|
Cash & Equivalents
|
7.81M | 4.57M | 8.17M | 6.11M | 16.12M | 12.29M | 10.89M | 7.43M | 7.41M | 8.03M | 9.66M | 8.13M | 11.69M | 9.21M | 10.84M | 7.16M | 9.62M | 11.23M | 17.29M | 18.07M | 12.81M | 17.11M | 7.45M | 22.65M | 18.93M | 16.84M | 15.61M | 21.21M | 24.46M | 21.21M | 19.75M | 35.16M | 32.33M | 27.30M | 20.72M | 40.29M | 38.85M | | | | | | | 33.27M | 105.86M | 43.16M | 40.27M | 19.48M | 28.69M | 33.52M | 21.56M | 77.17M | 66.08M | 66.77M | 48.20M | 76.59M | 177.27M | 209.59M | 223.45M | 179.76M | 185.90M | 133.29M | 80.07M | 141.54M | 103.00M | 112.46M | 142.43M |
|
Short-term Investments
|
0.02M | | | | | | | | | | | 0.31M | | | | 3.07M | 3.07M | 1.95M | 1.96M | 2.36M | 0.08M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
7.82M | 4.57M | 8.17M | 6.11M | 16.12M | 12.29M | 10.89M | 7.43M | 7.41M | 8.03M | 9.66M | 8.44M | 11.69M | 9.21M | 10.84M | 10.24M | 12.69M | 13.18M | 19.25M | 20.43M | 12.89M | 17.15M | 7.47M | 22.65M | 18.93M | 16.84M | 15.61M | 21.21M | 24.46M | 21.21M | 19.75M | 35.16M | 32.33M | 27.30M | 20.72M | 40.29M | 38.85M | | | | | | | 33.27M | 105.86M | 43.16M | 40.27M | 19.48M | 28.69M | 33.52M | 21.56M | 77.17M | 66.08M | 66.77M | 48.20M | 76.59M | 177.27M | 209.59M | 223.45M | 179.76M | 185.90M | 133.29M | 80.07M | 141.54M | 103.00M | 112.46M | 142.43M |
|
Receivables - Net
|
-0.97M | -5.22M | 16.16M | | | | | 27.80M | | 25.52M | 18.01M | 13.59M | 18.33M | 14.93M | 13.94M | 7.50M | 15.55M | 12.60M | 7.24M | 0.45M | 0.04M | | 0.01M | 0.75M | 0.93M | 0.81M | 0.73M | 3.31M | 4.13M | 2.19M | 2.07M | 2.45M | 2.87M | 2.38M | 1.81M | 1.60M | 1.55M | 6.21M | 4.06M | 4.84M | 2.77M | 5.01M | 9.51M | 4.72M | 6.02M | 14.49M | 5.65M | 5.22M | 7.56M | 7.01M | 7.03M | 6.87M | 7.05M | 6.83M | 7.24M | 5.29M | 7.26M | 7.06M | 9.96M | 10.63M | 8.63M | 14.70M | 11.33M | 13.86M | 12.60M | 42.00M | 40.26M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.94M | | | | | | | | | | | | | 0.10M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.97M | -5.22M | 16.16M | | | | | 27.80M | | 25.52M | 18.01M | 13.59M | 18.33M | 14.93M | 13.94M | 7.50M | 16.48M | 13.54M | 8.18M | 0.45M | 0.04M | | 0.01M | 0.75M | 0.93M | 0.81M | 0.73M | 3.31M | 4.13M | 2.19M | 2.07M | 2.55M | 2.91M | 2.38M | 1.81M | 1.60M | 1.55M | 6.21M | 4.06M | 4.84M | 2.77M | 5.01M | 9.51M | 4.72M | 6.02M | 14.49M | 5.65M | 5.22M | 7.56M | 7.01M | 7.03M | 6.87M | 7.05M | 6.83M | 7.24M | 5.29M | 7.26M | 7.06M | 9.96M | 10.63M | 8.63M | 14.70M | 11.33M | 13.86M | 12.60M | 42.00M | 40.26M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 236.38M | | 247.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
12.93M | 11.45M | 1.22M | | | | | 23.69M | | 23.22M | 22.57M | 26.19M | 18.91M | 17.29M | 12.92M | 13.44M | 12.04M | 11.74M | 11.19M | 228.78M | | | | 275.14M | 289.26M | 300.97M | 318.03M | 344.13M | 376.05M | 381.96M | 415.24M | 410.30M | 406.20M | 434.59M | 478.37M | 496.05M | 528.50M | 581.37M | 648.24M | 668.96M | 690.82M | 719.88M | 740.80M | 753.57M | 770.63M | 751.12M | 779.36M | 844.63M | 920.89M | 1,106.14M | 1,170.30M | 1,203.74M | 1,327.51M | 1,369.20M | 1,453.06M | 1,422.68M | 1,373.01M | 1,404.40M | 1,462.26M | 1,533.22M | 1,655.49M | 1,792.06M | 1,918.05M | 1,937.73M | 1,986.53M | 1,976.91M | 2,100.09M |
|
Prepaid Assets
|
0.83M | 0.46M | 0.34M | | | | | 3.33M | | 1.25M | 4.50M | 2.15M | 1.93M | 3.85M | 3.50M | 0.13M | 0.95M | 0.80M | 0.83M | 0.12M | 0.08M | 0.45M | 1.50M | | | | | | | | | | | | | | | | | | | | | 4.01M | 5.05M | 5.98M | 8.15M | 8.38M | 9.86M | 7.78M | 7.66M | 7.22M | | 18.20M | 11.14M | 9.35M | 10.27M | 7.02M | | 6.42M | 0.57M | | | 1.74M | 0.88M | | |
|
Current Assets
|
39.72M | 43.80M | 41.68M | | | | | 63.81M | | 58.14M | 57.75M | 57.49M | 50.97M | 46.97M | 42.10M | 11.75M | 41.25M | 38.34M | 38.54M | 15.56M | 10.29M | 8.78M | 8.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
0.05M | | | 49.77M | 49.81M | | 49.82M | 49.82M | 49.82M | | | 49.83M | | 49.83M | 49.84M | 49.84M | 49.84M | 49.84M | 49.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.00M | | | 2.45M | 3.90M | | 0.26M | 0.61M | 0.33M | | | 1.13M | | 0.04M | 0.06M | 0.30M | 0.75M | 1.58M | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.02M | | | 19.64M | 19.64M | | 19.64M | 19.64M | 19.64M | | | 19.64M | | 19.64M | 19.64M | 19.64M | 19.64M | 19.64M | 19.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
300.16M | 294.55M | 289.51M | 284.36M | 279.20M | | 266.36M | 260.08M | 253.48M | 247.51M | 241.94M | 235.89M | 229.70M | 222.87M | 216.07M | 0.11M | 203.30M | 197.29M | 191.15M | 0.86M | 0.06M | 0.06M | 0.05M | 0.79M | 1.78M | 1.79M | 1.92M | 0.80M | 0.75M | 0.85M | 0.95M | 0.89M | 0.81M | 0.72M | 0.68M | 0.80M | 2.11M | 3.45M | 4.20M | 4.69M | 4.46M | 4.26M | 4.19M | 4.31M | 4.74M | 3.99M | 3.62M | 3.60M | 3.51M | 3.71M | 3.17M | 2.81M | 2.62M | 2.76M | 2.89M | 2.92M | 3.91M | 4.38M | 5.40M | 7.05M | 6.83M | 6.97M | 6.90M | 6.55M | 5.89M | 5.51M | 5.87M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.77M | 16.88M | 17.65M | 19.49M | 20.81M | 20.27M | 21.84M | 23.14M | 24.44M | 30.29M | 31.20M | 35.13M | 46.23M | 46.44M | 48.46M | 50.34M | 52.73M | 55.62M | 58.13M | 64.08M | 69.25M | 74.22M | 77.06M | 81.80M | 80.21M | 84.65M | 34.70M | 36.56M | 59.36M | 60.58M | 72.30M | 82.34M | 85.39M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 1.04M | 0.86M | 0.77M | 0.75M | 0.73M | 0.71M | 0.69M | 0.67M | 0.64M | 0.62M | 0.60M | 0.58M | 0.56M | 0.54M | 0.52M | 0.49M | 0.47M | 0.45M | 0.43M | 0.41M | 0.39M | 0.37M | 0.34M | 0.32M | 0.30M | 0.28M | 0.26M | 0.24M | 0.22M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.72M | 1.54M | 1.45M | 1.43M | 1.41M | 1.39M | 1.37M | 1.34M | 1.32M | 1.30M | 1.28M | 1.26M | 1.24M | 1.22M | 1.20M | 1.17M | 1.15M | 1.13M | 1.11M | 1.09M | 1.07M | 1.05M | 1.02M | 1.00M | 0.98M | 0.96M | 0.94M | 0.92M | 0.90M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 89.20M | 87.20M | 85.20M | 83.45M | 80.66M | 79.23M | 75.58M | 72.19M | 67.60M | 64.25M | 60.57M | 55.83M | 31.21M | 27.78M | 22.89M | 20.09M | 16.50M | 17.45M | 15.94M | 15.79M | 15.26M | 15.26M | 15.38M | 15.38M | 15.38M | 15.38M | 15.38M | 15.38M | 15.74M | 15.74M | 15.74M | 15.74M | 16.45M | 16.45M | 16.45M | 16.45M | 15.31M | 15.31M | 15.31M | 15.31M | 13.98M | 13.98M | 13.98M | 13.98M |
|
Other Non-Current Assets
|
0.42M | 0.06M | 2.30M | | | | | 4.98M | | 3.29M | 3.03M | 3.45M | 3.45M | 3.01M | 3.01M | 236.37M | 2.98M | 2.77M | 2.77M | 3.29M | 0.02M | | | 6.68M | 8.54M | 8.94M | 16.64M | 17.84M | 14.85M | 14.88M | 24.83M | 18.14M | 18.77M | 21.32M | 25.39M | 3.60M | 4.40M | 25.45M | 17.89M | 16.79M | 13.47M | 12.91M | 15.93M | 14.69M | 18.88M | 19.43M | 22.26M | 14.16M | 14.75M | 23.60M | 31.44M | 26.01M | 24.74M | 24.70M | 25.20M | 23.91M | 19.53M | 21.61M | 22.71M | 27.58M | 24.61M | 24.88M | 34.10M | 35.76M | 31.85M | 33.33M | 37.86M |
|
Non-Current Assets
|
313.17M | 302.80M | 298.64M | | | | | 267.90M | | 253.60M | 247.76M | 242.10M | 235.65M | 228.12M | 221.07M | 2.30M | 207.77M | 201.31M | 194.93M | 0.09M | 0.06M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
352.88M | 346.60M | 340.32M | 346.77M | 339.40M | | 329.70M | 331.71M | 320.83M | 311.75M | 305.52M | 299.59M | 286.62M | 275.09M | 263.17M | 250.42M | 249.02M | 239.65M | 233.47M | 268.41M | 10.38M | 8.84M | 8.83M | 400.32M | 409.02M | 418.13M | 440.13M | 473.88M | 505.53M | 505.89M | 554.11M | 540.98M | 533.47M | 554.32M | 606.51M | 611.00M | 643.19M | 705.05M | 771.02M | 784.03M | 793.02M | 832.96M | 865.79M | 875.54M | 975.18M | 910.25M | 944.58M | 988.85M | 1,079.92M | 1,287.14M | 1,347.32M | 1,421.87M | 1,528.66M | 1,588.27M | 1,657.73M | 1,655.67M | 1,706.46M | 1,776.57M | 1,866.65M | 1,902.83M | 1,976.57M | 2,064.40M | 2,172.07M | 2,249.99M | 2,273.27M | 2,315.27M | 2,481.38M |
|
Accounts Payables
|
-3.83M | -3.98M | 7.42M | 8.07M | 9.70M | 7.78M | 10.51M | 16.49M | 20.02M | 22.12M | 16.05M | 9.38M | 11.26M | 14.84M | 13.09M | 0.03M | 13.79M | 7.50M | 4.49M | 8.65M | 0.03M | 0.05M | 0.03M | 13.55M | 11.33M | 14.60M | 14.30M | 13.53M | 16.82M | 16.75M | 35.74M | 15.11M | 13.11M | 16.34M | 16.22M | 22.35M | 20.23M | 19.50M | 35.00M | 26.09M | 21.64M | 25.42M | 34.69M | 30.04M | 31.33M | 28.72M | 23.13M | 24.52M | 39.00M | 45.76M | 48.31M | 45.68M | 56.90M | 60.23M | 60.98M | 51.80M | 52.86M | 57.46M | 56.56M | 54.32M | 53.33M | 67.98M | 67.35M | 59.75M | 77.74M | 78.83M | 91.27M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 26.59M | | | | 12.15M | 10.75M | 11.82M | 11.46M | 10.16M | 9.99M | 9.00M | 9.71M | 10.95M | 10.22M | 10.21M | 10.20M | 9.93M | 9.91M | 1.21M | 1.04M | | | | | | | 4.25M | 2.13M | 2.12M | 0.12M | 237.50M | 237.50M | 0.21M | 337.50M | 335.60M | 14.64M | 14.62M | 14.61M | 14.59M | 13.00M | 12.98M | 0.11M | 0.10M | | 14.87M | 14.87M | 14.87M | 14.87M |
|
Payables
|
-3.83M | -3.98M | 7.42M | 8.07M | 9.70M | 7.78M | 10.51M | 16.49M | 20.02M | 22.12M | 16.05M | 9.38M | 11.26M | 14.84M | 13.09M | 0.03M | 13.79M | 7.50M | 4.49M | 35.25M | 0.03M | 0.05M | 0.03M | 25.70M | 22.08M | 26.43M | 25.76M | 23.69M | 26.80M | 25.75M | 45.46M | 26.06M | 23.33M | 26.55M | 26.43M | 32.28M | 30.14M | 20.71M | 36.04M | 26.09M | 21.64M | 25.42M | 34.69M | 30.04M | 31.33M | 32.97M | 25.26M | 26.65M | 39.12M | 283.26M | 285.81M | 45.89M | 394.40M | 395.83M | 75.62M | 66.43M | 67.47M | 72.06M | 69.56M | 67.30M | 53.44M | 68.07M | 67.35M | 74.62M | 92.61M | 93.70M | 106.14M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 6.36M | | | | 11.30M | 12.38M | 12.11M | 7.81M | 5.72M | 7.24M | 9.12M | 11.19M | 14.29M | 14.92M | 14.43M | 16.55M | 18.46M | 16.29M | 21.13M | 23.64M | 29.20M | 31.91M | 27.78M | 31.18M | 24.66M | 31.49M | 39.39M | 49.85M | 40.42M | 50.23M | 57.42M | 64.57M | 61.35M | 89.56M | 95.61M | 99.42M | 91.28M | 108.49M | 101.46M | 110.91M | 96.46M | 114.22M | 126.14M | 165.90M | 110.07M | 103.49M | 102.63M | 127.52M |
|
Other Accumulated Expenses
|
-1.90M | -1.51M | -1.33M | | | | | 2.38M | | 1.69M | 2.47M | 1.99M | 1.21M | 1.68M | 2.52M | 0.13M | 4.12M | 5.95M | 7.91M | 4.26M | 0.10M | 1.36M | 2.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
13.53M | 235.68M | 33.65M | | | | | 33.03M | | 12.81M | 12.76M | 12.71M | 12.66M | 12.65M | 170.53M | 0.00M | 170.63M | 170.64M | 170.64M | 17.21M | | | | 14.06M | 19.50M | 20.50M | 13.96M | 47.50M | 67.50M | 63.50M | 81.50M | 75.00M | 62.50M | 74.00M | 95.00M | 105.77M | 135.00M | 166.40M | 198.97M | 200.39M | 206.52M | 232.66M | 164.79M | 164.64M | 242.76M | 143.88M | 93.49M | 106.69M | 3.81M | 130.60M | 122.72M | 0.74M | 19.42M | 34.66M | 42.90M | 17.39M | 2.45M | 2.21M | | 2.33M | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.34M | | 0.36M | 0.36M | 0.37M | 0.37M | 0.39M | 0.39M | 0.40M | 0.40M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.95M | 22.59M | 20.89M | 29.34M | 38.13M | 56.07M | 63.70M | 70.08M | 64.61M | 63.62M | 57.62M | 43.62M | 29.11M | 36.95M | 43.25M | 47.24M | 43.15M | 54.12M | 49.32M | 45.06M | 37.07M | 38.52M | 39.63M | 35.18M |
|
Total Current Liabilities
|
24.40M | 246.27M | 43.89M | | | | | 52.24M | | 36.98M | 31.64M | 24.45M | 25.50M | 29.56M | 186.52M | 0.16M | 188.94M | 184.50M | 183.45M | 4.60M | 0.14M | 1.41M | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
237.71M | 17.83M | 220.78M | | | | | 215.48M | | 173.28M | 170.09M | 166.94M | 163.78M | 160.63M | 2.71M | 0.01M | 2.77M | 2.73M | 2.65M | | | | | 150.00M | 150.00M | 150.00M | | | | | | | | | | | | | | | | | 73.36M | 73.41M | 73.47M | 73.53M | 111.03M | 111.06M | 235.56M | 235.62M | 235.74M | 335.45M | 335.54M | 335.63M | 335.73M | 335.82M | 335.92M | 336.02M | 336.11M | 336.21M | 311.30M | 311.40M | 298.99M | 299.09M | 274.19M | 274.28M | 261.88M |
|
Minority Interest
|
| | | | | | | 0.25M | | 4.53M | 4.88M | 5.63M | 3.77M | 2.07M | 0.34M | -1.12M | -1.81M | -2.43M | -3.09M | 9.71M | -7.66M | -7.58M | -7.66M | 9.74M | 11.65M | 12.54M | 11.25M | 12.32M | 14.45M | 12.45M | 12.11M | 16.91M | 14.43M | 11.51M | 14.03M | 16.69M | 10.68M | 12.21M | 14.51M | 17.28M | 10.29M | 12.51M | 12.21M | 13.61M | 11.41M | 12.48M | 13.62M | 9.17M | 10.63M | 17.52M | 17.41M | 21.87M | 22.18M | 22.00M | 25.66M | 29.24M | 30.29M | 32.99M | 35.24M | 36.13M | 38.19M | 38.88M | 42.84M | 44.71M | 44.56M | 45.97M | 47.30M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 195.14M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.75M | 3.84M | 3.56M | 2.99M | 3.16M | 2.89M | 2.59M | 2.29M | 4.58M | 5.05M | 4.75M | 4.42M | 4.36M | 3.97M | 3.58M | 3.19M | 2.78M | 7.92M | 7.90M | 7.87M | 8.76M | 8.60M | 8.34M | 8.03M | 7.93M | 8.97M |
|
Other Non-Current Liabilities
|
0.59M | 0.78M | 1.28M | | | | | 4.33M | | 4.28M | 3.64M | 3.39M | 3.21M | 3.15M | 3.14M | 3.07M | 3.01M | 3.00M | 2.94M | 10.77M | | | | 9.75M | 10.01M | 10.21M | 8.39M | 6.94M | 9.07M | 10.12M | 15.32M | 14.09M | 17.07M | 19.29M | 22.76M | 21.45M | 22.70M | 33.99M | 33.81M | 31.98M | 30.34M | 31.58M | 27.12M | 5.27M | 5.30M | | 0.21M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
268.00M | 269.74M | 270.41M | | | | | 272.96M | | 215.32M | 206.79M | 196.26M | 194.15M | 194.76M | 193.81M | 0.01M | 195.98M | 191.20M | 190.07M | | | | | 208.98M | 211.40M | 215.52M | 67.70M | 95.08M | 119.14M | 113.11M | 150.10M | 125.41M | 109.87M | 123.58M | 145.51M | 156.52M | 181.43M | 208.86M | 259.17M | 257.88M | 266.73M | 290.23M | 309.96M | 320.27M | 404.59M | 313.82M | 311.85M | 325.53M | 387.09M | 537.93M | 546.69M | 511.31M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
268.58M | 270.52M | 271.69M | 268.88M | | | | 277.29M | | 219.60M | 210.44M | 199.64M | 197.36M | 197.91M | 196.94M | 195.31M | 198.98M | 194.21M | 193.01M | 69.59M | 0.14M | 1.41M | -200.10M | 218.73M | 221.41M | 225.73M | 76.09M | 102.02M | 128.21M | 123.23M | 165.41M | 139.50M | 126.94M | 142.87M | 168.26M | 177.97M | 204.12M | 242.84M | 292.98M | 289.86M | 297.07M | 321.81M | 337.09M | 325.53M | 409.89M | 313.82M | 312.06M | 325.89M | 387.45M | 537.93M | 546.69M | 511.31M | 584.12M | 602.78M | 601.27M | 543.62M | 549.56M | 553.35M | 569.76M | 548.68M | 538.70M | 561.77M | 584.19M | 551.83M | 515.26M | 520.37M | 602.44M |
|
Total Debt
|
251.24M | 253.51M | 254.43M | | | | | 248.51M | | 186.09M | 182.85M | 179.65M | 176.45M | 173.28M | 173.24M | 0.01M | 173.40M | 173.37M | 173.29M | 17.21M | | | | 164.06M | 169.50M | 170.50M | 13.96M | 47.50M | 67.50M | 63.50M | 81.50M | 75.00M | 62.50M | 74.00M | 95.00M | 105.77M | 135.00M | 166.40M | 198.97M | 200.39M | 206.52M | 232.66M | 238.15M | 238.05M | 316.22M | 217.40M | 204.52M | 217.74M | 239.37M | 366.23M | 358.45M | 336.18M | 354.96M | 370.30M | 378.63M | 353.22M | 338.37M | 338.23M | 336.11M | 338.54M | 311.30M | 311.40M | 298.99M | 299.09M | 274.19M | 274.28M | 261.88M |
|
Common Equity
|
74.65M | 70.21M | 64.68M | 77.89M | | | | 54.42M | | 92.15M | 95.08M | 62.08M | 89.26M | 77.19M | 66.23M | 121.69M | 51.85M | 47.87M | 43.55M | 198.82M | 206.60M | 209.84M | 208.93M | 181.60M | 189.55M | 194.33M | 365.97M | 371.86M | 377.32M | 382.66M | 388.70M | 401.49M | 406.53M | 411.45M | 438.25M | 433.04M | 439.07M | 455.53M | 470.19M | 485.63M | 485.66M | 498.64M | 516.49M | 536.39M | 553.88M | 583.95M | 618.90M | 649.41M | 676.76M | 731.69M | 783.22M | 888.69M | 922.36M | 963.50M | 1,030.80M | 1,082.82M | 1,126.60M | 1,190.22M | 1,261.65M | 1,318.01M | 1,399.69M | 1,463.75M | 1,545.04M | 1,653.45M | 1,713.45M | 1,748.93M | 1,831.63M |
|
Shareholder's Equity
|
| | | 77.89M | | | | 54.42M | | 92.15M | 95.08M | 62.08M | 89.26M | 77.19M | 66.23M | 121.69M | 51.85M | 47.87M | 43.55M | 198.82M | 206.60M | 209.84M | 208.93M | 181.60M | 189.55M | 194.33M | 365.97M | 371.86M | 377.32M | 382.66M | 388.70M | 401.49M | 406.53M | 411.45M | 438.25M | 433.04M | 439.07M | 455.53M | 470.19M | 485.63M | 485.66M | 498.64M | 516.49M | 536.39M | 553.88M | 583.95M | 618.90M | 649.41M | 676.76M | 731.69M | 783.22M | 888.69M | 922.36M | 963.50M | 1,030.80M | 1,082.82M | 1,126.60M | 1,190.22M | 1,261.65M | 1,318.01M | 1,399.69M | 1,463.75M | 1,545.04M | 1,653.45M | 1,713.45M | 1,748.93M | 1,831.63M |
|
Liabilities and Shareholders Equity
|
352.88M | 346.60M | 340.32M | 346.77M | 339.40M | | 329.70M | 331.71M | 320.83M | 311.75M | 305.52M | 299.59M | 286.62M | 275.09M | 263.17M | 250.42M | 249.02M | 239.65M | 233.47M | 268.41M | 10.38M | 8.84M | 8.83M | 400.32M | 409.02M | 418.13M | 440.13M | 473.88M | 505.53M | 505.89M | 554.11M | 540.98M | 533.47M | 554.32M | 606.51M | 611.00M | 643.19M | 705.05M | 771.02M | 784.03M | 793.02M | 832.96M | 865.79M | 875.54M | 975.18M | 910.25M | 944.58M | 988.85M | 1,079.92M | 1,287.14M | 1,347.32M | 1,421.87M | 1,528.66M | 1,588.27M | 1,657.73M | 1,655.67M | 1,706.46M | 1,776.57M | 1,866.65M | 1,902.83M | 1,976.57M | 2,064.40M | 2,172.07M | 2,249.99M | 2,273.27M | 2,315.27M | 2,481.38M |
|
Treasury Shares
|
| | | | | | | 0.81M | | 0.81M | 0.81M | 0.04M | 0.81M | 0.04M | 0.04M | 0.04M | 0.10M | 0.10M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | 0.02M | 0.02M | | 0.02M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | 136.76M | 0.14M | 0.04M | 0.06M | 0.06M | 0.39M | 0.39M | 0.39M | 0.04M | 0.39M | 0.39M | 0.39M | 0.03M | 1.58M | 4.80M | 4.84M | 0.04M | 0.47M | 0.80M | 0.80M | | 0.07M | 0.30M | 0.86M | 0.12M | 0.28M | 0.23M | 0.22M |
|
Retained Earnings
|
-54.66M | -61.19M | -67.42M | | | | | -80.56M | | -95.26M | -93.07M | -89.28M | -98.69M | -109.27M | -119.10M | -129.12M | -133.75M | -137.88M | -142.34M | 33.01M | -169.04M | -171.79M | -172.39M | 69.92M | 73.94M | 77.72M | 80.55M | 87.18M | 90.27M | 97.01M | 103.26M | 110.93M | 117.13M | 124.82M | 134.10M | 125.90M | 137.11M | 151.97M | 164.17M | 177.53M | 190.13M | 204.59M | 220.26M | 235.03M | 250.94M | 285.53M | 320.35M | 349.66M | 375.62M | 427.89M | 476.39M | 539.87M | 600.79M | 701.33M | 699.51M | 754.34M | 817.80M | 868.96M | 940.40M | 997.04M | 1,079.62M | 1,161.51M | 1,229.49M | 1,332.71M | 1,407.05M | 1,433.33M | 1,510.46M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.70M | 47.70M | 47.70M | 47.70M | 47.70M | 47.70M | 47.70M | 47.60M | 47.60M | 47.60M | 47.60M | 47.60M | 47.60M | 47.60M | 47.60M | 47.60M |