|
Cash & Equivalents
|
153.50M | 133.06M | 112.58M | 77.96M | 312.15M | 284.69M | 266.34M | 219.57M | 196.16M | 243.21M | 131.29M | 400.06M | 392.12M | 158.28M | 147.34M | 113.17M | 129.93M | 146.83M | 117.30M | 105.93M | 96.42M | 222.38M | 196.36M | 117.04M | 140.42M | 102.66M | 184.16M | 188.69M | 181.87M | 217.66M | 170.02M | 214.23M | 156.29M | 117.48M | 435.35M | 455.15M | 109.17M | 133.23M | 41.77M | 152.83M | 163.99M | 152.16M | 150.55M | 163.27M | 97.20M | 86.16M | 139.04M | 152.82M | 161.55M | 176.68M | 41.77M | 70.28M | 102.08M | 133.57M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 219.49M | | | 338.73M | 338.48M | 333.27M | 283.24M | 188.50M | 212.79M | 182.63M | 123.19M | 88.58M | 39.32M | | | | | | | | | | 8.03M | 7.94M | | 25.87M | 23.63M | 31.64M | 24.80M | 24.73M | | 24.66M | 18.80M | 17.18M | 14.54M | 9.06M | 7.35M | 6.09M | 4.48M | 3.49M |
|
Cash & Current Investments
|
153.50M | 133.06M | 112.58M | 77.96M | 312.15M | 284.69M | 266.34M | 219.57M | 196.16M | 243.21M | 131.29M | 400.06M | 392.12M | 158.28M | 366.83M | 113.17M | 129.93M | 485.56M | 455.78M | 439.20M | 379.66M | 410.87M | 409.15M | 299.67M | 263.61M | 191.24M | 223.48M | 188.69M | 181.87M | 217.66M | 170.02M | 214.23M | 156.29M | 117.48M | 435.35M | 455.15M | 117.20M | 141.17M | 41.77M | 178.70M | 187.62M | 183.81M | 175.35M | 187.99M | 97.20M | 110.81M | 157.84M | 170.00M | 176.09M | 185.73M | 49.12M | 76.37M | 106.56M | 137.07M |
|
Receivables - Net
|
| | 24.25M | | 25.47M | 27.38M | 25.69M | 29.67M | 31.77M | 36.50M | 48.51M | 42.23M | 46.70M | 51.81M | 69.32M | 70.87M | 65.11M | 62.69M | 73.74M | 76.67M | 87.10M | 112.03M | 117.90M | 131.74M | 141.13M | 146.17M | 134.31M | 123.79M | 113.97M | 102.71M | 42.32M | 92.62M | 71.68M | 32.50M | 39.83M | 36.23M | 40.00M | 40.35M | 37.73M | 42.10M | 44.57M | 49.23M | 54.21M | 46.70M | 50.59M | 49.36M | 48.23M | 49.41M | 53.65M | 45.88M | 111.51M | 115.37M | 112.73M | 114.36M |
|
Receivables - Other
|
| | | | | | | | | | 5.41M | 2.28M | 1.61M | 0.09M | | | | | | | | | | 27.70M | 9.24M | 9.92M | 10.42M | 10.85M | 13.06M | 11.52M | 0.54M | 14.32M | 14.94M | 2.96M | 2.42M | 2.73M | 3.51M | 17.30M | 17.30M | 17.30M | 17.30M | 6.26M | 6.49M | 6.80M | 7.40M | 7.15M | 6.94M | 6.69M | 6.21M | 6.02M | 7.61M | 8.07M | 8.90M | 9.26M |
|
Receivables
|
| | 24.25M | | 25.47M | 27.38M | 25.69M | 29.67M | 31.77M | 36.50M | 53.91M | 44.51M | 48.31M | 51.90M | 69.32M | 70.87M | 65.11M | 62.69M | 73.74M | 76.67M | 87.10M | 112.03M | 117.90M | 159.44M | 150.37M | 156.09M | 144.73M | 134.64M | 127.03M | 114.23M | 42.86M | 106.94M | 86.63M | 35.46M | 42.25M | 38.96M | 43.51M | 57.65M | 55.03M | 59.40M | 61.87M | 55.50M | 60.70M | 53.49M | 57.99M | 56.51M | 55.17M | 56.10M | 59.86M | 51.89M | 119.12M | 123.44M | 121.62M | 123.62M |
|
Work In Process
|
| | 10.00M | | 12.90M | 12.03M | 10.15M | 7.08M | 7.39M | 11.71M | 16.58M | 18.19M | 13.16M | 13.43M | 13.87M | 14.14M | 17.80M | 28.16M | 39.15M | 39.16M | 43.45M | 37.46M | 35.01M | 32.46M | 30.58M | 30.08M | 30.34M | | | | 23.14M | | 21.75M | 19.66M | 15.40M | 14.65M | 11.61M | 19.43M | 21.57M | 24.14M | 27.85M | 29.87M | 34.84M | 36.36M | 36.88M | 34.84M | 34.69M | 34.69M | 34.11M | 38.97M | 53.63M | 54.09M | 50.56M | 39.84M |
|
Finished Goods
|
| | 2.15M | | 3.55M | 2.85M | 3.50M | 4.61M | 5.21M | 5.54M | 5.33M | 5.93M | 9.57M | 8.48M | 7.07M | 7.83M | 7.29M | 7.43M | 11.12M | 12.07M | 8.60M | 11.16M | 10.53M | 136.32M | 147.92M | 179.65M | 162.71M | | | | 12.06M | | 108.34M | 15.44M | 12.71M | 13.91M | 15.82M | 10.53M | 12.41M | 12.32M | 14.70M | 16.73M | 14.65M | 18.13M | 23.37M | 27.95M | 28.50M | 34.61M | 34.95M | 35.88M | 44.30M | 39.70M | 37.40M | 42.05M |
|
Inventory
|
| | 12.15M | | 16.44M | 14.89M | 13.65M | 11.69M | 12.61M | 17.25M | 21.91M | 24.12M | 22.74M | 21.91M | 20.94M | 21.97M | 25.09M | 35.59M | 50.27M | 51.23M | 52.04M | 48.62M | 45.54M | 168.78M | 178.51M | 209.73M | 193.04M | 147.35M | 151.53M | 133.41M | 35.20M | 123.18M | 130.09M | 35.11M | 28.11M | 28.56M | 27.42M | 29.96M | 33.98M | 36.47M | 42.54M | 46.60M | 49.49M | 54.50M | 60.25M | 62.79M | 63.19M | 69.30M | 69.06M | 74.85M | 97.93M | 93.80M | 87.96M | 81.89M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.04M | | | | 172.87M | | | | 222.04M | | | | 216.93M | | | |
|
Prepaid Assets
|
| | 6.37M | | 6.52M | 10.75M | 16.29M | 18.27M | 15.55M | 12.37M | 13.24M | 12.62M | 13.45M | 9.59M | 10.92M | 20.77M | 23.38M | 28.92M | 24.94M | 17.15M | 20.87M | 20.41M | 20.31M | 28.64M | 35.09M | 32.49M | 34.70M | 32.14M | 30.46M | 25.02M | 6.81M | 36.46M | 32.41M | 6.45M | 8.93M | 9.62M | 11.80M | 36.92M | 32.30M | 39.65M | 48.90M | 42.41M | 45.10M | 46.26M | 48.72M | 63.87M | 64.14M | 63.78M | 60.68M | 50.01M | 55.26M | 58.20M | 66.45M | 77.16M |
|
Current Assets
|
| | 155.34M | | 360.77M | 337.86M | 321.96M | 279.21M | 256.09M | 309.32M | 294.89M | 479.03M | 475.00M | 471.27M | 468.01M | 426.29M | 622.18M | 612.75M | 604.73M | 584.26M | 539.66M | 591.94M | 592.90M | 628.83M | 618.34M | 579.63M | 585.53M | 491.98M | 477.83M | 478.80M | 424.82M | 466.49M | 390.47M | 819.03M | 512.23M | 529.57M | 188.40M | 240.47M | 249.91M | 271.05M | 300.00M | 290.41M | 324.15M | 335.45M | 256.76M | 286.83M | 314.59M | 335.31M | 344.94M | 347.41M | 323.09M | 354.27M | 385.86M | 423.61M |
|
Property, Plant & Equipment (Net)
|
| | 197.67M | | 238.05M | 251.01M | 265.63M | 283.49M | 304.69M | 327.71M | 363.11M | 396.00M | 406.60M | 419.40M | 434.49M | 449.79M | 467.11M | 493.23M | 519.81M | 542.44M | 583.25M | 614.31M | 656.04M | 530.69M | 532.15M | 506.70M | 511.87M | 565.49M | 549.91M | 553.04M | 69.18M | 505.58M | 463.15M | 64.31M | 63.49M | 61.52M | 59.21M | 58.40M | 63.67M | 71.60M | 84.59M | 98.69M | 104.59M | 104.69M | 103.71M | 100.98M | 98.13M | 96.04M | 94.69M | 93.83M | 119.12M | 117.33M | 116.45M | 115.77M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | | | | | | |
|
Goodwill
|
| | 0.62M | | 3.67M | 4.32M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.60M | 0.62M | 0.62M | 0.62M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.60M | 0.62M | 0.60M | 0.60M | 0.60M | 184.83M | 185.23M | 192.20M | 192.64M |
|
Intangibles
|
| | 104.77M | | 118.16M | 121.17M | 113.48M | 116.19M | 121.34M | 125.36M | 128.73M | 133.03M | 137.19M | 141.55M | 139.51M | 146.04M | 152.93M | 160.60M | 167.42M | 175.29M | 184.18M | 189.41M | | | | | | | | | | | | | | | | | | | | | | | | | 115.74M | | | 125.51M | 339.93M | 343.89M | 347.90M | 350.05M |
|
Goodwill & Intangibles
|
| | 105.39M | | 121.82M | 125.49M | 114.10M | 116.81M | 121.96M | 125.98M | 129.35M | 133.65M | 137.81M | 142.17M | 140.13M | 146.66M | 153.55M | 161.22M | 85.80M | 175.91M | 184.80M | 190.03M | 87.13M | 84.50M | 83.08M | 84.13M | 83.49M | 82.89M | 81.16M | 80.38M | 51.80M | 75.08M | 74.41M | 53.19M | 52.69M | 51.13M | 49.45M | 48.16M | 49.55M | 49.16M | 48.84M | 50.22M | 49.51M | 50.44M | 51.12M | 52.72M | 0.06M | 57.87M | 61.05M | 64.89M | 0.30M | 0.30M | 0.30M | 1.13M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.13M | 177.93M | 175.77M | 164.12M | 162.66M | 160.72M | 224.00M | 217.98M | 216.64M | 206.22M | 207.19M | 209.44M | 217.31M | 211.94M | 208.81M | 210.32M |
|
Other Non-Current Assets
|
| | 10.86M | | 17.82M | 12.07M | 9.55M | 11.71M | 10.64M | 9.30M | 11.38M | 18.01M | 16.90M | 17.66M | 14.88M | 21.00M | 25.35M | 25.92M | 35.86M | 48.29M | 56.56M | 58.51M | 67.11M | 56.13M | 70.74M | 77.99M | 84.21M | 86.33M | 104.54M | 83.67M | 620.96M | 86.23M | 80.61M | 15.36M | 11.49M | 13.04M | 23.83M | 24.76M | 28.43M | 44.56M | 41.98M | 49.51M | 43.35M | 34.48M | 37.46M | 37.24M | 25.98M | 25.58M | 23.55M | 24.23M | 36.87M | 34.19M | 33.07M | 36.66M |
|
Non-Current Assets
|
| | 276.77M | | 342.64M | 351.25M | 367.04M | 390.23M | 411.76M | 435.66M | 461.45M | 511.13M | 520.78M | 536.58M | 536.35M | 559.74M | 583.15M | 611.47M | 641.47M | 685.81M | 737.59M | 770.97M | 810.28M | 671.31M | 685.97M | 668.83M | 679.57M | 804.84M | 804.32M | 801.57M | 789.88M | 724.98M | 674.34M | 165.42M | 161.36M | 158.16M | 163.64M | 202.73M | 397.77M | 414.22M | 423.56M | 438.23M | 435.38M | 423.79M | 488.75M | 480.45M | 466.94M | 473.65M | 457.74M | 463.32M | 906.14M | 884.11M | 877.12M | 871.49M |
|
Assets
|
| | 432.12M | | 703.42M | 689.10M | 689.00M | 669.43M | 667.86M | 744.99M | 756.34M | 990.16M | 995.77M | 1,007.84M | 1,004.35M | 986.02M | 1,205.33M | 1,224.22M | 1,246.20M | 1,270.07M | 1,277.26M | 1,362.91M | 1,403.17M | 1,300.14M | 1,304.31M | 1,248.46M | 1,265.10M | 1,296.81M | 1,282.15M | 1,280.37M | 1,214.70M | 1,191.47M | 1,064.82M | 984.46M | 673.59M | 687.73M | 352.04M | 443.20M | 647.69M | 685.27M | 723.57M | 728.64M | 759.53M | 759.24M | 745.51M | 767.29M | 781.54M | 808.95M | 802.68M | 810.74M | 1,229.23M | 1,238.39M | 1,262.97M | 1,295.10M |
|
Accounts Payables
|
| | 16.69M | | 17.61M | 15.21M | 22.25M | 16.43M | 21.38M | 28.43M | 41.03M | 21.86M | 19.89M | 27.15M | 28.19M | 26.11M | 22.88M | 30.95M | 31.69M | 37.89M | 29.47M | 23.84M | 27.13M | 42.15M | 37.26M | 31.91M | 23.86M | 27.86M | 29.62M | 25.52M | 5.50M | 35.99M | 41.41M | 6.06M | 11.01M | 11.32M | 14.72M | 13.97M | 17.20M | 18.12M | 20.66M | 18.41M | 13.65M | 14.49M | 17.35M | 15.33M | 16.09M | 22.82M | 25.27M | 26.45M | 67.23M | 67.38M | 64.77M | 74.39M |
|
Payables
|
| | 16.69M | | 17.61M | 15.21M | 22.25M | 16.43M | 21.38M | 28.43M | 41.03M | 21.86M | 19.89M | 27.15M | 28.19M | 26.11M | 22.88M | 30.95M | 31.69M | 37.89M | 29.47M | 23.84M | 27.13M | 42.15M | 37.26M | 31.91M | 23.86M | 27.86M | 29.62M | 25.52M | 5.50M | 35.99M | 41.41M | 6.06M | 11.01M | 11.32M | 14.72M | 13.97M | 17.20M | 18.12M | 20.66M | 18.41M | 13.65M | 14.49M | 17.35M | 15.33M | 16.09M | 22.82M | 25.27M | 26.45M | 67.23M | 67.38M | 64.77M | 74.39M |
|
Accumulated Expenses
|
| | 39.69M | | 53.23M | 49.89M | 49.15M | 42.05M | 46.28M | 49.80M | 52.89M | 57.42M | 67.65M | 74.30M | 88.69M | 81.57M | 85.13M | 108.58M | 147.58M | 110.88M | 148.57M | 148.26M | 201.81M | 163.52M | 205.02M | 184.91M | 213.11M | 183.07M | 185.19M | 200.75M | 48.07M | 176.24M | 147.34M | 0.40M | 83.01M | 94.13M | 61.84M | 94.82M | 59.87M | 58.68M | 62.25M | 50.68M | 60.06M | 49.30M | 35.94M | 38.22M | 47.65M | 47.64M | 52.98M | 61.48M | 81.89M | 83.81M | 122.08M | 134.72M |
|
Other Accumulated Expenses
|
| | 16.27M | | 15.11M | 14.84M | 19.48M | 21.71M | 21.22M | 20.58M | 18.68M | 21.77M | 21.35M | 24.99M | 31.52M | 27.12M | 26.81M | 26.95M | 33.86M | 32.33M | 35.67M | 1.17M | 38.49M | 69.50M | 51.80M | 49.64M | | | | | 6.09M | | 26.02M | 5.98M | 7.75M | 7.73M | 8.01M | 10.82M | 7.48M | 10.43M | 9.63M | 8.29M | 6.56M | 7.84M | 6.31M | 8.26M | 7.93M | 7.21M | 7.09M | 9.15M | 13.82M | 14.90M | 16.15M | 13.26M |
|
Short term Debt
|
| | 4.09M | | 6.93M | 7.61M | 7.89M | 8.31M | 8.45M | 9.40M | 10.35M | 9.80M | 8.92M | 9.87M | 21.28M | 9.10M | 2.75M | 2.77M | 2.80M | 2.96M | | | | | | | | | | | | | 6.00M | 6.00M | 341.00M | | 109.08M | 109.35M | 109.62M | 109.90M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 2.50M | 2.50M | 2.50M | 2.50M |
|
Current Leases
|
| | | | | | | 1.60M | 1.70M | 1.90M | 2.00M | 2.00M | 2.00M | 2.90M | 2.40M | 2.40M | 2.80M | 2.80M | 2.80M | 3.00M | 2.61M | 2.15M | 1.79M | 1.47M | 1.44M | 1.23M | 0.65M | | | | 7.58M | | 8.99M | 7.20M | 8.09M | 8.20M | 8.29M | | 7.44M | | | | 9.09M | | | | 10.28M | | | | | | | |
|
Current Taxes
|
| | 2.92M | | 2.63M | 3.06M | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | | | 1.95M | 2.02M | 1.80M | 2.34M | 2.37M | 2.00M | 1.73M | 1.72M | 1.94M | 2.28M | 2.27M | 1.89M | 2.31M | 2.17M | 2.66M | 2.57M | 2.96M | 8.97M | 8.82M | | 9.72M |
|
Current Deferred Revenue
|
| | 6.66M | | 8.58M | 12.04M | 11.72M | 13.09M | 13.70M | 19.06M | 20.18M | 29.89M | 32.48M | 27.54M | 24.05M | 24.91M | 26.52M | 28.91M | 32.72M | 36.05M | 36.82M | 39.06M | 43.45M | 36.23M | 37.27M | 34.81M | 38.57M | 37.60M | 30.55M | 32.50M | 2.23M | 28.47M | 29.69M | 2.49M | 3.11M | 3.76M | 2.47M | 2.26M | 1.82M | 1.60M | 1.51M | 1.60M | 3.42M | 2.36M | 1.88M | 1.70M | 1.00M | 2.15M | 1.86M | 1.84M | 30.41M | 38.48M | 36.26M | 32.11M |
|
Total Current Liabilities
|
| | 79.31M | | 94.08M | 93.12M | 109.97M | 99.82M | 111.08M | 129.90M | 151.49M | 148.28M | 159.10M | 171.23M | 197.58M | 179.50M | 177.74M | 214.34M | 251.06M | 235.53M | 268.32M | 269.11M | 316.28M | 272.84M | 308.20M | 278.75M | 299.69M | 271.26M | 270.10M | 283.73M | 252.64M | 271.42M | 291.61M | 455.89M | 438.13M | 109.22M | 188.12M | 220.40M | 188.52M | 188.30M | 91.67M | 77.94M | 84.37M | 73.39M | 62.41M | 62.50M | 72.00M | 79.87M | 87.36M | 97.01M | 182.03M | 192.17M | 225.61M | 243.72M |
|
Capital Leases
|
| | 0.23M | | | | 3.01M | 4.06M | 3.88M | 4.14M | 3.81M | 3.40M | 2.99M | 4.20M | 2.79M | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 131.45M | | 238.98M | 237.30M | 235.63M | 233.95M | 232.28M | 304.66M | 290.63M | 562.72M | 564.51M | 566.75M | 542.57M | 546.27M | 790.95M | 796.20M | 800.72M | 875.20M | 880.37M | 995.55M | 1,000.87M | 1,006.44M | 1,012.15M | 1,018.01M | 1,024.89M | 1,030.36M | 1,092.32M | 1,096.17M | 1,101.25M | 1,124.71M | 1,118.60M | 1,126.63M | 827.97M | 1,163.82M | 697.03M | 695.89M | 694.76M | 693.62M | 692.48M | 691.34M | 690.17M | 688.99M | 590.05M | 588.73M | 587.50M | 586.27M | 585.06M | 583.86M | 831.58M | 832.03M | 832.51M | 833.03M |
|
Non-Current Deffered Revenue
|
| | 40.04M | | 48.50M | 51.13M | 53.01M | 58.12M | 61.54M | 67.00M | 83.79M | 91.72M | 100.59M | 107.61M | 121.73M | 131.91M | 135.43M | 135.72M | 135.88M | 114.11M | 117.46M | 0.54M | 142.94M | 124.65M | 128.28M | 129.87M | 129.09M | 131.74M | 137.23M | 133.33M | 135.40M | 145.17M | 89.30M | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 11.21M | | 8.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 614.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.95M | | 5.35M | 5.60M | 5.77M | 5.98M | 6.18M | 6.39M | 6.60M | 6.80M | 7.01M | 7.22M | 7.42M | 7.63M | 7.84M | 8.05M | 8.26M | 8.58M | 8.79M | 9.00M | 5.98M | 2.12M | 2.07M | 2.12M | | | | | 2.34M | | 2.43M | 2.47M | 2.11M | 2.20M | 2.05M | 2.01M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 111.45M | 109.18M | 108.12M | 42.02M | 92.46M | 80.98M | 38.22M | 38.02M | 36.35M | 34.59M | 77.77M | 77.33M | 77.07M | 77.74M | 80.12M | 79.24M | 77.27M | 75.96M | 74.48M | 73.05M | 71.78M | 69.47M | 68.00M | 68.18M | 65.22M | 62.21M | 58.74M |
|
Other Non-Current Liabilities
|
| | 2.64M | | 4.63M | 4.67M | 4.38M | 16.25M | 16.15M | 18.13M | 6.15M | 40.87M | 45.05M | 59.85M | 7.85M | 73.71M | 83.36M | 87.88M | 98.93M | 113.30M | 118.83M | 123.20M | 134.66M | 87.55M | 83.89M | 83.12M | 80.19M | 47.56M | 48.49M | 53.77M | 4.09M | 53.79M | 53.35M | 0.50M | 4.40M | 9.84M | 9.57M | 17.30M | 4.86M | 17.30M | 17.30M | 7.52M | 7.61M | 7.73M | 7.88M | 8.03M | 8.27M | 8.59M | 8.77M | 9.13M | 78.12M | 66.02M | 39.85M | 52.65M |
|
Total Non-Current Liabilities
|
| | 184.20M | | 302.50M | 306.60M | 308.85M | 314.30M | 316.16M | 396.17M | 407.10M | 702.11M | 717.16M | 741.43M | 740.58M | 759.53M | 1,017.58M | 1,027.85M | 1,035.53M | 1,111.19M | 1,125.45M | 1,249.33M | 1,278.46M | 1,218.64M | 1,224.32M | 1,230.99M | 1,234.17M | 1,309.53M | 1,375.66M | 1,379.48M | 1,360.95M | 1,406.65M | 1,342.22M | 1,175.76M | 876.57M | 1,210.02M | 741.20M | 783.05M | 779.33M | 778.02M | 777.52M | 778.98M | 777.02M | 773.99M | 673.89M | 671.25M | 668.82M | 666.65M | 663.30M | 661.00M | 977.88M | 963.27M | 934.57M | 944.42M |
|
Total Liabilities
|
| | 263.51M | | 396.58M | 399.72M | 418.81M | 414.12M | 427.23M | 526.07M | 558.59M | 850.39M | 876.26M | 912.66M | 938.16M | 939.03M | 1,195.32M | 1,242.20M | 1,286.59M | 1,346.72M | 1,393.77M | 1,518.44M | 1,594.74M | 1,491.48M | 1,532.52M | 1,509.74M | 1,533.86M | 1,580.78M | 1,645.76M | 1,663.20M | 1,613.59M | 1,678.08M | 1,633.83M | 1,631.65M | 1,314.70M | 1,319.23M | 929.32M | 1,003.44M | 967.84M | 966.32M | 869.19M | 856.93M | 861.39M | 847.38M | 736.30M | 733.75M | 740.81M | 746.51M | 750.67M | 758.01M | 1,159.91M | 1,155.44M | 1,160.18M | 1,188.15M |
|
Total Debt
|
| | 135.54M | | 245.91M | 244.91M | 243.51M | 242.27M | 240.72M | 314.06M | 300.97M | 572.51M | 573.43M | 576.62M | 563.85M | 555.38M | 793.70M | 798.98M | 803.51M | 878.16M | 880.37M | 995.55M | 1,000.87M | 1,006.44M | 1,012.15M | 1,018.01M | 1,024.89M | 1,030.36M | 1,092.32M | 1,096.17M | 1,101.25M | 1,124.71M | 1,124.60M | 1,132.63M | 1,168.97M | 1,163.82M | 806.12M | 805.24M | 804.38M | 803.51M | 699.73M | 698.59M | 697.42M | 696.24M | 597.30M | 595.98M | 594.75M | 593.52M | 592.31M | 591.11M | 834.08M | 834.53M | 835.01M | 835.53M |
|
Common Equity
|
| | -445.78M | | 306.83M | 289.38M | 270.19M | 255.31M | 240.62M | 218.91M | 197.76M | 139.76M | 119.52M | 95.19M | 66.19M | 46.99M | 10.01M | -17.97M | -40.39M | -76.65M | -116.51M | -155.53M | -191.56M | -191.34M | -228.21M | -261.28M | -268.76M | -283.97M | -363.61M | -382.83M | -398.89M | -486.61M | -569.02M | -647.19M | -641.11M | -631.50M | -577.28M | -560.24M | -320.15M | -281.04M | -145.63M | -128.29M | -101.87M | -88.14M | 9.21M | 33.54M | 40.73M | 62.44M | 52.01M | 52.72M | 69.32M | 82.95M | 102.79M | 106.96M |
|
Shareholder's Equity
|
| | -445.78M | | 306.83M | 289.38M | 270.19M | 255.31M | 240.62M | 218.91M | 197.76M | 139.76M | 119.52M | 95.19M | 66.19M | 46.99M | 10.01M | -17.97M | -40.39M | -76.65M | -116.51M | -155.53M | -191.56M | -191.34M | -228.21M | -261.28M | -268.76M | -283.97M | -363.61M | -382.83M | -398.89M | -486.61M | -569.02M | -647.19M | -641.11M | -631.50M | -577.28M | -560.24M | -320.15M | -281.04M | -145.63M | -128.29M | -101.87M | -88.14M | 9.21M | 33.54M | 40.73M | 62.44M | 52.01M | 52.72M | 69.32M | 82.95M | 102.79M | 106.96M |
|
Liabilities and Shareholders Equity
|
| | 432.12M | | 703.42M | 689.10M | 689.00M | 669.43M | 667.86M | 744.99M | 756.34M | 990.16M | 995.77M | 1,007.84M | 1,004.35M | 986.02M | 1,205.33M | 1,224.22M | 1,246.20M | 1,270.07M | 1,277.26M | 1,362.91M | 1,403.17M | 1,300.14M | 1,304.31M | 1,248.46M | 1,265.10M | 1,296.81M | 1,282.15M | 1,280.37M | 1,214.70M | 1,191.47M | 1,064.82M | 984.46M | 673.59M | 687.73M | 352.04M | 443.20M | 647.69M | 685.27M | 723.57M | 728.64M | 759.53M | 759.24M | 745.51M | 767.29M | 781.54M | 808.95M | 802.68M | 810.74M | 1,229.23M | 1,238.39M | 1,262.97M | 1,295.10M |
|
Treasury Shares
|
| | | | | | 0.04M | | | | 0.59M | | | | 0.97M | | | | 1.49M | | | | 1.72M | | | | 3.22M | | | | 4.18M | 5.10M | | | 3.45M | | | | 4.00M | | | | 3.47M | | | | 9.17M | 10.31M | 11.79M | 12.81M | 13.18M | 13.18M | 13.18M | |
|
Retained Earnings
|
| | -454.87M | | -559.89M | -578.61M | -600.72M | -617.58M | -636.25M | -661.14M | -685.26M | -705.35M | -730.12M | -758.99M | -792.87M | -816.98M | -857.17M | -890.44M | -917.37M | -958.74M | -1002.95M | -1048.23M | -1089.37M | -1092.62M | -1132.15M | -1169.86M | -1228.67M | -1248.57M | -1332.53M | -1355.42M | -1376.14M | -1464.59M | -1550.56M | -1630.69M | -1629.84M | -1612.05M | -1681.30M | -1670.34M | -1451.63M | -1429.43M | -1407.41M | -1387.24M | -1359.57M | -1339.12M | -1249.27M | -1228.36M | -1213.89M | -1183.40M | -1182.56M | -1171.93M | -1200.14M | -1188.10M | -1175.30M | -1177.23M |