|
Accumulated Depreciation
|
| | | | | | | | | | | 2.42M | | 2.85M | 3.08M | 3.31M | 3.54M | 3.77M | 4.00M | 3.44M | | | 0.07M | 0.17M | 0.24M | 0.32M | 0.40M | 0.50M | 0.56M | 0.66M | 0.76M | 0.83M | 0.88M | 0.93M | 1.00M | 1.02M | 1.09M | 1.18M | 1.28M | 1.44M | 1.57M | 1.79M | 2.15M | 1.70M | | | 2.27M | | | | 3.98M | | | | 6.25M | | | | 8.06M | | | | 9.81M | | | |
|
Cash & Equivalents
|
124.96M | 124.96M | 243.76M | 188.27M | 405.48M | 196.14M | 264.87M | 270.88M | 275.47M | 286.23M | 291.79M | 227.97M | 246.68M | 246.02M | 87.78M | 72.60M | 55.05M | 69.56M | 109.49M | 122.72M | 92.41M | 57.72M | 106.62M | 68.78M | 61.65M | 44.48M | 121.07M | 75.60M | 56.66M | 40.03M | 133.40M | 138.87M | 147.15M | 152.51M | 174.48M | 172.78M | 270.00M | 165.72M | 197.50M | 187.71M | 165.12M | 165.88M | 155.89M | 134.34M | 127.72M | 136.23M | 143.87M | 123.19M | 116.28M | 80.17M | 114.57M | 43.11M | 44.67M | 65.53M | 58.14M | 44.44M | 47.93M | 46.26M | 46.54M | 48.36M | 42.03M | 46.66M | 43.69M | 30.24M | 35.44M | 89.95M |
|
Receivables - Net
|
| | | 2.12M | | 3.08M | 5.59M | 8.79M | 7.68M | 8.86M | 11.07M | 13.69M | 11.24M | 10.96M | 8.62M | 11.71M | 12.14M | 10.95M | 14.78M | 14.24M | 11.44M | 12.00M | 15.59M | 12.37M | 14.46M | 14.14M | 10.59M | 8.37M | 8.25M | 8.47M | 10.37M | 9.06M | 6.43M | 10.87M | 12.86M | 13.29M | 14.41M | 18.54M | 22.31M | 17.27M | 15.72M | 20.39M | 13.70M | 15.00M | 13.37M | 10.91M | 12.99M | 11.24M | 13.91M | 22.07M | 20.12M | 20.04M | 24.96M | 25.87M | 25.33M | 16.69M | 19.69M | 19.52M | 17.82M | 21.89M | 29.67M | 20.43M | 21.38M | 18.21M | 14.09M | 13.94M |
|
Receivables - Other
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | 1.02M | | 0.93M | 0.86M | 1.82M | 1.71M | 1.50M | 1.35M | 0.01M | 0.84M | 2.17M | 2.72M | 2.77M | 2.47M | 3.66M | 2.74M | 2.17M | 1.54M | 1.28M | 1.03M | 0.32M | 6.17M | 4.97M | 3.50M | 2.62M | 1.42M | 1.02M | 0.85M | 1.24M | 0.70M | 1.74M | 2.04M | 2.22M | | | 1.92M | | | | 2.35M | | | | 1.18M | | | | 1.40M | | | | 0.70M | | | 6.53M |
|
Receivables
|
| | | 2.12M | | 3.08M | 5.59M | 8.79M | 7.68M | 8.86M | 11.07M | 14.71M | 11.24M | 11.89M | 9.48M | 13.53M | 13.85M | 12.45M | 16.13M | 14.25M | 12.28M | 14.17M | 18.31M | 15.14M | 16.93M | 17.80M | 13.32M | 10.55M | 9.79M | 9.75M | 11.40M | 9.38M | 12.61M | 15.84M | 16.35M | 15.90M | 15.83M | 19.56M | 23.16M | 18.50M | 16.42M | 22.14M | 15.74M | 17.22M | 13.37M | 10.91M | 14.91M | 11.24M | 13.91M | 22.07M | 22.46M | 20.04M | 24.96M | 25.87M | 26.51M | 16.69M | 19.69M | 19.52M | 19.22M | 21.89M | 29.67M | 20.43M | 22.07M | 18.21M | 14.09M | 20.47M |
|
Inventory
|
| | | | | | | | | | | 10.38M | | 10.07M | 10.32M | 10.32M | 10.50M | 12.04M | 10.99M | 11.34M | 10.25M | 12.63M | 13.41M | 11.71M | 11.46M | 11.91M | 10.48M | 10.44M | 10.52M | 10.32M | 9.63M | 8.16M | 9.32M | 11.40M | 15.33M | 19.89M | 23.06M | 29.98M | 29.55M | 30.62M | 29.32M | 22.98M | 27.21M | 29.34M | 23.03M | 21.16M | 21.58M | 24.15M | 26.44M | 23.72M | 24.56M | 23.34M | 31.74M | 32.18M | 21.60M | 25.03M | 22.96M | 27.57M | 26.75M | 30.64M | 24.41M | 24.92M | 22.23M | 23.34M | 20.47M | 21.55M |
|
Prepaid Assets
|
16.91M | 16.34M | 12.96M | 10.18M | 11.64M | 12.10M | 15.17M | 14.01M | 16.39M | 16.18M | 16.08M | 17.71M | 20.59M | 17.32M | 17.02M | 18.15M | 20.33M | 21.05M | 18.39M | 19.07M | 26.27M | 23.31M | 25.24M | 25.92M | 22.62M | 22.50M | 21.37M | 20.49M | 19.14M | 17.07M | 15.75M | 16.23M | 22.43M | 22.61M | 7.34M | 9.88M | 7.37M | 10.07M | 10.45M | 9.21M | 9.20M | 10.00M | 10.05M | 10.87M | 8.71M | 9.01M | 10.86M | 13.15M | 11.06M | 9.54M | 9.94M | 11.19M | 9.24M | 10.82M | 8.40M | 10.39M | 10.42M | 10.16M | 10.15M | 9.08M | 8.30M | 10.86M | 10.38M | 9.43M | 8.65M | 7.82M |
|
Current Assets
|
193.84M | 247.23M | 275.12M | 218.07M | 437.06M | 233.92M | 304.57M | 293.68M | 299.54M | 311.27M | 318.93M | 259.37M | 278.51M | 274.29M | 113.41M | 102.46M | 97.37M | 111.40M | 152.51M | 165.88M | 140.10M | 103.01M | 157.32M | 116.82M | 108.47M | 90.87M | 172.53M | 123.97M | 103.56M | 87.82M | 172.60M | 173.65M | 184.35M | 194.58M | 217.24M | 221.28M | 322.28M | 237.31M | 270.45M | 249.76M | 219.36M | 241.06M | 223.19M | 227.53M | 210.94M | 222.43M | 247.20M | 227.88M | 220.09M | 142.47M | 174.83M | 105.14M | 120.15M | 145.76M | 125.43M | 107.24M | 110.68M | 111.52M | 157.27M | 146.18M | 135.92M | 127.47M | 97.99M | 81.54M | 78.97M | 133.26M |
|
Property, Plant & Equipment (Net)
|
| | | 2,023.51M | | 2,189.38M | 2,706.28M | 2,783.81M | 2,789.42M | 2,792.03M | 2,793.44M | 2,794.86M | 2,761.81M | 2,729.00M | 2,695.64M | 2,662.40M | 2,629.69M | 2,596.61M | 2,604.15M | 2,673.80M | 2,641.59M | 2,607.78M | 1,522.11M | 1,508.88M | 1,490.04M | 1,501.71M | 1,508.22M | 1,487.51M | 1,401.16M | 1,381.35M | 1,354.76M | 1,335.07M | 1,315.34M | 1,281.92M | 1,265.58M | 1,195.12M | 1,172.25M | 1,382.43M | 1,344.87M | 1,335.05M | 1,320.15M | 1,290.74M | 1,273.86M | 1,121.56M | 1,109.34M | 1,062.89M | 919.11M | 924.47M | 913.83M | 991.47M | 981.14M | 1,031.95M | 1,025.40M | 1,014.15M | 1,002.81M | 990.64M | 979.05M | 939.75M | 945.11M | 934.57M | 887.90M | 877.84M | 915.02M | 907.21M | 897.16M | 887.41M |
|
Long-Term Investments
|
23.04M | 35.43M | 49.24M | 72.18M | 76.42M | 53.28M | 63.65M | 54.71M | 55.14M | 42.45M | 27.85M | 24.47M | 32.28M | 27.39M | 23.82M | 20.99M | 30.59M | 27.32M | 41.83M | 77.57M | 63.35M | 49.62M | 38.46M | 28.84M | 25.44M | 17.90M | 12.33M | 12.33M | 7.28M | 6.19M | | | | | | | | | | | | | | | | | | 0.63M | 0.56M | 0.42M | 1.17M | 2.59M | 1.95M | 1.66M | 0.42M | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 166.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 166.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.69M | -1.37M | -0.91M | 8.33M | 17.50M | 85.17M | 31.58M | 16.94M | 16.20M | 15.49M | 14.69M | 17.80M | 16.89M | 15.91M | 31.91M | 29.56M | 27.73M | 25.87M | 23.52M | 22.01M | 20.05M | 28.63M | 31.40M | 19.24M | 19.93M | 10.95M | 0.32M | 3.09M | 2.89M | 7.82M | 27.43M | 27.15M | 25.51M | 24.00M | 23.23M | 22.98M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 21.64M | 17.70M | 18.54M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 9.83M | 0.32M | 0.32M | 8.33M | 7.83M | 7.33M | 7.03M | 11.52M |
|
Non-Current Assets
|
1,840.05M | 1,837.03M | 2,021.02M | 2,118.73M | 2,133.22M | 2,349.39M | 2,838.99M | 2,889.03M | 2,891.17M | 2,876.65M | 2,860.44M | 2,859.91M | 2,836.50M | 2,799.85M | 2,781.16M | 2,740.91M | 2,705.82M | 2,666.26M | 2,685.21M | 2,791.38M | 2,762.09M | 2,725.68M | 1,769.28M | 1,578.00M | 1,561.13M | 1,557.35M | 1,542.13M | 1,520.13M | 1,426.83M | 1,405.64M | 1,396.36M | 1,377.78M | 1,357.37M | 1,321.90M | 1,303.72M | 1,231.29M | 1,185.82M | 1,394.97M | 1,357.02M | 1,356.41M | 1,345.08M | 1,320.90M | 1,305.70M | 1,153.43M | 1,143.63M | 1,095.12M | 985.61M | 952.46M | 962.37M | 1,034.29M | 1,028.17M | 1,062.36M | 1,066.00M | 1,059.97M | 1,048.44M | 1,036.66M | 1,024.71M | 983.48M | 984.63M | 971.62M | 922.05M | 917.03M | 958.61M | 956.99M | 961.28M | 974.34M |
|
Assets
|
2,033.88M | 2,084.26M | 2,296.14M | 2,336.80M | 2,570.28M | 2,583.30M | 3,143.55M | 3,182.71M | 3,190.71M | 3,187.92M | 3,179.37M | 3,119.28M | 3,115.01M | 3,074.14M | 2,894.57M | 2,843.37M | 2,803.19M | 2,777.66M | 2,837.72M | 2,962.18M | 2,902.18M | 2,828.69M | 1,926.60M | 1,694.82M | 1,669.60M | 1,648.22M | 1,714.66M | 1,644.10M | 1,530.39M | 1,493.46M | 1,568.96M | 1,551.43M | 1,541.72M | 1,516.48M | 1,520.96M | 1,452.57M | 1,508.10M | 1,632.27M | 1,627.47M | 1,606.17M | 1,564.44M | 1,561.96M | 1,528.89M | 1,380.97M | 1,354.57M | 1,317.55M | 1,232.81M | 1,180.34M | 1,182.46M | 1,176.77M | 1,203.00M | 1,167.50M | 1,186.14M | 1,205.73M | 1,173.87M | 1,143.90M | 1,135.39M | 1,095.00M | 1,141.90M | 1,117.81M | 1,057.97M | 1,044.50M | 1,056.60M | 1,038.53M | 1,040.25M | 1,107.60M |
|
Accounts Payables
|
18.32M | 18.62M | 21.18M | 18.61M | 20.14M | 21.09M | 32.27M | 31.79M | 26.99M | 26.15M | 27.45M | 30.71M | 24.46M | 24.68M | 25.15M | 23.67M | 23.83M | 25.63M | 24.50M | 27.36M | 35.60M | 39.53M | 36.95M | 29.82M | 33.13M | 33.90M | 27.47M | 22.94M | 22.83M | 21.68M | 22.89M | 18.74M | 20.36M | 22.53M | 23.23M | 24.34M | 26.39M | 33.08M | 29.14M | 24.14M | 33.15M | 41.15M | 49.60M | 34.17M | 24.07M | 22.97M | 22.79M | 24.40M | 27.26M | 24.14M | 29.96M | 25.80M | 41.18M | 38.83M | 29.48M | 26.98M | 19.04M | 27.43M | 24.25M | 31.30M | 27.96M | 32.94M | 34.49M | 39.34M | 44.69M | 51.66M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 112.10M | 113.31M | 114.57M | 115.88M | 117.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
18.32M | 18.62M | 21.18M | 18.61M | 20.14M | 21.09M | 32.27M | 31.79M | 26.99M | 26.15M | 27.45M | 30.71M | 24.46M | 24.68M | 25.15M | 23.67M | 135.93M | 138.94M | 139.07M | 143.24M | 152.78M | 39.53M | 36.95M | 29.82M | 33.13M | 33.90M | 27.47M | 22.94M | 22.83M | 21.68M | 22.89M | 18.74M | 20.36M | 22.53M | 23.23M | 24.34M | 26.39M | 33.08M | 29.14M | 24.14M | 33.15M | 41.15M | 49.60M | 34.17M | 24.07M | 22.97M | 22.79M | 24.40M | 27.26M | 24.14M | 29.96M | 25.80M | 41.18M | 38.83M | 29.48M | 26.98M | 19.04M | 27.43M | 24.25M | 31.30M | 27.96M | 32.94M | 34.49M | 39.34M | 44.69M | 51.66M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 13.20M | 13.20M | 13.20M | 13.20M | 13.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 50.00M | 50.00M | 50.00M | 50.00M | 79.32M | 71.84M | 73.38M | 110.61M | 147.84M | 185.08M | 220.77M | 220.77M | 0.61M | 0.01M | 1,312.19M | 1,312.19M | 1,313.69M | 1,316.44M | 1,309.44M | 4.25M | 32.24M | 44.58M | 44.79M | 44.24M | 579.02M | 561.10M | 553.30M | 540.46M | 4.58M | 7.08M | 9.58M | 12.08M | 24.50M | 24.31M | 45.00M | 66.32M | 66.32M | 70.35M | 65.64M | 70.11M | 69.75M | 72.96M | 79.52M | 80.64M | 80.64M | 65.28M | 55.92M | | 0.02M | 0.07M | | 0.33M | 0.07M | | 0.00M | 0.01M | | 0.00M | | 0.08M | 0.01M | | | 0.01M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.63M | 1.66M | 1.68M | 1.70M | 1.72M | 1.74M | 1.76M | 1.79M | 1.81M | 1.83M | 1.86M | 1.88M | 1.94M | 2.02M | 2.11M | 2.19M | 2.24M | 2.27M | 2.29M | 2.33M | 2.35M | 2.39M | 1.50M | 0.91M | 0.30M | |
|
Current Deferred Revenue
|
8.81M | 8.77M | 10.07M | 10.40M | 9.22M | 8.31M | 11.31M | 9.97M | 6.99M | 3.96M | 5.01M | 4.23M | 3.69M | 3.27M | 1.88M | 1.32M | 1.09M | 1.34M | 1.42M | 1.60M | 1.59M | 1.15M | 0.89M | 1.84M | 1.40M | 1.02M | 1.06M | 0.91M | 0.99M | 1.50M | 1.49M | 1.52M | 1.65M | 2.63M | 4.72M | 5.10M | 6.40M | 10.23M | 6.40M | 4.50M | 8.26M | 6.33M | 6.63M | 7.82M | 4.37M | 8.32M | 8.42M | 7.39M | 9.38M | 14.44M | 10.08M | 10.13M | 5.79M | 14.46M | 4.96M | 5.03M | 7.95M | 6.53M | 8.75M | 5.68M | 7.57M | 5.89M | 4.67M | 5.34M | 3.56M | 4.70M |
|
Total Current Liabilities
|
29.05M | 28.87M | 82.06M | 79.01M | 80.38M | 80.08M | 123.33M | 118.02M | 120.96M | 150.49M | 185.78M | 221.70M | 251.35M | 250.60M | 28.28M | 25.68M | 1,476.77M | 1,477.47M | 1,476.95M | 1,481.63M | 1,482.93M | 44.95M | 70.08M | 76.23M | 79.32M | 79.16M | 607.55M | 584.94M | 577.13M | 563.63M | 28.95M | 27.33M | 31.58M | 37.24M | 52.45M | 53.75M | 77.79M | 109.64M | 101.87M | 100.60M | 108.69M | 119.24M | 127.66M | 116.65M | 109.68M | 113.67M | 113.62M | 98.86M | 94.36M | 42.63M | 41.90M | 37.81M | 48.92M | 55.32M | 36.54M | 34.19M | 29.22M | 36.23M | 35.29M | 39.30M | 37.88M | 41.21M | 40.66M | 45.59M | 48.55M | 56.36M |
|
Non-Current Debt
|
1,173.30M | 1,173.30M | 1,289.50M | 1,277.00M | 1,264.50M | 1,261.97M | 1,551.15M | 1,572.10M | 1,574.10M | 1,538.30M | 1,502.01M | 1,402.93M | 1,347.74M | 1,340.74M | 1,413.44M | 1,413.44M | 101.25M | 102.25M | 122.75M | 163.62M | 162.56M | 161.50M | 372.80M | 390.03M | 403.82M | 418.04M | | | | | 508.44M | 507.24M | 506.04M | 504.90M | 490.89M | 477.00M | 398.94M | 484.48M | 468.83M | 448.52M | 433.03M | 434.44M | 412.98M | 403.73M | 403.30M | 384.14M | 358.93M | 327.06M | 303.69M | 296.77M | 238.23M | 189.90M | 181.57M | 173.25M | 164.92M | 156.59M | 148.26M | 139.99M | 190.17M | 160.67M | 96.17M | 71.67M | 82.17M | 82.67M | 92.97M | 158.48M |
|
Convertible Debt
|
| | | | | | 101.39M | 102.31M | 103.28M | 104.26M | 105.31M | 106.38M | 107.47M | 108.57M | 109.73M | 110.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.70M | 0.70M | 0.69M | 2.43M | 0.68M | 1.62M | 1.00M | 0.66M | 0.64M | 1.23M | 1.61M | 1.82M | 1.54M | 1.75M | 2.06M | 2.46M | 2.66M | 2.83M | 3.02M | 3.11M | 3.22M | 2.66M | 0.19M | 0.59M | 0.79M | 0.97M | 1.15M | 1.33M | 1.51M | 1.69M | 1.87M | 2.05M | 2.23M | 2.41M | 2.59M | 2.77M | 3.13M | 3.58M | 3.47M | | | | | | | | 7.20M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 212.77M | 214.09M | 214.20M | 215.20M | 212.01M | 211.35M | 210.15M | 210.01M | 205.03M | 201.88M | 197.85M | 194.91M | 191.37M | 218.60M | 283.82M | 341.34M | 337.54M | 332.93M | 275.10M | 208.72M | 197.89M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.26M | 0.51M | 0.73M | 0.88M | 1.10M | 1.08M | 1.22M | 1.39M | 1.53M | 1.56M | 1.68M | 1.49M | 1.45M | 1.44M | 1.41M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09M | 10.68M | 10.25M | 9.83M | 9.39M | 8.96M | 8.51M | 8.06M | 7.61M | 7.14M | 6.68M | 6.20M | 5.72M | 5.20M | 4.65M | 4.10M | 3.53M | 2.96M | 2.39M | 1.80M | 1.21M | 0.61M | | 5.54M | 5.62M | 5.69M | 5.46M |
|
Other Non-Current Liabilities
|
0.02M | 0.26M | 0.01M | 44.14M | 0.01M | 50.11M | 53.93M | 38.88M | 22.47M | 25.59M | 27.45M | 25.34M | 20.82M | 19.23M | 18.26M | 16.05M | | | 9.29M | 6.97M | 5.75M | 1,443.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1,255.34M | 1,237.16M | 1,352.02M | 1,328.86M | 1,315.74M | 1,316.56M | 1,711.02M | 1,716.53M | 1,702.22M | 1,670.99M | 1,637.52M | 1,535.96M | 1,478.55M | 1,471.08M | 1,557.29M | 1,556.48M | 104.19M | 105.26M | 125.90M | 166.82M | 165.82M | 164.16M | 372.99M | 390.62M | 404.61M | 419.00M | 1.15M | 1.33M | 1.51M | 1.69M | 510.31M | 509.29M | 508.27M | 507.30M | 493.48M | 479.77M | 402.06M | 488.06M | 472.30M | 459.61M | 443.70M | 444.69M | 422.81M | 413.12M | 412.26M | 392.65M | 374.19M | 334.67M | 310.83M | 303.45M | 244.43M | 195.62M | 186.77M | 177.90M | 169.02M | 160.12M | 151.22M | 142.38M | 191.97M | 161.88M | 96.77M | 71.67M | 87.71M | 88.28M | 98.66M | 163.94M |
|
Total Liabilities
|
1,284.39M | 1,266.04M | 1,434.08M | 1,407.88M | 1,396.12M | 1,396.63M | 1,834.35M | 1,834.56M | 1,823.18M | 1,821.48M | 1,823.29M | 1,757.66M | 1,729.90M | 1,721.68M | 1,585.56M | 1,582.16M | 1,580.97M | 1,582.74M | 1,602.85M | 1,648.45M | 1,648.75M | 1,652.68M | 443.07M | 466.86M | 483.94M | 498.16M | 608.70M | 586.27M | 578.64M | 565.32M | 539.26M | 536.62M | 539.85M | 544.54M | 545.93M | 533.52M | 479.86M | 597.69M | 574.16M | 560.21M | 552.39M | 563.93M | 550.46M | 529.77M | 521.94M | 506.33M | 487.81M | 433.53M | 405.19M | 346.08M | 286.33M | 233.43M | 235.68M | 233.22M | 205.56M | 194.32M | 180.45M | 178.61M | 227.26M | 201.18M | 134.66M | 112.88M | 128.37M | 133.88M | 147.21M | 220.30M |
|
Total Debt
|
1,173.30M | 1,173.30M | 1,339.50M | 1,327.00M | 1,314.50M | 1,311.97M | 1,630.47M | 1,643.94M | 1,647.48M | 1,648.91M | 1,649.86M | 1,588.01M | 1,568.51M | 1,561.52M | 1,414.05M | 1,413.45M | 1,413.44M | 1,414.44M | 1,436.44M | 1,480.06M | 1,472.00M | 165.75M | 405.05M | 434.61M | 448.62M | 462.28M | 579.02M | 561.10M | 553.30M | 540.46M | 513.02M | 514.32M | 515.62M | 516.97M | 515.39M | 501.31M | 443.94M | 550.80M | 535.15M | 518.87M | 498.67M | 504.55M | 482.73M | 476.69M | 482.83M | 464.78M | 439.57M | 392.34M | 359.61M | 296.77M | 238.25M | 189.97M | 181.57M | 173.58M | 164.99M | 156.59M | 148.26M | 140.00M | 190.17M | 160.67M | 96.17M | 71.75M | 82.18M | 82.67M | 92.97M | 158.49M |
|
Common Equity
|
749.50M | 818.22M | 862.06M | 928.92M | 1,174.16M | 1,186.67M | 1,309.20M | 1,348.15M | 1,367.53M | 1,366.44M | 1,356.08M | 1,361.62M | 1,385.11M | 1,352.46M | 1,309.01M | 1,261.21M | 1,222.22M | 1,194.92M | 1,234.87M | 1,308.81M | 1,253.44M | 1,176.01M | 1,483.53M | 1,227.96M | 1,185.66M | 1,150.06M | 1,105.97M | 1,057.83M | 951.75M | 928.14M | 1,029.70M | 1,014.81M | 1,001.87M | 971.94M | 975.03M | 919.05M | 1,028.24M | 1,034.58M | 1,053.31M | 1,045.96M | 1,012.05M | 998.03M | 978.43M | 851.20M | 832.63M | 811.22M | 744.99M | 746.82M | 777.27M | 830.68M | 916.67M | 934.07M | 950.46M | 972.52M | 968.31M | 949.58M | 954.95M | 916.39M | 914.65M | 916.63M | 923.32M | 931.62M | 928.23M | 904.65M | 893.04M | 887.30M |
|
Shareholder's Equity
|
| 818.22M | 862.06M | 928.92M | 1,174.16M | 1,186.67M | 1,309.20M | 1,348.15M | 1,367.53M | 1,366.44M | 1,356.08M | 1,361.62M | 1,385.11M | 1,352.46M | 1,309.01M | 1,261.21M | 1,222.22M | 1,194.92M | 1,234.87M | 1,308.81M | 1,253.44M | 1,176.01M | 1,483.53M | 1,227.96M | 1,185.66M | 1,150.06M | 1,105.97M | 1,057.83M | 951.75M | 928.14M | 1,029.70M | 1,014.81M | 1,001.87M | 971.94M | 975.03M | 919.05M | 1,028.24M | 1,034.58M | 1,053.31M | 1,045.96M | 1,012.05M | 998.03M | 978.43M | 851.20M | 832.63M | 811.22M | 744.99M | 746.82M | 777.27M | 830.68M | 916.67M | 934.07M | 950.46M | 972.52M | 968.31M | 949.58M | 954.95M | 916.39M | 914.65M | 916.63M | 923.32M | 931.62M | 928.23M | 904.65M | 893.04M | 887.30M |
|
Liabilities and Shareholders Equity
|
2,033.88M | 2,084.26M | 2,296.14M | 2,336.80M | 2,570.28M | 2,583.30M | 3,143.55M | 3,182.71M | 3,190.71M | 3,187.92M | 3,179.37M | 3,119.28M | 3,115.01M | 3,074.14M | 2,894.57M | 2,843.37M | 2,803.19M | 2,777.66M | 2,837.72M | 2,962.18M | 2,902.18M | 2,828.69M | 1,926.60M | 1,694.82M | 1,669.60M | 1,648.22M | 1,714.66M | 1,644.10M | 1,530.39M | 1,493.46M | 1,568.96M | 1,551.43M | 1,541.72M | 1,516.48M | 1,520.96M | 1,452.57M | 1,508.10M | 1,632.27M | 1,627.47M | 1,606.17M | 1,564.44M | 1,561.96M | 1,528.89M | 1,380.97M | 1,354.57M | 1,317.55M | 1,232.81M | 1,180.34M | 1,182.46M | 1,176.77M | 1,203.00M | 1,167.50M | 1,186.14M | 1,205.73M | 1,173.87M | 1,143.90M | 1,135.39M | 1,095.00M | 1,141.90M | 1,117.81M | 1,057.97M | 1,044.50M | 1,056.60M | 1,038.53M | 1,040.25M | 1,107.60M |
|
Retained Earnings
|
85.44M | 123.06M | 157.33M | 13.59M | 226.27M | 263.03M | 299.23M | -5.21M | 347.42M | 357.50M | 359.06M | -25.25M | 326.26M | 298.49M | 260.03M | -16.06M | 166.23M | -0.83M | 25.06M | 60.70M | 46.48M | 32.75M | -13.34M | -22.96M | -26.36M | -0.02M | -377.19M | -431.67M | -542.33M | -569.84M | -594.95M | -610.55M | -625.06M | -656.24M | -653.67M | -710.14M | -711.26M | -705.56M | -687.27M | -695.07M | -729.55M | -744.14M | -743.26M | -863.61M | -881.81M | -902.91M | -968.83M | -966.85M | -934.81M | -877.68M | -786.82M | -745.13M | -697.75M | -656.92M | -628.25M | -625.61M | -614.05M | -646.05M | -641.12M | -622.32M | -598.85M | -577.39M | -564.72M | -576.64M | -583.44M | -584.49M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.44M | | | | 0.81M | | | | 0.94M | | 0.94M | 0.94M | 1.11M | | | | 1.38M | | 0.88M | 1.11M | 1.11M | 1.11M | 0.80M | 5.70M | 5.70M | 5.70M | 3.94M | 0.71M | 3.94M | 3.94M | 3.94M | 0.22M | 3.94M | 3.94M | 0.25M | 0.15M | 0.24M | 0.26M | 0.26M | 0.16M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.38M | 0.37M | 0.37M | 0.64M | 0.54M | 0.58M | 0.57M | 0.56M | 0.57M | 0.55M | 0.55M | 0.55M | 0.63M | 0.65M | 0.63M |