|
Cash & Equivalents
|
2.53M | 3.90M | 3.01M | 3.85M | 5.27M | 4.07M | 5.15M | 5.13M | 24.73M | 10.76M | 6.35M | 5.56M | 5.26M | 6.82M | 11.70M | 13.74M | 19.05M | 14.48M | 24.61M | 66.69M | 67.01M | 62.51M | 19.91M | 139.75M | 139.09M | 90.44M | 88.15M | 95.75M | 234.95M | 177.89M | 187.19M | 252.49M | 267.47M | 231.52M | 207.34M | 203.91M | 191.44M | 333.49M | 217.43M | 69.94M | 203.40M | 229.60M | 218.69M | 255.23M | 339.76M | 386.50M | 399.90M | 380.30M | 406.20M | 327.60M | 298.70M | 305.20M | 333.30M |
|
Short-term Investments
|
0.46M | 1.80M | | | | 0.10M | | | | | | | | | | | | | | 25.29M | 25.11M | 30.05M | 28.80M | 20.31M | 15.36M | 10.06M | 10.03M | 9.92M | 4.98M | 37.96M | 26.49M | 16.69M | 1.22M | | | | | | 49.98M | 94.86M | 25.00M | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.99M | 5.70M | 3.01M | 3.85M | 5.27M | 4.16M | 5.15M | 5.13M | 24.73M | 10.76M | 6.35M | 5.56M | 5.26M | 6.82M | 11.70M | 13.74M | 19.05M | 14.48M | 24.61M | 91.98M | 92.12M | 92.56M | 48.70M | 160.06M | 154.45M | 100.50M | 98.17M | 105.67M | 239.93M | 215.85M | 213.67M | 269.18M | 268.69M | 231.52M | 207.34M | 203.91M | 191.44M | 333.49M | 267.41M | 164.81M | 228.40M | 229.60M | 218.69M | 255.23M | 339.76M | 386.50M | 399.90M | 380.30M | 406.20M | 327.60M | 298.70M | 305.20M | 333.30M |
|
Receivables - Net
|
-5.46M | -6.86M | | | | 58.83M | 57.97M | 63.33M | 71.57M | 72.28M | 74.39M | 88.66M | 98.41M | 103.20M | 107.29M | 117.29M | 125.06M | 128.47M | 92.63M | 176.77M | 108.80M | 122.14M | 144.51M | 153.69M | 219.44M | 214.12M | 217.00M | 136.86M | 242.06M | 244.52M | 245.47M | 169.46M | 258.94M | 240.66M | 270.50M | 299.88M | 306.59M | 312.77M | 292.44M | 297.93M | 324.13M | 397.20M | 397.57M | 331.51M | 330.42M | 423.30M | 425.50M | 439.60M | 451.00M | 433.90M | 419.40M | 447.60M | 448.30M |
|
Receivables - Other
|
| 0.77M | | | | 0.47M | 0.46M | 1.35M | 1.65M | 1.30M | 1.14M | 1.49M | 1.89M | 1.80M | 1.00M | 1.30M | 1.40M | 1.50M | 95.31M | 95.16M | 109.09M | 131.56M | 157.97M | 167.64M | 17.23M | 173.78M | 153.69M | 152.68M | 22.28M | 172.00M | 183.17M | 21.87M | 211.86M | 24.33M | 27.64M | 28.37M | 329.78M | 312.21M | 40.16M | 41.42M | 37.96M | 29.40M | 36.05M | 355.25M | 34.07M | 31.70M | 35.30M | 407.90M | 411.90M | 33.20M | 349.20M | 348.50M | 335.50M |
|
Receivables
|
-5.46M | -6.08M | | | | 59.30M | 58.43M | 64.67M | 73.22M | 73.58M | 75.53M | 90.15M | 100.29M | 105.00M | 108.29M | 118.59M | 126.46M | 129.97M | 187.94M | 271.93M | 217.89M | 253.71M | 302.48M | 321.32M | 236.67M | 387.90M | 370.69M | 289.54M | 264.34M | 416.52M | 428.64M | 191.33M | 470.80M | 265.00M | 298.14M | 328.25M | 636.37M | 624.98M | 332.61M | 339.35M | 362.09M | 426.60M | 433.62M | 686.76M | 364.49M | 455.00M | 460.80M | 847.50M | 862.90M | 467.10M | 768.60M | 796.10M | 783.80M |
|
Inventory
|
1.60M | -1.84M | | | | 19.73M | 21.23M | 21.87M | 23.34M | 23.97M | 25.75M | 27.42M | 28.85M | 29.34M | 31.01M | 33.66M | 34.08M | 40.23M | 43.66M | 43.20M | 44.07M | 48.35M | 46.16M | 48.57M | 51.49M | 61.16M | 60.65M | 63.95M | 63.55M | 74.61M | 73.57M | 69.15M | 70.22M | 77.18M | 85.98M | 99.48M | 118.09M | 143.04M | 160.02M | 192.39M | 182.18M | 176.60M | 170.12M | 163.38M | 159.68M | 162.80M | 171.10M | 175.60M | 182.30M | 194.60M | 198.40M | 192.00M | 187.70M |
|
Current Deferred Tax Assets
|
| | | | | 5.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 5.75M | | | | 6.03M | 4.58M | 5.13M | 4.86M | 12.28M | 11.29M | 7.59M | 6.47M | 10.88M | 8.91M | 8.43M | 6.32M | 9.21M | 15.87M | 16.03M | 19.60M | 33.31M | 44.94M | 40.84M | 32.84M | 35.76M | 32.47M | 34.94M | 32.95M | 46.97M | 37.02M | 34.00M | 37.61M | 48.68M | 46.34M | 49.31M | 56.80M | 70.03M | 69.20M | 74.83M | 71.79M | 81.00M | 76.22M | 82.90M | 73.29M | 97.40M | 82.70M | 91.90M | 85.30M | 98.80M | 78.20M | 72.60M | 66.00M |
|
Current Assets
|
| 75.77M | | | | 95.51M | 91.27M | 99.34M | 128.13M | 119.29M | 117.77M | 129.23M | 138.99M | 150.23M | 158.91M | 173.12M | 184.51M | 192.39M | 246.07M | 327.98M | 341.26M | 354.94M | 328.45M | 451.62M | 458.22M | 411.55M | 408.30M | 436.68M | 578.50M | 581.95M | 569.74M | 619.95M | 635.46M | 623.94M | 610.16M | 636.00M | 672.92M | 859.32M | 842.23M | 816.72M | 898.02M | 884.40M | 862.60M | 918.10M | 999.82M | 1,070.00M | 1,079.20M | 1,087.40M | 1,124.80M | 1,054.90M | 994.70M | 1,017.40M | 1,035.30M |
|
Property, Plant & Equipment (Net)
|
| 17.93M | | | | 29.48M | 32.70M | 35.13M | 37.30M | 39.37M | 42.95M | 47.23M | 53.63M | 57.59M | 60.43M | 62.82M | 65.93M | 67.79M | 71.53M | 73.97M | 78.05M | 81.08M | 84.53M | 85.05M | 85.50M | 90.12M | 91.39M | 92.66M | 102.15M | 106.41M | 106.26M | 103.42M | 104.90M | 104.02M | 105.16M | 105.73M | 104.98M | 105.93M | 107.82M | 114.70M | 115.48M | 118.80M | 126.38M | 130.98M | 134.03M | 137.20M | 146.30M | 154.80M | 167.00M | 174.80M | 176.40M | 177.40M | 184.70M |
|
Goodwill
|
| 119.15M | | | | 119.33M | 120.55M | 120.53M | 121.29M | 123.40M | 16.21M | 22.39M | 33.17M | 160.52M | 3.22M | 9.86M | 11.91M | 177.09M | 39.10M | 41.73M | 46.12M | 155.47M | 5.66M | 7.12M | 237.74M | 173.05M | 174.96M | 183.41M | 184.57M | 195.65M | 3.22M | 4.71M | 11.65M | 21.30M | 23.28M | 31.16M | 38.38M | 107.30M | 2.74M | 37.68M | 39.20M | 53.70M | 14.00M | 14.60M | 15.90M | 398.80M | 1.50M | 7.20M | 16.20M | 432.60M | 435.60M | 436.90M | 444.30M |
|
Intangibles
|
| 3.24M | | | 0.83M | 0.97M | 0.55M | 0.55M | 1.01M | 4.71M | 14.40M | 19.90M | 29.96M | 36.13M | 3.07M | 10.67M | 12.86M | 18.51M | 28.40M | 32.64M | 37.53M | 204.56M | 210.60M | 215.28M | 225.99M | 149.79M | 147.41M | 148.20M | 144.32M | 153.56M | 151.43M | 147.12M | 155.40M | 171.39M | 188.20M | 194.91M | 204.10M | 264.42M | 257.96M | 285.82M | 275.84M | 283.40M | 289.60M | 279.43M | 271.31M | 268.70M | 260.50M | 256.60M | 255.80M | 270.50M | 266.90M | 259.70M | 260.30M |
|
Goodwill & Intangibles
|
| 122.39M | | | 0.83M | 120.30M | 121.09M | 121.08M | 122.30M | 75.50M | 114.87M | 129.54M | 154.59M | 165.75M | 172.71M | 188.87M | 191.38M | 201.92M | 292.40M | 297.48M | 304.34M | 302.73M | 309.25M | 308.50M | 319.38M | 333.00M | 322.37M | 331.62M | 328.89M | 349.21M | 154.65M | 151.83M | 167.04M | 192.70M | 211.48M | 226.07M | 242.48M | 371.72M | 260.70M | 323.50M | 315.04M | 337.10M | 303.60M | 294.03M | 287.21M | 667.50M | 262.00M | 263.80M | 272.00M | 703.10M | 702.50M | 696.60M | 704.60M |
|
Other Non-Current Assets
|
-0.38M | 2.88M | | | | 3.35M | 3.90M | 3.96M | 4.47M | 4.39M | 7.96M | 8.15M | 8.06M | 8.02M | 9.22M | 8.68M | 8.44M | 8.51M | 8.96M | 10.02M | 9.97M | 9.27M | 10.68M | 11.25M | 11.94M | 10.16M | 10.37M | 9.06M | 11.59M | 16.21M | 13.84M | 12.85M | 12.04M | 17.68M | 33.61M | 26.68M | 27.00M | 31.14M | 50.36M | 56.60M | 45.67M | 42.50M | 33.76M | 37.36M | 42.78M | 28.50M | 37.50M | 34.20M | 23.70M | 31.50M | 28.80M | 28.30M | 28.40M |
|
Non-Current Assets
|
| 67.05M | | | | 66.08M | 68.00M | 67.35M | 68.65M | 75.50M | 114.87M | 129.54M | 154.59M | 165.75M | 172.71M | 188.87M | 191.38M | 201.92M | 292.40M | 297.48M | 304.34M | 302.73M | 309.25M | 308.50M | 319.38M | 333.00M | 469.41M | 479.71M | 485.19M | 517.53M | 517.33M | 511.10M | 529.99M | 563.73M | 623.45M | 637.62M | 654.21M | 793.89M | 810.52M | 885.37M | 865.83M | 894.50M | 916.97M | 917.84M | 921.14M | 911.30M | 924.00M | 937.80M | 947.70M | 1,005.00M | 1,004.60M | 1,002.70M | 1,015.80M |
|
Assets
|
| 160.75M | | | | 191.07M | 191.97M | 201.82M | 234.08M | 234.16M | 275.59M | 306.00M | 347.20M | 373.57M | 392.05M | 424.81M | 441.82M | 462.10M | 610.00M | 699.43M | 723.65M | 738.75M | 722.23M | 845.17M | 863.11M | 834.66M | 877.71M | 916.39M | 1,063.68M | 1,099.48M | 1,087.06M | 1,131.05M | 1,165.44M | 1,187.68M | 1,233.62M | 1,273.62M | 1,327.13M | 1,653.20M | 1,652.75M | 1,702.09M | 1,763.85M | 1,778.90M | 1,779.56M | 1,835.94M | 1,920.96M | 1,981.30M | 2,003.20M | 2,025.20M | 2,072.50M | 2,059.90M | 1,999.30M | 2,020.10M | 2,051.10M |
|
Accounts Payables
|
-0.98M | 34.33M | | | | 40.65M | 43.49M | 44.48M | 47.85M | 46.58M | 47.50M | 51.97M | 58.00M | 50.87M | 55.59M | 60.45M | 60.01M | 67.92M | 76.22M | 76.10M | 82.33M | 87.42M | 87.27M | 87.30M | 94.78M | 96.95M | 88.87M | 96.23M | 100.18M | 98.87M | 90.71M | 81.39M | 86.90M | 101.46M | 104.00M | 108.16M | 119.58M | 132.71M | 150.64M | 155.29M | 156.12M | 149.20M | 134.84M | 138.03M | 143.56M | 158.60M | 156.80M | 157.50M | 169.40M | 146.60M | 142.30M | 150.10M | 137.90M |
|
Payables
|
-0.98M | 34.33M | | | | 40.65M | 43.49M | 44.48M | 47.85M | 46.58M | 47.50M | 51.97M | 58.00M | 50.87M | 55.59M | 60.45M | 60.01M | 67.92M | 76.22M | 76.10M | 82.33M | 87.42M | 87.27M | 87.30M | 94.78M | 96.95M | 88.87M | 96.23M | 100.18M | 98.87M | 90.71M | 81.39M | 86.90M | 101.46M | 104.00M | 108.16M | 119.58M | 132.71M | 150.64M | 155.29M | 156.12M | 149.20M | 134.84M | 138.03M | 143.56M | 158.60M | 156.80M | 157.50M | 169.40M | 146.60M | 142.30M | 150.10M | 137.90M |
|
Accumulated Expenses
|
| 7.56M | | | | 8.94M | 7.81M | 9.14M | 11.37M | 11.31M | 10.54M | 13.11M | 16.48M | 14.49M | 1.70M | 18.83M | 17.46M | 18.21M | 17.88M | 23.08M | 25.98M | 25.40M | 19.00M | 22.12M | 25.37M | 27.92M | 22.37M | 26.96M | 32.79M | 33.64M | 32.26M | 36.52M | 43.31M | 45.88M | 47.52M | 53.41M | 60.62M | 50.96M | 56.64M | 65.69M | 61.45M | 51.60M | 45.61M | 51.93M | 61.15M | 59.60M | 47.20M | 56.60M | 68.60M | 66.40M | 53.80M | 63.50M | 74.20M |
|
Other Accumulated Expenses
|
0.00M | 2.20M | | | | 6.93M | 6.47M | 6.17M | 7.04M | 7.50M | 8.98M | 13.57M | 11.02M | 13.63M | 13.57M | 14.52M | 20.21M | 19.85M | 26.87M | 24.87M | 23.70M | 24.67M | 25.28M | 26.80M | 29.51M | 29.37M | 28.68M | 34.76M | 41.58M | 39.27M | 36.02M | 53.37M | 47.73M | 44.95M | 48.93M | 55.85M | 56.97M | 68.09M | 64.27M | 84.52M | 82.81M | 67.70M | 76.14M | 63.82M | 57.70M | 65.00M | 72.90M | 73.30M | 73.20M | 76.50M | 78.50M | 70.80M | 85.70M |
|
Short term Debt
|
| 0.19M | | | | 0.26M | 0.27M | 0.12M | 1.53M | 1.79M | 2.51M | 4.83M | 6.36M | 10.02M | 10.90M | 13.08M | 15.06M | 17.19M | 27.35M | 13.51M | 15.55M | 16.65M | 17.38M | 20.08M | 22.48M | 22.64M | 23.93M | 25.25M | 22.73M | 24.16M | 24.24M | 24.23M | 24.16M | 23.36M | 23.77M | 24.27M | 24.56M | 30.84M | 30.67M | 30.64M | 30.49M | 31.00M | 31.16M | 31.66M | 31.80M | 32.20M | 31.60M | 31.80M | 31.50M | 32.40M | 32.60M | 33.30M | 34.80M |
|
Current Leases
|
| 3.82M | | | | 7.66M | 8.28M | 9.22M | 9.46M | 9.37M | 9.24M | 9.16M | 8.82M | 8.41M | 7.96M | 7.59M | 7.33M | 6.93M | 6.48M | 6.20M | 6.04M | 5.67M | 5.29M | 5.14M | 4.95M | 4.81M | 14.24M | 15.03M | 15.03M | 15.46M | 15.89M | 16.21M | 17.88M | 18.76M | 19.21M | 20.49M | 21.28M | 23.22M | 23.50M | 24.70M | 25.41M | 26.10M | 26.00M | 26.39M | 27.77M | 28.30M | 28.40M | 30.60M | 31.20M | 34.30M | 34.70M | 36.10M | 36.90M |
|
Current Taxes
|
1.23M | 2.34M | | | | -2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 52.80M | | | | 64.44M | 67.39M | 70.20M | 77.24M | 76.56M | 78.78M | 92.64M | 100.68M | 97.42M | 104.78M | 114.47M | 120.07M | 130.10M | 154.80M | 143.76M | 153.60M | 159.81M | 154.22M | 161.44M | 177.10M | 181.69M | 182.42M | 201.98M | 215.45M | 214.15M | 201.56M | 214.05M | 222.24M | 236.47M | 245.30M | 264.01M | 284.79M | 307.57M | 327.53M | 362.89M | 358.56M | 328.10M | 316.34M | 314.53M | 324.68M | 346.40M | 339.70M | 352.60M | 376.70M | 359.00M | 344.70M | 356.60M | 372.30M |
|
Capital Leases
|
| 8.36M | | | | 14.37M | 16.11M | 17.37M | 18.82M | 17.51M | 15.76M | 14.85M | 13.45M | 12.03M | 11.26M | 10.18M | 9.21M | 8.36M | 7.67M | 7.71M | 7.51M | 6.48M | 5.53M | 4.75M | 3.87M | 3.82M | 3.97M | 3.94M | 3.68M | 3.60M | 3.41M | 3.05M | 2.75M | 2.43M | 2.37M | 2.76M | 3.04M | 3.30M | 3.25M | 4.46M | 5.47M | 6.40M | 6.56M | 7.00M | 6.91M | 6.60M | 6.90M | 6.70M | 6.00M | 5.40M | 4.80M | 4.20M | 3.70M |
|
Non-Current Debt
|
| 17.70M | | | | 27.77M | 19.11M | 7.29M | 23.88M | 25.07M | 61.08M | 72.90M | 95.45M | 113.21M | 118.21M | 132.65M | 133.01M | 134.24M | 236.83M | 326.97M | 328.30M | 330.93M | 330.68M | 433.32M | 433.75M | 432.18M | 430.46M | 431.99M | 542.51M | 545.03M | 545.55M | 544.98M | 544.28M | 541.96M | 545.14M | 543.59M | 542.52M | 832.19M | 829.64M | 828.63M | 827.91M | 830.20M | 830.23M | 831.28M | 833.46M | 835.10M | 843.40M | 844.00M | 840.80M | 842.40M | 839.80M | 842.80M | 846.00M |
|
Preferred Stock Liabilities
|
| | | | | 0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 81.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 9.57M | 9.97M | 9.97M | 9.97M | 9.75M | 14.57M | 14.56M | 14.53M | 14.58M | 15.29M | 15.29M | 15.24M | 14.24M | 14.01M | 13.80M | 13.76M | 6.44M | 7.52M | 7.67M | 7.76M | 6.70M | 5.77M | 4.42M | 3.83M | 20.92M | 6.76M | 5.02M | 3.70M | 16.86M | 9.96M | 8.58M | 9.04M | 24.14M | 11.24M | 14.83M | 19.90M | 52.00M | 25.99M | 27.91M | 29.84M | 49.90M | 26.20M | 25.90M | 22.10M | 26.30M | 24.40M | 23.00M | 22.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 30.68M | 30.96M | 27.13M | 29.79M | 30.74M | 30.72M | 32.43M | 34.41M | 53.83M | 59.68M | 60.43M | 46.08M | 68.60M | 72.99M | 72.05M | 49.80M | 74.34M | 76.36M | 77.85M | 49.90M | 79.40M | 85.90M | 85.80M | 61.00M | 96.50M | 100.30M | 98.00M |
|
Other Non-Current Liabilities
|
| 9.63M | | | | 9.01M | 10.35M | 11.08M | 12.07M | 13.41M | 18.29M | 16.50M | 18.48M | 21.84M | 22.51M | 21.60M | 21.75M | 21.18M | 25.07M | 22.07M | 23.14M | 24.56M | 25.71M | 22.92M | 26.28M | 27.77M | 33.80M | 37.10M | 43.56M | 47.71M | 53.24M | 60.49M | 55.86M | 53.18M | 55.70M | 52.95M | 55.87M | 42.41M | 45.77M | 42.37M | 47.86M | 42.50M | 46.89M | 44.58M | 47.81M | 48.50M | 56.80M | 55.40M | 55.90M | 60.50M | 62.90M | 64.80M | 67.40M |
|
Total Non-Current Liabilities
|
| 91.75M | | | | 116.64M | 112.57M | 104.83M | 129.91M | 128.88M | 170.18M | 194.95M | 224.12M | 237.25M | 249.54M | 272.59M | 277.54M | 286.94M | 413.31M | 492.24M | 503.16M | 503.66M | 497.94M | 607.19M | 622.48M | 624.39M | 653.31M | 673.29M | 792.60M | 801.74M | 788.03M | 797.82M | 805.40M | 815.31M | 837.38M | 858.13M | 878.54M | 1,193.95M | 1,216.75M | 1,259.12M | 1,258.48M | 1,242.90M | 1,227.45M | 1,230.69M | 1,244.96M | 1,262.50M | 1,267.20M | 1,284.50M | 1,300.20M | 1,294.10M | 1,275.50M | 1,290.80M | 1,305.10M |
|
Total Liabilities
|
9.56M | 101.37M | -51.10M | 40.18M | 41.52M | 125.65M | 122.92M | 115.91M | 141.98M | 142.29M | 188.47M | 211.44M | 242.59M | 259.09M | 272.05M | 294.19M | 299.29M | 308.12M | 438.37M | 514.31M | 526.29M | 528.22M | 523.65M | 630.11M | 648.75M | 652.16M | 687.11M | 710.39M | 836.17M | 849.45M | 841.27M | 858.31M | 861.26M | 868.49M | 893.08M | 911.08M | 934.40M | 1,236.36M | 1,262.52M | 1,301.49M | 1,306.34M | 1,285.40M | 1,274.34M | 1,275.27M | 1,292.78M | 1,311.00M | 1,324.00M | 1,339.90M | 1,356.10M | 1,354.60M | 1,338.40M | 1,355.60M | 1,372.50M |
|
Total Debt
|
| 17.89M | | | | 28.03M | 19.38M | 7.42M | 25.41M | 26.86M | 63.59M | 77.72M | 101.81M | 123.23M | 129.11M | 145.73M | 148.07M | 151.43M | 264.18M | 340.47M | 343.85M | 347.58M | 348.06M | 453.41M | 456.23M | 454.82M | 454.38M | 457.24M | 565.24M | 569.20M | 569.79M | 569.21M | 568.43M | 565.31M | 568.91M | 567.87M | 567.07M | 863.03M | 860.31M | 859.27M | 858.40M | 861.20M | 861.39M | 862.94M | 865.26M | 867.30M | 875.00M | 875.80M | 872.30M | 874.80M | 872.40M | 876.10M | 880.80M |
|
Common Equity
|
-9.56M | -7.48M | 51.10M | -40.18M | -41.52M | -71.43M | 69.05M | 85.91M | 92.10M | 91.87M | 87.12M | 94.56M | 104.61M | 114.48M | 120.00M | 130.62M | 142.53M | 153.98M | 171.63M | 185.12M | 197.36M | 210.53M | 198.58M | 215.06M | 214.35M | 182.50M | 190.60M | 206.00M | 227.51M | 250.03M | 245.80M | 272.74M | 304.19M | 319.18M | 340.54M | 362.54M | 392.73M | 416.80M | 390.23M | 400.60M | 457.51M | 493.50M | 505.20M | 560.70M | 628.20M | 670.30M | 679.20M | 685.30M | 716.40M | 705.30M | 660.90M | 664.50M | 678.60M |
|
Shareholder's Equity
|
-9.56M | -7.48M | 51.10M | -40.18M | -41.52M | -71.43M | 69.05M | 85.91M | 92.10M | 91.87M | 87.12M | 94.56M | 104.61M | 114.48M | 120.00M | 130.62M | 142.53M | 153.98M | 171.63M | 185.12M | 197.36M | 210.53M | 198.58M | 215.06M | 214.35M | 182.50M | 190.60M | 206.00M | 227.51M | 250.03M | 245.80M | 272.74M | 304.19M | 319.18M | 340.54M | 362.54M | 392.73M | 416.80M | 390.23M | 400.60M | 457.51M | 493.50M | 505.20M | 560.70M | 628.20M | 670.30M | 679.20M | 685.30M | 716.40M | 705.30M | 660.90M | 664.50M | 678.60M |
|
Liabilities and Shareholders Equity
|
| 160.75M | | | | 191.07M | 191.97M | 201.82M | 234.08M | 234.16M | 275.59M | 306.00M | 347.20M | 373.57M | 392.05M | 424.81M | 441.82M | 462.10M | 610.00M | 699.43M | 723.65M | 738.75M | 722.23M | 845.17M | 863.11M | 834.66M | 877.71M | 916.39M | 1,063.68M | 1,099.48M | 1,087.06M | 1,131.05M | 1,165.44M | 1,187.68M | 1,233.62M | 1,273.62M | 1,327.13M | 1,653.20M | 1,652.75M | 1,702.09M | 1,763.85M | 1,778.90M | 1,779.56M | 1,835.94M | 1,920.96M | 1,981.30M | 2,003.20M | 2,025.20M | 2,072.50M | 2,059.90M | 1,999.30M | 2,020.10M | 2,051.10M |
|
Treasury Shares
|
| | | | | | | | | 0.30M | 0.61M | 0.62M | 0.62M | 0.62M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.66M | 0.66M | 0.66M | 1.08M | 1.12M | 1.50M | 2.81M | 2.81M | 2.85M | 2.85M | 2.86M | 3.30M | 3.33M | 3.33M | 3.52M | 3.52M | 3.56M | 3.56M | 3.57M | 4.08M | 4.68M | 0.14M | 1.50M | 5.12M | 5.17M | 5.17M | 5.22M | 5.22M | 5.47M | 5.57M | 5.96M | 6.16M | 6.51M | 6.71M |
|
Retained Earnings
|
| -11.60M | | | | -71.59M | -71.22M | -68.91M | -62.72M | -57.66M | -56.42M | -49.91M | -40.43M | -31.14M | -25.33M | -15.34M | -3.79M | 7.29M | 13.66M | 25.63M | 37.64M | 48.43M | 57.60M | 73.92M | 88.74M | 105.21M | 114.05M | 132.97M | 154.18M | 173.37M | 188.17M | 213.51M | 241.58M | 269.42M | 277.80M | 306.11M | 332.09M | 352.54M | 350.48M | 401.33M | 453.29M | 513.10M | 527.47M | 579.69M | 638.31M | 693.80M | 694.20M | 749.60M | 808.40M | 865.50M | 853.60M | 912.50M | 976.80M |
|
Preferred Shares
|
| 3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |