|
Cash & Equivalents
|
107.75M | 127.33M | 142.67M | 159.10M | 165.58M | 195.16M | 212.40M | 131.54M | 92.31M | 101.91M | 89.96M | 104.60M | 136.50M | 169.45M | 82.27M | 75.01M | 41.56M | 50.50M | 83.77M | 81.28M | 95.34M | 90.19M | 67.43M | 106.78M | 88.74M | 90.23M | 118.82M | 119.84M | 119.94M | 145.29M | 139.75M | 129.98M | 117.79M | 166.19M | 195.72M | 166.74M | 165.55M | 250.61M | 239.40M | 184.85M | 268.78M | 361.88M | 193.07M | 229.79M | 150.77M | 134.22M | 150.47M | 217.69M | 306.45M | 279.62M | 467.29M | 354.06M | 410.42M | 622.77M | 784.44M | 461.27M | 229.45M | 371.77M |
|
Short-term Investments
|
| | | | | | | 30.79M | 68.84M | 111.24M | 148.96M | 176.20M | 139.76M | 129.30M | 146.44M | 138.27M | 158.25M | 188.10M | 220.88M | 236.86M | 229.17M | 167.73M | 223.36M | 143.66M | 162.52M | 182.80M | 254.89M | 249.34M | 240.98M | 227.47M | 199.94M | 190.69M | 122.64M | 111.40M | 115.76M | 110.21M | 151.18M | 159.03M | 187.34M | 218.71M | 191.64M | 191.32M | 250.38M | 243.50M | 257.24M | 271.06M | 295.59M | 286.69M | 306.38M | 189.31M | 50.50M | 80.41M | 82.51M | 71.94M | 105.62M | | | 18.75M |
|
Cash & Current Investments
|
107.75M | 127.33M | 142.67M | 159.10M | 165.58M | 195.16M | 212.40M | 162.33M | 161.16M | 213.15M | 238.92M | 280.81M | 276.26M | 298.75M | 228.70M | 213.28M | 199.81M | 238.60M | 304.65M | 318.13M | 324.51M | 257.92M | 290.79M | 250.45M | 251.26M | 273.03M | 373.71M | 369.18M | 360.92M | 372.76M | 339.68M | 320.66M | 240.43M | 277.59M | 311.49M | 276.95M | 316.74M | 409.64M | 426.74M | 403.56M | 460.43M | 553.20M | 443.45M | 473.29M | 408.01M | 405.29M | 446.06M | 504.37M | 612.83M | 468.93M | 517.79M | 434.47M | 492.93M | 694.71M | 890.06M | 461.27M | 229.45M | 390.52M |
|
Receivables - Net
|
0.02M | | 46.73M | | 49.48M | 51.86M | 53.50M | 59.42M | 57.53M | 55.27M | 62.41M | 63.22M | 65.05M | 62.60M | 75.43M | 73.17M | 73.05M | 77.60M | 77.68M | 75.53M | 74.71M | 86.71M | 91.98M | 94.23M | 95.49M | 94.48M | 116.68M | 122.58M | 118.56M | 118.85M | 137.07M | 139.62M | 144.68M | 141.54M | 154.33M | 138.60M | 132.09M | 143.27M | 141.68M | 160.94M | 165.85M | 159.58M | 164.44M | 166.22M | 192.81M | 206.31M | 213.25M | 222.78M | 240.18M | 494.11M | 503.24M | 534.33M | 611.78M | 588.05M | 557.70M | 535.09M | 611.57M | 619.12M |
|
Receivables
|
0.02M | | 46.73M | | 49.48M | 51.86M | 53.50M | 59.42M | 57.53M | 55.27M | 62.41M | 63.22M | 65.05M | 62.60M | 75.43M | 73.17M | 73.05M | 77.60M | 77.68M | 75.53M | 74.71M | 86.71M | 91.98M | 94.23M | 95.49M | 94.48M | 116.68M | 122.58M | 118.56M | 118.85M | 137.07M | 139.62M | 144.68M | 141.54M | 154.33M | 138.60M | 132.09M | 143.27M | 141.68M | 160.94M | 165.85M | 159.58M | 164.44M | 166.22M | 192.81M | 206.31M | 213.25M | 222.78M | 240.18M | 494.11M | 503.24M | 534.33M | 611.78M | 588.05M | 557.70M | 535.09M | 611.57M | 619.12M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.74M | | 30.96M | 32.11M | 33.02M | 31.91M | 35.21M | 34.20M | 39.65M | 41.69M | 42.08M | 44.04M | 41.82M | 48.89M | 54.03M | 55.96M | 60.32M | 65.42M | 74.97M | 94.58M | 103.35M | 101.51M | 120.85M | 115.83M | 121.98M | 118.57M | 153.31M | 152.12M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.18M | | 13.58M | 14.76M | 15.94M | 18.45M | 20.66M | 19.31M | 16.45M | 17.29M | 16.77M | 18.27M | 17.40M | 17.59M | 16.79M | 20.16M | 18.70M | 18.24M | 23.58M | 40.71M | 37.32M | 34.23M | 35.74M | 43.58M | 45.77M | 48.00M | 60.45M | 63.68M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.33M | | 128.50M | 140.20M | 147.35M | 158.09M | 168.59M | 178.35M | 173.06M | 173.03M | 172.36M | 172.06M | 177.78M | 187.40M | 195.23M | 206.29M | 219.96M | 237.38M | 237.01M | 769.69M | 707.47M | 680.46M | 613.87M | 558.29M | 491.47M | 497.03M | 558.37M | 555.74M |
|
Inventory
|
-6.09M | | 47.37M | | -9.33M | 57.04M | 62.31M | 66.87M | 71.36M | 71.20M | 70.35M | 72.51M | 76.36M | 77.43M | 90.94M | 98.95M | 101.05M | 105.70M | 105.26M | 105.15M | 104.42M | 115.61M | 112.69M | 113.04M | 111.11M | 111.46M | 108.41M | 107.58M | 114.76M | 124.37M | 131.25M | 143.38M | 173.04M | 187.06M | 196.31M | 208.45M | 224.46M | 231.86M | 229.15M | 232.01M | 231.21M | 234.37M | 237.00M | 253.89M | 266.04M | 282.41M | 298.98M | 321.03M | 335.56M | 904.98M | 848.13M | 816.20M | 770.46M | 717.70M | 659.23M | 663.60M | 772.13M | 771.54M |
|
Current Deferred Tax Assets
|
0.11M | | 16.16M | | -1.87M | 19.85M | 23.78M | 24.91M | 28.33M | 32.40M | 37.32M | 38.48M | 39.32M | 37.75M | 40.06M | 41.34M | 42.45M | 43.92M | 38.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.81M | | 2.52M | | 4.04M | 3.18M | 3.02M | 4.36M | 5.46M | 6.09M | 5.08M | 4.74M | 5.41M | 6.18M | 5.74M | 5.05M | 6.81M | 7.11M | 7.35M | 5.96M | 5.42M | 11.61M | 14.50M | 7.01M | 5.88M | 9.43M | 11.17M | 13.00M | 16.94M | 13.95M | 15.39M | 12.91M | 13.51M | 14.84M | 17.24M | 17.71M | 19.62M | 19.09M | 17.77M | 16.13M | 15.20M | 16.21M | 18.42M | 19.59M | 18.58M | 23.80M | 21.00M | 19.20M | 19.68M | 47.57M | 44.58M | 43.21M | 46.21M | 50.92M | 49.64M | 47.13M | 68.20M | 74.18M |
|
Current Assets
|
| | 258.77M | | 293.77M | 333.43M | 360.11M | 323.44M | 337.88M | 384.76M | 416.81M | 460.90M | 467.10M | 484.81M | 470.02M | 455.69M | 454.76M | 506.31M | 544.80M | 515.50M | 535.43M | 478.21M | 513.77M | 540.90M | 535.13M | 563.56M | 620.34M | 614.92M | 633.22M | 646.40M | 630.68M | 617.57M | 583.93M | 637.06M | 687.47M | 641.80M | 696.89M | 811.95M | 821.76M | 814.37M | 892.00M | 980.51M | 864.52M | 916.60M | 891.17M | 920.00M | 983.34M | 1,070.43M | 1,210.01M | 1,917.34M | 1,915.37M | 1,828.57M | 1,923.89M | 2,056.53M | 2,177.26M | 1,710.11M | 1,729.90M | 1,924.36M |
|
Property, Plant & Equipment (Net)
|
| | 52.39M | | 55.77M | 56.89M | 61.09M | 62.53M | 63.93M | 63.61M | 64.15M | 65.64M | 65.57M | 66.06M | 69.47M | 87.92M | 99.91M | 106.18M | 114.74M | 115.11M | 119.08M | 127.08M | 124.23M | 124.84M | 130.12M | 134.21M | 143.17M | 149.19M | 154.34M | 161.77M | 171.87M | 184.29M | 194.13M | 197.10M | 199.84M | 212.60M | 211.90M | 215.27M | 216.88M | 216.19M | 210.75M | 215.66M | 221.08M | 227.54M | 238.88M | 236.34M | 243.73M | 245.10M | 248.05M | 606.91M | 586.93M | 578.89M | 571.78M | 567.82M | 561.91M | 556.50M | 587.50M | 577.79M |
|
Long-Term Investments
|
| | | | | | | 61.79M | 70.52M | 50.65M | 36.53M | 24.15M | 36.75M | 47.03M | 75.35M | 71.51M | 81.38M | 61.52M | 48.76M | 58.94M | 65.62M | 64.45M | 60.44M | 63.07M | 60.93M | 58.88M | 56.13M | 104.40M | 155.86M | 168.85M | 263.12M | 300.80M | 369.67M | 383.10M | 409.51M | 380.06M | 319.48M | 275.59M | 358.52M | 434.88M | 453.73M | 431.81M | 562.48M | 546.88M | 473.66M | 503.96M | 495.85M | 480.02M | 391.52M | 275.96M | 75.43M | 51.26M | 27.80M | 12.30M | 66.13M | | | 16.68M |
|
Goodwill
|
| | 9.81M | | 9.81M | 15.34M | 15.37M | 15.37M | 15.37M | 15.37M | 18.37M | 18.37M | 18.37M | 18.37M | 53.20M | 93.57M | 93.56M | 91.96M | 91.96M | 91.96M | 91.96M | 110.25M | 105.93M | 106.22M | 112.77M | 119.27M | 123.89M | 124.78M | 123.75M | 124.02M | 123.73M | 123.68M | 129.90M | 129.00M | 128.78M | 128.95M | 129.18M | 129.66M | 156.72M | 155.37M | 155.78M | 11.00M | 179.71M | 179.04M | 4.60M | 181.77M | 197.47M | 198.71M | 198.93M | 924.15M | 1,434.54M | 17.90M | 2.00M | 1.70M | 1,432.39M | 1,432.96M | 1,434.98M | 1,434.29M |
|
Intangibles
|
| | 7.43M | | 7.24M | 9.75M | 9.59M | 9.45M | 9.32M | 9.19M | 29.54M | 29.40M | 29.27M | 29.14M | 34.53M | 34.34M | 33.95M | 33.63M | 33.24M | 32.85M | 32.99M | 67.44M | 61.71M | 61.34M | 90.04M | 87.65M | 78.66M | 78.94M | 74.97M | 89.52M | 111.54M | 84.27M | 3.90M | 3.90M | 78.81M | 88.69M | 85.23M | 81.79M | 86.95M | 80.41M | 76.15M | 73.09M | 68.66M | 64.39M | 59.13M | 54.06M | 10.50M | 59.19M | 54.90M | 1,261.62M | 924.60M | 1.80M | 866.57M | 842.78M | 795.12M | 771.69M | 796.37M | 773.90M |
|
Goodwill & Intangibles
|
| | 17.24M | | 17.05M | 25.09M | 24.96M | 24.82M | 24.69M | 24.56M | 47.91M | 47.78M | 47.64M | 47.51M | 87.72M | 127.92M | 127.51M | 125.60M | 125.21M | 124.81M | 124.96M | 177.69M | 167.63M | 167.56M | 202.81M | 206.93M | 202.55M | 203.72M | 198.72M | 213.54M | 235.27M | 207.95M | 133.80M | 132.90M | 207.59M | 217.64M | 214.41M | 211.46M | 243.66M | 235.79M | 231.93M | 84.09M | 248.37M | 243.43M | 63.73M | 235.83M | 207.97M | 257.90M | 253.83M | 2,185.77M | 2,359.14M | 19.70M | 868.57M | 844.48M | 2,227.50M | 2,204.65M | 2,231.36M | 2,208.19M |
|
Long-Term Deferred Tax
|
| | 20.86M | | | | 27.26M | | | | 42.32M | | | | 47.77M | | | | 48.37M | 25.32M | 24.09M | 28.30M | 55.21M | 33.10M | 34.97M | 36.13M | 20.03M | 20.47M | 17.82M | 15.39M | 13.58M | 12.35M | 11.98M | 8.74M | 5.93M | 6.69M | 2.05M | 4.62M | 6.62M | 7.97M | 8.66M | 9.34M | 24.49M | 29.94M | 35.16M | 44.72M | 48.84M | 51.18M | 61.84M | 7.32M | 10.69M | 11.02M | 18.20M | 45.48M | 94.20M | 116.66M | 275.90M | 232.36M |
|
Other Non-Current Assets
|
| | 0.98M | | 0.72M | 0.63M | 0.98M | 1.04M | 1.05M | 1.08M | 0.91M | 0.95M | 0.93M | 1.02M | 0.97M | 1.09M | 1.10M | 1.05M | 0.59M | 0.31M | 0.30M | 1.01M | 0.48M | 0.95M | 1.05M | 8.28M | | | 7.20M | 6.73M | 0.10M | 12.96M | 15.67M | 0.10M | 21.74M | 20.57M | 21.07M | 22.85M | 32.04M | 28.69M | 33.15M | 33.57M | 36.33M | 34.31M | 34.01M | 35.65M | 37.32M | 44.98M | 47.22M | 69.48M | 78.59M | 78.22M | 77.57M | 76.64M | 75.10M | 74.86M | 74.84M | 76.84M |
|
Non-Current Assets
|
| | 70.61M | | 73.54M | 82.61M | 87.02M | 150.19M | 160.19M | 139.91M | 149.50M | 138.52M | 150.90M | 161.63M | 233.52M | 288.43M | 309.91M | 294.35M | 289.30M | 324.49M | 334.05M | 423.53M | 413.87M | 419.52M | 459.88M | 473.60M | 458.16M | 512.74M | 560.61M | 592.11M | 669.99M | 718.35M | 806.81M | 815.12M | 844.61M | 837.57M | 768.91M | 729.79M | 857.72M | 923.52M | 938.22M | 930.06M | 1,092.75M | 1,082.10M | 1,023.54M | 1,056.51M | 1,092.78M | 1,079.19M | 1,002.46M | 3,438.54M | 3,170.71M | 3,115.04M | 3,069.90M | 3,029.51M | 3,074.49M | 3,001.03M | 3,231.19M | 3,171.28M |
|
Assets
|
| | 329.39M | | 367.30M | 416.04M | 447.13M | 473.62M | 498.07M | 524.67M | 566.30M | 599.42M | 618.00M | 646.44M | 703.55M | 744.13M | 764.66M | 800.66M | 834.10M | 839.99M | 869.48M | 901.74M | 927.64M | 960.42M | 995.01M | 1,037.16M | 1,078.50M | 1,127.66M | 1,193.83M | 1,238.51M | 1,300.67M | 1,335.92M | 1,390.75M | 1,452.18M | 1,532.08M | 1,479.37M | 1,465.80M | 1,541.74M | 1,679.48M | 1,737.89M | 1,830.21M | 1,910.58M | 1,957.26M | 1,998.69M | 1,914.71M | 1,976.51M | 2,076.13M | 2,149.62M | 2,212.47M | 5,355.88M | 5,086.08M | 4,943.61M | 4,993.79M | 5,086.04M | 5,251.75M | 4,711.15M | 4,961.09M | 5,095.64M |
|
Accounts Payables
|
-2.04M | | 5.32M | | 1.82M | 5.96M | 9.99M | 8.78M | 9.17M | 8.88M | 10.07M | 9.45M | 8.81M | 9.70M | 15.90M | 19.38M | 18.33M | 16.36M | 15.97M | 12.12M | 11.63M | 13.94M | 17.47M | 17.01M | 16.29M | 16.55M | 25.04M | 28.16M | 20.73M | 23.06M | 25.89M | 25.03M | 23.75M | 24.14M | 24.61M | 24.23M | 27.71M | 30.02M | 18.20M | 22.41M | 21.27M | 20.68M | 21.95M | 26.09M | 34.20M | 31.97M | 36.10M | 39.84M | 33.81M | 86.93M | 56.67M | 50.49M | 67.16M | 57.54M | 75.12M | 73.14M | 87.10M | 87.23M |
|
Payables
|
-2.04M | | 5.32M | | 1.82M | 5.96M | 9.99M | 8.78M | 9.17M | 8.88M | 10.07M | 9.45M | 8.81M | 9.70M | 15.90M | 19.38M | 18.33M | 16.36M | 15.97M | 12.12M | 11.63M | 13.94M | 17.47M | 17.01M | 16.29M | 16.55M | 25.04M | 28.16M | 20.73M | 23.06M | 25.89M | 25.03M | 23.75M | 24.14M | 24.61M | 24.23M | 27.71M | 30.02M | 18.20M | 22.41M | 21.27M | 20.68M | 21.95M | 26.09M | 34.20M | 31.97M | 36.10M | 39.84M | 33.81M | 86.93M | 56.67M | 50.49M | 67.16M | 57.54M | 75.12M | 73.14M | 87.10M | 87.23M |
|
Accumulated Expenses
|
| | 21.27M | | 19.21M | 20.51M | 25.00M | 19.29M | 40.44M | 44.41M | 51.12M | 49.15M | 51.37M | 55.61M | 61.50M | 57.82M | 60.51M | 64.17M | 53.77M | 42.19M | 47.89M | 43.29M | 46.40M | 37.41M | 41.71M | 46.61M | 52.59M | 43.98M | 47.98M | 47.76M | 59.88M | 48.60M | 50.61M | 60.70M | 63.28M | 60.05M | 69.24M | 61.80M | 78.33M | 69.91M | 78.45M | 81.48M | 91.17M | 75.53M | 82.54M | 88.36M | 92.17M | 84.00M | 89.61M | 221.67M | 240.46M | 210.01M | 215.88M | 255.26M | 260.59M | 237.57M | 281.75M | 325.92M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | | 13.96M | 17.66M | 17.20M | 14.42M | 15.10M | 16.81M | 16.05M | 20.60M | 23.25M | 14.96M | 12.94M | 11.16M | 9.47M | 9.72M | 8.35M | 13.22M | 10.81M | 9.73M | 28.85M | 27.42M | 26.54M | 25.07M | 24.22M | 21.38M | 32.20M | 32.06M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.04M | 430.49M | 437.14M | 443.35M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | | | 13.38M | 11.97M | 11.75M | 11.12M | 11.04M | 10.25M | 10.62M | 13.18M | 14.36M |
|
Current Taxes
|
| | 0.30M | | 0.76M | 1.39M | 0.52M | 11.82M | 0.25M | 0.26M | 2.36M | 8.65M | 0.21M | 2.06M | 0.57M | 9.56M | 0.60M | 0.55M | 0.76M | 6.39M | 0.66M | 3.70M | 1.91M | 11.71M | 1.40M | 2.02M | 3.27M | 2.18M | 2.98M | 2.32M | 3.59M | 1.07M | 4.51M | 4.17M | 5.00M | 4.90M | 4.83M | 3.80M | 4.95M | 8.43M | 5.47M | 5.66M | 6.42M | 16.52M | 9.63M | 12.74M | 10.03M | 16.39M | 10.25M | 34.40M | 23.73M | 43.06M | 27.45M | 42.48M | 34.09M | 36.71M | 38.86M | 48.04M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 1.58M | 2.09M | 1.88M | 2.60M | 2.79M | 3.38M | 4.13M | 5.40M | 6.45M | 6.51M | 6.18M | 8.12M | 8.65M | 9.01M | 9.67M | 12.03M | 11.81M | 13.19M | 12.29M | 14.10M | 13.54M | 14.95M | 17.99M | 18.37M | 17.08M | 19.84M | 20.80M | 22.14M | 17.17M | 24.02M | 18.27M |
|
Total Current Liabilities
|
| | 29.27M | | 29.02M | 34.07M | 39.51M | 45.27M | 56.63M | 58.48M | 67.94M | 72.49M | 65.97M | 72.76M | 89.41M | 93.31M | 91.73M | 94.42M | 82.69M | 72.34M | 70.28M | 65.81M | 79.89M | 75.37M | 69.06M | 74.93M | 93.07M | 82.55M | 80.28M | 81.72M | 96.12M | 79.49M | 84.18M | 94.92M | 111.40M | 97.96M | 106.13M | 99.98M | 120.79M | 123.68M | 130.04M | 122.53M | 140.16M | 141.49M | 146.02M | 145.25M | 159.20M | 167.55M | 155.22M | 428.72M | 392.35M | 786.32M | 794.15M | 818.07M | 855.91M | 384.70M | 424.66M | 465.96M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.72M | 417.40M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.75M | | 5.50M | 4.39M | 7.71M | 6.97M | 6.46M | 5.19M | 6.38M | 5.13M | 4.15M | 1.73M | 5.17M | 7.52M | 5.79M | 8.19M | 13.26M | | | 9.01M | 7.88M | 8.26M | 8.18M | 14.40M | 10.67M | 11.50M | 9.99M | 9.62M | 8.11M | 7.94M | 8.10M | 7.02M | 6.02M | 5.86M | 5.05M | 4.13M | 6.20M | 5.92M | 5.47M | 4.79M | 4.31M | 3.81M | 2.51M | 1.58M | 1.78M | 1.37M | 5.30M | 132.19M | 84.42M | 39.95M | 27.26M | 7.47M | 23.89M | 46.60M | 24.40M | 22.54M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | | | 99.93M | 91.04M | 89.81M | 87.70M | 86.38M | 83.59M | 81.69M | 107.92M | 104.99M |
|
Other Non-Current Liabilities
|
| | 2.80M | | 2.76M | 3.19M | 3.50M | 3.52M | 3.53M | 3.57M | 4.09M | 4.12M | 4.12M | 2.79M | 3.32M | 3.33M | 3.39M | 3.40M | 1.70M | 1.71M | 1.72M | 1.78M | 1.82M | 1.82M | 1.80M | 1.79M | 2.47M | 2.54M | 2.56M | 2.67M | 7.63M | 7.99M | 7.65M | 8.15M | 9.38M | 9.02M | 14.16M | 16.88M | 14.70M | 15.32M | 15.61M | 15.88M | 12.64M | 11.52M | 11.40M | 12.60M | 10.35M | 13.40M | 14.43M | 22.40M | 24.60M | 23.50M | 25.20M | 22.98M | 21.53M | 25.49M | 22.06M | 25.08M |
|
Total Non-Current Liabilities
|
| | 44.12M | | 42.86M | 48.59M | 57.13M | 61.80M | 72.41M | 72.73M | 89.86M | 93.24M | 85.57M | 89.84M | 114.77M | 126.63M | 118.14M | 123.34M | 117.08M | 89.39M | 88.23M | 89.84M | 93.74M | 89.72M | 87.91M | 100.11M | 108.25M | 98.25M | 94.09M | 94.72M | 107.52M | 90.72M | 95.57M | 105.23M | 120.25M | 106.98M | 114.72M | 107.66M | 158.49M | 159.57M | 175.33M | 176.43M | 203.23M | 201.80M | 204.22M | 199.80M | 219.41M | 221.40M | 212.97M | 1,146.19M | 1,063.53M | 997.75M | 992.22M | 993.66M | 1,052.89M | 597.59M | 643.34M | 671.73M |
|
Total Liabilities
|
| | 46.91M | | 45.62M | 51.78M | 60.63M | 65.32M | 75.94M | 76.30M | 93.94M | 97.36M | 89.69M | 92.63M | 118.09M | 129.97M | 121.54M | 126.74M | 118.78M | 91.10M | 89.94M | 91.62M | 95.56M | 91.54M | 89.71M | 101.90M | 110.72M | 100.79M | 96.65M | 97.39M | 115.15M | 98.70M | 103.22M | 113.39M | 129.62M | 116.00M | 128.89M | 124.53M | 173.19M | 174.90M | 190.94M | 192.31M | 215.88M | 213.32M | 215.62M | 212.40M | 229.75M | 234.80M | 227.40M | 1,168.59M | 1,088.12M | 1,021.25M | 1,017.43M | 1,016.65M | 1,074.42M | 623.08M | 665.41M | 696.82M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.04M | 430.49M | 437.14M | 443.35M | | | |
|
Common Equity
|
| | 282.48M | | 321.69M | 364.26M | 386.50M | 408.30M | 422.13M | 448.38M | 472.36M | 502.06M | 528.31M | 553.81M | 585.45M | 614.16M | 643.12M | 673.92M | 715.32M | 748.88M | 779.53M | 810.12M | 832.08M | 868.88M | 905.30M | 935.26M | 967.78M | 1,026.87M | 1,097.19M | 1,141.12M | 1,185.52M | 1,237.21M | 1,287.53M | 1,338.80M | 1,402.45M | 1,363.37M | 1,336.91M | 1,417.20M | 1,506.30M | 1,562.99M | 1,639.27M | 1,718.27M | 1,741.39M | 1,785.37M | 1,699.09M | 1,764.11M | 1,846.37M | 1,914.82M | 1,985.07M | 4,187.28M | 3,997.96M | 3,922.36M | 3,976.36M | 4,069.40M | 4,177.33M | 4,088.07M | 4,295.68M | 4,398.82M |
|
Shareholder's Equity
|
| | 282.48M | | 321.69M | 364.26M | 386.50M | 408.30M | 422.13M | 448.38M | 472.36M | 502.06M | 528.31M | 553.81M | 585.45M | 614.16M | 643.12M | 673.92M | 715.32M | 748.88M | 779.53M | 810.12M | 832.08M | 868.88M | 905.30M | 935.26M | 967.78M | 1,026.87M | 1,097.19M | 1,141.12M | 1,185.52M | 1,237.21M | 1,287.53M | 1,338.80M | 1,402.45M | 1,363.37M | 1,336.91M | 1,417.20M | 1,506.30M | 1,562.99M | 1,639.27M | 1,718.27M | 1,741.39M | 1,785.37M | 1,699.09M | 1,764.11M | 1,846.37M | 1,914.82M | 1,985.07M | 4,187.28M | 3,997.96M | 3,922.36M | 3,976.36M | 4,069.40M | 4,177.33M | 4,088.07M | 4,295.68M | 4,398.82M |
|
Liabilities and Shareholders Equity
|
| | 329.39M | | 367.30M | 416.04M | 447.13M | 473.62M | 498.07M | 524.67M | 566.30M | 599.42M | 618.00M | 646.44M | 703.55M | 744.13M | 764.66M | 800.66M | 834.10M | 839.99M | 869.48M | 901.74M | 927.64M | 960.42M | 995.01M | 1,037.16M | 1,078.50M | 1,127.66M | 1,193.83M | 1,238.51M | 1,300.67M | 1,335.92M | 1,390.75M | 1,452.18M | 1,532.08M | 1,479.37M | 1,465.80M | 1,541.74M | 1,679.48M | 1,737.89M | 1,830.21M | 1,910.58M | 1,957.26M | 1,998.69M | 1,914.71M | 1,976.51M | 2,076.13M | 2,149.62M | 2,212.47M | 5,355.88M | 5,086.08M | 4,943.61M | 4,993.79M | 5,086.04M | 5,251.75M | 4,711.15M | 4,961.09M | 5,095.64M |
|
Retained Earnings
|
| | 176.85M | | 213.42M | 229.91M | -0.77M | -1.35M | -1.37M | -1.12M | -1.01M | -1.01M | -0.87M | -1.31M | -1.66M | -1.83M | -1.69M | -1.74M | -1.96M | -1.65M | -1.74M | -1.76M | -8.64M | -6.08M | -5.87M | -6.18M | -6.91M | -2.77M | -6.81M | -6.83M | -7.17M | -5.48M | -1.73M | -2.83M | 1,047.93M | 999.55M | 947.91M | 992.12M | 1,045.08M | 1,090.41M | 1,131.96M | 1,179.17M | 1,194.27M | 1,232.36M | 1,142.45M | 1,189.89M | 1,239.95M | 1,289.08M | 1,346.79M | 1,347.79M | 1,137.27M | 1,046.84M | 1,074.47M | 1,126.31M | 1,152.81M | 1,036.17M | 1,213.66M | 1,292.48M |
|
Preferred Shares
|
| | 0.05M | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 0.77M | 2.69M | 0.00M | 2.69M | 2.69M | 2.69M | 0.03M | 2.69M | 2.35M | 5.04M | 0.06M | 0.06M | 0.07M | 0.89M | 0.82M | 1.60M | 29.60M | 1.60M | 0.42M | 2.40M | 2.80M | 3.50M |