|
Cash & Equivalents
|
23.24M | 15.76M | 20.49M | 19.34M | 33.56M | 24.62M | 22.10M | 29.57M | 27.66M | 25.79M | 22.81M | 25.67M | 24.52M | 28.86M | 24.27M | 33.97M | 26.74M | 23.48M | 30.05M | 43.64M | 27.53M | 41.90M | 19.67M | 24.07M | 28.83M | 249.02M | 19.44M | 23.51M | 63.66M | 33.12M | 187.03M | 44.76M | 37.39M | 64.13M | 49.06M | 114.32M | 73.31M | 201.83M | 79.75M | 96.35M | 220.58M | 166.32M | 142.84M | 123.23M | 164.57M | 210.63M | 163.24M | 184.83M | 176.54M | 385.90M | 245.20M | 233.32M | 235.64M | 277.59M | 148.81M | 160.60M | 211.31M | 263.32M | 246.99M | 209.76M | 209.34M | 233.65M | 213.75M | 181.70M | 158.70M | 190.60M |
|
Short-term Investments
|
85.81M | 84.67M | | | | | | 77.87M | | 57.26M | 46.72M | 30.03M | 83.67M | 66.91M | 81.94M | 65.15M | 58.02M | 50.70M | 30.45M | 38.36M | 44.12M | 36.09M | 65.51M | 127.60M | 119.94M | 112.40M | 217.07M | 142.34M | 150.49M | 179.28M | 143.32M | 235.09M | 189.84M | 347.39M | 309.50M | 448.20M | 465.64M | 362.56M | 424.40M | 341.98M | 355.08M | 347.88M | 309.90M | 215.64M | 145.02M | 298.45M | 320.03M | 232.60M | 206.53M | 171.06M | 237.30M | 177.88M | 151.20M | 77.11M | 144.78M | 106.51M | 54.32M | 16.98M | 39.21M | 29.84M | 50.73M | 16.11M | 36.19M | 68.92M | 72.30M | 73.29M |
|
Cash & Current Investments
|
109.05M | 100.43M | 20.49M | 19.34M | 33.56M | 24.62M | 22.10M | 107.44M | 27.66M | 83.05M | 69.53M | 55.70M | 108.20M | 95.77M | 106.22M | 99.12M | 84.75M | 74.18M | 60.49M | 82.00M | 71.65M | 78.00M | 85.18M | 151.68M | 148.77M | 361.42M | 236.51M | 165.85M | 214.15M | 212.40M | 330.35M | 279.84M | 227.23M | 411.52M | 358.56M | 562.52M | 538.95M | 564.38M | 504.15M | 438.33M | 575.66M | 514.19M | 452.74M | 338.87M | 309.59M | 509.08M | 483.27M | 417.43M | 383.07M | 556.96M | 482.50M | 411.19M | 386.84M | 354.70M | 293.60M | 267.11M | 265.63M | 280.30M | 286.20M | 239.60M | 260.06M | 249.76M | 249.95M | 250.62M | 231.00M | 263.89M |
|
Receivables - Net
|
| | | | | | | | | 1.98M | 3.83M | 5.04M | 4.30M | 7.24M | 3.18M | 3.23M | 1.31M | 1.02M | 2.12M | 1.08M | 0.04M | 0.47M | 0.29M | | | | | | | 0.86M | 1.30M | 1.88M | 3.79M | 5.97M | 9.46M | 10.84M | 15.08M | 14.19M | 21.96M | 22.96M | 28.71M | 33.73M | 33.28M | 40.55M | 43.04M | 44.83M | 46.92M | 44.93M | 49.17M | 51.43M | 52.67M | 52.42M | 52.56M | 52.30M | 66.20M | 68.18M | 63.72M | 73.33M | 87.63M | 76.43M | 85.17M | 98.07M | 101.10M | 88.32M | 105.85M | 113.84M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | 1.98M | 3.83M | 5.04M | 4.30M | 7.24M | 3.18M | 3.23M | 1.31M | 1.02M | 2.12M | 1.08M | 0.04M | 0.47M | 0.29M | | | | | | | 0.86M | 1.30M | 1.88M | 3.79M | 5.97M | 9.46M | 10.84M | 15.08M | 14.19M | 30.96M | 31.96M | 28.71M | 33.73M | 33.28M | 40.55M | 43.04M | 44.83M | 46.92M | 44.93M | 49.17M | 51.43M | 52.67M | 52.42M | 52.56M | 52.30M | 66.20M | 68.18M | 63.72M | 73.33M | 87.63M | 76.43M | 85.17M | 98.07M | 101.10M | 88.32M | 105.85M | 113.84M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 3.11M | 3.31M | 3.47M | 3.76M | 6.94M | 3.84M | 7.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.14M | 0.11M | 0.23M | 0.19M | 0.34M | 0.78M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 3.25M | 3.42M | 3.70M | 3.95M | 7.27M | 4.62M | 8.07M | 7.77M | 6.31M | 8.39M | 8.17M | 10.39M | 9.15M | 14.04M | 12.83M | 12.98M | 15.77M | 19.56M | 18.80M | 24.09M | 22.07M | 26.82M | 24.32M | 20.88M | 13.27M | 23.82M | 27.00M | 51.38M | 56.94M | 59.70M | 60.76M | 81.32M | 115.34M | 118.78M | 132.41M | 154.88M | 177.93M |
|
Prepaid Assets
|
1.98M | 2.65M | | | | | | 2.24M | | 3.08M | 3.04M | 5.90M | 2.79M | 2.66M | 3.08M | 2.27M | 1.75M | 1.98M | 1.69M | 5.20M | 1.76M | 0.95M | 1.76M | 2.90M | 2.48M | 3.58M | 3.54M | 2.66M | 3.33M | 5.20M | 4.99M | 10.79M | 6.02M | 6.25M | 19.32M | 10.61M | 14.43M | 16.15M | 16.59M | 13.59M | 20.12M | 19.58M | 20.01M | 15.69M | 18.27M | 15.60M | 29.72M | 21.73M | 24.18M | 20.08M | 34.85M | 30.96M | 37.37M | 38.26M | 40.21M | 37.41M | 52.10M | 52.69M | 49.53M | 54.44M | 35.15M | 35.31M | 34.91M | 39.49M | 46.28M | 38.46M |
|
Current Assets
|
111.03M | 103.08M | | | | | | 109.68M | | 88.10M | 76.39M | 66.65M | 115.29M | 105.67M | 112.48M | 104.62M | 87.81M | 77.18M | 64.31M | 88.28M | 73.45M | 79.42M | 87.24M | 154.58M | 151.25M | 365.00M | 240.05M | 168.51M | 217.67M | 221.71M | 340.06M | 296.21M | 240.99M | 431.01M | 391.96M | 592.03M | 576.23M | 601.03M | 551.10M | 483.05M | 634.88M | 576.66M | 520.07M | 407.95M | 383.88M | 585.28M | 579.47M | 502.89M | 480.50M | 650.54M | 596.83M | 518.90M | 497.64M | 458.54M | 423.82M | 399.70M | 432.82M | 463.26M | 483.06M | 431.24M | 461.70M | 498.47M | 504.74M | 510.80M | 538.01M | 594.07M |
|
Buildings
|
| | | 2.15M | | | | 2.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 2.60M | | 1.92M | 1.76M | 2.44M | 5.07M | 5.49M | 5.29M | 5.03M | 4.96M | 4.71M | 4.36M | 4.12M | 3.75M | 3.44M | 3.13M | 2.81M | 3.06M | 3.38M | 3.85M | 8.41M | 10.18M | 10.18M | 9.82M | 9.74M | 10.47M | 9.64M | 9.06M | 8.91M | 9.11M | 10.66M | 11.38M | 13.29M | 15.27M | 34.67M | 47.70M | 47.69M | 46.95M | 44.62M | 43.86M | 43.45M | 42.37M | 41.99M | 42.50M | 34.54M | 33.66M | 32.45M | 30.78M | 31.41M | 30.24M | 31.07M | 31.67M | 32.42M | 31.16M | 30.44M | 29.38M | 28.72M | 28.57M | 27.76M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 17.46M | 2.80M | 0.48M | 15.43M | | | | | | | 15.11M | | 42.67M | 13.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 11.61M | 11.61M | 11.61M | 11.61M | 11.61M | 11.61M | 11.61M | 207.56M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 518.81M | 486.70M | 486.70M | 486.70M | 486.70M | 486.70M | 486.70M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 22.96M | 22.14M | 21.32M | 20.49M | 19.67M | 18.85M | 18.03M | 17.20M | 16.39M | 15.57M | 14.74M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 34.61M | 34.61M | 34.61M | 34.61M | 34.61M | 34.61M | 34.61M | 726.37M | 684.50M | 684.50M | 684.50M | 684.50M | 684.50M | 684.50M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.76M | 219.94M | 219.12M | 218.29M | 217.47M | 216.65M | 215.82M | 215.00M | 214.19M | 213.37M | 212.54M |
|
Other Non-Current Assets
|
-0.29M | -0.29M | | | | | | 0.27M | | 0.27M | 0.71M | 0.71M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.55M | 0.55M | 0.52M | 0.51M | 0.50M | 0.89M | 0.92M | 0.98M | 1.48M | 1.66M | 1.79M | 2.47M | 2.93M | 3.01M | 4.22M | 5.20M | 5.59M | 5.92M | 6.10M | 6.68M | 11.27M | 12.04M | 14.35M | 28.32M | 29.41M | 25.88M | 26.45M | 19.09M | 20.54M | 21.20M | 22.08M | 24.43M | 25.19M | 18.05M | 17.87M | 19.24M | 20.17M | 19.05M | 21.13M | 18.55M | 17.66M | 17.36M | 18.68M | 13.64M | 14.00M | 13.37M | 12.90M |
|
Non-Current Assets
|
5.34M | 5.59M | | | | | | 2.87M | | 2.19M | 2.47M | 3.15M | 5.51M | 5.93M | 5.74M | 5.47M | 5.40M | 5.16M | 4.80M | 39.28M | 38.91M | 38.57M | 38.25M | 55.39M | 41.37M | 38.92M | 746.64M | 694.39M | 696.33M | 696.47M | 696.78M | 697.17M | 697.98M | 249.77M | 235.06M | 277.97M | 249.66M | 237.56M | 238.85M | 281.66M | 283.16M | 305.63M | 330.13M | 330.40M | 317.57M | 315.26M | 307.05M | 307.14M | 306.39M | 306.13M | 308.31M | 308.04M | 302.95M | 300.99M | 300.35M | 300.82M | 297.27M | 300.83M | 294.82M | 290.55M | 287.78M | 288.08M | 280.30M | 279.04M | 277.30M | 274.75M |
|
Assets
|
116.38M | 108.68M | 98.89M | 85.37M | 88.14M | 74.89M | 63.76M | 112.55M | 102.55M | 90.29M | 78.87M | 69.80M | 120.80M | 111.60M | 118.21M | 110.09M | 93.22M | 82.33M | 69.11M | 127.56M | 112.36M | 117.99M | 125.49M | 209.97M | 192.62M | 403.91M | 986.69M | 862.91M | 914.01M | 918.18M | 1,036.85M | 993.38M | 938.97M | 680.78M | 627.02M | 870.00M | 825.89M | 838.59M | 789.95M | 764.70M | 918.03M | 882.29M | 850.21M | 738.35M | 701.45M | 900.54M | 886.52M | 810.03M | 786.89M | 956.67M | 905.14M | 826.94M | 800.59M | 759.53M | 724.17M | 700.52M | 730.09M | 764.08M | 777.88M | 721.79M | 749.48M | 786.56M | 785.03M | 789.84M | 815.30M | 868.81M |
|
Accounts Payables
|
| | | | | | | 8.29M | | 7.02M | 8.10M | 9.71M | 8.45M | 9.07M | 9.43M | 8.85M | 6.43M | 9.02M | 8.17M | 10.16M | 9.17M | 9.92M | 11.33M | 16.34M | 15.83M | 16.90M | 30.57M | 22.50M | 23.83M | 29.01M | 41.01M | 39.65M | 35.65M | 53.71M | 53.89M | 43.68M | 41.61M | 54.33M | 80.62M | 60.60M | 84.12M | 81.47M | 21.72M | 16.24M | 14.31M | 14.76M | 17.06M | 16.11M | 13.76M | 24.47M | 21.51M | 22.91M | 23.11M | 12.05M | 15.41M | 24.96M | 13.52M | 23.15M | 15.12M | 9.21M | 32.06M | 13.48M | 12.95M | 14.45M | 13.89M | 19.10M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | 8.29M | | 7.02M | 8.10M | 9.71M | 8.45M | 9.07M | 9.43M | 8.85M | 6.43M | 9.02M | 8.17M | 10.16M | 9.17M | 9.92M | 11.33M | 16.34M | 15.83M | 16.90M | 80.56M | 22.50M | 23.83M | 29.01M | 41.01M | 39.65M | 35.65M | 53.71M | 53.89M | 43.68M | 41.61M | 54.33M | 80.62M | 60.60M | 84.12M | 81.47M | 21.72M | 16.24M | 14.31M | 14.76M | 17.06M | 16.11M | 13.76M | 24.47M | 21.51M | 22.91M | 23.11M | 12.05M | 15.41M | 24.96M | 13.52M | 23.15M | 15.12M | 9.21M | 32.06M | 13.48M | 12.95M | 14.45M | 13.89M | 19.10M |
|
Accumulated Expenses
|
| | | | | | | | | | | 3.16M | | | | 4.23M | | | | 4.78M | | | | 5.05M | | | | | | | 9.69M | | | | 19.62M | | | | | | | | 99.90M | 66.72M | 85.48M | 89.59M | 96.84M | 57.18M | 71.33M | 72.45M | 98.15M | 80.38M | 114.70M | 125.23M | 93.64M | 92.75M | 124.87M | 138.53M | 144.25M | 124.62M | 127.90M | 136.12M | 127.30M | 129.88M | 145.14M | 171.16M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.20M | | | | 0.18M | | | | 0.28M | | | | 0.73M | | | | | 0.63M | 0.61M | 2.29M | | | | 5.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.87M | | | | | | 1.25M | | 1.25M | 1.25M | 1.04M | 1.13M | 0.82M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.20M | 1.25M | 2.49M | 3.84M | 5.19M | 0.35M | 5.30M | 41.93M | 56.00M | 0.30M | 56.10M | 56.10M | 46.19M | 8.20M | 8.40M | 80.58M | 8.60M | 8.80M | | | | | | | | | 8.90M | 19.60M | 19.80M | 17.00M | 18.90M | 19.15M | 19.27M | 19.83M | 21.42M | 12.67M | 13.01M | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.31M | | | | | | 2.68M | 6.36M | 7.19M | 7.50M | 8.52M | 7.37M | 6.87M | 6.76M | 7.11M | 7.17M | 7.41M | 7.25M | 7.54M | 7.54M | 8.55M | 8.01M | 7.84M | 7.76M | 8.32M | 8.27M | 8.11M | 8.54M | 8.46M | 8.56M | 8.61M | 8.66M |
|
Current Deferred Revenue
|
3.18M | 45.42M | | | | | | 6.64M | | 8.61M | 9.27M | 8.50M | 8.19M | 7.93M | | | | | | | | | | | | | | | | | 13.85M | 13.85M | 18.85M | 6.25M | 7.75M | 7.75M | 2.75M | 2.75M | 5.50M | 2.75M | 2.75M | 5.25M | 1.25M | 1.25M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
12.55M | 15.24M | | | | | | 16.22M | | 16.88M | 18.62M | 19.26M | 17.77M | 17.81M | 9.93M | 9.24M | 8.00M | 9.97M | 8.60M | 10.46M | 9.37M | 11.17M | 13.82M | 20.18M | 21.02M | 16.90M | 35.87M | 64.43M | 80.46M | 85.61M | 110.96M | 109.60M | 100.68M | 68.16M | 70.04M | 140.71M | 52.96M | 65.88M | 86.12M | 65.87M | 89.55M | 93.08M | 128.81M | 91.71M | 108.30M | 111.73M | 129.68M | 99.65M | 111.99M | 121.10M | 145.97M | 129.70M | 164.62M | 164.65M | 139.02M | 138.38M | 159.24M | 169.45M | 167.69M | 142.10M | 168.07M | 158.14M | 148.70M | 152.89M | 167.65M | 198.93M |
|
Capital Leases
|
0.69M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 1.99M | | | | | | 1.04M | | 0.42M | 0.10M | | 0.60M | 0.50M | 0.40M | 0.30M | 0.20M | 0.10M | | 14.17M | 14.22M | 13.10M | 11.81M | 10.51M | 9.21M | | | 38.51M | 43.44M | 44.05M | | | | | | | | 146.62M | 146.73M | 146.77M | 146.99M | 147.16M | 147.37M | 147.57M | 147.83M | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.46M | 156.86M | 159.17M | 161.63M | 164.17M | 166.77M | 169.44M | 172.19M | 175.01M | 22.05M | 2.07M | 2.10M | 2.13M | 2.17M | 2.20M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
43.34M | 42.65M | | | | | | 25.64M | | 22.32M | 20.66M | 19.00M | 17.34M | 15.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 9.19M | 9.19M | 9.19M | 9.19M | 9.19M | 9.19M | 9.19M | 207.21M | 176.22M | 176.22M | 176.22M | 173.77M | 173.82M | 173.87M | 9.19M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 5.05M | 5.05M | 5.05M | 5.05M | 4.90M | 4.90M | 4.90M | 4.90M | 4.93M | 4.93M | 4.93M | 4.93M | 4.94M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.94M | 56.04M | 60.72M | 52.52M | 43.67M | 44.63M | 52.48M | 44.43M | 44.20M | 43.49M | 50.77M | 50.46M | 52.84M | 52.01M | 60.13M | 51.35M | 50.98M | 52.45M | 57.20M | 47.83M | 47.01M | 46.62M | 45.08M | 44.20M | 43.38M | 42.17M |
|
Other Non-Current Liabilities
|
| | | | | | | 4.71M | | 6.07M | 2.69M | 19.00M | 4.32M | 4.44M | 27.23M | 30.42M | 1.20M | 32.71M | 34.02M | 10.60M | 36.68M | 36.68M | 36.68M | 36.62M | 36.62M | 36.62M | 277.68M | 235.30M | 220.30M | 216.20M | 213.62M | 218.20M | 219.16M | 16.91M | 25.40M | 17.80M | 26.80M | 28.10M | 19.70M | 20.77M | 21.25M | 22.04M | 22.68M | 23.61M | 24.33M | 25.36M | 25.82M | 26.30M | 27.32M | 24.61M | 20.34M | 19.15M | 19.27M | 19.83M | 21.42M | 12.67M | 13.01M | 8.96M | 13.28M | 12.77M | 12.95M | 13.48M | 7.10M | 8.49M | 8.65M | 5.30M |
|
Total Non-Current Liabilities
|
| | | | | | | -4.71M | | -6.07M | -2.69M | -19.00M | -4.32M | -4.44M | -27.23M | -30.42M | -1.20M | -32.71M | -34.02M | -10.60M | -36.68M | -36.68M | -36.68M | -36.62M | -36.62M | -36.62M | -277.68M | -235.30M | -220.30M | -216.20M | -213.62M | -218.20M | -219.16M | -16.91M | 248.77M | 330.59M | 237.19M | 399.54M | 427.34M | 292.27M | 296.73M | 311.99M | 351.10M | 312.14M | 316.17M | 554.91M | 574.32M | 532.84M | 545.66M | 555.44M | 577.43M | 569.17M | 607.90M | 607.13M | 579.70M | 585.28M | 605.51M | 621.88M | 604.42M | 578.32M | 604.01M | 594.25M | 583.89M | 587.79M | 602.35M | 633.09M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.17M | 348.39M | 263.99M | 427.64M | 447.04M | 313.03M | 317.98M | 334.02M | 373.78M | 335.75M | 340.50M | 580.27M | 600.14M | 559.14M | 572.98M | 580.05M | 597.77M | 588.32M | 627.16M | 626.96M | 601.12M | 597.95M | 618.51M | 630.85M | 617.71M | 591.10M | 616.96M | 607.73M | 590.99M | 596.28M | 611.00M | 638.39M |
|
Total Debt
|
| 2.85M | | | | | | 2.30M | | 1.67M | 1.36M | 1.04M | 1.73M | 1.31M | 0.90M | 0.70M | 0.60M | 0.50M | 0.40M | 14.47M | 14.41M | 14.36M | 14.30M | 14.35M | 14.40M | 0.35M | 5.30M | 80.44M | 99.44M | 44.35M | 56.10M | 56.10M | 46.19M | 8.20M | 8.40M | 80.58M | 8.60M | 155.42M | 146.73M | 146.77M | 146.99M | 147.16M | 147.37M | 147.57M | 147.83M | | 8.90M | 19.60M | 19.80M | 17.00M | 18.90M | 19.15M | 19.27M | 19.83M | 21.42M | 12.67M | 13.01M | | | | | | | | | |
|
Common Equity
|
| | | 71.83M | | | | 64.93M | | 44.61M | 36.79M | 29.59M | 80.78M | 73.17M | 76.76M | 69.22M | 53.34M | 39.56M | 26.49M | 45.75M | 31.08M | 36.31M | 43.28M | 122.18M | 104.01M | 328.90M | 378.75M | 311.63M | 334.24M | 336.56M | 360.15M | 310.78M | 266.89M | 409.68M | 352.85M | 521.62M | 561.89M | 410.95M | 342.91M | 451.67M | 600.06M | 548.27M | 476.43M | 402.59M | 360.95M | 320.27M | 286.38M | 250.90M | 213.91M | 376.63M | 307.37M | 238.62M | 173.43M | 132.56M | 123.05M | 102.57M | 111.58M | 133.24M | 160.17M | 130.69M | 132.52M | 178.82M | 194.04M | 193.56M | 204.30M | 230.42M |
|
Shareholder's Equity
|
60.26M | 48.64M | 4.50M | 71.83M | 7.91M | 7.30M | 1.00M | 64.93M | 9.30M | 44.61M | 36.79M | 29.59M | 80.78M | 73.17M | 76.76M | 69.22M | 53.34M | 39.56M | 26.49M | 45.75M | 31.08M | 36.31M | 43.28M | 122.18M | 104.01M | 328.90M | 378.75M | 311.63M | 334.24M | 336.56M | 360.15M | 310.78M | 266.89M | 409.68M | 352.85M | 521.62M | 561.89M | 410.95M | 342.91M | 451.67M | 600.06M | 548.27M | 476.43M | 402.59M | 360.95M | 320.27M | 286.38M | 250.90M | 213.91M | 376.63M | 307.37M | 238.62M | 173.43M | 132.56M | 123.05M | 102.57M | 111.58M | 133.24M | 160.17M | 130.69M | 132.52M | 178.82M | 194.04M | 193.56M | 204.30M | 230.42M |
|
Liabilities and Shareholders Equity
|
116.38M | 108.68M | 98.89M | 85.37M | 88.14M | 74.89M | 63.76M | 112.55M | 102.55M | 90.29M | 78.87M | 69.80M | 120.80M | 111.60M | 118.21M | 110.09M | 93.22M | 82.33M | 69.11M | 127.56M | 112.36M | 117.99M | 125.49M | 209.97M | 192.62M | 403.91M | 986.69M | 862.91M | 914.01M | 918.18M | 1,036.85M | 993.38M | 938.97M | 680.78M | 627.02M | 870.00M | 825.89M | 838.59M | 789.95M | 764.70M | 918.03M | 882.29M | 850.21M | 738.35M | 701.45M | 900.54M | 886.52M | 810.03M | 786.89M | 956.67M | 905.14M | 826.94M | 800.59M | 759.53M | 724.17M | 700.52M | 730.09M | 764.08M | 777.88M | 721.79M | 749.48M | 786.56M | 785.03M | 789.84M | 815.30M | 868.81M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.93M | 0.95M | 0.95M | | | | | | 0.84M | 0.74M | 3.02M | 2.83M | 2.69M | 2.58M | 3.54M | 3.56M | 3.63M | 3.71M | 6.01M | 5.88M | 5.84M | 5.79M | 7.56M | 7.48M | 7.45M | 7.08M | | 7.41M | | 7.34M | 10.35M | | | 9.72M | 9.43M | 10.37M | 10.33M | 10.03M | 9.56M | 9.54M | 9.45M | 8.28M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
0.23M | 0.14M | | | | | | -225.69M | | -251.68M | -261.44M | 0.00M | 0.04M | 0.02M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | -0.00M | 0.00M | -447.45M | -471.74M | -498.87M | -536.67M | -623.26M | -674.31M | -720.96M | -779.61M | -834.60M | -882.74M | -994.40M | -1063.61M | -1113.14M | -1174.98M | -1334.14M | -1412.22M | -1532.52M | -1617.07M | -1700.00M | -1768.61M | -1900.00M | -1910.05M | -2000.00M | -2045.46M | -2111.13M | -2200.00M | -2212.64M | -2295.92M | -2400.00M | -2443.34M | -2500.00M | -2532.49M | -2600.00M | -2628.65M | -2700.00M | -2684.07M | -2732.49M | -2748.19M | -2800.00M | -2740.18M | -2800.00M | -2800.00M | -2800.00M |
|
Preferred Shares
|
-0.80M | -0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |