|
Cash & Equivalents
|
118.83M | 208.69M | 225.09M | 243.94M | 1,240.47M | 1,160.99M | 1,185.80M | 1,201.01M | 1,209.29M | 1,165.65M | 1,182.01M | 1,139.86M | 1,240.47M | 1,020.82M | 845.41M | 811.84M | 982.86M | 655.46M | 1,110.15M | 963.56M | 824.31M | 688.51M | 749.67M | 662.08M | 862.98M | 618.55M | 618.55M | 638.66M | 880.13M | 725.91M | 662.89M | 572.36M | 841.02M | 645.61M | 596.84M | 567.28M | 750.89M | 666.87M | 784.69M | 778.97M | 850.59M | 676.80M | 565.03M | 476.78M | 498.73M | 403.01M | 315.60M | 308.00M | 281.28M | 163.76M | 118.14M | 86.08M | 141.56M | 158.72M | 178.09M | 159.71M | 228.84M | 226.81M | 262.57M | 238.45M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.22M | | | | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
118.83M | 208.69M | 225.09M | 243.94M | 1,240.47M | 1,160.99M | 1,185.80M | 1,201.01M | 1,209.29M | 1,165.65M | 1,182.01M | 1,139.86M | 1,240.47M | 1,020.82M | 845.41M | 811.84M | 982.86M | 655.46M | 1,110.15M | 963.56M | 824.31M | 688.51M | 749.67M | 662.08M | 871.20M | 618.55M | 618.55M | 638.66M | 882.06M | 725.91M | 662.89M | 572.36M | 841.02M | 645.61M | 596.84M | 567.28M | 750.89M | 666.87M | 784.69M | 778.97M | 850.59M | 676.80M | 565.03M | 476.78M | 498.73M | 403.01M | 315.60M | 308.00M | 281.28M | 163.76M | 118.14M | 86.08M | 141.56M | 158.72M | 178.09M | 159.71M | 228.84M | 226.81M | 262.57M | 238.45M |
|
Receivables - Net
|
0.04M | | | | 108.75M | 122.64M | 98.67M | 110.06M | 96.71M | 102.72M | 96.81M | 86.23M | 83.67M | 125.53M | 134.13M | 124.60M | 90.60M | 92.14M | 95.31M | 76.12M | 68.17M | 73.47M | 68.97M | 74.05M | 71.27M | 63.73M | 60.78M | 78.28M | 98.29M | 81.57M | 76.30M | 81.48M | 69.49M | 83.66M | 74.71M | 56.09M | 54.95M | 45.43M | 54.58M | 45.45M | 43.00M | 45.40M | 37.43M | 34.38M | 36.76M | 52.23M | 44.92M | 42.59M | 44.97M | 37.26M | 35.21M | 34.89M | 50.37M | 49.47M | 41.59M | 40.13M | 34.15M | 32.06M | 25.41M | 21.64M |
|
Receivables - Other
|
| | | | 1.30M | | 1.30M | 1.30M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.04M | | | | 110.05M | 122.64M | 99.97M | 111.36M | 98.01M | 102.72M | 96.81M | 86.23M | 83.67M | 125.53M | 134.13M | 124.60M | 90.60M | 92.14M | 95.31M | 76.12M | 68.17M | 73.47M | 68.97M | 74.05M | 71.27M | 63.73M | 60.78M | 78.28M | 98.29M | 81.57M | 76.30M | 81.48M | 69.49M | 83.66M | 74.71M | 56.09M | 54.95M | 45.43M | 54.58M | 45.45M | 43.00M | 45.40M | 37.43M | 34.38M | 36.76M | 52.23M | 44.92M | 42.59M | 44.97M | 37.26M | 35.21M | 34.89M | 50.37M | 49.47M | 41.59M | 40.13M | 34.15M | 32.06M | 25.41M | 21.64M |
|
Finished Goods
|
| | | | | | | | 39.73M | | | 18.95M | 57.10M | 63.32M | 55.45M | 57.30M | 52.24M | 45.67M | 48.48M | 57.29M | 42.30M | 39.03M | 35.81M | 38.30M | 31.04M | 27.05M | 24.35M | 25.20M | 25.53M | 24.77M | 28.31M | 31.74M | 33.74M | 30.65M | 29.23M | 27.42M | 25.43M | 12.93M | 9.10M | 4.94M | 1.28M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | 39.73M | 27.48M | 18.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.01M | | | | 19.24M | 47.66M | 45.52M | 48.75M | 31.21M | 30.68M | 30.64M | 30.69M | 27.94M | 29.90M | 30.03M | 26.56M | 16.27M | 44.38M | 18.46M | 19.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01M | | | | 72.40M | 101.28M | 116.14M | 121.34M | 150.57M | 132.32M | 127.50M | 136.54M | 210.41M | 234.10M | 237.09M | 243.75M | 192.38M | 184.09M | 173.45M | 223.99M | 153.71M | 134.83M | 190.05M | 145.28M | 94.44M | 88.51M | 107.53M | 99.86M | 94.03M | 89.28M | 104.52M | 98.17M | 88.11M | 82.69M | 91.06M | 81.67M | 82.07M | 67.10M | 52.09M | 51.96M | 40.44M | 41.26M | 44.89M | 50.43M | 52.57M | 53.93M | 50.02M | 52.66M | 41.10M | 40.72M | 38.99M | 48.39M | 63.65M | 63.54M | 51.61M | 46.77M | 52.37M | 52.15M | 55.79M | 54.13M |
|
Current Assets
|
0.17M | | | | 1,323.33M | 1,384.91M | 1,400.61M | 1,432.41M | 1,487.79M | 1,431.37M | 1,436.95M | 1,393.33M | 1,562.50M | 1,428.35M | 1,269.34M | 1,250.08M | 1,385.06M | 1,658.85M | 1,397.37M | 1,283.02M | 1,075.24M | 896.81M | 1,039.16M | 909.07M | 1,091.94M | 843.22M | 786.86M | 816.80M | 1,072.45M | 896.76M | 843.72M | 752.00M | 998.63M | 811.95M | 762.60M | 705.05M | 887.91M | 779.40M | 891.36M | 876.38M | 934.03M | 763.46M | 647.35M | 561.59M | 588.05M | 509.17M | 410.54M | 403.25M | 367.35M | 241.74M | 192.34M | 169.36M | 255.58M | 276.90M | 271.29M | 246.61M | 315.36M | 311.02M | 343.78M | 314.22M |
|
Property, Plant & Equipment (Net)
|
0.02M | | | | 51.80M | 59.71M | 83.29M | 103.88M | 121.07M | 128.77M | 125.86M | 126.88M | 134.42M | 159.65M | 173.40M | 170.53M | 176.00M | 169.97M | 173.43M | 202.71M | 198.90M | 193.04M | 184.74M | 179.99M | 169.45M | 158.22M | 162.58M | 150.02M | 151.15M | 146.72M | 148.45M | 146.90M | 143.12M | 136.57M | 134.67M | 133.07M | 124.95M | 103.32M | 90.33M | 88.49M | 85.28M | 82.52M | 80.63M | 78.11M | 73.58M | 70.58M | 63.66M | 61.12M | 56.73M | 49.37M | 43.49M | 36.61M | 30.53M | 25.79M | 22.62M | 20.33M | 17.83M | 16.52M | 16.50M | 16.46M |
|
Long-Term Investments
|
| | | | 50.60M | 48.48M | 131.18M | | 84.21M | 97.25M | 97.32M | 104.13M | 20.65M | 24.45M | 23.59M | 23.64M | 24.30M | 22.97M | 150.02M | 163.79M | 178.24M | 177.55M | 181.05M | 180.62M | 141.88M | 145.00M | 141.44M | 129.50M | 135.19M | 129.37M | 109.61M | 109.31M | 108.52M | 66.91M | 39.30M | 38.12M | 76.58M | 33.70M | 34.40M | 35.91M | 37.67M | 36.01M | 36.47M | 122.93M | 119.54M | 119.54M | 119.54M | 119.54M | 119.54M | 119.54M | 119.54M | 93.69M | 74.82M | 74.82M | 74.82M | 74.82M | 74.82M | 74.82M | 74.82M | 74.82M |
|
Goodwill
|
132.04M | | | | 166.90M | 185.34M | 192.02M | 196.98M | 206.68M | 205.47M | 206.68M | 218.22M | 220.83M | 447.37M | 460.97M | 441.29M | 236.76M | 224.69M | 231.46M | 291.08M | 278.15M | 291.75M | 289.29M | 289.86M | 274.55M | 275.98M | 282.01M | 285.44M | 286.99M | 289.94M | 328.80M | 327.43M | 325.49M | 324.58M | 324.70M | 319.56M | 325.02M | 211.25M | 211.72M | 213.01M | 214.70M | 217.36M | 217.76M | 216.90M | 216.39M | 215.75M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M | 178.69M |
|
Intangibles
|
0.04M | | | | 45.67M | 56.84M | 54.30M | 51.45M | 42.60M | 36.84M | 33.19M | 33.18M | 28.44M | 140.74M | 136.18M | 119.81M | 30.61M | 24.85M | 23.85M | 40.84M | 36.48M | 32.77M | 29.55M | 25.48M | 42.91M | 37.99M | 32.26M | 24.03M | 19.20M | 16.93M | 37.08M | 49.03M | 45.40M | 42.66M | 39.00M | 36.50M | 35.29M | 33.10M | 31.98M | 30.96M | 30.15M | 28.68M | 27.53M | 25.81M | 24.31M | 22.80M | 20.75M | 18.80M | 17.64M | 16.24M | 14.57M | 12.76M | 11.40M | 4.88M | 5.54M | 5.17M | 4.74M | 4.35M | 3.95M | 3.58M |
|
Goodwill & Intangibles
|
132.08M | | | | 212.57M | 242.17M | 246.32M | 248.43M | 249.28M | 242.30M | 239.87M | 251.41M | 249.27M | 588.11M | 597.15M | 561.10M | 267.37M | 249.54M | 255.31M | 331.93M | 314.64M | 324.52M | 318.84M | 315.33M | 317.47M | 313.97M | 314.27M | 309.46M | 306.19M | 306.87M | 365.87M | 376.46M | 370.89M | 367.24M | 363.70M | 356.05M | 360.31M | 244.35M | 243.69M | 243.97M | 244.85M | 246.05M | 245.29M | 242.71M | 240.70M | 238.56M | 199.44M | 197.48M | 196.33M | 194.92M | 193.25M | 191.44M | 190.09M | 183.56M | 184.23M | 183.85M | 183.42M | 183.03M | 182.63M | 182.27M |
|
Long-Term Deferred Tax
|
| | | | 46.10M | | | | 29.92M | 29.71M | 28.84M | 29.48M | 35.94M | 44.56M | 45.06M | 44.71M | 57.59M | 39.45M | 24.22M | 28.79M | 5.16M | 4.25M | 4.22M | 4.24M | 5.15M | 5.12M | 4.84M | 5.01M | | | | | | | | | | | | | 11.59M | | | | 62.95M | 62.68M | 60.91M | 60.16M | 13.55M | 13.76M | 13.83M | 13.43M | 11.64M | 11.45M | 11.38M | 11.86M | 6.07M | 5.84M | 6.23M | 6.33M |
|
Other Non-Current Assets
|
0.00M | | | | 90.07M | 87.94M | 76.18M | 68.31M | 59.21M | 52.85M | 47.83M | 45.32M | 39.23M | 35.49M | 28.89M | 22.10M | 301.11M | 362.73M | 20.49M | 20.41M | 16.62M | 22.51M | 23.43M | 24.29M | 63.25M | 18.30M | 17.46M | 17.30M | 12.54M | 23.21M | 21.05M | 19.25M | 20.99M | 20.24M | 24.43M | 26.27M | 0.24M | 0.21M | 31.47M | 26.06M | 22.73M | 169.80M | 34.70M | 30.55M | 25.10M | 25.60M | 29.65M | 29.42M | 27.49M | 23.16M | 18.77M | 15.86M | 6.09M | 5.31M | 5.46M | 7.71M | 9.14M | 11.42M | 15.85M | 7.07M |
|
Non-Current Assets
|
0.21M | | | | 451.15M | 485.95M | 582.49M | 600.41M | 543.69M | 550.89M | 539.72M | 557.22M | 479.51M | 852.26M | 868.10M | 822.09M | 842.54M | 495.81M | 623.46M | 747.63M | 721.02M | 721.87M | 712.28M | 704.47M | 669.44M | 640.62M | 640.58M | 611.30M | 520.11M | 606.17M | 644.98M | 651.91M | 482.50M | 694.06M | 676.61M | 665.66M | 436.81M | 503.21M | 477.96M | 473.44M | 477.48M | 638.58M | 461.19M | 526.28M | 569.83M | 559.98M | 505.91M | 485.72M | 425.77M | 408.91M | 394.89M | 354.50M | 315.37M | 303.63M | 301.55M | 301.40M | 297.33M | 297.13M | 303.62M | 293.96M |
|
Assets
|
0.38M | | | | 1,774.48M | 1,870.86M | 1,983.10M | 2,032.81M | 2,031.47M | 1,982.26M | 1,976.67M | 1,950.54M | 2,042.01M | 2,280.61M | 2,137.44M | 2,072.16M | 2,227.60M | 2,154.65M | 2,020.83M | 2,030.64M | 1,796.26M | 1,618.68M | 1,751.44M | 1,613.54M | 1,761.38M | 1,483.84M | 1,427.44M | 1,428.10M | 1,677.51M | 1,502.93M | 1,488.70M | 1,403.92M | 1,642.14M | 1,506.01M | 1,439.21M | 1,370.70M | 1,586.74M | 1,282.61M | 1,369.32M | 1,349.82M | 1,411.51M | 1,402.04M | 1,108.54M | 1,087.87M | 1,157.88M | 1,069.15M | 916.45M | 888.97M | 793.12M | 650.64M | 587.23M | 523.86M | 570.96M | 580.53M | 572.84M | 548.01M | 612.69M | 608.15M | 647.40M | 608.18M |
|
Accounts Payables
|
0.06M | | | | 40.92M | 40.37M | 60.36M | 60.02M | 59.87M | 40.90M | 35.50M | 33.68M | 27.57M | 45.52M | 31.00M | 25.85M | 13.82M | 17.54M | 16.27M | 15.50M | 24.59M | 21.97M | 17.57M | 21.83M | 28.55M | 18.80M | 18.39M | 25.95M | 31.97M | 23.40M | 23.03M | 16.81M | 38.36M | 25.31M | 26.97M | 21.48M | 20.41M | 26.06M | 45.14M | 42.21M | 33.03M | 38.61M | 39.94M | 36.67M | 22.16M | 29.16M | 27.90M | 35.20M | 59.57M | 27.54M | 20.12M | 10.47M | 15.02M | 8.89M | 10.82M | 12.75M | 11.31M | 10.50M | 10.61M | 9.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 195.00M | | | | | | | | | | | | | | | | | | 150.00M | 200.00M | 200.00M | 200.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 60.00M | 110.00M | 75.00M | 47.70M | 46.70M | 46.70M | 42.78M | | | | | | | |
|
Payables
|
0.06M | | | | 40.92M | 40.37M | 60.36M | 60.02M | 59.87M | 40.90M | 35.50M | 33.68M | 27.57M | 45.52M | 31.00M | 25.85M | 13.82M | 17.54M | 16.27M | 210.50M | 24.59M | 21.97M | 17.57M | 21.83M | 28.55M | 18.80M | 18.39M | 25.95M | 31.97M | 23.40M | 23.03M | 16.81M | 38.36M | 25.31M | 26.97M | 21.48M | 20.41M | 176.06M | 245.14M | 242.21M | 233.03M | 138.61M | 139.94M | 136.67M | 122.17M | 129.16M | 87.90M | 145.19M | 134.57M | 75.24M | 66.82M | 57.17M | 57.79M | 8.89M | 10.82M | 12.75M | 11.31M | 10.50M | 10.61M | 9.16M |
|
Accumulated Expenses
|
0.10M | | | | 212.01M | 233.78M | 258.34M | 245.08M | 246.92M | 245.89M | 226.85M | 211.72M | 226.99M | 253.01M | 234.35M | 223.68M | 341.38M | 194.31M | 220.05M | 260.88M | 402.72M | 406.58M | 403.93M | 353.70M | 366.46M | 335.53M | 329.00M | 324.55M | 331.20M | 265.92M | 367.52M | 269.73M | 267.03M | 256.06M | 258.61M | 239.10M | 260.19M | 242.10M | 246.93M | 257.30M | 295.00M | 299.28M | 282.92M | 241.74M | 239.31M | 217.91M | 197.57M | 198.31M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.02M | | | | 144.67M | 137.63M | 163.69M | 171.42M | 136.65M | 140.43M | 134.81M | 126.76M | 132.72M | 134.31M | 127.43M | 134.12M | 127.12M | 125.24M | 123.09M | 142.93M | 192.07M | 186.08M | 190.68M | 143.05M | | | | | | | | | | | | | | | | | | | | | 239.31M | | | | 171.45M | 153.68M | 119.22M | 97.86M | 101.94M | 96.53M | 106.08M | 99.24M | 97.77M | 95.23M | 111.86M | 113.16M |
|
Short term Debt
|
0.01M | | | | 0.25M | 0.25M | | | | | | | | | | | | | | 195.00M | | | | | | | | | | | | | | | | | | 150.00M | 200.00M | 200.00M | 200.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 60.00M | 110.00M | 75.00M | 47.70M | 46.70M | 46.70M | 42.78M | | | | | 53.38M | 33.47M | 33.63M |
|
Current Leases
|
| | | | | | | | | | | | 3.64M | | | | 14.87M | 14.50M | | 26.20M | 26.78M | 26.68M | 27.89M | 30.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 70.86M | | 54.66M | 63.74M | 55.73M | 44.40M | 43.17M | 41.61M | 21.99M | 20.41M | 20.08M | 27.02M | 14.46M | 18.17M | | 11.36M | 13.88M | 13.45M | 9.94M | 10.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 25.78M | 36.22M | 31.62M | 35.15M | 47.26M | 59.14M | 49.53M | 50.68M | 46.34M | 52.90M | | 46.79M | 40.40M | 50.41M | 41.73M | 35.87M | 2.67M | | | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.02M | | | | 76.84M | 77.87M | 73.94M | 75.20M | 53.70M | 52.88M | 51.19M | 52.22M | 47.56M | 48.37M | 48.91M | 44.79M | 32.00M | 29.08M | 29.82M | 28.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.37M | | | | 995.16M | 1,066.38M | 1,100.18M | 1,125.20M | 1,168.44M | 1,100.58M | 1,064.95M | 1,015.86M | 1,187.78M | 1,297.55M | 1,245.08M | 1,183.06M | 1,293.60M | 1,262.14M | 1,088.99M | 1,282.93M | 1,203.53M | 1,102.70M | 1,077.12M | 984.47M | 1,213.05M | 992.03M | 953.41M | 948.76M | 1,133.50M | 857.89M | 918.77M | 771.16M | 957.17M | 794.10M | 749.70M | 688.77M | 821.55M | 729.22M | 886.90M | 881.36M | 938.99M | 766.89M | 712.75M | 608.31M | 630.99M | 579.28M | 493.94M | 522.13M | 531.44M | 425.81M | 364.16M | 327.42M | 369.15M | 297.31M | 289.87M | 264.25M | 305.43M | 349.49M | 359.51M | 336.52M |
|
Capital Leases
|
| | | | | | | | | | | | 5.67M | | | | 23.39M | 19.06M | | 34.40M | 30.94M | 25.50M | 25.44M | 23.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 174.01M | 176.47M | 179.00M | 181.58M | 184.24M | 186.96M | 189.75M | 192.62M | 195.56M | 198.57M | 201.67M | 204.84M | 208.10M | 211.44M | 214.87M | 218.38M | 221.99M | 225.69M | 229.49M | 442.00M | 222.65M | 223.03M | 223.40M | 223.78M | 224.16M | 224.54M | 224.92M | 225.31M | 225.69M | 226.08M | 226.47M | 226.86M | 227.25M | 227.65M | 246.01M | 193.05M | 213.43M | 310.06M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 9.16M | 9.31M | 8.99M | 9.41M | 9.15M | 12.85M | 12.53M | 13.22M | 13.20M | 12.90M | | 17.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.00M | | | | -3.07M | 7.21M | 5.94M | 7.19M | -1.94M | -2.39M | -2.07M | -2.03M | -1.97M | -2.12M | -2.15M | | 2.12M | 4.38M | 0.87M | 0.81M | 1.19M | 1.35M | 0.76M | 0.92M | 0.64M | 1.22M | 0.80M | 1.13M | 0.87M | 1.65M | 0.81M | 0.99M | 1.36M | 1.32M | 0.81M | 0.76M | 1.11M | 0.31M | -0.35M | -0.09M | -0.00M | -0.07M | 0.28M | 0.20M | 0.42M | 0.11M | 0.14M | 0.29M | 0.38M | 0.28M | 0.19M | 0.17M | 0.32M | 0.26M | 0.18M | 0.22M | 0.24M | 0.18M | 0.12M | 0.17M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 166.24M | 172.38M | | | | | | | 47.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
604.00 | | | | 7.43M | 12.47M | 25.84M | 28.59M | 20.86M | 19.92M | 20.39M | 20.36M | 10.85M | 12.33M | 12.87M | 9.67M | 32.77M | 0.72M | 9.08M | 4.76M | 8.61M | 6.94M | 6.94M | 6.84M | 1.71M | 1.75M | 1.83M | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.21M | 153.39M | 149.87M | 110.29M | 103.82M | 95.19M | 94.14M | 90.93M | 83.53M | 74.70M | 66.38M | 58.75M | 50.67M | 44.74M | 14.64M | 9.31M | 6.53M | 5.21M | 3.06M | 2.38M | 1.45M | 1.09M | 0.93M | 3.60M | 3.20M | 4.46M | 3.81M |
|
Other Non-Current Liabilities
|
0.00M | | | | 70.77M | 75.19M | 74.77M | 74.64M | 100.07M | 97.79M | 100.91M | 105.53M | 109.29M | 147.20M | 148.55M | 108.23M | 82.14M | 80.25M | 20.17M | 76.15M | 46.51M | 53.28M | 53.17M | 53.23M | 6.39M | | | | 14.18M | | | | | | | | 44.99M | 39.67M | 47.75M | 50.10M | 44.43M | 44.00M | 42.60M | 40.66M | 34.45M | 30.58M | 31.53M | 30.55M | 18.59M | 17.48M | 17.00M | 16.57M | 13.26M | 13.48M | 14.22M | 14.97M | 16.60M | 16.76M | 18.69M | 17.18M |
|
Total Non-Current Liabilities
|
0.37M | | | | 10.92M | 1,078.84M | 20.47M | 18.40M | 13.36M | 10.51M | 12.73M | 12.21M | 131.70M | 19.85M | 25.72M | 151.49M | 129.53M | 122.78M | 130.00M | 142.00M | 113.54M | 123.37M | 124.05M | 113.60M | 101.34M | 97.09M | 101.98M | 102.39M | 102.41M | 102.05M | 103.23M | 102.54M | 100.69M | 53.67M | 53.74M | 50.96M | 44.99M | 1,051.43M | 1,204.09M | 1,201.20M | 1,259.40M | 1,292.41M | 1,010.10M | 897.72M | 913.14M | 853.73M | 762.84M | 761.31M | 765.67M | 657.64M | 595.06M | 556.56M | 598.01M | 525.62M | 518.21M | 492.83M | 555.04M | 545.73M | 577.39M | 650.39M |
|
Total Liabilities
|
0.37M | | | | 1,073.36M | 1,154.03M | 1,200.79M | 1,228.43M | 1,289.37M | 1,218.29M | 1,186.24M | 1,141.74M | 1,330.33M | 1,457.08M | 1,406.50M | 1,344.21M | 1,462.65M | 1,385.64M | 1,228.08M | 1,429.69M | 1,325.68M | 1,233.01M | 1,382.13M | 1,281.38M | 1,496.32M | 1,272.45M | 1,241.45M | 1,240.03M | 1,425.66M | 1,152.56M | 1,217.56M | 1,072.28M | 1,259.53M | 1,163.62M | 1,133.07M | 1,069.58M | 1,191.70M | 1,091.10M | 1,251.84M | 1,251.30M | 1,303.83M | 1,336.42M | 1,052.70M | 938.37M | 947.59M | 884.31M | 794.37M | 791.86M | 784.26M | 675.12M | 612.06M | 573.13M | 611.27M | 539.10M | 532.43M | 507.80M | 571.64M | 562.50M | 596.08M | 667.56M |
|
Total Debt
|
0.01M | | | | 0.25M | 0.25M | | | | | | | | | | | | | | 195.00M | | | | | | | | | | | | | | | | | | 150.00M | 200.00M | 200.00M | 200.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 60.00M | 110.00M | 75.00M | 47.70M | 46.70M | 46.70M | 42.78M | | | | | 53.38M | 33.47M | 33.63M |
|
Common Equity
|
921.12M | | | | 1,388.25M | 712.66M | 779.32M | 799.01M | 1,485.01M | 766.36M | 792.50M | 810.82M | 1,584.21M | 825.65M | 733.09M | 727.96M | 764.94M | 769.01M | 792.75M | 600.95M | 470.59M | 385.67M | 369.31M | 332.16M | 265.06M | 211.39M | 185.98M | 188.07M | 251.84M | 350.37M | 271.14M | 331.64M | 382.61M | 342.40M | 306.14M | 301.13M | 395.05M | 191.51M | 117.48M | 98.52M | 107.67M | 65.62M | 55.84M | 149.50M | 210.30M | 184.84M | 122.08M | 97.11M | 8.86M | -24.48M | -24.83M | -49.27M | -40.31M | 41.42M | 40.41M | 40.21M | 41.05M | 45.66M | 51.32M | -59.55M |
|
Shareholder's Equity
|
921.12M | | | | 1,388.25M | 712.66M | 779.32M | 799.01M | 1,485.01M | 766.36M | 792.50M | 810.82M | 1,584.21M | 825.65M | 733.09M | 727.96M | 764.94M | 769.01M | 792.75M | 600.95M | 470.59M | 385.67M | 369.31M | 332.16M | 265.06M | 211.39M | 185.98M | 188.07M | 251.84M | 350.37M | 271.14M | 331.64M | 382.61M | 342.40M | 306.14M | 301.13M | 395.05M | 191.51M | 117.48M | 98.52M | 107.67M | 65.62M | 55.84M | 149.50M | 210.30M | 184.84M | 122.08M | 97.11M | 8.86M | -24.48M | -24.83M | -49.27M | -40.31M | 41.42M | 40.41M | 40.21M | 41.05M | 45.66M | 51.32M | -59.55M |
|
Liabilities and Shareholders Equity
|
0.38M | | | | 1,774.48M | 1,870.86M | 1,983.10M | 2,032.81M | 2,031.47M | 1,982.26M | 1,976.67M | 1,950.54M | 2,042.01M | 2,280.61M | 2,137.44M | 2,072.16M | 2,227.60M | 2,154.65M | 2,020.83M | 2,030.64M | 1,796.26M | 1,618.68M | 1,751.44M | 1,613.54M | 1,761.38M | 1,483.84M | 1,427.44M | 1,428.10M | 1,677.51M | 1,502.93M | 1,488.70M | 1,403.92M | 1,642.14M | 1,506.01M | 1,439.21M | 1,370.70M | 1,586.74M | 1,282.61M | 1,369.32M | 1,349.82M | 1,411.51M | 1,402.04M | 1,108.54M | 1,087.87M | 1,157.88M | 1,069.15M | 916.45M | 888.97M | 793.12M | 650.64M | 587.23M | 523.86M | 570.96M | 580.53M | 572.84M | 548.01M | 612.69M | 608.15M | 647.40M | 608.18M |
|
Treasury Shares
|
-93.33M | | | | -45.09M | | | 29.09M | | 35.22M | 44.86M | 0.77M | -4.43M | 3.08M | 44.24M | 42.21M | -27.24M | 35.49M | 48.99M | 5.21M | -128.47M | 147.29M | 154.08M | 159.30M | 171.70M | 179.03M | 186.22M | 188.60M | 188.60M | -188.60M | -188.60M | -188.60M | 0.16M | 0.22M | 0.21M | 0.27M | 10.29M | | | | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M |
|
Retained Earnings
|
-0.42M | | | | -698.70M | -703.18M | -670.85M | -672.49M | 12.45M | -757.47M | -765.04M | -767.62M | 24.83M | -886.66M | -909.54M | -930.75M | 35.76M | -936.23M | -827.15M | -854.76M | 51.21M | -953.54M | -1008.45M | -1046.42M | 58.05M | -1126.66M | -1135.98M | -1135.92M | 31.84M | -1006.31M | -1101.34M | -1056.73M | -1010.50M | -1052.99M | -1093.23M | -1109.92M | -1032.88M | -1246.48M | -1318.59M | -1334.86M | -1320.89M | -1258.28M | -1261.66M | -1183.56M | -1156.87M | -1191.72M | -1282.95M | -1339.17M | -1394.48M | -1423.62M | -1436.23M | -1477.59M | -1449.89M | -1462.16M | -1472.19M | -1458.27M | -1508.91M | -1501.74M | -1481.40M | -1599.77M |
|
Preferred Shares
|
1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |