|
Cash & Equivalents
|
157.20M | 95.34M | 97.44M | 202.05M | 75.28M | 66.21M | 74.26M | 70.47M | 68.14M | 308.81M | 170.07M | 171.23M | 131.77M | 92.02M | 103.98M | 157.54M | 147.34M | 100.06M | 80.39M | 84.99M | 61.95M | 145.64M | 141.63M | 276.88M | 129.83M | 111.22M | 151.69M | 183.18M | 135.21M | 149.36M | 183.16M | 232.33M | 248.41M | 353.62M | 314.77M | 373.94M | 369.79M | 242.32M | 266.50M | 357.34M | 527.14M | 334.05M | 319.22M | 370.21M | 492.46M | 567.33M | 647.17M | 723.27M | 627.00M | 675.29M | 501.19M | 540.60M | 464.48M | 396.86M | 262.99M | 259.56M | 198.46M | 258.35M | 217.37M | 183.75M | 164.43M | 376.30M | 482.49M |
|
Short-term Investments
|
| | 65.22M | | 187.50M | 156.95M | 120.00M | 172.98M | 138.90M | 163.54M | 241.37M | 185.33M | 220.20M | 187.20M | 138.47M | 116.03M | 86.18M | 91.94M | 63.89M | 22.26M | 14.65M | 52.17M | 25.43M | 45.23M | 198.29M | 208.46M | | | | | 204.61M | 194.59M | 251.52M | 281.00M | 378.56M | 425.71M | 452.33M | 518.35M | 585.74M | 597.03M | 685.89M | 853.84M | 887.32M | 815.28M | 854.17M | 835.41M | 819.90M | 847.06M | 907.94M | 871.71M | 807.27M | 772.54M | 802.34M | 706.53M | 732.31M | 703.70M | 803.54M | 930.82M | 893.90M | 847.56M | 626.66M | 612.24M | 576.60M |
|
Cash & Current Investments
|
157.20M | 95.34M | 162.66M | 202.05M | 262.78M | 223.16M | 194.26M | 243.44M | 207.04M | 472.35M | 411.44M | 356.56M | 351.97M | 279.22M | 242.45M | 273.57M | 233.52M | 192.00M | 144.28M | 107.25M | 76.60M | 197.81M | 167.06M | 322.12M | 328.12M | 319.68M | 151.69M | 183.18M | 135.21M | 149.36M | 387.77M | 426.92M | 499.92M | 634.62M | 693.33M | 799.65M | 822.12M | 760.67M | 852.24M | 954.37M | 1,213.04M | 1,187.88M | 1,206.54M | 1,185.49M | 1,346.63M | 1,402.73M | 1,467.07M | 1,570.33M | 1,534.94M | 1,546.99M | 1,308.47M | 1,313.13M | 1,266.82M | 1,103.39M | 995.30M | 963.26M | 1,002.00M | 1,189.16M | 1,111.28M | 1,031.32M | 791.10M | 988.53M | 1,059.09M |
|
Receivables - Net
|
| | | | | | | | | | 2.75M | 3.87M | 4.21M | 5.17M | 3.94M | 4.46M | 5.03M | 4.72M | 4.88M | 3.88M | 3.76M | 3.47M | 5.18M | 10.09M | 17.80M | 91.21M | 40.44M | 34.08M | 43.12M | | 77.30M | 92.00M | 167.16M | 104.63M | 162.77M | 107.67M | 97.54M | 169.79M | 119.07M | 137.34M | 121.08M | 166.14M | 160.88M | 177.67M | 171.75M | 179.49M | 282.65M | 190.61M | 235.40M | 215.01M | 214.78M | 233.92M | 232.82M | 248.11M | 237.41M | 240.58M | 396.58M | 269.71M | 265.44M | 281.64M | 292.35M | 309.73M | 286.92M |
|
Receivables - Other
|
| | 5.90M | | 6.36M | 4.65M | 30.19M | 1.93M | 2.28M | 2.71M | 2.75M | | | | | | | | | | | | | | | | | | | | 3.89M | 31.84M | | 24.49M | | 7.45M | 12.39M | 13.80M | 1.06M | | 13.80M | | | | 10.70M | | 1.67M | 3.23M | 0.39M | 0.36M | 1.66M | 1.39M | 1.26M | 0.64M | 1.32M | 1.34M | 1.47M | 0.28M | 0.37M | 0.33M | 1.53M | 1.57M | |
|
Receivables
|
| | | | | | | | | | 5.50M | 3.87M | 4.21M | 5.17M | 3.94M | 4.46M | 5.03M | 4.72M | 4.88M | 3.88M | 3.76M | 3.47M | 5.18M | 10.09M | 17.80M | 91.21M | 40.44M | 34.08M | 43.12M | | 81.19M | 123.84M | 167.16M | 129.12M | 162.77M | 115.11M | 109.93M | 183.59M | 120.14M | 137.34M | 134.88M | 166.14M | 160.88M | 177.67M | 182.45M | 179.49M | 284.31M | 193.85M | 235.79M | 215.38M | 216.44M | 235.31M | 234.07M | 248.75M | 238.73M | 241.92M | 398.05M | 269.98M | 265.81M | 281.96M | 293.88M | 311.30M | 286.92M |
|
Inventory
|
| | | | | | | | | | | 0.28M | 0.68M | 1.76M | 2.89M | 2.69M | 3.03M | 3.88M | 2.38M | 2.59M | 2.61M | 2.12M | 2.62M | 2.47M | 2.81M | 3.29M | 3.34M | 3.30M | 5.42M | | 6.66M | 7.56M | 8.37M | 10.43M | 9.84M | 10.14M | 12.35M | 13.37M | 12.89M | 15.42M | 16.61M | 19.32M | 20.97M | 24.76M | 24.98M | 28.24M | 27.49M | 28.47M | 33.02M | 26.71M | 33.30M | 29.91M | 28.64M | 24.98M | 17.32M | 21.11M | 20.61M | 21.01M | 22.39M | 24.85M | 23.48M | 27.40M | 21.69M |
|
Prepaid Assets
|
| | 14.93M | | 14.55M | 17.06M | 4.37M | 4.64M | 4.50M | 6.10M | 6.10M | 11.03M | 5.88M | 7.80M | 5.11M | 5.39M | 4.79M | 7.86M | 3.48M | 5.21M | 2.73M | 3.95M | 3.81M | 4.79M | 4.66M | 7.15M | 5.42M | 6.30M | 4.43M | | 8.75M | 6.85M | 10.33M | 12.28M | 31.07M | 14.15M | 12.85M | 14.49M | 26.99M | 29.77M | 43.94M | 34.47M | 57.01M | 46.34M | 49.88M | 51.56M | 57.53M | 53.33M | 48.28M | 52.90M | 62.21M | 60.65M | 62.26M | 66.89M | 67.93M | 67.49M | 58.25M | 69.84M | 68.48M | 58.70M | 73.83M | 76.59M | 75.60M |
|
Current Assets
|
| | 183.49M | | 283.70M | 244.87M | 228.82M | 250.02M | 213.82M | 493.39M | 432.54M | 383.94M | 374.96M | 306.16M | 266.61M | 298.31M | 258.58M | 220.67M | 167.24M | 125.04M | 91.80M | 207.35M | 178.66M | 339.47M | 353.38M | 421.33M | 469.00M | 467.95M | 402.24M | | 484.87M | 565.68M | 686.29M | 786.96M | 897.02M | 946.30M | 957.25M | 972.11M | 1,011.19M | 1,136.90M | 1,394.66M | 1,407.81M | 1,445.39M | 1,434.27M | 1,593.25M | 1,662.03M | 1,834.75M | 1,842.74M | 1,851.64M | 1,841.62M | 1,618.76M | 1,637.62M | 1,590.53M | 1,443.37M | 1,317.96M | 1,292.43M | 1,477.44M | 1,549.72M | 1,467.58M | 1,396.50M | 1,180.76M | 1,402.26M | 1,443.29M |
|
Construction in Progress
|
| | 0.37M | | | | 0.15M | | | | 1.41M | | | | 0.07M | | | | 0.12M | | | | 0.46M | | | | | | 14.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 15.81M | | 11.90M | 10.20M | 8.51M | 7.33M | 6.44M | 6.29M | 6.06M | 5.79M | 5.65M | 5.52M | 4.91M | 4.68M | 4.05M | 2.93M | 2.43M | 2.16M | 1.81M | 1.45M | 1.43M | 1.81M | 1.98M | 1.74M | 2.07M | 2.59M | 18.68M | | 25.74M | 45.41M | 64.74M | 51.05M | 50.90M | 50.55M | 50.71M | 49.47M | 48.89M | 48.49M | 52.32M | 56.38M | 67.38M | 78.45M | 95.13M | 99.84M | 104.03M | 106.17M | 108.53M | 107.91M | 110.62M | 116.21M | 115.00M | 121.04M | 128.73M | 127.22M | 130.21M | 124.41M | 119.39M | 115.03M | 110.31M | 104.75M | 98.96M |
|
Long-Term Investments
|
| | 87.31M | | 86.57M | 85.79M | 85.26M | 84.47M | 83.68M | 162.17M | 182.31M | 176.09M | 138.12M | 157.40M | 144.30M | 111.16M | 95.51M | 84.59M | 81.58M | 81.60M | 81.60M | 81.60M | 83.60M | 82.85M | 51.73M | 55.82M | 4.15M | 4.15M | 4.65M | 4.65M | 64.25M | 96.71M | 94.40M | 114.09M | 158.29M | 218.62M | 337.79M | 486.76M | 536.38M | 486.04M | 327.14M | 358.08M | 330.75M | 328.86M | 345.61M | 362.22M | 371.11M | 404.54M | 463.89M | 551.74M | 756.73M | 806.62M | 838.62M | 811.68M | 728.72M | 629.56M | 432.31M | 523.42M | 637.29M | 619.44M | 594.65M | 578.29M | 603.60M |
|
Goodwill
|
| | 63.68M | | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M |
|
Goodwill & Intangibles
|
| | 63.68M | | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M | 63.68M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.11M | 243.72M | 210.24M | 186.84M | 172.37M | 163.19M | 148.24M | 155.68M | 156.71M | 160.60M | 134.67M | 125.30M | 111.66M | 98.00M | 113.96M | 116.42M | 231.11M | 229.60M | 231.12M | 230.99M | 361.14M | 361.58M | 361.56M | 358.87M | 420.03M | 419.05M | 419.24M | 418.58M | 292.58M |
|
Other Non-Current Assets
|
| | 4.10M | | 4.12M | 2.90M | 2.79M | 2.90M | 2.80M | 9.12M | 8.54M | 8.12M | 7.71M | 7.30M | 6.89M | 8.92M | 8.02M | 7.10M | 3.65M | 7.77M | 7.20M | 6.51M | 2.31M | 2.07M | 2.21M | 1.77M | 4.15M | 1.25M | 0.86M | | 4.65M | 1.50M | 1.10M | 1.10M | 8.29M | 3.90M | 5.76M | 7.27M | 53.15M | 57.31M | 60.50M | 69.41M | 73.41M | 124.68M | 134.93M | 134.68M | 131.00M | 138.99M | 279.70M | 280.01M | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 177.30M | | 170.48M | 166.76M | 164.44M | 162.58M | 160.66M | 269.22M | 288.56M | 275.58M | 237.13M | 249.79M | 236.68M | 199.26M | 182.05M | 162.99M | 156.03M | 157.89M | 156.97M | 155.89M | 153.68M | 153.06M | 123.75M | 127.16M | 126.74M | 119.03M | 114.29M | | 170.42M | 209.24M | 224.87M | 237.40M | 525.27M | 595.50M | 685.85M | 812.75M | 874.48M | 818.71M | 651.88M | 703.24M | 691.94M | 756.28M | 774.02M | 785.71M | 781.49M | 811.38M | 1,029.77M | 1,119.75M | 1,452.73M | 1,505.74M | 1,551.94M | 1,533.54M | 1,624.40M | 1,511.32M | 1,295.68M | 1,410.56M | 1,480.11M | 1,440.74M | 1,497.32M | 1,421.29M | 1,401.13M |
|
Assets
|
| | 360.79M | | 454.18M | 411.64M | 393.26M | 412.60M | 374.49M | 762.61M | 721.10M | 659.53M | 612.08M | 555.96M | 503.29M | 497.56M | 440.63M | 383.66M | 323.27M | 282.93M | 248.78M | 363.24M | 332.34M | 492.53M | 477.14M | 548.49M | 595.74M | 586.98M | 516.53M | | 655.29M | 774.91M | 911.16M | 1,024.37M | 1,422.29M | 1,541.79M | 1,643.10M | 1,784.87M | 1,885.67M | 1,955.60M | 2,046.55M | 2,111.04M | 2,137.33M | 2,190.54M | 2,367.27M | 2,447.74M | 2,616.24M | 2,654.12M | 2,881.40M | 2,961.37M | 3,071.49M | 3,143.36M | 3,142.47M | 2,976.91M | 2,942.36M | 2,803.75M | 2,773.12M | 2,960.28M | 2,947.69M | 2,837.25M | 2,678.08M | 2,823.55M | 2,844.42M |
|
Accounts Payables
|
| | 2.05M | | 2.30M | 3.39M | 1.96M | 1.88M | 2.93M | 3.25M | 4.40M | 3.50M | 3.46M | 3.56M | 9.35M | 4.94M | 4.64M | 3.36M | 6.41M | 1.30M | 3.40M | 2.26M | 6.40M | 5.66M | 5.43M | 3.96M | 6.57M | 4.65M | 7.04M | | 9.57M | 11.08M | 13.02M | 8.68M | 10.90M | 9.75M | 12.27M | 8.35M | 11.58M | 15.32M | 9.10M | 47.93M | 23.63M | 13.82M | 20.45M | 24.31M | 24.26M | 17.29M | 19.98M | 30.57M | 32.67M | 32.62M | 25.99M | 26.45M | 33.77M | 26.07M | 28.68M | 59.31M | 38.19M | 42.84M | 25.82M | 25.35M | 29.62M |
|
Notes Payables
|
| | 8.85M | | 7.63M | 5.97M | 4.87M | 4.01M | 3.16M | 3.16M | 3.17M | 2.86M | 2.55M | 2.13M | 1.76M | 1.39M | 1.08M | 0.76M | 0.38M | 0.16M | | | | | 80.00M | 80.00M | 80.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 10.89M | | 9.93M | 9.36M | 6.83M | 5.89M | 6.09M | 6.41M | 7.57M | 6.36M | 6.00M | 5.69M | 11.11M | 6.33M | 5.71M | 4.12M | 6.79M | 1.47M | 3.40M | 2.26M | 6.40M | 5.66M | 85.44M | 83.97M | 86.56M | 4.65M | 7.04M | | 9.57M | 11.08M | 13.02M | 8.68M | 10.90M | 9.75M | 12.27M | 8.35M | 11.58M | 15.32M | 9.10M | 47.93M | 23.63M | 13.82M | 20.45M | 24.31M | 24.26M | 17.29M | 19.98M | 30.57M | 32.67M | 32.62M | 25.99M | 26.45M | 33.77M | 26.07M | 28.68M | 59.31M | 38.19M | 42.84M | 25.82M | 25.35M | 29.62M |
|
Accumulated Expenses
|
| | 30.98M | | 28.76M | 24.96M | 21.73M | 21.63M | 23.98M | 23.70M | 20.56M | 21.26M | 29.41M | 35.04M | 34.96M | 39.12M | 41.37M | 45.10M | 41.55M | 30.98M | 32.57M | 29.79M | 3.63M | 16.14M | 10.31M | 15.99M | 20.33M | 14.49M | 15.55M | | 21.07M | 20.76M | 21.54M | 27.28M | 32.14M | 22.55M | 24.14M | 31.71M | 37.36M | 26.69M | 33.16M | 40.78M | 51.19M | 37.95M | 48.32M | 53.31M | 61.97M | 42.77M | 61.45M | 66.93M | 77.16M | 56.55M | 68.21M | 81.40M | 93.33M | 72.96M | 71.81M | 90.61M | 109.83M | 89.75M | 72.25M | 104.36M | 102.22M |
|
Other Accumulated Expenses
|
| | 15.03M | | 15.57M | 15.20M | 8.94M | 8.22M | 6.42M | 8.88M | 11.79M | 10.39M | 15.36M | 13.02M | 13.12M | 11.97M | 15.86M | 13.86M | 11.55M | 13.87M | 15.80M | 15.97M | 13.21M | 13.67M | 22.25M | 19.79M | 13.50M | 24.66M | 21.23M | | 16.15M | 17.71M | 23.79M | 15.90M | 21.82M | 40.14M | 25.23M | 45.92M | 24.45M | 31.83M | 32.83M | 35.33M | 44.45M | 56.88M | 63.85M | 54.75M | 53.37M | 63.65M | 72.57M | 80.11M | 78.92M | 89.49M | 110.70M | 124.48M | 108.42M | 104.29M | 103.24M | 95.72M | 95.01M | 125.55M | 101.36M | 104.62M | 125.38M |
|
Short term Debt
|
| | 28.90M | | 28.90M | 28.90M | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | 94.21M | 96.50M | 97.45M | 3.91M | | 0.45M | | 27.50M | 27.50M | 29.36M | 109.12M | 113.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 100.30M | | 99.60M | 76.64M | 41.92M | 31.25M | 31.25M | 24.13M | 16.32M | 9.21M | 1.51M | 1.02M | 1.45M | 1.24M | 1.13M | 1.32M | 2.58M | 0.01M | | | | 14.37M | 14.63M | 18.94M | 19.66M | 30.66M | 31.25M | | 69.80M | | 5.94M | | 182.90M | 2.38M | 0.32M | 8.20M | 6.60M | 15.40M | 16.30M | 10.60M | 5.54M | 18.97M | 14.89M | 16.98M | 16.55M | 15.38M | 14.72M | 13.42M | 14.07M | 13.36M | 13.53M | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 199.94M | | 193.54M | 166.62M | 92.33M | 87.46M | 90.15M | 85.42M | 81.70M | 67.80M | 74.60M | 77.88M | 87.85M | 71.06M | 171.86M | 173.91M | 170.43M | 58.68M | 60.32M | 55.92M | 52.25M | 101.07M | 192.79M | 201.64M | 268.79M | 202.29M | 97.67M | | 115.17M | 84.86M | 99.94M | 90.91M | 105.47M | 125.13M | 110.80M | 141.07M | 142.75M | 140.48M | 142.68M | 201.34M | 204.66M | 213.34M | 255.33M | 269.51M | 337.59M | 289.08M | 304.52M | 301.73M | 324.36M | 327.60M | 339.62M | 376.82M | 394.28M | 373.01M | 345.70M | 394.35M | 403.77M | 399.10M | 336.11M | 373.78M | 405.64M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.94M | | 20.65M | 12.62M | 12.18M | 19.96M | 22.54M | 23.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 87.31M | | 86.57M | 85.79M | 85.26M | 84.47M | 83.68M | 82.89M | 82.09M | 81.61M | 81.13M | 80.76M | 80.33M | 80.22M | 80.06M | 80.00M | 80.00M | 80.00M | 80.00M | 80.00M | 80.00M | 80.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | 83.40M | | 87.29M | 89.30M | 91.39M | 83.58M | 85.86M | 239.24M | 291.83M | 236.38M | 242.46M | 248.71M | 301.55M | 261.41M | 173.63M | 177.96M | 223.63M | 284.36M | 291.23M | 297.44M | 337.94M | 281.16M | 288.56M | 81.49M | | 113.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 202.47M | | 152.67M | 50.97M | 16.32M | 8.51M | 0.69M | | | | | | | | | | | | | | | 184.43M | 180.84M | 232.57M | 237.09M | 261.24M | 253.66M | | 238.52M | 3.18M | 11.97M | 2.27M | 15.90M | 8.32M | 16.63M | 15.40M | 6.60M | 14.13M | 15.00M | 9.32M | 3.75M | 9.76M | 8.58M | 9.44M | 8.74M | 8.04M | 7.21M | 6.49M | 6.58M | 6.30M | 6.72M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.84M | | | | 50.74M | 47.88M | 48.33M | 47.63M | 52.11M | 52.84M | 53.22M | 52.25M | 56.41M | 50.64M | 161.02M | 159.84M | 207.83M | 186.95M | 194.69M | 190.86M | 215.66M | 201.47M | 198.02M | 194.44M | 215.83M | 187.12M | 179.84M | 176.46M | 200.92M |
|
Other Non-Current Liabilities
|
| | 9.01M | | 8.45M | 8.25M | 9.49M | 7.75M | 7.56M | 7.77M | 14.14M | 12.77M | 11.68M | 10.13M | 9.05M | 7.93M | 6.74M | 5.52M | 4.37M | 3.70M | 3.08M | 2.23M | 2.96M | 1.32M | 1.08M | 0.76M | 0.54M | 3.71M | 16.69M | | 1.71M | 17.11M | 3.63M | 2.61M | 1.29M | 3.36M | 4.50M | 0.97M | 2.35M | 5.46M | 7.21M | 0.72M | 0.72M | 3.42M | 7.07M | 4.09M | 8.02M | 12.52M | 17.39M | 1.91M | 68.53M | 67.38M | 73.50M | 61.62M | 94.22M | 101.27M | 109.67M | 96.07M | 108.89M | 120.00M | 128.59M | 112.61M | 104.42M |
|
Total Non-Current Liabilities
|
| | 580.11M | | 527.55M | 400.33M | 293.13M | 272.50M | 267.88M | 414.00M | 461.88M | 391.91M | 404.07M | 413.07M | 474.40M | 418.15M | 430.65M | 436.65M | 478.23M | 426.00M | 433.89M | 435.24M | 470.19M | 647.17M | 662.19M | 515.71M | 505.88M | 463.52M | 351.33M | | 368.63M | 88.04M | 132.56M | 105.79M | 133.55M | 153.41M | 149.97M | 180.17M | 197.35M | 202.49M | 206.02M | 258.29M | 257.50M | 275.93M | 317.13M | 331.20M | 397.60M | 347.75M | 472.75M | 468.06M | 514.53M | 520.84M | 541.03M | 567.67M | 584.22M | 574.48M | 543.72M | 588.79M | 594.59M | 586.23M | 515.95M | 550.24M | 578.68M |
|
Total Liabilities
|
| | 589.12M | | 536.00M | 408.58M | 302.63M | 280.25M | 275.44M | 421.77M | 476.01M | 404.68M | 415.75M | 423.20M | 483.45M | 426.08M | 437.39M | 442.17M | 482.59M | 429.69M | 436.97M | 437.47M | 473.15M | 648.49M | 663.27M | 516.47M | 506.42M | 467.23M | 368.02M | | 370.33M | 105.15M | 136.19M | 108.40M | 134.83M | 156.77M | 154.47M | 181.15M | 199.70M | 207.95M | 213.22M | 259.01M | 258.22M | 279.36M | 324.19M | 335.29M | 405.62M | 360.27M | 490.14M | 469.97M | 583.06M | 588.22M | 614.53M | 629.29M | 678.45M | 675.74M | 653.39M | 684.86M | 703.49M | 706.22M | 644.54M | 662.85M | 683.10M |
|
Total Debt
|
| | 116.21M | | 115.47M | 114.69M | 85.26M | 94.47M | 93.68M | 92.89M | 92.09M | 91.61M | 91.13M | 90.76M | 90.33M | 80.22M | 174.26M | 176.50M | 177.45M | 83.91M | 80.00M | 80.45M | 80.00M | 107.50M | 27.50M | 29.36M | 109.12M | 113.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -228.32M | | -81.81M | 3.05M | 90.63M | 132.35M | 99.05M | 340.85M | 238.13M | 254.85M | 196.33M | 132.76M | 14.50M | 71.48M | 3.24M | -58.51M | -159.32M | -146.76M | -188.19M | -74.23M | -140.81M | -155.95M | -186.13M | 32.02M | 89.32M | 119.75M | 148.51M | | 284.96M | 669.77M | 775.20M | 915.97M | 1,287.45M | 1,385.02M | 1,488.63M | 1,603.72M | 1,685.97M | 1,747.65M | 1,833.32M | 1,852.03M | 1,879.11M | 1,911.19M | 2,043.08M | 2,112.45M | 2,210.61M | 2,293.85M | 2,391.26M | 2,491.40M | 2,488.43M | 2,555.14M | 2,527.94M | 2,347.62M | 2,263.91M | 2,128.01M | 2,119.73M | 2,275.42M | 2,244.20M | 2,131.02M | 2,033.54M | 2,160.70M | 2,161.32M |
|
Shareholder's Equity
|
| | -228.32M | | -81.81M | 3.05M | 90.63M | 132.35M | 99.05M | 340.85M | 238.13M | 254.85M | 196.33M | 132.76M | 14.50M | 71.48M | 3.24M | -58.51M | -159.32M | -146.76M | -188.19M | -74.23M | -140.81M | -155.95M | -186.13M | 32.02M | 89.32M | 119.75M | 148.51M | | 284.96M | 669.77M | 775.20M | 915.97M | 1,287.45M | 1,385.02M | 1,488.63M | 1,603.72M | 1,685.97M | 1,747.65M | 1,833.32M | 1,852.03M | 1,879.11M | 1,911.19M | 2,043.08M | 2,112.45M | 2,210.61M | 2,293.85M | 2,391.26M | 2,491.40M | 2,488.43M | 2,555.14M | 2,527.94M | 2,347.62M | 2,263.91M | 2,128.01M | 2,119.73M | 2,275.42M | 2,244.20M | 2,131.02M | 2,033.54M | 2,160.70M | 2,161.32M |
|
Liabilities and Shareholders Equity
|
| | 360.79M | | 454.18M | 411.64M | 393.26M | 412.60M | 374.49M | 762.61M | 721.10M | 659.53M | 612.08M | 555.96M | 503.29M | 497.56M | 440.63M | 383.66M | 323.27M | 282.93M | 248.78M | 363.24M | 332.34M | 492.53M | 477.14M | 548.49M | 595.74M | 586.98M | 516.53M | | 655.29M | 774.91M | 911.16M | 1,024.37M | 1,422.29M | 1,541.79M | 1,643.10M | 1,784.87M | 1,885.67M | 1,955.60M | 2,046.55M | 2,111.04M | 2,137.33M | 2,190.54M | 2,367.27M | 2,447.74M | 2,616.24M | 2,654.12M | 2,881.40M | 2,961.37M | 3,071.49M | 3,143.36M | 3,142.47M | 2,976.91M | 2,942.36M | 2,803.75M | 2,773.12M | 2,960.28M | 2,947.69M | 2,837.25M | 2,678.08M | 2,823.55M | 2,844.42M |
|
Retained Earnings
|
| | -1182.05M | | -1230.52M | -1152.65M | -1106.36M | -1132.51M | -1168.99M | -1201.81M | -1251.69M | -1298.73M | -1360.89M | -1428.02M | -1489.88M | -1573.38M | -1646.79M | -1709.35M | -1751.18M | -1802.47M | -1845.84M | -1893.40M | -1912.92M | -1998.39M | -2035.40M | -2018.27M | -1983.15M | -1966.70M | -1949.04M | | -1829.17M | -1454.81M | -1367.32M | -1240.45M | -880.36M | -804.59M | -725.55M | -628.09M | -559.35M | -510.74M | -443.92M | -475.96M | -447.57M | -445.97M | -349.88M | -311.67M | -216.51M | -147.93M | -77.26M | -17.54M | -34.23M | -9.29M | -14.44M | -126.05M | -173.35M | -258.95M | -199.97M | -90.29M | -98.65M | -163.29M | -219.54M | -106.06M | -76.83M |
|
Treasury Shares
|
| | 2.17M | | | | 1.39M | 1.10M | 0.91M | 1.44M | 1.29M | 1.26M | 1.21M | 2.05M | 1.81M | 1.75M | 1.71M | 1.66M | 0.96M | 0.83M | 0.81M | 1.10M | 1.00M | 1.88M | 1.90M | 2.62M | 2.47M | 2.35M | 2.36M | | 3.76M | 3.69M | 3.60M | 5.55M | 4.86M | 4.69M | 0.17M | 9.75M | 4.42M | 9.10M | 4.77M | 8.19M | 7.38M | 8.77M | 8.71M | 8.22M | 6.83M | 11.64M | 11.50M | 11.86M | 11.29M | 11.32M | 6.61M | 16.94M | 26.23M | 15.50M | 20.30M | 20.78M | 12.94M | 22.60M | 21.70M | 24.10M | 30.20M |