|
Cash & Equivalents
|
404.75M | 414.09M | 388.80M | 417.91M | 377.84M | 359.07M | 312.33M | 273.16M | 231.85M | 257.56M | 239.08M | 224.06M | 265.81M | 258.20M | 272.12M | 471.43M | 436.58M | 406.26M | 382.00M | 452.30M | 421.82M | 439.68M | 445.80M | 521.44M | 657.62M | 487.65M | 580.10M | 652.34M | 361.82M | 451.75M | 1,128.05M | 899.51M | 52.30M | 43.20M | 1,112.18M | 1,163.98M | 1,299.70M | 1,416.22M | 1,702.02M | 1,832.68M | 1,043.24M | 1,326.73M | 1,497.78M | 1,513.01M | 1,669.97M | 1,797.58M | 1,999.02M | 2,057.44M | 2,256.76M | 2,435.38M | 2,690.62M | 2,951.42M | 2,821.05M | 3,131.12M | 3,227.23M | 3,213.38M | 3,346.20M | 987.29M | 1,304.11M | 1,687.83M | 1,941.72M | 1,954.97M | 2,455.01M |
|
Short-term Investments
|
| | | 6.26M | 5.78M | 5.04M | 4.65M | 19.29M | 4.56M | 4.24M | 9.50M | 4.36M | 4.37M | 19.25M | 19.05M | 37.58M | 82.65M | 102.49M | 150.35M | 147.97M | 163.60M | 187.79M | 189.24M | 186.34M | 153.05M | 141.54M | 136.49M | 156.20M | 150.13M | 156.85M | 153.34M | 270.14M | 276.63M | 269.87M | 263.13M | 274.34M | 281.32M | 279.63M | 284.19M | 284.87M | 259.35M | 262.76M | 237.03M | 288.37M | 292.43M | 283.38M | 285.05M | 290.75M | 287.40M | 287.04M | 286.50M | 287.54M | 291.66M | 292.24M | 289.22M | 442.67M | 504.48M | 462.21M | 467.24M | 470.26M | 466.94M | 466.77M | 474.81M |
|
Cash & Current Investments
|
404.75M | 414.09M | 388.80M | 424.17M | 383.63M | 364.11M | 316.98M | 292.46M | 236.41M | 261.81M | 248.58M | 228.42M | 270.18M | 277.45M | 291.17M | 509.00M | 519.23M | 508.75M | 532.36M | 600.26M | 585.42M | 627.47M | 635.04M | 707.78M | 810.67M | 629.19M | 716.59M | 808.55M | 511.95M | 608.61M | 1,281.39M | 1,169.64M | 328.93M | 313.06M | 1,375.31M | 1,438.32M | 1,581.02M | 1,695.86M | 1,986.22M | 2,117.55M | 1,302.59M | 1,589.49M | 1,734.80M | 1,801.38M | 1,962.39M | 2,080.97M | 2,284.07M | 2,348.19M | 2,544.16M | 2,722.43M | 2,977.12M | 3,238.97M | 3,112.71M | 3,423.37M | 3,516.45M | 3,656.04M | 3,850.69M | 1,449.50M | 1,771.34M | 2,158.09M | 2,408.66M | 2,421.74M | 2,929.82M |
|
Receivables - Net
|
| | | 5.70M | 16.58M | 2.38M | 2.46M | 6.42M | 13.01M | 13.84M | 16.54M | 70.95M | 28.04M | 27.52M | 33.20M | 35.37M | 46.39M | 47.20M | 109.60M | 57.93M | 69.60M | 75.12M | 86.97M | 114.45M | 101.28M | 129.49M | 131.52M | 148.76M | 244.97M | 169.52M | 198.34M | 266.30M | 220.19M | 316.31M | 247.74M | 307.60M | 244.08M | 302.68M | 276.12M | 308.81M | 351.52M | 420.25M | 356.18M | 481.99M | 397.36M | 438.17M | 516.69M | 616.30M | 562.34M | 682.97M | 618.19M | 644.88M | 623.79M | 637.99M | 657.26M | 743.56M | 745.53M | 739.05M | 758.45M | 853.15M | 823.13M | 842.89M | 895.89M |
|
Receivables - Other
|
| | | | | | | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 5.70M | 16.58M | 2.38M | 2.46M | 25.41M | 13.01M | 13.84M | 16.54M | 70.95M | 28.04M | 27.52M | 33.20M | 35.37M | 46.39M | 47.20M | 109.60M | 57.93M | 69.60M | 75.12M | 86.97M | 114.45M | 101.28M | 129.49M | 131.52M | 148.76M | 244.97M | 169.52M | 198.34M | 266.30M | 220.19M | 316.31M | 247.74M | 307.60M | 244.08M | 302.68M | 276.12M | 308.81M | 351.52M | 420.25M | 356.18M | 481.99M | 397.36M | 438.17M | 516.69M | 616.30M | 562.34M | 682.97M | 618.19M | 644.88M | 623.79M | 637.99M | 657.26M | 743.56M | 745.53M | 739.05M | 758.45M | 853.15M | 823.13M | 842.89M | 895.89M |
|
Inventory
|
| | | | | | | | | 0.19M | 0.19M | 0.28M | 0.19M | 0.13M | 0.36M | 0.41M | 0.35M | 0.27M | 0.40M | 0.36M | 2.41M | 1.90M | 2.43M | 1.78M | 1.31M | 6.12M | 4.08M | 4.11M | 3.96M | 2.93M | 3.26M | 6.48M | 4.63M | 5.87M | 5.99M | 6.97M | 7.13M | 6.53M | 7.40M | 11.40M | 14.00M | 16.34M | 17.01M | 16.43M | 16.70M | 16.70M | 21.30M | 27.90M | 35.50M | 54.50M | 45.90M | 41.99M | 40.90M | 35.94M | 57.20M | 62.97M | 63.64M | 100.70M | 70.44M | 58.87M | 64.00M | 83.42M | 83.45M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.90M | 0.89M | 0.90M | 0.78M | 19.64M | 6.03M | 7.72M | 9.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 6.60M | 6.77M | 6.45M | 7.98M | 7.47M | 7.45M | 8.82M | 8.90M | 9.87M | 10.70M | 8.26M | 9.01M | 9.62M | 13.68M | 19.27M | 18.98M | 20.52M | 28.18M | 20.26M | 23.25M | 17.84M | 21.81M | 27.31M | 34.46M | 32.77M | 58.28M | 63.75M | 58.33M | 62.43M | 73.67M | 77.52M | 71.32M | 79.37M | 72.27M | 53.56M | 49.90M | 43.73M | 48.08M | 51.55M | 51.43M | 60.10M | 73.52M | 84.25M | 101.73M | 126.28M | 146.13M | 165.95M | 179.93M | 167.01M | 194.26M | 167.14M | 171.75M | 182.83M | 189.24M | 207.96M | 205.13M | 168.91M | 211.65M | 295.65M | 368.73M |
|
Current Assets
|
| | | 455.45M | 425.97M | 391.92M | 346.42M | 310.78M | 276.16M | 294.16M | 278.73M | 309.51M | 309.11M | 313.37M | 333.74M | 555.80M | 581.17M | 577.14M | 662.61M | 679.57M | 692.14M | 732.99M | 757.91M | 842.38M | 935.58M | 792.13M | 886.66M | 994.18M | 819.17M | 844.80M | 1,541.32M | 1,504.85M | 1,469.56M | 1,598.08M | 1,700.36M | 1,832.25M | 1,904.50M | 2,058.62M | 2,319.59M | 2,481.49M | 1,716.17M | 2,077.62M | 2,159.43M | 2,359.89M | 2,449.97M | 2,620.06M | 2,923.80M | 3,118.67M | 3,288.09M | 3,625.84M | 3,821.11M | 4,092.85M | 3,971.63M | 4,264.43M | 4,402.66M | 4,645.40M | 4,849.09M | 2,567.09M | 2,808.71M | 3,239.03M | 3,507.42M | 3,643.70M | 4,277.89M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.90M | 7.80M | 13.80M | 18.20M | 22.40M | 23.80M | 167.40M | 19.10M | 125.60M | 140.70M | 197.40M | | | | 176.20M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 4.80M | 4.93M | 5.50M | 6.08M | 6.43M | 6.23M | 6.51M | 6.17M | 6.35M | 6.49M | 6.24M | 6.20M | 26.85M | 38.65M | 55.61M | 75.26M | 81.79M | 80.67M | 81.60M | 83.19M | 86.01M | 92.62M | 138.51M | 151.94M | 167.68M | 193.21M | 218.88M | 246.82M | 259.76M | 264.61M | 267.59M | 300.77M | 319.75M | 338.33M | 339.12M | 347.25M | 377.57M | 410.03M | 453.78M | 498.33M | 559.62M | 594.67M | 661.36M | 686.72M | 723.92M | 729.22M | 721.33M | 715.73M | 739.31M | 741.70M | 749.35M | 733.05M | 751.51M | 720.00M | 762.01M | 773.10M | 763.41M | 765.36M | 798.54M | 798.63M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 14.00M | 39.83M | 67.00M | 35.71M | 39.80M | 32.30M | 31.44M | 55.74M | 31.99M | 158.32M | 144.43M | 169.02M | 134.36M | 165.97M | 131.33M | 121.38M | 99.20M | 120.19M | 115.56M | 117.90M | 133.66M | 180.99M | 248.73M | 222.81M | 222.30M | 202.17M | 220.69M | 192.10M | 221.27M | 174.68M | 149.78M | 149.12M | 133.68M | 128.31M | 170.32M | 153.66M | 187.72M | 287.66M | 29.67M | 27.57M | 18.81M | 17.46M | 13.31M | 21.87M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 155.72M | 155.70M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M |
|
Intangibles
|
| | | 10.43M | | | | 8.22M | 7.69M | 7.15M | 6.62M | 6.08M | 5.54M | 3.20M | 2.51M | 17.48M | 17.12M | 16.51M | 15.74M | 2.04M | 19.09M | 15.94M | 19.17M | 12.28M | 12.30M | 269.20M | 263.82M | 258.44M | 253.05M | 247.67M | 242.28M | 236.90M | 231.52M | 226.13M | 220.75M | 215.36M | 209.98M | 204.60M | 199.21M | 193.83M | 188.44M | 183.06M | 177.68M | 172.29M | 166.91M | 161.52M | 156.14M | 150.75M | 145.37M | 139.99M | 134.60M | 129.22M | 140.66M | 134.95M | 129.25M | 123.55M | 117.84M | 113.54M | 119.99M | 113.80M | 107.61M | 126.42M | 119.42M |
|
Goodwill & Intangibles
|
| | | 10.43M | | | | 8.22M | 7.69M | 7.15M | 6.62M | 6.08M | 5.54M | 3.20M | 2.51M | 17.48M | 17.12M | 16.51M | 15.74M | 2.04M | 19.09M | 15.94M | 19.17M | 12.28M | 12.30M | 424.93M | 419.52M | 414.03M | 408.65M | 403.26M | 397.88M | 392.49M | 387.11M | 381.73M | 376.34M | 370.96M | 365.57M | 360.19M | 354.81M | 349.42M | 344.04M | 338.65M | 333.27M | 327.88M | 322.50M | 317.12M | 311.73M | 306.35M | 300.96M | 295.58M | 290.20M | 284.81M | 296.25M | 290.55M | 284.84M | 279.14M | 273.43M | 269.13M | 275.59M | 269.40M | 263.20M | 282.01M | 275.01M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | | | 0.81M | | | | 1.27M | | | | 1.65M | | | | 2.05M | | | | 467.54M | 465.37M | 434.87M | 426.84M | 457.94M | 494.75M | 532.51M | 564.38M | 631.89M | 666.57M | 729.56M | 762.31M | 762.07M | 768.90M | 652.28M | 528.14M |
|
Other Non-Current Assets
|
| | | 18.89M | 18.91M | 9.97M | 9.98M | | | | | | | | | 14.50M | 14.38M | 14.25M | 14.12M | 14.00M | 13.88M | 14.26M | | 12.28M | | 2.50M | 2.56M | 2.64M | 0.54M | 3.23M | 7.03M | 2.22M | 9.88M | 10.73M | 14.66M | 19.16M | 20.70M | 36.61M | 38.63M | 49.43M | 61.78M | 53.27M | 53.11M | 39.40M | 38.81M | 20.45M | 24.79M | 37.30M | 31.42M | 23.01M | 23.67M | 25.43M | 20.72M | 31.71M | 80.95M | 52.11M | 47.40M | 21.92M | 40.38M | 10.85M | 30.15M | 32.55M | 32.30M |
|
Non-Current Assets
|
| | | 34.13M | 33.64M | 24.74M | 24.81M | 18.18M | 17.43M | 17.81M | 17.81M | 20.91M | 21.17M | 20.85M | 23.66M | 73.77M | 85.66M | 101.96M | 122.65M | 116.90M | 170.48M | 197.35M | 174.02M | 165.06M | 168.36M | 625.85M | 657.53M | 644.42M | 788.17M | 794.64M | 832.98M | 64.80M | 836.46M | 799.07M | 819.59M | 61.60M | 849.66M | 889.01M | 895.22M | 945.26M | 1,036.25M | 1,134.70M | 1,148.01M | 1,201.02M | 1,211.47M | 1,284.56M | 1,275.03M | 1,814.68M | 1,766.13M | 1,693.19M | 1,689.10M | 1,748.13M | 1,825.99M | 1,943.83M | 1,985.57M | 2,136.70M | 2,286.51M | 2,094.72M | 2,203.73M | 2,205.29M | 2,241.94M | 2,177.65M | 2,052.47M |
|
Assets
|
| | | 489.58M | 459.61M | 416.66M | 371.22M | 328.96M | 293.59M | 311.97M | 296.54M | 330.42M | 330.28M | 334.22M | 357.40M | 629.57M | 666.83M | 679.11M | 785.26M | 796.48M | 862.62M | 930.34M | 931.93M | 1,007.44M | 1,103.94M | 1,417.97M | 1,544.19M | 1,638.60M | 1,607.35M | 1,639.44M | 2,374.30M | 2,302.58M | 2,306.01M | 2,397.16M | 2,519.95M | 2,645.76M | 2,754.16M | 2,947.63M | 3,214.82M | 3,426.75M | 2,752.42M | 3,212.32M | 3,307.43M | 3,560.92M | 3,661.44M | 3,904.62M | 4,198.83M | 4,933.35M | 5,054.22M | 5,319.03M | 5,510.21M | 5,840.98M | 5,797.62M | 6,208.26M | 6,388.24M | 6,782.11M | 7,135.60M | 4,661.80M | 5,012.43M | 5,444.32M | 5,749.36M | 5,821.35M | 6,330.36M |
|
Accounts Payables
|
| | | 10.77M | 7.79M | 8.79M | 11.04M | 14.94M | 13.17M | 11.10M | 12.76M | 13.96M | 15.52M | 13.47M | 18.21M | 19.10M | 17.95M | 27.25M | 26.61M | 24.46M | 26.59M | 29.16M | 27.37M | 30.09M | 31.90M | 40.72M | 57.52M | 75.60M | 86.33M | 69.09M | 69.93M | 67.67M | 74.11M | 75.56M | 95.48M | 103.83M | 70.36M | 66.18M | 95.38M | 83.65M | 60.94M | 90.91M | 122.51M | 98.77M | 85.06M | 122.10M | 114.51M | 172.11M | 152.55M | 194.77M | 163.18M | 277.55M | 55.63M | 155.54M | 139.41M | 109.60M | 164.24M | 148.17M | 178.71M | 197.47M | 195.54M | 241.09M | 171.93M |
|
Payables
|
| | | 10.77M | 7.79M | 8.79M | 11.04M | 14.94M | 13.17M | 11.10M | 12.76M | 13.96M | 15.52M | 13.47M | 18.21M | 19.10M | 17.95M | 27.25M | 26.61M | 24.46M | 26.59M | 29.16M | 27.37M | 30.09M | 31.90M | 40.72M | 57.52M | 75.60M | 86.33M | 69.09M | 69.93M | 67.67M | 74.11M | 75.56M | 95.48M | 103.83M | 70.36M | 66.18M | 95.38M | 83.65M | 60.94M | 90.91M | 122.51M | 98.77M | 85.06M | 122.10M | 114.51M | 172.11M | 152.55M | 194.77M | 163.18M | 277.55M | 55.63M | 155.54M | 139.41M | 109.60M | 164.24M | 148.17M | 178.71M | 197.47M | 195.54M | 241.09M | 171.93M |
|
Accumulated Expenses
|
| | | 15.70M | 16.83M | 20.05M | 19.84M | 24.77M | 25.11M | 25.11M | 22.75M | 28.39M | 31.88M | 33.09M | 41.74M | 46.06M | 56.95M | 50.88M | 54.24M | 62.27M | 70.05M | 80.44M | 82.21M | 86.53M | 133.64M | 102.18M | 112.60M | 126.70M | 142.10M | 150.35M | 164.30M | 198.90M | 219.87M | 213.89M | 231.57M | 229.40M | 211.30M | 210.47M | 249.72M | 285.98M | 330.03M | 340.89M | 334.31M | 378.40M | 420.88M | 413.07M | 481.88M | 533.60M | 609.29M | 598.81M | 699.81M | 701.05M | 825.44M | 810.85M | 820.61M | 935.57M | 1,102.27M | 1,034.32M | 1,127.95M | 1,212.05M | 1,375.74M | 857.09M | 948.44M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.81M | | | | 34.57M | 39.91M | 47.40M | 53.61M | 42.05M | 60.41M | 71.96M | 49.56M | 35.11M | 76.68M | 58.94M | 74.65M | 45.75M | 74.29M | 57.40M | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 9.55M | 9.68M | 9.82M | | | | | | | | | 85.19M | 87.34M | 42.94M | 0.01M | | | 17.69M | 17.85M | 19.54M | 21.53M | 22.78M | 24.33M | 26.85M | 28.18M | 29.50M | 29.66M | 31.84M | 34.24M | 35.93M | 35.10M | 34.04M | 35.14M | 37.51M | 39.05M | 38.40M | 39.91M | 39.99M | 38.22M | 37.01M | 37.87M | 36.91M | 34.19M | 36.54M | 37.17M | 37.51M | 36.81M | 38.42M | 37.16M | 37.16M | 40.34M | 39.24M | 41.72M | 46.84M | 45.62M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | | 0.79M | 10.37M | 9.34M | 9.02M | 10.06M | 10.71M | 12.67M | 11.66M | 10.99M | 9.85M | 2.63M | 9.90M | 9.37M | 3.11M | 3.18M | 3.15M | 3.17M | 3.06M | 3.44M | 3.68M | 3.87M | 3.93M | 4.42M | 4.48M | 4.47M | 4.49M |
|
Current Deferred Revenue
|
| | | 66.97M | 66.98M | 66.98M | 66.97M | 66.97M | 66.98M | 66.98M | 66.97M | 66.08M | 52.55M | 39.03M | 25.50M | 12.89M | 12.89M | 12.88M | 12.88M | 12.88M | 12.86M | 12.86M | 12.86M | 12.51M | 9.30M | 6.08M | 2.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 113.57M | 110.18M | 110.67M | 120.96M | 135.61M | 142.30M | 139.73M | 137.64M | 136.07M | 121.28M | 102.96M | 109.50M | 108.04M | 106.94M | 112.55M | 124.66M | 221.06M | 225.59M | 192.47M | 155.82M | 168.01M | 200.32M | 198.99M | 240.54M | 273.50M | 304.72M | 293.16M | 319.94M | 375.40M | 381.07M | 368.24M | 422.49M | 425.28M | 364.51M | 367.11M | 461.68M | 513.34M | 503.41M | 556.51M | 606.20M | 631.20M | 623.88M | 660.32M | 742.71M | 854.31M | 886.16M | 926.67M | 1,006.60M | 1,157.08M | 1,006.11M | 1,118.77M | 1,124.68M | 1,240.38M | 1,396.45M | 1,337.06M | 1,501.65M | 1,641.85M | 1,720.29M | 1,278.62M | 1,338.73M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | | 31.64M | 31.73M | 31.92M | 31.96M | 31.92M | 32.85M | 32.57M | 32.15M | 31.84M | 31.38M | 31.63M | 31.39M | 31.16M | 30.48M | 30.08M | 29.70M | 29.49M | 28.86M | 29.16M | 28.93M | 28.75M | 28.22M | 33.54M | 32.64M | 31.76M | 30.88M |
|
Convertible Debt
|
| | | 276.44M | 281.69M | 287.07M | 292.57M | 298.19M | 303.95M | 309.84M | 315.87M | 322.04M | 328.35M | 214.53M | 187.14M | 100.70M | 665.22M | 673.32M | 681.31M | 589.98M | 610.21M | 617.02M | 623.93M | 619.89M | 627.64M | 635.49M | 643.43M | 651.48M | 41.60M | 23.43M | 23.71M | 16.61M | 16.81M | 17.02M | 17.22M | 17.43M | 17.65M | 17.86M | 18.08M | 32.51M | 27.66M | 38.30M | 20.75M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 171.22M | 154.48M | 137.75M | 121.01M | 104.27M | 87.53M | 70.80M | 54.06M | 38.23M | 35.01M | 31.80M | 28.58M | 25.37M | 22.15M | 18.94M | 15.73M | 12.51M | 9.30M | 6.08M | 2.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.60M | 7.10M | 7.20M | 7.40M | 7.30M | 13.40M | 14.00M | 13.70M | 14.00M | 15.70M | 15.80M | 16.20M | 16.60M | 24.10M | 24.60M | 25.20M | 26.20M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.90M | 0.89M | 0.90M | 0.78M | 19.64M | 6.03M | 7.72M | 9.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 3.43M | 3.39M | 26.80M | 34.04M | 44.40M | 52.38M | 54.55M | 52.91M | 51.86M | 50.86M | 48.38M | 48.23M | 276.31M | 280.15M | 281.46M | 282.47M | 283.22M | 259.67M | 260.15M | 258.82M | 258.50M | 256.33M | 255.16M | 252.76M | 250.07M | 246.90M | 242.96M | 239.86M | 236.49M | 232.95M | 227.60M | 223.09M | 219.01M | 213.78M | 206.99M | 204.13M | 200.09M | 171.81M | 184.46M | 180.83M | 179.49M | 170.19M | 173.58M | 164.84M | 156.84M | 166.66M | 167.54M | 175.59M | 179.91M | 171.18M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 358.57M | 325.22M | 795.87M | 795.21M | 805.70M | 822.47M | 823.55M | 851.13M | 823.30M | 792.33M | 787.90M | 827.96M | 844.60M | 894.06M | 937.67M | 358.94M | 329.39M | 356.88M | 157.80M | 419.14M | 405.74M | 460.71M | 203.00M | 415.83M | 450.37M | 545.39M | 585.39M | 574.84M | 631.23M | 683.65M | 722.05M | 710.50M | 749.75M | 836.39M | 956.35M | 987.02M | 1,033.89M | 1,111.75M | 1,286.40M | 1,154.22M | 1,288.08M | 1,286.61M | 1,418.69M | 1,576.49M | 1,507.90M | 1,674.55M | 1,829.15M | 1,906.22M | 1,470.54M | 1,507.99M |
|
Total Liabilities
|
| | | 578.23M | 563.58M | 552.95M | 552.24M | 556.04M | 542.45M | 529.16M | 516.49M | 505.38M | 493.81M | 362.00M | 328.61M | 822.68M | 829.25M | 850.11M | 874.86M | 878.11M | 904.04M | 875.16M | 843.20M | 836.28M | 876.19M | 1,120.91M | 1,174.21M | 1,219.13M | 641.41M | 612.61M | 616.55M | 671.95M | 677.97M | 664.23M | 717.05M | 719.79M | 668.59M | 700.44M | 792.29M | 828.34M | 814.70M | 867.72M | 916.60M | 949.65M | 933.59M | 968.76M | 1,050.17M | 1,163.35M | 1,191.15M | 1,233.97M | 1,283.56M | 1,470.87M | 1,335.06M | 1,467.57M | 1,456.79M | 1,592.27M | 1,741.33M | 1,664.74M | 1,841.21M | 1,996.69M | 2,081.80M | 1,650.45M | 1,679.16M |
|
Total Debt
|
| | | | | | | | 9.55M | 9.68M | 9.82M | | | | | | | | | 85.19M | 87.34M | 42.94M | 0.01M | | | 17.69M | 17.85M | 19.54M | 21.53M | 22.78M | 24.33M | 26.85M | 28.18M | 29.50M | 29.66M | 31.84M | 34.24M | 35.93M | 35.10M | 34.04M | 35.14M | 37.51M | 39.05M | 38.40M | 39.91M | 39.99M | 38.22M | 37.01M | 37.87M | 36.91M | 34.19M | 36.54M | 37.17M | 37.51M | 36.81M | 38.42M | 37.16M | 37.16M | 40.34M | 39.24M | 41.72M | 46.84M | 45.62M |
|
Common Equity
|
| | | -88.64M | -103.98M | -136.28M | -181.02M | -227.08M | -248.86M | -217.19M | -219.95M | -174.96M | -163.53M | -27.79M | 28.79M | -193.11M | -162.42M | -171.00M | -89.59M | -81.63M | -41.41M | 55.17M | 88.74M | 171.16M | 227.75M | 297.06M | 369.99M | 419.47M | 965.93M | 1,026.84M | 1,757.75M | 1,630.63M | 1,628.04M | 1,732.92M | 1,802.90M | 1,925.97M | 2,085.57M | 2,247.19M | 2,422.53M | 2,598.41M | 1,937.72M | 2,344.60M | 2,390.83M | 2,611.27M | 2,727.84M | 2,935.86M | 3,148.66M | 3,770.00M | 3,863.07M | 4,085.06M | 4,226.65M | 4,370.12M | 4,462.57M | 4,740.69M | 4,931.45M | 5,189.84M | 5,394.27M | 2,997.06M | 3,171.22M | 3,447.63M | 3,667.56M | 4,170.90M | 4,651.19M |
|
Shareholder's Equity
|
| | | -88.64M | -103.98M | -136.28M | -181.02M | -227.08M | -248.86M | -217.19M | -219.95M | -174.96M | -163.53M | -27.79M | 28.79M | -193.11M | -162.42M | -171.00M | -89.59M | -81.63M | -41.41M | 55.17M | 88.74M | 171.16M | 227.75M | 297.06M | 369.99M | 419.47M | 965.93M | 1,026.84M | 1,757.75M | 1,630.63M | 1,628.04M | 1,732.92M | 1,802.90M | 1,925.97M | 2,085.57M | 2,247.19M | 2,422.53M | 2,598.41M | 1,937.72M | 2,344.60M | 2,390.83M | 2,611.27M | 2,727.84M | 2,935.86M | 3,148.66M | 3,770.00M | 3,863.07M | 4,085.06M | 4,226.65M | 4,370.12M | 4,462.57M | 4,740.69M | 4,931.45M | 5,189.84M | 5,394.27M | 2,997.06M | 3,171.22M | 3,447.63M | 3,667.56M | 4,170.90M | 4,651.19M |
|
Liabilities and Shareholders Equity
|
| | | 489.58M | 459.61M | 416.66M | 371.22M | 328.96M | 293.59M | 311.97M | 296.54M | 330.42M | 330.28M | 334.22M | 357.40M | 629.57M | 666.83M | 679.11M | 785.26M | 796.48M | 862.62M | 930.34M | 931.93M | 1,007.44M | 1,103.94M | 1,417.97M | 1,544.19M | 1,638.60M | 1,607.35M | 1,639.44M | 2,374.30M | 2,302.58M | 2,306.01M | 2,397.16M | 2,519.95M | 2,645.76M | 2,754.16M | 2,947.63M | 3,214.82M | 3,426.75M | 2,752.42M | 3,212.32M | 3,307.43M | 3,560.92M | 3,661.44M | 3,904.62M | 4,198.83M | 4,933.35M | 5,054.22M | 5,319.03M | 5,510.21M | 5,840.98M | 5,797.62M | 6,208.26M | 6,388.24M | 6,782.11M | 7,135.60M | 4,661.80M | 5,012.43M | 5,444.32M | 5,749.36M | 5,821.35M | 6,330.36M |
|
Retained Earnings
|
| | | -1423.03M | -1449.54M | -1501.41M | -1554.49M | -1609.57M | -1655.00M | -1650.96M | -1672.67M | -1653.89M | -1669.56M | -1672.13M | -1694.17M | -1737.04M | -1770.99M | -1807.87M | -1748.58M | -1785.52M | -1803.88M | -1794.58M | -1834.16M | -1778.99M | -1754.94M | -1720.52M | -1683.64M | -1674.77M | -1863.95M | -1876.43M | -1840.38M | -1990.01M | -2028.39M | -1976.00M | -1946.82M | -1877.76M | -1775.35M | -1670.03M | -1541.76M | -1430.76M | -2151.40M | -1861.10M | -1876.31M | -1726.45M | -1672.92M | -1523.46M | -1341.72M | -777.87M | -739.88M | -578.45M | -465.68M | -437.21M | -415.51M | -211.96M | -40.69M | 160.38M | 329.93M | -1380.45M | -1274.09M | -1072.88M | -914.68M | -509.68M | -85.51M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.70M | | | | 1.00M | 0.83M | 0.84M | 0.84M | 0.83M | 0.63M | 1.53M | 1.16M | 1.15M | 1.09M | 1.08M | 0.79M | 0.77M | 0.70M | 1.04M | 0.47M | 0.55M | 0.40M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | 33.33M | | | | | |