|
Cash & Equivalents
|
52.93M | 54.00M | 48.63M | 63.33M | 67.40M | 88.80M | 112.74M | 104.93M | 105.89M | 118.11M | 102.81M | 107.47M | 122.98M | 169.21M | 174.07M | 175.07M | 191.25M | 220.53M | 192.36M | 175.72M | 214.44M | 199.45M | 244.88M | 280.72M | 330.63M | 364.66M | 398.42M | 443.50M | 512.49M | 582.59M | 535.86M | 584.08M | 685.11M | 770.56M | 762.53M | 777.37M | 853.24M | 936.55M | 916.25M | 993.72M | 1,161.07M | 1,322.14M | 1,372.83M | 1,283.23M | 1,266.61M | 1,446.62M | 1,276.46M | 1,293.52M | 1,487.60M | 1,681.34M | 1,749.42M | 1,776.92M | 1,872.98M | 2,036.23M | 1,983.72M | 1,787.18M | 2,036.39M | 1,286.27M | 1,173.64M | 1,041.34M | 1,239.14M |
|
Short-term Investments
|
| | | | | | | | 0.95M | 0.66M | 0.02M | 0.06M | 0.22M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 60.02M | 60.09M | 60.01M | | | | | | 60.10M | 60.22M | 60.34M | 60.37M | 71.38M | 60.43M | 60.74M | 61.62M | 61.49M | 22.32M | 1.69M | | | |
|
Cash & Current Investments
|
52.93M | 54.00M | 48.63M | 63.33M | 67.40M | 88.80M | 112.74M | 104.93M | 106.83M | 118.77M | 102.83M | 107.53M | 123.20M | 169.50M | 174.07M | 175.07M | 191.25M | 220.53M | 192.36M | 175.72M | 214.44M | 199.45M | 244.88M | 280.72M | 330.63M | 364.66M | 398.42M | 443.50M | 512.49M | 582.59M | 535.86M | 584.08M | 685.11M | 770.56M | 762.53M | 777.37M | 853.24M | 936.56M | 916.25M | 1,053.75M | 1,221.15M | 1,382.15M | 1,372.83M | 1,283.23M | 1,266.61M | 1,446.62M | 1,276.46M | 1,353.62M | 1,547.82M | 1,741.68M | 1,809.80M | 1,848.30M | 1,933.41M | 2,096.97M | 2,045.35M | 1,848.67M | 2,058.71M | 1,287.96M | 1,173.64M | 1,041.34M | 1,239.14M |
|
Receivables - Net
|
| | | | | 59.47M | 54.23M | 68.19M | 67.87M | 78.91M | 75.67M | 82.82M | 87.61M | 95.43M | 89.93M | 108.18M | 113.94M | 124.48M | 104.71M | 134.94M | 125.68M | 174.62M | 157.46M | 178.80M | 187.83M | 199.98M | 176.69M | 208.27M | 230.12M | 265.64M | 262.30M | 283.00M | 282.28M | 402.34M | 307.20M | 343.86M | 339.11M | 497.72M | 542.70M | 506.91M | 493.23M | 501.06M | 585.04M | 682.24M | 755.59M | 768.93M | 901.26M | 929.22M | 917.14M | 932.63M | 934.24M | 917.54M | 913.03M | 897.03M | 931.41M | 960.87M | 935.08M | 1,002.17M | 1,090.08M | 1,158.96M | 1,130.50M |
|
Receivables - Other
|
-2.62M | -10.65M | | | | 24.48M | 41.96M | 36.82M | 44.34M | 33.41M | 51.76M | 57.68M | 64.96M | 43.11M | 58.79M | 67.88M | 70.93M | 55.85M | 88.03M | 92.27M | 104.86M | 95.81M | 115.43M | 96.05M | 82.36M | 63.33M | 102.84M | 107.86M | 106.38M | 86.50M | 2.46M | 123.43M | 129.68M | | 144.15M | 135.79M | 142.95M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | 83.95M | 96.20M | 105.00M | 112.21M | 112.32M | 127.43M | 140.50M | 152.57M | 138.54M | 148.72M | 176.06M | 184.87M | 180.33M | 192.75M | 227.21M | 230.54M | 270.43M | 272.88M | 274.84M | 270.19M | 263.31M | 279.52M | 316.13M | 336.50M | 352.14M | 264.76M | 406.44M | 411.96M | 402.34M | 451.35M | 479.65M | 482.06M | 497.72M | 542.70M | 506.91M | 493.23M | 501.06M | 585.04M | 682.24M | 755.59M | 768.93M | 901.26M | 929.22M | 917.14M | 932.63M | 934.24M | 917.54M | 913.03M | 897.03M | 931.41M | 960.87M | 935.08M | 1,002.17M | 1,090.08M | 1,158.96M | 1,130.50M |
|
Current Deferred Tax Assets
|
| | | | | 4.38M | 4.02M | 4.00M | 3.81M | 6.59M | 6.82M | 5.88M | 5.35M | 5.39M | 5.37M | 4.12M | 4.23M | 2.50M | 1.82M | 1.83M | 2.11M | 11.85M | 12.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.65M | -2.25M | | | | 6.44M | 10.16M | 10.32M | 13.27M | 11.84M | 15.74M | 17.17M | 22.23M | 14.36M | 15.11M | 16.20M | 18.19M | 9.29M | 14.39M | 19.64M | 20.20M | 14.34M | 19.26M | 15.27M | 32.20M | 18.49M | 26.70M | 23.27M | 31.56M | 25.31M | 33.15M | 31.92M | 29.65M | 26.17M | 30.86M | 28.81M | 29.39M | 39.93M | 48.79M | 37.68M | 37.84M | 29.57M | 46.85M | 72.55M | 69.99M | 53.93M | 89.03M | 76.84M | 63.03M | 85.32M | 86.76M | 106.14M | 78.85M | 97.36M | 106.40M | 106.10M | 113.07M | 137.81M | 151.97M | 170.18M | 154.41M |
|
Current Assets
|
| | | | | 183.56M | 223.10M | 224.77M | 237.67M | 250.96M | 255.40M | 273.47M | 305.20M | 330.97M | 352.26M | 374.84M | 401.94M | 415.09M | 433.81M | 456.97M | 500.06M | 528.93M | 552.24M | 573.52M | 635.72M | 646.55M | 708.01M | 788.48M | 883.74M | 960.03M | 970.18M | 1,024.52M | 1,129.00M | 1,199.07M | 1,244.75M | 1,285.82M | 1,364.69M | 1,474.21M | 1,507.74M | 1,598.34M | 1,752.22M | 1,912.78M | 2,004.72M | 2,038.02M | 2,092.19M | 2,269.48M | 2,266.75M | 2,359.68M | 2,527.99M | 2,759.62M | 2,830.79M | 2,871.97M | 2,925.29M | 3,091.36M | 3,083.15M | 2,915.64M | 3,106.86M | 2,426.25M | 2,415.69M | 2,370.47M | 2,524.04M |
|
Buildings
|
| | | | | 16.53M | | | | 16.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 1.54M | | | | 15.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 35.48M | 37.20M | 40.22M | 52.95M | 53.13M | 53.27M | 55.40M | 54.06M | 53.31M | 53.07M | 54.52M | 54.66M | 55.13M | 55.12M | 58.45M | 60.55M | 60.50M | 64.29M | 66.75M | 70.28M | 73.62M | 75.96M | 77.11M | 77.94M | 86.42M | 96.83M | 98.45M | 99.47M | 102.65M | 105.81M | 111.17M | 115.32M | 165.26M | 164.67M | 167.36M | 163.69M | 169.53M | 164.75M | 173.54M | 176.88M | 236.21M | 219.64M | 211.12M | 209.70M | 273.35M | 267.07M | 255.77M | 239.65M | 235.05M | 222.24M | 210.38M | 207.50M | 207.67M | 203.24M | 201.62M | 198.82M |
|
Goodwill
|
| 10.03M | | | | 8.17M | 8.46M | 12.44M | 11.30M | 22.70M | 22.57M | 22.30M | 22.41M | 22.27M | 26.39M | 11.03M | 39.05M | 57.42M | 2.78M | 23.76M | 84.23M | 115.93M | 118.61M | 110.67M | 23.79M | 109.29M | 110.29M | 116.24M | 119.45M | 119.53M | 29.80M | 144.67M | 144.99M | 166.83M | 167.71M | 179.21M | 186.30M | 195.04M | 198.53M | 199.04M | 207.76M | 211.96M | 210.88M | 335.48M | 386.51M | 530.72M | 534.14M | 521.27M | 505.54M | 529.07M | 533.73M | 534.49M | 548.18M | 562.46M | 595.22M | 608.07M | 621.90M | 1,181.58M | 1,187.03M | 1,209.46M | 1,208.91M |
|
Intangibles
|
| 458.00M | | | | 1.25M | 1.11M | 6.23M | 6.01M | 16.83M | 16.03M | 15.12M | 14.54M | 13.73M | 12.96M | 49.38M | 46.28M | 47.69M | 45.09M | 37.82M | 37.18M | 46.86M | 45.77M | 55.96M | 53.87M | 51.26M | 49.67M | 50.00M | 46.24M | 44.51M | 59.50M | 55.20M | 52.67M | 57.06M | 50.09M | 53.82M | 56.54M | 56.26M | 58.68M | 55.89M | 54.32M | 51.98M | 48.55M | 65.13M | 74.58M | 101.14M | 97.57M | 89.03M | 79.22M | 77.65M | 73.11M | 68.13M | 69.73M | 71.12M | 80.76M | 78.24M | 74.49M | 436.42M | 426.69M | 435.89M | 419.81M |
|
Goodwill & Intangibles
|
| 468.03M | | | | 9.42M | 9.57M | 18.66M | 17.32M | 39.53M | 38.60M | 37.42M | 36.95M | 36.00M | 39.35M | 60.41M | 85.33M | 105.11M | 47.87M | 61.58M | 121.41M | 162.79M | 164.38M | 166.63M | 77.66M | 160.55M | 159.96M | 166.24M | 165.69M | 164.04M | 89.31M | 199.87M | 197.66M | 223.90M | 217.79M | 233.03M | 242.84M | 251.30M | 257.21M | 254.93M | 262.08M | 263.93M | 259.43M | 400.61M | 461.08M | 631.87M | 631.71M | 610.30M | 584.76M | 606.72M | 606.84M | 602.62M | 617.91M | 633.58M | 675.98M | 686.31M | 696.40M | 1,617.99M | 1,613.72M | 1,645.35M | 1,628.72M |
|
Long-Term Deferred Tax
|
| 6,205.00M | | | | 1.88M | 1.79M | 1.87M | 3.53M | 6.09M | 6.16M | 3.53M | 3.58M | 9.32M | 4.71M | 9.38M | 14.93M | 11.09M | 11.45M | 13.57M | 14.01M | 18.31M | 18.44M | 25.99M | 26.60M | 31.00M | 29.21M | 33.02M | 30.30M | 24.97M | 48.17M | 54.80M | 61.91M | 69.98M | 69.34M | 69.73M | 75.07M | 75.01M | 79.04M | 78.10M | 90.07M | 92.45M | 90.19M | 96.11M | 104.06M | 143.93M | 161.30M | 172.81M | 214.22M | 172.80M | 167.65M | 164.47M | 187.52M | 197.90M | 197.47M | 213.07M | 218.32M | 269.80M | 255.08M | 240.85M | 235.32M |
|
Other Non-Current Assets
|
| 20.00M | | | | 2.69M | 2.40M | 2.44M | 0.67M | 0.84M | 0.73M | 0.94M | 0.97M | 3.41M | 4.80M | 2.86M | 3.75M | 3.37M | 3.79M | 3.56M | 3.34M | 4.11M | 5.04M | 7.27M | 7.49M | 10.84M | 10.62M | 11.55M | 12.60M | 14.79M | 16.51M | 12.88M | 14.50M | 16.21M | 20.65M | 21.24M | 35.10M | 39.43M | 59.55M | 55.65M | 54.58M | 53.96M | 54.11M | 56.76M | 158.95M | 56.90M | 52.66M | 50.34M | 50.72M | 47.88M | 52.18M | 53.02M | 55.59M | 59.58M | 59.98M | 67.97M | 98.19M | 100.52M | 111.44M | 123.06M | 132.96M |
|
Non-Current Assets
|
| | | | | 52.05M | 51.51M | 63.22M | 75.05M | 99.86M | 101.35M | 101.05M | 100.27M | 101.91M | 106.37M | 163.12M | 163.09M | 178.94M | 175.72M | 179.53M | 203.67M | 249.60M | 255.63M | 270.37M | 273.48M | 279.26M | 278.98M | 290.90M | 289.26M | 290.22M | 373.22M | 367.68M | 374.98M | 412.73M | 586.69M | 645.63M | 675.47M | 770.00M | 804.14M | 790.79M | 803.20M | 808.55M | 775.82M | 923.60M | 1,150.04M | 1,253.75M | 1,240.82M | 1,204.29M | 1,207.62M | 1,249.53M | 1,240.56M | 1,221.72M | 1,236.98M | 1,261.00M | 1,291.42M | 1,307.69M | 1,350.34M | 2,324.22M | 2,307.92M | 2,340.22M | 2,319.26M |
|
Assets
|
| 170.86M | | | | 235.61M | 274.61M | 287.99M | 312.72M | 350.81M | 356.75M | 374.52M | 405.46M | 432.88M | 458.64M | 537.96M | 565.03M | 594.03M | 609.53M | 636.49M | 703.73M | 778.54M | 807.87M | 843.89M | 909.20M | 925.81M | 986.99M | 1,079.38M | 1,173.01M | 1,250.26M | 1,343.40M | 1,392.19M | 1,503.98M | 1,611.80M | 1,831.43M | 1,931.45M | 2,040.16M | 2,244.21M | 2,311.88M | 2,389.13M | 2,555.43M | 2,721.33M | 2,780.54M | 2,961.61M | 3,242.23M | 3,523.23M | 3,507.57M | 3,563.96M | 3,735.60M | 4,009.15M | 4,071.34M | 4,093.70M | 4,162.27M | 4,352.36M | 4,374.58M | 4,223.33M | 4,457.20M | 4,750.47M | 4,723.61M | 4,710.70M | 4,843.30M |
|
Accounts Payables
|
1.54M | -2.65M | | | | 2.71M | 4.06M | 4.34M | 2.56M | 6.09M | 9.73M | 8.38M | 8.20M | 2.83M | 11.81M | 12.50M | 6.03M | 4.64M | 13.37M | 11.99M | 12.06M | 2.58M | 3.56M | 3.00M | 4.66M | 3.21M | 3.26M | 4.25M | 5.59M | 5.57M | 8.47M | 6.73M | 8.42M | 7.44M | 4.40M | 6.04M | 6.90M | 7.83M | 5.23M | 7.60M | 10.79M | 10.19M | 7.17M | 9.71M | 8.09M | 24.85M | 19.41M | 22.49M | 28.29M | 30.85M | 28.86M | 27.29M | 25.41M | 31.99M | 27.25M | 30.95M | 30.77M | 44.70M | 44.45M | 45.28M | 42.98M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 16.02M | 9.90M | 6.70M | 7.79M | 2.86M | | | | | | | | | | | |
|
Payables
|
1.54M | -2.65M | | | | 2.71M | 4.06M | 4.34M | 2.56M | 6.09M | 9.73M | 8.38M | 8.20M | 2.83M | 11.81M | 12.50M | 6.03M | 4.64M | 13.37M | 11.99M | 12.06M | 2.58M | 3.56M | 3.00M | 4.66M | 3.21M | 3.26M | 4.25M | 5.59M | 5.57M | 8.47M | 6.73M | 8.42M | 7.44M | 4.40M | 6.04M | 6.90M | 7.83M | 5.23M | 7.60M | 10.79M | 10.19M | 7.17M | 34.71M | 8.09M | 40.87M | 29.31M | 29.19M | 36.08M | 33.71M | 28.86M | 27.29M | 25.41M | 31.99M | 27.25M | 30.95M | 30.77M | 44.70M | 44.45M | 45.28M | 42.98M |
|
Accumulated Expenses
|
| 1,977.00M | | | | 24.78M | 13.30M | 10.30M | 13.48M | 19.81M | 7.64M | 7.02M | 8.87M | 20.18M | 15.31M | 23.28M | 31.66M | 32.20M | 20.58M | 26.84M | 42.49M | 63.80M | 28.65M | 29.56M | 34.86M | 49.90M | 32.45M | 47.82M | 71.84M | 89.81M | 56.70M | 72.44M | 98.44M | 177.59M | 72.79M | 96.03M | 128.64M | 230.03M | 250.56M | 223.44M | 263.92M | 294.71M | 315.99M | 309.33M | 412.06M | 503.00M | 408.79M | 414.67M | 456.96M | 475.87M | 444.73M | 359.30M | 392.42M | 412.75M | 438.22M | 367.67M | 422.55M | 484.95M | 495.56M | 458.61M | 543.74M |
|
Other Accumulated Expenses
|
1.41M | 0.38M | | | | 1.17M | | | | 1.61M | | | | 2.29M | | | | 3.68M | | | | 2.60M | | | | 2.56M | | | | 18.28M | | | | 25.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 35.52M | 33.92M | | | | | | 0.80M | | | | | | | | | | | | | | | | | | | 25.00M | | 16.02M | 9.90M | 6.70M | 7.79M | 2.86M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.86M | 48.43M | 51.42M | 57.54M | 60.11M | 60.94M | 61.11M | 60.76M | 56.18M | 52.82M | 51.17M | 50.10M | 47.02M | 41.12M | 38.60M | 40.35M | 40.93M | 39.00M | 38.29M | 36.56M | 36.20M | 36.83M | 37.56M | 39.63M | 39.47M | 40.43M | 40.46M |
|
Current Taxes
|
| | | | | 8.71M | 9.03M | 10.10M | 12.80M | 14.56M | 10.28M | 13.62M | 17.36M | 14.17M | 10.41M | 15.05M | 20.32M | 24.70M | 16.00M | 21.50M | 26.40M | 29.47M | 25.95M | 21.77M | 39.50M | 25.01M | 35.40M | 35.66M | 35.74M | 40.86M | 52.26M | 47.53M | 52.53M | 27.54M | 69.83M | 50.16M | 47.55M | 9.06M | 6.99M | 10.97M | 13.78M | 20.60M | 9.10M | 16.94M | 20.93M | 27.44M | 20.26M | 18.19M | 34.39M | 46.07M | 37.44M | 30.77M | 29.55M | 38.81M | 33.96M | 37.47M | 34.35M | 50.40M | 35.27M | 18.46M | 19.49M |
|
Current Deferred Revenue
|
3.43M | 0.21M | | | | 6.95M | 5.48M | 4.61M | 3.85M | 6.37M | 4.92M | 4.04M | 2.58M | 4.54M | 4.54M | 4.24M | 2.28M | 3.22M | 3.06M | 2.62M | 2.35M | 3.05M | 3.10M | 3.36M | 3.69M | 3.32M | | | | 4.50M | | | | 4.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | 1.74M | 1.21M | 1.23M | 1.24M | 0.49M | 0.67M | 0.54M | 0.58M | 0.28M | 1.07M | 1.56M | 1.41M | 0.60M | 0.70M | 0.97M | 0.41M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | 53.13M | 47.11M | 43.90M | 46.07M | 59.35M | 48.37M | 47.34M | 52.12M | 54.66M | 60.45M | 77.64M | 84.07M | 125.41M | 117.60M | 90.00M | 112.37M | 127.91M | 107.54M | 92.01M | 122.43M | 116.22M | 122.89M | 130.22M | 158.98M | 180.97M | 179.91M | 181.41M | 220.97M | 262.83M | 282.57M | 272.61M | 311.47M | 386.95M | 389.32M | 365.58M | 414.83M | 465.95M | 463.76M | 522.95M | 632.55M | 763.42M | 683.25M | 684.70M | 727.96M | 747.48M | 682.86M | 584.07M | 613.58M | 644.93M | 658.53M | 602.46M | 681.05M | 821.04M | 789.12M | 747.43M | 835.26M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 35.00M | 40.12M | 40.09M | 33.06M | 25.05M | 25.04M | 25.03M | 25.04M | 25.03M | 25.02M | 25.02M | 25.03M | 25.03M | 25.00M | 25.00M | 25.00M | 25.07M | 25.05M | 25.04M | 25.04M | 25.04M | 25.03M | 0.03M | 25.02M | 30.23M | 30.55M | 30.22M | 28.20M | 27.69M | 28.25M | 25.85M | 27.50M | 26.13M | 25.79M | 25.50M | 25.33M | 25.19M | 25.06M | 25.04M | 25.04M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 1.26M | 0.62M | 0.31M | 0.15M | 0.53M | 0.34M | 0.23M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | 85.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 85.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 1.65M | 1.65M | 1.48M | 1.48M | 1.48M | 0.58M | 0.58M | 0.58M | 0.57M | 0.58M | 0.58M | 1.94M | 0.58M | 0.58M | 0.58M |
|
Non-Current Deferred Tax Liability
|
| 1,293.00M | | | | 0.28M | 0.28M | 0.27M | 0.27M | 2.69M | 3.07M | 0.40M | 0.35M | 0.35M | 0.33M | 0.33M | 3.48M | 4.56M | 4.11M | 2.43M | 3.49M | 2.40M | 2.58M | 2.82M | 3.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.72M | | | | 92.36M | 94.21M | 98.06M | 96.96M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.79M | 206.57M | 205.41M | 180.85M | 249.42M | 242.64M | 245.04M | 180.60M | 218.18M | 204.81M | 200.73M | 142.80M | 187.84M | 172.02M | 161.30M | 122.32M | 158.84M | 154.99M | 146.63M | 109.26M | 146.57M | 140.48M | 140.11M | 98.43M | 133.08M | 137.65M | 130.18M |
|
Other Non-Current Liabilities
|
| 49.00M | | | | 1.20M | 1.21M | 1.22M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M | 31.89M | 31.67M | | | | | 2.40M | | | 0.27M | 3.13M | 3.95M | 4.42M | 3.84M | 59.87M | 62.03M | 56.54M | 50.24M | 43.69M | 43.68M | 43.65M | 43.74M | 45.88M | 45.85M | 43.39M | 43.26M | 43.45M | 43.92M | 41.01M | 53.79M | 90.93M | 55.09M | 48.70M | 57.38M | 108.65M | 111.88M | 104.45M | 112.84M | 91.83M | 104.21M | 93.76M | 93.64M | 82.30M | 78.39M | 74.59M | 69.48M |
|
Total Non-Current Liabilities
|
| 55.61M | | | | 53.41M | 47.39M | 44.17M | 46.34M | 63.31M | 52.06M | 48.06M | 52.62M | 55.55M | 61.13M | 79.42M | 87.66M | 129.98M | | | | 162.91M | | | 158.82M | 141.27M | 147.93M | 155.25M | 184.03M | 215.44M | 226.02M | 222.85M | 257.81M | 305.52M | 449.53M | 465.55M | 504.31M | 602.18M | 618.55M | 592.64M | 651.93M | 694.87M | 672.68M | 707.93M | 849.32M | 936.46M | 898.72M | 891.26M | 919.58M | 897.49M | 829.02M | 725.91M | 749.41M | 789.06M | 794.68M | 731.61M | 808.93M | 1,037.02M | 1,002.01M | 967.75M | 1,046.97M |
|
Total Liabilities
|
-16.53M | 104.61M | | | | 54.61M | 48.60M | 45.39M | 47.57M | 64.53M | 53.29M | 49.28M | 53.85M | 56.78M | 62.36M | 111.32M | 119.33M | 129.98M | 121.70M | 92.43M | 130.86M | 165.31M | 150.24M | 134.92M | 159.09M | 144.40M | 151.88M | 159.68M | 187.86M | 275.31M | 288.05M | 279.39M | 308.05M | 349.21M | 493.21M | 509.20M | 548.05M | 648.06M | 664.40M | 636.04M | 695.19M | 738.31M | 716.60M | 748.95M | 903.11M | 1,027.39M | 953.81M | 939.96M | 976.96M | 1,006.14M | 940.90M | 830.36M | 862.25M | 880.89M | 898.89M | 825.37M | 902.57M | 1,119.32M | 1,080.40M | 1,042.33M | 1,116.46M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 35.52M | 33.92M | | | 35.00M | 40.12M | 40.09M | 33.86M | 25.05M | 25.04M | 25.03M | 25.04M | 25.03M | 25.02M | 25.02M | 25.03M | 25.03M | 25.00M | 25.00M | 25.00M | 25.07M | 25.05M | 25.04M | 25.04M | 25.04M | 25.03M | 25.03M | 25.02M | 46.25M | 40.45M | 36.92M | 35.99M | 30.55M | 28.25M | 25.85M | 27.50M | 26.13M | 25.79M | 25.50M | 25.33M | 25.19M | 25.06M | 25.04M | 25.04M |
|
Common Equity
|
16.53M | 66.25M | | | | 95.06M | 226.01M | 242.61M | 265.15M | 286.28M | 303.46M | 325.23M | 351.61M | 376.10M | 396.28M | 426.65M | 445.70M | 464.05M | 487.83M | 544.06M | 572.87M | 613.22M | 657.62M | 708.97M | 750.11M | 781.41M | 835.10M | 919.71M | 985.14M | 974.95M | 1,055.35M | 1,112.80M | 1,195.93M | 1,262.60M | 1,338.22M | 1,422.25M | 1,492.12M | 1,596.14M | 1,647.48M | 1,753.09M | 1,860.23M | 1,983.02M | 2,063.94M | 2,212.67M | 2,339.12M | 2,495.84M | 2,553.76M | 2,624.01M | 2,758.64M | 3,003.01M | 3,130.44M | 3,263.34M | 3,300.02M | 3,471.47M | 3,475.68M | 3,397.96M | 3,554.63M | 3,631.15M | 3,643.22M | 3,668.36M | 3,726.84M |
|
Shareholder's Equity
|
16.53M | 66.25M | | | | 95.06M | 226.01M | 242.61M | 265.15M | 286.28M | 303.46M | 325.23M | 351.61M | 376.10M | 396.28M | 426.65M | 445.70M | 464.05M | 487.83M | 544.06M | 572.87M | 613.22M | 657.62M | 708.97M | 750.11M | 781.41M | 835.10M | 919.71M | 985.14M | 974.95M | 1,055.35M | 1,112.80M | 1,195.93M | 1,262.60M | 1,338.22M | 1,422.25M | 1,492.12M | 1,596.14M | 1,647.48M | 1,753.09M | 1,860.23M | 1,983.02M | 2,063.94M | 2,212.67M | 2,339.12M | 2,495.84M | 2,553.76M | 2,624.01M | 2,758.64M | 3,003.01M | 3,130.44M | 3,263.34M | 3,300.02M | 3,471.47M | 3,475.68M | 3,397.96M | 3,554.63M | 3,631.15M | 3,643.22M | 3,668.36M | 3,726.84M |
|
Liabilities and Shareholders Equity
|
| 170.86M | | | | 235.61M | 274.61M | 287.99M | 312.72M | 350.81M | 356.75M | 374.52M | 405.46M | 432.88M | 458.64M | 537.96M | 565.03M | 594.03M | 609.53M | 636.49M | 703.73M | 778.54M | 807.87M | 843.89M | 909.20M | 925.81M | 986.99M | 1,079.38M | 1,173.01M | 1,250.26M | 1,343.40M | 1,392.19M | 1,503.98M | 1,611.80M | 1,831.43M | 1,931.45M | 2,040.16M | 2,244.21M | 2,311.88M | 2,389.13M | 2,555.43M | 2,721.33M | 2,780.54M | 2,961.61M | 3,242.23M | 3,523.23M | 3,507.57M | 3,563.96M | 3,735.60M | 4,009.15M | 4,071.34M | 4,093.70M | 4,162.27M | 4,352.36M | 4,374.58M | 4,223.33M | 4,457.20M | 4,750.47M | 4,723.61M | 4,710.70M | 4,843.30M |
|
Treasury Shares
|
| | | | | | | 0.38M | 0.38M | 0.66M | 0.66M | 0.50M | 0.50M | 0.34M | 0.34M | 0.69M | 0.69M | 0.56M | 0.66M | 0.54M | 0.58M | 0.31M | 0.50M | 0.49M | 0.49M | 0.49M | 0.73M | 0.75M | 0.72M | 0.69M | 0.02M | 0.02M | 0.02M | 0.80M | 0.02M | 0.02M | 0.02M | 0.76M | 0.02M | 0.02M | 0.68M | 0.69M | 0.02M | 0.02M | 0.02M | 0.58M | 0.02M | 0.02M | 0.01M | 0.92M | 0.03M | 0.20M | 0.54M | | | 1.56M | 1.80M | 1.21M | | 1.88M | 2.38M |
|
Retained Earnings
|
| | | | | 74.51M | 86.61M | 99.93M | 113.99M | 128.99M | 141.67M | 155.79M | 172.23M | 190.99M | 208.35M | 223.16M | 242.20M | 260.60M | 275.31M | 294.54M | 317.41M | 345.05M | 368.95M | 393.38M | 419.56M | 444.32M | 469.70M | 507.06M | 549.69M | 518.82M | 583.70M | 633.95M | 699.57M | 759.53M | 820.29M | 879.06M | 946.07M | 1,020.59M | 1,106.29M | 1,172.91M | 1,262.34M | 1,347.88M | 1,456.93M | 1,571.60M | 1,687.25M | 1,829.53M | 1,919.25M | 1,937.86M | 2,093.91M | 2,248.95M | 2,342.73M | 2,421.33M | 2,440.04M | 2,501.11M | 2,496.76M | 2,379.33M | 2,465.27M | 2,555.80M | 2,468.95M | 2,360.34M | 2,384.30M |