M | 279.09M | 240.73M | 242.11M | 267.04M | 402.84M | 434.74M | 462.08M | 616.79M | 704.49M | 701.12M | 715.17M | 820.01M | 868.22M | 905.09M | 955.31M | 939.49M | 930.41M | 924.93M | 903.31M | 922.59M | 908.84M | 889.85M | 928.70M | 902.93M |
|
Assets
|
| 106.24M | 103.38M | | | 122.29M | 113.06M | 113.35M | 120.31M | 116.67M | 113.16M | 132.08M | 144.72M | 152.19M | 153.49M | 181.30M | 182.96M | 165.53M | 158.52M | 152.51M | 176.43M | 163.58M | 167.51M | 163.68M | 177.08M | 169.15M | 212.12M | 218.54M | 326.51M | 339.94M | 319.25M | 481.52M | 523.67M | 713.22M | 1,030.79M | 997.93M | 1,092.34M | 1,200.10M | 2,194.20M | 2,100.66M | 2,230.16M | 2,079.26M | 2,263.28M | 2,437.11M | 2,697.84M | 3,084.28M | 3,380.85M | 3,465.88M | 3,553.94M | 3,383.01M | 3,232.98M | 3,166.58M | 3,264.19M | 3,249.68M | 3,106.09M | 3,178.79M | 3,320.49M | 3,509.79M |
|
Accounts Payables
|
| 12.93M | 24.80M | | | 11.27M | 9.06M | 10.01M | 15.10M | 7.36M | 9.35M | 19.51M | 21.99M | 22.32M | 30.95M | 34.47M | 32.71M | 25.57M | 24.29M | 37.61M | 32.55M | 31.70M | 15.86M | 15.43M | 34.62M | 28.75M | 14.09M | 21.89M | 28.10M | 48.79M | 52.49M | 65.99M | 60.69M | 57.47M | 34.54M | 24.14M | 48.15M | 72.61M | 81.52M | 82.14M | 92.21M | 113.77M | 104.74M | 90.40M | 92.82M | 125.08M | 106.15M | 79.08M | 90.12M | 116.16M | 71.75M | 79.65M | 112.42M | 90.03M | 115.37M | 162.70M | 188.57M | 203.04M |
|
Payables
|
| 12.93M | 24.80M | | | 11.27M | 9.06M | 10.01M | 15.10M | 7.36M | 9.35M | 19.51M | 21.99M | 22.32M | 30.95M | 34.47M | 32.71M | 25.57M | 24.29M | 37.61M | 32.55M | 31.70M | 15.86M | 15.43M | 34.62M | 28.75M | 14.09M | 21.89M | 28.10M | 48.79M | 52.49M | 65.99M | 60.69M | 57.47M | 34.54M | 24.14M | 48.15M | 72.61M | 81.52M | 82.14M | 92.21M | 113.77M | 104.74M | 90.40M | 92.82M | 125.08M | 106.15M | 79.08M | 90.12M | 116.16M | 71.75M | 79.65M | 112.42M | 90.03M | 115.37M | 162.70M | 188.57M | 203.04M |
|
Accumulated Expenses
|
| 10.10M | 10.56M | | | 6.08M | 6.80M | 7.99M | 8.43M | 4.94M | 5.89M | 8.48M | 7.75M | 7.61M | 7.55M | 7.25M | 6.61M | 7.07M | 6.65M | 6.73M | 6.76M | 8.60M | 8.38M | 8.03M | 7.15M | 7.43M | 30.22M | 31.09M | 41.56M | 8.08M | 7.92M | 33.54M | 39.99M | 10.08M | 9.68M | 46.69M | 52.20M | 11.26M | 115.17M | 119.23M | 139.24M | 157.91M | 169.15M | 197.92M | 255.80M | 35.56M | 396.69M | 425.29M | 434.82M | 36.07M | 234.39M | 197.56M | 189.82M | 196.89M | 212.17M | 206.54M | 207.93M | 217.37M |
|
Short term Debt
|
| 4.53M | 5.44M | | | 2.38M | 2.44M | 3.37M | 3.43M | 3.51M | 3.37M | 2.81M | 2.89M | | | 17.00M | 17.00M | 17.00M | 20.00M | 12.45M | 12.45M | 10.10M | 1.50M | 5.95M | 10.55M | 17.43M | 14.27M | 18.43M | 24.12M | 28.16M | 2.98M | 3.04M | 3.08M | 2.88M | 100.57M | 102.27M | 103.67M | 325.97M | 84.36M | 85.12M | 86.04M | 86.10M | 87.22M | 88.43M | 89.65M | 90.90M | 92.11M | 93.38M | 94.67M | | 97.26M | 98.59M | 99.93M | 101.29M | 630.68M | 631.18M | 631.68M | 632.18M |
|
Current Deferred Revenue
|
| 23.41M | 16.59M | | | 0.93M | 1.07M | 1.26M | 2.98M | 2.77M | 1.90M | 2.18M | 2.42M | 2.75M | 3.56M | 3.94M | 3.83M | 3.92M | 5.58M | 5.84M | 5.94M | 6.41M | 7.20M | 8.14M | 9.01M | 15.69M | 115.67M | 110.06M | 106.08M | 110.03M | 111.31M | 115.86M | 120.04M | 181.99M | 145.23M | 151.23M | 157.50M | 173.14M | 192.10M | 220.73M | 236.48M | 249.86M | 271.40M | 291.16M | 319.58M | 372.36M | 422.31M | 463.47M | 480.06M | 487.47M | 479.12M | 476.78M | 483.77M | 579.21M | 501.48M | 460.57M | 457.20M | 518.45M |
|
Total Current Liabilities
|
| 52.37M | 58.16M | | | 33.85M | 31.09M | 33.98M | 42.42M | 33.37M | 34.09M | 51.96M | 57.95M | 58.71M | 62.29M | 83.69M | 79.14M | 72.85M | 79.95M | 84.62M | 85.57M | 82.77M | 54.63M | 63.34M | 85.49M | 91.74M | 103.69M | 114.65M | 134.92M | 147.16M | 128.75M | 143.61M | 146.82M | 199.31M | 233.62M | 223.52M | 256.52M | 534.04M | 344.47M | 356.59M | 393.45M | 439.80M | 453.76M | 480.01M | 550.24M | 638.22M | 729.29M | 743.61M | 774.39M | 532.45M | 554.10M | 529.63M | 567.48M | 660.09M | 1,159.29M | 1,162.59M | 1,171.14M | 1,262.15M |
|
Non-Current Debt
|
| 10.15M | 8.62M | | | 8.68M | 8.05M | 6.53M | 5.86M | 5.17M | 4.46M | 3.73M | 2.97M | | | | | | | | 22.81M | 20.77M | 45.38M | 41.38M | 37.06M | 32.32M | 36.46M | 33.56M | 87.91M | 81.63M | 65.41M | 99.89M | 100.98M | 102.66M | 295.22M | 253.17M | 256.45M | 4.90M | 917.87M | 929.01M | 940.24M | 951.59M | 1,196.95M | 1,197.79M | 1,198.63M | 1,199.46M | 1,200.28M | 1,201.11M | 1,196.95M | 1,293.74M | 1,198.60M | 1,199.43M | 1,200.26M | 1,201.09M | 571.21M | 571.54M | 571.87M | 572.19M |
|
Convertible Debt
|
| 19.20M | 19.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 3.67M | 4.30M | | | 7.54M | 8.38M | 9.30M | 10.32M | 11.28M | 12.06M | 13.40M | 15.34M | 16.61M | 18.22M | 20.46M | 22.70M | 25.11M | 27.72M | 29.74M | 31.83M | 33.89M | 34.50M | 35.78M | 36.33M | 29.94M | 78.27M | 75.11M | 74.06M | 76.91M | 78.39M | 82.29M | 85.75M | 100.20M | 106.20M | 110.98M | 115.76M | 125.47M | 142.99M | 165.65M | 177.25M | 187.19M | 202.71M | 217.09M | 239.97M | 281.61M | 322.49M | 354.30M | 366.03M | 369.17M | 359.30M | 353.20M | 354.21M | 341.98M | 333.70M | 331.53M | 345.71M | 337.92M |
|
Other Non-Current Liabilities
|
| 6.73M | 7.88M | 9.19M | 11.90M | 15.26M | 17.09M | 18.79M | 20.93M | 25.49M | 24.83M | 24.49M | 24.56M | 26.33M | 26.61M | 26.51M | 26.19M | 23.48M | 23.01M | 23.34M | 23.59M | 22.82M | 23.62M | 23.58M | 23.20M | 22.39M | 22.93M | 23.37M | 23.07M | 23.21M | 23.12M | 25.53M | 25.87M | 27.02M | 27.82M | 27.74M | 33.02M | 34.65M | 40.25M | 44.93M | 50.78M | 53.98M | 59.62M | 67.35M | 73.53M | 95.89M | 111.52M | 144.03M | 148.12M | 153.02M | 146.30M | 146.92M | 148.48M | 158.23M | 170.15M | 172.95M | 178.67M | 185.00M |
|
Total Non-Current Liabilities
|
| 39.90M | 40.67M | -9.19M | -11.90M | 31.78M | 47.86M | 50.21M | 59.05M | 43.10M | 51.89M | 70.44M | 77.70M | 46.53M | 82.90M | 106.04M | 103.80M | 100.60M | 109.95M | 116.71M | 142.61M | 139.46M | 136.42M | 142.48M | 161.68M | 155.88M | 220.34M | 225.28M | 299.29M | 308.95M | 282.01M | 338.72M | 345.51M | 413.99M | 686.76M | 600.01M | 643.12M | 681.46M | 1,421.11M | 1,471.33M | 1,531.57M | 1,595.11M | 1,872.68M | 1,918.76M | 2,014.25M | 2,162.82M | 2,299.24M | 2,349.27M | 2,391.13M | 2,246.37M | 2,163.96M | 2,135.14M | 2,184.34M | 2,258.43M | 2,125.24M | 2,125.20M | 2,146.80M | 2,237.76M |
|
Total Liabilities
|
| 92.27M | 98.83M | | | 65.64M | 64.96M | 69.00M | 79.98M | 76.46M | 76.72M | 94.93M | 102.26M | 105.24M | 109.51M | 132.55M | 130.00M | 124.08M | 132.96M | 140.05M | 166.20M | 162.28M | 160.04M | 166.06M | 184.88M | 178.27M | 243.27M | 248.65M | 322.35M | 332.16M | 305.13M | 364.25M | 371.38M | 441.01M | 714.58M | 627.75M | 676.13M | 716.11M | 1,461.36M | 1,516.26M | 1,582.35M | 1,649.09M | 1,932.30M | 1,986.11M | 2,087.78M | 2,258.71M | 2,410.76M | 2,493.30M | 2,539.24M | 2,399.39M | 2,310.26M | 2,282.05M | 2,332.82M | 2,416.66M | 2,295.39M | 2,298.15M | 2,325.47M | 2,422.77M |
|
Total Debt
|
| 14.68M | 14.06M | | | 11.06M | 10.49M | 9.90M | 9.29M | 8.68M | 7.83M | 6.53M | 5.86M | | | 17.00M | 17.00M | 17.00M | 20.00M | 12.45M | 35.26M | 30.87M | 46.88M | 47.34M | 47.61M | 49.75M | 50.73M | 51.99M | 112.03M | 109.78M | 68.39M | 102.93M | 104.06M | 105.54M | 395.78M | 355.44M | 360.12M | 330.87M | 1,002.23M | 1,014.14M | 1,026.28M | 1,037.69M | 1,284.17M | 1,286.21M | 1,288.28M | 1,290.37M | 1,292.39M | 1,294.50M | 1,291.61M | 1,293.74M | 1,295.87M | 1,298.02M | 1,300.19M | 1,302.38M | 1,201.89M | 1,202.72M | 1,203.55M | 1,204.38M |
|
Common Equity
|
| 13.97M | 4.55M | | | 56.66M | 48.11M | 44.35M | 40.33M | 40.21M | 36.44M | 37.15M | 42.46M | 46.95M | 43.98M | 48.75M | 52.97M | 41.45M | 25.56M | 12.46M | 10.23M | 1.30M | 7.47M | -2.38M | -7.80M | -9.13M | -31.15M | -30.11M | 4.16M | 7.78M | 14.12M | 117.27M | 152.29M | 272.21M | 316.21M | 370.18M | 416.21M | 483.99M | 732.84M | 584.40M | 647.82M | 430.17M | 330.98M | 451.00M | 610.05M | 825.57M | 970.09M | 972.59M | 1,014.70M | 983.62M | 922.72M | 884.52M | 931.37M | 833.02M | 810.70M | 880.64M | 995.02M | 1,087.02M |
|
Shareholder's Equity
|
| 13.97M | 4.55M | | | 56.66M | 48.11M | 44.35M | 40.33M | 40.21M | 36.44M | 37.15M | 42.46M | 46.95M | 43.98M | 48.75M | 52.97M | 41.45M | 25.56M | 12.46M | 10.23M | 1.30M | 7.47M | -2.38M | -7.80M | -9.13M | -31.15M | -30.11M | 4.16M | 7.78M | 14.12M | 117.27M | 152.29M | 272.21M | 316.21M | 370.18M | 416.21M | 483.99M | 732.84M | 584.40M | 647.82M | 430.17M | 330.98M | 451.00M | 610.05M | 825.57M | 970.09M | 972.59M | 1,014.70M | 983.62M | 922.72M | 884.52M | 931.37M | 833.02M | 810.70M | 880.64M | 995.02M | 1,087.02M |
|
Liabilities and Shareholders Equity
|
| 106.24M | 103.38M | | | 122.29M | 113.06M | 113.35M | 120.31M | 116.67M | 113.16M | 132.08M | 144.72M | 152.19M | 153.49M | 181.30M | 182.96M | 165.53M | 158.52M | 152.51M | 176.43M | 163.58M | 167.51M | 163.68M | 177.08M | 169.15M | 212.12M | 218.54M | 326.51M | 339.94M | 319.25M | 481.52M | 523.67M | 713.22M | 1,030.79M | 997.93M | 1,092.34M | 1,200.10M | 2,194.20M | 2,100.66M | 2,230.16M | 2,079.26M | 2,263.28M | 2,437.11M | 2,697.84M | 3,084.28M | 3,380.85M | 3,465.88M | 3,553.94M | 3,383.01M | 3,232.98M | 3,166.58M | 3,264.19M | 3,249.68M | 3,106.09M | 3,178.79M | 3,320.49M | 3,509.79M |
|
Treasury Shares
|
| | | | | 0.25M | 0.26M | 0.38M | 0.49M | 0.42M | 1.55M | 1.50M | 1.36M | 1.34M | 1.62M | 1.70M | 1.41M | 1.31M | 1.02M | 0.95M | 0.73M | 0.61M | 0.42M | 4.22M | 2.80M | 3.50M | 3.62M | 6.09M | 5.75M | 4.35M | 4.53M | 4.59M | 4.57M | 4.26M | 3.83M | 3.89M | 3.74M | 3.59M | 2.90M | 2.87M | 2.92M | 2.79M | 2.26M | 2.32M | 2.17M | 2.25M | 2.01M | 0.42M | 1.81M | 2.33M | 2.14M | 1.93M | 2.57M | 2.28M | 2.38M | 2.24M | | 3.80M |
|
Retained Earnings
|
| -88.81M | -98.99M | | | -127.03M | -137.43M | -143.83M | -150.13M | -152.94M | -159.18M | -162.21M | -161.39M | -160.99M | -167.31M | -167.91M | -167.29M | -183.07M | -201.87M | -218.59M | -237.35M | -250.53M | -273.84M | -285.93M | -292.79M | -295.73M | -339.80M | -343.54M | -347.01M | -346.30M | -343.56M | -332.95M | -301.85M | -185.18M | -116.25M | -163.54M | -124.18M | -51.19M | -19.49M | -180.14M | -158.33M | -405.74M | -328.21M | -251.23M | -136.42M | 17.34M | 164.21M | 189.54M | 125.35M | 46.27M | -11.82M | -100.89M | -104.93M | -245.21M | -315.86M | -309.22M | -242.58M | -203.90M |
|
Preferred Shares
|
| 93.60M | 93.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |